当前位置:首页 - 行情中心 - 王力安防(605268) - 财务分析 - 现金流量表

王力安防

(605268)

  

流通市值:48.59亿  总市值:49.23亿
流通股本:4.41亿   总股本:4.46亿

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658,073,817.123,379,566,034.592,567,997,307.871,591,893,531.5
  收到其他与经营活动有关的现金36,161,883.1550,667,573.0547,942,445.9234,740,877.62
  经营活动现金流入小计694,235,700.273,430,233,607.642,615,939,753.791,626,634,409.12
  购买商品、接受劳务支付的现金332,376,058.432,003,918,586.961,778,328,983.071,145,003,325.31
  支付给职工以及为职工支付的现金138,642,614.4554,996,541.8408,586,726.57266,807,951.4
  支付的各项税费76,854,187.22325,647,928.61250,524,160.18187,774,177.05
  支付其他与经营活动有关的现金80,447,001.42316,509,074.03166,058,781.0387,062,935.43
  经营活动现金流出小计628,319,861.473,201,072,131.42,603,498,650.851,686,648,389.19
  经营活动产生的现金流量净额65,915,838.8229,161,476.2412,441,102.94-60,013,980.07
二、投资活动产生的现金流量:
  收回投资收到的现金90,000,000660,530,383.3609,368,752509,368,752
  取得投资收益收到的现金24,815.61189,951.43808,589.49734,305.39
  处置固定资产、无形资产和其他长期资产收回的现金净额288,0001,172,487.423,386,122.52,333,122.5
  收到的其他与投资活动有关的现金-240,800240,800240,800
  投资活动现金流入小计90,312,815.61662,133,622.15613,804,263.99512,676,979.89
  购建固定资产、无形资产和其他长期资产支付的现金34,627,373.74137,952,194.83119,994,144.4242,957,063.66
  投资支付的现金200,000,000545,461,400545,000,000395,000,000
  投资活动现金流出小计234,627,373.74683,413,594.83664,994,144.42437,957,063.66
  投资活动产生的现金流量净额-144,314,558.13-21,279,972.68-51,189,880.4374,719,916.23
三、筹资活动产生的现金流量:
  取得借款收到的现金80,000,000716,056,279.33731,098,700394,559,691.68
  收到其他与筹资活动有关的现金48,500,00065,899,60080,899,60061,911,000
  筹资活动现金流入小计128,500,000781,955,879.33811,998,300456,470,691.68
  偿还债务支付的现金234,038,520.42733,915,119.73687,837,849.15438,229,434.51
  分配股利、利润或偿付利息支付的现金2,210,346.82107,402,526.2104,659,133.286,770,153.79
  支付其他与筹资活动有关的现金8,028,339.667,483,075.5682,453,964.8233,445,422.84
  筹资活动现金流出平衡项目0-0.0100
  筹资活动现金流出小计244,277,206.84908,800,721.48874,950,947.25478,445,011.14
  筹资活动产生的现金流量净额-115,777,206.84-126,844,842.15-62,952,647.25-21,974,319.46
四、汇率变动对现金及现金等价物的影响-10,743.53904,762.8417,308.0620,934.09
五、现金及现金等价物净增加额-194,186,669.781,941,424.25-101,684,116.68-7,247,449.21
  加:期初现金及现金等价物余额271,240,356.94189,298,932.69189,298,932.69189,298,932.69
  期末现金及现金等价物余额77,053,687.24271,240,356.9487,614,816.01182,051,483.48
补充资料:
  净利润-123,313,759.16-66,688,678
  资产减值准备-111,734,067.56-4,225,935.94
  固定资产和投资性房地产折旧-126,236,545.85-59,983,255.92
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-126,236,545.85-59,983,255.92
  无形资产摊销-12,256,879.86-6,066,163.56
  长期待摊费用摊销-402,593.16-201,296.58
  处置固定资产、无形资产和其他长期资产的损失--417,171.87-76,789.04
  固定资产报废损失-1,756,904.73-590,873.46
  公允价值变动损失--575,190.4--
  财务费用-16,142,821.4-6,914,180.43
  投资损失--189,951.43--52,824.09
  递延所得税--18,561,544.92--3,815,585.74
  其中:递延所得税资产减少--19,310,217.86--3,815,585.74
    递延所得税负债增加-748,672.94--
  存货的减少-3,775,762.14--30,465,475.78
  经营性应收项目的减少--156,437,980.53--145,328,488.93
  经营性应付项目的增加--17,162,072--61,146,602.56
  其他-1,652,014.21-4,039,166.98
  现金的期末余额-271,240,356.94-182,051,483.48
  减:现金的期初余额-189,298,932.69-189,298,932.69
  现金及现金等价物的净增加额-81,941,424.25--7,247,449.21
公告日期2026-04-292026-04-292025-10-312025-08-28
审计意见(境内)标准无保留意见
TOP↑