当前位置:首页 - 行情中心 - 蒙娜丽莎(002918) - 财务分析 - 现金流量表

蒙娜丽莎

(002918)

  

流通市值:22.79亿  总市值:43.50亿
流通股本:2.14亿   总股本:4.09亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,750,068,023.76632,809,348.624,356,765,404.273,280,447,857.2
  收到的税费返还892,731.23451,904.363,895,548.511,493,181.61
  收到其他与经营活动有关的现金332,662,050.44206,084,856.5415,976,314.77342,765,127.85
  经营活动现金流入小计2,083,622,805.43839,346,109.484,776,637,267.553,624,706,166.66
  购买商品、接受劳务支付的现金1,180,797,075.91508,741,005.172,672,740,599.782,123,669,975.54
  支付给职工以及为职工支付的现金265,509,065.45137,994,287.65564,872,071431,427,751.31
  支付的各项税费148,693,592.8650,288,556.4316,971,609.25221,987,816.77
  支付其他与经营活动有关的现金307,016,689.88161,602,309.84635,905,740.57482,199,577.79
  经营活动现金流出小计1,902,016,424.1858,626,159.064,190,490,020.63,259,285,121.41
  经营活动产生的现金流量净额181,606,381.33-19,280,049.58586,147,246.95365,421,045.25
二、投资活动产生的现金流量:
  收回投资收到的现金1,287,471.821,287,298.36926,599.96-
  取得投资收益收到的现金1,506.851,506.85554,860.81,481,335.92
  处置固定资产、无形资产和其他长期资产收回的现金净额72,701,779.1640,996,770.74104,606,261.6478,644,918.44
  投资活动现金流入小计73,990,757.8342,285,575.95106,087,722.480,126,254.36
  购建固定资产、无形资产和其他长期资产支付的现金32,415,050.624,701,060.2475,151,001.7457,001,841
  投资支付的现金42,000,000-84,981,366.9346,731,898
  投资活动现金流出小计74,415,050.624,701,060.24160,132,368.67103,733,739
  投资活动产生的现金流量净额-424,292.7717,584,515.71-54,044,646.27-23,607,484.64
三、筹资活动产生的现金流量:
  取得借款收到的现金462,400,000314,400,000619,500,000519,500,000
  收到其他与筹资活动有关的现金21,750,000-31,530,000-
  筹资活动现金流入小计484,150,000314,400,000651,030,000519,500,000
  偿还债务支付的现金516,406,165.74215,534,999.981,013,672,630.05509,993,999.02
  分配股利、利润或偿付利息支付的现金56,529,850.087,280,322.03135,575,087.32121,815,817.95
  其中:子公司支付给少数股东的股利、利润9,600,000-8,580,0008,580,000
  支付其他与筹资活动有关的现金14,707,079.563,483,783.6117,812,584.1219,749,382.17
  筹资活动现金流出小计587,643,095.38226,299,105.621,167,060,301.49651,559,199.14
  筹资活动产生的现金流量净额-103,493,095.3888,100,894.38-516,030,301.49-132,059,199.14
四、汇率变动对现金及现金等价物的影响-270,976.94-147,882.2420,545.395,319.26
五、现金及现金等价物净增加额77,418,016.2486,257,478.2716,092,844.49209,849,680.73
  加:期初现金及现金等价物余额1,349,232,329.921,349,232,329.921,333,139,485.431,333,139,485.43
  期末现金及现金等价物余额1,426,650,346.161,435,489,808.191,349,232,329.921,542,989,166.16
补充资料:
  净利润50,028,168.73-66,695,156.4-
  资产减值准备11,556,892.39-131,964,379.28-
  固定资产和投资性房地产折旧169,224,100.96-374,239,506.78-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧169,224,100.96-374,239,506.78-
  无形资产摊销12,340,725.92-24,264,853.62-
  长期待摊费用摊销3,140,543.92-17,311,068.59-
  处置固定资产、无形资产和其他长期资产的损失6,836,389.44-8,856,662.82-
  固定资产报废损失6,140.88--271,746.5-
  公允价值变动损失184,048.36-14,922.84-
  财务费用21,136,800.57-56,387,514.58-
  投资损失1,076,254.89--255,955.27-
  递延所得税8,276,459.38--34,129,321.1-
  其中:递延所得税资产减少8,479,531.83--33,675,591.39-
    递延所得税负债增加-203,072.45--453,729.71-
  存货的减少90,070,709.06-146,378,784.7-
  经营性应收项目的减少-160,993,082.65-374,224,028.45-
  经营性应付项目的增加-38,252,046.87--579,532,608.24-
  现金的期末余额1,426,650,346.16-1,349,232,329.92-
  减:现金的期初余额1,349,232,329.92-1,333,139,485.43-
  现金及现金等价物的净增加额77,418,016.24-16,092,844.49-
公告日期2026-08-262026-04-282026-04-252025-10-25
审计意见(境内)标准无保留意见
TOP↑