当前位置:首页 - 行情中心 - 真爱美家(003041) - 财务分析 - 现金流量表

真爱美家

(003041)

  

流通市值:41.18亿  总市值:43.34亿
流通股本:1.37亿   总股本:1.44亿

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404,561,605.29214,689,693.35871,083,757.25577,110,067.88
  客户存款和同业存放款项净增加额000-
  向中央银行借款净增加额000-
  向其他金融机构拆入资金净增加额000-
  收到原保险合同保费取得的现金000-
  收到再保险业务现金净额000-
  保户储金及投资款净增加额000-
  收取利息、手续费及佣金的现金000-
  拆入资金净增加额000-
  回购业务资金净增加额000-
  收到的税费返还27,632,971.4914,289,967.3168,079,821.0760,350,355.38
  收到其他与经营活动有关的现金30,520,026.6414,559,220.1846,607,523.140,781,639.62
  经营活动现金流入的其他项目000-
  经营活动现金流入小计462,714,603.42243,538,880.84985,771,101.42678,242,062.88
  购买商品、接受劳务支付的现金366,258,608.55172,703,385.2634,734,814.52542,025,374.28
  客户贷款及垫款净增加额000-
  存放中央银行和同业款项净增加额000-
  支付原保险合同赔付款项的现金000-
  支付利息、手续费及佣金的现金000-
  支付保单红利的现金000-
  支付给职工以及为职工支付的现金73,172,573.4336,888,691.83165,387,141.57123,788,493.91
  支付的各项税费15,643,940.4411,749,840.4317,284,457.2815,947,836.17
  支付其他与经营活动有关的现金12,244,559.486,246,549.9433,867,347.9224,372,974.77
  经营活动现金流出的其他项目000-
  经营活动现金流出小计467,319,681.9227,588,467.4851,273,761.29706,134,679.13
  经营活动产生的现金流量净额-4,605,078.4815,950,413.44134,497,340.13-27,892,616.25
二、投资活动产生的现金流量:
  收回投资收到的现金70,000,000040,000,00041,270,500
  取得投资收益收到的现金1,813,277.6601,187,029.761,187,029.76
  处置固定资产、无形资产和其他长期资产收回的现金净额222,448,029224,004,02928,280,044.895,799,940
  处置子公司及其他营业单位收到的现金净额000-
  收到的其他与投资活动有关的现金575,600572,45009,124,152.67
  投资活动现金流入小计294,836,906.66224,576,47969,467,074.6557,381,622.43
  购建固定资产、无形资产和其他长期资产支付的现金64,327,567.1446,132,937.64212,657,244.25182,112,203.24
  投资支付的现金280,000,000280,000,00040,000,00041,270,500
  质押贷款净增加额000-
  取得子公司及其他营业单位支付的现金000-
  支付其他与投资活动有关的现金7,697,544.767,697,544.7640,159,904.9315,086,040
  投资活动现金流出小计352,025,111.9333,830,482.4292,817,149.18238,468,743.24
  投资活动产生的现金流量净额-57,188,205.24-109,254,003.4-223,350,074.53-181,087,120.81
三、筹资活动产生的现金流量:
  吸收投资收到的现金000-
  其中:子公司吸收少数股东投资收到的现金000-
  取得借款收到的现金20,200,000200,000174,261,065.9396,261,065.93
  收到其他与筹资活动有关的现金89,518.3689,296.280902,963.2
  筹资活动现金流入小计20,289,518.36289,296.28174,261,065.9397,164,029.13
  偿还债务支付的现金61,445,0001,000,000159,465,00081,445,000
  分配股利、利润或偿付利息支付的现金65,679,849.464,036,728.2175,455,498.9771,299,695.44
  其中:子公司支付给少数股东的股利、利润000-
  支付其他与筹资活动有关的现金947,230.93500,215.691,070,031.791,785,568.95
  筹资活动现金流出小计128,072,080.395,536,943.9235,990,530.76154,530,264.39
  筹资活动产生的现金流量净额-107,782,562.03-5,247,647.62-61,729,464.83-57,366,235.26
四、汇率变动对现金及现金等价物的影响3,346,836.562,558,746.2612,232,147.135,565,630.4
五、现金及现金等价物净增加额-166,229,009.19-95,992,491.32-138,350,052.1-260,780,341.92
  加:期初现金及现金等价物余额191,879,136.15191,879,136.15330,229,188.25330,229,188.25
  期末现金及现金等价物余额25,650,126.9695,886,644.83191,879,136.1569,448,846.33
补充资料:
  净利润196,879,752.04-75,795,548.16-
  资产减值准备929,327.63-3,551,386.58-
  固定资产和投资性房地产折旧37,840,194.65-48,014,436.23-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧37,840,194.65-48,014,436.23-
  无形资产摊销1,445,711.53-2,563,292-
  长期待摊费用摊销1,474,871.05-1,672,497.86-
  处置固定资产、无形资产和其他长期资产的损失-190,229,041.91--5,529,562.86-
  固定资产报废损失33,817.55---
  财务费用335,240.06--13,065,546.84-
  投资损失-4,033,638.77--1,187,029.76-
  递延所得税29,076,667.64-2,798,840.23-
  其中:递延所得税资产减少25,081,491.22-3,667,912.05-
    递延所得税负债增加3,995,176.42--869,071.82-
  存货的减少-27,380,812.96--4,542,135.29-
  经营性应收项目的减少-255,690,937.55--71,327,807.85-
  经营性应付项目的增加204,261,143.19-91,605,948.56-
  不涉及现金收支的投资和筹资活动金额其他项目--440,963.27-
  现金的期末余额25,650,126.96-191,879,136.15-
  减:现金的期初余额191,879,136.15-330,229,188.25-
  现金及现金等价物的净增加额-166,229,009.19--138,350,052.1-
公告日期2025-08-232025-04-262025-04-262024-10-30
审计意见(境内)标准无保留意见
TOP↑