当前位置:首页 - 行情中心 - 农心科技(001231) - 财务分析 - 现金流量表

农心科技

(001231)

  

流通市值:11.90亿  总市值:23.84亿
流通股本:4990.50万   总股本:9994.00万

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292,064,508.81183,624,954.5470,667,579.19594,286,660.77
  收到的税费返还---31,289,003.68
  收到其他与经营活动有关的现金12,055,773.0111,388,889.924,241,270.4876,354,685.96
  经营活动现金流入小计304,120,281.82195,013,844.4674,908,849.67701,930,350.41
  购买商品、接受劳务支付的现金253,153,399.72181,771,215.390,731,970.62379,808,540.52
  支付给职工以及为职工支付的现金89,217,308.6766,132,985.5140,381,047.17102,278,238.31
  支付的各项税费19,256,960.1413,528,150.484,898,829.7519,750,664.56
  支付其他与经营活动有关的现金54,725,174.4535,436,928.0112,277,131.1110,330,184.31
  经营活动现金流出小计416,352,842.98296,869,279.3148,288,978.64612,167,627.7
  经营活动产生的现金流量净额-112,232,561.16-101,855,434.84-73,380,128.9789,762,722.71
二、投资活动产生的现金流量:
  收回投资收到的现金597,722,000360,000,000162,000,000504,799,000
  取得投资收益收到的现金2,910,115.921,323,866.14617,773.421,939,117.74
  处置固定资产、无形资产和其他长期资产收回的现金净额187,555187,555178,555366,412
  投资活动现金流入小计600,819,670.92361,511,421.14162,796,328.42507,104,529.74
  购建固定资产、无形资产和其他长期资产支付的现金60,484,879.7832,992,850.8714,539,595.6276,804,198.12
  投资支付的现金651,892,504380,892,504183,500,000664,800,000
  支付其他与投资活动有关的现金---77,333.33
  投资活动现金流出小计712,377,383.78413,885,354.87198,039,595.62741,681,531.45
  投资活动产生的现金流量净额-111,557,712.86-52,373,933.73-35,243,267.2-234,577,001.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金10,444,30010,444,30010,444,300-
  其中:子公司吸收少数股东投资收到的现金--0-
  取得借款收到的现金146,700,000146,700,000136,700,000-
  收到其他与筹资活动有关的现金--0-
  筹资活动现金流入平衡项目000-
  筹资活动现金流入小计157,144,300157,144,300147,144,300-
  偿还债务支付的现金---130,230,052.25
  分配股利、利润或偿付利息支付的现金16,860,175.461,657,904.77728,677.4416,132,677.11
  其中:子公司支付给少数股东的股利、利润--0-
  支付其他与筹资活动有关的现金105,192105,19296,00022,508,969.48
  筹资活动现金流出小计16,965,367.461,763,096.77824,677.44168,871,698.84
  筹资活动产生的现金流量净额140,178,932.54155,381,203.23146,319,622.56-168,871,698.84
四、汇率变动对现金及现金等价物的影响-152,869.01-100,291.11-23,725.1826,210.72
五、现金及现金等价物净增加额-83,764,210.491,051,543.5537,672,501.21-313,659,767.12
  加:期初现金及现金等价物余额157,506,204.24157,506,204.24157,506,204.24471,165,971.36
  期末现金及现金等价物余额73,741,993.75158,557,747.79195,178,705.45157,506,204.24
补充资料:
  净利润-44,104,308.84-56,405,073.54
  资产减值准备-3,321,576.03-4,456,647.49
  固定资产和投资性房地产折旧-15,348,368.06-15,566,570.39
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-15,348,368.06-15,566,570.39
  无形资产摊销-1,004,013.25-2,058,889.98
  长期待摊费用摊销-232,521.74-439,439.34
  处置固定资产、无形资产和其他长期资产的损失--3,329.94--19,141
  固定资产报废损失-138,339.54-518,933.81
  公允价值变动损失--1,478,204.68--571,808.93
  财务费用-1,872,490.22-1,643,189.19
  投资损失--1,454,750.9--2,574,890.61
  递延所得税--3,463,220.76--1,831,593.18
  其中:递延所得税资产减少--3,577,922.36--539,482.9
    递延所得税负债增加-114,701.6--1,292,110.28
  存货的减少-61,167,251.65--60,976,790.95
  经营性应收项目的减少--153,733,882.76--10,729,095.17
  经营性应付项目的增加--69,036,370.14-85,155,799.64
  现金的期末余额-158,557,747.79-157,506,204.24
  减:现金的期初余额-157,506,204.24-471,165,971.36
  现金及现金等价物的净增加额-1,051,543.55--313,659,767.12
公告日期2025-10-292025-08-292025-04-282025-04-28
审计意见(境内)标准无保留意见
TOP↑