当前位置:首页 - 行情中心 - 麦格米特(002851) - 财务分析 - 现金流量表

麦格米特

(002851)

  

流通市值:349.04亿  总市值:419.35亿
流通股本:4.58亿   总股本:5.50亿

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4,965,388,232.723,543,309,653.661,747,829,269.16,148,736,947.18
  收到的税费返还189,437,143.93155,955,167.479,835,775.71112,881,962.22
  收到其他与经营活动有关的现金71,596,868.3653,727,130.5331,546,808.3150,125,451.97
  经营活动现金流入小计5,226,422,245.013,752,991,951.591,859,211,853.116,411,744,361.37
  购买商品、接受劳务支付的现金2,962,527,631.352,033,583,433.82894,585,360.193,921,468,224.59
  支付给职工以及为职工支付的现金1,332,925,473.73922,970,169.94355,233,076.41,418,631,416.02
  支付的各项税费388,958,732.75318,004,906.73137,954,078.3333,420,938.87
  支付其他与经营活动有关的现金451,341,272.66286,332,541.04145,285,653.73600,529,777.85
  经营活动现金流出小计5,135,753,110.493,560,891,051.531,533,058,168.626,274,050,357.33
  经营活动产生的现金流量净额90,669,134.52192,100,900.06326,153,684.49137,694,004.04
二、投资活动产生的现金流量:
  收回投资收到的现金2,457,694,799.631,604,438,452.61597,173,533.163,958,756,927.05
  取得投资收益收到的现金23,862,213.5312,197,933.245,792,871.1523,359,918
  处置固定资产、无形资产和其他长期资产收回的现金净额222,602.8532,24026,54016,546.99
  处置子公司及其他营业单位收到的现金净额---27,703.27
  投资活动现金流入小计2,481,779,616.011,616,668,625.85602,992,944.313,982,161,095.31
  购建固定资产、无形资产和其他长期资产支付的现金320,222,759.35174,272,860.578,205,743.02358,253,985.95
  投资支付的现金2,577,779,8411,471,660,000541,560,0003,771,701,678.6
  投资活动现金流出小计2,898,002,600.351,645,932,860.5619,765,743.024,129,955,664.55
  投资活动产生的现金流量净额-416,222,984.34-29,264,234.65-16,772,798.71-147,794,569.24
三、筹资活动产生的现金流量:
  吸收投资收到的现金147,089,564.9776,699,235.541,909,530.9396,614,599.92
  取得借款收到的现金1,015,217,242.2294,897,242.2245,000,000765,000,000
  收到其他与筹资活动有关的现金889,469,777.74889,469,777.7499,291,111.111,016,471,271.65
  筹资活动现金流入小计2,051,776,584.931,061,066,255.5146,200,642.041,878,085,871.57
  偿还债务支付的现金420,100,000371,100,000316,000,000453,586,923.89
  分配股利、利润或偿付利息支付的现金50,761,380.317,956,171.2711,756,519.41134,421,577.74
  其中:子公司支付给少数股东的股利、利润6,880,0006,880,0006,880,0002,380,000
  支付其他与筹资活动有关的现金923,665,410.52759,665,778.2343,678,741.2574,106,341.93
  筹资活动现金流出小计1,394,526,790.821,148,721,949.47671,435,260.611,162,114,843.56
  筹资活动产生的现金流量净额657,249,794.11-87,655,693.97-525,234,618.57715,971,028.01
四、汇率变动对现金及现金等价物的影响-8,410,621.93-1,465,925.68-446,308.32426,745.54
五、现金及现金等价物净增加额323,285,322.3673,715,045.76-216,300,041.11706,297,208.35
  加:期初现金及现金等价物余额1,301,053,683.871,301,053,683.871,301,053,683.87594,756,475.52
  期末现金及现金等价物余额1,624,339,006.231,374,768,729.631,084,753,642.761,301,053,683.87
补充资料:
  净利润-187,186,049.43-458,690,651.56
  资产减值准备-16,319,413.39-59,874,858.86
  固定资产和投资性房地产折旧-108,175,733.19-177,929,061.34
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-108,175,733.19-177,929,061.34
  无形资产摊销-6,597,057.09-11,506,593.59
  长期待摊费用摊销-8,758,394.87-19,419,957.66
  处置固定资产、无形资产和其他长期资产的损失-449,863.57--1,985,334.36
  固定资产报废损失-4,332,554.18-3,518,218.91
  公允价值变动损失--16,896,710.43-12,166,079.31
  财务费用-12,987,001.81-50,816,943.81
  投资损失--4,465,736.51--33,303,681.37
  递延所得税--18,583,997.32--60,368,225.05
  其中:递延所得税资产减少--18,583,997.32--51,979,553.6
    递延所得税负债增加----8,388,671.45
  存货的减少--137,372,077.39--530,274,454.54
  经营性应收项目的减少-37,375,021.8--516,056,646.22
  经营性应付项目的增加--36,458,639.2-456,867,443.42
  其他----24,417,365.71
  现金的期末余额-1,374,768,729.63-1,301,053,683.87
  减:现金的期初余额-1,301,053,683.87-594,756,475.52
  现金及现金等价物的净增加额-73,715,045.76-706,297,208.35
公告日期2025-10-302025-08-302025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑