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:235.73亿  总市值:348.89亿
流通股本:2.04亿   总股本:3.03亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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758,220,102.952,785,448,332.582,107,343,180.181,418,867,869.63
  收到的税费返还710,008.4321,465,154.6920,544,270.37136,804.58
  收到其他与经营活动有关的现金11,108,642.2110,973,343.5386,550,979.0752,537,734.3
  经营活动现金流入小计770,038,753.582,917,886,830.82,214,438,429.621,471,542,408.51
  购买商品、接受劳务支付的现金51,225,375.47147,519,114.2688,182,738.0365,424,016.3
  支付给职工以及为职工支付的现金195,079,648.65522,195,682.61403,809,291.51294,092,080.25
  支付的各项税费135,551,915.1497,976,339.53371,257,196.38279,321,226
  支付其他与经营活动有关的现金136,161,274.51425,964,101.76278,614,296.69177,829,023.79
  经营活动现金流出小计518,018,213.731,593,655,238.161,141,863,522.61816,666,346.34
  经营活动产生的现金流量净额252,020,539.851,324,231,592.641,072,574,907.01654,876,062.17
二、投资活动产生的现金流量:
  收回投资收到的现金3,510,000,00014,727,311,517.3311,985,236,656.889,593,911,347.24
  取得投资收益收到的现金52,292,205.4962,559,587.7256,602,506.2434,064,510.34
  处置固定资产、无形资产和其他长期资产收回的现金净额1,00051,20010,20010,200
  投资活动现金流入小计3,562,293,205.4914,789,922,305.0512,041,849,363.129,627,986,057.58
  购建固定资产、无形资产和其他长期资产支付的现金29,306,135.79170,703,503.9889,270,463.4853,076,461.14
  投资支付的现金3,427,203,75013,663,000,00010,813,000,0008,498,000,000
  取得子公司及其他营业单位支付的现金12,036,944.931,395,756,901.451,400,730,684.471,306,217,251.42
  支付其他与投资活动有关的现金0003,500,000
  投资活动现金流出小计3,468,546,830.7215,229,460,405.4312,303,001,147.959,860,793,712.56
  投资活动产生的现金流量净额93,746,374.77-439,538,100.38-261,151,784.83-232,807,654.98
三、筹资活动产生的现金流量:
  吸收投资收到的现金0417,447,420407,623,720416,387,850
  其中:子公司吸收少数股东投资收到的现金0417,447,420407,623,720416,387,850
  收到其他与筹资活动有关的现金025,75825,75825,758
  筹资活动现金流入小计0417,473,178407,649,478416,413,608
  分配股利、利润或偿付利息支付的现金01,522,751,416.511,512,636,101.771,145,419,510.6
  支付其他与筹资活动有关的现金1,940,582.4927,098,197.1419,436,623.9511,427,308.96
  筹资活动现金流出小计1,940,582.491,549,849,613.651,532,072,725.721,156,846,819.56
  筹资活动产生的现金流量净额-1,940,582.49-1,132,376,435.65-1,124,423,247.72-740,433,211.56
四、汇率变动对现金及现金等价物的影响-3,363,278.08-38,993,859.65-21,186,140.42-21,184,563.29
五、现金及现金等价物净增加额340,463,054.05-286,676,803.04-334,186,265.96-339,549,367.66
  加:期初现金及现金等价物余额1,227,289,283.181,513,966,086.221,513,966,086.221,513,966,086.22
  期末现金及现金等价物余额1,567,752,337.231,227,289,283.181,179,779,820.261,174,416,718.56
补充资料:
  净利润-1,301,514,412.53-791,214,516.29
  资产减值准备--443,190.62-2,725,080.97
  固定资产和投资性房地产折旧-34,418,725.78-15,481,289.74
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,418,725.78-15,481,289.74
  无形资产摊销-6,662,755.9-2,781,926.84
  长期待摊费用摊销-14,534,657.55-6,338,770.41
  处置固定资产、无形资产和其他长期资产的损失--33,328.04--11,698.33
  固定资产报废损失-224,247.13-3,646.15
  公允价值变动损失--109,677,046.28--48,715,614.49
  财务费用-30,114,945.96-21,437,891.98
  投资损失--46,678,507.58--22,931,209.18
  递延所得税--5,720,978.22--8,963,687.73
  其中:递延所得税资产减少--11,325,159.34--8,020,370.76
    递延所得税负债增加-5,604,181.12--943,316.97
  存货的减少--3,806,603.49-7,037,988.45
  经营性应收项目的减少-53,983,632.97--60,037,743.74
  经营性应付项目的增加-29,315,796.31--60,668,836.2
  其他-0--
  融资租入固定资产-7,529,749.59-7,417,451.43
  现金的期末余额-1,227,289,283.18-1,174,416,718.56
  减:现金的期初余额-1,513,966,086.22-1,513,966,086.22
  现金及现金等价物的净增加额--286,676,803.04--339,549,367.66
公告日期2026-04-232026-03-202025-10-292025-08-19
审计意见(境内)标准无保留意见
TOP↑