当前位置:首页 - 行情中心 - 兆威机电(003021) - 财务分析 - 现金流量表

兆威机电

(003021)

  

流通市值:227.83亿  总市值:293.95亿
流通股本:2.07亿   总股本:2.68亿

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432,026,058.541,782,320,088.591,291,766,476.41849,135,278.44
  收到的税费返还85,001.692,496,329.18297,338.54196,276.11
  收到其他与经营活动有关的现金8,467,893.5735,528,184.249,224,207.36,904,659.69
  经营活动现金流入小计440,578,953.81,820,344,602.011,301,288,022.25856,236,214.24
  购买商品、接受劳务支付的现金227,644,850.921,063,819,008.73759,989,901.63520,996,040
  支付给职工以及为职工支付的现金137,153,964.79436,432,800.24317,171,120.32223,145,943.04
  支付的各项税费18,183,206.0384,081,463.0753,521,090.9932,732,433.79
  支付其他与经营活动有关的现金18,793,628.7176,598,780.6468,369,437.2432,598,815.85
  经营活动现金流出小计401,775,650.451,660,932,052.681,199,051,550.18809,473,232.68
  经营活动产生的现金流量净额38,803,303.35159,412,549.33102,236,472.0746,762,981.56
二、投资活动产生的现金流量:
  收回投资收到的现金2,523,173,367.431,514,037,868.291,113,224,175.82833,444,983.69
  取得投资收益收到的现金49,253,591.6248,774,886.743,761,296.4736,603,310.68
  处置固定资产、无形资产和其他长期资产收回的现金净额200,518148,69675,29070,200
  收到的其他与投资活动有关的现金1,000,000732,000600,000600,000
  投资活动现金流入小计2,573,627,477.051,563,693,450.991,157,660,762.29870,718,494.37
  购建固定资产、无形资产和其他长期资产支付的现金59,351,996.4170,524,863.48123,855,823.5593,148,661.74
  投资支付的现金3,383,910,984.491,589,388,273.761,112,141,673.76728,600,757.09
  支付其他与投资活动有关的现金-1,200,0001,100,0001,100,000
  投资活动现金流出小计3,443,262,980.891,761,113,137.241,237,097,497.31822,849,418.83
  投资活动产生的现金流量净额-869,635,503.84-197,419,686.25-79,436,735.0247,869,075.54
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,628,573,563.222,817,180.113,446,823-
  取得借款收到的现金34,792,550.93428,401,941.39320,922,419.02159,362,353.62
  收到其他与筹资活动有关的现金-1,168,816.681,000,6001,000,600
  筹资活动现金流入小计1,663,366,114.13452,387,938.17335,369,842.02160,362,953.62
  偿还债务支付的现金60,000,000369,000,000289,000,000110,000,000
  分配股利、利润或偿付利息支付的现金-68,229,802.6968,106,190.1768,083,490.17
  支付其他与筹资活动有关的现金4,248,677.0818,213,300.0214,335,314.999,010,548.17
  筹资活动现金流出小计64,248,677.08455,443,102.71371,441,505.16187,094,038.34
  筹资活动产生的现金流量净额1,599,117,437.05-3,055,164.54-36,071,663.14-26,731,084.72
四、汇率变动对现金及现金等价物的影响269,440.18-1,973,597.12-232,464.571,003,658.96
五、现金及现金等价物净增加额768,554,676.74-43,035,898.58-13,504,390.6668,904,631.34
  加:期初现金及现金等价物余额181,780,763.16224,816,661.74224,816,661.74224,816,661.74
  期末现金及现金等价物余额950,335,439.9181,780,763.16211,312,271.08293,721,293.08
补充资料:
  净利润-254,292,217.63-113,271,162.92
  资产减值准备-4,919,425.12--2,585,177.87
  固定资产和投资性房地产折旧-90,024,092.66-43,198,366.69
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-90,024,092.66-43,198,366.69
  无形资产摊销-3,896,788.3-1,910,692.52
  长期待摊费用摊销-7,129,598.54-2,580,185.9
  处置固定资产、无形资产和其他长期资产的损失-33,679.15--3,813.29
  固定资产报废损失-2,237,859.47-441,948.46
  公允价值变动损失--21,208,420.46--
  财务费用-4,510,172.29--13,387,985.99
  投资损失--1,117,480.88--11,720,229.75
  递延所得税--8,184,094.42--9,134,856.31
  其中:递延所得税资产减少--16,744,487.56--810,884.83
    递延所得税负债增加-8,560,393.14--8,323,971.48
  存货的减少--22,083,367.35--30,848,190.6
  经营性应收项目的减少--78,989,230.46--36,042,978.68
  经营性应付项目的增加--116,884,935.77--21,025,622.34
  其他-36,252,406.43-7,887,370.32
  现金的期末余额-181,780,763.16-293,721,293.08
  减:现金的期初余额-224,816,661.74-224,816,661.74
  现金及现金等价物的净增加额--43,035,898.58-68,904,631.34
公告日期2026-04-282026-03-312025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑