当前位置:首页 - 行情中心 - 庄园牧场(002910) - 财务分析 - 现金流量表

庄园牧场

(002910)

  

流通市值:17.17亿  总市值:19.63亿
流通股本:1.71亿   总股本:1.96亿

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462,041,852.25261,929,485.011,014,636,764.5741,275,601.97
  收到其他与经营活动有关的现金21,402,595.015,918,255.645,843,929.4230,161,196.12
  经营活动现金流入小计483,444,447.26267,847,740.611,060,480,693.92771,436,798.09
  购买商品、接受劳务支付的现金326,622,403.69197,227,608.69737,864,458.5592,636,538.54
  支付给职工以及为职工支付的现金53,034,922.7628,729,360.11101,309,302.6370,714,042.83
  支付的各项税费20,363,379.998,633,301.8238,575,162.5433,446,020.99
  支付其他与经营活动有关的现金31,362,792.7317,229,570.16119,751,950.7359,233,836.76
  经营活动现金流出小计431,383,499.17251,819,840.78997,500,874.4756,030,439.12
  经营活动产生的现金流量净额52,060,948.0916,027,899.8362,979,819.5215,406,358.97
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额22,042,676.4519,884,533.4445,497,341.240,965,575.91
  投资活动现金流入小计22,042,676.4519,884,533.4445,497,341.240,965,575.91
  购建固定资产、无形资产和其他长期资产支付的现金56,913,904.4735,863,570.21110,834,422.44109,250,901.89
  投资活动现金流出小计56,913,904.4735,863,570.21110,834,422.44109,250,901.89
  投资活动产生的现金流量净额-34,871,228.02-15,979,036.77-65,337,081.24-68,285,325.98
三、筹资活动产生的现金流量:
  吸收投资收到的现金400,000400,000900,000-
  其中:子公司吸收少数股东投资收到的现金400,000400,000900,000-
  取得借款收到的现金445,931,491.48250,000,000899,340,000704,840,000
  收到其他与筹资活动有关的现金4,204,416.224,204,416.2217,597,800.2960,933,549.52
  筹资活动现金流入小计450,535,907.7254,604,416.22917,837,800.29765,773,549.52
  偿还债务支付的现金439,014,720.71215,114,720.71820,440,000664,240,000
  分配股利、利润或偿付利息支付的现金13,417,788.746,022,167.3935,479,180.1126,048,363.44
  支付其他与筹资活动有关的现金2,029,357.3-66,442,645.1969,180,911.12
  筹资活动现金流出小计454,461,866.75221,136,888.1922,361,825.3759,469,274.56
  筹资活动产生的现金流量净额-3,925,959.0533,467,528.12-4,524,025.016,304,274.96
四、汇率变动对现金及现金等价物的影响-1,880.25-436.694,069.39-266.55
五、现金及现金等价物净增加额13,261,880.7733,515,954.49-6,877,217.34-46,574,958.6
  加:期初现金及现金等价物余额219,982,639.86219,982,639.86226,859,857.2226,859,857.2
  期末现金及现金等价物余额233,244,520.63253,498,594.35219,982,639.86180,284,898.6
补充资料:
  净利润-27,733,342.19--166,849,109.86-
  资产减值准备445,033.73-1,938,805.43-
  固定资产和投资性房地产折旧47,501,600.5-96,615,877.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧47,501,600.5-96,615,877.99-
  无形资产摊销1,583,001.99-3,119,088.26-
  长期待摊费用摊销310,137.17-1,061,264.85-
  处置固定资产、无形资产和其他长期资产的损失-111,089.71--648,754.07-
  固定资产报废损失468,322.7-148,394.17-
  公允价值变动损失11,742,649.53-68,656,024.2-
  财务费用12,736,872.93-27,399,589.83-
  递延所得税-6,208,061.35--16,480,163.06-
  其中:递延所得税资产减少-6,073,071.58--16,214,041.93-
    递延所得税负债增加-134,989.77--266,121.13-
  存货的减少44,443,777.36--11,656,863.21-
  经营性应收项目的减少-9,963,107.52--16,481,767.87-
  经营性应付项目的增加-25,408,409.05-72,012,378.23-
  现金的期末余额233,244,520.63-219,982,639.86-
  减:现金的期初余额219,982,639.86-226,859,857.2-
  现金及现金等价物的净增加额13,261,880.77--6,877,217.34-
公告日期2025-08-282025-04-252025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑