当前位置:首页 - 行情中心 - 博亚精工(300971) - 财务分析 - 现金流量表

博亚精工

(300971)

  

流通市值:20.80亿  总市值:26.57亿
流通股本:9206.25万   总股本:1.18亿

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98,862,220.4556,689,054.34220,362,953.6161,445,264.15
  收到的税费返还2,101,656.42807,889.1215,086,857.917,231,176.68
  收到其他与经营活动有关的现金12,926,253.942,638,132.5115,947,672.9916,613,243.34
  经营活动现金流入小计113,890,130.8160,135,075.97251,397,484.5185,289,684.17
  购买商品、接受劳务支付的现金9,747,062.094,060,405.57,913,379.547,787,713.69
  支付给职工以及为职工支付的现金76,676,689.6537,601,741.97119,252,270.8391,546,316.03
  支付的各项税费23,949,822.7313,531,028.9621,805,797.4817,260,048.26
  支付其他与经营活动有关的现金19,564,026.967,041,391.7242,143,56133,770,304.19
  经营活动现金流出小计129,937,601.4362,234,568.15191,115,008.85150,364,382.17
  经营活动产生的现金流量净额-16,047,470.62-2,099,492.1860,282,475.6534,925,302
二、投资活动产生的现金流量:
  收回投资收到的现金--45,338,58148,538,581
  取得投资收益收到的现金139,005-9,352,464.489,106,215.04
  处置固定资产、无形资产和其他长期资产收回的现金净额65,983.5516,980111,026111,026
  收到的其他与投资活动有关的现金19,500,000-72,000,00039,000,000
  投资活动现金流入小计19,704,988.5516,980126,802,071.4896,755,822.04
  购建固定资产、无形资产和其他长期资产支付的现金4,427,066.322,486,844.8818,938,591.2414,519,715.24
  投资支付的现金8,794,20014,500,0006,000,000-
  支付其他与投资活动有关的现金10,000,000-54,500,00035,000,000
  投资活动现金流出小计23,221,266.3216,986,844.8879,438,591.2449,519,715.24
  投资活动产生的现金流量净额-3,516,277.77-16,969,864.8847,363,480.2447,236,106.8
三、筹资活动产生的现金流量:
  吸收投资收到的现金4,600,0004,000,0004,800,0004,800,000
  其中:子公司吸收少数股东投资收到的现金4,600,000-4,800,000-
  取得借款收到的现金30,000,000-50,000,00050,000,000
  筹资活动现金流入小计34,600,0004,000,00054,800,00054,800,000
  偿还债务支付的现金50,000,000-30,000,00030,000,000
  分配股利、利润或偿付利息支付的现金21,619,430.56325,00021,862,160.3321,826,555.55
  支付其他与筹资活动有关的现金379,44810,500982,192.4796,748.11
  筹资活动现金流出小计71,998,878.56335,50052,844,352.7352,623,303.66
  筹资活动产生的现金流量净额-37,398,878.563,664,5001,955,647.272,176,696.34
四、汇率变动对现金及现金等价物的影响-14.97-5.1353.06-37.9
五、现金及现金等价物净增加额-56,962,641.92-15,404,862.19109,601,656.2284,338,067.24
  加:期初现金及现金等价物余额404,373,272.63404,373,272.63294,771,616.41294,771,616.41
  期末现金及现金等价物余额347,410,630.71388,968,410.44404,373,272.63379,109,683.65
补充资料:
  净利润45,068,843.48-40,932,431-
  资产减值准备1,110,658.12-2,054,820.96-
  固定资产和投资性房地产折旧15,923,156.46-29,745,101.92-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧15,923,156.46-29,745,101.92-
  无形资产摊销979,510.81-1,705,270.66-
  长期待摊费用摊销139,071.4-330,990.74-
  处置固定资产、无形资产和其他长期资产的损失111,432.87--45,001.89-
  固定资产报废损失---32,218.4-
  公允价值变动损失307,010.33--1,218,939.25-
  财务费用645,356.24-1,188,283.12-
  投资损失684,179.7--306,383.88-
  递延所得税-17,958--1,414,251.29-
  其中:递延所得税资产减少636,816.85--1,654,809.44-
    递延所得税负债增加-654,774.85-240,558.15-
  存货的减少-33,079,312.41--486,434.08-
  经营性应收项目的减少-84,556,256.04-19,300,334.17-
  经营性应付项目的增加34,103,279.65--36,892,945.22-
  其他2,135,968.28-4,616,182.65-
  现金的期末余额347,410,630.71-404,373,272.63-
  减:现金的期初余额404,373,272.63-294,771,616.41-
  现金及现金等价物的净增加额-56,962,641.92-109,601,656.22-
公告日期2025-08-262025-04-192025-04-192024-10-24
审计意见(境内)标准无保留意见
TOP↑