当前位置:首页 - 行情中心 - ST三木(000632) - 财务分析 - 现金流量表

ST三木

(000632)

  

流通市值:17.08亿  总市值:17.08亿
流通股本:4.65亿   总股本:4.66亿

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1,563,004,474.631,479,977,296.41986,298,624.816,582,224,525.55
  收到的税费返还204,715,458.46180,161,258.9395,356,248.6511,805,541.03
  收到其他与经营活动有关的现金40,608,298.0617,529,203.5645,663,794.49133,353,479.62
  经营活动现金流入小计1,808,328,231.151,677,667,758.91,127,318,667.97,227,383,546.2
  购买商品、接受劳务支付的现金2,273,145,314.931,879,967,916.291,105,359,278.677,108,378,177.31
  支付给职工以及为职工支付的现金71,277,805.1852,033,775.0624,860,272.5690,913,996.1
  支付的各项税费39,110,729.8926,041,930.1613,730,922.9251,421,555.95
  支付其他与经营活动有关的现金34,569,169.628,937,765.733,273,703.02113,384,748.15
  经营活动现金流出小计2,418,103,019.61,986,981,387.211,177,224,177.177,364,098,477.51
  经营活动产生的现金流量净额-609,774,788.45-309,313,628.31-49,905,509.27-136,714,931.31
二、投资活动产生的现金流量:
  收回投资收到的现金---2,477,300
  取得投资收益收到的现金765,000765,000-522,863.54
  处置固定资产、无形资产和其他长期资产收回的现金净额20,667.0618,350.5513,371.624,318,227.11
  处置子公司及其他营业单位收到的现金净额---5,836
  收到的其他与投资活动有关的现金---0
  投资活动现金流入小计785,667.06783,350.5513,371.627,324,226.65
  购建固定资产、无形资产和其他长期资产支付的现金1,424,072.491,281,503.91433,736.287,761,283.92
  投资支付的现金---315,600
  投资活动现金流出小计1,424,072.491,281,503.91433,736.288,076,883.92
  投资活动产生的现金流量净额-638,405.43-498,153.36-420,364.6819,247,342.73
三、筹资活动产生的现金流量:
  取得借款收到的现金1,288,801,629.15924,546,070.41527,419,689.035,881,304,405.39
  收到其他与筹资活动有关的现金354,802,480.19222,266,044.44-214,204,835.34
  筹资活动现金流入小计1,643,604,109.341,146,812,114.85527,419,689.036,095,509,240.73
  偿还债务支付的现金1,005,507,533.23824,780,308.13397,363,796.225,866,743,029.18
  分配股利、利润或偿付利息支付的现金63,259,976.9741,825,831.7929,309,290.12221,961,049.01
  其中:子公司支付给少数股东的股利、利润---6,400,000
  支付其他与筹资活动有关的现金592,936.93771,840.7914,966,178.3111,737,237.56
  筹资活动现金流出小计1,069,360,447.13867,377,980.71441,639,264.656,100,441,315.75
  筹资活动产生的现金流量净额574,243,662.21279,434,134.1485,780,424.38-4,932,075.02
四、汇率变动对现金及现金等价物的影响-20,464,754.24-17,595,613.74-9,229,740.027,214,693.73
五、现金及现金等价物净增加额-56,634,285.91-47,973,261.2726,224,810.41-115,184,969.87
  加:期初现金及现金等价物余额77,102,301.7177,102,301.7177,102,301.71192,287,271.58
  期末现金及现金等价物余额20,468,015.829,129,040.44103,327,112.1277,102,301.71
补充资料:
  净利润--880,924,050.6--922,930,848.77
  资产减值准备-514,368,159.68-553,199,700.54
  固定资产和投资性房地产折旧-9,499,496.62-19,071,466.14
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-9,499,496.62-19,071,466.14
  无形资产摊销-77,723.98-159,447.96
  长期待摊费用摊销-1,745,089.4-3,357,989.32
  处置固定资产、无形资产和其他长期资产的损失-23,701.87--11,259,373.23
  固定资产报废损失-24,347.28-64,498.95
  公允价值变动损失---38,361,607.9
  财务费用-129,987,806.46-253,613,614.9
  投资损失-61,750,206.29-47,172,437.77
  递延所得税--5,446,439.56--5,239,846.17
  其中:递延所得税资产减少--5,446,439.56-750,074.16
    递延所得税负债增加----5,989,920.33
  存货的减少-77,004,778.09-114,686,419.32
  经营性应收项目的减少-110,279,510.54--865,073,820.98
  经营性应付项目的增加--328,017,629.21-637,242,109.85
  现金的期末余额-29,129,040.44-77,102,301.71
  减:现金的期初余额-77,102,301.71-192,287,271.58
  现金及现金等价物的净增加额--47,973,261.27--115,184,969.87
公告日期2026-10-272026-08-262026-04-292026-04-29
审计意见(境内)保留意见
TOP↑