当前位置:首页 - 行情中心 - 元力股份(300174) - 财务分析 - 现金流量表

元力股份

(300174)

  

流通市值:58.29亿  总市值:58.49亿
流通股本:3.63亿   总股本:3.64亿

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843,546,084.37370,320,581.651,713,732,056.821,133,551,360.71
  收到的税费返还20,503,109.788,132,526.3839,968,592.7330,246,268.86
  收到其他与经营活动有关的现金6,355,688.062,576,811.7519,401,323.5214,720,738.02
  经营活动现金流入小计870,404,882.21381,029,919.781,773,101,973.071,178,518,367.59
  购买商品、接受劳务支付的现金586,790,462.99296,009,877.061,165,373,428.3812,639,423.21
  支付给职工以及为职工支付的现金132,699,966.3369,571,555.18210,157,402.99165,698,230.69
  支付的各项税费50,445,451.2226,236,280.82101,128,364.6271,865,729.16
  支付其他与经营活动有关的现金31,108,995.6314,492,400.6965,746,812.6846,395,613.89
  经营活动现金流出小计801,044,876.17406,310,113.751,542,406,008.591,096,598,996.95
  经营活动产生的现金流量净额69,360,006.04-25,280,193.97230,695,964.4881,919,370.64
二、投资活动产生的现金流量:
  收回投资收到的现金0-9,000,0006,000,000
  取得投资收益收到的现金0-186,045.2190,400.91
  处置固定资产、无形资产和其他长期资产收回的现金净额6,0006,000116,000116,000
  处置子公司及其他营业单位收到的现金净额0-20,739,647.4420,739,647.44
  收到的其他与投资活动有关的现金51,154,308.3310,160,000510,903,055.55500,805,138.88
  投资活动现金流入小计51,160,308.3310,166,000540,944,748.2527,751,187.23
  购建固定资产、无形资产和其他长期资产支付的现金134,358,543.1257,796,798.65218,804,534.64126,949,132.19
  投资支付的现金0-8,389,980-
  质押贷款净增加额0---
  取得子公司及其他营业单位支付的现金0-19,000,000-
  支付其他与投资活动有关的现金0-1,278,000,0001,280,011,134.7
  投资活动现金流出小计134,358,543.1257,796,798.651,524,194,514.641,406,960,266.89
  投资活动产生的现金流量净额-83,198,234.79-47,630,798.65-983,249,766.44-879,209,079.66
三、筹资活动产生的现金流量:
  吸收投资收到的现金38,984,000-36,140,00036,026,950
  其中:子公司吸收少数股东投资收到的现金0---
  取得借款收到的现金340,000,000300,000,000315,000,000275,000,000
  收到其他与筹资活动有关的现金0--1,504,054.7
  筹资活动现金流入小计378,984,000300,000,000351,140,000312,531,004.7
  偿还债务支付的现金228,500,00097,000,000310,000,000208,500,000
  分配股利、利润或偿付利息支付的现金40,575,353.0538,232,864.1443,584,326.6841,734,585.86
  其中:子公司支付给少数股东的股利、利润0---
  支付其他与筹资活动有关的现金10,025,570.34-51,300,528.4850,000,000
  筹资活动现金流出小计279,100,923.39135,232,864.14404,884,855.16300,234,585.86
  筹资活动产生的现金流量净额99,883,076.61164,767,135.86-53,744,855.1612,296,418.84
四、汇率变动对现金及现金等价物的影响280,417.39429,596.072,430,553.772,029,802.94
五、现金及现金等价物净增加额86,325,265.2592,285,739.31-803,868,103.35-782,963,487.24
  加:期初现金及现金等价物余额188,270,397.84188,270,397.84992,138,501.19992,138,501.19
  期末现金及现金等价物余额274,595,663.09280,556,137.15188,270,397.84209,175,013.95
补充资料:
  净利润118,832,147.45-287,417,624.32-
  资产减值准备3,463,502.2-1,637,218.39-
  固定资产和投资性房地产折旧72,601,159.22-133,629,924.52-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧72,601,159.22-133,629,924.52-
  无形资产摊销5,187,851.71-9,803,523.37-
  长期待摊费用摊销1,504,392.29-2,529,098.86-
  处置固定资产、无形资产和其他长期资产的损失235,356.1--104,820.38-
  固定资产报废损失517,909.33-5,253,046.84-
  公允价值变动损失0-0-
  财务费用-12,899,318.91--31,254,134.89-
  投资损失274,058.61--27,715,161.04-
  递延所得税1,480,307.41--867,719.53-
  其中:递延所得税资产减少-164,214.45--13,179,922.21-
    递延所得税负债增加1,644,521.86-12,312,202.68-
  存货的减少-2,584,748.74-21,514,690.46-
  经营性应收项目的减少-40,961,281.79--63,312,027.79-
  经营性应付项目的增加-78,874,279.86--109,021,960.41-
  其他0-0-
  现金的期末余额274,595,663.09-188,270,397.84-
  减:现金的期初余额188,270,397.84-992,138,501.19-
  现金及现金等价物的净增加额86,325,265.25--803,868,103.35-
公告日期2025-08-272025-04-262025-04-262024-10-26
审计意见(境内)标准无保留意见
TOP↑