当前位置:首页 - 行情中心 - 海默科技(300084) - 财务分析 - 现金流量表

海默科技

(300084)

  

流通市值:31.98亿  总市值:47.35亿
流通股本:3.45亿   总股本:5.10亿

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309,517,731.94204,465,481.65634,349,604.13425,399,249.15
  收到的税费返还1,930,739.26-8,037,946.636,277,972.79
  收到其他与经营活动有关的现金32,422,335.57,480,198.2144,188,366.8129,048,434.96
  经营活动现金流入小计343,870,806.7211,945,679.86686,575,917.57460,725,656.9
  购买商品、接受劳务支付的现金149,674,124.9480,543,543.86274,315,659.52195,204,835.94
  支付给职工以及为职工支付的现金90,648,371.0447,003,087.91164,571,765.88134,160,220.93
  支付的各项税费24,987,179.9117,154,181.7139,364,134.6833,860,477.87
  支付其他与经营活动有关的现金59,520,169.0621,888,429.36109,658,110.6568,529,816.86
  经营活动现金流出小计324,829,844.95166,589,242.84587,909,670.73431,755,351.6
  经营活动产生的现金流量净额19,040,961.7545,356,437.0298,666,246.8428,970,305.3
二、投资活动产生的现金流量:
  收回投资收到的现金542,150,000100,000,000--
  取得投资收益收到的现金1,779,869.55448,286.88--
  处置固定资产、无形资产和其他长期资产收回的现金净额6,500,348.46500,0001,922,062.161,310,124.6
  收到的其他与投资活动有关的现金10,174,827.84---
  投资活动现金流入小计560,605,045.85100,948,286.881,922,062.161,310,124.6
  购建固定资产、无形资产和其他长期资产支付的现金13,463,293.185,170,194.3539,727,926.3322,976,142
  投资支付的现金687,952,658.75467,150,000--
  投资活动现金流出小计701,415,951.93472,320,194.3539,727,926.3322,976,142
  投资活动产生的现金流量净额-140,810,906.08-371,371,907.47-37,805,864.17-21,666,017.4
三、筹资活动产生的现金流量:
  吸收投资收到的现金--444,231,078.527,198,480
  取得借款收到的现金290,350,000168,350,000434,379,150.01286,199,150.01
  收到其他与筹资活动有关的现金18,000,000855,146.0151,150,00048,000,000
  筹资活动现金流入小计308,350,000169,205,146.01929,760,228.53341,397,630.01
  偿还债务支付的现金420,330,400168,030,400510,467,733.31330,757,733.31
  分配股利、利润或偿付利息支付的现金10,877,232.186,910,317.5522,616,337.9918,290,641.09
  其中:子公司支付给少数股东的股利、利润64,266.3-192,892.4-
  支付其他与筹资活动有关的现金32,573,437.6334,398,876.3543,990,298.0839,347,297.75
  筹资活动现金流出小计463,781,069.81209,339,593.9577,074,369.38388,395,672.15
  筹资活动产生的现金流量净额-155,431,069.81-40,134,447.89352,685,859.15-46,998,042.14
四、汇率变动对现金及现金等价物的影响55,511.77-477,875310,125.8-817,055.17
五、现金及现金等价物净增加额-277,145,502.37-366,627,793.34413,856,367.62-40,510,809.41
  加:期初现金及现金等价物余额593,867,795.62593,867,795.62180,011,428180,011,428
  期末现金及现金等价物余额316,722,293.25227,240,002.28593,867,795.62139,500,618.59
补充资料:
  净利润-13,158,868.24--224,675,630.32-
  资产减值准备3,447,883.99-171,386,481.34-
  固定资产和投资性房地产折旧22,126,508.45-41,271,967.17-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧22,126,508.45-41,271,967.17-
  无形资产摊销9,194,499.54-19,602,784-
  长期待摊费用摊销614,679.95-1,860,764.11-
  处置固定资产、无形资产和其他长期资产的损失-1,877,982.05--7,846,983.04-
  固定资产报废损失91,011.49-4,403,614.54-
  公允价值变动损失0---
  财务费用9,048,012.65-28,247,376.93-
  投资损失-1,778,818.97-132,387.29-
  递延所得税1,627,202.34--15,754,549.66-
  其中:递延所得税资产减少1,050,399.25--13,457,366.36-
    递延所得税负债增加576,803.09--2,297,183.3-
  存货的减少-51,513,863.09--26,661,822.97-
  经营性应收项目的减少76,277,481-96,392,748.87-
  经营性应付项目的增加-36,570,749.73--1,967,943.64-
  其他--9,788,489.55-
  现金的期末余额316,722,293.25-593,867,795.62-
  减:现金的期初余额593,867,795.62-180,011,428-
  现金及现金等价物的净增加额-277,145,502.37-413,856,367.62-
公告日期2025-08-282025-04-292025-04-292024-10-30
审计意见(境内)标准无保留意见
TOP↑