当前位置:首页 - 行情中心 - 元隆雅图(002878) - 财务分析 - 现金流量表

元隆雅图

(002878)

  

流通市值:29.73亿  总市值:33.01亿
流通股本:2.36亿   总股本:2.62亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,720,852,365.79906,853,629.443,739,928,382.322,579,750,392.6
  收到的税费返还6,475,529.894,249,482.26,395,939.885,255,226.38
  收到其他与经营活动有关的现金17,466,960.5511,634,712.7739,759,799.0718,524,954.45
  经营活动现金流入小计1,744,794,856.23922,737,824.413,786,084,121.272,603,530,573.43
  购买商品、接受劳务支付的现金1,419,627,799.81796,495,086.093,184,101,168.812,360,779,283.53
  支付给职工以及为职工支付的现金112,295,441.7853,653,361.39214,294,054.96163,383,540.14
  支付的各项税费26,959,523.6616,060,372.0829,819,940.4626,831,682.44
  支付其他与经营活动有关的现金53,941,737.5430,101,664.55123,168,363.0479,290,398.98
  经营活动现金流出小计1,612,824,502.79896,310,484.113,551,383,527.272,630,284,905.09
  经营活动产生的现金流量净额131,970,353.4426,427,340.3234,700,594-26,754,331.66
二、投资活动产生的现金流量:
  收回投资收到的现金73,820,00040,000,000231,000,00091,000,000
  取得投资收益收到的现金1,045,180.23505,764.32573,561.62297,155.09
  处置固定资产、无形资产和其他长期资产收回的现金净额5,000-12,684.4712,684.47
  收到的其他与投资活动有关的现金17,145,965.62-35,203,923.0935,203,923.09
  投资活动现金流入小计92,016,145.8540,505,764.32266,790,169.18126,513,762.65
  购建固定资产、无形资产和其他长期资产支付的现金6,172,642.161,418,883.9422,850,853.949,243,987.58
  投资支付的现金100,000,00070,000,000351,000,000141,000,000
  支付其他与投资活动有关的现金6,056,950-27,194,504.2127,194,504.21
  投资活动现金流出小计112,229,592.1671,418,883.94401,045,358.15177,438,491.79
  投资活动产生的现金流量净额-20,213,446.31-30,913,119.62-134,255,188.97-50,924,729.14
三、筹资活动产生的现金流量:
  吸收投资收到的现金--11,613,15011,613,150
  取得借款收到的现金66,655,518.65-315,762,457.57242,561,279.03
  收到其他与筹资活动有关的现金--7,085,722.047,085,722.04
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计66,655,518.65-334,461,329.61261,260,151.07
  偿还债务支付的现金200,787,987.53102,710,612.58545,608,356.04451,021,934.7
  分配股利、利润或偿付利息支付的现金18,403,052.2116,965,049.447,058,076.974,320,397.3
  其中:子公司支付给少数股东的股利、利润16,000,00016,000,000--
  支付其他与筹资活动有关的现金4,284,160.461,728,125.4428,539,270.0927,204,346.35
  筹资活动现金流出小计223,475,200.2121,403,787.46581,205,703.1482,546,678.35
  筹资活动产生的现金流量净额-156,819,681.55-121,403,787.46-246,744,373.49-221,286,527.28
四、汇率变动对现金及现金等价物的影响-488,032.14-341,566.24-133,752.82-62,592.09
五、现金及现金等价物净增加额-45,550,806.56-126,231,133.02-146,432,721.28-299,028,180.17
  加:期初现金及现金等价物余额463,025,914.89463,025,914.89609,458,636.17609,458,636.17
  期末现金及现金等价物余额417,475,108.33336,794,781.87463,025,914.89310,430,456
补充资料:
  净利润313,591.57--22,726,109.34-
  资产减值准备9,026,690.2-59,210,470.42-
  固定资产和投资性房地产折旧7,142,546.7-13,214,276.46-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧7,142,546.7-13,214,276.46-
  无形资产摊销1,419,320.71-1,869,435.54-
  长期待摊费用摊销1,665,359.47-2,965,581.95-
  处置固定资产、无形资产和其他长期资产的损失177,422.52--243,690.06-
  固定资产报废损失174,067.4-14,567.81-
  财务费用4,390,615.21-9,371,913.72-
  投资损失-1,041,169.6-2,534,750.39-
  递延所得税1,896,270.17--7,143,541.84-
  其中:递延所得税资产减少1,885,546.24--7,143,842.98-
    递延所得税负债增加10,723.93-301.14-
  存货的减少67,248,837.74--62,861,362.83-
  经营性应收项目的减少211,539,022.39--48,303,266.78-
  经营性应付项目的增加-178,758,414.83-267,956,811.76-
  其他-968.11-4,616,147.24-
  不涉及现金收支的投资和筹资活动金额其他项目1,472,412.69-41,385,333.53-
  现金的期末余额417,475,108.33-463,025,914.89-
  减:现金的期初余额463,025,914.89-609,458,636.17-
  现金及现金等价物的净增加额-45,550,806.56--146,432,721.28-
公告日期2026-08-242026-04-302026-04-252025-10-30
审计意见(境内)标准无保留意见
TOP↑