当前位置:首页 - 行情中心 - XD晋亿实(601002) - 财务分析 - 现金流量表

XD晋亿实

(601002)

  

流通市值:55.74亿  总市值:55.74亿
流通股本:9.54亿   总股本:9.54亿

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715,775,165.342,050,321,436.661,540,954,085.771,060,595,239.18
  收到的税费返还-432,834.49900,378.29900,378.29
  收到其他与经营活动有关的现金14,114,069.0745,501,873.8386,938,555.2240,848,617.79
  经营活动现金流入小计729,889,234.412,096,256,144.981,628,793,019.281,102,344,235.26
  购买商品、接受劳务支付的现金269,228,451.661,207,073,525.841,004,816,935.14700,380,465.35
  支付给职工以及为职工支付的现金75,196,690.44292,741,345.41218,766,849.46146,304,665.67
  支付的各项税费51,212,176.23125,803,599.6994,014,860.0160,961,128.42
  支付其他与经营活动有关的现金67,961,144.7296,809,125.7888,929,821.7658,362,792.44
  经营活动现金流出的平衡项目-0.01000
  经营活动现金流出小计463,598,463.041,722,427,596.721,406,528,466.37966,009,051.88
  经营活动产生的现金流量净额266,290,771.37373,828,548.26222,264,552.91136,335,183.38
二、投资活动产生的现金流量:
  收回投资收到的现金497,700,000883,879,999.99788,340,000583,240,000
  取得投资收益收到的现金469,287.343,883,362.991,639,636.851,425,830.16
  处置固定资产、无形资产和其他长期资产收回的现金净额23,095.87398,515.91312,164.69312,164.69
  投资活动现金流入小计498,192,383.21888,161,878.89790,291,801.54584,977,994.85
  购建固定资产、无形资产和其他长期资产支付的现金11,862,453.9190,918,417.0343,885,922.6233,236,898.28
  投资支付的现金650,129,999.99979,770,000849,420,000458,220,000
  投资活动现金流出小计661,992,453.91,070,688,417.03893,305,922.62491,456,898.28
  投资活动产生的现金流量净额-163,800,070.69-182,526,538.14-103,014,121.0893,521,096.57
三、筹资活动产生的现金流量:
  取得借款收到的现金-30,000,00030,000,00030,000,000
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-30,000,00030,000,00030,000,000
  偿还债务支付的现金-30,000,00030,000,000-
  分配股利、利润或偿付利息支付的现金-95,522,655.3389,782,149.3389,747,649.33
  筹资活动现金流出平衡项目-000
  筹资活动现金流出小计-125,522,655.33119,782,149.3389,747,649.33
  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--95,522,655.33-89,782,149.33-59,747,649.33
四、汇率变动对现金及现金等价物的影响-14,761,628.06-5,894,877.97-4,400,075.46-3,814,005.9
五、现金及现金等价物净增加额87,729,072.6289,884,476.8225,068,207.04166,294,624.72
  加:期初现金及现金等价物余额616,454,855.83526,570,379.01526,570,379.01526,570,379.01
  期末现金及现金等价物余额704,183,928.45616,454,855.83551,638,586.05692,865,003.73
补充资料:
  净利润-242,976,221.82-117,970,218.07
  资产减值准备-61,698,667.1-23,327,124.32
  固定资产和投资性房地产折旧-155,529,597.67-79,554,684.73
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-155,529,597.67-79,554,684.73
  无形资产摊销-4,681,345.77-2,041,842.78
  长期待摊费用摊销-430,415.32-241,631.7
  处置固定资产、无形资产和其他长期资产的损失-1,959.15--
  固定资产报废损失-134,440.87--55,428.94
  财务费用-8,124,882.47-3,904,757.21
  投资损失--13,210,197.77--6,468,034.27
  递延所得税-21,516,405.5-11,155,422.6
  其中:递延所得税资产减少-5,141,121.07-8,737,217.11
    递延所得税负债增加-16,375,284.43-2,418,205.49
  存货的减少-97,521,104.6-82,159,467.41
  经营性应收项目的减少--141,675,260.17-25,320,998.73
  经营性应付项目的增加--65,288,943.54--199,568,051.19
  其他-1,205,489.28-2,658,648.84
  现金的期末余额-616,454,855.83-692,865,003.73
  减:现金的期初余额-526,570,379.01-526,570,379.01
  现金及现金等价物的净增加额-89,884,476.82-166,294,624.72
公告日期2026-04-302026-03-202025-10-302025-08-29
审计意见(境内)标准无保留意见
TOP↑