当前位置:首页 - 行情中心 - 设研院(300732) - 财务分析 - 现金流量表

设研院

(300732)

  

流通市值:30.32亿  总市值:30.35亿
流通股本:3.70亿   总股本:3.71亿

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626,315,441.02373,061,849.951,565,701,019.581,048,347,705.23
  收到的税费返还--2,001.73-
  收到其他与经营活动有关的现金68,816,160.3432,361,303.2189,056,815.09143,969,657.39
  经营活动现金流入小计695,131,601.36405,423,153.151,754,759,836.41,192,317,362.62
  购买商品、接受劳务支付的现金412,767,042.77242,914,290.73739,406,069.43596,503,296.31
  支付给职工以及为职工支付的现金211,557,084.23116,788,275.06479,153,156.73377,797,783.56
  支付的各项税费45,826,592.2323,062,340.31124,107,758.8598,014,710.5
  支付其他与经营活动有关的现金113,444,194.4857,500,681.9350,935,543.19289,779,842.2
  经营活动现金流出小计783,594,913.71440,265,5881,693,602,528.21,362,095,632.57
  经营活动产生的现金流量净额-88,463,312.35-34,842,434.8561,157,308.2-169,778,269.95
二、投资活动产生的现金流量:
  收回投资收到的现金39,576,30020,128,30070,931,295.2970,000,000
  取得投资收益收到的现金968,731.43931,643.84399,009.42199,113.5
  处置固定资产、无形资产和其他长期资产收回的现金净额162,176.22161,926.225,509,647.783,739,742.84
  投资活动现金流入小计40,707,207.6521,221,870.0676,839,952.4973,938,856.34
  购建固定资产、无形资产和其他长期资产支付的现金63,414,195.9956,001,585.1793,261,201.9686,959,631.98
  投资支付的现金45,357,78922,879,98999,528,72093,532,000
  支付其他与投资活动有关的现金--918,883.33-
  投资活动现金流出小计108,771,984.9978,881,574.17193,708,805.29180,491,631.98
  投资活动产生的现金流量净额-68,064,777.34-57,659,704.11-116,868,852.8-106,552,775.64
三、筹资活动产生的现金流量:
  取得借款收到的现金593,600,000510,000,000594,800,000527,300,000
  筹资活动现金流入小计593,600,000510,000,000594,800,000527,300,000
  偿还债务支付的现金489,600,000293,000,000506,269,999.82334,769,999.82
  分配股利、利润或偿付利息支付的现金16,139,742.757,773,419.31102,892,780.9190,975,795.89
  支付其他与筹资活动有关的现金91,44045,720182,880137,160
  筹资活动现金流出小计505,831,182.75300,819,139.31609,345,660.73425,882,955.71
  筹资活动产生的现金流量净额87,768,817.25209,180,860.69-14,545,660.73101,417,044.29
四、汇率变动对现金及现金等价物的影响-1,002,283.89-431,924.35-509,252.71-1,196,239.47
五、现金及现金等价物净增加额-69,761,556.33116,246,797.38-70,766,458.04-176,110,240.77
  加:期初现金及现金等价物余额589,970,468.12589,970,468.12660,736,926.16660,736,926.16
  期末现金及现金等价物余额520,208,911.79706,217,265.5589,970,468.12484,626,685.39
补充资料:
  净利润-28,772,632.83--230,880,387.36-
  资产减值准备105,935,475.66-254,285,684.95-
  固定资产和投资性房地产折旧31,954,700.11-64,989,238.54-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧31,954,700.11-64,989,238.54-
  无形资产摊销6,285,864.11-12,488,690.59-
  长期待摊费用摊销3,124,793.93-21,869,520.63-
  处置固定资产、无形资产和其他长期资产的损失-204,147.62-684,914.79-
  固定资产报废损失-16,305.97-53,901.85-
  公允价值变动损失656,719.09-6,129,152.14-
  财务费用25,640,653.93-51,374,308.93-
  投资损失-1,506,964.42--2,493,555.58-
  递延所得税-14,315,729.74--53,144,716.8-
  其中:递延所得税资产减少-13,612,161.03--51,392,709.66-
    递延所得税负债增加-703,568.71--1,752,007.14-
  存货的减少-56,550,307.67--85,532,887.59-
  经营性应收项目的减少-251,437,790.82-159,077,697.91-
  经营性应付项目的增加80,300,722.71--138,868,775.25-
  其他10,356,768.06-889,435.74-
  现金的期末余额520,208,911.79-589,970,468.12-
  减:现金的期初余额589,970,468.12-660,736,926.16-
  现金及现金等价物的净增加额-69,761,556.33--70,766,458.04-
公告日期2025-08-292025-04-282025-04-172024-10-31
审计意见(境内)标准无保留意见
TOP↑