当前位置:首页 - 行情中心 - 安必平(688393) - 财务分析 - 现金流量表

安必平

(688393)

  

流通市值:29.85亿  总市值:29.85亿
流通股本:9356.77万   总股本:9356.77万

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217,631,149.73102,556,741.98526,706,275.26374,494,566.67
  收到的税费返还736,941.95379,387.852,813,981.752,307,311.52
  收到其他与经营活动有关的现金4,891,503.533,200,855.812,759,108.025,399,567.97
  经营活动现金流入小计223,259,595.21106,136,985.63542,279,365.03382,201,446.16
  购买商品、接受劳务支付的现金54,624,970.5522,513,306.03176,771,284.28119,639,075.48
  支付给职工以及为职工支付的现金81,462,204.9649,475,463.45174,956,067.53130,409,594.22
  支付的各项税费11,890,514.85,048,887.6133,909,46524,821,306.66
  支付其他与经营活动有关的现金56,269,317.1325,210,580.3153,099,261.05103,636,937.77
  经营活动现金流出小计204,247,007.44102,248,237.39538,736,077.86378,506,914.13
  经营活动产生的现金流量净额19,012,587.773,888,748.243,543,287.173,694,532.03
二、投资活动产生的现金流量:
  收回投资收到的现金226,865,949.05107,218,356.01150,476,498.3793,144,872
  取得投资收益收到的现金6,009,554.154,428,576.563,507,363.314,825,867.8
  处置固定资产、无形资产和其他长期资产收回的现金净额19,279.436,769.6334,819.72,703,905.19
  投资活动现金流入小计232,894,782.63111,653,702.2154,018,681.38100,674,644.99
  购建固定资产、无形资产和其他长期资产支付的现金12,041,062.985,488,291.2923,646,136.9631,748,484.95
  投资支付的现金268,793,481.94149,793,481.9473,252,666.6659,600,000
  投资活动现金流出小计280,834,544.92155,281,773.2396,898,803.6291,348,484.95
  投资活动产生的现金流量净额-47,939,762.29-43,628,071.0357,119,877.769,326,160.04
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,950,000-8,275,0008,275,000
  其中:子公司吸收少数股东投资收到的现金--8,275,000-
  取得借款收到的现金14,791,102.8-7,298,324.57,000,000
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计18,741,102.8-15,573,324.515,275,000
  偿还债务支付的现金7,298,324.55,149,204.521,198,46021,198,460
  分配股利、利润或偿付利息支付的现金10,627,269.9-16,353,427.817,764,966.59
  其中:子公司支付给少数股东的股利、利润1,270,500-1,846,2001,846,200
  支付其他与筹资活动有关的现金9,860,462.88452,518.6912,741,981.812,163,347.26
  筹资活动现金流出小计27,786,057.285,601,723.1950,293,869.651,126,773.85
  筹资活动产生的现金流量净额-9,044,954.48-5,601,723.19-34,720,545.1-35,851,773.85
四、汇率变动对现金及现金等价物的影响117,361.15-47,260.52-124,414.48-10,806.07
五、现金及现金等价物净增加额-37,854,767.85-45,388,306.525,818,205.35-22,841,887.85
  加:期初现金及现金等价物余额93,430,040.593,430,040.567,611,835.1567,611,835.15
  期末现金及现金等价物余额55,575,272.6548,041,73493,430,040.544,769,947.3
补充资料:
  净利润-13,767,832.74-14,900,571.79-
  资产减值准备289,978.09-7,975,221.4-
  固定资产和投资性房地产折旧18,902,643.77-38,102,564.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧18,902,643.77-38,102,564.62-
  无形资产摊销723,546.03-1,185,521.14-
  长期待摊费用摊销2,764,392.59-5,721,458.85-
  处置固定资产、无形资产和其他长期资产的损失26,335.92--328,939.73-
  固定资产报废损失1,137,812.54-165,972.6-
  公允价值变动损失-122,284.22--2,527,647.5-
  财务费用-3,171,478.76--7,881,341.67-
  投资损失-655,597.42--2,822,954.84-
  递延所得税-6,213,782.37--8,646,184.01-
  其中:递延所得税资产减少-6,386,127.84--8,019,848.36-
    递延所得税负债增加172,345.47--626,335.65-
  存货的减少-3,614,739.52--30,233,691.51-
  经营性应收项目的减少38,263,418.11--7,451,123.53-
  经营性应付项目的增加-16,756,958.47--5,408,174.22-
  其他1,116,907.62--6,426,458.58-
  融资租入固定资产2,412,384.8---
  不涉及现金收支的投资和筹资活动金额其他项目--2,898,166.19-
  现金的期末余额55,575,272.65-93,430,040.5-
  减:现金的期初余额93,430,040.5-67,611,835.15-
  现金及现金等价物的净增加额-37,854,767.85-25,818,205.35-
公告日期2025-08-222025-04-302025-04-222024-10-31
审计意见(境内)标准无保留意见
TOP↑