当前位置:首页 - 行情中心 - 开润股份(300577) - 财务分析 - 现金流量表

开润股份

(300577)

  

流通市值:29.07亿  总市值:49.71亿
流通股本:1.40亿   总股本:2.40亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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1,289,553,554.854,083,120,915.062,929,615,785.141,664,772,883.1
收到的税费返还26,603,384.88114,747,032.4387,420,301.0858,168,507.49
收到其他与经营活动有关的现金23,313,653.2330,858,817.8626,487,281.3514,714,232.2
经营活动现金流入的平衡项目0000
经营活动现金流入小计1,339,470,592.964,228,726,765.353,043,523,367.571,737,655,622.79
购买商品、接受劳务支付的现金827,812,8622,584,059,959.722,009,417,644.961,205,720,417
支付给职工以及为职工支付的现金356,394,169.3961,913,129.74636,935,343.99348,136,104.45
支付的各项税费48,922,358.22191,519,141.29131,721,373.5284,056,105.43
支付其他与经营活动有关的现金99,588,273.03258,739,342.24145,506,444.893,686,983.14
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,332,717,662.553,996,231,572.992,923,580,807.271,731,599,610.02
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额6,752,930.41232,495,192.36119,942,560.36,056,012.77
二、投资活动产生的现金流量:
收回投资收到的现金45,000,000363,851,337.15343,912,955.09180,431,100
取得投资收益收到的现金243,146.4526,693,420.632,747,862.411,532,003.5
处置固定资产、无形资产和其他长期资产收回的现金净额122,6665,155,948.53139,783.52115,874.52
收到的其他与投资活动有关的现金-1,809,893.52-79,619,783.61
投资活动现金流入的平衡项目0000
投资活动现金流入小计45,365,812.45397,510,599.83346,800,601.02261,698,761.63
购建固定资产、无形资产和其他长期资产支付的现金54,553,563.46171,007,278.9885,108,785.2842,902,728.5
投资支付的现金-353,176,062.29398,052,729.77239,282,425.83
取得子公司及其他营业单位支付的现金-120,770,303.94--
投资活动现金流出的平衡项目0000
投资活动现金流出小计54,553,563.46644,953,645.21483,161,515.05282,185,154.33
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-9,187,751.01-247,443,045.38-136,360,914.03-20,486,392.7
三、筹资活动产生的现金流量:
取得借款收到的现金541,690,000882,599,867.21601,140,929.74424,080,896.23
收到其他与筹资活动有关的现金-11,867,987.2311,867,987.23-
筹资活动现金流入平衡项目0000
筹资活动现金流入小计541,690,000894,467,854.44613,008,916.97424,080,896.23
偿还债务支付的现金226,695,000785,167,880.96376,991,581.84246,370,000
分配股利、利润或偿付利息支付的现金8,549,260.0895,965,848.0440,383,464.8334,126,168.07
支付其他与筹资活动有关的现金4,053,240.7564,409,266.6357,776,892.1226,965,654.12
筹资活动现金流出平衡项目0000
筹资活动现金流出小计239,297,500.83945,542,995.63475,151,938.79307,461,822.19
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额302,392,499.17-51,075,141.19137,856,978.18116,619,074.04
四、汇率变动对现金及现金等价物的影响2,585,930.95-1,557,200.18-2,964,305.973,103,786.1
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额302,543,609.52-67,580,194.39118,474,318.48105,292,480.21
加:期初现金及现金等价物余额532,028,628.38599,608,822.77599,608,822.77599,608,822.77
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额834,572,237.9532,028,628.38718,083,141.25704,901,302.98
补充资料:
净利润-400,981,504.81-248,575,455.77
资产减值准备-7,510,356.7-17,160,181.36
固定资产和投资性房地产折旧-76,811,092.25-23,976,084.92
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-76,811,092.25-23,976,084.92
无形资产摊销-15,418,467.82-5,087,483.95
长期待摊费用摊销-5,217,532.53-2,732,774.92
处置固定资产、无形资产和其他长期资产的损失--141,570.35-63,950.78
固定资产报废损失-252,094.28-349,900.5
公允价值变动损失--20,536,355.52-1,471,062.13
财务费用-61,369,368.36-21,012,287.27
投资损失--116,735,532.08--119,801,371.02
递延所得税-3,162,847.04-1,052,291.6
其中:递延所得税资产减少-3,267,247.06-779,960.58
递延所得税负债增加--104,400.02-272,331.02
存货的减少--133,263,132.45-49,449,927.41
经营性应收项目的减少--181,822,026.27--244,686,287.17
经营性应付项目的增加-104,018,020.69--34,413,669.95
其他-1,146,703.85-29,895,869.73
现金的期末余额-530,618,649.82-702,288,713.28
减:现金的期初余额-595,176,511.03-595,176,511.03
加:现金等价物的期末余额-1,409,978.56-2,612,589.7
减:现金等价物的期初余额-4,432,311.74-4,432,311.74
公告日期2025-04-262025-04-262024-10-302024-08-28
审计意见(境内)标准无保留意见
TOP↑