当前位置:首页 - 行情中心 - 银宝山新(002786) - 财务分析 - 现金流量表

银宝山新

(002786)

  

流通市值:51.78亿  总市值:51.94亿
流通股本:4.94亿   总股本:4.96亿

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968,061,123.41511,555,755.081,886,654,426.411,411,180,956.43
  客户存款和同业存放款项净增加额0---
  向中央银行借款净增加额0---
  向其他金融机构拆入资金净增加额0---
  收到原保险合同保费取得的现金0---
  收到再保险业务现金净额0---
  保户储金及投资款净增加额0---
  收取利息、手续费及佣金的现金0---
  拆入资金净增加额0---
  回购业务资金净增加额0---
  收到的税费返还17,491,506.6714,702,837.7815,592,850.814,773,248.49
  收到其他与经营活动有关的现金5,913,849.215,908,957.3222,102,066.0625,511,214.53
  经营活动现金流入的其他项目0---
  经营活动现金流入小计991,466,479.28542,167,550.181,924,349,343.271,451,465,419.45
  购买商品、接受劳务支付的现金630,870,116.65314,615,408.731,133,544,430.44872,535,813.85
  客户贷款及垫款净增加额0---
  存放中央银行和同业款项净增加额0---
  支付原保险合同赔付款项的现金0---
  支付利息、手续费及佣金的现金0---
  支付保单红利的现金0---
  支付给职工以及为职工支付的现金227,729,361.76118,414,568.58545,020,390.9392,956,115.79
  支付的各项税费52,555,891.0131,111,751.58121,633,15698,811,489.36
  支付其他与经营活动有关的现金63,318,491.6934,299,632.2779,383,390.12102,946,730.12
  经营活动现金流出的其他项目0---
  经营活动现金流出小计974,473,861.11498,441,361.161,879,581,367.461,467,250,149.12
  经营活动产生的现金流量净额16,992,618.1743,726,189.0244,767,975.81-15,784,729.67
二、投资活动产生的现金流量:
  收回投资收到的现金0-3,474,350.126,380,478.6
  取得投资收益收到的现金0-7,001,279.23-
  处置固定资产、无形资产和其他长期资产收回的现金净额5,994,896.153,989,5505,130,630.183,709,470
  处置子公司及其他营业单位收到的现金净额0-0-
  收到的其他与投资活动有关的现金69,198.4-223,719.130
  投资活动现金流入小计6,064,094.553,989,55015,829,978.6610,089,948.6
  购建固定资产、无形资产和其他长期资产支付的现金10,077,863.854,127,791.2435,824,444.317,144,604.46
  投资支付的现金0-0-
  质押贷款净增加额0---
  取得子公司及其他营业单位支付的现金0-0-
  支付其他与投资活动有关的现金00387,800.92240,000
  投资活动现金流出小计10,077,863.854,127,791.2436,212,245.2217,384,604.46
  投资活动产生的现金流量净额-4,013,769.3-138,241.24-20,382,266.56-7,294,655.86
三、筹资活动产生的现金流量:
  吸收投资收到的现金0-4,904,9004,904,900
  其中:子公司吸收少数股东投资收到的现金0-4,904,900-
  取得借款收到的现金306,262,476134,926,448.92914,801,628.33933,697,143.31
  收到其他与筹资活动有关的现金752,703,969.84347,475,653.151,633,471,016.971,220,370,525.95
  筹资活动现金流入小计1,058,966,445.84482,402,102.072,553,177,545.32,158,972,569.26
  偿还债务支付的现金322,716,294.81136,347,437.571,010,423,569.38887,939,885.53
  分配股利、利润或偿付利息支付的现金15,754,531.27,090,388.0850,094,471.5633,093,674.31
  其中:子公司支付给少数股东的股利、利润0-1,918,692.88600,000
  支付其他与筹资活动有关的现金725,833,897.01354,459,141.341,541,109,390.551,230,851,464.04
  筹资活动现金流出小计1,064,304,723.02497,896,966.992,601,627,431.492,151,885,023.88
  筹资活动产生的现金流量净额-5,338,277.18-15,494,864.92-48,449,886.197,087,545.38
四、汇率变动对现金及现金等价物的影响2,377,884.74-14,993.092,451,846.31,907,122.11
五、现金及现金等价物净增加额10,018,456.4328,078,089.77-21,612,330.64-14,084,718.04
  加:期初现金及现金等价物余额34,925,065.134,925,065.156,537,395.7456,537,395.74
  期末现金及现金等价物余额44,943,521.5363,003,154.8734,925,065.142,452,677.7
补充资料:
  净利润-33,738,311.96--292,074,063.3-
  资产减值准备-5,053,116.98-69,196,173.53-
  固定资产和投资性房地产折旧43,175,305.63-105,191,569.68-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧43,175,305.63-105,191,569.68-
  无形资产摊销5,309,174.7-10,600,833.24-
  长期待摊费用摊销7,484,280.12-14,714,002.04-
  处置固定资产、无形资产和其他长期资产的损失-464,845.18--9,790,913.39-
  固定资产报废损失-24,310.73-3,337,826.06-
  公允价值变动损失431,394.04-9,879,489.21-
  财务费用41,018,916.03-93,798,693.8-
  投资损失2,313,815.79-9,595,837.33-
  递延所得税803,961.51-105,355.3-
  其中:递延所得税资产减少-875,382.72-8,518,776.84-
    递延所得税负债增加1,679,344.23--8,413,421.54-
  存货的减少67,449,887.16-184,274,486.96-
  经营性应收项目的减少-20,241,587.57-107,567,545.95-
  经营性应付项目的增加-97,401,083.18--289,286,238.03-
  其他--7,430,666.96-
  融资租入固定资产--9,359,142.35-
  现金的期末余额44,943,521.53-34,925,065.1-
  减:现金的期初余额34,925,065.1-56,537,395.74-
  现金及现金等价物的净增加额10,018,456.43--21,612,330.64-
公告日期2025-08-302025-04-292025-04-292024-10-31
审计意见(境内)标准无保留意见
TOP↑