当前位置:首页 - 行情中心 - 海象新材(003011) - 财务分析 - 现金流量表

海象新材

(003011)

  

流通市值:13.08亿  总市值:17.20亿
流通股本:7808.86万   总股本:1.03亿

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852,027,905.07520,935,522.64253,354,112.391,254,859,437.16
  收到的税费返还74,418,365.9748,476,405.7127,395,289.52107,124,242.28
  收到其他与经营活动有关的现金15,062,985.6913,549,828.382,695,319.1119,319,539.98
  经营活动现金流入小计941,509,256.73582,961,756.73283,444,721.021,381,303,219.42
  购买商品、接受劳务支付的现金582,879,609.6365,503,882.72184,170,629.66836,234,044.87
  支付给职工以及为职工支付的现金92,332,022.2264,360,480.1234,185,386.82133,345,087.91
  支付的各项税费35,560,863.1627,727,130.0121,410,855.5154,667,075.6
  支付其他与经营活动有关的现金32,650,026.8222,947,122.128,062,186.9299,922,204.95
  经营活动现金流出小计743,422,521.8480,538,614.97247,829,058.911,124,168,413.33
  经营活动产生的现金流量净额198,086,734.93102,423,141.7635,615,662.11257,134,806.09
二、投资活动产生的现金流量:
  收回投资收到的现金4,204,600--2,045,500
  取得投资收益收到的现金2,955,466.291,069,153.38632,422.775,757.67
  处置固定资产、无形资产和其他长期资产收回的现金净额20,268,00020,000,00020,000,00022,118,036.24
  收到的其他与投资活动有关的现金948,266,181.45758,077,698.29389,681,806.82479,009,209.6
  投资活动现金流入小计975,694,247.74779,146,851.67410,314,229.52503,248,503.51
  购建固定资产、无形资产和其他长期资产支付的现金16,146,635.8814,254,574.9212,734,416.0386,632,546.08
  投资支付的现金693,400693,400693,400-
  支付其他与投资活动有关的现金946,084,271.59678,291,856.03326,479,505.39558,695,701.16
  投资活动现金流出小计962,924,307.47693,239,830.95339,907,321.42645,328,247.24
  投资活动产生的现金流量净额12,769,940.2785,907,020.7270,406,908.1-142,079,743.73
三、筹资活动产生的现金流量:
  取得借款收到的现金56,835,817.1246,900,00046,900,000242,756,400
  收到其他与筹资活动有关的现金133,623,934.6474,504,363.334,844,902.77362,272,623.83
  筹资活动现金流入小计190,459,751.76121,404,363.3351,744,902.77605,029,023.83
  偿还债务支付的现金208,500,000188,900,000138,900,000293,118,399.99
  分配股利、利润或偿付利息支付的现金33,005,900.1520,560,299.15715,814.8267,349,634.9
  支付其他与筹资活动有关的现金242,398,705.75150,641,945.4897,818,116.08363,951,317.42
  筹资活动现金流出小计483,904,605.9360,102,244.63237,433,930.9724,419,352.31
  筹资活动产生的现金流量净额-293,444,854.14-238,697,881.3-185,689,028.13-119,390,328.48
四、汇率变动对现金及现金等价物的影响-4,317,127.92-3,041,885.23-1,945,556.18-23,133,628.89
五、现金及现金等价物净增加额-86,905,306.86-53,409,604.05-81,612,014.1-27,468,895.01
  加:期初现金及现金等价物余额212,799,379.34212,799,379.34212,799,379.34240,268,274.35
  期末现金及现金等价物余额125,894,072.48159,389,775.29131,187,365.24212,799,379.34
补充资料:
  净利润-37,337,454.68-99,461,014.24
  资产减值准备-25,055,697.99-66,898,277.97
  固定资产和投资性房地产折旧-45,770,427.05-85,287,202.81
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-45,770,427.05-85,287,202.81
  无形资产摊销-2,396,114.91-4,415,246.37
  长期待摊费用摊销-961,862.38-2,449,204.96
  处置固定资产、无形资产和其他长期资产的损失--129,506.18-1,011,158.48
  固定资产报废损失-0-2,045,054.27
  公允价值变动损失--240,772.67--162,642.95
  财务费用-6,477,450.97-9,438,082.68
  投资损失-68,988.6-68,988.6
  递延所得税--107,465.61--2,100,779.17
  其中:递延所得税资产减少--112,869.05--1,352,359.85
    递延所得税负债增加-5,403.44--748,419.32
  存货的减少-25,959,537.77--26,753,770.61
  经营性应收项目的减少--95,404,042.57--35,606,232
  经营性应付项目的增加-50,162,434.65-41,369,199.32
  其他-262,739.99-980,151.12
  现金的期末余额-159,389,775.29-212,799,379.34
  减:现金的期初余额-212,799,379.34-240,268,274.35
  现金及现金等价物的净增加额--53,409,604.05--27,468,895.01
公告日期2026-10-292026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑