当前位置:首页 - 行情中心 - 木林森(002745) - 财务分析 - 现金流量表

木林森

(002745)

  

流通市值:103.00亿  总市值:143.67亿
流通股本:10.64亿   总股本:14.84亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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4,649,055,989.2116,726,021,470.5112,622,412,083.437,790,334,655.91
  收到的税费返还72,125,064.9263,820,330.86214,591,691.68159,292,794.37
  收到其他与经营活动有关的现金27,928,693.29434,358,038.07347,013,397.44295,642,623.82
  经营活动现金流入小计4,749,109,747.417,424,199,839.4413,184,017,172.558,245,270,074.1
  购买商品、接受劳务支付的现金3,115,886,089.111,289,288,829.878,578,786,048.095,243,767,503.09
  支付给职工以及为职工支付的现金862,763,167.253,413,126,397.242,539,887,537.521,712,854,612.36
  支付的各项税费337,461,375.691,178,438,839.52777,972,905.52559,773,779.32
  支付其他与经营活动有关的现金145,523,547.53606,516,939.22799,774,040.01359,452,005.8
  经营活动现金流出小计4,461,634,179.5716,487,371,005.8512,696,420,531.147,875,847,900.57
  经营活动产生的现金流量净额287,475,567.83936,828,833.59487,596,641.41369,422,173.53
二、投资活动产生的现金流量:
  收回投资收到的现金124,322,528.53262,100,00049,217,101.54-
  取得投资收益收到的现金865,178.376,960,799.75,896,117.664,410,793.49
  处置固定资产、无形资产和其他长期资产收回的现金净额5,434,560.96146,504,498.8151,931,881103,715,840.98
  处置子公司及其他营业单位收到的现金净额000-
  收到的其他与投资活动有关的现金144,249.995,303,711.366,964,126.263,258,772.84
  投资活动现金流入小计130,766,517.85420,869,009.86214,009,226.46111,385,407.31
  购建固定资产、无形资产和其他长期资产支付的现金319,520,699.96524,528,983.27474,799,699.3463,952,022.97
  投资支付的现金770,361,059.52506,847,371.52268,360,365.3325,500,000
  质押贷款净增加额-0--
  取得子公司及其他营业单位支付的现金022,907,618.9336,332,056.5717,773,561.36
  支付其他与投资活动有关的现金1,073,609.881,722,728.631,758,397.351,758,397.35
  投资活动现金流出小计1,090,955,369.361,056,006,702.35781,250,518.59108,983,981.68
  投资活动产生的现金流量净额-960,188,851.51-635,137,692.49-567,241,292.132,401,425.63
三、筹资活动产生的现金流量:
  吸收投资收到的现金000-
  其中:子公司吸收少数股东投资收到的现金000-
  取得借款收到的现金875,408,854.96354,337,154.53366,619,771.6283,994,512.82
  收到其他与筹资活动有关的现金37,561,750.2845,744,541.0937,522,733.1637,522,733.16
  筹资活动现金流入小计912,970,605.24400,081,695.62404,142,504.76321,517,245.98
  偿还债务支付的现金411,468,879.56411,636,707.62409,184,667.23409,079,556.54
  分配股利、利润或偿付利息支付的现金6,416,217.82128,205,101.07112,832,139.4622,320,833.71
  支付其他与筹资活动有关的现金96,297,576.49182,897,942.27130,373,220.86119,692,247.64
  筹资活动现金流出小计514,182,673.87722,739,750.96652,390,027.55551,092,637.89
  筹资活动产生的现金流量净额398,787,931.37-322,658,055.34-248,247,522.79-229,575,391.91
四、汇率变动对现金及现金等价物的影响-75,642,704.64211,031,965.04223,159,413.03284,805,884.47
五、现金及现金等价物净增加额-349,568,056.95190,065,050.8-104,732,760.48427,054,091.72
  加:期初现金及现金等价物余额3,757,970,683.933,567,905,633.133,567,905,633.123,567,905,633.12
  期末现金及现金等价物余额3,408,402,626.983,757,970,683.933,463,172,872.643,994,959,724.84
补充资料:
  净利润--1,471,003,222.41-152,795,383.45
  资产减值准备-1,502,677,152.16-9,111,567.9
  固定资产和投资性房地产折旧-795,067,679.31-407,255,877.36
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-795,067,679.31-407,255,877.36
  无形资产摊销-65,278,092.09-31,210,105.92
  长期待摊费用摊销-154,447,290.39-67,285,350.78
  处置固定资产、无形资产和其他长期资产的损失-87,686,192.77-9,238,756.92
  固定资产报废损失-1,155,509.99-344,623.66
  公允价值变动损失--3,455,232.26-113,269
  财务费用-14,106,596.94-1,094,008.83
  投资损失-34,645,294.06--8,834,277.68
  递延所得税-54,069,400.97-738,751.73
  其中:递延所得税资产减少-62,052,994.97-695,766.47
    递延所得税负债增加--7,983,594-42,985.26
  存货的减少--61,630,801.55--434,489,988.03
  经营性应收项目的减少--467,787,870.22-608,811,688.34
  经营性应付项目的增加-63,581,811.63--510,495,356
  其他--74,852,808.75--3,586,628.96
  现金的期末余额-3,757,970,683.93-3,994,959,724.84
  减:现金的期初余额-3,567,905,633.13-3,567,905,633.12
  现金及现金等价物的净增加额-190,065,050.8-427,054,091.72
公告日期2026-04-282026-04-282025-10-292025-08-28
审计意见(境内)标准无保留意见
TOP↑