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:30.00亿  总市值:39.50亿
流通股本:4.64亿   总股本:6.11亿

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904,878,233.97438,674,6171,759,380,694.611,280,116,319.3
  客户存款和同业存放款项净增加额00-0
  向中央银行借款净增加额00-0
  向其他金融机构拆入资金净增加额00-0
  收到原保险合同保费取得的现金00-0
  收到再保险业务现金净额00-0
  保户储金及投资款净增加额00-0
  收取利息、手续费及佣金的现金00-0
  拆入资金净增加额00-0
  回购业务资金净增加额00-0
  收到的税费返还14,491,354.256,667,989.0331,889,291.4224,118,240.56
  收到其他与经营活动有关的现金24,470,671.439,901,784.8957,908,468.7424,765,940.53
  经营活动现金流入的其他项目00-0
  经营活动现金流入小计943,840,259.65455,244,390.921,849,178,454.771,329,000,500.39
  购买商品、接受劳务支付的现金396,759,607.97173,920,687.83923,474,742.74574,830,678.03
  客户贷款及垫款净增加额00-0
  存放中央银行和同业款项净增加额00-0
  支付原保险合同赔付款项的现金00-0
  支付利息、手续费及佣金的现金00-0
  支付保单红利的现金00-0
  支付给职工以及为职工支付的现金215,926,738.92108,843,359.87383,894,181.35294,943,230.77
  支付的各项税费29,910,185.7310,140,351.793,200,063.2944,922,909.94
  支付其他与经营活动有关的现金149,405,894.4467,939,891.37158,970,143.67201,484,487.28
  经营活动现金流出的其他项目00-0
  经营活动现金流出小计792,002,427.06360,844,290.771,559,539,131.051,116,181,306.02
  经营活动产生的现金流量净额151,837,832.5994,400,100.15289,639,323.72212,819,194.37
二、投资活动产生的现金流量:
  收回投资收到的现金335,083,393.28190,000,00068,236,729.835,835,700
  取得投资收益收到的现金1,210,623.43666,924.8139,184.20
  处置固定资产、无形资产和其他长期资产收回的现金净额71,839.6920137,190.5124,190.5
  处置子公司及其他营业单位收到的现金净额00-0
  收到的其他与投资活动有关的现金00265,486.730
  投资活动现金流入小计336,365,856.31190,667,844.868,778,591.265,959,890.5
  购建固定资产、无形资产和其他长期资产支付的现金53,272,041.6820,472,626.4999,658,671.0963,143,854.79
  投资支付的现金227,890,000105,000,000250,000,0000
  质押贷款净增加额00-0
  取得子公司及其他营业单位支付的现金00-0
  支付其他与投资活动有关的现金00-0
  投资活动现金流出小计281,162,041.68125,472,626.49349,658,671.0963,143,854.79
  投资活动产生的现金流量净额55,203,814.6365,195,218.31-280,880,079.83-57,183,964.29
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,042,4952,042,495-0
  其中:子公司吸收少数股东投资收到的现金00-0
  取得借款收到的现金539,859,197.87277,864,288.721,091,007,314.59837,101,486.47
  收到其他与筹资活动有关的现金005,980,0004,030,000
  筹资活动现金流入小计541,901,692.87279,906,783.721,096,987,314.59841,131,486.47
  偿还债务支付的现金454,158,678.25238,411,044.781,143,028,945.57766,161,533.33
  分配股利、利润或偿付利息支付的现金35,382,318.55,060,827.16188,970,806.57138,485,704.49
  其中:子公司支付给少数股东的股利、利润2,555,79107,502,808.072,548,196
  支付其他与筹资活动有关的现金15,433,734.267,393,405.1364,232,412.5849,567,863.94
  筹资活动现金流出小计504,974,731.01250,865,277.071,396,232,164.72954,215,101.76
  筹资活动产生的现金流量净额36,926,961.8629,041,506.65-299,244,850.13-113,083,615.29
四、汇率变动对现金及现金等价物的影响-2,190,074.09-305,079.6212,343,025.15-6,420,322.89
五、现金及现金等价物净增加额241,778,534.99188,331,745.49-278,142,581.0936,131,291.9
  加:期初现金及现金等价物余额597,762,678.53597,762,678.53875,905,259.62875,905,259.62
  期末现金及现金等价物余额839,541,213.52786,094,424.02597,762,678.53912,036,551.52
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2025-08-262025-04-292025-04-292024-10-29
审计意见(境内)标准无保留意见
TOP↑