当前位置:首页 - 行情中心 - 毅昌科技(002420) - 财务分析 - 现金流量表

毅昌科技

(002420)

  

流通市值:31.13亿  总市值:32.04亿
流通股本:4.00亿   总股本:4.11亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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769,777,690.92469,751,132.77242,659,748.371,182,332,723.45
  收到的税费返还4,446,668.023,259,706.413,156,975.372,090,635.24
  收到其他与经营活动有关的现金39,131,222.5819,509,285.9420,830,216.4968,238,046.11
  经营活动现金流入小计813,355,581.52492,520,125.12266,646,940.231,252,661,404.8
  购买商品、接受劳务支付的现金501,973,873.94311,989,180.04197,466,044.74777,239,786.22
  支付给职工以及为职工支付的现金287,553,106.1199,326,424.6102,357,092.12357,293,051.56
  支付的各项税费51,438,916.0823,497,665.8713,305,130.743,428,158.96
  支付其他与经营活动有关的现金90,090,990.3247,547,505.5523,267,054.07114,512,674.88
  经营活动现金流出小计931,056,886.44582,360,776.06336,395,321.631,292,473,671.62
  经营活动产生的现金流量净额-117,701,304.92-89,840,650.94-69,748,381.4-39,812,266.82
二、投资活动产生的现金流量:
  收回投资收到的现金7,844,640.557,841,800-160,000,000
  取得投资收益收到的现金736,086.06736,086.06-256,228.27
  处置固定资产、无形资产和其他长期资产收回的现金净额3,884,6003,884,60084,6005,414,982.12
  收到的其他与投资活动有关的现金376,164.47---
  投资活动现金流入小计12,841,491.0812,462,486.0684,600165,671,210.39
  购建固定资产、无形资产和其他长期资产支付的现金31,526,843.8227,573,983.3314,552,358.7929,271,867.91
  投资支付的现金48,179,96047,729,960-160,000,000
  取得子公司及其他营业单位支付的现金--39,888,160-
  支付其他与投资活动有关的现金1,963,072.051,960,0001,960,130-
  投资活动现金流出小计81,669,875.8777,263,943.3356,400,648.79189,271,867.91
  投资活动产生的现金流量净额-68,828,384.79-64,801,457.27-56,316,048.79-23,600,657.52
三、筹资活动产生的现金流量:
  吸收投资收到的现金58,855,6008,405,600-42,655,002
  其中:子公司吸收少数股东投资收到的现金---424,762
  取得借款收到的现金389,504,166.37330,658,001.76244,853,599440,661,195.46
  收到其他与筹资活动有关的现金25,000,00025,000,00012,650,772.5725,000,000
  筹资活动现金流入小计473,359,766.37364,063,601.76257,504,371.57508,316,197.46
  偿还债务支付的现金261,062,573.96190,586,069.31117,807,916.53502,097,328.56
  分配股利、利润或偿付利息支付的现金9,870,521.626,671,849.783,305,809.3124,425,429.81
  支付其他与筹资活动有关的现金2,731,607.075,138,743.1483,316.3971,529,518.5
  筹资活动现金流出小计273,664,702.65202,396,662.23121,197,042.23598,052,276.87
  筹资活动产生的现金流量净额199,695,063.72161,666,939.53136,307,329.34-89,736,079.41
四、汇率变动对现金及现金等价物的影响11,037.53106,593.957,860.26491,039.57
五、现金及现金等价物净增加额13,176,411.547,131,425.2710,250,759.41-152,657,964.18
  加:期初现金及现金等价物余额47,399,249.447,399,249.447,396,289.61200,057,213.58
  期末现金及现金等价物余额60,575,660.9454,530,674.6757,647,049.0247,399,249.4
补充资料:
  净利润-43,174,687.11-91,487,782.83
  资产减值准备-15,146,447.63-16,244,897.67
  固定资产和投资性房地产折旧-30,733,203.19-61,045,245.7
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-30,733,203.19-61,045,245.7
  无形资产摊销-2,926,107.62-5,022,014.13
  长期待摊费用摊销-24,113,312.33-11,852,893.97
  处置固定资产、无形资产和其他长期资产的损失--3,192,435.14--3,715,927.82
  固定资产报废损失--67,430.4-412,711.91
  公允价值变动损失----24,000,000
  财务费用-7,312,068.2-17,209,199.87
  投资损失-4,307,566.75--26,561,240.95
  递延所得税-2,683,574.66-2,866,340.12
  其中:递延所得税资产减少-3,226,634.64--1,990,046.68
    递延所得税负债增加--543,059.98-4,856,386.8
  存货的减少-11,173,999.68--149,681,933.71
  经营性应收项目的减少--250,082,524.04--190,484,129.72
  经营性应付项目的增加-18,202,605.64-144,154,877.85
  现金的期末余额-54,530,674.67-47,399,249.4
  减:现金的期初余额-47,399,249.4-200,057,213.58
  现金及现金等价物的净增加额-7,131,425.27--152,657,964.18
公告日期2025-10-222025-08-222025-04-252025-03-22
审计意见(境内)标准无保留意见
TOP↑