当前位置:首页 - 行情中心 - 海能实业(300787) - 财务分析 - 现金流量表

海能实业

(300787)

  

流通市值:16.70亿  总市值:27.22亿
流通股本:1.35亿   总股本:2.20亿

现金流量表

报告期2024-03-312023-12-312023-09-302023-06-30
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456,007,054.791,874,677,729.531,325,762,252.07874,424,769.37
收到的税费返还18,249,676.1595,728,642.6268,601,418.1655,745,158.06
收到其他与经营活动有关的现金6,902,833.4758,436,487.05111,223,006.6921,574,625.3
经营活动现金流入的平衡项目0000
经营活动现金流入小计481,159,564.412,028,842,859.21,505,586,676.92951,744,552.73
购买商品、接受劳务支付的现金355,086,719.691,111,064,771.46878,317,851.8544,006,352.04
支付给职工以及为职工支付的现金141,319,069.16492,437,727.34366,121,034.71244,676,488.47
支付的各项税费17,425,391.0812,354,947.5515,505,427.989,880,379.43
支付其他与经营活动有关的现金50,696,053.22110,754,179.75262,057,517.565,340,606.6
经营活动现金流出的平衡项目0000
经营活动现金流出小计564,527,233.151,726,611,626.11,522,001,831.99863,903,826.54
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-83,367,668.74302,231,233.1-16,415,155.0787,840,726.19
二、投资活动产生的现金流量:
收回投资收到的现金157,098,636.01429,366,000429,366,000212,895,000
取得投资收益收到的现金-404,209.43671,050127,000
处置固定资产、无形资产和其他长期资产收回的现金净额2,308,336.99473,433.312,410.82-
收到的其他与投资活动有关的现金2,200,00031,318,671.444,274,0004,274,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计161,606,973461,562,314.18434,313,460.82217,296,000
购建固定资产、无形资产和其他长期资产支付的现金39,018,462.6443,404,236.76169,803,791.12136,956,909.33
投资支付的现金157,045,215.99429,366,000429,688,879.23212,895,000
支付其他与投资活动有关的现金3,551,306.059,653,730.563,983,3601,655,200
投资活动现金流出的平衡项目0000
投资活动现金流出小计199,614,984.64882,423,967.32603,476,030.35351,507,109.33
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-38,008,011.64-420,861,653.14-169,162,569.53-134,211,109.33
三、筹资活动产生的现金流量:
吸收投资收到的现金12,900,00010,771,522.55598,624,581.52604,291,522.56
取得借款收到的现金300,000,000936,520,000180,000,000180,001,333.95
收到其他与筹资活动有关的现金37,918,843.9279,938,756.32168,976,284.34123,043,984.98
筹资活动现金流入平衡项目0000
筹资活动现金流入小计350,818,843.921,027,230,278.87947,600,865.86907,336,841.49
偿还债务支付的现金140,000,000540,207,500431,207,500331,207,500
分配股利、利润或偿付利息支付的现金2,064,222.24163,823,709.26160,314,905.52158,692,170.32
支付其他与筹资活动有关的现金208,899,000.3415,680,719.24167,097,695.9126,305,562.59
筹资活动现金流出平衡项目0000
筹资活动现金流出小计350,963,222.58719,711,928.5758,620,101.42616,205,232.91
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-144,378.66307,518,350.37188,980,764.44291,131,608.58
四、汇率变动对现金及现金等价物的影响-2,270,674.517,957,910.3315,847,711.5911,308,492.64
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-123,790,733.55196,845,840.6619,250,751.43256,069,718.08
加:期初现金及现金等价物余额854,853,739.16658,007,898.5658,007,898.5658,007,898.5
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731,063,005.61854,853,739.16677,258,649.93914,077,616.58
补充资料:
净利润-128,780,872.64-67,531,616.99
资产减值准备-19,905,866.07-16,373,369.42
固定资产和投资性房地产折旧-107,867,293.08-61,065,909.78
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-107,867,293.08-61,065,909.78
无形资产摊销-5,257,783.03-1,555,711.81
长期待摊费用摊销-9,738,758.05-4,571,961.37
处置固定资产、无形资产和其他长期资产的损失-80,949.41--
固定资产报废损失-125,377.41-21,862.06
公允价值变动损失-370,615.08-751,400
财务费用-25,527,226.32--14,970,641.08
投资损失-2,804,165.68-944,170.81
递延所得税--20,969,567.34--9,546,295.85
其中:递延所得税资产减少--19,891,238.44--15,499,461.94
递延所得税负债增加--1,078,328.9-5,953,166.09
存货的减少-52,201,748.29-21,175,283.68
经营性应收项目的减少--155,503,572.85--181,188,268.64
经营性应付项目的增加-125,869,288.85-118,742,743.22
其他--1,272,479.23--
现金的期末余额-854,853,739.16-914,077,616.58
减:现金的期初余额-658,007,898.5-658,007,898.5
公告日期2024-04-262024-04-262023-10-272023-08-31
审计意见(境内)标准无保留意见
TOP↑