当前位置:首页 - 行情中心 - 天源迪科(300047) - 财务分析 - 现金流量表

天源迪科

(300047)

  

流通市值:84.49亿  总市值:98.02亿
流通股本:5.50亿   总股本:6.38亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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2,143,646,701.349,250,240,851.976,425,518,483.74,004,352,832.59
收到的税费返还1,615,863.6233,224,837.719,037,471.4216,234,923.82
收到其他与经营活动有关的现金12,147,784.3471,769,401.1760,790,585.640,699,413.46
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,157,410,349.39,355,235,090.846,505,346,540.724,061,287,169.87
购买商品、接受劳务支付的现金1,227,113,962.367,489,442,534.324,427,869,717.013,025,748,230.5
支付给职工以及为职工支付的现金286,543,739.871,137,121,641.07858,132,759.92590,042,377.99
支付的各项税费49,834,329.18152,133,474.16106,290,419.1470,131,711.02
支付其他与经营活动有关的现金44,395,964.37206,881,759.32171,617,899.29105,206,307.63
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,607,887,995.788,985,579,408.875,563,910,795.363,791,128,627.14
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额549,522,353.52369,655,681.97941,435,745.36270,158,542.73
二、投资活动产生的现金流量:
收回投资收到的现金-3,139,084.111,539,0331,189,033
处置固定资产、无形资产和其他长期资产收回的现金净额52,00086,792,717.5886,727,913.8686,765,437.58
投资活动现金流入的平衡项目0000
投资活动现金流入小计52,00089,931,801.6988,266,946.8687,954,470.58
购建固定资产、无形资产和其他长期资产支付的现金49,225,570.91198,046,689.52159,337,544.98119,741,625.9
投资支付的现金88,235-141,903141,903
支付其他与投资活动有关的现金-2,188,609.75--
投资活动现金流出的平衡项目0000
投资活动现金流出小计49,313,805.91200,235,299.27159,479,447.98119,883,528.9
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-49,261,805.91-110,303,497.58-71,212,501.12-31,929,058.32
三、筹资活动产生的现金流量:
吸收投资收到的现金-6,236,0006,236,0005,310,000
其中:子公司吸收少数股东投资收到的现金--6,236,0005,310,000
取得借款收到的现金16,000,0003,463,860,0001,656,253,493.11,529,000,000
收到其他与筹资活动有关的现金908,624.23916,162,062.5364,463,745.1284,057,308.15
筹资活动现金流入平衡项目0000
筹资活动现金流入小计16,908,624.234,386,258,062.52,026,953,238.21,818,367,308.15
偿还债务支付的现金601,848,3003,828,223,734.752,693,501,8002,043,138,525
分配股利、利润或偿付利息支付的现金12,219,248.9695,646,450.9980,225,669.8353,283,028.3
其中:子公司支付给少数股东的股利、利润-26,072,61726,073,1658,492,940
支付其他与筹资活动有关的现金5,172,965.54270,176,328.8343,878,056.2637,632,276
筹资活动现金流出平衡项目0000
筹资活动现金流出小计619,240,514.54,194,046,514.572,817,605,526.092,134,053,829.3
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-602,331,890.27192,211,547.93-790,652,287.89-315,686,521.15
四、汇率变动对现金及现金等价物的影响73,473.28557,994.9232,495.3179,456.04
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-101,997,869.38452,121,727.2479,603,451.65-77,277,580.7
加:期初现金及现金等价物余额617,747,195.9165,625,468.66165,625,468.66165,625,468.66
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额515,749,326.52617,747,195.9245,228,920.3188,347,887.96
补充资料:
净利润-65,940,536.54-58,336,453.93
资产减值准备-57,519,435.04--8,844,416.16
固定资产和投资性房地产折旧-26,514,482.51-12,091,067.01
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,514,482.51-12,091,067.01
无形资产摊销-103,257,286.72-52,607,442.23
长期待摊费用摊销-6,124,882.73-3,840,729.92
处置固定资产、无形资产和其他长期资产的损失--2,154,845.12-27,081.15
固定资产报废损失-996,129.96--
财务费用-72,807,259.54-36,477,622.6
投资损失--9,014,449.16-5,792,908.66
递延所得税--637,884.01--1,807,784.46
其中:递延所得税资产减少-1,660,776.95--1,954,561.65
递延所得税负债增加--2,298,660.96-146,777.19
存货的减少-40,516,232.81--98,928,939.61
经营性应收项目的减少--172,404,078.02-32,041,042.04
经营性应付项目的增加-148,864,539.51-162,840,655.55
现金的期末余额-617,747,195.9-88,347,887.96
减:现金的期初余额-165,625,468.66-165,625,468.66
公告日期2025-04-262025-03-282024-10-282024-08-17
审计意见(境内)标准无保留意见
TOP↑