当前位置:首页 - 行情中心 - 武汉天源(301127) - 财务分析 - 现金流量表

武汉天源

(301127)

  

流通市值:103.18亿  总市值:104.55亿
流通股本:6.65亿   总股本:6.74亿

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409,405,104.42301,821,403.91115,432,901.93502,463,378.36
  收到的税费返还410,604.73263,612.211,029.782,687,166.45
  收到其他与经营活动有关的现金57,561,207.2337,462,588.6436,971,795.3242,186,886.19
  经营活动现金流入小计467,376,916.38339,547,604.76152,405,727.03547,337,431
  购买商品、接受劳务支付的现金314,631,088.05225,627,497.92132,632,243.89418,798,336.59
  支付给职工以及为职工支付的现金81,595,464.4255,704,993.3733,195,214.688,870,835.72
  支付的各项税费227,289,736.75181,723,659.78106,530,756.42221,218,986.22
  支付其他与经营活动有关的现金93,377,945.9471,481,602.7113,590,180.26102,715,066.91
  经营活动现金流出小计716,894,235.16534,537,753.78285,948,395.17831,603,225.44
  经营活动产生的现金流量净额-249,517,318.78-194,990,149.02-133,542,668.14-284,265,794.44
二、投资活动产生的现金流量:
  取得投资收益收到的现金3,643,333.312,416,666.651,199,999.995,577,830.25
  处置固定资产、无形资产和其他长期资产收回的现金净额406,262.57374,872.571,955215,096.51
  收到的其他与投资活动有关的现金---20,000,000
  投资活动现金流入小计4,049,595.882,791,539.221,201,954.9925,792,926.76
  购建固定资产、无形资产和其他长期资产支付的现金2,033,590,017.811,321,843,610.48370,504,648.66652,369,284.26
  投资支付的现金51,338,44848,338,44843,338,44826,794,400
  支付其他与投资活动有关的现金---20,000,000
  投资活动现金流出小计2,084,928,465.811,370,182,058.48413,843,096.66699,163,684.26
  投资活动产生的现金流量净额-2,080,878,869.93-1,367,390,519.26-412,641,141.67-673,370,757.5
三、筹资活动产生的现金流量:
  吸收投资收到的现金159,000,000159,000,000-18,521,000
  其中:子公司吸收少数股东投资收到的现金-159,000,000-18,521,000
  取得借款收到的现金2,241,516,837.761,677,550,477.76346,879,388.63963,372,253.23
  筹资活动现金流入小计2,400,516,837.761,836,550,477.76346,879,388.63981,893,253.23
  偿还债务支付的现金47,988,288.7842,060,675.155,200,831.15325,502,000
  分配股利、利润或偿付利息支付的现金135,271,797.9102,259,136.5916,529,199.52122,880,534.77
  支付其他与筹资活动有关的现金210,546,003.72121,666,003.72-55,978,043.97
  筹资活动现金流出小计393,806,090.4265,985,815.4621,730,030.67504,360,578.74
  筹资活动产生的现金流量净额2,006,710,747.361,570,564,662.3325,149,357.96477,532,674.49
五、现金及现金等价物净增加额-323,685,441.358,183,994.02-221,034,451.85-480,103,877.45
  加:期初现金及现金等价物余额1,386,526,816.911,386,526,816.911,386,526,816.911,866,630,694.36
  期末现金及现金等价物余额1,062,841,375.561,394,710,810.931,165,492,365.061,386,526,816.91
补充资料:
  净利润-128,269,653.58-334,983,527
  资产减值准备-29,554,355.35-3,423,756.75
  固定资产和投资性房地产折旧-10,658,717.8-26,388,691.47
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,658,717.8-26,388,691.47
  无形资产摊销-32,776,391-44,400,670.25
  长期待摊费用摊销-6,254,609.9-13,629,481.86
  处置固定资产、无形资产和其他长期资产的损失--2,085,681.04-929,981.2
  固定资产报废损失-3,360.5--
  财务费用-34,136,658.36-77,156,675.94
  投资损失--1,828,433.49--5,537,935.32
  递延所得税--8,756,233.99--2,868,818.73
  其中:递延所得税资产减少--19,334,304.85--21,658,025.74
    递延所得税负债增加-10,578,070.86-18,789,207.01
  存货的减少--22,182,635.29--4,808,570.82
  经营性应收项目的减少--243,663,727.38--910,267,603.01
  经营性应付项目的增加--165,522,473.09-94,282,132.41
  其他-2,519,618.3-17,041,037.57
  现金的期末余额-1,394,710,810.93-1,386,526,816.91
  减:现金的期初余额-1,386,526,816.91-1,866,630,694.36
  现金及现金等价物的净增加额-8,183,994.02--480,103,877.45
公告日期2025-10-302025-08-272025-04-282025-03-18
审计意见(境内)标准无保留意见
TOP↑