当前位置:首页 - 行情中心 - 天禄科技(301045) - 财务分析 - 现金流量表

天禄科技

(301045)

  

流通市值:17.09亿  总市值:29.48亿
流通股本:6395.80万   总股本:1.10亿

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289,182,804.22152,673,631.04664,960,431.24490,799,048.07
  收到的税费返还6,771,517.756,577,43610,772,532.979,572,760.47
  收到其他与经营活动有关的现金13,744,414.511,725,715.189,043,745.447,188,874.94
  经营活动现金流入小计309,698,736.48160,976,782.22684,776,709.65507,560,683.48
  购买商品、接受劳务支付的现金201,660,974.81106,069,342.02536,681,375.89406,392,337.95
  支付给职工以及为职工支付的现金62,989,670.1832,924,666.65121,975,135.2493,162,949.91
  支付的各项税费8,034,362.295,285,125.426,871,653.295,039,268.23
  支付其他与经营活动有关的现金19,509,255.889,265,986.4235,290,454.0527,577,796.26
  经营活动现金流出小计292,194,263.16153,545,120.51700,818,618.47532,172,352.35
  经营活动产生的现金流量净额17,504,473.327,431,661.71-16,041,908.82-24,611,668.87
二、投资活动产生的现金流量:
  收回投资收到的现金174,339,60064,339,600533,538,783.34463,538,783.34
  取得投资收益收到的现金1,183,792.33336,535.6812,560,781.9212,290,683.53
  处置固定资产、无形资产和其他长期资产收回的现金净额--1,000,000354,000
  投资活动现金流入小计175,523,392.3364,676,135.68547,099,565.26476,183,466.87
  购建固定资产、无形资产和其他长期资产支付的现金51,023,330.9619,089,076.11163,794,942.31118,195,557.43
  投资支付的现金224,375,800104,375,800540,459,638.89390,241,527.78
  投资活动现金流出小计275,399,130.96123,464,876.11704,254,581.2508,437,085.21
  投资活动产生的现金流量净额-99,875,738.63-58,788,740.43-157,155,015.94-32,253,618.34
三、筹资活动产生的现金流量:
  吸收投资收到的现金80,000,000-90,000,00090,000,000
  其中:子公司吸收少数股东投资收到的现金80,000,000-90,000,00090,000,000
  取得借款收到的现金50,000,00025,000,000116,400,000101,400,000
  收到其他与筹资活动有关的现金1,028,659.1220,222.71,408,461.481,335,074.06
  筹资活动现金流入小计131,028,659.1225,020,222.7207,808,461.48192,735,074.06
  偿还债务支付的现金50,000,00040,000,00040,000,00040,000,000
  分配股利、利润或偿付利息支付的现金7,329,276.791,135,55014,488,242.9613,989,052.4
  支付其他与筹资活动有关的现金3,721,498.691,361,152.177,558,248.096,160,509.2
  筹资活动现金流出小计61,050,775.4842,496,702.1762,046,491.0560,149,561.6
  筹资活动产生的现金流量净额69,977,883.64-17,476,479.47145,761,970.43132,585,512.46
四、汇率变动对现金及现金等价物的影响229,865.76381,808.813,420,271.071,300,775.79
五、现金及现金等价物净增加额-12,163,515.91-68,451,749.38-24,014,683.2677,021,001.04
  加:期初现金及现金等价物余额347,845,307.83347,845,307.83371,859,991.09371,859,991.09
  期末现金及现金等价物余额335,681,791.92279,393,558.45347,845,307.83448,880,992.13
补充资料:
  净利润12,852,738.77-23,995,578.35-
  资产减值准备2,365,926.75-10,917,977.54-
  固定资产和投资性房地产折旧11,177,398.38-21,188,035.41-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧11,177,398.38-21,188,035.41-
  无形资产摊销485,874.03-829,375.72-
  长期待摊费用摊销1,758,983.12-3,404,027.61-
  处置固定资产、无形资产和其他长期资产的损失7,964.6--144,460.37-
  固定资产报废损失9,545.94-11,034.31-
  公允价值变动损失-580,147.93--1,070,986.3-
  财务费用60,552.22--3,058,049.53-
  投资损失-1,896,572.75--4,555,715-
  递延所得税375,224.89--543,986.42-
  其中:递延所得税资产减少692,015.78-1,219,860.83-
    递延所得税负债增加-316,790.89--1,763,847.25-
  存货的减少17,038,843.24--26,428,352.54-
  经营性应收项目的减少-9,637,862.28--24,302,212.31-
  经营性应付项目的增加-19,516,603.43--20,290,021.05-
  其他718,320--250,005-
  现金的期末余额335,681,791.92-347,845,307.83-
  减:现金的期初余额347,845,307.83-371,859,991.09-
  现金及现金等价物的净增加额-12,163,515.91--24,014,683.26-
公告日期2025-08-262025-04-282025-04-242024-10-30
审计意见(境内)标准无保留意见
TOP↑