当前位置:首页 - 行情中心 - 元祖股份(603886) - 财务分析 - 现金流量表

元祖股份

(603886)

  

流通市值:30.79亿  总市值:30.79亿
流通股本:2.40亿   总股本:2.40亿

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1,065,485,085.09460,781,405.52,906,158,721.522,376,018,102.26
  收到其他与经营活动有关的现金6,849,359.99,064,405.3520,034,887.3421,248,432.12
  经营活动现金流入小计1,072,334,444.99469,845,810.852,926,193,608.862,397,266,534.38
  购买商品、接受劳务支付的现金367,677,744.05210,453,234.051,294,643,199.13963,167,589.25
  支付给职工以及为职工支付的现金321,272,762.8158,040,468.65618,046,848.8446,317,891.54
  支付的各项税费101,081,639.6536,882,079.51285,665,117.32175,793,223.61
  支付其他与经营活动有关的现金140,196,794.9766,070,875.6353,404,585289,636,543.94
  经营活动现金流出小计930,228,941.47471,446,657.812,551,759,750.251,874,915,248.34
  经营活动产生的现金流量净额142,105,503.52-1,600,846.96374,433,858.61522,351,286.04
二、投资活动产生的现金流量:
  收回投资收到的现金1,015,000,000355,000,0002,680,000,0001,940,000,000
  取得投资收益收到的现金11,163,870.453,943,547.6841,015,275.9231,809,332.63
  处置固定资产、无形资产和其他长期资产收回的现金净额1,446,792.581,079,209.146,683,113.15849,260.99
  投资活动现金流入小计1,027,610,663.03360,022,756.822,727,698,389.071,972,658,593.62
  购建固定资产、无形资产和其他长期资产支付的现金35,933,698.8618,682,562.81104,782,505.8877,487,411.78
  投资支付的现金1,030,000,000650,000,0002,385,000,0001,865,000,000
  投资活动现金流出小计1,065,933,698.86668,682,562.812,489,782,505.881,942,487,411.78
  投资活动产生的现金流量净额-38,323,035.83-308,659,805.99237,915,883.1930,171,181.84
三、筹资活动产生的现金流量:
  分配股利、利润或偿付利息支付的现金111,984,100-240,000,000240,000,000
  支付其他与筹资活动有关的现金75,259,777.6940,394,789.16154,137,750.2117,263,501.95
  筹资活动现金流出小计187,243,877.6940,394,789.16394,137,750.2357,263,501.95
  筹资活动产生的现金流量净额-187,243,877.69-40,394,789.16-394,137,750.2-357,263,501.95
四、汇率变动对现金及现金等价物的影响-132,014-45,084589,8061,594,607.43
五、现金及现金等价物净增加额-83,593,424-350,700,526.11218,801,797.6196,853,573.36
  加:期初现金及现金等价物余额536,392,250.85536,392,250.85317,590,453.25317,590,453.25
  期末现金及现金等价物余额452,798,826.85185,691,724.74536,392,250.85514,444,026.61
补充资料:
  净利润1,195,833.48-248,754,455.16-
  资产减值准备2,563,825.97-13,052,247.17-
  固定资产和投资性房地产折旧20,082,663.15-35,063,683.8-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧20,082,663.15-35,063,683.8-
  无形资产摊销1,185,419.69-2,387,612.57-
  长期待摊费用摊销27,681,667.55-52,211,042.82-
  处置固定资产、无形资产和其他长期资产的损失3,919,573.58-9,236,350.76-
  公允价值变动损失-25,929,193.59--11,699,291.6-
  财务费用10,340,042.1-15,219,051.89-
  投资损失353,744.38--8,404,269.59-
  递延所得税-12,469,893.12-1,233,914.57-
  其中:递延所得税资产减少-18,952,191.52-1,529,875.07-
    递延所得税负债增加6,482,298.4--295,960.5-
  存货的减少5,640,835.39-4,380,402.11-
  经营性应收项目的减少29,787,163.12--46,918,834.08-
  经营性应付项目的增加9,435,350.95--95,998,235-
  现金的期末余额452,798,826.85-536,392,250.85-
  减:现金的期初余额536,392,250.85-317,590,453.25-
  现金及现金等价物的净增加额-83,593,424-218,801,797.6-
公告日期2025-08-272025-04-262025-03-262024-10-28
审计意见(境内)标准无保留意见
TOP↑