当前位置:首页 - 行情中心 - 皇氏集团(002329) - 财务分析 - 现金流量表

皇氏集团

(002329)

  

流通市值:24.65亿  总市值:31.55亿
流通股本:6.50亿   总股本:8.32亿

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993,391,409.13460,110,387.792,275,874,451.742,160,845,850.28
  收到的税费返还443,842.01443,842.0121,173,775.0619,951,939.59
  收到其他与经营活动有关的现金454,583,380.31231,758,517.361,093,578,547.21175,669,136.88
  经营活动现金流入小计1,448,418,631.45692,312,747.163,390,626,774.012,356,466,926.75
  购买商品、接受劳务支付的现金688,145,362.12360,633,407.331,502,188,569.211,766,231,118.22
  支付给职工以及为职工支付的现金133,550,939.3170,124,027.37257,122,782.03191,217,570.37
  支付的各项税费24,794,694.725,012,236.5742,286,043.9228,799,854.88
  支付其他与经营活动有关的现金668,578,385.36340,351,635.211,227,217,736.2250,193,982.1
  经营活动现金流出小计1,515,069,381.51776,121,306.483,028,815,131.362,236,442,525.57
  经营活动产生的现金流量净额-66,650,750.06-83,808,559.32361,811,642.65120,024,401.18
二、投资活动产生的现金流量:
  收回投资收到的现金80,500,00040,870,000208,094,458.47150,826,600
  取得投资收益收到的现金1,404,187194,065.052,001,475.611,249,786.66
  处置固定资产、无形资产和其他长期资产收回的现金净额4,549,764.241,887,941.3514,905,075.5112,963,807.04
  处置子公司及其他营业单位收到的现金净额--169.49-
  投资活动现金流入小计86,453,951.2442,952,006.4225,001,179.08165,040,193.7
  购建固定资产、无形资产和其他长期资产支付的现金159,408,022.89124,661,358.34232,727,716.93152,578,068.91
  投资支付的现金60,370,00034,950,000188,855,000149,305,000
  取得子公司及其他营业单位支付的现金--9,500,000-
  支付其他与投资活动有关的现金4,657.774,657.77-4,830.51
  投资活动现金流出小计219,782,680.66159,616,016.11431,082,716.93301,887,899.42
  投资活动产生的现金流量净额-133,328,729.42-116,664,009.71-206,081,537.85-136,847,705.72
三、筹资活动产生的现金流量:
  吸收投资收到的现金219,860-14,683,913.1214,683,913.12
  其中:子公司吸收少数股东投资收到的现金219,860-14,683,913.1214,683,913.12
  取得借款收到的现金864,190,508.5458,673,404.51,420,503,606.621,350,114,430.83
  收到其他与筹资活动有关的现金65,842,475.58-338,742,985.81204,393,810.55
  筹资活动现金流入小计930,252,844.08458,673,404.51,773,930,505.551,569,192,154.5
  偿还债务支付的现金599,720,368258,932,5001,399,948,032.51,389,244,345
  分配股利、利润或偿付利息支付的现金71,101,790.0331,727,117.53120,722,240.1188,378,673.59
  其中:子公司支付给少数股东的股利、利润4,551,142.6901,642.64,710,493.244,201,993.24
  支付其他与筹资活动有关的现金14,866,508.820,100,889.65357,837,316.9397,752,709.75
  筹资活动现金流出小计685,688,666.83310,760,507.181,878,507,589.541,575,375,728.34
  筹资活动产生的现金流量净额244,564,177.25147,912,897.32-104,577,083.99-6,183,573.84
四、汇率变动对现金及现金等价物的影响-724,719.41-30,758.7-8,902.19-418,557.62
五、现金及现金等价物净增加额43,859,978.36-52,590,430.4151,144,118.62-23,425,436
  加:期初现金及现金等价物余额271,854,869.28271,854,869.28220,710,750.66220,710,750.66
  期末现金及现金等价物余额315,714,847.64219,264,438.87271,854,869.28197,285,314.66
补充资料:
  净利润-4,383,262.51--683,551,687.84-
  资产减值准备-5,231,215.79-219,067,450.75-
  固定资产和投资性房地产折旧62,467,224.59-105,693,889.69-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧62,467,224.59-105,693,889.69-
  无形资产摊销3,313,546.6-6,516,979.43-
  长期待摊费用摊销2,449,931.92-5,631,074.09-
  处置固定资产、无形资产和其他长期资产的损失-3,186,783.87-9,807,261.94-
  固定资产报废损失49,618.03-238,985.99-
  公允价值变动损失-732,897.34--651,470.42-
  财务费用49,106,277.88-111,160,645.04-
  投资损失-455,180.71-4,302,907.1-
  递延所得税-172,991.14--66,647,711.93-
  其中:递延所得税资产减少31,269.48--66,239,190.74-
    递延所得税负债增加-204,260.62--408,521.19-
  存货的减少20,120,858.79--50,199,719.37-
  经营性应收项目的减少-55,939,352-209,428,615.94-
  经营性应付项目的增加-131,305,637.04-239,399,843.98-
  其他-4,199,653.02--27,644,094.64-
  现金的期末余额315,714,847.64-271,854,869.28-
  减:现金的期初余额271,854,869.28-220,710,750.66-
  现金及现金等价物的净增加额43,859,978.36-51,144,118.62-
公告日期2025-08-262025-04-302025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑