当前位置:首页 - 行情中心 - 国安股份(000839) - 财务分析 - 现金流量表

国安股份

(000839)

  

流通市值:96.82亿  总市值:96.82亿
流通股本:39.20亿   总股本:39.20亿

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2,713,165,326.851,728,228,936.24737,638,923.163,310,956,832.65
  收到其他与经营活动有关的现金129,134,753.67119,787,118.94104,415,280.02208,465,366.72
  经营活动现金流入小计2,842,300,080.521,848,016,055.18842,054,203.183,519,422,199.37
  购买商品、接受劳务支付的现金1,134,011,580.9741,131,376.38353,915,830.771,140,379,323.26
  支付给职工以及为职工支付的现金1,257,205,023.42874,840,394.47460,252,789.541,701,052,819.86
  支付的各项税费217,990,908.16159,877,163.1472,436,925.23238,304,642.16
  支付其他与经营活动有关的现金202,805,764.7140,404,183.9274,996,087.33274,404,262.98
  经营活动现金流出小计2,812,013,277.181,916,253,117.91961,601,632.873,354,141,048.26
  经营活动产生的现金流量净额30,286,803.34-68,237,062.73-119,547,429.69165,281,151.11
二、投资活动产生的现金流量:
  收回投资收到的现金153,187,108.13102,304,354.8511,396,980.74128,695,246.55
  取得投资收益收到的现金19,729,173.2219,688,128.97,317,19416,960,967.99
  处置固定资产、无形资产和其他长期资产收回的现金净额6,409,598.046,241,182.465,631,781.6312,362,789.45
  收到的其他与投资活动有关的现金416,819.36248,043.34305,960.011,046,694.39
  投资活动现金流入小计179,742,698.75128,481,709.5524,651,916.38159,065,698.38
  购建固定资产、无形资产和其他长期资产支付的现金6,070,607.364,156,349.831,833,796.6117,235,695.89
  投资活动现金流出小计6,070,607.364,156,349.831,833,796.6117,235,695.89
  投资活动产生的现金流量净额173,672,091.39124,325,359.7222,818,119.77141,830,002.49
三、筹资活动产生的现金流量:
  取得借款收到的现金1,223,590,338.86543,590,338.8645,000,0001,353,000,000
  筹资活动现金流入小计1,223,590,338.86543,590,338.8645,000,0001,353,000,000
  偿还债务支付的现金1,387,290,338.86636,290,338.86100,250,0001,387,053,499.91
  分配股利、利润或偿付利息支付的现金70,803,381.1363,898,328.5820,075,093.19135,250,068.95
  其中:子公司支付给少数股东的股利、利润12,800,00012,800,00012,800,00021,526,301.7
  支付其他与筹资活动有关的现金42,267,033.6935,398,286.9810,815,102.6475,202,361.21
  筹资活动现金流出小计1,500,360,753.68735,586,954.42131,140,195.831,597,505,930.07
  筹资活动产生的现金流量净额-276,770,414.82-191,996,615.56-86,140,195.83-244,505,930.07
四、汇率变动对现金及现金等价物的影响-18,248.72-20,372.15-10,885.56-15,889.34
五、现金及现金等价物净增加额-72,829,768.81-135,928,690.72-182,880,391.3162,589,334.19
  加:期初现金及现金等价物余额347,186,065.29347,186,065.29347,186,065.29284,596,731.1
  期末现金及现金等价物余额274,356,296.48211,257,374.57164,305,673.98347,186,065.29
补充资料:
  净利润--130,444,638.56-124,474,195.98
  资产减值准备---27,205,191.52
  固定资产和投资性房地产折旧-10,009,158.67-27,595,060.98
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,009,158.67-27,595,060.98
  无形资产摊销-598,784.34-2,097,721.25
  长期待摊费用摊销-7,668,708.51-14,718,069.22
  处置固定资产、无形资产和其他长期资产的损失--4,246,784.95--9,420,228.06
  固定资产报废损失-52,441.83-430,729.23
  公允价值变动损失--773,429.5--3,162,870.05
  财务费用-41,871,475.62-94,474,329.92
  投资损失--16,067,000.8-61,220,346.45
  递延所得税--4,492,725.45-1,130,797.9
  其中:递延所得税资产减少--4,492,725.45-4,049,324.57
    递延所得税负债增加----2,918,526.67
  存货的减少-73,690,738.47-193,409,138.09
  经营性应收项目的减少--109,555,391.13-155,295,973.65
  经营性应付项目的增加-27,467,511.99--418,593,313.31
  现金的期末余额-211,257,374.57-347,186,065.29
  减:现金的期初余额-347,186,065.29-284,596,731.1
  现金及现金等价物的净增加额--135,928,690.72-62,589,334.19
公告日期2026-10-282026-08-272026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑