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:19.18亿  总市值:19.18亿
流通股本:4.65亿   总股本:4.66亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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2,337,894,711.4712,009,745,865.189,911,900,346.416,997,149,463
收到的税费返还212,413,955.96515,462,006.68389,909,455.4264,809,269.41
收到其他与经营活动有关的现金203,955,741.96110,500,768.8105,258,032.9936,277,006.84
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,754,264,409.3912,635,708,640.6610,407,067,834.87,298,235,739.25
购买商品、接受劳务支付的现金2,420,572,323.9612,711,580,568.1310,271,329,590.956,934,859,235.32
支付给职工以及为职工支付的现金26,229,500.36114,406,414.2891,821,306.9466,048,710.19
支付的各项税费16,465,079.1792,756,871.9380,654,784.7460,419,501.88
支付其他与经营活动有关的现金34,397,492.4109,736,783.21137,922,797.9759,069,260.11
经营活动现金流出的平衡项目0000
经营活动现金流出小计2,497,664,395.8913,028,480,637.5510,581,728,480.67,120,396,707.5
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额256,600,013.5-392,771,996.89-174,660,645.8177,839,031.75
二、投资活动产生的现金流量:
收回投资收到的现金-219,309,280.61219,309,280.61168,237,864.68
取得投资收益收到的现金-905,555.27179,032.82179,032.82
处置固定资产、无形资产和其他长期资产收回的现金净额418.7273,276.4368,097.8264,916.16
收到的其他与投资活动有关的现金-25,669,901.6225,669,901.6225,669,901.62
投资活动现金流入的平衡项目0000
投资活动现金流入小计418.72245,958,013.93245,226,312.87194,151,715.28
购建固定资产、无形资产和其他长期资产支付的现金2,550,379.97,971,657.586,132,893.842,516,254.66
投资支付的现金315,6003,000,0003,000,481.43,000,520
投资活动现金流出的平衡项目0000
投资活动现金流出小计2,865,979.910,971,657.589,133,375.245,516,774.66
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-2,865,561.18234,986,356.35236,092,937.63188,634,940.62
三、筹资活动产生的现金流量:
取得借款收到的现金1,191,330,013.375,163,126,062.344,683,049,482.323,299,531,134.33
收到其他与筹资活动有关的现金-124,959,899.4443,974,231.25-
筹资活动现金流入平衡项目0000
筹资活动现金流入小计1,191,330,013.375,288,085,961.784,727,023,713.573,299,531,134.33
偿还债务支付的现金1,334,553,957.615,216,354,849.354,988,789,101.813,665,327,082.4
分配股利、利润或偿付利息支付的现金56,693,152.29272,052,057.59207,436,155.88146,954,460.48
其中:子公司支付给少数股东的股利、利润-19,098,007.0719,000,246.9819,000,246.98
支付其他与筹资活动有关的现金52,956,381.8943,790,585.19165,870.78185,264,346.6
筹资活动现金流出平衡项目0000
筹资活动现金流出小计1,444,203,491.795,532,197,492.135,196,391,128.473,997,545,889.48
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-252,873,478.42-244,111,530.35-469,367,414.9-698,014,755.15
四、汇率变动对现金及现金等价物的影响8,489,265.7913,265,981.83,034,492.671,596,956.4
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额9,350,239.69-388,631,189.09-404,900,630.4-329,943,826.38
加:期初现金及现金等价物余额192,287,271.58580,918,460.67580,918,460.67580,918,460.67
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额201,637,511.27192,287,271.58176,017,830.27250,974,634.29
补充资料:
净利润--514,486,927.12-45,840,744.4
资产减值准备-252,475,595.41-2,828,497.49
固定资产和投资性房地产折旧-19,020,382.56-9,480,112.52
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-19,020,382.56-9,480,112.52
无形资产摊销-538,522.7-284,678.57
长期待摊费用摊销-3,057,060.08-1,551,212.98
处置固定资产、无形资产和其他长期资产的损失-2,668,673.18-16,803.72
固定资产报废损失-18,091.81-15,812.84
公允价值变动损失-19,632,863.21-1,932,804.88
财务费用-197,844,886.81-102,440,929.38
投资损失-92,587,556.6-4,167,328.78
递延所得税--6,969,820.07--867,193.98
其中:递延所得税资产减少-1,043,387.12--867,193.98
递延所得税负债增加--8,013,207.19-0
存货的减少-369,944,773.97-434,543,514.91
经营性应收项目的减少--111,566,530.76--387,375,006.95
经营性应付项目的增加--727,008,240.04--37,467,030.79
现金的期末余额-192,287,271.58-250,974,634.29
减:现金的期初余额-580,918,460.67-580,918,460.67
公告日期2025-04-292025-04-292024-10-302024-08-24
审计意见(境内)标准无保留意见
TOP↑