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:551.22亿  总市值:699.87亿
流通股本:4.58亿   总股本:5.82亿

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1,933,579,837.746,443,079,878.994,965,388,232.723,543,309,653.66
  收到的税费返还67,833,944.88257,412,031.36189,437,143.93155,955,167.4
  收到其他与经营活动有关的现金17,294,514.46130,174,133.8971,596,868.3653,727,130.53
  经营活动现金流入小计2,018,708,297.086,830,666,044.245,226,422,245.013,752,991,951.59
  购买商品、接受劳务支付的现金1,249,029,980.114,120,106,364.032,962,527,631.352,033,583,433.82
  支付给职工以及为职工支付的现金434,579,952.741,751,389,177.681,332,925,473.73922,970,169.94
  支付的各项税费94,015,871.86491,044,164.17388,958,732.75318,004,906.73
  支付其他与经营活动有关的现金216,504,991.95607,458,069.76451,341,272.66286,332,541.04
  经营活动现金流出小计1,994,130,796.666,969,997,775.645,135,753,110.493,560,891,051.53
  经营活动产生的现金流量净额24,577,500.42-139,331,731.490,669,134.52192,100,900.06
二、投资活动产生的现金流量:
  收回投资收到的现金2,229,280,044.783,314,854,867.192,457,694,799.631,604,438,452.61
  取得投资收益收到的现金12,654,509.5328,314,205.6223,862,213.5312,197,933.24
  处置固定资产、无形资产和其他长期资产收回的现金净额-222,602.85222,602.8532,240
  投资活动现金流入小计2,241,934,554.313,343,391,675.662,481,779,616.011,616,668,625.85
  购建固定资产、无形资产和其他长期资产支付的现金125,046,642.14439,160,488.19320,222,759.35174,272,860.5
  投资支付的现金3,350,128,790.283,776,267,7962,577,779,8411,471,660,000
  投资活动现金流出小计3,475,175,432.424,215,428,284.192,898,002,600.351,645,932,860.5
  投资活动产生的现金流量净额-1,233,240,878.11-872,036,608.53-416,222,984.34-29,264,234.65
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,634,730,624.97152,754,265.88147,089,564.9776,699,235.54
  取得借款收到的现金-1,085,217,242.221,015,217,242.2294,897,242.22
  收到其他与筹资活动有关的现金-1,288,843,888.86889,469,777.74889,469,777.74
  筹资活动现金流入小计2,634,730,624.972,526,815,396.962,051,776,584.931,061,066,255.5
  偿还债务支付的现金1,040,558,000474,600,000420,100,000371,100,000
  分配股利、利润或偿付利息支付的现金3,786,302.3158,104,267.650,761,380.317,956,171.27
  其中:子公司支付给少数股东的股利、利润--6,880,0006,880,000
  支付其他与筹资活动有关的现金20,570,384.331,440,280,556.89923,665,410.52759,665,778.2
  筹资活动现金流出小计1,064,914,686.641,972,984,824.491,394,526,790.821,148,721,949.47
  筹资活动产生的现金流量净额1,569,815,938.33553,830,572.47657,249,794.11-87,655,693.97
四、汇率变动对现金及现金等价物的影响-12,464,510.36-14,735,998.22-8,410,621.93-1,465,925.68
五、现金及现金等价物净增加额348,688,050.28-472,273,765.68323,285,322.3673,715,045.76
  加:期初现金及现金等价物余额828,779,918.191,301,053,683.871,301,053,683.871,301,053,683.87
  期末现金及现金等价物余额1,177,467,968.47828,779,918.191,624,339,006.231,374,768,729.63
补充资料:
  净利润-197,077,613.31-187,186,049.43
  资产减值准备-86,560,589.3-16,319,413.39
  固定资产和投资性房地产折旧-245,445,540.68-108,175,733.19
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-245,445,540.68-108,175,733.19
  无形资产摊销-13,112,176.61-6,597,057.09
  长期待摊费用摊销-18,790,558.4-8,758,394.87
  处置固定资产、无形资产和其他长期资产的损失--434,297.06-449,863.57
  固定资产报废损失--16,200.21-4,332,554.18
  公允价值变动损失--87,272,900.84--16,896,710.43
  财务费用-47,616,910.65-12,987,001.81
  投资损失--14,948,120.97--4,465,736.51
  递延所得税--72,698,591.21--18,583,997.32
  其中:递延所得税资产减少--72,698,591.21--18,583,997.32
  存货的减少--396,386,158.8--137,372,077.39
  经营性应收项目的减少--409,352,062.98-37,375,021.8
  经营性应付项目的增加-154,911,973.16--36,458,639.2
  其他-25,702,338.73--
  现金的期末余额-828,779,918.19-1,374,768,729.63
  减:现金的期初余额-1,301,053,683.87-1,301,053,683.87
  现金及现金等价物的净增加额--472,273,765.68-73,715,045.76
公告日期2026-04-292026-04-292025-10-302025-08-30
审计意见(境内)标准无保留意见
TOP↑