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:39.42亿  总市值:43.78亿
流通股本:2.36亿   总股本:2.62亿

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906,853,629.443,739,928,382.322,579,750,392.61,709,891,471.56
  收到的税费返还4,249,482.26,395,939.885,255,226.384,437,617.99
  收到其他与经营活动有关的现金11,634,712.7739,759,799.0718,524,954.4513,763,619.24
  经营活动现金流入小计922,737,824.413,786,084,121.272,603,530,573.431,728,092,708.79
  购买商品、接受劳务支付的现金796,495,086.093,184,101,168.812,360,779,283.531,448,993,136.66
  支付给职工以及为职工支付的现金53,653,361.39214,294,054.96163,383,540.14112,477,593.74
  支付的各项税费16,060,372.0829,819,940.4626,831,682.4419,650,129.82
  支付其他与经营活动有关的现金30,101,664.55123,168,363.0479,290,398.9852,742,745.38
  经营活动现金流出小计896,310,484.113,551,383,527.272,630,284,905.091,633,863,605.6
  经营活动产生的现金流量净额26,427,340.3234,700,594-26,754,331.6694,229,103.19
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000231,000,00091,000,00041,000,000
  取得投资收益收到的现金505,764.32573,561.62297,155.09101,560.79
  处置固定资产、无形资产和其他长期资产收回的现金净额-12,684.4712,684.47234.47
  收到的其他与投资活动有关的现金-35,203,923.0935,203,923.0935,203,923.09
  投资活动现金流入小计40,505,764.32266,790,169.18126,513,762.6576,305,718.35
  购建固定资产、无形资产和其他长期资产支付的现金1,418,883.9422,850,853.949,243,987.586,480,010.74
  投资支付的现金70,000,000351,000,000141,000,000111,000,000
  支付其他与投资活动有关的现金-27,194,504.2127,194,504.2127,194,504.21
  投资活动现金流出小计71,418,883.94401,045,358.15177,438,491.79144,674,514.95
  投资活动产生的现金流量净额-30,913,119.62-134,255,188.97-50,924,729.14-68,368,796.6
三、筹资活动产生的现金流量:
  吸收投资收到的现金-11,613,15011,613,15011,613,150
  取得借款收到的现金-315,762,457.57242,561,279.0360,000,000
  收到其他与筹资活动有关的现金-7,085,722.047,085,722.047,085,722.04
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-334,461,329.61261,260,151.0778,698,872.04
  偿还债务支付的现金102,710,612.58545,608,356.04451,021,934.7404,912,187.57
  分配股利、利润或偿付利息支付的现金16,965,049.447,058,076.974,320,397.32,417,735.8
  其中:子公司支付给少数股东的股利、利润16,000,000---
  支付其他与筹资活动有关的现金1,728,125.4428,539,270.0927,204,346.3516,323,001.58
  筹资活动现金流出小计121,403,787.46581,205,703.1482,546,678.35423,652,924.95
  筹资活动产生的现金流量净额-121,403,787.46-246,744,373.49-221,286,527.28-344,954,052.91
四、汇率变动对现金及现金等价物的影响-341,566.24-133,752.82-62,592.09-11,415.7
五、现金及现金等价物净增加额-126,231,133.02-146,432,721.28-299,028,180.17-319,105,162.02
  加:期初现金及现金等价物余额463,025,914.89609,458,636.17609,458,636.17609,458,636.17
  期末现金及现金等价物余额336,794,781.87463,025,914.89310,430,456290,353,474.15
补充资料:
  净利润--22,726,109.34--3,160,186.84
  资产减值准备-59,210,470.42-29,588,577.32
  固定资产和投资性房地产折旧-13,214,276.46-6,096,118.87
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,214,276.46-6,096,118.87
  无形资产摊销-1,869,435.54-738,287.24
  长期待摊费用摊销-2,965,581.95-1,409,864.47
  处置固定资产、无形资产和其他长期资产的损失--243,690.06--
  固定资产报废损失-14,567.81-2,499.8
  财务费用-9,371,913.72-4,642,757.74
  投资损失-2,534,750.39-2,973,300.67
  递延所得税--7,143,541.84--6,878,431.97
  其中:递延所得税资产减少--7,143,842.98--6,878,431.97
    递延所得税负债增加-301.14--
  存货的减少--62,861,362.83--8,162,582.08
  经营性应收项目的减少--48,303,266.78-138,356,555.35
  经营性应付项目的增加-267,956,811.76--79,699,626.05
  其他-4,616,147.24-1,201,673.03
  不涉及现金收支的投资和筹资活动金额其他项目-41,385,333.53-0
  现金的期末余额-463,025,914.89-290,353,474.15
  减:现金的期初余额-609,458,636.17-609,458,636.17
  现金及现金等价物的净增加额--146,432,721.28--319,105,162.02
公告日期2026-04-302026-04-252025-10-302025-08-23
审计意见(境内)标准无保留意见
TOP↑