当前位置:首页 - 行情中心 - 兆威机电(003021) - 财务分析 - 现金流量表

兆威机电

(003021)

  

流通市值:245.82亿  总市值:285.38亿
流通股本:2.07亿   总股本:2.41亿

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1,291,766,476.41849,135,278.44437,463,403.871,531,683,078.24
  收到的税费返还297,338.54196,276.1172,754.92498,738.47
  收到其他与经营活动有关的现金9,224,207.36,904,659.6914,782,700.6635,180,724.92
  经营活动现金流入小计1,301,288,022.25856,236,214.24452,318,859.451,567,362,541.63
  购买商品、接受劳务支付的现金759,989,901.63520,996,040280,247,671.6933,697,090.69
  支付给职工以及为职工支付的现金317,171,120.32223,145,943.04127,323,832.03368,570,788.04
  支付的各项税费53,521,090.9932,732,433.797,693,560.0462,021,616.96
  支付其他与经营活动有关的现金68,369,437.2432,598,815.8529,958,322.0979,390,775.28
  经营活动现金流出小计1,199,051,550.18809,473,232.68445,223,385.761,443,680,270.97
  经营活动产生的现金流量净额102,236,472.0746,762,981.567,095,473.69123,682,270.66
二、投资活动产生的现金流量:
  收回投资收到的现金1,113,224,175.82833,444,983.69568,818,5001,446,068,530.4
  取得投资收益收到的现金43,761,296.4736,603,310.6823,755,621.0266,701,052.13
  处置固定资产、无形资产和其他长期资产收回的现金净额75,29070,200-307,268
  收到的其他与投资活动有关的现金600,000600,000100,476.98850,000
  投资活动现金流入小计1,157,660,762.29870,718,494.37592,674,5981,513,926,850.53
  购建固定资产、无形资产和其他长期资产支付的现金123,855,823.5593,148,661.7441,192,144.54168,644,764.58
  投资支付的现金1,112,141,673.76728,600,757.09558,009,184.31,413,963,284.86
  支付其他与投资活动有关的现金1,100,0001,100,000300,0001,100,000
  投资活动现金流出小计1,237,097,497.31822,849,418.83599,501,328.841,583,708,049.44
  投资活动产生的现金流量净额-79,436,735.0247,869,075.54-6,826,730.84-69,781,198.91
三、筹资活动产生的现金流量:
  吸收投资收到的现金13,446,823--26,958,645
  取得借款收到的现金320,922,419.02159,362,353.62134,099,761.56192,914,420.71
  收到其他与筹资活动有关的现金1,000,6001,000,6006002,185,480.93
  筹资活动现金流入小计335,369,842.02160,362,953.62134,100,361.56222,058,546.64
  偿还债务支付的现金289,000,000110,000,000-35,000,000
  分配股利、利润或偿付利息支付的现金68,106,190.1768,083,490.1777,880.0794,481,411.23
  支付其他与筹资活动有关的现金14,335,314.999,010,548.17226,977.8315,246,754.87
  筹资活动现金流出小计371,441,505.16187,094,038.34304,857.9144,728,166.1
  筹资活动产生的现金流量净额-36,071,663.14-26,731,084.72133,795,503.6677,330,380.54
四、汇率变动对现金及现金等价物的影响-232,464.571,003,658.96350,645.471,851,467.16
五、现金及现金等价物净增加额-13,504,390.6668,904,631.34134,414,891.98133,082,919.45
  加:期初现金及现金等价物余额224,816,661.74224,816,661.74224,816,661.7491,733,742.29
  期末现金及现金等价物余额211,312,271.08293,721,293.08359,231,553.72224,816,661.74
补充资料:
  净利润-113,271,162.92-225,094,344.84
  资产减值准备--2,585,177.87-9,881,707.55
  固定资产和投资性房地产折旧-43,198,366.69-69,530,176
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-43,198,366.69-69,530,176
  无形资产摊销-1,910,692.52-3,706,264.77
  长期待摊费用摊销-2,580,185.9-5,344,252.67
  处置固定资产、无形资产和其他长期资产的损失--3,813.29--141,588.21
  固定资产报废损失-441,948.46-883,676.89
  财务费用--13,387,985.99-559,365.39
  投资损失--11,720,229.75--31,608,025.27
  递延所得税--9,134,856.31-7,146,410.78
  其中:递延所得税资产减少--810,884.83--6,749,316.35
    递延所得税负债增加--8,323,971.48-13,895,727.13
  存货的减少--30,848,190.6--23,205,268.94
  经营性应收项目的减少--36,042,978.68--167,596,505.06
  经营性应付项目的增加--21,025,622.34-12,243,799.82
  其他-7,887,370.32-7,550,067.07
  现金的期末余额-293,721,293.08-224,816,661.74
  减:现金的期初余额-224,816,661.74-91,733,742.29
  现金及现金等价物的净增加额-68,904,631.34-133,082,919.45
公告日期2025-10-302025-08-282025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑