当前位置:首页 - 行情中心 - 世纪瑞尔(300150) - 财务分析 - 现金流量表

世纪瑞尔

(300150)

  

流通市值:26.37亿  总市值:33.53亿
流通股本:4.60亿   总股本:5.85亿

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364,262,510.9186,125,668910,615,040.58622,036,756.55
  收到的税费返还1,359,834.311,318,019.467,395,184.038,747.4
  收到其他与经营活动有关的现金8,449,564.93,068,912.0853,217,890.7739,112,100.87
  经营活动现金流入小计374,071,910.11190,512,599.54971,228,115.38661,157,604.82
  购买商品、接受劳务支付的现金194,368,411.44106,623,019.84444,143,778.56355,540,904.29
  支付给职工以及为职工支付的现金104,456,259.5261,787,227.19165,041,665.61122,621,513.15
  支付的各项税费25,838,701.7118,266,964.3348,996,694.8834,564,077.97
  支付其他与经营活动有关的现金59,990,523.7835,252,414.81102,249,095.48104,609,808.48
  经营活动现金流出小计384,653,896.45221,929,626.17760,431,234.53617,336,303.89
  经营活动产生的现金流量净额-10,581,986.34-31,417,026.63210,796,880.8543,821,300.93
二、投资活动产生的现金流量:
  收回投资收到的现金78,082,413.744,952,479.9512,047,520.05-
  取得投资收益收到的现金-10,699.616,767.95-
  处置固定资产、无形资产和其他长期资产收回的现金净额4,849.01-37,00037,000
  投资活动现金流入小计78,087,262.754,963,179.5612,091,28837,000
  购建固定资产、无形资产和其他长期资产支付的现金953,688.13530,368.59984,993.72,430,255.29
  投资支付的现金83,400,00063,150,000111,000,00070,000,000
  支付其他与投资活动有关的现金15,198.415,198.4464,256.02-
  投资活动现金流出小计84,368,886.5363,695,566.99112,449,249.7272,430,255.29
  投资活动产生的现金流量净额-6,281,623.78-58,732,387.43-100,357,961.72-72,393,255.29
三、筹资活动产生的现金流量:
  吸收投资收到的现金--570,000-
  其中:子公司吸收少数股东投资收到的现金--570,000-
  取得借款收到的现金34,900,00021,000,00044,000,00036,000,000
  筹资活动现金流入小计34,900,00021,000,00044,570,00036,000,000
  偿还债务支付的现金11,000,00011,000,00061,000,00026,000,000
  分配股利、利润或偿付利息支付的现金538,341.12224,127.771,599,728.021,108,240.03
  支付其他与筹资活动有关的现金3,752,466.23426,721.373,280,824.091,372,582.3
  筹资活动现金流出小计15,290,807.3511,650,849.1465,880,552.1128,480,822.33
  筹资活动产生的现金流量净额19,609,192.659,349,150.86-21,310,552.117,519,177.67
四、汇率变动对现金及现金等价物的影响7,723.532,564.11-2,188.97-508.67
五、现金及现金等价物净增加额2,753,306.06-80,797,699.0989,126,178.05-21,053,285.36
  加:期初现金及现金等价物余额313,286,323.37313,286,323.37224,160,145.32224,160,145.32
  期末现金及现金等价物余额316,039,629.43232,488,624.28313,286,323.37203,106,859.96
补充资料:
  净利润40,636,080.29-31,395,059.08-
  资产减值准备-6,864,002.21--2,798,472.2-
  固定资产和投资性房地产折旧2,791,154.2-5,608,724.94-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,791,154.2-5,608,724.94-
  无形资产摊销3,327,803.3-6,677,493.96-
  长期待摊费用摊销663,470.86-1,271,339.69-
  处置固定资产、无形资产和其他长期资产的损失-1,002,771.63-2,765.52-
  固定资产报废损失11,478.89-207.88-
  公允价值变动损失-1,278,434.66--761,208.33-
  财务费用--2,482,830.3-
  投资损失-137,961.27-393,325.02-
  递延所得税1,393,758.25-654,193.63-
  其中:递延所得税资产减少1,261,429.06-521,909.88-
    递延所得税负债增加132,329.19-132,283.75-
  存货的减少30,133,763.42-60,648,704.7-
  经营性应收项目的减少33,701,172.16-143,322,828.88-
  经营性应付项目的增加-116,106,187.66--41,995,743.65-
  现金的期末余额316,039,629.43-313,286,323.37-
  减:现金的期初余额313,286,323.37-224,160,145.32-
  现金及现金等价物的净增加额2,753,306.06-89,126,178.05-
公告日期2025-08-272025-04-232025-04-232024-10-24
审计意见(境内)标准无保留意见
TOP↑