当前位置:首页 - 行情中心 - 西菱动力(300733) - 财务分析 - 现金流量表

西菱动力

(300733)

  

流通市值:44.04亿  总市值:59.70亿
流通股本:2.25亿   总股本:3.06亿

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696,940,840.19374,522,917.221,093,111,656.54737,110,224.43
  收到的税费返还761,130.8336,313.9119,763,650.1119,180,031.61
  收到其他与经营活动有关的现金15,118,507.7910,990,901.3621,977,389.8913,507,610.23
  经营活动现金流入小计712,820,478.78385,850,132.491,134,852,696.54769,797,866.27
  购买商品、接受劳务支付的现金565,943,377.63302,341,640.56701,163,005.31453,669,570.16
  支付给职工以及为职工支付的现金164,094,163.5786,413,456.15271,712,890.83201,818,124.67
  支付的各项税费49,633,859.418,344,913.7581,169,427.1446,324,784.64
  支付其他与经营活动有关的现金18,344,340.9910,595,579.1828,210,041.2520,413,475.57
  经营活动现金流出小计798,015,741.59417,695,589.641,082,255,364.53722,225,955.04
  经营活动产生的现金流量净额-85,195,262.81-31,845,457.1552,597,332.0147,571,911.23
二、投资活动产生的现金流量:
  收回投资收到的现金75,000,00030,000,000273,000,000220,000,000
  取得投资收益收到的现金185,027.9851,569.63968,214.28751,280.81
  处置固定资产、无形资产和其他长期资产收回的现金净额2,0002,000--
  投资活动现金流入小计75,187,027.9830,053,569.63273,968,214.28220,751,280.81
  购建固定资产、无形资产和其他长期资产支付的现金42,641,644.738,948,833.569,318,012.4356,858,350.84
  投资支付的现金60,000,00043,000,000243,000,000213,000,000
  投资活动现金流出小计102,641,644.7351,948,833.5312,318,012.43269,858,350.84
  投资活动产生的现金流量净额-27,454,616.75-21,895,263.87-38,349,798.15-49,107,070.03
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,576,388.9545,833.37283,334.28212,500.71
  其中:子公司吸收少数股东投资收到的现金3,576,388.9545,833.37283,334.28212,500.71
  取得借款收到的现金515,571,968.4211,457,758379,254,961.99327,558,414.44
  筹资活动现金流入小计519,148,357.35211,503,591.37379,538,296.27327,770,915.15
  偿还债务支付的现金339,237,991.22101,470,000424,310,673.85351,880,673.85
  分配股利、利润或偿付利息支付的现金6,074,029.192,928,264.7813,782,078.4610,439,858.32
  支付其他与筹资活动有关的现金2,262,395.041,128,939.7235,001,873.2834,543,415.68
  筹资活动现金流出小计347,574,415.45105,527,204.5473,094,625.59396,863,947.85
  筹资活动产生的现金流量净额171,573,941.9105,976,386.87-93,556,329.32-69,093,032.7
四、汇率变动对现金及现金等价物的影响130,051.36128,622.22128,095.2165,930.96
五、现金及现金等价物净增加额59,054,113.752,364,288.07-79,180,700.25-70,562,260.54
  加:期初现金及现金等价物余额90,647,055.5990,647,055.59169,827,755.84169,827,755.84
  期末现金及现金等价物余额149,701,169.29143,011,343.6690,647,055.5999,265,495.3
补充资料:
  净利润65,182,497.17-61,224,438.71-
  资产减值准备9,641,819.68-26,246,914.19-
  固定资产和投资性房地产折旧74,324,455.88-146,841,076.83-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧74,324,455.88-146,841,076.83-
  无形资产摊销2,770,173.89-5,460,611.72-
  长期待摊费用摊销746,906.42-1,086,779.2-
  处置固定资产、无形资产和其他长期资产的损失-136,230.73--2,045,712.07-
  固定资产报废损失1,116.84-317,529.61-
  公允价值变动损失-100,767.12--770,616.44-
  财务费用8,538,463.83-17,352,471.82-
  投资损失-58,740.31-3,501,794.45-
  递延所得税-2,153,413.42--546,742.42-
  其中:递延所得税资产减少-2,720,136.62--427,782.43-
    递延所得税负债增加566,723.2--118,959.99-
  存货的减少-88,351,227.23--72,040,573.77-
  经营性应收项目的减少-106,470,752--280,934,186.8-
  经营性应付项目的增加-47,800,163.98-142,974,555.5-
  其他-3,185,922.45-397,675.33-
  现金的期末余额149,701,169.29-90,647,055.59-
  减:现金的期初余额90,647,055.59-169,827,755.84-
  现金及现金等价物的净增加额59,054,113.7--79,180,700.25-
公告日期2025-08-262025-04-252025-04-242024-10-24
审计意见(境内)标准无保留意见
TOP↑