当前位置:首页 - 行情中心 - 公元股份(002641) - 财务分析 - 现金流量表

公元股份

(002641)

  

流通市值:46.95亿  总市值:50.88亿
流通股本:11.34亿   总股本:12.29亿

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2,152,141,580.277,292,877,755.415,374,800,668.963,817,490,172.68
收到的税费返还50,489,718.37181,987,110.62136,472,652.3595,755,336.9
收到其他与经营活动有关的现金92,592,951.93221,799,566.38165,117,431.52137,166,942.16
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,295,224,250.577,696,664,432.415,676,390,752.834,050,412,451.74
购买商品、接受劳务支付的现金1,317,869,856.985,654,834,809.464,097,222,062.472,760,522,864.22
支付给职工以及为职工支付的现金285,801,129.37850,717,071.1663,428,583.41477,765,361.44
支付的各项税费50,299,580.77224,991,699.35177,468,014.1133,543,911.32
支付其他与经营活动有关的现金131,120,740.22710,054,055.98598,144,171.23293,220,988.03
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,785,091,307.347,440,597,635.895,536,262,831.213,665,053,125.01
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510,132,943.23256,066,796.52140,127,921.62385,359,326.73
二、投资活动产生的现金流量:
收回投资收到的现金1,865,996,950.122,881,094,583.331,650,234,583.33974,389,459.66
取得投资收益收到的现金2,955,692.0316,880,623.3214,023,351.38-
处置固定资产、无形资产和其他长期资产收回的现金净额3,851,959.1414,997,610.082,183,084.71,026,487.7
收到的其他与投资活动有关的现金3,974,572.5425,149,462.923,377,751.8829,271,547.22
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,876,779,173.832,938,122,279.631,689,818,771.291,004,687,494.58
购建固定资产、无形资产和其他长期资产支付的现金71,349,239.4326,524,843.19206,489,909.64110,206,308.1
投资支付的现金2,302,148,777.783,588,923,238.282,611,064,296.651,190,400,500
取得子公司及其他营业单位支付的现金-530,000530,000530,000
支付其他与投资活动有关的现金9,601,144.8537,045,042.7615,429,713.33458,028,175.66
投资活动现金流出的平衡项目0000
投资活动现金流出小计2,383,099,162.033,953,023,124.232,833,513,919.621,759,164,983.76
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-506,319,988.2-1,014,900,844.6-1,143,695,148.33-754,477,489.18
三、筹资活动产生的现金流量:
取得借款收到的现金180,080,775.81334,119,266.75317,084,385.67148,784,397.18
收到其他与筹资活动有关的现金-584,039--
筹资活动现金流入平衡项目0000
筹资活动现金流入小计180,080,775.81334,703,305.75317,084,385.67148,784,397.18
偿还债务支付的现金64,955,577.94349,105,763.62229,706,104.5435,179,197.5
分配股利、利润或偿付利息支付的现金1,423,877.04124,034,981.91123,339,716.69121,087,332.03
支付其他与筹资活动有关的现金1,280,749.564,751,612.5761,201,914.5759,795,399.51
筹资活动现金流出平衡项目0000
筹资活动现金流出小计67,660,204.48537,892,358.1414,247,735.8216,061,929.04
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112,420,571.33-203,189,052.35-97,163,350.13-67,277,531.86
四、汇率变动对现金及现金等价物的影响4,143,083.4212,043,389.017,843,5447,150,894.25
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120,376,609.78-949,979,711.42-1,092,887,032.84-429,244,800.06
加:期初现金及现金等价物余额764,385,892.091,714,365,603.511,714,365,603.511,714,365,603.51
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884,762,501.87764,385,892.09621,478,570.671,285,120,803.45
补充资料:
净利润-191,539,961.27-130,433,156.1
资产减值准备-38,484,286.09-7,414,233.24
固定资产和投资性房地产折旧-328,220,263.73-159,136,961.53
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-328,220,263.73-159,136,961.53
无形资产摊销-13,595,383.78-6,634,463.59
长期待摊费用摊销-3,562,362.12-1,886,163.82
处置固定资产、无形资产和其他长期资产的损失-1,104,764.2--1,173,038.43
固定资产报废损失-1,741,054.75-942,332.74
公允价值变动损失--16,856,442.53-37,215.9
财务费用--12,148,453.61--7,851,388.99
投资损失--5,366,795.53--1,049,409.98
递延所得税--19,196,512.53--21,054,643.31
其中:递延所得税资产减少--8,111,068.94--8,035,043.82
递延所得税负债增加--11,085,443.59--13,019,599.49
存货的减少--14,741,434.83--177,537,757.47
经营性应收项目的减少--240,946,638.87--45,578,752.03
经营性应付项目的增加--29,650,279.55-330,392,811.18
其他-145,433.19--
现金的期末余额-764,385,892.09-1,285,120,803.45
减:现金的期初余额-1,714,365,603.51-1,714,365,603.51
公告日期2025-04-292025-04-242024-10-292024-08-28
审计意见(境内)标准无保留意见
TOP↑