当前位置:首页 - 行情中心 - 西域旅游(300859) - 财务分析 - 现金流量表

西域旅游

(300859)

  

流通市值:32.09亿  总市值:32.09亿
流通股本:1.55亿   总股本:1.55亿

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251,500,061.53109,437,158.918,976,754.37335,594,981.59
  收到的税费返还---7,532,961.2
  收到其他与经营活动有关的现金12,421,809.2610,749,545.523,667,271.1117,248,164.45
  经营活动现金流入小计263,921,870.79120,186,704.4222,644,025.48360,376,107.24
  购买商品、接受劳务支付的现金27,628,503.9915,594,870.286,079,897.7138,960,995.41
  支付给职工以及为职工支付的现金85,148,391.3956,733,517.2224,575,282.06120,635,246.1
  支付的各项税费10,751,439.291,400,585.94233,214.0233,604,256.15
  支付其他与经营活动有关的现金19,572,986.69,185,359.775,309,851.9335,133,596.33
  经营活动现金流出小计143,101,321.2782,914,333.2136,198,245.72228,334,093.99
  经营活动产生的现金流量净额120,820,549.5237,272,371.21-13,554,220.24132,042,013.25
二、投资活动产生的现金流量:
  取得投资收益收到的现金5,357,0005,357,000-4,821,300
  处置固定资产、无形资产和其他长期资产收回的现金净额453,00013,000-700,500
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计5,810,0005,370,000-5,521,800
  购建固定资产、无形资产和其他长期资产支付的现金62,273,692.8249,898,665.0847,116,241.7482,172,203.51
  投资活动现金流出小计62,273,692.8249,898,665.0847,116,241.7482,172,203.51
  投资活动产生的现金流量净额-56,463,692.82-44,528,665.08-47,116,241.74-76,650,403.51
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,574,000---
  其中:子公司吸收少数股东投资收到的现金2,574,000---
  取得借款收到的现金23,697,708.5314,837,009.1714,057,475.1927,856,578.24
  筹资活动现金流入小计26,271,708.5314,837,009.1714,057,475.1927,856,578.24
  偿还债务支付的现金22,000,00015,000,00015,000,00012,000,000
  分配股利、利润或偿付利息支付的现金50,785,169.1748,423,287.27955,012.5751,769,913.99
  其中:子公司支付给少数股东的股利、利润1,379,998.49--1,364,472.25
  支付其他与筹资活动有关的现金3,837,113.6--5,948,168.76
  筹资活动现金流出小计76,622,282.7763,423,287.2715,955,012.5769,718,082.75
  筹资活动产生的现金流量净额-50,350,574.24-48,586,278.1-1,897,537.38-41,861,504.51
五、现金及现金等价物净增加额14,006,282.46-55,842,571.97-62,567,999.3613,530,105.23
  加:期初现金及现金等价物余额291,991,195.79291,991,195.79291,991,195.79278,461,090.56
  期末现金及现金等价物余额305,997,478.25236,148,623.82229,423,196.43291,991,195.79
补充资料:
  净利润-640,879.61-71,160,110.57
  资产减值准备--339,715.72-284,439.44
  固定资产和投资性房地产折旧-22,215,887.58-38,891,919.52
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-22,215,887.58-38,891,919.52
  无形资产摊销-3,345,139.46-6,702,993.53
  长期待摊费用摊销-3,384,354.32-6,203,744.89
  固定资产报废损失--3,999.91-604,228.48
  财务费用-2,924,729.7-6,151,492.95
  投资损失--2,224,874.9--8,428,696.05
  递延所得税-259,338.71--147,427.27
  其中:递延所得税资产减少-138,418.74--125,409.06
    递延所得税负债增加-120,919.97--22,018.21
  存货的减少--816,486.24--578,784.39
  经营性应收项目的减少--14,698,734.96--2,400,899.9
  经营性应付项目的增加-18,830,056.34-7,492,478.76
  其他-1,086,351.32--
  现金的期末余额-236,148,623.82-291,991,195.79
  减:现金的期初余额-291,991,195.79-278,461,090.56
  现金及现金等价物的净增加额--55,842,571.97-13,530,105.23
公告日期2026-10-212026-08-182026-04-282026-03-20
审计意见(境内)标准无保留意见
TOP↑