当前位置:首页 - 行情中心 - ST凯利(300326) - 财务分析 - 现金流量表

ST凯利

(300326)

  

流通市值:40.30亿  总市值:40.58亿
流通股本:7.12亿   总股本:7.17亿

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579,666,811.27268,311,613.131,108,584,588.91834,828,083.24
  收到的税费返还101,148.84101,148.845,385,065.37716,550.68
  收到其他与经营活动有关的现金5,998,815.834,972,747.5314,977,495.5919,882,485.2
  经营活动现金流入小计585,766,775.94273,385,509.51,128,947,149.87855,427,119.12
  购买商品、接受劳务支付的现金256,407,159.49114,450,736.12477,804,033.72380,947,305.67
  支付给职工以及为职工支付的现金147,638,829.3983,537,227.39279,651,286.91205,517,033.78
  支付的各项税费31,521,351.2215,917,486.4441,552,503.5132,533,450.56
  支付其他与经营活动有关的现金105,066,623.7650,968,842.87172,186,943.77145,657,005.63
  经营活动现金流出小计540,633,963.86264,874,292.82971,194,767.91764,654,795.64
  经营活动产生的现金流量净额45,132,812.088,511,216.68157,752,381.9690,772,323.48
二、投资活动产生的现金流量:
  收回投资收到的现金10,000,000-50,000,000-
  取得投资收益收到的现金11,930,334.888,278,421.4719,639,584.217,777,648.53
  处置固定资产、无形资产和其他长期资产收回的现金净额--288,911.71220,390
  处置子公司及其他营业单位收到的现金净额-6,271,077.37300,000--
  收到的其他与投资活动有关的现金540,813,567.3308,369,306.011,689,958,7501,173,100,000
  投资活动现金流入小计556,472,824.81316,947,727.481,759,887,245.921,181,098,038.53
  购建固定资产、无形资产和其他长期资产支付的现金42,142,047.5324,592,368.2782,841,110.0656,102,849.14
  投资支付的现金22,962,34918,784,21732,973,76027,000,000
  支付其他与投资活动有关的现金644,812,010.2348,846,477.62,166,400,5001,603,190,000
  投资活动现金流出小计709,916,406.73392,223,062.872,282,215,370.061,686,292,849.14
  投资活动产生的现金流量净额-153,443,581.92-75,275,335.39-522,328,124.14-505,194,810.61
三、筹资活动产生的现金流量:
  吸收投资收到的现金11,834,725.667,534,725.662,250,0002,250,000
  其中:子公司吸收少数股东投资收到的现金11,834,725.667,534,725.662,250,0002,250,000
  取得借款收到的现金198,676,44243,160,089.7310,256,471.6196,346,326
  收到其他与筹资活动有关的现金4,418,6504,000,0009,450,35010,450,350
  筹资活动现金流入小计214,929,817.6654,694,815.36321,956,821.6209,046,676
  偿还债务支付的现金176,884,088.1568,000,000174,549,140.25123,000,000
  分配股利、利润或偿付利息支付的现金4,063,366.782,298,247.9146,136,611.1844,980,343.82
  其中:子公司支付给少数股东的股利、利润1,059,899.171,059,899.17--
  支付其他与筹资活动有关的现金11,654,534.546,644,636.9831,415,888.0116,859,255.27
  筹资活动现金流出小计192,601,989.4776,942,884.89252,101,639.44184,839,599.09
  筹资活动产生的现金流量净额22,327,828.19-22,248,069.5369,855,182.1624,207,076.91
四、汇率变动对现金及现金等价物的影响-354,661.04-74,042.11850,456.55-1,655,752.57
五、现金及现金等价物净增加额-86,337,602.69-89,086,230.35-293,870,103.47-391,871,162.79
  加:期初现金及现金等价物余额321,115,000.5321,115,000.5614,985,103.97616,935,103.97
  期末现金及现金等价物余额234,777,397.81232,028,770.15321,115,000.5225,063,941.18
补充资料:
  净利润44,291,512.05--96,219,938.84-
  资产减值准备12,411,494.22-138,479,330.38-
  固定资产和投资性房地产折旧26,216,381.71-61,110,072.63-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧26,216,381.71-61,110,072.63-
  无形资产摊销4,092,839.5-8,405,217.79-
  长期待摊费用摊销6,597,246.88-12,932,855.94-
  处置固定资产、无形资产和其他长期资产的损失202,028.76-103,493.2-
  固定资产报废损失11,413.81-2,909,603.73-
  公允价值变动损失-7,040,374.82-73,505,014.02-
  财务费用5,213,824.93-6,407,784.76-
  投资损失-189,078.84--1,816,184.41-
  递延所得税-4,177,583.13--27,614,295.84-
  其中:递延所得税资产减少-3,988,478.59--26,563,633.22-
    递延所得税负债增加-189,104.54--1,050,662.62-
  存货的减少-11,454,483.09--29,095,155.88-
  经营性应收项目的减少-9,235,424.57--60,962,533.17-
  经营性应付项目的增加-28,113,131.73-67,223,258.8-
  其他1,888,493.31---
  融资租入固定资产--27,384,192.93-
  现金的期末余额234,777,397.81-321,115,000.5-
  减:现金的期初余额321,115,000.5-614,985,103.97-
  现金及现金等价物的净增加额-86,337,602.69--293,870,103.47-
公告日期2025-08-262025-04-302025-04-302024-10-24
审计意见(境内)保留意见
TOP↑