当前位置:首页 - 行情中心 - 爱朋医疗(300753) - 财务分析 - 现金流量表

爱朋医疗

(300753)

  

流通市值:25.21亿  总市值:36.15亿
流通股本:8790.58万   总股本:1.26亿

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238,793,134.97151,019,623.5372,290,849.98437,111,391.88
  收到的税费返还7,403,904.22,150,630.642,150,630.6416,754,598.58
  收到其他与经营活动有关的现金6,318,515.293,634,231.821,234,781.210,893,197.53
  经营活动现金流入小计252,515,554.46156,804,485.9975,676,261.82464,759,187.99
  购买商品、接受劳务支付的现金77,235,705.7647,744,152.8822,429,416.24152,238,581.84
  支付给职工以及为职工支付的现金95,989,498.5968,318,806.3538,041,202.8124,652,243.11
  支付的各项税费25,067,238.4916,667,584.7915,620,520.5845,426,896.42
  支付其他与经营活动有关的现金104,403,941.1971,560,475.3337,782,414.43126,762,279.92
  经营活动现金流出小计302,696,384.03204,291,019.35113,873,554.05449,080,001.29
  经营活动产生的现金流量净额-50,180,829.57-47,486,533.36-38,197,292.2315,679,186.7
二、投资活动产生的现金流量:
  收回投资收到的现金---1,000,000
  处置固定资产、无形资产和其他长期资产收回的现金净额3,000--6,596,145.25
  收到的其他与投资活动有关的现金13,115,738.431,021,945.381,021,945.3892,760,984.67
  投资活动现金流入小计13,118,738.431,021,945.381,021,945.38100,357,129.92
  购建固定资产、无形资产和其他长期资产支付的现金4,812,421.333,415,965.81,795,603.4510,227,186.04
  投资支付的现金5,000,000--6,100,000
  取得子公司及其他营业单位支付的现金9,209,742.28---
  支付其他与投资活动有关的现金12,000,00012,000,00092,000,00092,000,000
  投资活动现金流出小计31,022,163.6115,415,965.893,795,603.45108,327,186.04
  投资活动产生的现金流量净额-17,903,425.18-14,394,020.42-92,773,658.07-7,970,056.12
三、筹资活动产生的现金流量:
  吸收投资收到的现金865,000865,000865,00090,000
  其中:子公司吸收少数股东投资收到的现金865,000865,000865,00090,000
  取得借款收到的现金73,700,00058,800,00019,900,00048,400,000
  筹资活动现金流入小计74,565,00059,665,00020,765,00048,490,000
  偿还债务支付的现金48,400,00029,400,00010,000,00039,200,000
  分配股利、利润或偿付利息支付的现金9,551,4559,069,608.59399,586.979,649,369.22
  支付其他与筹资活动有关的现金4,491,308.863,080,434.441,374,615.126,610,848.07
  筹资活动现金流出小计62,442,763.8641,550,043.0311,774,202.0955,460,217.29
  筹资活动产生的现金流量净额12,122,236.1418,114,956.978,990,797.91-6,970,217.29
五、现金及现金等价物净增加额-55,962,018.61-43,765,596.81-121,980,152.39738,913.29
  加:期初现金及现金等价物余额201,635,257.87201,635,257.87201,635,257.87200,895,544.58
  期末现金及现金等价物余额145,673,239.26157,869,661.0679,655,105.48201,634,457.87
补充资料:
  净利润--19,853,312.44-10,894,831.73
  资产减值准备-7,319,005.93-6,415,407.84
  固定资产和投资性房地产折旧-6,317,385.52-12,696,614.69
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-6,317,385.52-12,696,614.69
  无形资产摊销-1,295,799.02-2,326,443.58
  长期待摊费用摊销-1,975,549.55-4,905,421.87
  处置固定资产、无形资产和其他长期资产的损失--63,139.44--3,589,227.98
  固定资产报废损失-22,493.43-1,308.91
  财务费用-1,570,417.24-3,066,381.22
  投资损失--1,010,455.62-1,042,189.35
  递延所得税--6,670,544.05-5,953,013.67
  其中:递延所得税资产减少--6,651,513.6-5,967,282.6
    递延所得税负债增加--19,030.45--14,268.93
  存货的减少-4,325,999.11--7,228,557.66
  经营性应收项目的减少-9,414,234.54--20,370,752.21
  经营性应付项目的增加--54,782,297.48--6,428,871.16
  现金的期末余额-157,869,661.06-201,634,457.87
  减:现金的期初余额-201,635,257.87-200,895,544.58
  现金及现金等价物的净增加额--43,765,596.81-738,913.29
公告日期2025-10-282025-08-282025-04-292025-04-19
审计意见(境内)标准无保留意见
TOP↑