当前位置:首页 - 行情中心 - 元隆雅图(002878) - 财务分析 - 现金流量表

元隆雅图

(002878)

  

流通市值:33.69亿  总市值:37.41亿
流通股本:2.36亿   总股本:2.62亿

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2,446,383,692.431,720,852,365.79906,853,629.443,739,928,382.32
  收到的税费返还7,161,613.366,475,529.894,249,482.26,395,939.88
  收到其他与经营活动有关的现金26,265,842.4317,466,960.5511,634,712.7739,759,799.07
  经营活动现金流入小计2,479,811,148.221,744,794,856.23922,737,824.413,786,084,121.27
  购买商品、接受劳务支付的现金2,113,097,433.071,419,627,799.81796,495,086.093,184,101,168.81
  支付给职工以及为职工支付的现金175,990,384.94112,295,441.7853,653,361.39214,294,054.96
  支付的各项税费33,262,031.8326,959,523.6616,060,372.0829,819,940.46
  支付其他与经营活动有关的现金80,737,322.4753,941,737.5430,101,664.55123,168,363.04
  经营活动现金流出小计2,403,087,172.311,612,824,502.79896,310,484.113,551,383,527.27
  经营活动产生的现金流量净额76,723,975.91131,970,353.4426,427,340.3234,700,594
二、投资活动产生的现金流量:
  收回投资收到的现金107,092,50073,820,00040,000,000231,000,000
  取得投资收益收到的现金1,625,794.241,045,180.23505,764.32573,561.62
  处置固定资产、无形资产和其他长期资产收回的现金净额11,6805,000-12,684.47
  收到的其他与投资活动有关的现金17,145,965.6217,145,965.62-35,203,923.09
  投资活动现金流入小计125,875,939.8692,016,145.8540,505,764.32266,790,169.18
  购建固定资产、无形资产和其他长期资产支付的现金7,671,138.226,172,642.161,418,883.9422,850,853.94
  投资支付的现金110,000,000100,000,00070,000,000351,000,000
  支付其他与投资活动有关的现金6,056,9506,056,950-27,194,504.21
  投资活动现金流出小计123,728,088.22112,229,592.1671,418,883.94401,045,358.15
  投资活动产生的现金流量净额2,147,851.64-20,213,446.31-30,913,119.62-134,255,188.97
三、筹资活动产生的现金流量:
  吸收投资收到的现金---11,613,150
  取得借款收到的现金176,655,518.6566,655,518.65-315,762,457.57
  收到其他与筹资活动有关的现金104,900--7,085,722.04
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计176,760,418.6566,655,518.65-334,461,329.61
  偿还债务支付的现金401,115,850.8200,787,987.53102,710,612.58545,608,356.04
  分配股利、利润或偿付利息支付的现金20,213,646.1118,403,052.2116,965,049.447,058,076.97
  其中:子公司支付给少数股东的股利、利润16,000,00016,000,00016,000,000-
  支付其他与筹资活动有关的现金7,897,754.74,284,160.461,728,125.4428,539,270.09
  筹资活动现金流出小计429,227,251.61223,475,200.2121,403,787.46581,205,703.1
  筹资活动产生的现金流量净额-252,466,832.96-156,819,681.55-121,403,787.46-246,744,373.49
四、汇率变动对现金及现金等价物的影响-598,192.97-488,032.14-341,566.24-133,752.82
五、现金及现金等价物净增加额-174,193,198.38-45,550,806.56-126,231,133.02-146,432,721.28
  加:期初现金及现金等价物余额463,025,914.89463,025,914.89463,025,914.89609,458,636.17
  期末现金及现金等价物余额288,832,716.51417,475,108.33336,794,781.87463,025,914.89
补充资料:
  净利润-313,591.57--22,726,109.34
  资产减值准备-9,026,690.2-59,210,470.42
  固定资产和投资性房地产折旧-7,142,546.7-13,214,276.46
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,142,546.7-13,214,276.46
  无形资产摊销-1,419,320.71-1,869,435.54
  长期待摊费用摊销-1,665,359.47-2,965,581.95
  处置固定资产、无形资产和其他长期资产的损失-177,422.52--243,690.06
  固定资产报废损失-174,067.4-14,567.81
  财务费用-4,390,615.21-9,371,913.72
  投资损失--1,041,169.6-2,534,750.39
  递延所得税-1,896,270.17--7,143,541.84
  其中:递延所得税资产减少-1,885,546.24--7,143,842.98
    递延所得税负债增加-10,723.93-301.14
  存货的减少-67,248,837.74--62,861,362.83
  经营性应收项目的减少-211,539,022.39--48,303,266.78
  经营性应付项目的增加--178,758,414.83-267,956,811.76
  其他--968.11-4,616,147.24
  不涉及现金收支的投资和筹资活动金额其他项目-1,472,412.69-41,385,333.53
  现金的期末余额-417,475,108.33-463,025,914.89
  减:现金的期初余额-463,025,914.89-609,458,636.17
  现金及现金等价物的净增加额--45,550,806.56--146,432,721.28
公告日期2026-10-282026-08-242026-04-302026-04-25
审计意见(境内)标准无保留意见
TOP↑