当前位置:首页 - 行情中心 - 木林森(002745) - 财务分析 - 现金流量表

木林森

(002745)

  

流通市值:91.03亿  总市值:126.90亿
流通股本:10.65亿   总股本:14.84亿

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7,790,334,655.913,680,465,892.316,298,129,159.8312,207,574,249.35
  收到的税费返还159,292,794.3752,753,365.1256,165,938.39164,124,921.29
  收到其他与经营活动有关的现金295,642,623.8275,134,556.27513,948,521.26400,661,510.21
  经营活动现金流入小计8,245,270,074.13,808,353,813.6717,068,243,619.4812,772,360,680.85
  购买商品、接受劳务支付的现金5,243,767,503.092,589,416,527.4210,194,106,498.557,584,664,330
  支付给职工以及为职工支付的现金1,712,854,612.36647,633,114.373,173,241,245.542,402,602,709.54
  支付的各项税费559,773,779.32270,321,055.121,188,363,579.66856,147,134.46
  支付其他与经营活动有关的现金359,452,005.838,476,478.31647,679,272.59719,091,952.07
  经营活动现金流出小计7,875,847,900.573,545,847,175.2215,203,390,596.3411,562,506,126.07
  经营活动产生的现金流量净额369,422,173.53262,506,638.451,864,853,023.141,209,854,554.78
二、投资活动产生的现金流量:
  收回投资收到的现金--497,250,478.39404,005,221.73
  取得投资收益收到的现金4,410,793.492,004,084.38,049,155.927,116,438.7
  处置固定资产、无形资产和其他长期资产收回的现金净额103,715,840.9864,460,755.52147,956,121.89335,851,800.77
  处置子公司及其他营业单位收到的现金净额--260,000,000196,372.32
  收到的其他与投资活动有关的现金3,258,772.842,908,074.660-
  投资活动现金流入小计111,385,407.3169,372,914.48913,255,756.2747,169,833.52
  购建固定资产、无形资产和其他长期资产支付的现金63,952,022.97247,342,352.531,083,869,106.55962,826,017
  投资支付的现金25,500,00016,000,000499,059,397.11473,270,438.8
  取得子公司及其他营业单位支付的现金17,773,561.3617,121,852.01--
  支付其他与投资活动有关的现金1,758,397.35-79,378,618.2482,219,672.97
  投资活动现金流出小计108,983,981.68280,464,204.541,662,307,121.91,518,316,128.77
  投资活动产生的现金流量净额2,401,425.63-211,091,290.06-749,051,365.7-771,146,295.25
三、筹资活动产生的现金流量:
  吸收投资收到的现金--22,326,7809,293,700
  其中:子公司吸收少数股东投资收到的现金--22,326,7809,293,700
  取得借款收到的现金283,994,512.8223,470,983.27274,260,686.5318,936,209.07
  收到其他与筹资活动有关的现金37,522,733.1637,522,733.160-
  筹资活动现金流入小计321,517,245.9860,993,716.43296,587,466.5328,229,909.07
  偿还债务支付的现金409,079,556.54161,975,993.78509,540,299.59279,453,725.09
  分配股利、利润或偿付利息支付的现金22,320,833.71810,781.081,094,822,207.51506,338,805.82
  支付其他与筹资活动有关的现金119,692,247.6433,053,324.62218,439,754.0198,545,751.31
  筹资活动现金流出小计551,092,637.89195,840,099.481,822,802,261.11884,338,282.22
  筹资活动产生的现金流量净额-229,575,391.91-134,846,383.05-1,526,214,794.58-856,108,373.15
四、汇率变动对现金及现金等价物的影响284,805,884.4788,987,963.65-128,490,002.5112,362,959.28
五、现金及现金等价物净增加额427,054,091.725,556,928.99-538,903,139.65-405,037,154.34
  加:期初现金及现金等价物余额3,567,905,633.123,567,905,633.134,106,808,772.784,106,808,772.78
  期末现金及现金等价物余额3,994,959,724.843,573,462,562.123,567,905,633.133,701,771,618.44
补充资料:
  净利润152,795,383.45-370,026,173.76-
  资产减值准备9,111,567.9-127,318,343.88-
  固定资产和投资性房地产折旧407,255,877.36-779,066,748.53-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧407,255,877.36-779,066,748.53-
  无形资产摊销31,210,105.92-63,651,997.15-
  长期待摊费用摊销67,285,350.78-189,315,242.46-
  处置固定资产、无形资产和其他长期资产的损失9,238,756.92--30,943,448.5-
  固定资产报废损失344,623.66-9,055,553.09-
  公允价值变动损失113,269--4,045,920.59-
  财务费用1,094,008.83-10,149,634.12-
  投资损失-8,834,277.68-46,072,438.79-
  递延所得税738,751.73-44,173,989.08-
  其中:递延所得税资产减少695,766.47-56,704,791.4-
    递延所得税负债增加42,985.26--12,530,802.32-
  存货的减少-434,489,988.03--24,132,698.4-
  经营性应收项目的减少608,811,688.34--456,860,122.16-
  经营性应付项目的增加-510,495,356-373,477,684.14-
  其他-3,586,628.96--34,640,048.02-
  现金的期末余额3,994,959,724.84-3,567,905,633.13-
  减:现金的期初余额3,567,905,633.12-4,106,808,772.78-
  加:现金等价物的期末余额--0-
  减:现金等价物的期初余额--0-
  现金及现金等价物的净增加额427,054,091.72--538,903,139.65-
公告日期2025-08-282025-04-252025-04-252024-10-29
审计意见(境内)标准无保留意见
TOP↑