当前位置:首页 - 行情中心 - 王子新材(002735) - 财务分析 - 现金流量表

王子新材

(002735)

  

流通市值:27.88亿  总市值:36.70亿
流通股本:2.85亿   总股本:3.75亿

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1,124,829,791.94746,936,324.18398,104,362.081,577,678,686.66
  收到的税费返还6,910,459.525,314,921.212,652,552.0110,875,214.41
  收到其他与经营活动有关的现金79,363,204.8873,086,174.8567,456,319.91100,462,059.14
  经营活动现金流入小计1,211,103,456.34825,337,420.24468,213,2341,689,015,960.21
  购买商品、接受劳务支付的现金770,283,328.87509,201,647.6296,980,618.911,076,497,165.44
  支付给职工以及为职工支付的现金275,341,504.17173,005,179.3887,442,608.44364,865,438.72
  支付的各项税费65,709,415.5349,771,037.2528,575,120.8495,478,801.82
  支付其他与经营活动有关的现金158,738,252.93137,411,648.8171,976,458.2134,769,231.12
  经营活动现金流出小计1,270,072,501.5869,389,513.04484,974,806.391,671,610,637.1
  经营活动产生的现金流量净额-58,969,045.16-44,052,092.8-16,761,572.3917,405,323.11
二、投资活动产生的现金流量:
  收回投资收到的现金420,000,000220,000,000160,000,000842,000,000
  取得投资收益收到的现金1,042,893.15655,317.8574,276.713,544,200.43
  处置固定资产、无形资产和其他长期资产收回的现金净额481,198.02454,650.711,607,0001,511,362.38
  处置子公司及其他营业单位收到的现金净额88,708,136.3988,708,136.395,100,000-
  收到的其他与投资活动有关的现金-000
  投资活动现金流入小计510,232,227.56309,818,104.9167,281,276.71847,055,562.81
  购建固定资产、无形资产和其他长期资产支付的现金117,274,824.3981,229,016.9855,021,981.42250,147,487.72
  投资支付的现金310,000,000160,000,000110,000,000676,931,512
  支付其他与投资活动有关的现金--5,781,736.79-
  投资活动现金流出小计427,274,824.39241,229,016.98170,803,718.21927,078,999.72
  投资活动产生的现金流量净额82,957,403.1768,589,087.92-3,522,441.5-80,023,436.91
三、筹资活动产生的现金流量:
  吸收投资收到的现金170,000170,0000289,000
  其中:子公司吸收少数股东投资收到的现金170,000170,0000289,000
  取得借款收到的现金283,191,588283,191,588133,191,588430,000,000
  收到其他与筹资活动有关的现金-00106,894,994.04
  筹资活动现金流入小计283,361,588283,361,588133,191,588537,183,994.04
  偿还债务支付的现金302,950,000281,500,000111,850,000358,600,000
  分配股利、利润或偿付利息支付的现金8,813,244.995,851,351.433,249,907.9615,719,392.18
  其中:子公司支付给少数股东的股利、利润974,000243,500243,500730,500
  支付其他与筹资活动有关的现金113,300,766.26112,369,162.2741,892,104.7265,735,309.97
  筹资活动现金流出小计425,064,011.25399,720,513.7156,992,012.68440,054,702.15
  筹资活动产生的现金流量净额-141,702,423.25-116,358,925.7-23,800,424.6897,129,291.89
四、汇率变动对现金及现金等价物的影响-4,164,312.92-2,937,264.55-121,960.623,019,899.82
五、现金及现金等价物净增加额-121,878,378.16-94,759,195.13-44,206,399.1937,531,077.91
  加:期初现金及现金等价物余额338,123,802.05338,123,802.05338,123,802.05300,592,724.14
  期末现金及现金等价物余额216,245,423.89243,364,606.92293,917,402.86338,123,802.05
补充资料:
  净利润-10,150,262.4--167,987,809.1
  资产减值准备--3,596,675.42-141,835,382.82
  固定资产和投资性房地产折旧-34,343,426.16-66,841,862.14
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,343,426.16-66,841,862.14
  无形资产摊销-1,454,773.71-8,076,764.68
  长期待摊费用摊销-10,541,372.96-14,409,362.56
  处置固定资产、无形资产和其他长期资产的损失-1,818,993.84--66,677.87
  固定资产报废损失-605,027.44-12,161,106.77
  公允价值变动损失---0
  财务费用-8,340,828.9-15,335,979.02
  投资损失--3,162,983.6--3,642,936.53
  递延所得税--29,940,172.24--27,760,240.86
  其中:递延所得税资产减少--29,889,746.3--25,952,906.24
    递延所得税负债增加--50,425.94--1,807,334.62
  存货的减少--1,214,054.04--34,321,322.94
  经营性应收项目的减少--28,709,498.51--146,831,911.09
  经营性应付项目的增加--58,131,093.59-117,333,876.14
  其他-5,908,621.37-6,845,707.15
  现金的期末余额-243,364,606.92-338,123,802.05
  减:现金的期初余额-338,123,802.05-300,592,724.14
  现金及现金等价物的净增加额--94,759,195.13-37,531,077.91
公告日期2026-10-292026-08-282026-04-222026-04-22
审计意见(境内)标准无保留意见
TOP↑