当前位置:首页 - 行情中心 - 神驰机电(603109) - 财务分析 - 现金流量表

神驰机电

(603109)

  

流通市值:60.80亿  总市值:60.80亿
流通股本:2.09亿   总股本:2.09亿

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1,222,979,925.84588,431,334.742,336,407,276.071,710,872,483.33
  客户存款和同业存放款项净增加额00-0
  向中央银行借款净增加额00-0
  向其他金融机构拆入资金净增加额00-0
  收到原保险合同保费取得的现金00-0
  收到再保险业务现金净额00-0
  保户储金及投资款净增加额00-0
  收取利息、手续费及佣金的现金00-0
  拆入资金净增加额00-0
  回购业务资金净增加额00-0
  收到的税费返还100,231,778.8541,814,224.36163,140,122.01117,928,989.17
  收到其他与经营活动有关的现金43,993,760.5319,885,907.9237,762,559.5821,268,335.23
  经营活动现金流入的其他项目00-0
  经营活动现金流入的平衡项目0-0.0100
  经营活动现金流入小计1,367,205,465.22650,131,467.012,537,309,957.661,850,069,807.73
  购买商品、接受劳务支付的现金1,110,451,859.59488,191,002.321,685,346,860.651,219,787,611.31
  客户贷款及垫款净增加额00-0
  存放中央银行和同业款项净增加额00-0
  支付原保险合同赔付款项的现金00-0
  支付利息、手续费及佣金的现金00-0
  支付保单红利的现金00-0
  支付给职工以及为职工支付的现金206,988,138.62120,612,508.63328,183,162.51249,869,808.22
  支付的各项税费30,437,448.0413,255,151.5667,676,858.8655,479,474.41
  支付其他与经营活动有关的现金122,705,636.2786,769,151.91172,994,628.87167,729,236.51
  经营活动现金流出的其他项目00-0
  经营活动现金流出的平衡项目0.01000
  经营活动现金流出小计1,470,583,082.53708,827,814.422,254,201,510.891,692,866,130.45
  经营活动产生的现金流量净额-103,377,617.31-58,696,347.41283,108,446.77157,203,677.28
二、投资活动产生的现金流量:
  收回投资收到的现金25,000,00025,000,000532,188,677.1620,000,000
  取得投资收益收到的现金563,012.41123,508.66,232,028.735,366,465.38
  处置固定资产、无形资产和其他长期资产收回的现金净额139,585.4232,467.2419,293,294.3216,281,209.35
  处置子公司及其他营业单位收到的现金净额0007,188,677.1
  收到的其他与投资活动有关的现金270,000,000100,000,000200,000,0000
  投资活动现金流入小计295,702,597.83125,155,975.84757,714,000.15648,836,351.83
  购建固定资产、无形资产和其他长期资产支付的现金79,337,992.8447,780,252.61306,584,762.82210,193,734.34
  投资支付的现金00320,000,000613,228,738.76
  质押贷款净增加额--00
  取得子公司及其他营业单位支付的现金00-0
  支付其他与投资活动有关的现金270,000,000100,000,000360,000,0000
  投资活动现金流出小计349,337,992.84147,780,252.61986,584,762.82823,422,473.1
  投资活动产生的现金流量净额-53,635,395.01-22,624,276.77-228,870,762.67-174,586,121.27
三、筹资活动产生的现金流量:
  其中:子公司吸收少数股东投资收到的现金00-0
  取得借款收到的现金223,382,589.2178,666,003.59313,868,330300,000,000
  收到其他与筹资活动有关的现金59,685,349.990329,089,848.09237,034,066.41
  筹资活动现金流入小计283,067,939.278,666,003.59642,958,178.09537,034,066.41
  偿还债务支付的现金113,992,695.161,000,000325,000,000326,774,466.55
  分配股利、利润或偿付利息支付的现金65,649,666.552,068,769.7381,950,980.9179,638,013.11
  支付其他与筹资活动有关的现金97,903,987.0610,000,000259,141,248.15174,481,467.86
  筹资活动现金流出小计277,546,348.7713,068,769.73666,092,229.06580,893,947.52
  筹资活动产生的现金流量净额5,521,590.4365,597,233.86-23,134,050.97-43,859,881.11
四、汇率变动对现金及现金等价物的影响6,324,877.686,466,471.419,252,963.583,542,867.97
五、现金及现金等价物净增加额-145,166,544.21-9,256,918.9140,356,596.71-57,699,457.13
  加:期初现金及现金等价物余额657,754,047.2657,754,047.2617,397,450.49617,397,450.49
  期末现金及现金等价物余额512,587,502.99648,497,128.29657,754,047.2559,697,993.36
补充资料:
  净利润117,663,599.16-193,698,889.94-
  资产减值准备-1,236,817.92-7,139,182.87-
  固定资产和投资性房地产折旧29,030,288.07-50,569,963.85-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧29,030,288.07-50,569,963.85-
  无形资产摊销6,011,488.84-10,231,158.7-
  长期待摊费用摊销3,694,761.77-11,749,595.14-
  处置固定资产、无形资产和其他长期资产的损失-76,275.14-5,569.76-
  固定资产报废损失394,413.8-413,630.06-
  公允价值变动损失3,416,112.98-13,006,986.62-
  财务费用4,746,352.41-7,168,869.48-
  投资损失-562,706.29--3,449,138.31-
  递延所得税-5,652,027.64-4,447,033.28-
  其中:递延所得税资产减少-5,081,499.33-7,095,252.55-
    递延所得税负债增加-570,528.31--2,648,219.27-
  存货的减少-93,460,629.19-12,096,475.36-
  经营性应收项目的减少-80,693,162.89--145,747,201.06-
  经营性应付项目的增加-98,821,168.26-103,897,131.88-
  其他0-1,179,087.21-
  现金的期末余额512,587,502.99-657,754,047.2-
  减:现金的期初余额657,754,047.2-617,397,450.49-
  加:现金等价物的期末余额0---
  减:现金等价物的期初余额0---
  现金及现金等价物的净增加额-145,166,544.21-40,356,596.71-
公告日期2025-08-282025-04-292025-04-182024-10-30
审计意见(境内)标准无保留意见
TOP↑