当前位置:首页 - 行情中心 - 开能健康(300272) - 财务分析 - 现金流量表

开能健康

(300272)

  

流通市值:32.88亿  总市值:43.29亿
流通股本:4.64亿   总股本:6.11亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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1,382,638,457.51904,878,233.97438,674,6171,759,380,694.61
  客户存款和同业存放款项净增加额000-
  向中央银行借款净增加额000-
  向其他金融机构拆入资金净增加额000-
  收到原保险合同保费取得的现金000-
  收到再保险业务现金净额000-
  保户储金及投资款净增加额000-
  收取利息、手续费及佣金的现金000-
  拆入资金净增加额000-
  回购业务资金净增加额000-
  收到的税费返还28,434,171.3314,491,354.256,667,989.0331,889,291.42
  收到其他与经营活动有关的现金33,039,221.124,470,671.439,901,784.8957,908,468.74
  经营活动现金流入的其他项目000-
  经营活动现金流入小计1,444,111,849.94943,840,259.65455,244,390.921,849,178,454.77
  购买商品、接受劳务支付的现金664,770,001.15396,759,607.97173,920,687.83923,474,742.74
  客户贷款及垫款净增加额000-
  存放中央银行和同业款项净增加额000-
  支付原保险合同赔付款项的现金000-
  支付利息、手续费及佣金的现金000-
  支付保单红利的现金000-
  支付给职工以及为职工支付的现金312,316,800.01215,926,738.92108,843,359.87383,894,181.35
  支付的各项税费45,701,124.429,910,185.7310,140,351.793,200,063.29
  支付其他与经营活动有关的现金224,874,246.55149,405,894.4467,939,891.37158,970,143.67
  经营活动现金流出的其他项目000-
  经营活动现金流出小计1,247,662,172.11792,002,427.06360,844,290.771,559,539,131.05
  经营活动产生的现金流量净额196,449,677.83151,837,832.5994,400,100.15289,639,323.72
二、投资活动产生的现金流量:
  收回投资收到的现金545,083,393.28335,083,393.28190,000,00068,236,729.83
  取得投资收益收到的现金2,012,327.911,210,623.43666,924.8139,184.2
  处置固定资产、无形资产和其他长期资产收回的现金净额217,839.671,839.6920137,190.5
  处置子公司及其他营业单位收到的现金净额000-
  收到的其他与投资活动有关的现金000265,486.73
  投资活动现金流入小计547,313,560.79336,365,856.31190,667,844.868,778,591.26
  购建固定资产、无形资产和其他长期资产支付的现金106,263,723.4653,272,041.6820,472,626.4999,658,671.09
  投资支付的现金377,890,000227,890,000105,000,000250,000,000
  质押贷款净增加额000-
  取得子公司及其他营业单位支付的现金000-
  支付其他与投资活动有关的现金000-
  投资活动现金流出小计484,153,723.46281,162,041.68125,472,626.49349,658,671.09
  投资活动产生的现金流量净额63,159,837.3355,203,814.6365,195,218.31-280,880,079.83
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,042,4952,042,4952,042,495-
  其中:子公司吸收少数股东投资收到的现金000-
  取得借款收到的现金932,445,124.04539,859,197.87277,864,288.721,091,007,314.59
  收到其他与筹资活动有关的现金0005,980,000
  筹资活动现金流入小计934,487,619.04541,901,692.87279,906,783.721,096,987,314.59
  偿还债务支付的现金703,943,797.25454,158,678.25238,411,044.781,143,028,945.57
  分配股利、利润或偿付利息支付的现金91,984,797.7235,382,318.55,060,827.16188,970,806.57
  其中:子公司支付给少数股东的股利、利润2,555,7912,555,79107,502,808.07
  支付其他与筹资活动有关的现金22,523,727.3915,433,734.267,393,405.1364,232,412.58
  筹资活动现金流出小计818,452,322.36504,974,731.01250,865,277.071,396,232,164.72
  筹资活动产生的现金流量净额116,035,296.6836,926,961.8629,041,506.65-299,244,850.13
四、汇率变动对现金及现金等价物的影响-6,863,239.5-2,190,074.09-305,079.6212,343,025.15
五、现金及现金等价物净增加额368,781,572.34241,778,534.99188,331,745.49-278,142,581.09
  加:期初现金及现金等价物余额597,762,678.53597,762,678.53597,762,678.53875,905,259.62
  期末现金及现金等价物余额966,544,250.87839,541,213.52786,094,424.02597,762,678.53
补充资料:
  净利润-87,634,492.39-113,448,884.3
  资产减值准备-1,219,005.86-8,469,475.86
  固定资产和投资性房地产折旧-18,696,763.12-39,561,398.54
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-18,696,763.12-39,561,398.54
  无形资产摊销-4,616,132.53-11,949,574.88
  长期待摊费用摊销-2,117,071.21-2,896,422.67
  处置固定资产、无形资产和其他长期资产的损失--27,464.22-112,753.26
  固定资产报废损失-64,614.03-53,928.81
  公允价值变动损失-32,140.71-3,001,349.41
  财务费用-16,387,687.42-13,975,325.03
  投资损失-19,403,004.05-30,496,289.09
  递延所得税-6,743,674.39--7,269,000.6
  其中:递延所得税资产减少--13,208.59--5,593,111.82
    递延所得税负债增加-6,756,882.98--1,675,888.78
  存货的减少--37,512,026.91--12,332,248.75
  经营性应收项目的减少--7,788,171.72--9,466,913
  经营性应付项目的增加-27,217,193.49-50,793,378.39
  其他---18,631,433.33
  现金的期末余额-839,541,213.52-597,762,678.53
  减:现金的期初余额-597,762,678.53-875,905,259.62
  现金及现金等价物的净增加额-241,778,534.99--278,142,581.09
公告日期2025-10-302025-08-262025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑