当前位置:首页 - 行情中心 - ST凯利(300326) - 财务分析 - 现金流量表

ST凯利

(300326)

  

流通市值:41.80亿  总市值:42.09亿
流通股本:7.12亿   总股本:7.17亿

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850,484,854.75579,666,811.27268,311,613.131,108,584,588.91
  收到的税费返还101,148.84101,148.84101,148.845,385,065.37
  收到其他与经营活动有关的现金7,758,031.535,998,815.834,972,747.5314,977,495.59
  经营活动现金流入小计858,344,035.12585,766,775.94273,385,509.51,128,947,149.87
  购买商品、接受劳务支付的现金328,503,015.66256,407,159.49114,450,736.12477,804,033.72
  支付给职工以及为职工支付的现金222,889,763.16147,638,829.3983,537,227.39279,651,286.91
  支付的各项税费42,272,249.1931,521,351.2215,917,486.4441,552,503.51
  支付其他与经营活动有关的现金149,725,229.98105,066,623.7650,968,842.87172,186,943.77
  经营活动现金流出小计743,390,257.99540,633,963.86264,874,292.82971,194,767.91
  经营活动产生的现金流量净额114,953,777.1345,132,812.088,511,216.68157,752,381.96
二、投资活动产生的现金流量:
  收回投资收到的现金12,500,00110,000,000-50,000,000
  取得投资收益收到的现金15,332,889.0811,930,334.888,278,421.4719,639,584.21
  处置固定资产、无形资产和其他长期资产收回的现金净额825,000--288,911.71
  处置子公司及其他营业单位收到的现金净额9,928,922.63-6,271,077.37300,000-
  收到的其他与投资活动有关的现金882,604,975.86540,813,567.3308,369,306.011,689,958,750
  投资活动现金流入小计921,191,788.57556,472,824.81316,947,727.481,759,887,245.92
  购建固定资产、无形资产和其他长期资产支付的现金56,887,519.5642,142,047.5324,592,368.2782,841,110.06
  投资支付的现金18,784,21722,962,34918,784,21732,973,760
  取得子公司及其他营业单位支付的现金4,178,132---
  支付其他与投资活动有关的现金1,013,600,000644,812,010.2348,846,477.62,166,400,500
  投资活动现金流出小计1,093,449,868.56709,916,406.73392,223,062.872,282,215,370.06
  投资活动产生的现金流量净额-172,258,079.99-153,443,581.92-75,275,335.39-522,328,124.14
三、筹资活动产生的现金流量:
  吸收投资收到的现金11,834,725.6611,834,725.667,534,725.662,250,000
  其中:子公司吸收少数股东投资收到的现金11,834,725.6611,834,725.667,534,725.662,250,000
  取得借款收到的现金203,676,442198,676,44243,160,089.7310,256,471.6
  收到其他与筹资活动有关的现金9,418,6504,418,6504,000,0009,450,350
  筹资活动现金流入小计224,929,817.66214,929,817.6654,694,815.36321,956,821.6
  偿还债务支付的现金197,547,603.48176,884,088.1568,000,000174,549,140.25
  分配股利、利润或偿付利息支付的现金5,228,548.044,063,366.782,298,247.9146,136,611.18
  其中:子公司支付给少数股东的股利、利润1,059,899.171,059,899.171,059,899.17-
  支付其他与筹资活动有关的现金20,797,573.3311,654,534.546,644,636.9831,415,888.01
  筹资活动现金流出小计223,573,724.85192,601,989.4776,942,884.89252,101,639.44
  筹资活动产生的现金流量净额1,356,092.8122,327,828.19-22,248,069.5369,855,182.16
四、汇率变动对现金及现金等价物的影响-1,085,677.06-354,661.04-74,042.11850,456.55
五、现金及现金等价物净增加额-57,033,887.11-86,337,602.69-89,086,230.35-293,870,103.47
  加:期初现金及现金等价物余额321,115,000.5321,115,000.5321,115,000.5614,985,103.97
  期末现金及现金等价物余额264,081,113.39234,777,397.81232,028,770.15321,115,000.5
补充资料:
  净利润-44,291,512.05--96,219,938.84
  资产减值准备-12,411,494.22-138,479,330.38
  固定资产和投资性房地产折旧-26,216,381.71-61,110,072.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-26,216,381.71-61,110,072.63
  无形资产摊销-4,092,839.5-8,405,217.79
  长期待摊费用摊销-6,597,246.88-12,932,855.94
  处置固定资产、无形资产和其他长期资产的损失-202,028.76-103,493.2
  固定资产报废损失-11,413.81-2,909,603.73
  公允价值变动损失--7,040,374.82-73,505,014.02
  财务费用-5,213,824.93-6,407,784.76
  投资损失--189,078.84--1,816,184.41
  递延所得税--4,177,583.13--27,614,295.84
  其中:递延所得税资产减少--3,988,478.59--26,563,633.22
    递延所得税负债增加--189,104.54--1,050,662.62
  存货的减少--11,454,483.09--29,095,155.88
  经营性应收项目的减少--9,235,424.57--60,962,533.17
  经营性应付项目的增加--28,113,131.73-67,223,258.8
  其他-1,888,493.31--
  融资租入固定资产---27,384,192.93
  现金的期末余额-234,777,397.81-321,115,000.5
  减:现金的期初余额-321,115,000.5-614,985,103.97
  现金及现金等价物的净增加额--86,337,602.69--293,870,103.47
公告日期2025-10-232025-08-262025-04-302025-04-30
审计意见(境内)保留意见
TOP↑