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:87.94亿  总市值:122.59亿
流通股本:10.65亿   总股本:14.84亿

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3,680,465,892.316,298,129,159.8312,207,574,249.358,001,643,933.4
收到的税费返还52,753,365.1256,165,938.39164,124,921.29119,413,132.05
收到其他与经营活动有关的现金75,134,556.27513,948,521.26400,661,510.21369,118,874.52
经营活动现金流入的平衡项目0000
经营活动现金流入小计3,808,353,813.6717,068,243,619.4812,772,360,680.858,490,175,939.97
购买商品、接受劳务支付的现金2,589,416,527.4210,194,106,498.557,584,664,3304,761,998,116.86
支付给职工以及为职工支付的现金647,633,114.373,173,241,245.542,402,602,709.541,652,546,227.01
支付的各项税费270,321,055.121,188,363,579.66856,147,134.46613,201,710.93
支付其他与经营活动有关的现金38,476,478.31647,679,272.59719,091,952.07518,833,308.28
经营活动现金流出的平衡项目0000
经营活动现金流出小计3,545,847,175.2215,203,390,596.3411,562,506,126.077,546,579,363.08
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262,506,638.451,864,853,023.141,209,854,554.78943,596,576.89
二、投资活动产生的现金流量:
收回投资收到的现金-497,250,478.39404,005,221.73251,793,196.19
取得投资收益收到的现金2,004,084.38,049,155.927,116,438.74,380,350.1
处置固定资产、无形资产和其他长期资产收回的现金净额64,460,755.52147,956,121.89335,851,800.77293,912,507.53
处置子公司及其他营业单位收到的现金净额-260,000,000196,372.32195,607.28
收到的其他与投资活动有关的现金2,908,074.660--
投资活动现金流入的平衡项目0000
投资活动现金流入小计69,372,914.48913,255,756.2747,169,833.52550,281,661.1
购建固定资产、无形资产和其他长期资产支付的现金247,342,352.531,083,869,106.55962,826,017606,582,223.05
投资支付的现金16,000,000499,059,397.11473,270,438.8292,269,774.79
取得子公司及其他营业单位支付的现金17,121,852.01---
支付其他与投资活动有关的现金-79,378,618.2482,219,672.9726,035,265.14
投资活动现金流出的平衡项目0000
投资活动现金流出小计280,464,204.541,662,307,121.91,518,316,128.77924,887,262.98
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-211,091,290.06-749,051,365.7-771,146,295.25-374,605,601.88
三、筹资活动产生的现金流量:
吸收投资收到的现金-22,326,7809,293,7009,193,700
其中:子公司吸收少数股东投资收到的现金-22,326,7809,293,7009,193,700
取得借款收到的现金23,470,983.27274,260,686.5318,936,209.0717,704,538.54
收到其他与筹资活动有关的现金37,522,733.160--
筹资活动现金流入平衡项目0000
筹资活动现金流入小计60,993,716.43296,587,466.5328,229,909.0726,898,238.54
偿还债务支付的现金161,975,993.78509,540,299.59279,453,725.09279,427,396.17
分配股利、利润或偿付利息支付的现金810,781.081,094,822,207.51506,338,805.82526,711,209.33
支付其他与筹资活动有关的现金33,053,324.62218,439,754.0198,545,751.3151,532,495.12
筹资活动现金流出平衡项目0000
筹资活动现金流出小计195,840,099.481,822,802,261.11884,338,282.22857,671,100.62
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-134,846,383.05-1,526,214,794.58-856,108,373.15-830,772,862.08
四、汇率变动对现金及现金等价物的影响88,987,963.65-128,490,002.5112,362,959.28-54,729,590.04
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5,556,928.99-538,903,139.65-405,037,154.34-316,511,477.11
加:期初现金及现金等价物余额3,567,905,633.134,106,808,772.784,106,808,772.784,106,808,772.78
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3,573,462,562.123,567,905,633.133,701,771,618.443,790,297,295.67
补充资料:
净利润-370,026,173.76-266,212,053.58
资产减值准备-127,318,343.88-11,734,932.57
固定资产和投资性房地产折旧-779,066,748.53-395,743,772.61
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-779,066,748.53-395,743,772.61
无形资产摊销-63,651,997.15-32,778,641.47
长期待摊费用摊销-189,315,242.46-99,514,756.02
处置固定资产、无形资产和其他长期资产的损失--30,943,448.5-2,811,962.29
固定资产报废损失-9,055,553.09-4,949,791.88
公允价值变动损失--4,045,920.59--1,283,512.46
财务费用-10,149,634.12--21,481,326.69
投资损失-46,072,438.79-40,335,598.04
递延所得税-44,173,989.08-20,353,320.6
其中:递延所得税资产减少-56,704,791.4-26,301,532.92
递延所得税负债增加--12,530,802.32--5,948,212.32
存货的减少--24,132,698.4--63,901,949.6
经营性应收项目的减少--456,860,122.16-21,331,672.07
经营性应付项目的增加-373,477,684.14-45,628,911.41
其他--34,640,048.02-13,090,719.54
现金的期末余额-3,567,905,633.13-3,790,297,295.67
减:现金的期初余额-4,106,808,772.78-4,106,808,772.78
加:现金等价物的期末余额-0--
减:现金等价物的期初余额-0--
公告日期2025-04-252025-04-252024-10-292024-08-28
审计意见(境内)标准无保留意见
TOP↑