当前位置:首页 - 行情中心 - 芒果超媒(300413) - 财务分析 - 现金流量表

芒果超媒

(300413)

  

流通市值:247.35亿  总市值:452.90亿
流通股本:10.22亿   总股本:18.71亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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3,027,948,782.3914,152,622,524.3110,573,989,519.117,175,184,630.96
收到的税费返还80,083,046.25160,122,905.11912.01-
收到其他与经营活动有关的现金76,016,780.52372,266,773.67295,482,556.59257,788,552.16
经营活动现金流入的平衡项目0000
经营活动现金流入小计3,184,048,609.1614,685,012,203.0910,869,472,987.717,432,973,183.12
购买商品、接受劳务支付的现金1,987,996,873.1510,908,495,322.828,233,839,4665,549,247,124.59
支付给职工以及为职工支付的现金664,380,166.961,462,502,688.821,264,367,914968,183,151.8
支付的各项税费238,904,373.38558,613,579.24315,823,269.62162,700,113.68
支付其他与经营活动有关的现金509,334,238.521,780,586,481.931,380,984,163.76933,343,963
经营活动现金流出的平衡项目0000
经营活动现金流出小计3,400,615,652.0114,710,198,072.8111,195,014,813.387,613,474,353.07
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-216,567,042.85-25,185,869.72-325,541,825.67-180,501,169.95
二、投资活动产生的现金流量:
收回投资收到的现金-400,000400,000-
处置固定资产、无形资产和其他长期资产收回的现金净额4,0809,0809,0809,080
收到的其他与投资活动有关的现金1,741,288,781.363,849,952,887.641,861,749,516.36721,578,895.53
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,741,292,861.363,850,361,967.641,862,158,596.36721,587,975.53
购建固定资产、无形资产和其他长期资产支付的现金51,189,676.4164,567,397.1483,080,871.8254,611,699.28
支付其他与投资活动有关的现金2,820,225,794.5211,370,602,238.510,048,000,0009,218,000,000
投资活动现金流出的平衡项目0000
投资活动现金流出小计2,871,415,470.9211,535,169,635.6410,131,080,871.829,272,611,699.28
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-1,130,122,609.56-7,684,807,668-8,268,922,275.46-8,551,023,723.75
三、筹资活动产生的现金流量:
吸收投资收到的现金38,000,000160,000,000160,000,00040,000,000
其中:子公司吸收少数股东投资收到的现金-160,000,000160,000,00040,000,000
取得借款收到的现金72,250,70098,515,632.9798,515,632.9798,486,532.97
筹资活动现金流入平衡项目0000
筹资活动现金流入小计110,250,700258,515,632.97258,515,632.97138,486,532.97
偿还债务支付的现金22,250,70098,515,632.9798,486,532.9733,731,500
分配股利、利润或偿付利息支付的现金533,434.38339,046,366.45338,626,750.271,076,131.22
支付其他与筹资活动有关的现金20,986,699.68108,524,659.2399,806,137.0577,615,826.06
筹资活动现金流出平衡项目0000
筹资活动现金流出小计43,770,834.06546,086,658.65536,919,420.29112,423,457.28
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额66,479,865.94-287,571,025.68-278,403,787.3226,063,075.69
四、汇率变动对现金及现金等价物的影响-8,143.2484,514.88-59,966.0635,002.75
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-1,280,217,929.71-7,997,480,048.52-8,872,927,854.51-8,705,426,815.26
加:期初现金及现金等价物余额3,869,836,295.9111,867,316,344.4311,867,316,344.4311,867,316,344.43
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额2,589,618,366.23,869,836,295.912,994,388,489.923,161,889,529.17
补充资料:
净利润-1,342,909,354.73-1,043,428,404.1
资产减值准备-97,952,613.79-34,805,407.89
固定资产和投资性房地产折旧-40,365,709.34-20,921,815.06
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-40,365,709.34-20,921,815.06
无形资产摊销-5,768,786,266.88-2,825,022,880.66
长期待摊费用摊销-28,149,869.79-14,991,938.17
处置固定资产、无形资产和其他长期资产的损失--864,607.48--247,181.66
固定资产报废损失-165,128.74-29,907.48
财务费用-12,259,266.43-5,758,280.76
投资损失--300,006,231.04--165,141,970.68
递延所得税-422,130,183.59--141,091,720.66
其中:递延所得税资产减少-422,125,347.01--143,812,475.51
递延所得税负债增加-4,836.58-2,720,754.85
存货的减少-375,682,690.12-55,506,102.59
经营性应收项目的减少--1,682,856,765.58--817,802,957.77
经营性应付项目的增加-125,988,478.37--144,299,883.46
其他--6,347,777,615.8--2,957,267,249.8
现金的期末余额-3,869,836,295.91-3,161,889,529.17
减:现金的期初余额-11,867,316,344.43-11,867,316,344.43
公告日期2025-04-262025-04-262024-10-262024-08-22
审计意见(境内)标准无保留意见
TOP↑