当前位置:首页 - 行情中心 - 密尔克卫(603713) - 财务分析 - 现金流量表

密尔克卫

(603713)

  

流通市值:98.07亿  总市值:98.07亿
流通股本:1.58亿   总股本:1.58亿

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7,813,893,374.535,553,082,237.1813,079,164,962.138,594,921,515.6
  收到的税费返还18,103,613.6411,150,400.12544,523.1331,509,022.11
  收到其他与经营活动有关的现金178,645,350.3621,842,748.44192,101,877.2396,080,691.93
  经营活动现金流入小计8,010,642,338.535,586,075,385.7413,271,811,362.498,722,511,229.64
  购买商品、接受劳务支付的现金6,120,600,316.794,648,576,659.4911,287,574,213.167,834,998,043.77
  支付给职工以及为职工支付的现金367,975,227.29189,011,620.49779,736,987.62513,406,372.91
  支付的各项税费133,692,221.7181,025,016.07397,233,110.55233,363,798.94
  支付其他与经营活动有关的现金143,512,306.26122,164,505.66325,578,991.82300,922,921.09
  经营活动现金流出小计6,765,780,072.055,040,777,801.7112,790,123,303.158,882,691,136.71
  经营活动产生的现金流量净额1,244,862,266.48545,297,584.03481,688,059.34-160,179,907.07
二、投资活动产生的现金流量:
  收回投资收到的现金---6,529,533.38
  取得投资收益收到的现金5,931,887.362,918,042.2421,067,591.4152,951.02
  处置固定资产、无形资产和其他长期资产收回的现金净额5,976,205.22394,958.4822,924,252.758,631,717.52
  处置子公司及其他营业单位收到的现金净额--34,139,468.526,686,813.78
  收到的其他与投资活动有关的现金446,000,000342,000,000965,158,850585,484,391.77
  投资活动现金流入小计457,908,092.58345,313,000.721,043,290,162.68607,385,407.47
  购建固定资产、无形资产和其他长期资产支付的现金315,559,641.79114,421,939.24646,739,517.65409,270,787.99
  投资支付的现金142,962,975-8,000,0001,946,176.54
  取得子公司及其他营业单位支付的现金35,513,123.6-49,722,558.23-
  支付其他与投资活动有关的现金474,121,100523,695,074.12896,405,908.89588,858,538.24
  投资活动现金流出小计968,156,840.39638,117,013.361,600,867,984.771,000,075,502.77
  投资活动产生的现金流量净额-510,248,747.81-292,804,012.64-557,577,822.09-392,690,095.3
三、筹资活动产生的现金流量:
  吸收投资收到的现金49,526,653.4237,622,546.1336,022,574.9654,925,413.26
  其中:子公司吸收少数股东投资收到的现金49,526,653.4237,622,546.1336,022,574.9654,925,413.26
  取得借款收到的现金1,993,408,898.071,471,611,573.23,824,928,507.723,122,914,211.11
  收到其他与筹资活动有关的现金--2,710,0002,710,000
  筹资活动现金流入小计2,042,935,551.491,509,234,119.333,863,661,082.683,180,549,624.37
  偿还债务支付的现金1,619,727,792.081,326,077,068.552,997,216,245.022,226,071,205.65
  分配股利、利润或偿付利息支付的现金174,881,846.8138,927,403.01290,350,698.73184,760,173.88
  其中:子公司支付给少数股东的股利、利润--36,384,984.86-
  支付其他与筹资活动有关的现金66,447,642.75-340,741,440.39110,863,171.74
  筹资活动现金流出小计1,861,057,281.641,365,004,471.563,628,308,384.142,521,694,551.27
  筹资活动产生的现金流量净额181,878,269.85144,229,647.77235,352,698.54658,855,073.1
四、汇率变动对现金及现金等价物的影响7,528,830.241,001,958.897,505,641.37-5,894,328.12
五、现金及现金等价物净增加额924,020,618.76397,725,178.05166,968,577.16100,090,742.61
  加:期初现金及现金等价物余额1,369,710,531.751,369,710,531.751,202,741,954.591,202,741,954.59
  期末现金及现金等价物余额2,293,731,150.511,767,435,709.81,369,710,531.751,302,832,697.2
补充资料:
  净利润415,006,135.26-654,200,013.32-
  资产减值准备-1,843,084.32-7,029,670.88-
  固定资产和投资性房地产折旧90,381,482.23-179,176,357.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧90,381,482.23-179,176,357.62-
  无形资产摊销16,013,252.27-25,346,087.79-
  长期待摊费用摊销6,058,770.06-17,559,531.3-
  处置固定资产、无形资产和其他长期资产的损失224,219.23--1,369,969.07-
  固定资产报废损失--3,960,908-
  公允价值变动损失305,819.09-8,253,083.64-
  财务费用95,303,966.59-145,899,634.98-
  投资损失-4,130,351.66--24,987,224.12-
  递延所得税-19,203,081.83--35,905,503.65-
  其中:递延所得税资产减少-12,091,427.29--104,431,391.56-
    递延所得税负债增加-7,111,654.54-68,525,887.91-
  存货的减少-3,428,090.37-176,074,662.32-
  经营性应收项目的减少649,109,679.19--1,145,510,713.96-
  经营性应付项目的增加-73,898,695.88-314,322,756.34-
  其他-2,116,456.06--35,087,060.45-
  现金的期末余额2,293,731,150.51-1,369,710,531.75-
  减:现金的期初余额1,369,710,531.75-1,202,741,954.59-
  现金及现金等价物的净增加额924,020,618.76-166,968,577.16-
公告日期2025-08-152025-04-152025-04-152024-10-17
审计意见(境内)标准无保留意见
TOP↑