当前位置:首页 - 行情中心 - 劲仔食品(003000) - 财务分析 - 现金流量表

劲仔食品

(003000)

  

流通市值:33.49亿  总市值:49.01亿
流通股本:3.08亿   总股本:4.51亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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814,876,060.62,660,790,692.081,938,231,391.151,172,475,588.75
  收到其他与经营活动有关的现金11,368,972.61144,319,636.65125,918,838.93100,932,662.98
  经营活动现金流入小计826,245,033.212,805,110,328.732,064,150,230.081,273,408,251.73
  购买商品、接受劳务支付的现金553,075,006.331,621,405,835.871,173,505,592.5751,186,692.78
  支付给职工以及为职工支付的现金113,167,977.2367,566,301.17270,426,401.62181,483,213.49
  支付的各项税费35,775,069.87150,521,827.06116,254,030.6284,449,229.26
  支付其他与经营活动有关的现金58,192,374.3296,379,183.17222,495,929.28156,771,654.32
  经营活动现金流出小计760,210,427.72,435,873,147.271,782,681,954.021,173,890,789.85
  经营活动产生的现金流量净额66,034,605.51369,237,181.46281,468,276.0699,517,461.88
二、投资活动产生的现金流量:
  收回投资收到的现金314,300,0001,616,000,0001,096,000,000815,000,000
  取得投资收益收到的现金1,306,367.3511,694,222.58,014,730.436,041,437.99
  处置固定资产、无形资产和其他长期资产收回的现金净额454,668.03763,458.81499,908.9199,508.16
  投资活动现金流入小计316,061,035.381,628,457,681.311,104,514,639.33821,240,946.15
  购建固定资产、无形资产和其他长期资产支付的现金96,786,626.43392,585,984.95239,347,332.87154,084,797.41
  投资支付的现金410,000,0001,541,100,0001,275,300,000896,000,000
  投资活动现金流出小计506,786,626.431,933,685,984.951,514,647,332.871,050,084,797.41
  投资活动产生的现金流量净额-190,725,591.05-305,228,303.64-410,132,693.54-228,843,851.26
三、筹资活动产生的现金流量:
  吸收投资收到的现金-3,430,0002,450,0002,450,000
  其中:子公司吸收少数股东投资收到的现金-3,430,000--
  取得借款收到的现金-741,000,000559,000,000372,000,000
  收到其他与筹资活动有关的现金19,500,000115,500,00092,100,00064,100,000
  筹资活动现金流入小计19,500,000859,930,000653,550,000438,550,000
  偿还债务支付的现金97,050,000671,550,000449,500,000299,500,000
  分配股利、利润或偿付利息支付的现金404,647.5181,521,565.27180,897,303.05136,298,421.31
  支付其他与筹资活动有关的现金1,387,080.13201,969,607.02176,718,261.1753,794,190.48
  筹资活动现金流出小计98,841,727.631,055,041,172.29807,115,564.22489,592,611.79
  筹资活动产生的现金流量净额-79,341,727.63-195,111,172.29-153,565,564.22-51,042,611.79
四、汇率变动对现金及现金等价物的影响313,410.78-152,735.2161,214.2560,784.19
五、现金及现金等价物净增加额-203,719,302.39-131,255,029.68-282,168,767.45-180,308,216.98
  加:期初现金及现金等价物余额389,281,670.18520,536,699.86520,536,699.86520,536,699.86
  期末现金及现金等价物余额185,562,367.79389,281,670.18238,367,932.41340,228,482.88
补充资料:
  净利润-242,319,706.44-112,659,408.5
  资产减值准备-1,677,347.54--150,156.48
  固定资产和投资性房地产折旧-60,145,262.09-26,071,944.91
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-60,145,262.09-26,071,944.91
  无形资产摊销-2,573,660.33-1,060,952.55
  长期待摊费用摊销-17,604,005.01-6,639,112.2
  处置固定资产、无形资产和其他长期资产的损失--410,973.13--9,890.97
  固定资产报废损失-4,319,626.52-1,071,843.97
  公允价值变动损失-1,362,878.68-1,282,807.44
  财务费用-4,739,996.62-1,752,807.57
  投资损失--11,694,222.5--6,041,437.99
  递延所得税--3,763,643.53--7,439,489.31
  其中:递延所得税资产减少--7,446,344.8--7,781,290.56
    递延所得税负债增加-3,682,701.27-341,801.25
  存货的减少-47,849,305.78-51,284,571.68
  经营性应收项目的减少-7,697,157.1-19,484,156.97
  经营性应付项目的增加--11,756,555.18--112,780,389.47
  其他-2,927,541.37-2,858,089.38
  现金的期末余额-389,281,670.18-340,228,482.88
  减:现金的期初余额-520,536,699.86-520,536,699.86
  现金及现金等价物的净增加额--131,255,029.68--180,308,216.98
公告日期2026-04-232026-04-232025-10-242025-08-27
审计意见(境内)标准无保留意见
TOP↑