当前位置:首页 - 行情中心 - 慕思股份(001323) - 财务分析 - 现金流量表

慕思股份

(001323)

  

流通市值:26.08亿  总市值:121.28亿
流通股本:8602.29万   总股本:4.00亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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1,232,773,224.525,971,630,016.24,676,793,385.023,163,264,243.7
收到的税费返还1,526,044.93468,309.91--
收到其他与经营活动有关的现金15,684,178.288,896,090.0172,336,237.0353,486,566.54
经营活动现金流入的平衡项目0000
经营活动现金流入小计1,249,983,447.656,060,994,416.124,749,129,622.053,216,750,810.24
购买商品、接受劳务支付的现金654,132,959.142,396,132,474.182,377,149,482.831,641,143,880.34
支付给职工以及为职工支付的现金237,595,657.17896,187,892.09676,524,709.47459,343,520.38
支付的各项税费133,861,064.9496,136,188.52371,704,635.12239,361,500.56
支付其他与经营活动有关的现金288,976,001.941,182,020,921.55917,743,469.27654,269,740.55
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,314,565,683.154,970,477,476.344,343,122,296.692,994,118,641.83
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-64,582,235.51,090,516,939.78406,007,325.36222,632,168.41
二、投资活动产生的现金流量:
收回投资收到的现金2,667,800,0004,971,359,127.513,373,159,483.752,287,800,000
取得投资收益收到的现金13,634,085.2127,448,747.7110,159,146.788,028,793.8
处置固定资产、无形资产和其他长期资产收回的现金净额428,700.34,715,133.283,261,831.812,576,106.15
投资活动现金流入的平衡项目0000
投资活动现金流入小计2,681,862,785.515,003,523,008.53,386,580,462.342,298,404,899.95
购建固定资产、无形资产和其他长期资产支付的现金68,936,538.87380,677,935.16324,443,414.92257,315,490.47
投资支付的现金1,532,110,509.756,759,859,483.754,761,059,483.753,146,400,000
取得子公司及其他营业单位支付的现金27,673,701-3,000,0003,000,000
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,628,720,749.627,140,537,418.915,088,502,898.673,406,715,490.47
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额1,053,142,035.89-2,137,014,410.41-1,701,922,436.33-1,108,310,590.52
三、筹资活动产生的现金流量:
吸收投资收到的现金200,000---
取得借款收到的现金304,141,0002,207,166,654.591,706,930,428.631,249,082,218.1
收到其他与筹资活动有关的现金201,205,322.35811,854,667.6627,595,503.12561,369,502.91
筹资活动现金流入平衡项目0000
筹资活动现金流入小计505,546,322.353,019,021,322.192,334,525,931.751,810,451,721.01
偿还债务支付的现金562,185,436.491,590,991,327.94934,909,109.84934,909,109.84
分配股利、利润或偿付利息支付的现金1,518,788.39699,084,835.85572,978,104.46403,525,005.99
支付其他与筹资活动有关的现金112,178,702.181,050,325,461.17635,969,798.73279,280,349.95
筹资活动现金流出平衡项目0000
筹资活动现金流出小计675,882,927.063,340,401,624.962,143,857,013.031,617,714,465.78
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-170,336,604.71-321,380,302.77190,668,918.72192,737,255.23
四、汇率变动对现金及现金等价物的影响-3,015,687.22237,655.97-43,275.5224,239.21
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额815,207,508.46-1,367,640,117.43-1,105,289,467.75-692,716,927.67
加:期初现金及现金等价物余额776,190,878.872,143,830,996.32,143,830,996.32,143,830,996.3
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额1,591,398,387.33776,190,878.871,038,541,528.551,451,114,068.63
补充资料:
净利润-767,327,852.54-373,176,957.09
资产减值准备-6,589,806.44-886,422.18
固定资产和投资性房地产折旧-188,679,852.17-93,235,274.47
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-188,679,852.17-93,235,274.47
无形资产摊销-32,933,217.71-16,385,736.05
长期待摊费用摊销-24,612,113.06-16,266,096.29
处置固定资产、无形资产和其他长期资产的损失-8,001,855.4-5,857,118.61
固定资产报废损失-1,401,902.34-1,291,646.95
公允价值变动损失--21,419,451.49--2,557,572.77
财务费用-13,674,985.08-12,951,757.19
投资损失--15,104,530.78--7,727,701.05
递延所得税-8,254,434.59-10,459,283.78
其中:递延所得税资产减少-14,641,764.42-16,839,581.69
递延所得税负债增加--6,387,329.83--6,380,297.91
存货的减少-29,960,000.62-27,460,569.93
经营性应收项目的减少--64,984.8--2,015,048.99
经营性应付项目的增加-5,890,326.64--341,783,629.51
其他-24,929,672.36-5,679,781.25
融资租入固定资产-30,371,579.8--
现金的期末余额-776,190,878.87-1,451,114,068.63
减:现金的期初余额-2,143,830,996.3-2,143,830,996.3
公告日期2025-04-252025-04-252024-10-302024-08-28
审计意见(境内)标准无保留意见
TOP↑