当前位置:首页 - 行情中心 - 宝馨科技(002514) - 财务分析 - 现金流量表

宝馨科技

(002514)

  

流通市值:42.88亿  总市值:55.73亿
流通股本:5.54亿   总股本:7.20亿

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137,483,208.7576,004,932.58636,707,323.71423,434,052.24
  收到的税费返还2,822,564.212,132,559.4722,660,050.1919,896,412.34
  收到其他与经营活动有关的现金54,336,375.4324,763,675.2439,040,825.4125,939,456.06
  经营活动现金流入小计194,642,148.39102,901,167.29698,408,199.31469,269,920.64
  购买商品、接受劳务支付的现金55,902,443.5925,272,520.31375,115,504.45231,730,387.96
  支付给职工以及为职工支付的现金28,609,673.6313,538,380.17109,755,634.1492,217,023.91
  支付的各项税费5,196,634.741,032,797.5618,589,183.0915,308,637.22
  支付其他与经营活动有关的现金78,353,155.0655,684,777.45114,272,509.5486,852,767.68
  经营活动现金流出小计168,061,907.0295,528,475.49617,732,831.22426,108,816.77
  经营活动产生的现金流量净额26,580,241.377,372,691.880,675,368.0943,161,103.87
二、投资活动产生的现金流量:
  收回投资收到的现金300,000300,000100,000-
  取得投资收益收到的现金-0--
  处置固定资产、无形资产和其他长期资产收回的现金净额1,8500444,156.42443,484
  处置子公司及其他营业单位收到的现金净额3,560,0003,560,0005,233,894.481,000
  收到的其他与投资活动有关的现金3,000,0003,000,0004,410,493.164,410,493.16
  投资活动现金流入小计6,861,8506,860,00010,188,544.064,854,977.16
  购建固定资产、无形资产和其他长期资产支付的现金501,185.29317,239.6957,807,463.1149,921,488.27
  投资支付的现金-00256,000
  取得子公司及其他营业单位支付的现金--151,296.77-
  支付其他与投资活动有关的现金-0--
  投资活动现金流出小计501,185.29317,239.6957,958,759.8850,177,488.27
  投资活动产生的现金流量净额6,360,664.716,542,760.31-47,770,215.82-45,322,511.11
三、筹资活动产生的现金流量:
  吸收投资收到的现金-0--
  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64,777,543.744,430,000304,915,028.29275,565,028.29
  收到其他与筹资活动有关的现金1,313,1651,163,16587,221,003.5982,247,000
  筹资活动现金流入小计66,090,708.745,593,165392,136,031.88357,812,028.29
  偿还债务支付的现金77,497,916.4352,571,032.12343,408,115.64374,686,730.41
  分配股利、利润或偿付利息支付的现金10,164,787.554,155,357.4922,708,336.3320,905,561.8
  其中:子公司支付给少数股东的股利、利润-0-0
  支付其他与筹资活动有关的现金18,140,0001,970,00090,714,038.154,735,000
  筹资活动现金流出小计105,802,703.9858,696,389.61456,830,490.12400,327,292.21
  筹资活动产生的现金流量净额-39,711,995.28-13,103,224.61-64,694,458.24-42,515,263.92
四、汇率变动对现金及现金等价物的影响804,755.64619,485.31-800,875.47509,884.1
五、现金及现金等价物净增加额-5,966,333.561,431,712.81-32,590,181.44-44,166,787.06
  加:期初现金及现金等价物余额12,339,037.6912,339,037.6944,929,219.1344,929,219.13
  期末现金及现金等价物余额6,372,704.1313,770,750.512,339,037.69762,432.07
补充资料:
  净利润-44,826,774.88--767,289,186.14-
  资产减值准备454,040.29-444,939,804.16-
  固定资产和投资性房地产折旧11,732,686.58-56,240,797.71-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧11,732,686.58-56,240,797.71-
  无形资产摊销1,964,654.6-4,947,116.43-
  长期待摊费用摊销2,276,082.71-6,662,781.98-
  处置固定资产、无形资产和其他长期资产的损失-1,635.32-1,599,632.48-
  固定资产报废损失25,505.48-1,637,845.8-
  财务费用16,155,073.58-87,630,585.73-
  投资损失-72,559.27--26,322,964.87-
  递延所得税-485,085.59-35,413,021.37-
  其中:递延所得税资产减少-1,551,585.59-38,805,337.72-
    递延所得税负债增加1,066,500--3,392,316.35-
  存货的减少8,337,393.68-162,586,384.1-
  经营性应收项目的减少85,600,342.68-214,224,174.14-
  经营性应付项目的增加-57,593,603.98--137,885,392.51-
  其他804,755.64--11,443,295.83-
  现金的期末余额6,372,704.13-12,339,037.69-
  减:现金的期初余额12,339,037.69-44,929,219.13-
  现金及现金等价物的净增加额-5,966,333.56--32,590,181.44-
公告日期2025-08-292025-04-302025-04-292024-10-31
审计意见(境内)保留意见
TOP↑