当前位置:首页 - 行情中心 - 美力科技(300611) - 财务分析 - 现金流量表

美力科技

(300611)

  

流通市值:36.88亿  总市值:52.49亿
流通股本:1.48亿   总股本:2.11亿

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536,929,117.75275,639,056.061,002,709,672.11782,698,699.69
  收到的税费返还452,807.9382,694.031,157,039.91623,598.83
  收到其他与经营活动有关的现金70,995,327.5418,889,867.2235,562,195.3422,127,683.95
  经营活动现金流入小计608,377,253.22294,611,617.311,039,428,907.36805,449,982.47
  购买商品、接受劳务支付的现金278,847,586.96134,157,023.52483,970,326.75442,063,176.55
  支付给职工以及为职工支付的现金160,793,212.4991,207,040.35253,984,513.36184,748,481.21
  支付的各项税费34,705,910.7821,156,942.5362,794,153.0451,082,621.51
  支付其他与经营活动有关的现金58,405,213.122,383,550.09105,115,061.5248,450,610.92
  经营活动现金流出小计532,751,923.33268,904,556.49905,864,054.67726,344,890.19
  经营活动产生的现金流量净额75,625,329.8925,707,060.82133,564,852.6979,105,092.28
二、投资活动产生的现金流量:
  收回投资收到的现金--9,189.32-
  取得投资收益收到的现金--3,742.9-
  处置固定资产、无形资产和其他长期资产收回的现金净额1,352,264.54119,1416,749,272.98325,119.73
  投资活动现金流入小计1,352,264.54119,1416,762,205.2325,119.73
  购建固定资产、无形资产和其他长期资产支付的现金105,700,520.2254,607,097.97102,933,200.8718,072,843.73
  投资支付的现金--20,000,00020,000,000
  投资活动现金流出小计105,700,520.2254,607,097.97122,933,200.8738,072,843.73
  投资活动产生的现金流量净额-104,348,255.68-54,487,956.97-116,170,995.67-37,747,724
三、筹资活动产生的现金流量:
  吸收投资收到的现金-27,127,440--
  取得借款收到的现金345,800,000199,800,000348,923,666.67289,500,000
  收到其他与筹资活动有关的现金27,127,440---
  筹资活动现金流入小计372,927,440226,927,440348,923,666.67289,500,000
  偿还债务支付的现金256,450,00059,073,067.43368,360,000265,460,000
  分配股利、利润或偿付利息支付的现金33,593,582.243,918,352.7833,317,553.8323,790,728.87
  其中:子公司支付给少数股东的股利、利润--5,573,208.58-
  支付其他与筹资活动有关的现金777,252.15-2,287,960.46-
  筹资活动现金流出小计290,820,834.3962,991,420.21403,965,514.29289,250,728.87
  筹资活动产生的现金流量净额82,106,605.61163,936,019.79-55,041,847.62249,271.13
四、汇率变动对现金及现金等价物的影响10,885,988.832,306,953.161,383,826.58-2,072,917.75
五、现金及现金等价物净增加额64,269,668.65137,462,076.8-36,264,164.0239,533,721.66
  加:期初现金及现金等价物余额157,224,532.43157,224,532.43193,488,696.45193,488,719.46
  期末现金及现金等价物余额221,494,201.08294,686,609.23157,224,532.43233,022,441.12
补充资料:
  净利润81,795,528.43-104,558,514.25-
  资产减值准备8,520,037.1-27,681,241.9-
  固定资产和投资性房地产折旧53,953,396.2-105,971,596.96-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧53,953,396.2-105,971,596.96-
  无形资产摊销2,678,600.44-4,207,443.48-
  长期待摊费用摊销637,802.63-1,189,497.99-
  处置固定资产、无形资产和其他长期资产的损失-983,755.1--1,288,918.5-
  固定资产报废损失50,134.18-14,153.9-
  公允价值变动损失19,040.24-35,898.64-
  财务费用8,103,605.11-14,749,583.64-
  投资损失1,204,984.93-1,342,600.33-
  递延所得税-538,422.03--2,891,386.41-
  其中:递延所得税资产减少-830,853.62--2,501,989.24-
    递延所得税负债增加292,431.59--389,397.17-
  存货的减少-75,240,934.95--18,957,402.86-
  经营性应收项目的减少26,778,912.89--108,956,403.51-
  经营性应付项目的增加-40,829,401.55-3,576,716.01-
  其他7,495,740---
  现金的期末余额221,494,201.08-157,224,532.43-
  减:现金的期初余额157,224,532.43-193,488,696.45-
  现金及现金等价物的净增加额64,269,668.65--36,264,164.02-
公告日期2025-08-122025-04-262025-03-292024-10-25
审计意见(境内)标准无保留意见
TOP↑