当前位置:首页 - 行情中心 - 真爱美家(003041) - 财务分析 - 现金流量表

真爱美家

(003041)

  

流通市值:44.19亿  总市值:46.51亿
流通股本:1.37亿   总股本:1.44亿

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593,879,068.97377,419,142.21202,312,735.18967,207,201.64
  客户存款和同业存放款项净增加额0-00
  向中央银行借款净增加额0-00
  向其他金融机构拆入资金净增加额0-00
  收到原保险合同保费取得的现金0-00
  收到再保险业务现金净额0-00
  保户储金及投资款净增加额0-00
  收取利息、手续费及佣金的现金0-00
  拆入资金净增加额0-00
  回购业务资金净增加额0-00
  收到的税费返还53,684,357.142,339,557.9419,969,938.6148,169,464.76
  收到其他与经营活动有关的现金99,168,500.8449,401,374.7412,584,873.3143,840,388.82
  经营活动现金流入的其他项目0-00
  经营活动现金流入小计746,731,926.91469,160,074.89234,867,547.11,059,217,055.22
  购买商品、接受劳务支付的现金624,491,055.6349,430,227.43193,814,892.55672,680,799.38
  客户贷款及垫款净增加额0-00
  存放中央银行和同业款项净增加额0-00
  支付原保险合同赔付款项的现金0-00
  支付利息、手续费及佣金的现金0-00
  支付保单红利的现金0-00
  支付给职工以及为职工支付的现金119,600,645.4678,026,764.8539,394,564.34153,187,026.76
  支付的各项税费11,431,788.1610,157,167.439,156,038.418,498,868.28
  支付其他与经营活动有关的现金65,249,203.2255,610,534.1137,586,165.2132,680,457.3
  经营活动现金流出的其他项目0-00
  经营活动现金流出小计820,772,692.44493,224,693.82279,951,660.5877,047,151.72
  经营活动产生的现金流量净额-74,040,765.53-24,064,618.93-45,084,113.4182,169,903.5
二、投资活动产生的现金流量:
  收回投资收到的现金1,392,708,641.871,142,710,000403,000,000200,000,000
  取得投资收益收到的现金5,032,130.812,235,497.71457,172.113,820,240.96
  处置固定资产、无形资产和其他长期资产收回的现金净额58,32553,70038,000226,641,769
  处置子公司及其他营业单位收到的现金净额0-00
  收到的其他与投资活动有关的现金0460,00000
  投资活动现金流入小计1,397,799,097.681,145,459,197.71403,495,172.11430,462,009.96
  购建固定资产、无形资产和其他长期资产支付的现金90,088,872.472,818,717.0953,281,144.46128,647,202.98
  投资支付的现金1,481,747,555.521,142,710,000503,000,000280,000,000
  质押贷款净增加额0-00
  取得子公司及其他营业单位支付的现金0-00
  支付其他与投资活动有关的现金03,213,077.609,340,452.67
  投资活动现金流出小计1,571,836,427.921,218,741,794.69556,281,144.46417,987,655.65
  投资活动产生的现金流量净额-174,037,330.24-73,282,596.98-152,785,972.3512,474,354.31
三、筹资活动产生的现金流量:
  吸收投资收到的现金0-00
  其中:子公司吸收少数股东投资收到的现金0-00
  取得借款收到的现金462,680,000376,880,000356,880,000480,693,600
  收到其他与筹资活动有关的现金78,567.2877,743.8870,829.440
  筹资活动现金流入小计462,758,567.28376,957,743.88356,950,829.44480,693,600
  偿还债务支付的现金312,400,000268,600,087.5100,000454,038,634.93
  分配股利、利润或偿付利息支付的现金14,588,164.5310,476,532.913,887,365.02129,577,790.1
  其中:子公司支付给少数股东的股利、利润0-00
  支付其他与筹资活动有关的现金1,264,991.51378,398.36370,581.44631,591.41
  筹资活动现金流出小计328,253,156.04279,455,018.774,357,946.46584,248,016.44
  筹资活动产生的现金流量净额134,505,411.2497,502,725.11352,592,882.98-103,554,416.44
四、汇率变动对现金及现金等价物的影响-4,366,657.93-2,880,864.16-1,445,399.923,248,019.04
五、现金及现金等价物净增加额-117,939,342.46-2,725,354.96153,277,397.3194,337,860.41
  加:期初现金及现金等价物余额286,217,996.56286,216,996.56286,216,996.56191,879,136.15
  期末现金及现金等价物余额168,278,654.1283,491,641.6439,494,393.87286,216,996.56
补充资料:
  净利润-17,603,927.63-233,876,523.53
  资产减值准备-5,355,416.21-2,105,216.37
  固定资产和投资性房地产折旧-40,084,826.44-76,040,156.36
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-40,084,826.44-76,040,156.36
  无形资产摊销-1,854,590.37-2,920,970.07
  长期待摊费用摊销-2,081,454.68-2,933,362.78
  处置固定资产、无形资产和其他长期资产的损失-527,577.2--186,738,962.67
  固定资产报废损失-39,440.87-530,474.87
  财务费用-19,312,606.72-13,596,697.17
  投资损失--2,999,719.94--5,327,574.29
  递延所得税--1,928,126.37-31,523,955.11
  其中:递延所得税资产减少--2,920,378.84-24,569,520.31
    递延所得税负债增加-992,252.47-6,954,434.8
  存货的减少--77,905,559.15-20,159,624.02
  经营性应收项目的减少--14,046,168.94--20,728,891.36
  经营性应付项目的增加--14,247,321.35-7,733,038.45
  不涉及现金收支的投资和筹资活动金额其他项目---1,106,856.32
  现金的期末余额-283,491,641.6-286,216,996.56
  减:现金的期初余额-286,216,996.56-191,879,136.15
  现金及现金等价物的净增加额--2,725,354.96-94,337,860.41
公告日期2026-10-282026-08-262026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑