当前位置:首页 - 行情中心 - 麦格米特(002851) - 财务分析 - 现金流量表

麦格米特

(002851)

  

流通市值:212.30亿  总市值:253.75亿
流通股本:4.57亿   总股本:5.46亿

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1,747,829,269.16,148,736,947.184,642,219,483.633,058,837,904.45
收到的税费返还79,835,775.71112,881,962.2292,525,576.3656,929,496.71
收到其他与经营活动有关的现金31,546,808.3150,125,451.9756,647,958.0744,415,754.24
经营活动现金流入的平衡项目0000
经营活动现金流入小计1,859,211,853.116,411,744,361.374,791,393,018.063,160,183,155.4
购买商品、接受劳务支付的现金894,585,360.193,921,468,224.592,734,330,401.771,850,509,490.64
支付给职工以及为职工支付的现金355,233,076.41,418,631,416.021,066,602,879.29738,288,593.96
支付的各项税费137,954,078.3333,420,938.87252,548,787.89222,665,088.98
支付其他与经营活动有关的现金145,285,653.73600,529,777.85452,329,970.79282,561,390.06
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,533,058,168.626,274,050,357.334,505,812,039.743,094,024,563.64
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326,153,684.49137,694,004.04285,580,978.3266,158,591.76
二、投资活动产生的现金流量:
收回投资收到的现金597,173,533.163,958,756,927.053,007,569,709.651,813,595,979.01
取得投资收益收到的现金5,792,871.1523,359,91818,283,371.1214,251,455.11
处置固定资产、无形资产和其他长期资产收回的现金净额26,54016,546.992,636.99250,667.68
处置子公司及其他营业单位收到的现金净额-27,703.2727,086.47-
投资活动现金流入的平衡项目0000
投资活动现金流入小计602,992,944.313,982,161,095.313,025,882,804.231,828,098,101.8
购建固定资产、无形资产和其他长期资产支付的现金78,205,743.02358,253,985.95270,651,973.18201,848,540.19
投资支付的现金541,560,0003,771,701,678.62,917,221,500.071,776,899,700.07
投资活动现金流出的平衡项目0000
投资活动现金流出小计619,765,743.024,129,955,664.553,187,873,473.251,978,748,240.26
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-16,772,798.71-147,794,569.24-161,990,669.02-150,650,138.46
三、筹资活动产生的现金流量:
吸收投资收到的现金1,909,530.9396,614,599.9249,627,443.0615,475,587.65
取得借款收到的现金45,000,000765,000,000565,000,000455,000,000
收到其他与筹资活动有关的现金99,291,111.111,016,471,271.65618,733,302415,151,045.06
筹资活动现金流入平衡项目0000
筹资活动现金流入小计146,200,642.041,878,085,871.571,233,360,745.06885,626,632.71
偿还债务支付的现金316,000,000453,586,923.89218,050,00099,150,000
分配股利、利润或偿付利息支付的现金11,756,519.41134,421,577.74121,785,350.349,735,808.59
其中:子公司支付给少数股东的股利、利润6,880,0002,380,000--
支付其他与筹资活动有关的现金343,678,741.2574,106,341.93360,356,567.234,749,810.15
筹资活动现金流出平衡项目0000
筹资活动现金流出小计671,435,260.611,162,114,843.56700,191,917.54143,635,618.74
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-525,234,618.57715,971,028.01533,168,827.52741,991,013.97
四、汇率变动对现金及现金等价物的影响-446,308.32426,745.54-13,050,955.04-423,976.47
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-216,300,041.11706,297,208.35643,708,181.78657,075,490.8
加:期初现金及现金等价物余额1,301,053,683.87594,756,475.52594,756,475.52594,756,475.52
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1,084,753,642.761,301,053,683.871,238,464,657.31,251,831,966.32
补充资料:
净利润-458,690,651.56-319,956,148.28
资产减值准备-59,874,858.86-11,487,862.36
固定资产和投资性房地产折旧-177,929,061.34-83,858,186.16
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-177,929,061.34-83,858,186.16
无形资产摊销-11,506,593.59-5,757,819.94
长期待摊费用摊销-19,419,957.66-10,368,250.49
处置固定资产、无形资产和其他长期资产的损失--1,985,334.36--427,361.43
固定资产报废损失-3,518,218.91-1,663,150.5
公允价值变动损失-12,166,079.31--8,901,352.35
财务费用-50,816,943.81-26,740,477.89
投资损失--33,303,681.37--4,874,880.99
递延所得税--60,368,225.05--12,744,918.68
其中:递延所得税资产减少--51,979,553.6--4,356,247.23
递延所得税负债增加--8,388,671.45--8,388,671.45
存货的减少--530,274,454.54-2,778,988.31
经营性应收项目的减少--516,056,646.22--254,306,265.37
经营性应付项目的增加-456,867,443.42--141,476,471.95
其他--24,417,365.71--
现金的期末余额-1,301,053,683.87-1,251,831,966.32
减:现金的期初余额-594,756,475.52-594,756,475.52
公告日期2025-04-292025-04-292024-10-312024-08-30
审计意见(境内)标准无保留意见
TOP↑