当前位置:首页 - 行情中心 - 昆仑万维(300418) - 财务分析 - 现金流量表

昆仑万维

(300418)

  

流通市值:471.43亿  总市值:515.81亿
流通股本:11.74亿   总股本:12.85亿

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7,988,401,844.054,812,210,755.692,373,279,626.857,343,101,905.79
  收到的税费返还188,652,696.56106,760,743.755,962,524.45171,745,321.11
  收到其他与经营活动有关的现金157,901,092.9172,924,598.8513,837,207.2201,933,629.81
  经营活动现金流入小计8,334,955,633.524,991,896,098.242,443,079,358.57,716,780,856.71
  购买商品、接受劳务支付的现金2,296,432,628.261,554,404,373.87761,696,579.22,446,736,068.87
  支付给职工以及为职工支付的现金1,311,534,321.46933,508,896.11443,573,237.761,616,313,708.22
  支付的各项税费252,442,435.07136,304,022.0460,330,513.18259,747,096.97
  支付其他与经营活动有关的现金4,675,504,666.662,834,871,177.981,088,154,885.114,129,906,085.43
  经营活动现金流出小计8,535,914,051.455,459,088,4702,353,755,215.258,452,702,959.49
  经营活动产生的现金流量净额-200,958,417.93-467,192,371.7689,324,143.25-735,922,102.78
二、投资活动产生的现金流量:
  收回投资收到的现金5,273,108,565.64,295,548,113.91,960,489,992.96,747,946,155.3
  取得投资收益收到的现金1,022,453.621,029,166.861,029,567.57171,539.84
  处置固定资产、无形资产和其他长期资产收回的现金净额6,449,999.136,487,044.08-59,584,854.13
  处置子公司及其他营业单位收到的现金净额---3,595.38
  收到的其他与投资活动有关的现金35,380,259.8935,380,259.8911,259.891,238,000
  投资活动现金流入小计5,315,961,278.244,338,444,584.731,961,530,820.366,808,944,144.65
  购建固定资产、无形资产和其他长期资产支付的现金141,264,696.14116,413,696.352,017,108.35204,890,843.97
  投资支付的现金4,534,616,212.83,207,647,950.251,641,059,550.286,178,696,828.27
  支付其他与投资活动有关的现金236,748,534.42229,554,060.28960,779.846,870,904.54
  投资活动现金流出小计4,912,629,443.363,553,615,706.831,694,037,438.476,390,458,576.78
  投资活动产生的现金流量净额403,331,834.88784,828,877.9267,493,381.89418,485,567.87
三、筹资活动产生的现金流量:
  吸收投资收到的现金955,897,836.58955,240,323.7310,000,000415,301,053.22
  其中:子公司吸收少数股东投资收到的现金389,321,607.91388,664,095.0610,000,000148,820
  取得借款收到的现金675,793,775.45531,026,867.63274,635,548.1846,583,116.78
  收到其他与筹资活动有关的现金37,897,766.5237,897,766.52-500,105,895.69
  筹资活动现金流入小计1,669,589,378.551,524,164,957.88284,635,548.11,761,990,065.69
  偿还债务支付的现金786,617,382.91537,918,349.5123,860,167.08645,728,945.28
  分配股利、利润或偿付利息支付的现金175,708,351.3492,170,944.3383,946,773.05238,704,627.27
  其中:子公司支付给少数股东的股利、利润156,500,781.8477,556,358.778,187,324.47215,091,738.58
  支付其他与筹资活动有关的现金388,191,655.1268,662,515.58224,535,551.55303,166,645.7
  筹资活动现金流出小计1,350,517,389.35898,751,809.41432,342,491.681,187,600,218.25
  筹资活动产生的现金流量净额319,071,989.2625,413,148.47-147,706,943.58574,389,847.44
四、汇率变动对现金及现金等价物的影响-89,635,248.13-67,598,716.4-28,125,127.33-22,743,132.6
五、现金及现金等价物净增加额431,810,158.02875,450,938.21180,985,454.23234,210,179.93
  加:期初现金及现金等价物余额1,775,241,538.881,775,241,538.881,775,241,538.881,541,031,358.95
  期末现金及现金等价物余额2,207,051,696.92,650,692,477.091,956,226,993.111,775,241,538.88
补充资料:
  净利润-675,503,674.15--2,117,491,481.21
  资产减值准备-2,135,336.21-314,774,577.08
  固定资产和投资性房地产折旧-51,369,612.6-102,127,718.64
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-51,369,612.6-102,127,718.64
  无形资产摊销-35,521,689.87-60,610,249.98
  长期待摊费用摊销-191,557.44-26,023,379.9
  处置固定资产、无形资产和其他长期资产的损失-841,975.12--6,683,350.97
  固定资产报废损失-5,017.33-32,110.06
  公允价值变动损失--505,738,477.02--198,712,716.47
  财务费用-40,697,594.59-62,289,953.37
  投资损失--1,601,278,307.12-99,459,263.29
  递延所得税--14,373,691.23-71,936,086.31
  其中:递延所得税资产减少-417,554.78--3,500,650.26
    递延所得税负债增加--14,791,246.01-75,436,736.57
  存货的减少--10,491,116.38--16,401,625.16
  经营性应收项目的减少--429,674,331.8--365,885,048.49
  经营性应付项目的增加-816,838,870.36-341,149,656.55
  其他-428,431,261.91-806,825,231.95
  现金的期末余额-2,650,692,477.09-1,775,241,538.88
  减:现金的期初余额-1,775,241,538.88-1,541,031,358.95
  现金及现金等价物的净增加额-875,450,938.21-234,210,179.93
公告日期2026-10-302026-08-202026-04-292026-04-24
审计意见(境内)标准无保留意见
TOP↑