当前位置:首页 - 行情中心 - 香山股份(002870) - 财务分析 - 现金流量表

香山股份

(002870)

  

流通市值:40.19亿  总市值:41.50亿
流通股本:1.28亿   总股本:1.32亿

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1,614,842,046.176,071,556,621.425,118,023,465.453,357,093,811.55
收到的税费返还18,021,554.6987,913,560.1958,230,058.5238,220,800.29
收到其他与经营活动有关的现金20,243,970.81127,845,921.2153,308,964.5218,795,356.25
经营活动现金流入的平衡项目0000
经营活动现金流入小计1,653,107,571.676,287,316,102.825,229,562,488.493,414,109,968.09
购买商品、接受劳务支付的现金1,113,194,169.563,937,790,933.943,656,030,945.472,413,179,591.62
支付给职工以及为职工支付的现金315,438,873.021,103,986,892.25831,892,016.93574,689,676.65
支付的各项税费50,408,140.64281,481,558.85199,050,043.33148,858,520.23
支付其他与经营活动有关的现金58,284,747.65251,461,234.15154,558,454.7108,110,510.97
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,537,325,930.875,574,720,619.194,841,531,460.433,244,838,299.47
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115,781,640.8712,595,483.63388,031,028.06169,271,668.62
二、投资活动产生的现金流量:
取得投资收益收到的现金779,527.217,356,006.222,670,957.03944,056.17
处置固定资产、无形资产和其他长期资产收回的现金净额2,466,453.4822,142,195.9523,719,683.4523,826,552.65
收到的其他与投资活动有关的现金465,200,0001,562,791,422.72517,125,826.34311,419,372.41
投资活动现金流入的平衡项目0000
投资活动现金流入小计468,445,980.691,592,289,624.89543,516,466.82336,189,981.23
购建固定资产、无形资产和其他长期资产支付的现金82,159,266.02483,518,718.75419,275,462.46299,285,646.84
投资支付的现金-2,450,0002,450,000-
取得子公司及其他营业单位支付的现金-397,661,125.95340,000,000340,000,000
支付其他与投资活动有关的现金535,200,0001,562,541,016.33676,125,826.34381,857,826.34
投资活动现金流出的平衡项目0000
投资活动现金流出小计617,359,266.022,446,170,861.031,437,851,288.81,021,143,473.18
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-148,913,285.33-853,881,236.14-894,334,821.98-684,953,491.95
三、筹资活动产生的现金流量:
吸收投资收到的现金-97,900,0003,400,000-
其中:子公司吸收少数股东投资收到的现金-97,900,0003,400,000-
取得借款收到的现金420,740,125.12,115,688,596.851,736,962,187.571,507,074,384.46
收到其他与筹资活动有关的现金-106,661,733.08106,895,261.5106,895,261.11
筹资活动现金流入平衡项目0000
筹资活动现金流入小计420,740,125.12,320,250,329.931,847,257,449.071,613,969,645.57
偿还债务支付的现金176,459,478.521,498,074,454.86783,791,360.75663,121,144.5
分配股利、利润或偿付利息支付的现金36,061,430.76173,925,386.31143,446,802.73102,605,426
其中:子公司支付给少数股东的股利、利润-26,884,255.0626,884,255.0626,884,255.06
支付其他与筹资活动有关的现金31,348,663.27137,522,573.869,393,225.2945,773,746.21
筹资活动现金流出平衡项目0000
筹资活动现金流出小计243,869,572.551,809,522,414.97996,631,388.77811,500,316.71
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176,870,552.55510,727,914.96850,626,060.3802,469,328.86
四、汇率变动对现金及现金等价物的影响542,760.064,665,474.77-1,755,561.071,945,181.99
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144,281,668.08374,107,637.22342,566,705.31288,732,687.52
加:期初现金及现金等价物余额934,130,144.97560,022,507.75560,022,507.75560,022,507.75
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1,078,411,813.05934,130,144.97902,589,213.06848,755,195.27
补充资料:
净利润-236,812,656.4-123,631,727.9
资产减值准备-29,556,590.7-16,185,528.98
固定资产和投资性房地产折旧-247,252,080.05-106,210,438.81
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-247,252,080.05-106,210,438.81
无形资产摊销-185,995,755.76-84,169,071.93
长期待摊费用摊销-11,735,076.34-6,793,523.97
处置固定资产、无形资产和其他长期资产的损失--5,806,213.9--5,928,366.58
固定资产报废损失-1,797,897.7-93,529.21
公允价值变动损失-2,949,134.12-2,743,410.85
财务费用-148,227,026.12-71,337,550.82
投资损失--4,222,346.82--1,059,581.12
递延所得税--52,266,673.51--22,989,076.96
其中:递延所得税资产减少--31,494,058.63--12,337,509.69
递延所得税负债增加--20,772,614.88--10,651,567.27
存货的减少--97,195,670.35-13,024,037.87
经营性应收项目的减少--104,600,227.26--113,363,860.5
经营性应付项目的增加-39,275,702.34--147,395,018.67
现金的期末余额-934,130,144.97-848,755,195.27
减:现金的期初余额-560,022,507.75-560,022,507.75
公告日期2025-04-262025-03-282024-10-262024-08-22
审计意见(境内)标准无保留意见
TOP↑