当前位置:首页 - 行情中心 - 皇庭国际(000056) - 财务分析 - 现金流量表

皇庭国际

(000056)

  

流通市值:26.57亿  总市值:34.77亿
流通股本:9.04亿   总股本:11.83亿

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277,890,933.45131,647,823.61723,174,148.8538,480,360.85
  收到的税费返还--4,050,310.03-
  收到其他与经营活动有关的现金51,786,822.4617,225,837.3755,288,091.9180,816,131.47
  经营活动现金流入小计329,677,755.91148,873,660.98782,512,550.74619,296,492.32
  购买商品、接受劳务支付的现金87,832,274.742,854,634.11198,625,872.72156,936,109.73
  客户贷款及垫款净增加额-28,059,360.87--
  支付给职工以及为职工支付的现金57,539,356.32-128,525,952.49105,670,674.35
  支付的各项税费17,906,837.438,997,203.7847,310,610.1331,092,518.43
  支付其他与经营活动有关的现金63,016,382.5617,925,169.1973,219,119.5637,149,274.25
  经营活动现金流出小计226,294,851.0197,836,367.95447,681,554.9330,848,576.76
  经营活动产生的现金流量净额103,382,904.951,037,293.03334,830,995.84288,447,915.56
二、投资活动产生的现金流量:
  收回投资收到的现金10,000,00010,000,00064,000,0003,000,000
  处置固定资产、无形资产和其他长期资产收回的现金净额470201,945255
  收到的其他与投资活动有关的现金176,446.12---
  投资活动现金流入小计10,176,916.1210,000,02064,001,9453,000,255
  购建固定资产、无形资产和其他长期资产支付的现金888,915.59489,468.167,203,093.317,440,568.58
  投资活动现金流出小计888,915.59489,468.167,203,093.317,440,568.58
  投资活动产生的现金流量净额9,288,000.539,510,551.8456,798,851.69-4,440,313.58
三、筹资活动产生的现金流量:
  吸收投资收到的现金--2,250,0002,250,000
  其中:子公司吸收少数股东投资收到的现金--2,250,000-
  取得借款收到的现金18,200,00015,200,00040,000,00037,000,000
  收到其他与筹资活动有关的现金39,388,944.5529,749,216.522,009,805.6911,488,166.27
  筹资活动现金流入小计57,588,944.5544,949,216.564,259,805.6950,738,166.27
  偿还债务支付的现金57,917,138.134,500,000158,537,914.11218,944,350
  分配股利、利润或偿付利息支付的现金126,673,937.9759,409,204.97303,511,023.85162,117,980.7
  其中:子公司支付给少数股东的股利、利润980,000784,0001,489,600-
  支付其他与筹资活动有关的现金2,086,617.41,026,64651,102,896.2426,713,090.74
  筹资活动现金流出小计186,677,693.4794,935,850.97513,151,834.2407,775,421.44
  筹资活动产生的现金流量净额-129,088,748.92-49,986,634.47-448,892,028.51-357,037,255.17
四、汇率变动对现金及现金等价物的影响-3,383.76-1,040.9813,888.7-940.16
五、现金及现金等价物净增加额-16,421,227.2510,560,169.42-57,248,292.28-73,030,593.35
  加:期初现金及现金等价物余额60,601,062.0660,601,062.06117,849,354.34117,849,354.34
  期末现金及现金等价物余额44,179,834.8171,161,231.4860,601,062.0644,818,760.99
补充资料:
  净利润-201,440,177.16--653,136,199.74-
  资产减值准备2,496,847.26-92,273,609.79-
  固定资产和投资性房地产折旧8,862,823.92-22,183,067.41-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧8,862,823.92-22,183,067.41-
  无形资产摊销367,060.14-1,615,782.76-
  长期待摊费用摊销4,644,689.15-12,548,084.35-
  处置固定资产、无形资产和其他长期资产的损失-997,201.51--48,001,128.61-
  固定资产报废损失3,911.69-25,653.89-
  公允价值变动损失-7,818,054.98-189,256,386.33-
  财务费用290,840,831.73-658,123,335.98-
  投资损失256,715.33-1,850,717.03-
  递延所得税-24,284.2--30,855,139.86-
  其中:递延所得税资产减少-24,284.2--7,062,246.06-
    递延所得税负债增加---23,792,893.8-
  存货的减少-1,238,546.51-334,152.94-
  经营性应收项目的减少10,176,446.12-37,025,048.15-
  经营性应付项目的增加1,335,357.9--117,716,636.77-
  现金的期末余额44,179,834.81-60,601,062.06-
  减:现金的期初余额60,601,062.06-117,849,354.34-
  现金及现金等价物的净增加额-16,421,227.25--57,248,292.28-
公告日期2025-08-272025-04-302025-04-262024-10-29
审计意见(境内)标准无保留意见
TOP↑