当前位置:首页 - 行情中心 - 银宝山新(002786) - 财务分析 - 现金流量表

银宝山新

(002786)

  

流通市值:46.20亿  总市值:46.34亿
流通股本:4.94亿   总股本:4.96亿

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1,524,013,400968,061,123.41511,555,755.081,886,654,426.41
  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21,470,911.6417,491,506.6714,702,837.7815,592,850.8
  收到其他与经营活动有关的现金20,068,821.675,913,849.215,908,957.3222,102,066.06
  经营活动现金流入的其他项目-0--
  经营活动现金流入小计1,565,553,133.31991,466,479.28542,167,550.181,924,349,343.27
  购买商品、接受劳务支付的现金1,007,942,827.42630,870,116.65314,615,408.731,133,544,430.44
  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344,811,526.64227,729,361.76118,414,568.58545,020,390.9
  支付的各项税费73,048,708.9852,555,891.0131,111,751.58121,633,156
  支付其他与经营活动有关的现金93,301,881.6363,318,491.6934,299,632.2779,383,390.12
  经营活动现金流出的其他项目-0--
  经营活动现金流出小计1,519,104,944.67974,473,861.11498,441,361.161,879,581,367.46
  经营活动产生的现金流量净额46,448,188.6416,992,618.1743,726,189.0244,767,975.81
二、投资活动产生的现金流量:
  收回投资收到的现金525,908.510-3,474,350.12
  取得投资收益收到的现金17,453,991.490-7,001,279.23
  处置固定资产、无形资产和其他长期资产收回的现金净额7,002,236.155,994,896.153,989,5505,130,630.18
  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69,198.469,198.4-223,719.13
  投资活动现金流入小计25,051,334.556,064,094.553,989,55015,829,978.66
  购建固定资产、无形资产和其他长期资产支付的现金16,210,688.5210,077,863.854,127,791.2435,824,444.3
  投资支付的现金-0-0
  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-0-0
  支付其他与投资活动有关的现金-00387,800.92
  投资活动现金流出小计16,210,688.5210,077,863.854,127,791.2436,212,245.22
  投资活动产生的现金流量净额8,840,646.03-4,013,769.3-138,241.24-20,382,266.56
三、筹资活动产生的现金流量:
  吸收投资收到的现金-0-4,904,900
  其中:子公司吸收少数股东投资收到的现金-0-4,904,900
  取得借款收到的现金418,332,282.94306,262,476134,926,448.92914,801,628.33
  收到其他与筹资活动有关的现金1,068,414,439.43752,703,969.84347,475,653.151,633,471,016.97
  筹资活动现金流入小计1,486,746,722.371,058,966,445.84482,402,102.072,553,177,545.3
  偿还债务支付的现金435,703,591.48322,716,294.81136,347,437.571,010,423,569.38
  分配股利、利润或偿付利息支付的现金28,301,889.7815,754,531.27,090,388.0850,094,471.56
  其中:子公司支付给少数股东的股利、利润5,400,0000-1,918,692.88
  支付其他与筹资活动有关的现金1,034,614,915.9725,833,897.01354,459,141.341,541,109,390.55
  筹资活动现金流出小计1,498,620,397.161,064,304,723.02497,896,966.992,601,627,431.49
  筹资活动产生的现金流量净额-11,873,674.79-5,338,277.18-15,494,864.92-48,449,886.19
四、汇率变动对现金及现金等价物的影响2,607,687.182,377,884.74-14,993.092,451,846.3
五、现金及现金等价物净增加额46,022,847.0610,018,456.4328,078,089.77-21,612,330.64
  加:期初现金及现金等价物余额34,925,065.134,925,065.134,925,065.156,537,395.74
  期末现金及现金等价物余额80,947,912.1644,943,521.5363,003,154.8734,925,065.1
补充资料:
  净利润--33,738,311.96--292,074,063.3
  资产减值准备--5,053,116.98-69,196,173.53
  固定资产和投资性房地产折旧-43,175,305.63-105,191,569.68
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-43,175,305.63-105,191,569.68
  无形资产摊销-5,309,174.7-10,600,833.24
  长期待摊费用摊销-7,484,280.12-14,714,002.04
  处置固定资产、无形资产和其他长期资产的损失--464,845.18--9,790,913.39
  固定资产报废损失--24,310.73-3,337,826.06
  公允价值变动损失-431,394.04-9,879,489.21
  财务费用-41,018,916.03-93,798,693.8
  投资损失-2,313,815.79-9,595,837.33
  递延所得税-803,961.51-105,355.3
  其中:递延所得税资产减少--875,382.72-8,518,776.84
    递延所得税负债增加-1,679,344.23--8,413,421.54
  存货的减少-67,449,887.16-184,274,486.96
  经营性应收项目的减少--20,241,587.57-107,567,545.95
  经营性应付项目的增加--97,401,083.18--289,286,238.03
  其他---7,430,666.96
  融资租入固定资产---9,359,142.35
  现金的期末余额-44,943,521.53-34,925,065.1
  减:现金的期初余额-34,925,065.1-56,537,395.74
  现金及现金等价物的净增加额-10,018,456.43--21,612,330.64
公告日期2025-10-282025-08-302025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑