当前位置:首页 - 行情中心 - 爱美客(300896) - 财务分析 - 现金流量表

爱美客

(300896)

  

流通市值:316.89亿  总市值:459.70亿
流通股本:2.09亿   总股本:3.03亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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2,107,343,180.181,418,867,869.63707,044,668.983,269,202,470.47
  收到的税费返还20,544,270.37136,804.58-722,981.2
  收到其他与经营活动有关的现金86,550,979.0752,537,734.336,821,591.4566,564,608.18
  经营活动现金流入小计2,214,438,429.621,471,542,408.51743,866,260.433,336,490,059.85
  购买商品、接受劳务支付的现金88,182,738.0365,424,016.333,978,441.27141,418,469.05
  支付给职工以及为职工支付的现金403,809,291.51294,092,080.25181,818,335.03448,120,211.61
  支付的各项税费371,257,196.38279,321,226123,398,223.84558,362,417.69
  支付其他与经营活动有关的现金278,614,296.69177,829,023.7971,774,933.14261,414,438.09
  经营活动现金流出小计1,141,863,522.61816,666,346.34410,969,933.281,409,315,536.44
  经营活动产生的现金流量净额1,072,574,907.01654,876,062.17332,896,327.151,927,174,523.41
二、投资活动产生的现金流量:
  收回投资收到的现金11,985,236,656.889,593,911,347.246,263,671,688.0910,718,066,658.65
  取得投资收益收到的现金56,602,506.2434,064,510.3419,219,132.8152,789,052.32
  处置固定资产、无形资产和其他长期资产收回的现金净额10,20010,20010,00019,210
  投资活动现金流入小计12,041,849,363.129,627,986,057.586,282,900,820.910,770,874,920.97
  购建固定资产、无形资产和其他长期资产支付的现金89,270,463.4853,076,461.1437,003,476.34239,244,840.24
  投资支付的现金10,813,000,0008,498,000,0004,470,000,00012,866,558,612.51
  取得子公司及其他营业单位支付的现金1,400,730,684.471,306,217,251.4205,168,332.21
  支付其他与投资活动有关的现金03,500,00070,289,81617,288,514
  投资活动现金流出小计12,303,001,147.959,860,793,712.564,577,293,292.3413,128,260,298.96
  投资活动产生的现金流量净额-261,151,784.83-232,807,654.981,705,607,528.56-2,357,385,377.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金407,623,720416,387,850030,493,084.28
  其中:子公司吸收少数股东投资收到的现金407,623,720416,387,850-0
  收到其他与筹资活动有关的现金25,75825,75825,7580
  筹资活动现金流入小计407,649,478416,413,60825,75830,493,084.28
  分配股利、利润或偿付利息支付的现金1,512,636,101.771,145,419,510.60499,895,952.29
  支付其他与筹资活动有关的现金19,436,623.9511,427,308.966,383,929.2620,723,467.79
  筹资活动现金流出小计1,532,072,725.721,156,846,819.566,383,929.26520,619,420.08
  筹资活动产生的现金流量净额-1,124,423,247.72-740,433,211.56-6,358,171.26-490,126,335.8
四、汇率变动对现金及现金等价物的影响-21,186,140.42-21,184,563.29-954,833.82453,832.44
五、现金及现金等价物净增加额-334,186,265.96-339,549,367.662,031,190,850.63-919,883,357.94
  加:期初现金及现金等价物余额1,513,966,086.221,513,966,086.221,513,966,086.222,433,849,444.16
  期末现金及现金等价物余额1,179,779,820.261,174,416,718.563,545,156,936.851,513,966,086.22
补充资料:
  净利润-791,214,516.29-1,956,336,914.25
  资产减值准备-2,725,080.97--2,222,730.91
  固定资产和投资性房地产折旧-15,481,289.74-25,472,516.94
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-15,481,289.74-25,472,516.94
  无形资产摊销-2,781,926.84-4,389,739.13
  长期待摊费用摊销-6,338,770.41-9,877,345.92
  处置固定资产、无形资产和其他长期资产的损失--11,698.33--71,594.46
  固定资产报废损失-3,646.15-4,252.89
  公允价值变动损失--48,715,614.49--33,157,522.99
  财务费用-21,437,891.98-2,571,412.28
  投资损失--22,931,209.18--65,855,510.7
  递延所得税--8,963,687.73-4,134,883.8
  其中:递延所得税资产减少--8,020,370.76-15,184,657.27
    递延所得税负债增加--943,316.97--11,049,773.47
  存货的减少-7,037,988.45--16,452,776.36
  经营性应收项目的减少--60,037,743.74-50,951,219.42
  经营性应付项目的增加--60,668,836.2--8,907,203.93
  其他----15,197,507.04
  融资租入固定资产-7,417,451.43-9,458,208.18
  现金的期末余额-1,174,416,718.56-1,513,966,086.22
  减:现金的期初余额-1,513,966,086.22-2,433,849,444.16
  现金及现金等价物的净增加额--339,549,367.66--919,883,357.94
公告日期2025-10-292025-08-192025-04-252025-03-20
审计意见(境内)标准无保留意见
TOP↑