当前位置:首页 - 行情中心 - 开开实业(600272) - 财务分析 - 现金流量表

开开实业

(600272)

  

流通市值:21.09亿  总市值:34.62亿
流通股本:1.60亿   总股本:2.63亿

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921,019,550.23623,507,170.8328,291,354.17985,246,375.9
  收到其他与经营活动有关的现金12,652,256.0410,184,926.716,914,681.9217,991,084.59
  经营活动现金流入小计933,671,806.27633,692,097.51335,206,036.091,003,237,460.49
  购买商品、接受劳务支付的现金671,523,834.75435,191,219.58201,356,529.85862,906,226.26
  支付给职工以及为职工支付的现金67,052,783.7145,630,502.3624,735,336.53107,781,224.21
  支付的各项税费34,919,962.5626,237,571.2215,955,921.2643,024,600.01
  支付其他与经营活动有关的现金29,603,015.5222,838,663.089,781,811.1451,096,725.22
  经营活动现金流出小计803,099,596.54529,897,956.24251,829,598.781,064,808,775.7
  经营活动产生的现金流量净额130,572,209.73103,794,141.2783,376,437.31-61,571,315.21
二、投资活动产生的现金流量:
  收回投资收到的现金150,000,000120,000,00040,000,000229,484,520
  取得投资收益收到的现金1,498,397.291,245,657.57334,205.532,889,375.51
  处置固定资产、无形资产和其他长期资产收回的现金净额74,887.4763,047.4627,70053,810,917.71
  投资活动现金流入小计151,573,284.76121,308,705.0340,361,905.53286,184,813.22
  购建固定资产、无形资产和其他长期资产支付的现金4,819,569.412,530,480.181,515,048.7817,555,175.23
  投资支付的现金160,000,000120,000,00040,000,000240,000,000
  投资活动现金流出小计164,819,569.41122,530,480.1841,515,048.78257,555,175.23
  投资活动产生的现金流量净额-13,246,284.65-1,221,775.15-1,153,143.2528,629,637.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金156,984,235.05--6,000,000
  其中:子公司吸收少数股东投资收到的现金---6,000,000
  取得借款收到的现金---10,000,000
  收到其他与筹资活动有关的现金14,00014,000-93,513
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计156,998,235.0514,000-16,093,513
  偿还债务支付的现金---10,000,000
  分配股利、利润或偿付利息支付的现金10,932,286.9910,869,705.7775,971.9912,218,973.1
  支付其他与筹资活动有关的现金9,134,837.96,213,347.193,906,316.2113,991,436.15
  筹资活动现金流出小计20,067,124.8917,083,052.963,982,288.236,210,409.25
  筹资活动产生的现金流量净额136,931,110.16-17,069,052.96-3,982,288.2-20,116,896.25
四、汇率变动对现金及现金等价物的影响-10,441.07-9,108.12-135.81-89,889.81
五、现金及现金等价物净增加额254,246,594.1785,494,205.0478,240,870.05-53,148,463.28
  加:期初现金及现金等价物余额105,005,688.11105,005,688.11105,005,688.11158,154,151.39
  期末现金及现金等价物余额359,252,282.28190,499,893.15183,246,558.16105,005,688.11
补充资料:
  净利润-19,617,492.86-47,761,333.95
  资产减值准备--52,943.27-121,114.44
  固定资产和投资性房地产折旧-10,004,135.13-19,408,608.26
  无形资产摊销-752,838.72-1,035,613.97
  长期待摊费用摊销-698,739.24-2,133,321.88
  处置固定资产、无形资产和其他长期资产的损失--23,959.68--33,204,621.25
  固定资产报废损失-4,559.67--
  公允价值变动损失--555,561.65--1,239,013.69
  财务费用-449,713.39--2,890,236.27
  投资损失-1,008,340.82--2,045,371.58
  递延所得税-36,837.59-163,093.44
  其中:递延所得税资产减少-1,223,038.22--1,569,016.97
    递延所得税负债增加--1,186,200.63-1,732,110.41
  存货的减少-3,264,760.93--3,750,382.51
  经营性应收项目的减少-25,941,127--212,282,780.76
  经营性应付项目的增加-38,614,140.98-103,797,270.82
  现金的期末余额-190,499,893.15-105,005,688.11
  减:现金的期初余额-105,005,688.11-158,154,151.39
  现金及现金等价物的净增加额-85,494,205.04--53,148,463.28
公告日期2025-10-312025-08-232025-04-302025-04-30
审计意见(境内)标准无保留意见
TOP↑