当前位置:首页 - 行情中心 - 蕾奥规划(300989) - 财务分析 - 现金流量表

蕾奥规划

(300989)

  

流通市值:27.43亿  总市值:38.42亿
流通股本:1.51亿   总股本:2.11亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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203,425,461.72113,958,956.5658,426,499.15331,766,643.47
  收到其他与经营活动有关的现金18,777,110.6119,085,578.75,465,111.4416,478,281.41
  经营活动现金流入小计222,202,572.33133,044,535.2663,891,610.59348,244,924.88
  购买商品、接受劳务支付的现金51,892,756.7238,908,497.6425,985,13569,204,752.99
  支付给职工以及为职工支付的现金124,415,212.71100,515,232.0363,471,669.57250,314,568.4
  支付的各项税费10,425,968.368,330,456.97,071,202.4640,092,298.32
  支付其他与经营活动有关的现金47,831,792.8124,813,571.767,467,723.4361,947,176.49
  经营活动现金流出小计234,565,730.6172,567,758.33103,995,730.46421,558,796.2
  经营活动产生的现金流量净额-12,363,158.27-39,523,223.07-40,104,119.87-73,313,871.32
二、投资活动产生的现金流量:
  取得投资收益收到的现金6,628,817.515,462,087.421,372,844.410,606,153.09
  处置固定资产、无形资产和其他长期资产收回的现金净额17,699.1217,699.12-95,778.77
  收到的其他与投资活动有关的现金2,876,992,069.191,753,532,619.9746,300,0004,224,229,177.42
  投资活动现金流入小计2,883,638,585.821,759,012,406.44747,672,844.44,234,931,109.28
  购建固定资产、无形资产和其他长期资产支付的现金48,594,711.3745,557,413.6541,209,971.1523,040,283.37
  投资支付的现金2,825,600610,000410,00014,930,000
  支付其他与投资活动有关的现金2,791,621,566.11,643,200,470.97693,000,0004,103,491,763.9
  投资活动现金流出小计2,843,041,877.471,689,367,884.62734,619,971.154,141,462,047.27
  投资活动产生的现金流量净额40,596,708.3569,644,521.8213,052,873.2593,469,062.01
三、筹资活动产生的现金流量:
  吸收投资收到的现金644,421.3460,000-1,421,300
  其中:子公司吸收少数股东投资收到的现金644,421.3460,000-1,421,300
  取得借款收到的现金50,000,00050,000,00050,000,000-
  收到其他与筹资活动有关的现金---1,000,000
  筹资活动现金流入小计50,644,421.350,460,00050,000,0002,421,300
  分配股利、利润或偿付利息支付的现金801,690.36469,468.14108,333.348,149,121.05
  支付其他与筹资活动有关的现金14,593,524.079,177,150.213,299,171.1335,109,334.19
  筹资活动现金流出小计15,395,214.439,646,618.353,407,504.4743,258,455.24
  筹资活动产生的现金流量净额35,249,206.8740,813,381.6546,592,495.53-40,837,155.24
五、现金及现金等价物净增加额63,482,756.9570,934,680.419,541,248.91-20,681,964.55
  加:期初现金及现金等价物余额292,043,735.84292,043,735.84325,284,591.84312,725,700.39
  期末现金及现金等价物余额355,526,492.79362,978,416.24344,825,840.75292,043,735.84
补充资料:
  净利润-7,031,088.45--47,207,639.17
  资产减值准备-6,564,915.14-22,531,052.22
  固定资产和投资性房地产折旧-4,677,760.88-4,832,774.12
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-4,677,760.88-4,832,774.12
  无形资产摊销-2,559,283.64-1,795,488.1
  长期待摊费用摊销-2,712,669.94-5,288,625.92
  处置固定资产、无形资产和其他长期资产的损失--174,434.92--6,954,559.82
  固定资产报废损失-3,037.61-29,957.28
  公允价值变动损失--1,776,146.11--4,190,512.3
  财务费用-1,928,997.6-3,545,043.62
  投资损失--624,947.03--9,070,263.15
  递延所得税-587,807.27--5,298,674.2
  其中:递延所得税资产减少-2,123,436.14--11,947,491.84
    递延所得税负债增加--1,535,628.87-6,648,817.64
  存货的减少---2,356.19
  经营性应收项目的减少--38,413,114.46--16,707,802.76
  经营性应付项目的增加--33,083,852.8--40,664,822.66
  其他-619,906.02--230,852.57
  现金的期末余额-362,978,416.24-292,043,735.84
  减:现金的期初余额-292,043,735.84-312,725,700.39
  现金及现金等价物的净增加额-70,934,680.4--20,681,964.55
公告日期2025-10-292025-08-282025-04-282025-04-28
审计意见(境内)标准无保留意见
TOP↑