当前位置:首页 - 行情中心 - 中青旅(600138) - 财务分析 - 现金流量表

中青旅

(600138)

  

流通市值:59.50亿  总市值:59.50亿
流通股本:7.24亿   总股本:7.24亿

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3,063,125,502.7113,989,022,506.289,762,532,590.496,093,422,317.41
  收到的税费返还7,706.55736,264.24751,014.26769,973.41
  收到其他与经营活动有关的现金32,680,594.78116,084,168.8389,173,345.6754,600,291.07
  经营活动现金流入小计3,095,813,804.0414,105,842,939.359,852,456,950.426,148,792,581.89
  购买商品、接受劳务支付的现金2,606,652,675.8811,145,485,223.827,876,952,170.675,036,715,858.39
  支付给职工以及为职工支付的现金347,575,957.741,226,118,717.25885,015,820.07619,453,937.82
  支付的各项税费131,914,090.81386,789,238.35306,292,759.96212,366,772.59
  支付其他与经营活动有关的现金145,211,386.01410,091,289.76404,443,226.04271,930,549.4
  经营活动现金流出小计3,231,354,110.4413,168,484,469.189,472,703,976.746,140,467,118.2
  经营活动产生的现金流量净额-135,540,306.4937,358,470.17379,752,973.688,325,463.69
二、投资活动产生的现金流量:
  收回投资收到的现金379,015,090475,407,313.14370,000,00020,000,000
  取得投资收益收到的现金8,066,220.3215,012,327.528,022,056.392,639,800.23
  处置固定资产、无形资产和其他长期资产收回的现金净额177,1891,109,903.02693,480.65467,493.76
  处置子公司及其他营业单位收到的现金净额3,804,876.42---
  投资活动现金流入小计391,063,375.74491,529,543.68378,715,537.0423,107,293.99
  购建固定资产、无形资产和其他长期资产支付的现金46,259,361.67142,795,139.39126,798,843.96119,734,242.83
  投资支付的现金257,000,000404,350,000319,350,000228,350,000
  投资活动现金流出小计303,259,361.67547,145,139.39446,148,843.96348,084,242.83
  投资活动产生的现金流量净额87,804,014.07-55,615,595.71-67,433,306.92-324,976,948.84
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,470,0002,450,0002,450,0002,450,000
  其中:子公司吸收少数股东投资收到的现金1,470,0002,450,0002,450,0002,450,000
  取得借款收到的现金831,841,8104,555,500,0003,379,500,0002,682,000,000
  收到其他与筹资活动有关的现金4,777.78560,147.14--
  筹资活动现金流入小计833,316,587.784,558,510,147.143,381,950,0002,684,450,000
  偿还债务支付的现金957,500,0004,770,380,0003,438,080,0002,401,900,000
  分配股利、利润或偿付利息支付的现金33,753,959.32270,770,577.85234,082,592.27179,317,876.69
  其中:子公司支付给少数股东的股利、利润-53,808,284.2953,770,354.4844,678,623.11
  支付其他与筹资活动有关的现金29,948,948.63126,685,089.6679,328,664.7656,541,752.05
  筹资活动现金流出小计1,021,202,907.955,167,835,667.513,751,491,257.032,637,759,628.74
  筹资活动产生的现金流量净额-187,886,320.17-609,325,520.37-369,541,257.0346,690,371.26
四、汇率变动对现金及现金等价物的影响-2,057,859.68-1,464,780.1-222,592.92-42,681.35
五、现金及现金等价物净增加额-237,680,472.18270,952,573.99-57,444,183.19-270,003,795.24
  加:期初现金及现金等价物余额1,580,407,789.871,309,455,215.881,309,455,215.881,309,455,215.88
  期末现金及现金等价物余额1,342,727,317.691,580,407,789.871,252,011,032.691,039,451,420.64
补充资料:
  净利润-160,079,747.96-97,443,202.33
  资产减值准备-60,376,344.01--2,311,717.41
  固定资产和投资性房地产折旧-212,212,887.95-106,210,729.52
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-207,758,805.03-106,210,729.52
    投资性房地产折旧-4,454,082.92--
  无形资产摊销-44,205,577.39-21,592,397.35
  长期待摊费用摊销-41,492,455.93-17,737,853.14
  处置固定资产、无形资产和其他长期资产的损失--1,319,362.53--872,099.45
  固定资产报废损失-605,866.79--49,258.17
  公允价值变动损失-15,253,463.39--
  财务费用-187,769,480.69-98,217,242
  投资损失-77,757,940.59-49,432,485.03
  递延所得税-12,432,633.95--3,578,557.65
  其中:递延所得税资产减少-12,443,836.28--3,578,557.65
    递延所得税负债增加--11,202.33--
  存货的减少--135,966,778.59--534,764,426.76
  经营性应收项目的减少-234,626,764.72-162,236,618.8
  经营性应付项目的增加--79,092,757.19--70,702,098.72
  现金的期末余额-1,580,407,789.87-1,039,451,420.64
  减:现金的期初余额-1,309,455,215.88-1,309,455,215.88
  现金及现金等价物的净增加额-270,952,573.99--270,003,795.24
公告日期2026-04-302026-04-252025-10-312025-08-30
审计意见(境内)标准无保留意见
TOP↑