当前位置:首页 - 行情中心 - 爱丽家居(603221) - 财务分析 - 现金流量表

爱丽家居

(603221)

  

流通市值:32.83亿  总市值:33.14亿
流通股本:2.42亿   总股本:2.45亿

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911,386,278.83618,077,932.74358,342,809.611,381,758,134.01
  收到的税费返还52,213,690.839,599,859.6222,127,743.39100,334,376.63
  收到其他与经营活动有关的现金11,780,477.047,344,196.295,231,026.2310,962,248.61
  经营活动现金流入小计975,380,446.67665,021,988.65385,701,579.231,493,054,759.25
  购买商品、接受劳务支付的现金677,439,310.62433,852,498.09233,982,103.5966,760,215.05
  支付给职工以及为职工支付的现金141,120,167.6698,882,614.1258,702,687.61169,139,171.63
  支付的各项税费34,258,870.5830,096,292.8815,898,571.126,342,366.02
  支付其他与经营活动有关的现金42,408,866.6326,701,782.3514,508,244.4159,491,056.66
  经营活动现金流出小计895,227,215.49589,533,187.44323,091,606.621,221,732,809.36
  经营活动产生的现金流量净额80,153,231.1875,488,801.2162,609,972.61271,321,949.89
二、投资活动产生的现金流量:
  取得投资收益收到的现金---179,250
  处置固定资产、无形资产和其他长期资产收回的现金净额496,011.04490,406.17110,244.251,494,248.35
  收到的其他与投资活动有关的现金247,541.68---
  投资活动现金流入小计743,552.72490,406.17110,244.251,673,498.35
  购建固定资产、无形资产和其他长期资产支付的现金82,821,370.8173,360,130.956,144,227.6165,192,435.81
  投资活动现金流出小计82,821,370.8173,360,130.956,144,227.6165,192,435.81
  投资活动产生的现金流量净额-82,077,818.09-72,869,724.73-56,033,983.35-163,518,937.46
三、筹资活动产生的现金流量:
  吸收投资收到的现金---24,974,578
  其中:子公司吸收少数股东投资收到的现金---425,778
  取得借款收到的现金201,253,507.5138,400,00072,000,000371,973,800
  筹资活动现金流入小计201,253,507.5138,400,00072,000,000396,948,378
  偿还债务支付的现金232,000,000117,000,00041,155,000260,424,000
  分配股利、利润或偿付利息支付的现金26,720,539.5949,324,784.372,798,357.7333,339,603.71
  支付其他与筹资活动有关的现金42,393,714.146,485,193.393,240,474.212,543,521.41
  筹资活动现金流出小计301,114,253.73172,809,977.7647,193,831.93306,307,125.12
  筹资活动产生的现金流量净额-99,860,746.23-34,409,977.7624,806,168.0790,641,252.88
四、汇率变动对现金及现金等价物的影响-114,416.51,766,297.35-63,497.9212,918,174.31
  现金及现金等价物净增加额平衡项目0.01000
五、现金及现金等价物净增加额-101,899,749.63-30,024,603.9331,318,659.41211,362,439.62
  加:期初现金及现金等价物余额514,206,339.21514,206,339.21514,206,339.21302,843,899.59
  期末现金及现金等价物余额412,306,589.58484,181,735.28545,524,998.62514,206,339.21
补充资料:
  净利润-17,790,283.16-128,368,127.1
  资产减值准备-4,655,219.21-574,479
  固定资产和投资性房地产折旧-52,816,133.06-102,891,014.43
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-52,816,133.06-102,891,014.43
  无形资产摊销-1,779,409.13-4,589,897.88
  长期待摊费用摊销-4,128,686.04-6,100,602.64
  处置固定资产、无形资产和其他长期资产的损失-1,231,007.55-555,451.61
  公允价值变动损失---7,594,274.2
  财务费用--90,024.83-3,320,920.97
  投资损失---275,183.11
  递延所得税--11,385,054.46--9,069,294.87
  其中:递延所得税资产减少--10,818,535.05--9,959,837.21
    递延所得税负债增加--566,519.41-890,542.34
  存货的减少--42,630,866.94--57,344,835.86
  经营性应收项目的减少-93,459,745.14-42,986,649.01
  经营性应付项目的增加--53,435,531.19-25,320,340.53
  其他-1,673,692.62-7,859,875
  现金的期末余额-484,181,735.28-514,206,339.21
  减:现金的期初余额-514,206,339.21-302,843,899.59
  现金及现金等价物的净增加额--30,024,603.93-211,362,439.62
公告日期2025-10-282025-08-282025-04-302025-04-29
审计意见(境内)标准无保留意见
TOP↑