当前位置:首页 - 行情中心 - 慕思股份(001323) - 财务分析 - 现金流量表

慕思股份

(001323)

  

流通市值:53.41亿  总市值:74.66亿
流通股本:3.11亿   总股本:4.35亿

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4,096,572,443.822,721,155,558.891,347,359,777.145,781,955,593.99
  收到的税费返还13,343,572.8811,304,478.4542,388.885,668,154.34
  收到其他与经营活动有关的现金48,990,742.2437,543,009.8274,191,997.6745,932,107.03
  经营活动现金流入小计4,158,906,758.942,770,003,047.111,422,094,163.695,833,555,855.36
  购买商品、接受劳务支付的现金1,867,621,675.091,338,323,906.46662,725,525.322,695,341,864.71
  支付给职工以及为职工支付的现金682,956,842.73466,204,934.54243,589,898.58913,214,031.41
  支付的各项税费245,118,813.98171,552,269.7692,600,987.73490,339,961.75
  支付其他与经营活动有关的现金1,046,629,372.26669,766,615.1407,452,093.911,349,559,423.16
  经营活动现金流出小计3,842,326,704.062,645,847,725.861,406,368,505.545,448,455,281.03
  经营活动产生的现金流量净额316,580,054.88124,155,321.2515,725,658.15385,100,574.33
二、投资活动产生的现金流量:
  收回投资收到的现金3,699,289,521.582,826,615,924.711,185,000,0008,756,100,356.24
  取得投资收益收到的现金31,049,040.9727,311,732.289,723,997.38133,656,541.08
  处置固定资产、无形资产和其他长期资产收回的现金净额9,112,566.371,865,291.56299,563.371,365,909.47
  投资活动现金流入小计3,739,451,128.922,855,792,948.551,195,023,560.758,891,122,806.79
  购建固定资产、无形资产和其他长期资产支付的现金165,506,108.91122,099,997.6872,940,384.12223,087,005.66
  投资支付的现金4,052,624,669.382,773,385,622.131,300,744,814.488,429,016,980.77
  取得子公司及其他营业单位支付的现金---194,410,033.72
  支付其他与投资活动有关的现金281,320---
  投资活动现金流出小计4,218,412,098.292,895,485,619.811,373,685,198.68,846,514,020.15
  投资活动产生的现金流量净额-478,960,969.37-39,692,671.26-178,661,637.8544,608,786.64
三、筹资活动产生的现金流量:
  吸收投资收到的现金0--11,030,336.13
  其中:子公司吸收少数股东投资收到的现金---11,030,336.13
  取得借款收到的现金1,523,695,792.791,051,000,000436,000,0001,932,727,545.03
  收到其他与筹资活动有关的现金158,516,340.1886,516,340.1886,516,340.18672,890,064.51
  筹资活动现金流入小计1,682,212,132.971,137,516,340.18522,516,340.182,616,647,945.67
  偿还债务支付的现金1,242,305,856.681,049,289,475.73428,976,675.111,875,143,905.02
  分配股利、利润或偿付利息支付的现金456,871,583.79453,923,377.8117,924,805.99598,444,213.67
  支付其他与筹资活动有关的现金185,369,124.1899,078,030.2770,704,708.27290,849,923.9
  筹资活动现金流出小计1,884,546,564.651,602,290,883.81517,606,189.372,764,438,042.59
  筹资活动产生的现金流量净额-202,334,431.68-464,774,543.634,910,150.81-147,790,096.92
四、汇率变动对现金及现金等价物的影响-2,183,002.82-1,707,523.29-775,637.29-30,172.81
五、现金及现金等价物净增加额-366,898,348.99-382,019,416.93-158,801,466.18281,889,091.24
  加:期初现金及现金等价物余额1,058,079,970.111,058,079,970.111,058,079,970.11776,190,878.87
  期末现金及现金等价物余额691,181,621.12676,060,553.18899,278,503.931,058,079,970.11
补充资料:
  净利润-181,880,977.26-528,176,937.76
  资产减值准备-3,646,136.15-9,942,026.28
  固定资产和投资性房地产折旧-112,950,785.37-204,768,461.64
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-112,950,785.37-204,768,461.64
  无形资产摊销-13,979,607.76-31,601,224.73
  长期待摊费用摊销-14,875,036.96-23,880,496.16
  处置固定资产、无形资产和其他长期资产的损失-550,503.03--2,567,924.2
  固定资产报废损失-80,627.33-141,495
  公允价值变动损失-8,676,479.21--105,461,475.03
  财务费用-18,111,285.79-2,895,033.27
  投资损失-1,179,649.4--27,557,484.46
  递延所得税--13,621,423.61--6,014,324.78
  其中:递延所得税资产减少--24,703,470.71--25,422,535.31
    递延所得税负债增加-11,082,047.1-19,408,210.53
  存货的减少--738,431.38--50,460,812.3
  经营性应收项目的减少--48,743,848.94--96,648,886.76
  经营性应付项目的增加--188,836,278.85--132,319,970.39
  其他----22,437,161.5
  融资租入固定资产---197,916,283.16
  现金的期末余额-676,060,553.18-1,058,079,970.11
  减:现金的期初余额-1,058,079,970.11-776,190,878.87
  现金及现金等价物的净增加额--382,019,416.93-281,889,091.24
公告日期2026-10-292026-08-262026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑