当前位置:首页 - 行情中心 - 伊之密(300415) - 财务分析 - 现金流量表

伊之密

(300415)

  

流通市值:116.85亿  总市值:120.84亿
流通股本:4.53亿   总股本:4.69亿

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2,548,124,356.44983,754,577.324,885,133,131.113,327,484,871.28
  收到的税费返还96,789,813.1753,888,941.17178,639,455.47124,968,202.6
  收到其他与经营活动有关的现金89,612,212.748,564,685.12253,747,424.1193,403,103.53
  经营活动现金流入小计2,734,526,382.311,086,208,203.615,317,520,010.693,545,856,177.41
  购买商品、接受劳务支付的现金1,597,431,950.54611,256,368.023,314,165,268.332,262,055,048.48
  支付给职工以及为职工支付的现金613,551,912.08365,926,296860,285,881.34650,550,640.64
  支付的各项税费121,198,773.6643,872,979.96259,454,145.77181,890,137.02
  支付其他与经营活动有关的现金238,659,454.79132,455,038.28525,568,607.86345,827,629.37
  经营活动现金流出小计2,570,842,091.071,153,510,682.264,959,473,903.33,440,323,455.51
  经营活动产生的现金流量净额163,684,291.24-67,302,478.65358,046,107.39105,532,721.9
二、投资活动产生的现金流量:
  收回投资收到的现金11,412,808.076,000,0006,928,050.033,000,000
  取得投资收益收到的现金2,511,067.231,725,969.799,000,000-
  处置固定资产、无形资产和其他长期资产收回的现金净额2,701,115.64131,791.018,127,986.844,797,569.49
  收到的其他与投资活动有关的现金--18,004,660.27-
  投资活动现金流入小计16,624,990.947,857,760.842,060,697.147,797,569.49
  购建固定资产、无形资产和其他长期资产支付的现金145,322,324.5742,120,945.39287,416,888232,665,445.55
  投资支付的现金--8,692,307.52,692,307.5
  支付其他与投资活动有关的现金--28,734,653-
  投资活动现金流出小计145,322,324.5742,120,945.39324,843,848.5235,357,753.05
  投资活动产生的现金流量净额-128,697,333.63-34,263,184.59-282,783,151.36-227,560,183.56
三、筹资活动产生的现金流量:
  吸收投资收到的现金--1,276,482.11,276,407.07
  其中:子公司吸收少数股东投资收到的现金--1,276,482.11,276,407.07
  取得借款收到的现金880,111,027.24397,590,482.6487,064,722.22375,922,293.63
  收到其他与筹资活动有关的现金---50,000,000
  筹资活动现金流入小计880,111,027.24397,590,482.6488,341,204.32427,198,700.7
  偿还债务支付的现金334,198,418.94198,664,200292,608,156.3240,916,145.84
  分配股利、利润或偿付利息支付的现金250,037,720.9810,007,229.48236,648,770.51223,273,429.62
  其中:子公司支付给少数股东的股利、利润--10,000,00010,000,000
  支付其他与筹资活动有关的现金108,838,212.112,493,784.1333,535,934.8629,657,221.55
  筹资活动现金流出小计693,074,352.03211,165,213.61562,792,861.67493,846,797.01
  筹资活动产生的现金流量净额187,036,675.21186,425,268.99-74,451,657.35-66,648,096.31
四、汇率变动对现金及现金等价物的影响-5,419,078.73182,431.32,326,379.223,225,151.05
五、现金及现金等价物净增加额216,604,554.0985,042,037.053,137,677.9-185,450,406.92
  加:期初现金及现金等价物余额407,860,343.11407,860,343.11404,722,665.21404,722,665.21
  期末现金及现金等价物余额624,464,897.2492,902,380.16407,860,343.11219,272,258.29
补充资料:
  净利润354,274,750.7-628,248,856.51-
  资产减值准备18,919,885.11-41,744,618.44-
  固定资产和投资性房地产折旧61,880,161.11-114,736,046.09-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧61,880,161.11-114,736,046.09-
  无形资产摊销9,163,392.31-15,619,943.2-
  长期待摊费用摊销10,795,021.78-23,444,684.3-
  处置固定资产、无形资产和其他长期资产的损失-538,822.9-1,216,839.41-
  固定资产报废损失116,953.69--971,983.26-
  公允价值变动损失0---
  财务费用-2,208,459.06-40,369,311.4-
  投资损失-28,835,605.67--50,463,783.08-
  递延所得税-131,491.76--6,542,680.43-
  其中:递延所得税资产减少-131,491.76-2,691,720.39-
    递延所得税负债增加---9,234,400.82-
  存货的减少-252,019,784.31--338,168,245.44-
  经营性应收项目的减少-380,159,864.82--420,720,031.13-
  经营性应付项目的增加364,602,621.13-301,453,305.24-
  其他3,666,540.53-87,947.48-
  现金的期末余额624,464,897.2-407,860,343.11-
  减:现金的期初余额407,860,343.11-404,722,665.21-
  现金及现金等价物的净增加额216,604,554.09-3,137,677.9-
公告日期2025-08-272025-04-232025-04-232024-10-29
审计意见(境内)标准无保留意见
TOP↑