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:43.25亿  总市值:43.45亿
流通股本:7.94亿   总股本:7.97亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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688,550,562.12415,293,357.69178,735,177.521,362,952,139.69
  收到的税费返还809,977.19809,977.19226.08466,550.64
  收到其他与经营活动有关的现金26,943,514.7421,847,053.7813,719,063.867,959,683.82
  经营活动现金流入小计716,304,054.05437,950,388.66192,454,467.41,431,378,374.15
  购买商品、接受劳务支付的现金520,713,461.53316,092,846.6182,364,021.64854,971,512.22
  支付给职工以及为职工支付的现金180,075,845.56128,887,611.1770,106,696.77238,482,577.72
  支付的各项税费71,967,514.8846,866,772.7123,555,934.12114,783,334.49
  支付其他与经营活动有关的现金82,352,619.0658,947,793.5926,729,646.06138,092,347.65
  经营活动现金流出小计855,109,441.03550,795,024.07302,756,298.591,346,329,772.08
  经营活动产生的现金流量净额-138,805,386.98-112,844,635.41-110,301,831.1985,048,602.07
二、投资活动产生的现金流量:
  收回投资收到的现金8,218,909,127.715,478,839,127.712,404,250,0008,906,273,322.4
  取得投资收益收到的现金27,915,596.0218,178,911.486,030,637.972,059,175.16
  处置固定资产、无形资产和其他长期资产收回的现金净额6,667,0603,032,0003,010,000266,992.99
  处置子公司及其他营业单位收到的现金净额---0
  收到的其他与投资活动有关的现金1,800,0001,200,000-2,400,000
  投资活动现金流入小计8,255,291,783.735,501,250,039.192,413,290,637.98,980,999,490.55
  购建固定资产、无形资产和其他长期资产支付的现金13,122,898.710,655,732.67,238,482.713,784,997.14
  投资支付的现金8,675,980,0005,762,430,0002,702,180,0009,259,223,322.4
  投资活动现金流出小计8,689,102,898.75,773,085,732.62,709,418,482.79,273,008,319.54
  投资活动产生的现金流量净额-433,811,114.97-271,835,693.41-296,127,844.8-292,008,828.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金---20,000
  其中:子公司吸收少数股东投资收到的现金---20,000
  取得借款收到的现金289,230,544.45219,230,544.4530,000,000736,670,647.23
  收到其他与筹资活动有关的现金1,046,144.041,036,212.922,251.631,146,073.33
  筹资活动现金流入小计290,276,688.49220,266,757.3730,002,251.63737,836,720.56
  偿还债务支付的现金190,000,00090,000,000-587,000,000
  分配股利、利润或偿付利息支付的现金3,322,049.432,814,916.111,003,649.9944,426,668.61
  支付其他与筹资活动有关的现金15,804,162.210,521,326.35,036,185.44277,391,386.35
  筹资活动现金流出小计209,126,211.63103,336,242.416,039,835.43908,818,054.96
  筹资活动产生的现金流量净额81,150,476.86116,930,514.9623,962,416.2-170,981,334.4
四、汇率变动对现金及现金等价物的影响1,497.781,497.78-1,428.54
五、现金及现金等价物净增加额-491,464,527.31-267,748,316.08-382,467,259.79-377,940,132.78
  加:期初现金及现金等价物余额819,687,101.11819,687,101.11819,687,101.111,197,627,233.89
  期末现金及现金等价物余额328,222,573.8551,938,785.03437,219,841.32819,687,101.11
补充资料:
  净利润--56,318,582.88--84,848,824.54
  资产减值准备-4,088,748.13-17,509,532.04
  固定资产和投资性房地产折旧-21,107,158.95-55,906,100.24
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-21,107,158.95-55,906,100.24
  无形资产摊销-4,034,585.48-8,721,094.06
  长期待摊费用摊销-1,237,160.19-5,529,288.77
  处置固定资产、无形资产和其他长期资产的损失--111,062.57--959,881.94
  固定资产报废损失-3,881.92-826,084.38
  公允价值变动损失--1,263,574.87--3,059,972.2
  财务费用-4,415,018.63-54,382,815.24
  投资损失--18,813,349.23--46,289,521.87
  递延所得税--122,593.06--3,192,891.26
  其中:递延所得税资产减少--687,857.81-1,531,719.82
    递延所得税负债增加-565,264.75--4,724,611.08
  存货的减少-106,212,705.35-332,486,110.06
  经营性应收项目的减少--38,367,344.41-33,304,210.69
  经营性应付项目的增加--161,732,494.47--304,251,103.18
  其他---0
  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-551,938,785.03-819,687,101.11
  减:现金的期初余额-819,687,101.11-1,197,627,233.89
  加:现金等价物的期末余额---0
  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--267,748,316.08--377,940,132.78
公告日期2025-10-302025-08-302025-04-302025-04-19
审计意见(境内)标准无保留意见
TOP↑