当前位置:首页 - 行情中心 - 皇马科技(603181) - 财务分析 - 现金流量表

皇马科技

(603181)

  

流通市值:107.26亿  总市值:107.26亿
流通股本:5.89亿   总股本:5.89亿

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1,455,513,356.84966,083,533.62454,832,428.561,761,086,996.77
  收到的税费返还82,990,267.2171,760,314.4958,885,022.6641,847,632.88
  收到其他与经营活动有关的现金57,390,207.0930,000,077.3510,267,427.23117,942,415.46
  经营活动现金流入小计1,595,893,831.141,067,843,925.46523,984,878.451,920,877,045.11
  购买商品、接受劳务支付的现金964,760,239.24665,906,418.64358,503,896.811,449,326,956.98
  支付给职工以及为职工支付的现金99,148,935.366,331,928.0638,657,307.23115,574,731.61
  支付的各项税费133,861,330.8102,076,208.5775,036,333.1154,671,721.91
  支付其他与经营活动有关的现金69,983,998.6661,812,428.4510,831,712.55107,088,524.77
  经营活动现金流出小计1,267,754,504896,126,983.72483,029,249.691,826,661,935.27
  经营活动产生的现金流量净额平衡项目00.0100
  经营活动产生的现金流量净额328,139,327.14171,716,941.7540,955,628.7694,215,109.84
二、投资活动产生的现金流量:
  收回投资收到的现金80,000,00080,000,000-4,800,000
  取得投资收益收到的现金1,073,799.5664,000.45--
  处置固定资产、无形资产和其他长期资产收回的现金净额413,403.97413,403.97-900,443.15
  收到的其他与投资活动有关的现金10,447,947.938,477,093.232,045,00022,282,920
  投资活动现金流入小计91,935,151.489,554,497.652,045,00027,983,363.15
  购建固定资产、无形资产和其他长期资产支付的现金166,901,867.3298,567,883.6158,982,246.52252,400,640.15
  投资支付的现金80,000,00080,000,00080,000,000-
  支付其他与投资活动有关的现金8,909,317.936,060,247.931,290,00022,209,420
  投资活动现金流出小计255,811,185.25184,628,131.54140,272,246.52274,610,060.15
  投资活动产生的现金流量净额-163,876,033.85-95,073,633.89-138,227,246.52-246,626,697
三、筹资活动产生的现金流量:
  取得借款收到的现金154,787,568.5108,592,568.589,900,000305,170,000
  收到其他与筹资活动有关的现金---64,797,920
  筹资活动现金流入小计154,787,568.5108,592,568.589,900,000369,967,920
  偿还债务支付的现金116,040,000102,040,00099,040,000240,010,000
  分配股利、利润或偿付利息支付的现金129,807,051.97127,263,188.763,464,241.3699,733,718.54
  支付其他与筹资活动有关的现金---31,700,770.85
  筹资活动现金流出小计245,847,051.97229,303,188.76102,504,241.36371,444,489.39
  筹资活动产生的现金流量净额-91,059,483.47-120,710,620.26-12,604,241.36-1,476,569.39
四、汇率变动对现金及现金等价物的影响2,631,295.122,555,341.681,486,664.653,954,204.28
五、现金及现金等价物净增加额75,835,104.94-41,511,970.72-108,389,194.47-149,933,952.27
  加:期初现金及现金等价物余额532,219,215.01532,219,215.01532,219,215.01682,153,167.28
  期末现金及现金等价物余额608,054,319.95490,707,244.29423,830,020.54532,219,215.01
补充资料:
  净利润-218,661,400.63-397,776,971.79
  资产减值准备-1,110,026.3-522,872.14
  固定资产和投资性房地产折旧-62,876,127.78-118,661,689.26
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-62,876,127.78-118,661,689.26
  无形资产摊销-2,802,995.04-5,479,194.18
  长期待摊费用摊销-779,345.84-1,282,158.98
  处置固定资产、无形资产和其他长期资产的损失--50,113.8-20,655.53
  固定资产报废损失---9,217.5
  公允价值变动损失-539,000-9,625,000
  财务费用--1,337,379.32-7,362,163.47
  投资损失--664,000.45--273,751.09
  递延所得税--4,541,402.56--7,334,935.95
  其中:递延所得税资产减少--4,541,402.56--5,490,808.29
    递延所得税负债增加----1,844,127.66
  存货的减少-18,002,119.8--30,919,114.36
  经营性应收项目的减少--116,243,702.84--481,189,373.37
  经营性应付项目的增加--16,942,496.05-59,023,529.22
  其他-6,725,021.38-9,134,822.6
  现金的期末余额-490,707,244.29-532,219,215.01
  减:现金的期初余额-532,219,215.01-682,153,167.28
  现金及现金等价物的净增加额--41,511,970.72--149,933,952.27
公告日期2025-10-292025-08-232025-04-182025-04-18
审计意见(境内)标准无保留意见
TOP↑