当前位置:首页 - 行情中心 - 海利尔(603639) - 财务分析 - 现金流量表

海利尔

(603639)

  

流通市值:44.76亿  总市值:44.76亿
流通股本:3.40亿   总股本:3.40亿

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2,186,919,372.761,323,290,780.84696,190,939.253,173,785,849.09
  收到的税费返还112,243,520.3781,191,243.8241,417,180.48114,541,719.82
  收到其他与经营活动有关的现金56,368,967.9141,418,606.1813,032,614.7277,361,347.8
  经营活动现金流入小计2,355,531,861.041,445,900,630.84750,640,734.453,365,688,916.71
  购买商品、接受劳务支付的现金1,788,966,816.911,216,482,868.26614,663,181.942,403,605,087.66
  支付给职工以及为职工支付的现金327,631,441.23223,884,493.94123,824,178.98373,633,612.65
  支付的各项税费71,642,196.0446,603,021.3911,584,089.4296,867,040.81
  支付其他与经营活动有关的现金116,737,841.173,446,602.4539,181,067.85206,031,219.71
  经营活动现金流出小计2,304,978,295.281,560,416,986.04789,252,518.193,080,136,960.83
  经营活动产生的现金流量净额50,553,565.76-114,516,355.2-38,611,783.74285,551,955.88
二、投资活动产生的现金流量:
  收回投资收到的现金917,264,343.68495,000,000270,000,000993,052,000
  取得投资收益收到的现金4,461,209.653,325,600.572,446,606.37,006,004.04
  处置固定资产、无形资产和其他长期资产收回的现金净额27,9333,4213,42132,400
  处置子公司及其他营业单位收到的现金净额---64,835,000
  收到的其他与投资活动有关的现金3,292,393.941,834,540.73359,3957,550,975.45
  投资活动现金流入小计925,045,880.27500,163,562.3272,809,422.31,072,476,379.49
  购建固定资产、无形资产和其他长期资产支付的现金132,714,333.2792,746,393.0242,084,797.27335,434,149.07
  投资支付的现金845,000,000685,000,000245,000,000763,000,000
  支付其他与投资活动有关的现金5,971,288.254,620,312.832,747,662.797,811,472.62
  投资活动现金流出小计983,685,621.52782,366,705.85289,832,460.061,106,245,621.69
  投资活动产生的现金流量净额-58,639,741.25-282,203,143.55-17,023,037.76-33,769,242.2
三、筹资活动产生的现金流量:
  取得借款收到的现金1,392,044,827.581,180,928,906.11172,955,470.961,834,134,609.7
  收到其他与筹资活动有关的现金1,316,694,952.121,154,464,925.8191,712,787.571,056,449,082.29
  筹资活动现金流入小计2,708,739,779.72,335,393,831.91364,668,258.532,890,583,691.99
  偿还债务支付的现金1,431,918,698.011,186,767,410.14194,399,410.291,543,150,836.63
  分配股利、利润或偿付利息支付的现金177,861,410.287,069,887.221,600,913.73180,882,603.46
  支付其他与筹资活动有关的现金829,047,906.3655,585,767.7164,015,2001,409,684,908.02
  筹资活动现金流出小计2,438,828,014.591,849,423,065.06360,015,524.023,133,718,348.11
  筹资活动产生的现金流量净额269,911,765.11485,970,766.854,652,734.51-243,134,656.12
四、汇率变动对现金及现金等价物的影响-1,129,619.32-817,974.31235,917.37724.56
五、现金及现金等价物净增加额260,695,970.388,433,293.79-50,746,169.628,648,782.12
  加:期初现金及现金等价物余额180,201,953.21180,201,953.21180,201,953.21171,553,171.09
  期末现金及现金等价物余额440,897,923.51268,635,247129,455,783.59180,201,953.21
补充资料:
  净利润-201,470,234.71-181,372,732.58
  资产减值准备-26,141,406.84-44,079,622.87
  固定资产和投资性房地产折旧-123,787,647.95-218,749,772.41
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-123,787,647.95-218,749,772.41
  无形资产摊销-10,042,980.81-21,436,538.83
  处置固定资产、无形资产和其他长期资产的损失-46,767.32-531,915.73
  固定资产报废损失-486,705.71-2,321,772.43
  公允价值变动损失--3,611,449-9,891,909.8
  财务费用--672,208.58-1,605,323.62
  投资损失--8,112,164.36--12,461,519.54
  递延所得税--29,973,083.45-27,858,783.63
  其中:递延所得税资产减少--30,468,608.3-33,674,755.73
    递延所得税负债增加-495,524.85--5,815,972.1
  存货的减少--67,741,889.84--8,290,620.11
  经营性应收项目的减少--592,069,493.71--334,715,431.93
  经营性应付项目的增加-197,422,295.84-120,049,126.15
  其他--4,543,426.81-1,549,376.82
  现金的期末余额-268,635,247-180,201,953.21
  减:现金的期初余额-180,201,953.21-171,553,171.09
  现金及现金等价物的净增加额-88,433,293.79-8,648,782.12
公告日期2025-10-302025-08-292025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑