当前位置:首页 - 行情中心 - 美迪凯(688079) - 财务分析 - 现金流量表

美迪凯

(688079)

  

流通市值:59.89亿  总市值:60.95亿
流通股本:4.04亿   总股本:4.12亿

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194,579,055.99636,830,558.56434,283,553.43287,605,151.09
  客户存款和同业存放款项净增加额0-00
  向中央银行借款净增加额0-00
  向其他金融机构拆入资金净增加额0-00
  收到原保险合同保费取得的现金0-00
  收到再保险业务现金净额0-00
  保户储金及投资款净增加额0-00
  收取利息、手续费及佣金的现金0-00
  拆入资金净增加额0-00
  回购业务资金净增加额0-00
  收到的税费返还3,907,459.529,898,325.1826,093,693.5217,727,894.53
  收到其他与经营活动有关的现金33,280,194.44134,669,583105,105,284.9675,235,282.15
  经营活动现金流入的其他项目0-00
  经营活动现金流入小计231,766,709.93801,398,466.74565,482,531.91380,568,327.77
  购买商品、接受劳务支付的现金98,217,964.93339,697,691.2227,038,113.92146,784,814.15
  客户贷款及垫款净增加额0-00
  存放中央银行和同业款项净增加额0-00
  支付原保险合同赔付款项的现金0-00
  支付利息、手续费及佣金的现金0-00
  支付保单红利的现金0-00
  支付给职工以及为职工支付的现金44,732,047.8170,577,529.92122,681,790.7777,993,920.91
  支付的各项税费7,676,230.924,958,495.3414,391,060.9910,099,964.63
  支付其他与经营活动有关的现金26,194,335.03130,250,138.09103,919,085.2868,530,653.56
  经营活动现金流出的其他项目0-00
  经营活动现金流出小计176,820,578.66665,483,854.55468,030,050.96303,409,353.25
  经营活动产生的现金流量净额平衡项目-0.01000
  经营活动产生的现金流量净额54,946,131.26135,914,612.1997,452,480.9577,158,974.52
二、投资活动产生的现金流量:
  收回投资收到的现金0-00
  取得投资收益收到的现金011,954.0100
  处置固定资产、无形资产和其他长期资产收回的现金净额01,949,234.71,467,512.181,094,232.18
  处置子公司及其他营业单位收到的现金净额0-00
  收到的其他与投资活动有关的现金143,131,221.9251,219,059.3351,217,555.3151,217,555.31
  投资活动现金流入小计143,131,221.9253,180,248.0452,685,067.4952,311,787.49
  购建固定资产、无形资产和其他长期资产支付的现金124,390,944.71341,288,577.33282,148,272.57251,044,043.93
  投资支付的现金15,000,000100,000,00000
  质押贷款净增加额0-00
  取得子公司及其他营业单位支付的现金013,071,238.2113,071,238.220
  支付其他与投资活动有关的现金43,000,000-00
  投资活动现金流出小计182,390,944.71454,359,815.54295,219,510.79251,044,043.93
  投资活动产生的现金流量净额-39,259,722.79-401,179,567.5-242,534,443.3-198,732,256.44
三、筹资活动产生的现金流量:
  吸收投资收到的现金5,976,025.2223,495,911.626,916,9050
  其中:子公司吸收少数股东投资收到的现金0-00
  取得借款收到的现金114,749,107.37538,585,022.23506,475,608.67401,551,442
  收到其他与筹资活动有关的现金0528,071,586.57253,703,033.59100,000,000
  筹资活动现金流入小计120,725,132.591,090,152,520.42767,095,547.26501,551,442
  偿还债务支付的现金89,682,662.44519,752,760.63431,232,279.54321,202,279.54
  分配股利、利润或偿付利息支付的现金5,808,237.3625,833,296.4519,330,607.1912,992,697.7
  其中:子公司支付给少数股东的股利、利润0-00
  支付其他与筹资活动有关的现金48,581,740.64245,179,988.24128,204,026.2257,090,546.77
  筹资活动现金流出小计144,072,640.44790,766,045.32578,766,912.95391,285,524.01
  筹资活动产生的现金流量净额-23,347,507.85299,386,475.1188,328,634.31110,265,917.99
四、汇率变动对现金及现金等价物的影响-1,781,496.72-174,777.611,346,494.232,909,401.44
  现金及现金等价物净增加额平衡项目0.01000
五、现金及现金等价物净增加额-9,442,596.0933,946,742.1844,593,166.19-8,397,962.49
  加:期初现金及现金等价物余额125,104,150.5691,157,408.3891,157,408.3891,157,408.38
  期末现金及现金等价物余额115,661,554.47125,104,150.56135,750,574.5782,759,445.89
补充资料:
  净利润--160,552,090.84--50,853,640.07
  资产减值准备-39,013,453.58-8,803,582.26
  固定资产和投资性房地产折旧-217,678,490.08-100,202,544.36
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-217,678,490.08-100,202,544.36
  无形资产摊销-4,466,547.37-2,174,335.58
  长期待摊费用摊销-1,614,488.7-769,223.34
  处置固定资产、无形资产和其他长期资产的损失--38,966.6--245,319.27
  固定资产报废损失--88,495.58--
  公允价值变动损失--70,684.93-29,227.99
  财务费用-42,301,653.31-17,356,928.01
  投资损失-333,404.81-181,581.38
  递延所得税--39,564,774.58--11,766,777.66
  其中:递延所得税资产减少--39,539,063.07--11,766,777.66
    递延所得税负债增加--25,711.51--
  存货的减少--20,965,229.67--25,352,421.98
  经营性应收项目的减少--36,342,633.79--11,401,388.51
  经营性应付项目的增加-41,042,543.41-28,352,676.7
  其他-44,249,435.09-18,952,145.7
  现金的期末余额-125,104,150.56-82,759,445.89
  减:现金的期初余额-91,157,408.38-91,157,408.38
  现金及现金等价物的净增加额-33,946,742.18--8,397,962.49
公告日期2026-04-302026-03-312025-10-312025-08-29
审计意见(境内)标准无保留意见
TOP↑