当前位置:首页 - 行情中心 - 银禧科技(300221) - 财务分析 - 现金流量表

银禧科技

(300221)

  

流通市值:42.97亿  总市值:44.98亿
流通股本:4.58亿   总股本:4.80亿

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913,098,671.77426,456,671.421,685,111,174.331,198,809,569.4
  收到的税费返还24,568,968.8414,414,090.329,718,006.4911,446,355.68
  收到其他与经营活动有关的现金7,555,501.053,528,108.1725,968,126.1318,401,555.6
  经营活动现金流入小计945,223,141.66444,398,869.891,740,797,306.951,228,657,480.68
  购买商品、接受劳务支付的现金768,224,968.05398,508,105.631,415,109,690.051,021,234,932.49
  支付给职工以及为职工支付的现金116,084,772.2863,024,247.99199,461,554.63148,974,209.15
  支付的各项税费19,063,015.47,247,304.243,543,170.7229,477,737.85
  支付其他与经营活动有关的现金34,676,732.4116,902,910.278,658,453.3358,503,315.15
  经营活动现金流出小计938,049,488.14485,682,568.021,736,772,868.731,258,190,194.64
  经营活动产生的现金流量净额7,173,653.52-41,283,698.134,024,438.22-29,532,713.96
二、投资活动产生的现金流量:
  收回投资收到的现金17,270,739.733,850,00069,420,255.1331,390,630.13
  取得投资收益收到的现金944,260.27-3,658,888.581,106,256.11
  处置固定资产、无形资产和其他长期资产收回的现金净额90,400-1,094,881.95603,887.1
  收到的其他与投资活动有关的现金798,000-10,067,063.6221,155,897.12
  投资活动现金流入小计19,103,4003,850,00084,241,089.2854,256,670.46
  购建固定资产、无形资产和其他长期资产支付的现金82,403,733.2236,719,819.78160,909,201.31126,957,257.78
  投资支付的现金8,370,0008,170,00017,000,0009,600,000
  支付其他与投资活动有关的现金800,000-900,000750,000
  投资活动现金流出小计91,573,733.2244,889,819.78178,809,201.31137,307,257.78
  投资活动产生的现金流量净额-72,470,333.22-41,039,819.78-94,568,112.03-83,050,587.32
三、筹资活动产生的现金流量:
  吸收投资收到的现金5,314,8005,314,80033,614,30032,564,300
  其中:子公司吸收少数股东投资收到的现金--2,450,0001,400,000
  取得借款收到的现金155,434,959.56124,431,721.95284,564,381.59204,899,074.83
  收到其他与筹资活动有关的现金15,678,953.2110,201,239.6720,571,898.629,136,876.36
  筹资活动现金流入小计176,428,712.77139,947,761.62338,750,580.21246,600,251.19
  偿还债务支付的现金119,654,855.7169,462,510.75111,126,037.5752,443,126.38
  分配股利、利润或偿付利息支付的现金4,124,946.151,998,347.367,030,624.665,305,044.07
  支付其他与筹资活动有关的现金21,090,163.156,710,739.3471,983,313.1161,355,699.12
  筹资活动现金流出小计144,869,965.0178,171,597.45190,139,975.34119,103,869.57
  筹资活动产生的现金流量净额31,558,747.7661,776,164.17148,610,604.87127,496,381.62
四、汇率变动对现金及现金等价物的影响93,808.54-12,423.13549,265.33-9,974.31
五、现金及现金等价物净增加额-33,644,123.4-20,559,776.8758,616,196.3914,903,106.03
  加:期初现金及现金等价物余额101,084,410.46101,084,410.4642,468,214.0742,468,214.07
  期末现金及现金等价物余额67,440,287.0680,524,633.59101,084,410.4657,371,320.1
补充资料:
  净利润48,962,814.91-50,639,534.62-
  资产减值准备4,995,676.75-13,617,635.05-
  固定资产和投资性房地产折旧24,202,338.38-40,886,605.82-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧24,202,338.38-40,886,605.82-
  无形资产摊销933,941.82-1,976,063.49-
  长期待摊费用摊销6,630,162.86-11,936,216.91-
  处置固定资产、无形资产和其他长期资产的损失-6,594.69-2,574,770.29-
  固定资产报废损失246,328.58-1,646,599.92-
  公允价值变动损失-38,174.11--1,352.56-
  财务费用7,762,917.2-10,161,650.81-
  投资损失1,822,379.02-1,865,847.4-
  递延所得税-1,799,910.27-3,226,777.89-
  其中:递延所得税资产减少-1,004,098.57--61,621.19-
    递延所得税负债增加-795,811.7-3,288,399.08-
  存货的减少23,400,962.67--94,113,082.36-
  经营性应收项目的减少-13,627,890.06--275,719,086.4-
  经营性应付项目的增加-106,457,284.61-214,598,068.89-
  现金的期末余额67,440,287.06-101,084,410.46-
  减:现金的期初余额101,084,410.46-42,468,214.07-
  现金及现金等价物的净增加额-33,644,123.4-58,616,196.39-
公告日期2025-08-092025-04-192025-04-032024-10-26
审计意见(境内)标准无保留意见
TOP↑