当前位置:首页 - 行情中心 - 海能实业(300787) - 财务分析 - 现金流量表

海能实业

(300787)

  

流通市值:22.84亿  总市值:37.27亿
流通股本:1.62亿   总股本:2.64亿

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678,605,816.952,130,575,686.841,494,747,101.76934,730,177.1
收到的税费返还45,114,071.3796,148,242.8467,501,629.6744,102,902.85
收到其他与经营活动有关的现金33,956,875.6345,432,801.2658,308,832.38116,588,279.18
经营活动现金流入的平衡项目0000
经营活动现金流入小计757,676,763.952,272,156,730.941,620,557,563.811,095,421,359.13
购买商品、接受劳务支付的现金566,371,647.861,375,156,152.411,071,097,697.09599,365,814.7
支付给职工以及为职工支付的现金195,730,588.96611,755,416.5449,422,721.73291,386,241.7
支付的各项税费31,539,797.2945,499,961.4143,433,474.140,423,209.79
支付其他与经营活动有关的现金68,052,260.79151,118,136.04153,069,355.73106,424,608.03
经营活动现金流出的平衡项目0000
经营活动现金流出小计861,694,294.92,183,529,666.361,717,023,248.651,037,599,874.22
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-104,017,530.9588,627,064.58-96,465,684.8457,821,484.91
二、投资活动产生的现金流量:
收回投资收到的现金974,714,286.831,504,771,152.16875,721,019.24254,098,636.01
取得投资收益收到的现金363,494.652,566,252.49502,447.6675,341.09
处置固定资产、无形资产和其他长期资产收回的现金净额30,0001,557,604.99366,800366,800
收到的其他与投资活动有关的现金-3,922,8502,200,0002,200,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计975,107,781.481,512,817,859.64878,790,266.9256,740,777.1
购建固定资产、无形资产和其他长期资产支付的现金54,224,111.98275,213,263.81162,658,683.6968,965,309.69
投资支付的现金1,187,904,0001,504,771,152.161,267,313,311.11326,565,215.99
支付其他与投资活动有关的现金-960,000-156,810.4
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,242,128,111.981,780,944,415.971,429,971,994.8395,687,336.08
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-267,020,330.5-268,126,556.33-551,181,727.9-138,946,558.98
三、筹资活动产生的现金流量:
吸收投资收到的现金-12,900,00011,953,930.0612,900,000
其中:子公司吸收少数股东投资收到的现金---12,900,000
取得借款收到的现金110,000,000450,000,000450,000,000300,000,000
收到其他与筹资活动有关的现金23,156,345.2413,141,871.49126,726,481.6775,357,354.8
筹资活动现金流入平衡项目0000
筹资活动现金流入小计133,156,345.24476,041,871.49588,680,411.73388,257,354.8
偿还债务支付的现金151,000,000306,000,000141,000,000140,000,000
分配股利、利润或偿付利息支付的现金2,972,005.7773,278,993.2470,090,817.1367,460,236.57
支付其他与筹资活动有关的现金38,727,655.84124,627,597.43208,336,134.86217,227,981.32
筹资活动现金流出平衡项目0000
筹资活动现金流出小计192,699,661.61503,906,590.67419,426,951.99424,688,217.89
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-59,543,316.37-27,864,719.18169,253,459.74-36,430,863.09
四、汇率变动对现金及现金等价物的影响4,661,996.639,056,541.925,584,078.434,368,127.94
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-425,919,181.19-198,307,669.01-472,809,874.57-113,187,809.22
加:期初现金及现金等价物余额656,426,062.33854,853,739.16854,853,739.16854,853,739.16
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230,506,881.14656,546,070.15382,043,864.59741,665,929.94
补充资料:
净利润-62,780,111.14-29,059,932.53
资产减值准备-32,258,550.09-16,627,748.92
固定资产和投资性房地产折旧-120,189,246.42-69,223,839.94
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-120,189,246.42-69,223,839.94
无形资产摊销-7,121,524.81-3,561,789.91
长期待摊费用摊销-11,016,042.11-5,457,131.11
处置固定资产、无形资产和其他长期资产的损失-1,311,018.7-166,660.68
固定资产报废损失-66,825.17-22,744.47
财务费用-34,342,013.83-8,937,960.41
投资损失--3,869,717.57--113,190.29
递延所得税--28,541,305.74--34,526,227.81
其中:递延所得税资产减少--36,499,554.08--31,539,475.51
递延所得税负债增加-7,958,248.34--2,986,752.3
存货的减少--255,082,061.14--92,402,397.71
经营性应收项目的减少--175,298,322.82--30,344,676.91
经营性应付项目的增加-287,820,365.16-81,992,118.92
其他--7,261,522.42--
现金的期末余额-656,546,070.15-741,665,929.94
减:现金的期初余额-854,853,739.16-854,853,739.16
公告日期2025-04-242025-04-242024-10-292024-08-20
审计意见(境内)标准无保留意见
TOP↑