当前位置:首页 - 行情中心 - 元道通信(301139) - 财务分析 - 现金流量表

元道通信

(301139)

  

流通市值:15.61亿  总市值:24.92亿
流通股本:7616.72万   总股本:1.22亿

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896,292,435.55453,810,109.551,493,465,023.251,033,899,375.54
  收到其他与经营活动有关的现金23,022,095.739,427,956.4962,171,216.2345,497,526.91
  经营活动现金流入小计919,314,531.28463,238,066.041,555,636,239.481,079,396,902.45
  购买商品、接受劳务支付的现金588,767,778.34386,581,657.78954,097,478.96735,058,195.42
  支付给职工以及为职工支付的现金341,786,085.15188,642,655.56600,376,442.82488,050,232.8
  支付的各项税费11,399,472.813,075,200.1131,266,359.5222,263,293.31
  支付其他与经营活动有关的现金25,714,612.410,310,738.7357,031,923.2644,121,293.08
  经营活动现金流出小计967,667,948.7588,610,252.181,642,772,204.561,289,493,014.61
  经营活动产生的现金流量净额-48,353,417.42-125,372,186.14-87,135,965.08-210,096,112.16
二、投资活动产生的现金流量:
  收回投资收到的现金18,000,0008,000,00080,000,00050,000,000
  取得投资收益收到的现金13,736.379,672.82554,267.31537,691.52
  处置固定资产、无形资产和其他长期资产收回的现金净额178,44893,470770,979.17631,389.17
  投资活动现金流入小计18,192,184.378,103,142.8281,325,246.4851,169,080.69
  购建固定资产、无形资产和其他长期资产支付的现金255,264,665.559,848,139.06504,863,341.45406,479,660.74
  投资支付的现金15,000,00010,000,00088,000,00080,000,000
  取得子公司及其他营业单位支付的现金3,000,000-8,940,0003,840,000
  投资活动现金流出小计273,264,665.569,848,139.06601,803,341.45490,319,660.74
  投资活动产生的现金流量净额-255,072,481.13-61,744,996.24-520,478,094.97-439,150,580.05
三、筹资活动产生的现金流量:
  吸收投资收到的现金---1,530,000
  其中:子公司吸收少数股东投资收到的现金---1,530,000
  取得借款收到的现金216,103,533.2103,686,417.58504,897,353.89359,561,172.64
  收到其他与筹资活动有关的现金28,437,376.94,064,253.3369,307,897.13180,059,860.47
  筹资活动现金流入小计244,540,910.1107,750,670.88874,205,251.02541,151,033.11
  偿还债务支付的现金144,275,791.0897,417,915.08191,241,484.48181,605,483.19
  分配股利、利润或偿付利息支付的现金8,437,329.744,195,259.6516,783,819.1813,132,641.63
  支付其他与筹资活动有关的现金99,220,714.2266,358,449.74177,918,465.54151,082,135.91
  筹资活动现金流出小计251,933,835.04167,971,624.47385,943,769.2345,820,260.73
  筹资活动产生的现金流量净额-7,392,924.94-60,220,953.59488,261,481.82195,330,772.38
五、现金及现金等价物净增加额-310,818,823.49-247,338,135.97-119,352,578.23-453,915,919.83
  加:期初现金及现金等价物余额641,279,995.5641,279,995.5760,632,573.73760,632,573.73
  期末现金及现金等价物余额330,461,172.01393,941,859.53641,279,995.5306,716,653.9
补充资料:
  净利润15,982,825.09-42,233,455.06-
  资产减值准备12,586,050.97-7,767,297.63-
  固定资产和投资性房地产折旧31,254,282.32-23,280,241.06-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧31,254,282.32-23,280,241.06-
  无形资产摊销3,513,326.62-5,261,396.48-
  长期待摊费用摊销51,335.88-102,681.87-
  处置固定资产、无形资产和其他长期资产的损失-13,591.77--113,731.91-
  固定资产报废损失-66,680.55-219,535.98-
  财务费用17,889,717.79-19,650,898.89-
  投资损失-4,769,024.14-443,114.38-
  递延所得税-4,295,310.27--6,394,815.8-
  其中:递延所得税资产减少-1,123,721.1--3,317,402.69-
    递延所得税负债增加-3,171,589.17--3,077,413.11-
  存货的减少-291,986,325.48--367,422,202.66-
  经营性应收项目的减少-184,986,538.95-110,329,112.19-
  经营性应付项目的增加366,652,914.98-38,276,423.33-
  现金的期末余额330,761,172.01-641,279,995.5-
  减:现金的期初余额641,579,995.5-760,632,573.73-
  现金及现金等价物的净增加额-310,818,823.49--119,352,578.23-
公告日期2025-08-292025-04-292025-04-292024-10-30
审计意见(境内)保留意见
TOP↑