当前位置:首页 - 行情中心 - 开尔新材(300234) - 财务分析 - 现金流量表

开尔新材

(300234)

  

流通市值:19.02亿  总市值:27.83亿
流通股本:3.44亿   总股本:5.03亿

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182,567,279.35127,249,578.43575,416,019.38373,031,092.01
  收到的税费返还--27,282.6427,282.64
  收到其他与经营活动有关的现金9,651,024.155,268,887.5827,868,518.7319,769,779.23
  经营活动现金流入小计192,218,303.5132,518,466.01603,311,820.75392,828,153.88
  购买商品、接受劳务支付的现金108,902,428.6858,728,019.98293,965,107.69200,758,432.43
  支付给职工以及为职工支付的现金32,853,666.7821,430,438.6184,703,511.3865,077,525.92
  支付的各项税费13,015,352.145,284,121.1341,974,411.9336,438,010.16
  支付其他与经营活动有关的现金13,195,959.817,006,485.6528,353,709.4124,181,515.35
  经营活动现金流出小计167,967,407.4192,449,065.37448,996,740.41326,455,483.86
  经营活动产生的现金流量净额24,250,896.0940,069,400.64154,315,080.3466,372,670.02
二、投资活动产生的现金流量:
  收回投资收到的现金186,805,031.4160,901,259.77203,205,459.58130,915,530.32
  处置固定资产、无形资产和其他长期资产收回的现金净额23,86023,500182,650172,000
  处置子公司及其他营业单位收到的现金净额-1,000,000417,907.75-
  投资活动现金流入小计186,828,891.4161,924,759.77203,806,017.33131,087,530.32
  购建固定资产、无形资产和其他长期资产支付的现金4,376,437.772,025,194.7318,063,378.8211,843,038.94
  投资支付的现金310,730,000139,690,000357,221,613.08293,106,863.08
  投资活动现金流出小计315,106,437.77141,715,194.73375,284,991.9304,949,902.02
  投资活动产生的现金流量净额-128,277,546.36-79,790,434.96-171,478,974.57-173,862,371.7
三、筹资活动产生的现金流量:
  取得借款收到的现金43,653,997.9640,653,997.9670,112,997.5151,688,647.51
  收到其他与筹资活动有关的现金--6,500,000-
  筹资活动现金流入小计43,653,997.9640,653,997.9676,612,997.5151,688,647.51
  偿还债务支付的现金4,153,997.964,653,997.9698,672,997.5120,558,647.51
  分配股利、利润或偿付利息支付的现金7,350,560.05226,006.2217,576,417.4117,438,523.76
  其中:子公司支付给少数股东的股利、利润--1,254,0001,254,000
  支付其他与筹资活动有关的现金581,091.52597,612.586,048,350.753,448,294.8
  筹资活动现金流出小计12,085,649.535,477,616.76122,297,765.6741,445,466.07
  筹资活动产生的现金流量净额31,568,348.4335,176,381.2-45,684,768.1610,243,181.44
四、汇率变动对现金及现金等价物的影响-201,249.73-116,509.017,246.97-2,597.4
五、现金及现金等价物净增加额-72,659,551.57-4,661,162.13-62,841,415.42-97,249,117.64
  加:期初现金及现金等价物余额172,720,508.94172,720,508.94235,561,924.36235,561,924.36
  期末现金及现金等价物余额100,060,957.37168,059,346.81172,720,508.94138,312,806.72
补充资料:
  净利润12,375,259.27-21,386,913.69-
  资产减值准备-5,827,316.75-31,238,602.32-
  固定资产和投资性房地产折旧14,534,515.28-29,798,069.24-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧14,534,515.28-29,798,069.24-
  无形资产摊销704,200.62-1,408,401.24-
  长期待摊费用摊销22,417.38-98,042.42-
  处置固定资产、无形资产和其他长期资产的损失6,905.29--380,620.61-
  固定资产报废损失132,078.63-6,589.89-
  公允价值变动损失-100,446.97--6,356,276.52-
  财务费用662,299.17-1,559,792.27-
  投资损失-4,507,321.71--25,553,695.46-
  递延所得税493,764.95-37,264.18-
  其中:递延所得税资产减少497,660.56-33,368.57-
    递延所得税负债增加-3,895.61-3,895.61-
  存货的减少-24,135,664.65-1,212,713.89-
  经营性应收项目的减少71,616,306.11-130,110,761.94-
  经营性应付项目的增加-42,175,827.26--35,262,718.37-
  其他0-905,456.3-
  现金的期末余额100,060,957.37-172,720,508.94-
  减:现金的期初余额172,720,508.94-235,561,924.36-
  现金及现金等价物的净增加额-72,659,551.57--62,841,415.42-
公告日期2025-08-232025-04-262025-04-122024-10-30
审计意见(境内)标准无保留意见
TOP↑