当前位置:首页 - 行情中心 - 利和兴(301013) - 财务分析 - 现金流量表

利和兴

(301013)

  

流通市值:35.39亿  总市值:43.71亿
流通股本:1.89亿   总股本:2.34亿

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279,492,715.06153,123,665.07506,586,717.05424,724,168.59
  收到的税费返还6,417,475.724,950,410.938,433,186.945,661,338.05
  收到其他与经营活动有关的现金5,346,081.371,423,235.2431,391,549.527,585,213.69
  经营活动现金流入小计291,256,272.15159,497,311.24546,411,453.49457,970,720.33
  购买商品、接受劳务支付的现金212,144,328.0389,754,807.53351,826,281.41290,944,314.58
  支付给职工以及为职工支付的现金61,855,222.8530,420,619.33119,558,646.1490,519,906.2
  支付的各项税费10,421,935.397,826,331.9623,178,849.0610,448,146.44
  支付其他与经营活动有关的现金24,842,343.0413,403,513.6447,809,188.5553,533,432.23
  经营活动现金流出小计309,263,829.31141,405,272.46542,372,965.16445,445,799.45
  经营活动产生的现金流量净额-18,007,557.1618,092,038.784,038,488.3312,524,920.88
二、投资活动产生的现金流量:
  收回投资收到的现金155,000,00040,000,00085,000,00085,000,000
  取得投资收益收到的现金149,240.2166,264.39364,825364,825
  处置固定资产、无形资产和其他长期资产收回的现金净额600---
  投资活动现金流入小计155,149,840.2140,066,264.3985,364,82585,364,825
  购建固定资产、无形资产和其他长期资产支付的现金18,915,136.6512,991,148.7944,487,623.4131,432,615.52
  投资支付的现金155,000,00050,000,00063,000,00063,000,000
  取得子公司及其他营业单位支付的现金1,966,707.9---
  支付其他与投资活动有关的现金--100,000-
  投资活动现金流出小计175,881,844.5562,991,148.79107,587,623.4194,432,615.52
  投资活动产生的现金流量净额-20,732,004.34-22,924,884.4-22,222,798.41-9,067,790.52
三、筹资活动产生的现金流量:
  吸收投资收到的现金800,000---
  取得借款收到的现金173,155,828.8860,000,000252,383,545.35129,354,359.29
  筹资活动现金流入小计173,955,828.8860,000,000252,383,545.35129,354,359.29
  偿还债务支付的现金107,229,801.7236,328,651.78238,689,211.79168,742,674.72
  分配股利、利润或偿付利息支付的现金21,898,409.42,593,833.5211,276,739.699,462,408.56
  支付其他与筹资活动有关的现金7,723,688.763,774,591.512,696,059.318,338,459.8
  筹资活动现金流出小计136,851,899.8842,697,076.8262,662,010.79186,543,543.08
  筹资活动产生的现金流量净额37,103,92917,302,923.2-10,278,465.44-57,189,183.79
四、汇率变动对现金及现金等价物的影响-3,814.06-681.8281.662,164.89
五、现金及现金等价物净增加额-1,639,446.5612,469,395.76-28,462,693.86-53,729,888.54
  加:期初现金及现金等价物余额58,068,998.1558,068,998.1586,531,692.0186,531,692.01
  期末现金及现金等价物余额56,429,551.5970,538,393.9158,068,998.1532,801,803.47
补充资料:
  净利润-38,436,889.68-3,576,700.53-
  资产减值准备5,150,894.16-2,287,130.15-
  固定资产和投资性房地产折旧17,515,681.81-32,613,379.93-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧17,515,681.81-32,613,379.93-
  无形资产摊销381,491.88-632,400.48-
  长期待摊费用摊销4,391,433.23-8,709,337.36-
  处置固定资产、无形资产和其他长期资产的损失-600--34,585.06-
  固定资产报废损失11,046.77-50,736.64-
  财务费用4,701,595.79-11,474,818.61-
  投资损失-149,240.21--364,825-
  递延所得税-14,181,881.6--2,021,743.26-
  其中:递延所得税资产减少-13,787,800.89--1,546,056.63-
    递延所得税负债增加-394,080.71--475,686.63-
  存货的减少-56,418,192.29--19,480,708.54-
  经营性应收项目的减少10,017,642.6--81,400,932.63-
  经营性应付项目的增加51,607,046.48-36,191,654.01-
  现金的期末余额56,429,551.59-58,068,998.15-
  减:现金的期初余额58,068,998.15-86,531,692.01-
  现金及现金等价物的净增加额-1,639,446.56--28,462,693.86-
公告日期2025-08-082025-04-252025-04-252024-10-28
审计意见(境内)标准无保留意见
TOP↑