当前位置:首页 - 行情中心 - ST海王(000078) - 财务分析 - 现金流量表

ST海王

(000078)

  

流通市值:39.18亿  总市值:39.20亿
流通股本:26.30亿   总股本:26.31亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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11,707,675,688.315,907,115,970.828,726,431,703.0121,610,150,615.04
  收到的税费返还3,519,570.3562,111.29-4,040,081.11
  收到其他与经营活动有关的现金1,493,785,896.871,069,052,797.451,457,499,610.662,315,189,162.3
  经营活动现金流入小计13,204,981,155.486,976,730,879.5430,183,931,313.6723,929,379,858.45
  购买商品、接受劳务支付的现金9,753,241,268.125,027,879,800.8925,922,897,208.8919,579,214,163.85
  支付给职工以及为职工支付的现金418,698,297.01227,498,416.36933,874,717.89721,337,872.61
  支付的各项税费280,171,872.96143,885,117.52564,298,898.09442,951,779.17
  支付其他与经营活动有关的现金2,717,261,610.561,550,743,347.872,658,469,085.683,146,172,382.67
  经营活动现金流出小计13,169,373,048.656,950,006,682.6430,079,539,910.5523,889,676,198.3
  经营活动产生的现金流量净额35,608,106.8326,724,196.9104,391,403.1239,703,660.15
二、投资活动产生的现金流量:
  收回投资收到的现金1,934,992,958.7518,446,342.57833,843,601.5730,918,464.45
  取得投资收益收到的现金696,708.33696,708.332,692,041.672,692,041.67
  处置固定资产、无形资产和其他长期资产收回的现金净额588,667.6883,42630,236,985.95,970,605.25
  处置子公司及其他营业单位收到的现金净额29,991,105-30,537,052.8312,430,730.39
  收到的其他与投资活动有关的现金2,427,329-3,600,000-
  投资活动现金流入小计1,968,696,768.7619,226,476.9900,909,681.9752,011,841.76
  购建固定资产、无形资产和其他长期资产支付的现金31,881,034.2620,267,035.74127,089,494.24112,201,354.42
  投资支付的现金1,919,166,879.91350,000734,160,278.0728,640,703
  支付其他与投资活动有关的现金-636,998,091.38--
  投资活动现金流出小计1,951,047,914.17657,615,127.12861,249,772.31140,842,057.42
  投资活动产生的现金流量净额17,648,854.59-638,388,650.2239,659,909.66-88,830,215.66
三、筹资活动产生的现金流量:
  吸收投资收到的现金7,030,0007,030,0002,000,0002,000,000
  其中:子公司吸收少数股东投资收到的现金7,030,0007,030,0002,000,0002,000,000
  取得借款收到的现金2,243,952,845.191,598,385,170.5411,298,244,327.976,537,929,240.86
  收到其他与筹资活动有关的现金4,198,430,377.762,419,156,823.787,833,880,643.466,312,635,327.23
  筹资活动现金流入小计6,449,413,222.954,024,571,994.3219,134,124,971.4312,852,564,568.09
  偿还债务支付的现金2,513,271,120.881,756,728,222.6810,737,311,978.696,072,850,474.74
  分配股利、利润或偿付利息支付的现金294,039,684.11119,866,440.53643,054,003470,361,973.42
  其中:子公司支付给少数股东的股利、利润91,953,667.7726,940,060.7129,899,753.78144,127,709.08
  支付其他与筹资活动有关的现金4,309,494,054.72,354,860,965.327,715,761,831.186,938,546,679.1
  筹资活动现金流出小计7,116,804,859.694,231,455,628.5319,096,127,812.8713,481,759,127.26
  筹资活动产生的现金流量净额-667,391,636.74-206,883,634.2137,997,158.56-629,194,559.17
四、汇率变动对现金及现金等价物的影响-1,806.89---359.1
五、现金及现金等价物净增加额-614,136,482.21-818,548,087.53182,048,471.34-678,321,473.78
  加:期初现金及现金等价物余额1,454,643,412.851,454,643,412.851,272,594,941.511,272,594,941.51
  期末现金及现金等价物余额840,506,930.64636,095,325.321,454,643,412.85594,273,467.73
补充资料:
  净利润-202,400,729.47--552,556,033.37-
  资产减值准备64,687,432.93-486,235,355.96-
  固定资产和投资性房地产折旧49,559,471.26-113,923,734.69-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧49,559,471.26-113,923,734.69-
  无形资产摊销14,865,492.25-31,562,385.65-
  长期待摊费用摊销2,109,398.75-12,315,829.9-
  处置固定资产、无形资产和其他长期资产的损失3,628,804.13--4,858,259.78-
  固定资产报废损失2,268,973.1-763,704.32-
  公允价值变动损失-2,498,288.24--11,995,497.85-
  财务费用271,603,077.93-624,765,115.17-
  投资损失36,895,242.19--8,920,527.45-
  递延所得税-13,083,868.73--43,352,322.76-
  其中:递延所得税资产减少-14,078,756.05--42,472,353.86-
    递延所得税负债增加994,887.32--879,968.9-
  存货的减少267,465,965.79-300,514,631.45-
  经营性应收项目的减少-249,454,333.75-2,487,596,949.43-
  经营性应付项目的增加-228,107,574.96--3,401,479,119.29-
  不涉及现金收支的投资和筹资活动金额其他项目--86,070,303.81-
  现金的期末余额840,506,930.64-1,454,643,412.85-
  减:现金的期初余额1,454,643,412.85-1,272,594,941.51-
  现金及现金等价物的净增加额-614,136,482.21-182,048,471.34-
公告日期2026-08-292026-04-302026-04-302025-10-30
审计意见(境内)保留意见
TOP↑