当前位置:首页 - 行情中心 - 华源控股(002787) - 财务分析 - 现金流量表

华源控股

(002787)

  

流通市值:26.09亿  总市值:34.86亿
流通股本:2.51亿   总股本:3.35亿

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1,581,564,930.27965,438,481.99547,599,076.792,075,596,922.97
  收到的税费返还1,277,405.27758,795.68356,152.581,403,578.82
  收到其他与经营活动有关的现金40,455,493.3420,273,215.442,521,903.2192,922,570.29
  经营活动现金流入小计1,623,297,828.88986,470,493.11550,477,132.582,169,923,072.08
  购买商品、接受劳务支付的现金866,862,467.47523,417,471.72322,475,934.991,469,869,704.14
  支付给职工以及为职工支付的现金193,060,050.47126,147,915.4871,833,111.27247,752,768.18
  支付的各项税费67,235,201.6841,120,280.8816,813,425.2376,794,969.65
  支付其他与经营活动有关的现金104,528,686.2170,214,891.124,245,900.77171,267,000.13
  经营活动现金流出小计1,231,686,405.83760,900,559.18435,368,372.261,965,684,442.1
  经营活动产生的现金流量净额391,611,423.05225,569,933.93115,108,760.32204,238,629.98
二、投资活动产生的现金流量:
  收回投资收到的现金535,000,000427,000,000325,000,000244,550,000
  取得投资收益收到的现金419,862.251,282,110.44164,230.341,164,278.81
  处置固定资产、无形资产和其他长期资产收回的现金净额633,8951,914,110.6410,00012,929,450
  投资活动现金流入小计536,053,757.25430,196,221.04325,574,230.34258,643,728.81
  购建固定资产、无形资产和其他长期资产支付的现金59,608,922.9339,505,040.6822,581,336.26120,766,048.83
  投资支付的现金553,750,000415,750,000380,750,000179,750,000
  取得子公司及其他营业单位支付的现金520,000520,000520,000-
  投资活动现金流出小计613,878,922.93455,775,040.68403,851,336.26300,516,048.83
  投资活动产生的现金流量净额-77,825,165.68-25,578,819.64-78,277,105.92-41,872,320.02
三、筹资活动产生的现金流量:
  取得借款收到的现金150,000,00090,000,00050,000,000419,500,000
  收到其他与筹资活动有关的现金90,000,000-38,000,000201,000,000
  筹资活动现金流入小计240,000,00090,000,00088,000,000620,500,000
  偿还债务支付的现金289,500,000191,500,00068,000,000458,574,800
  分配股利、利润或偿付利息支付的现金40,844,874.938,044,042.772,843,037.9510,006,997.89
  其中:子公司支付给少数股东的股利、利润---28,511.25
  支付其他与筹资活动有关的现金244,105,412.04160,772,064.9559,255,114.68105,460,676.01
  筹资活动现金流出小计574,450,286.94390,316,107.72130,098,152.63574,042,473.9
  筹资活动产生的现金流量净额-334,450,286.94-300,316,107.72-42,098,152.6346,457,526.1
四、汇率变动对现金及现金等价物的影响-345,902.59-40,188.55-86,191.8-154,464.72
五、现金及现金等价物净增加额-21,009,932.16-100,365,181.98-5,352,690.03208,669,371.34
  加:期初现金及现金等价物余额519,520,062.62519,520,062.62519,520,062.62310,850,691.28
  期末现金及现金等价物余额498,510,130.46419,154,880.64514,167,372.59519,520,062.62
补充资料:
  净利润-48,144,288.21-68,538,679.99
  资产减值准备-11,235,852.34-20,332,102.86
  固定资产和投资性房地产折旧-44,360,717.41-106,522,720.4
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-44,360,717.41-106,522,720.4
  无形资产摊销-4,352,105.81-10,089,129.69
  长期待摊费用摊销-2,627,978.23-5,237,515.1
  处置固定资产、无形资产和其他长期资产的损失--290,367.85--8,529,163.14
  固定资产报废损失---1,625,492.84
  公允价值变动损失----67,068.49
  财务费用-5,163,605.17-28,005,881.37
  投资损失--1,215,041.95--2,030,324.09
  递延所得税--1,594,691.65-10,502,564.62
  其中:递延所得税资产减少-30,384.05-4,670,592.32
    递延所得税负债增加--1,625,075.7-5,831,972.3
  存货的减少--36,369,084.33-47,591,430.2
  经营性应收项目的减少--7,596,479.89--13,268,122.51
  经营性应付项目的增加-148,010,321.06--70,312,208.86
  融资租入固定资产---8,375,369.52
  现金的期末余额-419,154,880.64-519,520,062.62
  减:现金的期初余额-519,520,062.62-310,850,691.28
  现金及现金等价物的净增加额--100,365,181.98-208,669,371.34
公告日期2025-10-252025-07-312025-04-232025-04-02
审计意见(境内)标准无保留意见
TOP↑