当前位置:首页 - 行情中心 - 民爆光电(301362) - 财务分析 - 现金流量表

民爆光电

(301362)

  

流通市值:48.80亿  总市值:173.95亿
流通股本:4094.47万   总股本:1.46亿

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895,528,496.4430,204,625.461,635,549,591.831,218,163,543.22
  收到的税费返还73,894,441.0633,848,494.42132,024,331.65101,994,139.45
  收到其他与经营活动有关的现金19,627,772.337,068,822.8620,640,458.2321,919,232.24
  经营活动现金流入的平衡项目0-00
  经营活动现金流入小计989,050,709.79471,121,942.741,788,214,381.711,342,076,914.91
  购买商品、接受劳务支付的现金604,785,802.19248,889,996.121,015,211,466.38763,109,438.44
  支付给职工以及为职工支付的现金205,761,554.6595,540,943.6378,061,261.4284,583,852.09
  支付的各项税费26,873,236.8213,296,174.1243,141,561.534,491,561.77
  支付其他与经营活动有关的现金73,635,618.0830,729,242.65139,213,327.2497,564,997.02
  经营活动现金流出的平衡项目0-00
  经营活动现金流出小计911,056,211.74388,456,356.491,575,627,616.521,179,749,849.32
  经营活动产生的现金流量净额平衡项目0-00
  经营活动产生的现金流量净额77,994,498.0582,665,586.25212,586,765.19162,327,065.59
二、投资活动产生的现金流量:
  收回投资收到的现金761,604,270.86272,357,586.41,525,704,587.161,460,573,820.49
  处置固定资产、无形资产和其他长期资产收回的现金净额53,0001,000297,974.84177,538.69
  收到的其他与投资活动有关的现金--3,000,0003,000,000
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计761,657,270.86272,358,586.41,529,002,5621,463,751,359.18
  购建固定资产、无形资产和其他长期资产支付的现金163,707,059.8161,501,675.38296,346,965.58168,525,029.55
  投资支付的现金387,629,127.4265,300,0001,788,370,0001,702,470,706.97
  取得子公司及其他营业单位支付的现金65,421,605.15--66,020,729.75
  投资活动现金流出的平衡项目0-00
  投资活动现金流出小计616,757,792.36326,801,675.382,084,716,965.581,937,016,466.27
  投资活动产生的现金流量净额平衡项目0-00
  投资活动产生的现金流量净额144,899,478.5-54,443,088.98-555,714,403.58-473,265,107.09
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,021,5701,021,570--
  其中:子公司吸收少数股东投资收到的现金1,021,5701,021,570--
  筹资活动现金流入平衡项目0---
  筹资活动现金流入小计1,021,5701,021,570--
  偿还债务支付的现金1,160,000---
  分配股利、利润或偿付利息支付的现金144,404,491.92-195,538,779.45195,538,779.45
  支付其他与筹资活动有关的现金14,570,958.736,692,109.6527,892,315.6521,063,606.84
  筹资活动现金流出平衡项目0-00
  筹资活动现金流出小计160,135,450.656,692,109.65223,431,095.1216,602,386.29
  筹资活动产生的现金流量净额平衡项目0-00
  筹资活动产生的现金流量净额-159,113,880.65-5,670,539.65-223,431,095.1-216,602,386.29
四、汇率变动对现金及现金等价物的影响-9,818,739.2-5,571,298.027,684,255.749,119,784.18
  现金及现金等价物净增加额平衡项目0-00
五、现金及现金等价物净增加额53,961,356.716,980,659.6-558,874,477.75-518,420,643.61
  加:期初现金及现金等价物余额336,663,520.43336,663,520.43895,537,998.18895,537,998.18
  期末现金及现金等价物余额平衡项目0-00
  期末现金及现金等价物余额390,624,877.13353,644,180.03336,663,520.43377,117,354.57
补充资料:
  净利润55,270,805.53-181,416,468.45-
  资产减值准备9,435,021.14-28,641,557.8-
  固定资产和投资性房地产折旧19,481,165.51-32,511,282.04-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧19,481,165.51-32,511,282.04-
  无形资产摊销3,336,912.15-3,433,633.27-
  长期待摊费用摊销3,989,755.19-7,465,379.3-
  处置固定资产、无形资产和其他长期资产的损失-7,013.63--24,675.93-
  固定资产报废损失28,963.12-5,903,936.96-
  公允价值变动损失448,998.24-1,075,854.97-
  财务费用7,543,414.6--5,480,188.24-
  投资损失-13,419,068.92--28,722,560.52-
  递延所得税-5,988,031.08--8,794,382.87-
  其中:递延所得税资产减少-2,531,333.38--3,597,098.01-
    递延所得税负债增加-3,456,697.7--5,197,284.86-
  存货的减少-59,247,354.9--11,824,751.28-
  经营性应收项目的减少-862,360.82--42,375,666.21-
  经营性应付项目的增加29,952,698.21-25,610,769.8-
  其他16,151,253.78-88,242.99-
  现金的期末余额390,624,877.13-336,663,520.43-
  减:现金的期初余额336,663,520.43-895,537,998.18-
  现金及现金等价物的净增加额53,961,356.7--558,874,477.75-
公告日期2026-08-252026-04-292026-04-292025-10-27
审计意见(境内)标准无保留意见
TOP↑