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:37.22亿  总市值:55.87亿
流通股本:3.00亿   总股本:4.51亿

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1,172,475,588.75578,389,613.022,731,528,107.251,976,468,613.23
  收到的税费返还--26,825.4126,825.41
  收到其他与经营活动有关的现金100,932,662.9819,799,895.31160,069,597.8491,948,875.68
  经营活动现金流入小计1,273,408,251.73598,189,508.332,891,624,530.52,068,444,314.32
  购买商品、接受劳务支付的现金751,186,692.78392,250,621.341,548,680,678.61,030,856,271.92
  支付给职工以及为职工支付的现金181,483,213.49100,998,578.9333,507,313.32245,457,153.51
  支付的各项税费84,449,229.2633,455,604.4157,559,698.33114,943,607.01
  支付其他与经营活动有关的现金156,771,654.32100,192,623.57310,056,442.72271,196,142.58
  经营活动现金流出小计1,173,890,789.85626,897,428.212,349,804,132.971,662,453,175.02
  经营活动产生的现金流量净额99,517,461.88-28,707,919.88541,820,397.53405,991,139.3
二、投资活动产生的现金流量:
  收回投资收到的现金815,000,000405,000,000850,000,000420,000,000
  取得投资收益收到的现金6,041,437.992,125,803.958,217,904.443,482,904.61
  处置固定资产、无形资产和其他长期资产收回的现金净额199,508.1666,857.189,120,079.685,006,446.73
  投资活动现金流入小计821,240,946.15407,192,661.13867,337,984.12428,489,351.34
  购建固定资产、无形资产和其他长期资产支付的现金154,084,797.4174,892,038.76205,847,005.7142,930,314.8
  投资支付的现金896,000,000337,000,0001,160,000,000850,000,000
  投资活动现金流出小计1,050,084,797.41411,892,038.761,365,847,005.7992,930,314.8
  投资活动产生的现金流量净额-228,843,851.26-4,699,377.63-498,509,021.58-564,440,963.46
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,450,0002,450,000-798,640
  取得借款收到的现金372,000,000150,000,000499,500,000250,000,000
  收到其他与筹资活动有关的现金64,100,00027,500,00020,866,950.48-
  筹资活动现金流入小计438,550,000179,950,000520,366,950.48250,798,640
  偿还债务支付的现金299,500,000227,500,000350,000,000150,000,000
  分配股利、利润或偿付利息支付的现金136,298,421.31683,250181,618,954.7180,864,262.06
  支付其他与筹资活动有关的现金53,794,190.4829,745,39899,117,134.0239,762,118.64
  筹资活动现金流出小计489,592,611.79257,928,648630,736,088.72370,626,380.7
  筹资活动产生的现金流量净额-51,042,611.79-77,978,648-110,369,138.24-119,827,740.7
四、汇率变动对现金及现金等价物的影响60,784.19-255.03278,143.14-2,360,109.94
五、现金及现金等价物净增加额-180,308,216.98-111,386,200.54-66,779,619.15-280,637,674.8
  加:期初现金及现金等价物余额520,536,699.86520,536,699.86587,316,319.01587,316,319.01
  期末现金及现金等价物余额340,228,482.88409,150,499.32520,536,699.86306,678,644.21
补充资料:
  净利润112,659,408.5-293,480,433.75-
  资产减值准备-150,156.48-1,160,082.28-
  固定资产和投资性房地产折旧26,071,944.91-47,553,116.41-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧26,071,944.91-47,553,116.41-
  无形资产摊销1,060,952.55-2,295,673.38-
  长期待摊费用摊销6,639,112.2-11,073,017.17-
  处置固定资产、无形资产和其他长期资产的损失-9,890.97-519,066.2-
  固定资产报废损失1,071,843.97-3,989,450.18-
  公允价值变动损失1,282,807.44--9,437,643.86-
  财务费用1,752,807.57--2,240,495.19-
  投资损失-6,041,437.99--864,788-
  递延所得税-7,439,489.31--7,560,850.28-
  其中:递延所得税资产减少-7,781,290.56--8,281,440.14-
    递延所得税负债增加341,801.25-720,589.86-
  存货的减少51,284,571.68-50,215,904.61-
  经营性应收项目的减少19,484,156.97-34,010,359.42-
  经营性应付项目的增加-112,780,389.47-102,113,641.73-
  其他2,858,089.38-12,244,114.31-
  现金的期末余额340,228,482.88-520,536,699.86-
  减:现金的期初余额520,536,699.86-587,316,319.01-
  现金及现金等价物的净增加额-180,308,216.98--66,779,619.15-
公告日期2025-08-272025-04-292025-03-252024-10-24
审计意见(境内)标准无保留意见
TOP↑