当前位置:首页 - 行情中心 - 莫森泰克(920162) - 财务分析 - 现金流量表

莫森泰克

(920162)

  

流通市值:2.66亿  总市值:21.37亿
流通股本:1530.00万   总股本:1.23亿

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1,241,667,963.78720,650,685.02223,711,623.151,663,594,278.48
  收到的税费返还291,944.5291,944.5-126,810.38
  收到其他与经营活动有关的现金20,641,702.4615,968,151.643,683,188.121,431,061.2
  经营活动现金流入小计1,262,601,610.74736,910,781.16227,394,811.251,685,152,150.06
  购买商品、接受劳务支付的现金998,183,163.3584,706,752.48247,617,402.421,141,642,904.02
  支付给职工以及为职工支付的现金140,824,799.0895,271,871.7848,975,798.86177,249,678.61
  支付的各项税费58,342,234.6735,807,970.0417,286,901.4390,542,720.16
  支付其他与经营活动有关的现金33,551,332.7621,573,678.031,694,712.0837,059,115.05
  经营活动现金流出小计1,230,901,529.81737,360,272.33315,574,814.791,446,494,417.84
  经营活动产生的现金流量净额31,700,080.93-449,491.17-88,180,003.54238,657,732.22
二、投资活动产生的现金流量:
  收回投资收到的现金251,009,500170,000,000118,000,000507,933,837.56
  取得投资收益收到的现金8,758,830.22,248,677.41307,895.472,146,052.48
  处置固定资产、无形资产和其他长期资产收回的现金净额16,674.210,879.2879.2607,436.41
  投资活动现金流入小计259,785,004.4172,259,556.61118,308,774.67510,687,326.45
  购建固定资产、无形资产和其他长期资产支付的现金87,830,667.8469,067,093.5918,755,540.24248,437,154.44
  投资支付的现金107,509,500101,009,50030,000,000525,399,881.9
  取得子公司及其他营业单位支付的现金50,098,00050,098,000--
  投资活动现金流出小计245,438,167.84220,174,593.5948,755,540.24773,837,036.34
  投资活动产生的现金流量净额14,346,836.56-47,915,036.9869,553,234.43-263,149,709.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金267,465,000---
  取得借款收到的现金24,603,12824,603,1288,032,29090,857,533
  筹资活动现金流入小计292,068,12824,603,1288,032,29090,857,533
  分配股利、利润或偿付利息支付的现金1,422,030.961,020,904.1597,308.6585,417,489.68
  支付其他与筹资活动有关的现金10,705,383.667,525,864.555,646,3396,032,310.7
  筹资活动现金流出小计12,127,414.628,546,768.656,243,647.6591,449,800.38
  筹资活动产生的现金流量净额279,940,713.3816,056,359.351,788,642.35-592,267.38
四、汇率变动对现金及现金等价物的影响-578,527.41-578,388.18-223,750.69381,134.34
五、现金及现金等价物净增加额325,409,103.46-32,886,556.98-17,061,877.45-24,703,110.71
  加:期初现金及现金等价物余额221,540,125.72221,540,125.72221,540,125.72246,243,236.43
  期末现金及现金等价物余额546,949,229.18188,653,568.74204,478,248.27221,540,125.72
补充资料:
  净利润-103,954,345.73-240,050,700
  资产减值准备-4,505,038.62-6,263,800
  固定资产和投资性房地产折旧-17,940,972.9-35,534,400
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧---35,534,400
  无形资产摊销-2,812,008.34-5,639,700
  长期待摊费用摊销-5,311,678.19-14,231,400
  处置固定资产、无形资产和其他长期资产的损失-47,134--84,600
  固定资产报废损失-879,361-74,100
  公允价值变动损失--226,188.12--453,500
  财务费用-769,004.52--91,300
  投资损失--5,983,317.7--12,704,700
  递延所得税--1,678,205.67-3,057,600
  其中:递延所得税资产减少--938,894.59-4,542,700
    递延所得税负债增加--739,311.08--1,485,100
  存货的减少-4,897,873.26-22,023,100
  经营性应收项目的减少--169,124,316.62--63,900,300
  经营性应付项目的增加-33,213,857.71--11,885,700
  不涉及现金收支的投资和筹资活动金额其他项目-0--
  现金的期末余额-188,653,568.74--
  减:现金的期初余额-221,540,125.72--
  现金及现金等价物的净增加额--32,886,556.98--24,703,110.71
公告日期2026-10-292026-08-212026-06-292026-04-03
审计意见(境内)标准无保留意见
TOP↑