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:51.86亿  总市值:182.95亿
流通股本:2967.00万   总股本:1.05亿

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430,204,625.461,635,549,591.831,218,163,543.22826,853,035.26
  收到的税费返还33,848,494.42132,024,331.65101,994,139.4567,017,701.82
  收到其他与经营活动有关的现金7,068,822.8620,640,458.2321,919,232.2415,634,825.18
  经营活动现金流入的平衡项目-000
  经营活动现金流入小计471,121,942.741,788,214,381.711,342,076,914.91909,505,562.26
  购买商品、接受劳务支付的现金248,889,996.121,015,211,466.38763,109,438.44518,039,931.87
  支付给职工以及为职工支付的现金95,540,943.6378,061,261.4284,583,852.09186,583,948.42
  支付的各项税费13,296,174.1243,141,561.534,491,561.7726,737,594.61
  支付其他与经营活动有关的现金30,729,242.65139,213,327.2497,564,997.0271,482,463.5
  经营活动现金流出的平衡项目-000
  经营活动现金流出小计388,456,356.491,575,627,616.521,179,749,849.32802,843,938.4
  经营活动产生的现金流量净额平衡项目-000
  经营活动产生的现金流量净额82,665,586.25212,586,765.19162,327,065.59106,661,623.86
二、投资活动产生的现金流量:
  收回投资收到的现金272,357,586.41,525,704,587.161,460,573,820.49866,245,867.55
  处置固定资产、无形资产和其他长期资产收回的现金净额1,000297,974.84177,538.69162,455
  收到的其他与投资活动有关的现金-3,000,0003,000,000-
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计272,358,586.41,529,002,5621,463,751,359.18866,408,322.55
  购建固定资产、无形资产和其他长期资产支付的现金61,501,675.38296,346,965.58168,525,029.5586,196,849.42
  投资支付的现金265,300,0001,788,370,0001,702,470,706.971,282,337,170
  取得子公司及其他营业单位支付的现金--66,020,729.75-
  投资活动现金流出的平衡项目-000
  投资活动现金流出小计326,801,675.382,084,716,965.581,937,016,466.271,368,534,019.42
  投资活动产生的现金流量净额平衡项目-000
  投资活动产生的现金流量净额-54,443,088.98-555,714,403.58-473,265,107.09-502,125,696.87
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,021,570---
  其中:子公司吸收少数股东投资收到的现金1,021,570---
  筹资活动现金流入小计1,021,570---
  分配股利、利润或偿付利息支付的现金-195,538,779.45195,538,779.45195,538,779.45
  支付其他与筹资活动有关的现金6,692,109.6527,892,315.6521,063,606.8414,154,447.16
  筹资活动现金流出平衡项目-000
  筹资活动现金流出小计6,692,109.65223,431,095.1216,602,386.29209,693,226.61
  筹资活动产生的现金流量净额平衡项目-000
  筹资活动产生的现金流量净额-5,670,539.65-223,431,095.1-216,602,386.29-209,693,226.61
四、汇率变动对现金及现金等价物的影响-5,571,298.027,684,255.749,119,784.187,943,361.12
  现金及现金等价物净增加额平衡项目-000
五、现金及现金等价物净增加额16,980,659.6-558,874,477.75-518,420,643.61-597,213,938.5
  加:期初现金及现金等价物余额336,663,520.43895,537,998.18895,537,998.18895,537,998.18
  期末现金及现金等价物余额平衡项目-000
  期末现金及现金等价物余额353,644,180.03336,663,520.43377,117,354.57298,324,059.68
补充资料:
  净利润-181,416,468.45-105,648,619.36
  资产减值准备-28,641,557.8-10,890,355.23
  固定资产和投资性房地产折旧-32,511,282.04-15,570,721.53
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-32,511,282.04-15,570,721.53
  无形资产摊销-3,433,633.27-1,351,828.48
  长期待摊费用摊销-7,465,379.3-3,798,049.57
  处置固定资产、无形资产和其他长期资产的损失--24,675.93--9,502.39
  固定资产报废损失-5,903,936.96-23,489.58
  公允价值变动损失-1,075,854.97-1,314,260.13
  财务费用--5,480,188.24--9,391,730.48
  投资损失--28,722,560.52--15,566,724.79
  递延所得税--8,794,382.87--468,054.63
  其中:递延所得税资产减少--3,597,098.01-1,075,576.74
    递延所得税负债增加--5,197,284.86--1,543,631.37
  存货的减少--11,824,751.28-42,510,032.56
  经营性应收项目的减少--42,375,666.21-1,057,298.26
  经营性应付项目的增加-25,610,769.8--62,330,876.46
  其他-88,242.99-127,767.53
  现金的期末余额-336,663,520.43-298,324,059.68
  减:现金的期初余额-895,537,998.18-895,537,998.18
  现金及现金等价物的净增加额--558,874,477.75--597,213,938.5
公告日期2026-04-292026-04-292025-10-272025-08-28
审计意见(境内)标准无保留意见
TOP↑