当前位置:首页 - 行情中心 - 天和防务(300397) - 财务分析 - 现金流量表

天和防务

(300397)

  

流通市值:48.70亿  总市值:62.17亿
流通股本:4.06亿   总股本:5.18亿

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174,808,456.9696,029,178.89378,193,193.32304,733,046.48
  收到的税费返还1,633,391526,810.228,535,392.14,999,653.1
  收到其他与经营活动有关的现金3,054,926.231,699,105.5617,247,492.77,751,371.42
  经营活动现金流入小计179,496,774.1998,255,094.67403,976,078.12317,484,071
  购买商品、接受劳务支付的现金123,264,373.2755,159,857.52234,316,066.73213,083,468.84
  支付给职工以及为职工支付的现金101,619,869.5546,754,853.19206,867,947.69156,375,683.29
  支付的各项税费11,578,009.126,475,916.2114,759,819.1212,053,362.16
  支付其他与经营活动有关的现金24,893,715.3713,333,096.6250,329,610.2239,100,068.74
  经营活动现金流出小计261,355,967.31121,723,723.54506,273,443.76420,612,583.03
  经营活动产生的现金流量净额-81,859,193.12-23,468,628.87-102,297,365.64-103,128,512.03
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,00020,000,00091,870,00088,019,000
  取得投资收益收到的现金37,972.618,986.3847,606.98832,952.75
  处置固定资产、无形资产和其他长期资产收回的现金净额26,9204,520111,798106,798
  收到的其他与投资活动有关的现金--4,000,0004,000,000
  投资活动现金流入小计40,064,892.620,023,506.396,829,404.9892,958,750.75
  购建固定资产、无形资产和其他长期资产支付的现金25,909,143.5521,429,784.62133,308,830.97108,255,490.64
  投资支付的现金40,000,00020,000,00070,200,00067,300,000
  投资活动现金流出小计65,909,143.5541,429,784.62203,508,830.97175,555,490.64
  投资活动产生的现金流量净额-25,844,250.95-21,406,278.32-106,679,425.99-82,596,739.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,150,0001,150,0001,238,780800,000
  其中:子公司吸收少数股东投资收到的现金1,150,0001,150,0001,238,780800,000
  取得借款收到的现金242,220,000125,668,900172,620,681.24117,820,681.24
  收到其他与筹资活动有关的现金31,921,831.731,632,431.731,560,00031,280,000
  筹资活动现金流入小计275,291,831.7158,451,331.7205,419,461.24149,900,681.24
  偿还债务支付的现金83,500,493.9812,885,107.15179,766,810.0586,730,742.98
  分配股利、利润或偿付利息支付的现金8,217,086.263,640,020.316,522,921.5814,629,706.69
  支付其他与筹资活动有关的现金40,452,757.9333,033,428.2616,155,480.528,517,956.09
  筹资活动现金流出小计132,170,338.1749,558,555.71212,445,212.15109,878,405.76
  筹资活动产生的现金流量净额143,121,493.53108,892,775.99-7,025,750.9140,022,275.48
四、汇率变动对现金及现金等价物的影响376,442.81297,783.49810,454.2420,884.93
五、现金及现金等价物净增加额35,794,492.2764,315,652.29-215,192,088.34-145,282,091.51
  加:期初现金及现金等价物余额92,917,32792,917,327308,109,415.34308,109,415.34
  期末现金及现金等价物余额128,711,819.27157,232,979.2992,917,327162,827,323.83
补充资料:
  净利润-65,070,643.12--121,542,365.15-
  资产减值准备2,166,535.23-19,949,742.05-
  固定资产和投资性房地产折旧16,456,013.01-30,309,478.28-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,456,013.01-30,309,478.28-
  无形资产摊销13,532,482.2-25,343,372.19-
  长期待摊费用摊销622,753.4-1,717,873.98-
  处置固定资产、无形资产和其他长期资产的损失-7,087.76--301,556.3-
  固定资产报废损失--240,645.18-
  财务费用4,816,294.81-6,712,431.71-
  投资损失438,898.51-1,297,635.74-
  递延所得税-35,301.7-3,661,117.01-
  其中:递延所得税资产减少459,332.99-6,510,092.78-
    递延所得税负债增加-494,634.69--2,848,975.77-
  存货的减少-12,250,672.02--20,934,016.7-
  经营性应收项目的减少-27,439,703.6--71,927,417.49-
  经营性应付项目的增加-18,948,617.17-17,676,778.03-
  其他622,749.2--4,367,462.23-
  现金的期末余额128,711,819.27-92,917,327-
  减:现金的期初余额92,917,327-308,109,415.34-
  现金及现金等价物的净增加额35,794,492.27--215,192,088.34-
公告日期2025-08-292025-04-252025-04-252024-10-25
审计意见(境内)标准无保留意见
TOP↑