当前位置:首页 - 行情中心 - ST凯利(300326) - 财务分析 - 现金流量表

ST凯利

(300326)

  

流通市值:46.44亿  总市值:46.46亿
流通股本:7.17亿   总股本:7.17亿

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576,985,109.5362,445,685.18169,622,753.941,099,135,121.82
  收到的税费返还54,407.1454,407.1454,407.147,598,946.31
  收到其他与经营活动有关的现金14,891,758.3310,002,239.298,688,250.7920,792,586.55
  经营活动现金流入小计591,931,274.97372,502,331.61178,365,411.871,127,526,654.68
  购买商品、接受劳务支付的现金165,051,298.93102,168,734.9851,363,423.81435,475,364.26
  支付给职工以及为职工支付的现金127,002,589.2181,900,990.1942,411,982.84258,898,916.4
  支付的各项税费34,453,815.624,400,164.633,086,676.4954,976,894.08
  支付其他与经营活动有关的现金109,116,560.5372,759,240.9834,898,542.11189,087,181.2
  经营活动现金流出小计435,624,264.27281,229,130.75161,760,625.25938,438,355.94
  经营活动产生的现金流量净额156,307,010.791,273,200.8616,604,786.62189,088,298.74
二、投资活动产生的现金流量:
  收回投资收到的现金102,323,411.88101,426,074.6492,336,483.0291,887,440.33
  取得投资收益收到的现金34,260,705.9627,207,265.435,653,988.1820,910,615.98
  处置固定资产、无形资产和其他长期资产收回的现金净额830,725.31830,725.31215,0004,580,247.06
  处置子公司及其他营业单位收到的现金净额---155,325,940.17
  收到的其他与投资活动有关的现金1,783,430,037.81,347,061,671.71580,780,124.931,084,077,534.46
  投资活动现金流入小计1,920,844,880.951,476,525,737.09678,985,596.131,356,781,778
  购建固定资产、无形资产和其他长期资产支付的现金12,438,066.519,083,623.522,267,052.7166,203,924.01
  投资支付的现金5,000,0005,000,0006,814,82537,017,524
  取得子公司及其他营业单位支付的现金-4,442,203.05-4,442,203.05-5,401,828.73-
  支付其他与投资活动有关的现金1,835,534,682.891,396,534,682.89603,180,0001,521,086,814.87
  投资活动现金流出小计1,848,530,546.351,406,176,103.36606,860,048.981,624,308,262.88
  投资活动产生的现金流量净额72,314,334.670,349,633.7372,125,547.15-267,526,484.88
三、筹资活动产生的现金流量:
  吸收投资收到的现金---11,834,725.66
  其中:子公司吸收少数股东投资收到的现金---11,834,725.66
  取得借款收到的现金35,000,00035,000,000-225,666,634.21
  收到其他与筹资活动有关的现金---4,110,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计35,000,00035,000,000-241,611,359.87
  偿还债务支付的现金35,000,00035,000,000-218,884,088.15
  分配股利、利润或偿付利息支付的现金72,314,259.8872,259,059.8854,950.014,599,432.78
  支付其他与筹资活动有关的现金3,383,1383,325,938.65-21,894,166.67
  筹资活动现金流出小计110,697,397.88110,584,998.5354,950.01245,377,687.6
  筹资活动产生的现金流量净额-75,697,397.88-75,584,998.53-54,950.01-3,766,327.73
四、汇率变动对现金及现金等价物的影响-5,194,963.14-3,673,414.22-1,620,482.46-3,626,722.32
五、现金及现金等价物净增加额147,728,984.2882,364,421.8487,054,901.3-85,831,236.19
  加:期初现金及现金等价物余额235,283,764.31235,283,764.31235,283,764.31321,115,000.5
  期末现金及现金等价物余额383,012,748.59317,648,186.15322,338,665.61235,283,764.31
补充资料:
  净利润-129,923,219.7-131,619,512.7
  资产减值准备-5,002,478.16-38,469,003.34
  固定资产和投资性房地产折旧-13,634,095.15-59,729,569.34
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,634,095.15-59,729,569.34
  无形资产摊销-6,604,241.37-8,071,428.39
  长期待摊费用摊销-1,224,535.69-13,791,783.43
  处置固定资产、无形资产和其他长期资产的损失--335,564.73--258,157.98
  固定资产报废损失-458,491.2-384,171.12
  公允价值变动损失-9,281,175.15--56,754,335.93
  财务费用-4,231,205.9-9,446,199.35
  投资损失--63,619,089.94--26,076,861.57
  递延所得税-3,190,228.13--6,645,488.31
  其中:递延所得税资产减少-2,081,124.62--884,983.18
    递延所得税负债增加-1,109,103.51--5,760,505.13
  存货的减少-2,161,823.47--13,821,413.87
  经营性应收项目的减少--27,146,839.2-13,872,251.24
  经营性应付项目的增加-9,964,164.83-11,636,998.36
  其他--5,889,907.47-5,623,639.13
  不涉及现金收支的投资和筹资活动金额其他项目---19,896,860.32
  现金的期末余额-317,648,186.15-235,283,764.31
  减:现金的期初余额-235,283,764.31-321,115,000.5
  现金及现金等价物的净增加额-82,364,421.84--85,831,236.19
公告日期2026-10-242026-08-252026-04-232026-04-18
审计意见(境内)标准无保留意见
TOP↑