当前位置:首页 - 行情中心 - 民爆光电(301362) - 财务分析 - 现金流量表

民爆光电

(301362)

  

流通市值:28.83亿  总市值:102.75亿
流通股本:4094.47万   总股本:1.46亿

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1,407,380,224.13895,528,496.4430,204,625.461,635,549,591.83
  收到的税费返还112,904,406.3873,894,441.0633,848,494.42132,024,331.65
  收到其他与经营活动有关的现金23,089,915.0519,627,772.337,068,822.8620,640,458.23
  经营活动现金流入的平衡项目00-0
  经营活动现金流入小计1,543,374,545.56989,050,709.79471,121,942.741,788,214,381.71
  购买商品、接受劳务支付的现金1,010,376,923.85604,785,802.19248,889,996.121,015,211,466.38
  支付给职工以及为职工支付的现金332,308,253.47205,761,554.6595,540,943.6378,061,261.4
  支付的各项税费37,617,767.9126,873,236.8213,296,174.1243,141,561.5
  支付其他与经营活动有关的现金118,080,839.7673,635,618.0830,729,242.65139,213,327.24
  经营活动现金流出的平衡项目00-0
  经营活动现金流出小计1,498,383,784.99911,056,211.74388,456,356.491,575,627,616.52
  经营活动产生的现金流量净额平衡项目00-0
  经营活动产生的现金流量净额44,990,760.5777,994,498.0582,665,586.25212,586,765.19
二、投资活动产生的现金流量:
  收回投资收到的现金1,234,119,334.41761,604,270.86272,357,586.41,525,704,587.16
  处置固定资产、无形资产和其他长期资产收回的现金净额192,043.2653,0001,000297,974.84
  收到的其他与投资活动有关的现金---3,000,000
  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1,234,311,377.67761,657,270.86272,358,586.41,529,002,562
  购建固定资产、无形资产和其他长期资产支付的现金220,525,255.74163,707,059.8161,501,675.38296,346,965.58
  投资支付的现金808,479,127.4387,629,127.4265,300,0001,788,370,000
  取得子公司及其他营业单位支付的现金65,421,605.1565,421,605.15--
  投资活动现金流出的平衡项目00-0
  投资活动现金流出小计1,094,425,988.29616,757,792.36326,801,675.382,084,716,965.58
  投资活动产生的现金流量净额平衡项目00-0
  投资活动产生的现金流量净额139,885,389.38144,899,478.5-54,443,088.98-555,714,403.58
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,021,5701,021,5701,021,570-
  其中:子公司吸收少数股东投资收到的现金1,021,5701,021,5701,021,570-
  取得借款收到的现金100,000,000---
  筹资活动现金流入平衡项目00--
  筹资活动现金流入小计101,021,5701,021,5701,021,570-
  偿还债务支付的现金6,560,0001,160,000--
  分配股利、利润或偿付利息支付的现金151,393,423.64144,404,491.92-195,538,779.45
  支付其他与筹资活动有关的现金22,277,128.3814,570,958.736,692,109.6527,892,315.65
  筹资活动现金流出平衡项目00-0
  筹资活动现金流出小计180,230,552.02160,135,450.656,692,109.65223,431,095.1
  筹资活动产生的现金流量净额平衡项目00-0
  筹资活动产生的现金流量净额-79,208,982.02-159,113,880.65-5,670,539.65-223,431,095.1
四、汇率变动对现金及现金等价物的影响-14,022,855.91-9,818,739.2-5,571,298.027,684,255.74
  现金及现金等价物净增加额平衡项目00-0
五、现金及现金等价物净增加额91,644,312.0253,961,356.716,980,659.6-558,874,477.75
  加:期初现金及现金等价物余额336,663,520.43336,663,520.43336,663,520.43895,537,998.18
  期末现金及现金等价物余额平衡项目00-0
  期末现金及现金等价物余额428,307,832.45390,624,877.13353,644,180.03336,663,520.43
补充资料:
  净利润-55,270,805.53-181,416,468.45
  资产减值准备-9,435,021.14-28,641,557.8
  固定资产和投资性房地产折旧-19,481,165.51-32,511,282.04
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,481,165.51-32,511,282.04
  无形资产摊销-3,336,912.15-3,433,633.27
  长期待摊费用摊销-3,989,755.19-7,465,379.3
  处置固定资产、无形资产和其他长期资产的损失--7,013.63--24,675.93
  固定资产报废损失-28,963.12-5,903,936.96
  公允价值变动损失-448,998.24-1,075,854.97
  财务费用-7,543,414.6--5,480,188.24
  投资损失--13,419,068.92--28,722,560.52
  递延所得税--5,988,031.08--8,794,382.87
  其中:递延所得税资产减少--2,531,333.38--3,597,098.01
    递延所得税负债增加--3,456,697.7--5,197,284.86
  存货的减少--59,247,354.9--11,824,751.28
  经营性应收项目的减少--862,360.82--42,375,666.21
  经营性应付项目的增加-29,952,698.21-25,610,769.8
  其他-16,151,253.78-88,242.99
  现金的期末余额-390,624,877.13-336,663,520.43
  减:现金的期初余额-336,663,520.43-895,537,998.18
  现金及现金等价物的净增加额-53,961,356.7--558,874,477.75
公告日期2026-10-272026-08-252026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑