当前位置:首页 - 行情中心 - 中密控股(300470) - 财务分析 - 现金流量表

中密控股

(300470)

  

流通市值:72.41亿  总市值:76.32亿
流通股本:1.97亿   总股本:2.08亿

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502,576,258.33229,234,228.181,165,584,450.9738,934,356.31
  收到的税费返还--9,235.99,235.9
  收到其他与经营活动有关的现金21,042,435.9810,407,465.9616,244,231.1912,945,074.98
  经营活动现金流入小计523,618,694.31239,641,694.141,181,837,917.99751,888,667.19
  购买商品、接受劳务支付的现金129,670,355.4954,645,549.87287,775,464.69160,042,990.82
  支付给职工以及为职工支付的现金206,505,135.1127,447,831.78333,231,027.13250,349,625.4
  支付的各项税费84,605,613.3649,142,924.21149,589,400.83105,031,274.26
  支付其他与经营活动有关的现金56,564,588.3813,142,887.6188,899,048.6178,679,298.94
  经营活动现金流出小计477,345,692.33244,379,193.47859,494,941.26594,103,189.42
  经营活动产生的现金流量净额46,273,001.98-4,737,499.33322,342,976.73157,785,477.77
二、投资活动产生的现金流量:
  收回投资收到的现金654,500,000413,000,0002,040,000,0001,555,413,237.1
  取得投资收益收到的现金6,061,474.924,510,404.5321,010,469.9815,523,638.34
  处置固定资产、无形资产和其他长期资产收回的现金净额124,968.791,552.85774,044.22557,516.18
  投资活动现金流入小计660,686,443.71417,511,957.382,061,784,514.21,571,494,391.62
  购建固定资产、无形资产和其他长期资产支付的现金42,973,124.0122,458,691.2759,715,377.2979,587,080.92
  投资支付的现金763,644,711.25540,529,895.891,909,716,0001,451,965,712.31
  取得子公司及其他营业单位支付的现金--60,007,901.9321,319,699.15
  投资活动现金流出小计806,617,835.26562,988,587.162,029,439,279.221,552,872,492.38
  投资活动产生的现金流量净额-145,931,391.55-145,476,629.7832,345,234.9818,621,899.24
三、筹资活动产生的现金流量:
  吸收投资收到的现金--72,036,950-
  收到其他与筹资活动有关的现金-6,085,730.54,372,966.39-
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-6,085,730.576,409,916.390
  偿还债务支付的现金--15,000,00015,677,754.93
  分配股利、利润或偿付利息支付的现金103,980,868.5-180,902,948.44101,879,509.79
  支付其他与筹资活动有关的现金11,715,064.6314,614,454.678,340,652.7971,659,453.06
  筹资活动现金流出小计115,695,933.1314,614,454.6274,243,601.23189,216,717.78
  筹资活动产生的现金流量净额-115,695,933.13-8,528,724.1-197,833,684.84-189,216,717.78
四、汇率变动对现金及现金等价物的影响4,397,032.44967,778.15-1,055,901.94-183,525.01
五、现金及现金等价物净增加额-210,957,290.26-157,775,075.06155,798,624.93-12,992,865.78
  加:期初现金及现金等价物余额353,055,673.35353,055,673.35197,257,048.42197,257,048.42
  期末现金及现金等价物余额142,098,383.09195,280,598.29353,055,673.35184,264,182.64
补充资料:
  净利润187,718,822.83-393,157,178.38-
  资产减值准备12,505,836.65-19,009,163.27-
  固定资产和投资性房地产折旧20,802,418.14-35,000,002.6-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧20,802,418.14-35,000,002.6-
  无形资产摊销7,156,937.84-11,861,067.06-
  长期待摊费用摊销311,375.01-440,809.45-
  处置固定资产、无形资产和其他长期资产的损失-54,372.6--79,206.66-
  固定资产报废损失46,341.66-43,200.19-
  公允价值变动损失-2,465,243.59--768,278.61-
  财务费用-3,544,969.85--783,165.38-
  投资损失-5,015,801.17--18,587,695.51-
  递延所得税-3,703,150.51--2,774,471.57-
  其中:递延所得税资产减少-2,699,936.56--999,889.25-
    递延所得税负债增加-1,003,213.95--1,774,582.32-
  存货的减少-17,034,731.36--44,369,928.54-
  经营性应收项目的减少-138,601,264.82--228,054,313.75-
  经营性应付项目的增加-12,952,809.56-157,057,568.47-
  现金的期末余额142,098,383.09-353,055,673.35-
  减:现金的期初余额353,055,673.35-197,257,048.42-
  现金及现金等价物的净增加额-210,957,290.26-155,798,624.93-
公告日期2025-08-292025-04-252025-04-152024-10-29
审计意见(境内)标准无保留意见
TOP↑