当前位置:首页 - 行情中心 - 祥源文旅(600576) - 财务分析 - 现金流量表

祥源文旅

(600576)

  

流通市值:47.94亿  总市值:76.56亿
流通股本:6.60亿   总股本:10.55亿

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518,757,919.63205,379,918908,287,437.36634,530,358.31
  收到的税费返还--953,360.25750,117.74
  收到其他与经营活动有关的现金58,742,294.4415,567,396.7755,489,993.4749,153,423.9
  经营活动现金流入小计577,500,214.07220,947,314.77964,730,791.08684,433,899.95
  购买商品、接受劳务支付的现金194,893,889.2380,289,117.24331,843,980.42228,910,787.08
  支付给职工以及为职工支付的现金97,454,845.6152,245,498.88145,811,696.86105,893,269.74
  支付的各项税费37,162,798.3617,193,150.3672,525,460.2744,670,998.82
  支付其他与经营活动有关的现金93,179,160.2946,941,725.84178,257,569.94136,309,930.86
  经营活动现金流出小计422,690,693.49196,669,492.32728,438,707.49515,784,986.5
  经营活动产生的现金流量净额154,809,520.5824,277,822.45236,292,083.59168,648,913.45
二、投资活动产生的现金流量:
  收回投资收到的现金59,714,118.4945,252.583,224,983.081,273,199.24
  取得投资收益收到的现金--210,970210,970
  处置固定资产、无形资产和其他长期资产收回的现金净额56,476.2654,943.26550,200545,155
  收到的其他与投资活动有关的现金--2,881,726.022,881,726.02
  投资活动现金流入小计59,770,594.75100,195.846,867,879.14,911,050.26
  购建固定资产、无形资产和其他长期资产支付的现金78,824,713.7231,410,775.66457,940,281.01290,770,660.26
  投资支付的现金4,600,0002,000,000-200,464,022.02
  取得子公司及其他营业单位支付的现金86,882,290.45,443,201.4222,279,176.3120,304,838.5
  投资活动现金流出小计170,307,004.1238,853,977.06680,219,457.32511,539,520.78
  投资活动产生的现金流量净额-110,536,409.37-38,753,781.22-673,351,578.22-506,628,470.52
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,216,666.67-91,330,00088,030,000
  其中:子公司吸收少数股东投资收到的现金1,216,666.67-91,330,00088,030,000
  取得借款收到的现金333,070,124.14258,036,500.41417,093,365.99178,850,000
  收到其他与筹资活动有关的现金--721,359.74721,359.74
  筹资活动现金流入小计334,286,790.81258,036,500.41509,144,725.73267,601,359.74
  偿还债务支付的现金170,419,990.2829,547,796.22230,931,460.33121,500,000
  分配股利、利润或偿付利息支付的现金26,459,738.118,946,390.9317,186,757.729,750,684.4
  其中:子公司支付给少数股东的股利、利润10,843,236.431,530,579.59140,000-
  支付其他与筹资活动有关的现金11,412,536.91,215,569.24133,038,460.24122,595,295.92
  筹资活动现金流出小计208,292,265.2939,709,756.39381,156,678.29253,845,980.32
  筹资活动产生的现金流量净额125,994,525.52218,326,744.02127,988,047.4413,755,379.42
四、汇率变动对现金及现金等价物的影响---11,421.64-1,363.39
五、现金及现金等价物净增加额170,267,636.73203,850,785.25-309,082,868.83-324,225,541.04
  加:期初现金及现金等价物余额207,267,957.47207,267,957.47516,350,826.3516,350,826.3
  期末现金及现金等价物余额377,535,594.2411,118,742.72207,267,957.47192,125,285.26
补充资料:
  净利润105,020,015.74-159,372,471.77-
  资产减值准备3,379,634-13,414,228.49-
  固定资产和投资性房地产折旧35,574,155.8-56,228,998.83-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧35,574,155.8-56,228,998.83-
  无形资产摊销26,678,353.73-52,076,227.05-
  长期待摊费用摊销10,007,097.65-15,343,729.93-
  处置固定资产、无形资产和其他长期资产的损失238,367.95-451,385.72-
  固定资产报废损失466,266.46-491,437.69-
  公允价值变动损失-8,185.56--378,810-
  财务费用22,295,998.47-27,532,360.83-
  投资损失-7,590,601.53-584,971.98-
  递延所得税110,410.26--9,446,132.21-
  其中:递延所得税资产减少-2,807,491.91-1,933,451.7-
    递延所得税负债增加2,917,902.17--11,379,583.91-
  存货的减少-13,673,849.92--23,114,326.48-
  经营性应收项目的减少-29,408,522.08--3,349,004.31-
  经营性应付项目的增加-3,585,133.1--57,871,592.17-
  现金的期末余额377,535,594.2-207,267,957.47-
  减:现金的期初余额207,267,957.47-516,350,826.3-
  现金及现金等价物的净增加额170,267,636.73--309,082,868.83-
公告日期2025-08-232025-04-262025-04-182024-10-30
审计意见(境内)标准无保留意见
TOP↑