当前位置:首页 - 行情中心 - 天娱数科(002354) - 财务分析 - 现金流量表

天娱数科

(002354)

  

流通市值:114.30亿  总市值:116.32亿
流通股本:16.26亿   总股本:16.55亿

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1,599,950,176.61734,291,274.492,664,344,056.912,022,365,173.66
  收到的税费返还---2,051,424.95
  收到其他与经营活动有关的现金14,512,011.937,799,400.8260,421,552.6424,962,961.88
  经营活动现金流入小计1,614,462,188.54742,090,675.312,724,765,609.552,049,379,560.49
  购买商品、接受劳务支付的现金1,290,285,107.03620,728,847.622,349,591,297.071,769,233,156.93
  支付给职工以及为职工支付的现金113,909,786.0962,827,392.42207,384,509.32166,551,483.63
  支付的各项税费22,461,846.3910,919,926.0149,380,590.2840,728,050.17
  支付其他与经营活动有关的现金99,782,388.3548,330,385.13190,805,904.4292,118,809.84
  经营活动现金流出小计1,526,439,127.86742,806,551.182,797,162,301.092,068,631,500.57
  经营活动产生的现金流量净额88,023,060.68-715,875.87-72,396,691.54-19,251,940.08
二、投资活动产生的现金流量:
  收回投资收到的现金--32,050,00022,000,000
  取得投资收益收到的现金441,195.7927,001.77599,676.738,131.97
  处置固定资产、无形资产和其他长期资产收回的现金净额37,60037,6007,132,518.35-
  处置子公司及其他营业单位收到的现金净额3,515,068.19-9,959,177.559,959,177.55
  收到的其他与投资活动有关的现金314,225,773.6413,900,00021,600,00019,100,000
  投资活动现金流入小计318,219,637.6213,964,601.7771,341,372.651,097,309.52
  购建固定资产、无形资产和其他长期资产支付的现金13,583,939.898,816,826.86,495,724.35,697,645.49
  投资支付的现金--399,00039,000
  支付其他与投资活动有关的现金274,500,00023,900,00021,600,00019,100,000
  投资活动现金流出小计288,083,939.8932,716,826.828,494,724.324,836,645.49
  投资活动产生的现金流量净额30,135,697.73-18,752,225.0342,846,648.326,260,664.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金4,900,000500,000--
  其中:子公司吸收少数股东投资收到的现金4,900,000500,000--
  取得借款收到的现金39,500,00019,500,0009,000,0009,000,000
  收到其他与筹资活动有关的现金317,770.65317,770.65--
  筹资活动现金流入小计44,717,770.6520,317,770.659,000,0009,000,000
  偿还债务支付的现金64,000,0009,000,00033,056.3728,209.6
  分配股利、利润或偿付利息支付的现金22,079,170.2221,304,953.7527,560,409.1227,476,234.12
  其中:子公司支付给少数股东的股利、利润21,217,00021,217,00027,279,00027,279,000
  支付其他与筹资活动有关的现金6,634,531.163,737,421.3213,251,433.4412,661,158.67
  筹资活动现金流出小计92,713,701.3834,042,375.0740,844,898.9340,165,602.39
  筹资活动产生的现金流量净额-47,995,930.73-13,724,604.42-31,844,898.93-31,165,602.39
四、汇率变动对现金及现金等价物的影响776,910.67517,117.461,026,271.27-2,201.06
五、现金及现金等价物净增加额70,939,738.35-32,675,587.86-60,368,670.9-24,159,079.5
  加:期初现金及现金等价物余额309,776,308.08309,776,308.08370,144,978.98370,144,978.98
  期末现金及现金等价物余额380,716,046.43277,100,720.22309,776,308.08345,985,899.48
补充资料:
  净利润28,334,768.74--109,840,872.54-
  资产减值准备-4,249,745.59-114,890,798.51-
  固定资产和投资性房地产折旧5,076,801.17-9,705,219.32-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧5,076,801.17-9,705,219.32-
  无形资产摊销283,009.36-809,135.39-
  长期待摊费用摊销2,085,018.29-2,358,974.33-
  处置固定资产、无形资产和其他长期资产的损失-191,997.55--2,054,851.98-
  固定资产报废损失0-75,122.38-
  公允价值变动损失0--17,037,474.54-
  财务费用1,872,745.98-1,218,204.45-
  投资损失332,233.3-177,196,377.13-
  递延所得税1,477,175.68--1,300,464.52-
  其中:递延所得税资产减少-19,769.66-365,549.72-
    递延所得税负债增加1,496,945.34--1,666,014.24-
  存货的减少-11,061,169.81-3,058,615.34-
  经营性应收项目的减少-29,445,322.43--76,965,580.56-
  经营性应付项目的增加86,948,689.65--187,410,286.64-
  其他0---
  现金的期末余额380,716,046.43-309,776,308.08-
  减:现金的期初余额309,776,308.08-370,144,978.98-
  加:现金等价物的期末余额0---
  现金及现金等价物的净增加额70,939,738.35--60,368,670.9-
公告日期2025-08-222025-04-252025-04-182024-10-22
审计意见(境内)标准无保留意见
TOP↑