当前位置:首页 - 行情中心 - 三木集团(000632) - 财务分析 - 现金流量表

三木集团

(000632)

  

流通市值:18.20亿  总市值:18.20亿
流通股本:4.65亿   总股本:4.66亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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4,374,834,358.922,337,894,711.4712,009,745,865.189,911,900,346.41
  收到的税费返还326,729,710.12212,413,955.96515,462,006.68389,909,455.4
  收到其他与经营活动有关的现金75,839,512.42203,955,741.96110,500,768.8105,258,032.99
  经营活动现金流入小计4,777,403,581.462,754,264,409.3912,635,708,640.6610,407,067,834.8
  购买商品、接受劳务支付的现金4,465,439,974.012,420,572,323.9612,711,580,568.1310,271,329,590.95
  支付给职工以及为职工支付的现金52,234,590.0326,229,500.36114,406,414.2891,821,306.94
  支付的各项税费30,050,322.3816,465,079.1792,756,871.9380,654,784.74
  支付其他与经营活动有关的现金75,601,416.8134,397,492.4109,736,783.21137,922,797.97
  经营活动现金流出小计4,623,326,303.232,497,664,395.8913,028,480,637.5510,581,728,480.6
  经营活动产生的现金流量净额154,077,278.23256,600,013.5-392,771,996.89-174,660,645.8
二、投资活动产生的现金流量:
  收回投资收到的现金2,000,000-219,309,280.61219,309,280.61
  取得投资收益收到的现金0.05-905,555.27179,032.82
  处置固定资产、无形资产和其他长期资产收回的现金净额1,235.37418.7273,276.4368,097.82
  收到的其他与投资活动有关的现金--25,669,901.6225,669,901.62
  投资活动现金流入小计2,001,235.42418.72245,958,013.93245,226,312.87
  购建固定资产、无形资产和其他长期资产支付的现金4,107,123.372,550,379.97,971,657.586,132,893.84
  投资支付的现金315,600315,6003,000,0003,000,481.4
  投资活动现金流出小计4,422,723.372,865,979.910,971,657.589,133,375.24
  投资活动产生的现金流量净额-2,421,487.95-2,865,561.18234,986,356.35236,092,937.63
三、筹资活动产生的现金流量:
  取得借款收到的现金3,202,486,343.281,191,330,013.375,163,126,062.344,683,049,482.32
  收到其他与筹资活动有关的现金--124,959,899.4443,974,231.25
  筹资活动现金流入小计3,202,486,343.281,191,330,013.375,288,085,961.784,727,023,713.57
  偿还债务支付的现金3,285,471,822.671,334,553,957.615,216,354,849.354,988,789,101.81
  分配股利、利润或偿付利息支付的现金117,653,858.2856,693,152.29272,052,057.59207,436,155.88
  其中:子公司支付给少数股东的股利、利润--19,098,007.0719,000,246.98
  支付其他与筹资活动有关的现金39,427,201.2752,956,381.8943,790,585.19165,870.78
  筹资活动现金流出小计3,442,552,882.221,444,203,491.795,532,197,492.135,196,391,128.47
  筹资活动产生的现金流量净额-240,066,538.94-252,873,478.42-244,111,530.35-469,367,414.9
四、汇率变动对现金及现金等价物的影响10,364,840.018,489,265.7913,265,981.83,034,492.67
五、现金及现金等价物净增加额-78,045,908.659,350,239.69-388,631,189.09-404,900,630.4
  加:期初现金及现金等价物余额192,287,271.58192,287,271.58580,918,460.67580,918,460.67
  期末现金及现金等价物余额114,241,362.93201,637,511.27192,287,271.58176,017,830.27
补充资料:
  净利润-105,749,657.73--514,486,927.12-
  资产减值准备2,657,461.5-252,475,595.41-
  固定资产和投资性房地产折旧9,645,241.45-19,020,382.56-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧9,645,241.45-19,020,382.56-
  无形资产摊销81,723.98-538,522.7-
  长期待摊费用摊销1,839,693.36-3,057,060.08-
  处置固定资产、无形资产和其他长期资产的损失40,714.28-2,668,673.18-
  固定资产报废损失342,193.51-18,091.81-
  公允价值变动损失0-19,632,863.21-
  财务费用99,570,888.38-197,844,886.81-
  投资损失7,602,895.62-92,587,556.6-
  递延所得税73,868.64--6,969,820.07-
  其中:递延所得税资产减少73,868.64-1,043,387.12-
    递延所得税负债增加0--8,013,207.19-
  存货的减少50,217,502.29-369,944,773.97-
  经营性应收项目的减少193,715,981.33--111,566,530.76-
  经营性应付项目的增加-106,400,538.31--727,008,240.04-
  现金的期末余额114,241,362.93-192,287,271.58-
  减:现金的期初余额192,287,271.58-580,918,460.67-
  现金及现金等价物的净增加额-78,045,908.65--388,631,189.09-
公告日期2025-08-282025-04-292025-04-292024-10-30
审计意见(境内)标准无保留意见
TOP↑