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:64.79亿  总市值:65.01亿
流通股本:3.63亿   总股本:3.64亿

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370,320,581.651,713,732,056.821,133,551,360.71852,564,226.3
  收到的税费返还8,132,526.3839,968,592.7330,246,268.8620,919,721.6
  收到其他与经营活动有关的现金2,576,811.7519,401,323.5214,720,738.0211,272,320.08
  经营活动现金流入小计381,029,919.781,773,101,973.071,178,518,367.59884,756,267.98
  购买商品、接受劳务支付的现金296,009,877.061,165,373,428.3812,639,423.21682,356,895.45
  支付给职工以及为职工支付的现金69,571,555.18210,157,402.99165,698,230.69120,353,859.8
  支付的各项税费26,236,280.82101,128,364.6271,865,729.1650,318,113.25
  支付其他与经营活动有关的现金14,492,400.6965,746,812.6846,395,613.8929,156,327.86
  经营活动现金流出小计406,310,113.751,542,406,008.591,096,598,996.95882,185,196.36
  经营活动产生的现金流量净额-25,280,193.97230,695,964.4881,919,370.642,571,071.62
二、投资活动产生的现金流量:
  收回投资收到的现金-9,000,0006,000,0004,000,000
  取得投资收益收到的现金-186,045.2190,400.9190,400.91
  处置固定资产、无形资产和其他长期资产收回的现金净额6,000116,000116,000116,000
  处置子公司及其他营业单位收到的现金净额-20,739,647.4420,739,647.4420,739,647.44
  收到的其他与投资活动有关的现金10,160,000510,903,055.55500,805,138.88-
  投资活动现金流入小计10,166,000540,944,748.2527,751,187.2324,946,048.35
  购建固定资产、无形资产和其他长期资产支付的现金57,796,798.65218,804,534.64126,949,132.1966,784,839.11
  投资支付的现金-8,389,980--
  取得子公司及其他营业单位支付的现金-19,000,000--
  支付其他与投资活动有关的现金-1,278,000,0001,280,011,134.7793,000,000
  投资活动现金流出小计57,796,798.651,524,194,514.641,406,960,266.89859,784,839.11
  投资活动产生的现金流量净额-47,630,798.65-983,249,766.44-879,209,079.66-834,838,790.76
三、筹资活动产生的现金流量:
  吸收投资收到的现金-36,140,00036,026,95036,026,950
  取得借款收到的现金300,000,000315,000,000275,000,000140,000,000
  收到其他与筹资活动有关的现金--1,504,054.71,504,054.7
  筹资活动现金流入小计300,000,000351,140,000312,531,004.7177,531,004.7
  偿还债务支付的现金97,000,000310,000,000208,500,000167,500,000
  分配股利、利润或偿付利息支付的现金38,232,864.1443,584,326.6841,734,585.8640,219,549.94
  支付其他与筹资活动有关的现金-51,300,528.4850,000,000-
  筹资活动现金流出小计135,232,864.14404,884,855.16300,234,585.86207,719,549.94
  筹资活动产生的现金流量净额164,767,135.86-53,744,855.1612,296,418.84-30,188,545.24
四、汇率变动对现金及现金等价物的影响429,596.072,430,553.772,029,802.941,567,317.14
五、现金及现金等价物净增加额92,285,739.31-803,868,103.35-782,963,487.24-860,888,947.24
  加:期初现金及现金等价物余额188,270,397.84992,138,501.19992,138,501.19992,138,501.19
  期末现金及现金等价物余额280,556,137.15188,270,397.84209,175,013.95131,249,553.95
补充资料:
  净利润-287,417,624.32-148,358,800.83
  资产减值准备-1,637,218.39-3,398,847.33
  固定资产和投资性房地产折旧-133,629,924.52-65,519,797.01
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-133,629,924.52-65,519,797.01
  无形资产摊销-9,803,523.37-5,043,587.68
  长期待摊费用摊销-2,529,098.86-1,503,278.77
  处置固定资产、无形资产和其他长期资产的损失--104,820.38--104,820.38
  固定资产报废损失-5,253,046.84-53,252
  公允价值变动损失-0--
  财务费用--31,254,134.89--19,665,533.47
  投资损失--27,715,161.04--27,865,399.16
  递延所得税--867,719.53--1,941,730.6
  其中:递延所得税资产减少--13,179,922.21-226,927.81
    递延所得税负债增加-12,312,202.68--2,168,658.41
  存货的减少-21,514,690.46-13,301,514.57
  经营性应收项目的减少--63,312,027.79--147,374,784.23
  经营性应付项目的增加--109,021,960.41--38,249,069.61
  其他-0--
  现金的期末余额-188,270,397.84-131,249,553.95
  减:现金的期初余额-992,138,501.19-992,138,501.19
  现金及现金等价物的净增加额--803,868,103.35--860,888,947.24
公告日期2025-04-262025-04-262024-10-262024-08-29
审计意见(境内)标准无保留意见
TOP↑