当前位置:首页 - 行情中心 - 三羊马(001317) - 财务分析 - 现金流量表

三羊马

(001317)

  

流通市值:15.32亿  总市值:40.12亿
流通股本:3128.84万   总股本:8194.91万

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947,607,754.44439,226,858.431,456,616,496.54999,560,089.08
  收到的税费返还-34,283.798,394,329.128,394,329.12
  收到其他与经营活动有关的现金64,081,511.1114,817,321.5937,110,965.9634,794,332.68
  经营活动现金流入小计1,011,689,265.55454,078,463.811,502,121,791.621,042,748,750.88
  购买商品、接受劳务支付的现金870,422,270.58462,205,591.281,455,523,867.291,064,604,015.82
  支付给职工以及为职工支付的现金51,197,085.9322,067,658.8383,103,097.6761,396,112.2
  支付的各项税费18,362,463.076,172,871.2328,652,166.6519,576,378.01
  支付其他与经营活动有关的现金52,001,971.8927,975,222.669,595,630.0858,595,774.57
  经营活动现金流出小计991,983,791.47518,421,343.941,636,874,761.691,204,172,280.6
  经营活动产生的现金流量净额19,705,474.08-64,342,880.13-134,752,970.07-161,423,529.72
二、投资活动产生的现金流量:
  收回投资收到的现金145,508,325.79-731,494,179.66404,914,237.39
  取得投资收益收到的现金--127,513.59127,513.59
  处置固定资产、无形资产和其他长期资产收回的现金净额24,100-400,690.11-
  收到的其他与投资活动有关的现金--2,765,000423,000
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计145,532,425.79-734,787,383.36405,464,750.98
  购建固定资产、无形资产和其他长期资产支付的现金17,647,638.199,784,605.78107,227,079.0595,258,474.42
  投资支付的现金310,000,000155,000,000727,000,000608,000,000
  支付其他与投资活动有关的现金169,800-1,035,952317,000
  投资活动现金流出小计327,817,438.19164,784,605.78835,263,031.05703,575,474.42
  投资活动产生的现金流量净额-182,285,012.4-164,784,605.78-100,475,647.69-298,110,723.44
三、筹资活动产生的现金流量:
  吸收投资收到的现金6,850,0003,550,0002,900,000-
  其中:子公司吸收少数股东投资收到的现金6,850,0003,550,0002,900,000-
  取得借款收到的现金140,000,00070,000,000403,889,153.71318,889,153.71
  筹资活动现金流入小计146,850,00073,550,000406,789,153.71318,889,153.71
  偿还债务支付的现金113,925,740.5560,000,000155,230,230.6272,525,354.52
  分配股利、利润或偿付利息支付的现金15,366,232.391,986,818.7323,611,141.3518,840,719.21
  支付其他与筹资活动有关的现金8,378,192.686,844,208.6611,244,529.0411,143,126.31
  筹资活动现金流出小计137,670,165.6268,831,027.39190,085,901.01102,509,200.04
  筹资活动产生的现金流量净额9,179,834.384,718,972.61216,703,252.7216,379,953.67
五、现金及现金等价物净增加额-153,399,703.94-224,408,513.3-18,525,365.06-243,154,299.49
  加:期初现金及现金等价物余额372,280,001.32372,280,001.32390,805,366.38390,805,366.38
  期末现金及现金等价物余额218,880,297.38147,871,488.02372,280,001.32147,651,066.89
补充资料:
  净利润-11,878,112.94-8,543,054.59-
  资产减值准备3,849,435.85-9,413,911.66-
  固定资产和投资性房地产折旧14,618,482.31-27,964,151.5-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧14,618,482.31-27,964,151.5-
  无形资产摊销1,952,545.74-3,098,776.82-
  长期待摊费用摊销783,064.98-1,684,059.83-
  处置固定资产、无形资产和其他长期资产的损失-7,265.56--174,206.42-
  固定资产报废损失--12,361-
  公允价值变动损失-441,634.25---
  财务费用15,773,688.52-21,466,595.89-
  投资损失507,258.86--4,093,172.19-
  递延所得税-1,937,957.75--3,596,270.66-
  其中:递延所得税资产减少-1,937,957.75--3,093,317.58-
    递延所得税负债增加---502,953.08-
  存货的减少1,451,800.69-6,990,675.13-
  经营性应收项目的减少-33,007,793.09--255,160,289.84-
  经营性应付项目的增加21,068,498.64-50,823,502-
  其他---1,726,119.38-
  融资租入固定资产24,997,079.95---
  现金的期末余额218,880,297.38-372,280,001.32-
  减:现金的期初余额372,280,001.32-390,805,366.38-
  现金及现金等价物的净增加额-153,399,703.94--18,525,365.06-
公告日期2025-08-282025-04-282025-04-282024-10-31
审计意见(境内)标准无保留意见
TOP↑