当前位置:首页 - 行情中心 - 国航远洋(920571) - 财务分析 - 现金流量表

国航远洋

(920571)

  

流通市值:25.46亿  总市值:47.77亿
流通股本:2.96亿   总股本:5.55亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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1,089,799,713.96659,419,336.76269,045,523.211,102,658,640.32
  收到的税费返还32,033,828.5219,174,186.449,702,881.48164,373,570.3
  收到其他与经营活动有关的现金58,580,262.0946,649,520.9536,960,955.16175,462,470.53
  经营活动现金流入小计1,180,413,804.57725,243,044.15315,709,359.851,442,494,681.15
  购买商品、接受劳务支付的现金535,160,535.57329,764,152.96167,564,748.61597,796,500.09
  支付给职工以及为职工支付的现金150,423,219.3896,229,308.2255,367,671.24197,835,284.34
  支付的各项税费50,245,666.7625,468,399.5710,465,379.4646,740,301.23
  支付其他与经营活动有关的现金42,340,566.7637,417,819.9616,545,099.48105,398,122.27
  经营活动现金流出小计778,169,988.47488,879,680.71249,942,898.79947,770,207.93
  经营活动产生的现金流量净额402,243,816.1236,363,363.4465,766,461.06494,724,473.22
二、投资活动产生的现金流量:
  收回投资收到的现金50,000,000--90,089,041.1
  取得投资收益收到的现金6,687,485.7--17,323,469.42
  处置固定资产、无形资产和其他长期资产收回的现金净额93,132,389.7890,867,924.5392,000,000121,893,350.66
  投资活动现金流入小计149,819,875.4890,867,924.5392,000,000229,305,861.18
  购建固定资产、无形资产和其他长期资产支付的现金205,549,526.28172,142,789.6372,871,160.09361,335,737.35
  投资支付的现金50,008,0008,000-90,000,000
  投资活动现金流出小计255,557,526.28172,150,789.6372,871,160.09451,335,737.35
  投资活动产生的现金流量净额-105,737,650.8-81,282,865.119,128,839.91-222,029,876.17
三、筹资活动产生的现金流量:
  吸收投资收到的现金---21,290,426.52
  其中:子公司吸收少数股东投资收到的现金---800,000
  取得借款收到的现金624,600,000440,600,000275,600,000411,790,000
  收到其他与筹资活动有关的现金23,940,00023,940,00082,401.16-
  筹资活动现金流入小计648,540,000464,540,000275,682,401.16433,080,426.52
  偿还债务支付的现金379,627,311.77175,157,311.7747,990,000202,350,000
  分配股利、利润或偿付利息支付的现金34,914,560.5821,121,740.0910,022,734.2592,444,735.95
  支付其他与筹资活动有关的现金384,518,804.39330,771,726.21156,398,033.11383,349,148.01
  筹资活动现金流出小计799,060,676.74527,050,778.07214,410,767.36678,143,883.96
  筹资活动产生的现金流量净额-150,520,676.74-62,510,778.0761,271,633.8-245,063,457.44
四、汇率变动对现金及现金等价物的影响-12,672,216.57-10,650,140.15-841,828.03-12,469,831.78
五、现金及现金等价物净增加额133,313,271.9981,919,580.12145,325,106.7415,161,307.83
  加:期初现金及现金等价物余额229,524,659.66229,524,659.66229,524,659.66214,363,351.83
  期末现金及现金等价物余额362,837,931.65311,444,239.78374,849,766.4229,524,659.66
补充资料:
  净利润-123,798,892.68-27,623,906.89
  资产减值准备-0-44,079,033.56
  固定资产和投资性房地产折旧-55,102,555.41-99,389,522.4
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-55,102,555.41-99,389,522.4
  无形资产摊销-416,039.16-903,347.22
  长期待摊费用摊销-151,105.57-368,141.52
  处置固定资产、无形资产和其他长期资产的损失--12,560,924.11--36,680,641.28
  固定资产报废损失---42,252.47
  财务费用-62,953,885.95-94,115,499.02
  投资损失--22,781,068.3--8,004,600.14
  递延所得税-6,630,569.62--12,778,699.98
  其中:递延所得税资产减少-7,154,196.04--4,315,491.42
    递延所得税负债增加--523,626.42--8,463,208.56
  存货的减少--1,688,077.34-17,279,879.79
  经营性应收项目的减少--44,640,504.08-140,657,310.42
  经营性应付项目的增加-53,777,390.59-84,321,396
  其他---8,745,470.71
  现金的期末余额-311,444,239.78-229,524,659.66
  减:现金的期初余额-229,524,659.66-214,363,351.83
  现金及现金等价物的净增加额-81,919,580.12-15,161,307.83
公告日期2026-10-292026-08-102026-04-272026-03-30
审计意见(境内)标准无保留意见
TOP↑