当前位置:首页 - 行情中心 - 德尔未来(002631) - 财务分析 - 现金流量表

德尔未来

(002631)

  

流通市值:76.51亿  总市值:76.86亿
流通股本:7.94亿   总股本:7.97亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
公司类型通用通用通用通用
一、经营活动产生的现金流量:
  销售商品、提供劳务收到的现金571,709,830.45353,356,564.09151,180,750.67963,963,639.86
  收到的税费返还111,260.7386,576.9722,951.21809,977.19
  收到其他与经营活动有关的现金18,689,645.212,254,790.324,767,812.3138,637,665.05
  经营活动现金流入小计590,510,736.38365,697,931.38155,971,514.191,003,411,282.1
  购买商品、接受劳务支付的现金446,711,754.77294,688,270.52171,617,652.89696,565,945.28
  支付给职工以及为职工支付的现金140,224,368.6597,768,607.1953,268,853.01233,522,438.59
  支付的各项税费42,100,535.0427,928,094.3811,143,588.3793,983,800.27
  支付其他与经营活动有关的现金63,895,975.1541,833,308.215,562,691.84107,315,591.64
  经营活动现金流出小计692,932,633.61462,218,280.29251,592,786.111,131,387,775.78
  经营活动产生的现金流量净额-102,421,897.23-96,520,348.91-95,621,271.92-127,976,493.68
二、投资活动产生的现金流量:
  收回投资收到的现金8,542,000,572.656,085,938,826.353,030,117,463.3511,167,589,127.71
  取得投资收益收到的现金33,237,861.6727,293,599.117,164,697.6644,795,126.51
  处置固定资产、无形资产和其他长期资产收回的现金净额17,813,20010,232,2002,181,7007,583,458.76
  收到的其他与投资活动有关的现金1,800,0001,200,000200,0002,400,000
  投资活动现金流入小计8,594,851,634.326,124,664,625.453,049,663,861.0111,222,367,712.98
  购建固定资产、无形资产和其他长期资产支付的现金8,209,583.263,079,942.731,788,741.8515,942,217.93
  投资支付的现金9,375,759,301.26,850,809,301.23,496,254,853.610,863,110,000
  投资活动现金流出小计9,383,968,884.466,853,889,243.933,498,043,595.4510,879,052,217.93
  投资活动产生的现金流量净额-789,117,250.14-729,224,618.48-448,379,734.44343,315,495.05
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,000,000---
  取得借款收到的现金559,149,222.19379,297,444.41129,537,583.3289,230,544.45
  收到其他与筹资活动有关的现金1,200,974.91,200,974.91,200,494.51,825,863.05
  筹资活动现金流入小计562,350,197.09380,498,419.31130,738,077.8291,056,407.5
  偿还债务支付的现金230,000,000160,000,00030,000,000209,000,000
  分配股利、利润或偿付利息支付的现金2,444,916.151,450,896.71420,833.333,360,055.52
  支付其他与筹资活动有关的现金7,911,238.393,950,193.893,029,832.7821,515,571.4
  筹资活动现金流出小计240,356,154.54165,401,090.633,450,666.11233,875,626.92
  筹资活动产生的现金流量净额321,994,042.55215,097,328.7197,287,411.6957,180,780.58
四、汇率变动对现金及现金等价物的影响-27,785.41---1,105.56
五、现金及现金等价物净增加额-569,572,890.23-610,647,638.68-446,713,594.67272,518,676.39
  加:期初现金及现金等价物余额1,092,205,777.51,092,205,777.51,092,205,777.5819,687,101.11
  期末现金及现金等价物余额522,632,887.27481,558,138.82645,492,182.831,092,205,777.5
补充资料:
  净利润--22,028,923.59--227,677,110.7
  资产减值准备-4,940,634.38-40,811,795.06
  固定资产和投资性房地产折旧-24,433,697.21-40,861,272.91
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-24,433,697.21--
  无形资产摊销-3,924,642.22-8,564,924.86
  长期待摊费用摊销-921,052.98-1,994,188.36
  处置固定资产、无形资产和其他长期资产的损失--1,903,225.26-344,035.73
  固定资产报废损失-509,210.26-330,831.65
  公允价值变动损失--2,386,586.7--1,549,604.55
  财务费用-3,380,114.71-6,447,747.31
  投资损失--12,273,828.35--37,358,166.11
  递延所得税--7,527,710.11--7,603,833.61
  其中:递延所得税资产减少--4,265,447.2--6,052,670.7
    递延所得税负债增加--3,262,262.91--1,551,162.91
  存货的减少-223,339,523.11-290,461,764.69
  经营性应收项目的减少--2,754,861.53-8,152,822.84
  经营性应付项目的增加--305,887,382.74--349,158,918.88
  债务转为资本---0
  一年内到期的可转换公司债券---0
  融资租入固定资产---0
  现金的期末余额-481,558,138.82-1,092,205,777.5
  减:现金的期初余额-1,092,205,777.5-819,687,101.11
  减:现金等价物的期初余额---0
  现金及现金等价物的净增加额--610,647,638.68-272,518,676.39
公告日期2026-10-262026-08-282026-04-302026-04-22
审计意见(境内)标准无保留意见
TOP↑