当前位置:首页 - 行情中心 - 天原股份(002386) - 财务分析 - 现金流量表

天原股份

(002386)

  

流通市值:68.84亿  总市值:68.86亿
流通股本:13.01亿   总股本:13.02亿

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7,008,082,787.813,456,907,458.1312,410,135,493.6810,966,868,663.34
  收到的税费返还11,912,442.61,375,376.1961,305,205.4263,165,132.49
  收到其他与经营活动有关的现金161,146,794.17162,353,434.26202,822,375.05268,059,880.68
  经营活动现金流入小计7,181,142,024.583,620,636,268.5812,674,263,074.1511,298,093,676.51
  购买商品、接受劳务支付的现金6,707,558,516.233,500,886,336.0111,478,426,848.8910,568,784,285.21
  支付给职工以及为职工支付的现金338,727,787.86183,277,185.86606,733,215.65496,626,568.61
  支付的各项税费107,664,532.5837,287,909.75159,706,692.07134,688,667.16
  支付其他与经营活动有关的现金140,517,714.0795,430,111.38199,613,756.51303,707,244.4
  经营活动现金流出小计7,294,468,550.743,816,881,54312,444,480,513.1211,503,806,765.38
  经营活动产生的现金流量净额-113,326,526.16-196,245,274.42229,782,561.03-205,713,088.87
二、投资活动产生的现金流量:
  收回投资收到的现金--3,300,000365,621.24
  取得投资收益收到的现金--65,120,103.39807,934.07
  处置固定资产、无形资产和其他长期资产收回的现金净额35,604,710103,348,10023,017,14417,743,864
  收到的其他与投资活动有关的现金113,796,023.06056,166,233.79101,204,978
  投资活动现金流入小计149,400,733.06103,348,100147,603,481.18120,122,397.31
  购建固定资产、无形资产和其他长期资产支付的现金477,661,552.44445,795,094.351,263,320,446.62688,888,324.69
  投资支付的现金1,500,0001,500,000--
  支付其他与投资活动有关的现金28,490,227.11-1,918,984.3818,234,950.85
  投资活动现金流出小计507,651,779.55447,295,094.351,265,239,431707,123,275.54
  投资活动产生的现金流量净额-358,251,046.49-343,946,994.35-1,117,635,949.82-587,000,878.23
三、筹资活动产生的现金流量:
  吸收投资收到的现金--10,000,000-
  其中:子公司吸收少数股东投资收到的现金--10,000,000-
  取得借款收到的现金2,262,972,765.271,236,073,726.743,932,057,387.162,237,441,250
  收到其他与筹资活动有关的现金1,634,550,905.26604,973,869.641,073,023,976.043,046,848,163.26
  筹资活动现金流入小计3,897,523,670.531,841,047,596.385,015,081,363.25,284,289,413.26
  偿还债务支付的现金1,791,529,921.49733,272,993.93,017,282,5002,261,594,234.34
  分配股利、利润或偿付利息支付的现金104,907,952.8949,973,892.23310,877,698.05266,253,935.25
  其中:子公司支付给少数股东的股利、利润-75,600324,000-
  支付其他与筹资活动有关的现金1,571,926,987.211,026,715,879.941,152,343,021.482,714,627,298.7
  筹资活动现金流出小计3,468,364,861.591,809,962,766.074,480,503,219.535,242,475,468.29
  筹资活动产生的现金流量净额429,158,808.9431,084,830.31534,578,143.6741,813,944.97
四、汇率变动对现金及现金等价物的影响256,922.27231,900.382,753,897.51382,909.88
五、现金及现金等价物净增加额-42,161,841.44-508,875,538.08-350,521,347.61-750,517,112.25
  加:期初现金及现金等价物余额2,051,821,984.222,051,821,984.222,402,343,331.832,402,343,331.83
  期末现金及现金等价物余额2,009,660,142.781,542,946,446.142,051,821,984.221,651,826,219.58
补充资料:
  净利润1,269,651.14--511,518,573.17-
  资产减值准备21,859,662.65-134,265,522.85-
  固定资产和投资性房地产折旧250,968,587.94-490,510,646.71-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧250,968,587.94-490,510,646.71-
  无形资产摊销8,957,941.68-16,620,971.66-
  长期待摊费用摊销8,684,435.15-16,632,940.08-
  处置固定资产、无形资产和其他长期资产的损失-14,090,918.81--28,436,607.62-
  固定资产报废损失530,927.65-501,881.96-
  公允价值变动损失496,055-533,610-
  财务费用86,331,579.98-145,383,666.46-
  投资损失-9,461,504.3--51,755,313.13-
  递延所得税1,108,544.26--13,253,421.45-
  其中:递延所得税资产减少1,534,996.4--11,371,774.94-
    递延所得税负债增加-426,452.14--1,881,646.51-
  存货的减少-237,903,708.06--192,151,214.78-
  经营性应收项目的减少344,993,792.91--596,304,851.75-
  经营性应付项目的增加-577,919,947.23-815,368,330.23-
  现金的期末余额2,009,660,142.78-2,051,821,984.22-
  减:现金的期初余额2,051,821,984.22-2,402,343,331.83-
  现金及现金等价物的净增加额-42,161,841.44--350,521,347.61-
公告日期2025-08-272025-04-252025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑