当前位置:首页 - 行情中心 - 金禄电子(301282) - 财务分析 - 现金流量表

金禄电子

(301282)

  

流通市值:22.71亿  总市值:43.11亿
流通股本:7961.62万   总股本:1.51亿

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624,511,840.78306,127,019.741,001,664,199.81743,642,848.92
  收到的税费返还47,286,932.6433,556,858.1237,963,253.0127,498,353.77
  收到其他与经营活动有关的现金30,540,783.4722,758,571.3169,675,334.4241,122,781.36
  经营活动现金流入小计702,339,556.89362,442,449.171,109,302,787.24812,263,984.05
  购买商品、接受劳务支付的现金454,190,604.64251,709,099.7744,799,731.07525,639,328.55
  支付给职工以及为职工支付的现金157,037,597.0373,507,671.5256,456,573.97190,658,196.65
  支付的各项税费8,949,690.523,490,938.5416,658,003.696,746,115.42
  支付其他与经营活动有关的现金19,767,184.988,908,392.6441,853,497.5632,126,814.88
  经营活动现金流出小计639,945,077.17337,616,102.381,059,767,806.29755,170,455.5
  经营活动产生的现金流量净额62,394,479.7224,826,346.7949,534,980.9557,093,528.55
二、投资活动产生的现金流量:
  收回投资收到的现金152,000,00090,000,000790,000,000470,000,000
  取得投资收益收到的现金1,807,784.88794,168.449,789,012.278,714,406.38
  处置固定资产、无形资产和其他长期资产收回的现金净额10,000-282,682282,682
  处置子公司及其他营业单位收到的现金净额0---
  收到的其他与投资活动有关的现金0---
  投资活动现金流入小计153,817,784.8890,794,168.44800,071,694.27478,997,088.38
  购建固定资产、无形资产和其他长期资产支付的现金133,394,732.8961,454,670.49203,958,766.42137,108,220.39
  投资支付的现金64,000,00060,000,000590,000,000400,000,000
  取得子公司及其他营业单位支付的现金0-29,635,074.7-
  支付其他与投资活动有关的现金0-2,000,0002,000,000
  投资活动现金流出小计197,394,732.89121,454,670.49825,593,841.12539,108,220.39
  投资活动产生的现金流量净额-43,576,948.01-30,660,502.05-25,522,146.85-60,111,132.01
三、筹资活动产生的现金流量:
  吸收投资收到的现金150,000---
  取得借款收到的现金176,375,00081,375,000164,024,942.64144,524,942.64
  收到其他与筹资活动有关的现金0-01,770,918.65
  筹资活动现金流入小计176,525,00081,375,000164,024,942.64146,295,861.29
  偿还债务支付的现金105,400,00056,500,000224,808,000194,908,000
  分配股利、利润或偿付利息支付的现金16,016,286.44872,718.7734,416,866.1318,616,245.11
  支付其他与筹资活动有关的现金13,335,842.646,120,00031,045,280.5829,691,028.4
  筹资活动现金流出小计134,752,129.0863,492,718.77290,270,146.71243,215,273.51
  筹资活动产生的现金流量净额41,772,870.9217,882,281.23-126,245,204.07-96,919,412.22
四、汇率变动对现金及现金等价物的影响823,419.91747,7205,256,811.641,738,538.1
五、现金及现金等价物净增加额61,413,822.5412,795,845.97-96,975,558.33-98,198,477.58
  加:期初现金及现金等价物余额336,244,341.1336,244,341.1433,219,899.43433,219,899.43
  期末现金及现金等价物余额397,658,163.64349,040,187.07336,244,341.1335,021,421.85
补充资料:
  净利润48,968,217.66-80,191,036.05-
  资产减值准备12,941,898.56-29,476,924.57-
  固定资产和投资性房地产折旧58,887,552.99-90,431,295.36-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧58,887,552.99-90,431,295.36-
  无形资产摊销3,258,105.89-4,511,234.61-
  长期待摊费用摊销4,206,984.74-2,505,599.27-
  处置固定资产、无形资产和其他长期资产的损失8,504.39-538,732.39-
  固定资产报废损失500,032.03---
  公允价值变动损失95,449.11--788,219.18-
  财务费用2,540,876.99-2,092,554.74-
  投资损失-1,505,405.25--7,780,237.04-
  递延所得税-6,646,829.7--4,717,397.63-
  其中:递延所得税资产减少-6,646,829.7-14,264,046.03-
    递延所得税负债增加0--18,981,443.66-
  存货的减少-8,114,695.32--44,529,692.51-
  经营性应收项目的减少-42,660,703.02--307,607,836.3-
  经营性应付项目的增加-18,120,300.28-191,504,290.77-
  其他7,053,974.52-12,935,774.48-
  现金的期末余额397,658,163.64-336,244,341.1-
  减:现金的期初余额336,244,341.1-433,219,899.43-
  现金及现金等价物的净增加额61,413,822.54--96,975,558.33-
公告日期2025-08-202025-04-262025-03-292024-10-26
审计意见(境内)标准无保留意见
TOP↑