当前位置:首页 - 行情中心 - 劲仔食品(003000) - 财务分析 - 现金流量表

劲仔食品

(003000)

  

流通市值:35.92亿  总市值:53.93亿
流通股本:3.00亿   总股本:4.51亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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1,938,231,391.151,172,475,588.75578,389,613.022,731,528,107.25
  收到的税费返还---26,825.41
  收到其他与经营活动有关的现金125,918,838.93100,932,662.9819,799,895.31160,069,597.84
  经营活动现金流入小计2,064,150,230.081,273,408,251.73598,189,508.332,891,624,530.5
  购买商品、接受劳务支付的现金1,173,505,592.5751,186,692.78392,250,621.341,548,680,678.6
  支付给职工以及为职工支付的现金270,426,401.62181,483,213.49100,998,578.9333,507,313.32
  支付的各项税费116,254,030.6284,449,229.2633,455,604.4157,559,698.33
  支付其他与经营活动有关的现金222,495,929.28156,771,654.32100,192,623.57310,056,442.72
  经营活动现金流出小计1,782,681,954.021,173,890,789.85626,897,428.212,349,804,132.97
  经营活动产生的现金流量净额281,468,276.0699,517,461.88-28,707,919.88541,820,397.53
二、投资活动产生的现金流量:
  收回投资收到的现金1,096,000,000815,000,000405,000,000850,000,000
  取得投资收益收到的现金8,014,730.436,041,437.992,125,803.958,217,904.44
  处置固定资产、无形资产和其他长期资产收回的现金净额499,908.9199,508.1666,857.189,120,079.68
  投资活动现金流入小计1,104,514,639.33821,240,946.15407,192,661.13867,337,984.12
  购建固定资产、无形资产和其他长期资产支付的现金239,347,332.87154,084,797.4174,892,038.76205,847,005.7
  投资支付的现金1,275,300,000896,000,000337,000,0001,160,000,000
  投资活动现金流出小计1,514,647,332.871,050,084,797.41411,892,038.761,365,847,005.7
  投资活动产生的现金流量净额-410,132,693.54-228,843,851.26-4,699,377.63-498,509,021.58
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,450,0002,450,0002,450,000-
  取得借款收到的现金559,000,000372,000,000150,000,000499,500,000
  收到其他与筹资活动有关的现金92,100,00064,100,00027,500,00020,866,950.48
  筹资活动现金流入小计653,550,000438,550,000179,950,000520,366,950.48
  偿还债务支付的现金449,500,000299,500,000227,500,000350,000,000
  分配股利、利润或偿付利息支付的现金180,897,303.05136,298,421.31683,250181,618,954.7
  支付其他与筹资活动有关的现金176,718,261.1753,794,190.4829,745,39899,117,134.02
  筹资活动现金流出小计807,115,564.22489,592,611.79257,928,648630,736,088.72
  筹资活动产生的现金流量净额-153,565,564.22-51,042,611.79-77,978,648-110,369,138.24
四、汇率变动对现金及现金等价物的影响61,214.2560,784.19-255.03278,143.14
五、现金及现金等价物净增加额-282,168,767.45-180,308,216.98-111,386,200.54-66,779,619.15
  加:期初现金及现金等价物余额520,536,699.86520,536,699.86520,536,699.86587,316,319.01
  期末现金及现金等价物余额238,367,932.41340,228,482.88409,150,499.32520,536,699.86
补充资料:
  净利润-112,659,408.5-293,480,433.75
  资产减值准备--150,156.48-1,160,082.28
  固定资产和投资性房地产折旧-26,071,944.91-47,553,116.41
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,071,944.91-47,553,116.41
  无形资产摊销-1,060,952.55-2,295,673.38
  长期待摊费用摊销-6,639,112.2-11,073,017.17
  处置固定资产、无形资产和其他长期资产的损失--9,890.97-519,066.2
  固定资产报废损失-1,071,843.97-3,989,450.18
  公允价值变动损失-1,282,807.44--9,437,643.86
  财务费用-1,752,807.57--2,240,495.19
  投资损失--6,041,437.99--864,788
  递延所得税--7,439,489.31--7,560,850.28
  其中:递延所得税资产减少--7,781,290.56--8,281,440.14
    递延所得税负债增加-341,801.25-720,589.86
  存货的减少-51,284,571.68-50,215,904.61
  经营性应收项目的减少-19,484,156.97-34,010,359.42
  经营性应付项目的增加--112,780,389.47-102,113,641.73
  其他-2,858,089.38-12,244,114.31
  现金的期末余额-340,228,482.88-520,536,699.86
  减:现金的期初余额-520,536,699.86-587,316,319.01
  现金及现金等价物的净增加额--180,308,216.98--66,779,619.15
公告日期2025-10-242025-08-272025-04-292025-03-25
审计意见(境内)标准无保留意见
TOP↑