当前位置:首页 - 行情中心 - 山东威达(002026) - 财务分析 - 现金流量表

山东威达

(002026)

  

流通市值:64.51亿  总市值:67.18亿
流通股本:4.23亿   总股本:4.41亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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1,427,700,652.7919,269,856.13495,186,749.332,136,712,785.26
  客户存款和同业存放款项净增加额---0
  向中央银行借款净增加额---0
  向其他金融机构拆入资金净增加额---0
  收到原保险合同保费取得的现金---0
  收到再保险业务现金净额---0
  保户储金及投资款净增加额---0
  收取利息、手续费及佣金的现金---0
  拆入资金净增加额---0
  回购业务资金净增加额---0
  收到的税费返还69,117,139.0849,051,779.7429,841,881.0592,380,325.6
  收到其他与经营活动有关的现金94,444,818.774,370,294.2415,630,497.4549,981,559.49
  经营活动现金流入的其他项目---0
  经营活动现金流入小计1,591,262,610.481,042,691,930.11540,659,127.832,279,074,670.35
  购买商品、接受劳务支付的现金852,329,659.32535,559,781.32309,460,846.151,397,121,192.04
  客户贷款及垫款净增加额---0
  存放中央银行和同业款项净增加额---0
  支付原保险合同赔付款项的现金---0
  支付利息、手续费及佣金的现金---0
  支付保单红利的现金---0
  支付给职工以及为职工支付的现金304,147,705.14208,186,123.3997,794,541.74435,562,983.57
  支付的各项税费91,397,344.7463,549,977.8235,966,163.87113,288,871.56
  支付其他与经营活动有关的现金68,486,145.5143,857,106.345,924,557.1165,748,957.12
  经营活动现金流出的其他项目---0
  经营活动现金流出小计1,316,360,854.71851,152,988.83489,146,108.872,011,722,004.29
  经营活动产生的现金流量净额274,901,755.77191,538,941.2851,513,018.96267,352,666.06
二、投资活动产生的现金流量:
  收回投资收到的现金969,313,037.62721,741,208.36411,000,000491,450,000
  取得投资收益收到的现金25,115,578.6912,261,237.846,545,781.254,347,782.19
  处置固定资产、无形资产和其他长期资产收回的现金净额61,854.5754,30054,300886,206.67
  处置子公司及其他营业单位收到的现金净额0--0
  收到的其他与投资活动有关的现金00-0
  投资活动现金流入小计994,490,470.88734,056,746.2417,600,081.25496,683,988.86
  购建固定资产、无形资产和其他长期资产支付的现金84,990,373.4678,430,093.0224,270,710.5694,101,986.2
  投资支付的现金1,204,126,538.59812,996,548.28261,000,000679,665,553.59
  质押贷款净增加额---0
  取得子公司及其他营业单位支付的现金---0
  支付其他与投资活动有关的现金0-00
  投资活动现金流出小计1,289,116,912.05891,426,641.3285,270,710.56773,767,539.79
  投资活动产生的现金流量净额-294,626,441.17-157,369,895.1132,329,370.69-277,083,550.93
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,558,105.771,558,105.771,558,105.770
  其中:子公司吸收少数股东投资收到的现金---0
  取得借款收到的现金115,000,000115,000,000-586,000,000
  收到其他与筹资活动有关的现金321,000,000321,000,000-163,600,000
  筹资活动现金流入小计437,558,105.77437,558,105.771,558,105.77749,600,000
  偿还债务支付的现金551,000,000551,000,000295,000,000592,771,127.22
  分配股利、利润或偿付利息支付的现金59,152,689.8221,850,491.5611,588,247.13113,392,689.77
  其中:子公司支付给少数股东的股利、利润8,270,236.826,720,000031,791,800
  支付其他与筹资活动有关的现金63,712,499.261,639,195.91823,303.2969,689,786.4
  筹资活动现金流出小计673,865,189.02634,489,687.47307,411,550.42775,853,603.39
  筹资活动产生的现金流量净额-236,307,083.25-196,931,581.7-305,853,444.65-26,253,603.39
四、汇率变动对现金及现金等价物的影响-1,580,020.981,668,931.35573,751.4211,706,117.08
五、现金及现金等价物净增加额-257,611,789.63-161,093,604.17-121,437,303.58-24,278,371.18
  加:期初现金及现金等价物余额838,456,798.99838,456,798.99838,456,798.99862,735,170.17
  期末现金及现金等价物余额580,845,009.36677,363,194.82717,019,495.41838,456,798.99
补充资料:
  净利润-157,984,304.76-302,633,700.91
  资产减值准备--952,982.64-15,011,266.08
  固定资产和投资性房地产折旧-42,829,606.23-82,459,372.56
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-42,829,606.23-82,459,372.56
  无形资产摊销-3,778,325.28-7,820,041.26
  长期待摊费用摊销-66,486.87-384,671.91
  处置固定资产、无形资产和其他长期资产的损失-47,552.29-452,800.87
  固定资产报废损失-0-256,054.23
  公允价值变动损失--9,213,588.88--18,269,913.32
  财务费用-1,454,754.57-1,508,429.46
  投资损失--26,717,787.19--32,407,909.5
  递延所得税-2,660,227.63-8,535,796.71
  其中:递延所得税资产减少-1,041,211.29-4,338,137.21
    递延所得税负债增加-1,619,016.34-4,197,659.5
  存货的减少--44,834,429.28--19,894,525.65
  经营性应收项目的减少-81,077,642.54-240,645,540.68
  经营性应付项目的增加--18,131,301.62--325,771,010.6
  其他---794,754.57
  现金的期末余额-677,363,194.82-838,456,798.99
  减:现金的期初余额-838,456,798.99-862,735,170.17
  现金及现金等价物的净增加额--161,093,604.17--24,278,371.18
公告日期2025-10-282025-08-262025-04-222025-04-22
审计意见(境内)标准无保留意见
TOP↑