当前位置:首页 - 行情中心 - 匠心家居(301061) - 财务分析 - 现金流量表

匠心家居

(301061)

  

流通市值:67.87亿  总市值:101.74亿
流通股本:1.91亿   总股本:2.86亿

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2,250,380,932.631,534,109,915.44710,856,253.483,253,567,032.22
  收到的税费返还129,425,601.6484,521,458.9435,495,010.57189,543,849.64
  收到其他与经营活动有关的现金170,665,869.89106,571,712.6726,452,927.32208,948,414.58
  经营活动现金流入小计2,550,472,404.161,725,203,087.05772,804,191.373,652,059,296.44
  购买商品、接受劳务支付的现金1,423,249,707.27975,547,578.31473,716,874.741,766,141,901.12
  支付给职工以及为职工支付的现金390,306,324.23280,757,690.87103,842,926.32546,480,126.5
  支付的各项税费72,567,233.7856,268,137.4620,170,474.6166,971,885.92
  支付其他与经营活动有关的现金152,119,610.1199,895,825.0251,973,144.35383,542,861.39
  经营活动现金流出小计2,038,242,875.391,412,469,231.66649,703,420.012,863,136,774.93
  经营活动产生的现金流量净额512,229,528.77312,733,855.39123,100,771.36788,922,521.51
二、投资活动产生的现金流量:
  收回投资收到的现金4,209,810,0002,775,950,0001,540,480,0004,467,211,651.35
  取得投资收益收到的现金81,287,117.4550,966,214.0527,527,424.93178,839,838.06
  处置固定资产、无形资产和其他长期资产收回的现金净额13,85013,8501,8004,329,642.21
  收到的其他与投资活动有关的现金20,839,896.915,362,673.413,861,584.7734,602,778.28
  投资活动现金流入小计4,311,950,864.362,832,292,737.461,571,870,809.74,684,983,909.9
  购建固定资产、无形资产和其他长期资产支付的现金272,409,642.59170,440,809.369,764,389.3884,251,292.02
  投资支付的现金3,658,330,0002,594,330,0001,555,470,0005,168,446,951.61
  支付其他与投资活动有关的现金4,202,054.574,202,054.573,684,367.0722,099,667.26
  投资活动现金流出小计3,934,941,697.162,768,972,863.931,568,918,756.455,274,797,910.89
  投资活动产生的现金流量净额377,009,167.263,319,873.532,952,053.25-589,814,000.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金7,355,741.8--8,702,340.7
  取得借款收到的现金420,422,490266,933,258110,902,200380,058,696
  收到其他与筹资活动有关的现金---5,462,036.2
  筹资活动现金流入小计427,778,231.8266,933,258110,902,200394,223,072.9
  偿还债务支付的现金327,947,019133,439,51914,310,70081,431,226.31
  分配股利、利润或偿付利息支付的现金257,852,916.88113,448,482.671,792,238.22195,532,491.28
  支付其他与筹资活动有关的现金44,796,307.630,337,505.8728,914,229.8962,389,941.03
  筹资活动现金流出小计630,596,243.48277,225,507.5445,017,168.11339,353,658.62
  筹资活动产生的现金流量净额-202,818,011.68-10,292,249.5465,885,031.8954,869,414.28
四、汇率变动对现金及现金等价物的影响-235,352,475.06-179,821,186.75-79,587,613.62-147,262,496.27
五、现金及现金等价物净增加额451,068,209.23185,940,292.63112,350,242.88106,715,438.53
  加:期初现金及现金等价物余额2,198,457,685.142,198,457,685.142,198,457,685.142,091,742,246.61
  期末现金及现金等价物余额2,649,525,894.372,384,397,977.772,310,807,928.022,198,457,685.14
补充资料:
  净利润-307,553,996.1-857,479,611.12
  资产减值准备--1,700,499.69-51,884,493.5
  固定资产和投资性房地产折旧-12,576,978.22-81,666,485.18
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-12,576,978.22-81,666,485.18
  无形资产摊销-1,315,712.72-3,116,331
  长期待摊费用摊销-3,429,659.25-4,652,123.64
  处置固定资产、无形资产和其他长期资产的损失--25,614.37--4,005,075.51
  固定资产报废损失-12,963.38-319,787.76
  公允价值变动损失-34,350,848.26-34,091,055.03
  财务费用-166,475,501.22-31,866,423.24
  投资损失--118,937,732.9--64,335,151.45
  递延所得税-346,010.88--16,782,803.72
  其中:递延所得税资产减少--2,397,521.84--8,631,833.06
    递延所得税负债增加-2,743,532.72--8,150,970.66
  存货的减少--82,286,268.92--48,029,133.03
  经营性应收项目的减少-8,355,601.51--199,247,849.51
  经营性应付项目的增加--49,583,292.85-27,655,028.98
  其他-4,097,235.87-28,591,195.28
  现金的期末余额-2,384,397,977.77-2,198,457,685.14
  减:现金的期初余额-2,198,457,685.14-2,091,742,246.61
  现金及现金等价物的净增加额-185,940,292.63-106,715,438.53
公告日期2026-10-292026-08-292026-04-292026-04-24
审计意见(境内)标准无保留意见
TOP↑