当前位置:首页 - 行情中心 - 开勒股份(301070) - 财务分析 - 现金流量表

开勒股份

(301070)

  

流通市值:34.47亿  总市值:52.40亿
流通股本:5935.48万   总股本:9022.98万

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122,264,357.3250,778,515.75341,975,991.29285,397,726.88
  收到的税费返还3,003,130.031,174,903.645,535,892.598,182,842.14
  收到其他与经营活动有关的现金21,094,198.4312,235,570.1138,226,127.7715,541,991.49
  经营活动现金流入小计146,361,685.7864,188,989.5385,738,011.65309,122,560.51
  购买商品、接受劳务支付的现金74,595,602.8448,283,062.28143,002,262.18144,557,827.34
  支付给职工以及为职工支付的现金47,849,667.6325,043,259.55109,334,517.1985,762,787.43
  支付的各项税费5,898,358.733,294,942.2918,165,821.3115,181,900.78
  支付其他与经营活动有关的现金39,228,372.8512,580,642.8271,591,148.1990,614,891.4
  经营活动现金流出小计167,572,002.0589,201,906.94342,093,748.87336,117,406.95
  经营活动产生的现金流量净额-21,210,316.27-25,012,917.4443,644,262.78-26,994,846.44
二、投资活动产生的现金流量:
  收回投资收到的现金241,962,774.81145,712,774.81975,905,000754,705,000
  取得投资收益收到的现金1,393,897881,508.055,502,156.496,376,602.25
  处置固定资产、无形资产和其他长期资产收回的现金净额99,598.3990,428.64528,061.0189,724.73
  处置子公司及其他营业单位收到的现金净额--1,921,926.83-
  收到的其他与投资活动有关的现金108,804,91848,616,436100,385,483-
  投资活动现金流入小计352,261,188.2195,301,147.51,084,242,627.33761,171,326.98
  购建固定资产、无形资产和其他长期资产支付的现金1,835,003.16774,623.9445,392,958.9628,889,819.27
  投资支付的现金165,900,000113,900,000881,015,178.08645,794,780.85
  支付其他与投资活动有关的现金130,167,918.9161,311,509.76153,675,364.7-
  投资活动现金流出小计297,902,922.07175,986,133.71,080,083,501.74674,684,600.12
  投资活动产生的现金流量净额54,358,266.1319,315,013.84,159,125.5986,486,726.86
三、筹资活动产生的现金流量:
  吸收投资收到的现金225,000-2,817,5002,487,500
  其中:子公司吸收少数股东投资收到的现金--2,817,500-
  取得借款收到的现金11,940,838.5410,351,3283,032,102.751,991,169.5
  筹资活动现金流入小计12,165,838.5410,351,3285,849,602.754,478,669.5
  偿还债务支付的现金14,640,964.463,172,173.227,351,304.8225,730,626.18
  分配股利、利润或偿付利息支付的现金646,070.63303,584.6932,327,426.8831,921,264.83
  其中:子公司支付给少数股东的股利、利润--4,564,500-
  支付其他与筹资活动有关的现金19,013,175.4510,998,506.986,585,772.541,415,001.07
  筹资活动现金流出小计34,300,210.5414,474,264.8766,264,504.2459,066,892.08
  筹资活动产生的现金流量净额-22,134,372-4,122,936.87-60,414,901.49-54,588,222.58
四、汇率变动对现金及现金等价物的影响-350,970.68-110,169.96386,651.78-609,674.8
五、现金及现金等价物净增加额10,662,607.18-9,931,010.47-12,224,861.344,293,983.04
  加:期初现金及现金等价物余额74,146,777.0974,146,777.0986,371,638.4386,371,205.83
  期末现金及现金等价物余额84,809,384.2764,215,766.6274,146,777.0990,665,188.87
补充资料:
  净利润9,266,801.38--18,663,506.44-
  资产减值准备2,303,887.71-241,166.04-
  固定资产和投资性房地产折旧9,008,790.74-1,847,855.64-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧9,008,790.74-1,847,855.64-
  无形资产摊销1,000,181.82-1,539,918.95-
  长期待摊费用摊销443,523.42-1,709,536.94-
  处置固定资产、无形资产和其他长期资产的损失-42,630.8-1,557,886.1-
  固定资产报废损失8,263.78-8,860.3-
  公允价值变动损失22,670.46--794,098.58-
  财务费用134,333.12-2,087,942.1-
  投资损失-1,389,023.1--9,756,945.03-
  递延所得税-566,078.62-32,317.64-
  其中:递延所得税资产减少-1,239,215.22-103,081.87-
    递延所得税负债增加673,136.6--70,764.23-
  存货的减少3,892,419.51-34,006,690.02-
  经营性应收项目的减少-21,365,084.19--7,876,390.57-
  经营性应付项目的增加-24,608,557.32-16,760,659.33-
  其他--2,511,634.18-
  现金的期末余额84,809,384.27-74,146,777.09-
  减:现金的期初余额74,146,777.09-86,371,638.43-
  现金及现金等价物的净增加额10,662,607.18--12,224,861.34-
公告日期2025-08-272025-04-292025-04-292024-10-30
审计意见(境内)标准无保留意见
TOP↑