当前位置:首页 - 行情中心 - 西部牧业(300106) - 财务分析 - 现金流量表

西部牧业

(300106)

  

流通市值:19.06亿  总市值:19.06亿
流通股本:2.11亿   总股本:2.11亿

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827,383,886.46542,843,838.79289,560,606.941,009,709,742.63
  收到的税费返还9,084.024,566.542,030.23-
  收到其他与经营活动有关的现金67,414,977.2139,838,102.513,579,061.36154,390,485.58
  经营活动现金流入小计894,807,947.69582,686,507.83303,141,698.531,164,100,228.21
  购买商品、接受劳务支付的现金666,742,816.64437,013,194.25221,642,209.67920,176,027.69
  支付给职工以及为职工支付的现金82,653,172.1457,409,166.6628,802,649.12103,430,695.19
  支付的各项税费16,333,637.153,526,707.24,095,699.3518,277,696.04
  支付其他与经营活动有关的现金51,304,092.4124,859,286.7915,369,354.8943,048,229.71
  经营活动现金流出小计817,033,718.34522,808,354.9269,909,913.031,084,932,648.63
  经营活动产生的现金流量净额77,774,229.3559,878,152.9333,231,785.579,167,579.58
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额29,9801,037,520.44--
  投资活动现金流入的平衡项目00--
  投资活动现金流入小计29,9801,037,520.44--
  购建固定资产、无形资产和其他长期资产支付的现金2,828,756.473,699,953.78487,555.3317,060,977.36
  支付其他与投资活动有关的现金116,946---
  投资活动现金流出小计2,945,702.473,699,953.78487,555.3317,060,977.36
  投资活动产生的现金流量净额-2,915,722.47-2,662,433.34-487,555.33-17,060,977.36
三、筹资活动产生的现金流量:
  取得借款收到的现金200,000,00070,000,000-214,200,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计200,000,00070,000,000-214,200,000
  偿还债务支付的现金196,879,80066,520,000200,000155,110,000
  分配股利、利润或偿付利息支付的现金30,557,927.5533,232,253.131,880,039.147,060,576.56
  其中:子公司支付给少数股东的股利、利润-20,000,000--
  筹资活动现金流出小计227,437,727.5599,752,253.132,080,039.14162,170,576.56
  筹资活动产生的现金流量净额-27,437,727.55-29,752,253.13-2,080,039.1452,029,423.44
四、汇率变动对现金及现金等价物的影响---1,320.31
五、现金及现金等价物净增加额47,420,779.3327,463,466.4630,664,191.03114,137,345.97
  加:期初现金及现金等价物余额358,745,624.73358,739,624.73358,745,624.73244,602,278.76
  期末现金及现金等价物余额406,166,404.06386,203,091.19389,409,815.76358,739,624.73
补充资料:
  净利润-41,701,432.12--27,928,626.6
  资产减值准备--5,476,826-30,766,882.99
  固定资产和投资性房地产折旧-19,281,225.14-39,665,803.82
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,281,225.14-39,665,803.82
  无形资产摊销-1,888,088.42-2,692,076.59
  长期待摊费用摊销-194,373.23-413,292.74
  处置固定资产、无形资产和其他长期资产的损失--230,617.77--17,304.01
  固定资产报废损失-14,980.84-400,471.71
  财务费用-4,187,076.64-8,445,468.98
  投资损失--1,630,491.6--3,991,750.93
  递延所得税--1,217,952.05-62,220.3
  其中:递延所得税资产减少--856,401.55-901,844.81
    递延所得税负债增加--361,550.5--839,624.51
  存货的减少-10,794,450.44--12,972,735.22
  经营性应收项目的减少--19,810,200.95-75,191,517.27
  经营性应付项目的增加-18,808,397.45--71,587,632.84
  其他--11,034,501.76-33,509,423.8
  现金的期末余额-386,203,091.19-358,739,624.73
  减:现金的期初余额-358,739,624.73-244,602,278.76
  现金及现金等价物的净增加额-27,463,466.46-114,137,345.97
公告日期2026-10-232026-08-292026-04-232026-04-23
审计意见(境内)标准无保留意见
TOP↑