当前位置:首页 - 行情中心 - 新开源(300109) - 财务分析 - 现金流量表

新开源

(300109)

  

流通市值:82.90亿  总市值:89.58亿
流通股本:4.50亿   总股本:4.86亿

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547,188,209.55323,103,011.871,208,413,472.7959,734,445.47
  收到的税费返还37,731,802.7619,134,427.0922,746,052.6818,064,034.1
  收到其他与经营活动有关的现金26,678,279.579,418,458.0575,822,730.9134,393,699.82
  经营活动现金流入小计611,598,291.88351,655,897.011,306,982,256.291,012,192,179.39
  购买商品、接受劳务支付的现金337,581,415.23183,888,759.92628,098,118482,095,194.3
  支付给职工以及为职工支付的现金95,439,682.2254,515,919.28177,598,068.18135,544,256.49
  支付的各项税费73,944,685.1137,760,309.01106,380,039.3362,848,625.34
  支付其他与经营活动有关的现金30,247,377.1527,976,732.51138,875,670.5848,224,076.11
  经营活动现金流出小计537,213,159.71304,141,720.721,050,951,896.09728,712,152.24
  经营活动产生的现金流量净额74,385,132.1747,514,176.29256,030,360.2283,480,027.15
二、投资活动产生的现金流量:
  收回投资收到的现金5,000,000-5,000,000-
  取得投资收益收到的现金48,448---
  处置固定资产、无形资产和其他长期资产收回的现金净额3,001,372-35,850.441,188
  处置子公司及其他营业单位收到的现金净额--4,950,0004,696,109.32
  收到的其他与投资活动有关的现金291,000,805.56290,000,000259,556,201.48-
  投资活动现金流入小计299,050,625.56290,000,000269,542,051.884,737,297.32
  购建固定资产、无形资产和其他长期资产支付的现金150,038,663.6989,193,480.17274,684,817.93216,772,529.36
  投资支付的现金--80,000,00080,000,000
  支付其他与投资活动有关的现金--10,000,000-
  投资活动现金流出小计150,038,663.6989,193,480.17364,684,817.93296,772,529.36
  投资活动产生的现金流量净额149,011,961.87200,806,519.83-95,142,766.05-292,035,232.04
三、筹资活动产生的现金流量:
  吸收投资收到的现金--957,000957,000
  其中:子公司吸收少数股东投资收到的现金--57,000-
  取得借款收到的现金358,826,418245,160,000626,785,144.97494,811,099.02
  筹资活动现金流入小计358,826,418245,160,000627,742,144.97495,768,099.02
  偿还债务支付的现金269,345,398.6205,500,000236,976,000158,982,563.58
  分配股利、利润或偿付利息支付的现金2,012,502.44997,499.56328,776,877.15327,327,767.34
  支付其他与筹资活动有关的现金--3,354,671.88-
  筹资活动现金流出小计271,357,901.04206,497,499.56569,107,549.03486,310,330.92
  筹资活动产生的现金流量净额87,468,516.9638,662,500.4458,634,595.949,457,768.1
四、汇率变动对现金及现金等价物的影响4,236,666.671,314,814.944,873,404.212,450,050.7
五、现金及现金等价物净增加额315,102,277.67288,298,011.5224,395,594.33,352,613.91
  加:期初现金及现金等价物余额479,252,808.01479,252,808.01254,857,213.71254,857,213.71
  期末现金及现金等价物余额794,355,085.68767,550,819.51479,252,808.01258,209,827.62
补充资料:
  净利润137,854,355.38-345,011,273.9-
  资产减值准备-527,131-48,971,380.64-
  固定资产和投资性房地产折旧57,779,778.17-85,697,407.6-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧57,779,778.17-85,697,407.6-
  无形资产摊销5,715,543.39-16,390,878.34-
  长期待摊费用摊销731,776.83-2,946,055.2-
  处置固定资产、无形资产和其他长期资产的损失-5,957,433.82--86,306.84-
  固定资产报废损失333,424.64-1,515,128.64-
  公允价值变动损失-2,177,101.22-13,218,506.11-
  财务费用--7,041,725.56-
  投资损失-34,648--985,721.53-
  递延所得税2,193,369.75--11,285,801.85-
  其中:递延所得税资产减少2,302,270.96--10,944,432.07-
    递延所得税负债增加-108,901.21--341,369.78-
  存货的减少-22,793,405.83--71,624,602.22-
  经营性应收项目的减少-446,722,035.07--27,842,280.74-
  经营性应付项目的增加347,988,638.95--181,519,990.86-
  其他--28,582,708.25-
  现金的期末余额794,355,085.68-479,252,808.01-
  减:现金的期初余额479,252,808.01-254,857,213.71-
  现金及现金等价物的净增加额315,102,277.67-224,395,594.3-
公告日期2025-08-272025-04-192025-04-192024-10-23
审计意见(境内)标准无保留意见
TOP↑