当前位置:首页 - 行情中心 - 匠心家居(301061) - 财务分析 - 现金流量表

匠心家居

(301061)

  

流通市值:106.05亿  总市值:159.71亿
流通股本:1.44亿   总股本:2.18亿

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736,861,024.72,426,109,237.261,785,553,530.941,168,673,756.28
收到的税费返还49,975,564.98142,646,108.45101,528,322.763,237,694
收到其他与经营活动有关的现金14,277,388.0589,609,919.8848,113,313.744,332,848.79
经营活动现金流入的平衡项目0000
经营活动现金流入小计801,113,977.732,658,365,265.591,935,195,167.341,276,244,299.07
购买商品、接受劳务支付的现金490,250,298.111,541,920,837.091,077,209,855.56734,564,628.01
支付给职工以及为职工支付的现金126,754,420.65394,721,805.01292,313,494.43190,345,482.01
支付的各项税费35,540,674.31124,782,729.4275,176,929.6661,602,409.89
支付其他与经营活动有关的现金25,721,904.36101,317,44758,079,262.4146,953,070.08
经营活动现金流出的平衡项目0000
经营活动现金流出小计678,267,297.432,162,742,818.521,502,779,542.061,033,465,589.99
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122,846,680.3495,622,447.07432,415,625.28242,778,709.08
二、投资活动产生的现金流量:
收回投资收到的现金600,036,051.946,010,370,0004,509,880,0003,117,091,993.71
取得投资收益收到的现金18,465,930.4655,291,548.8540,153,182.4426,469,817.95
处置固定资产、无形资产和其他长期资产收回的现金净额11,3004,057,217.77460,746.94410,746.94
收到的其他与投资活动有关的现金2,920,168.8552,606,302.181,604,344.02557,100
投资活动现金流入的平衡项目0000
投资活动现金流入小计621,433,451.256,122,325,068.84,552,098,273.43,144,529,658.6
购建固定资产、无形资产和其他长期资产支付的现金8,052,549.1736,046,900.0616,695,512.0612,386,252.88
投资支付的现金1,509,280,0005,146,080,0004,705,410,0003,214,500,000
支付其他与投资活动有关的现金6,130,132.1271,984,212.662,554,625.361,606,420.33
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,523,462,681.295,254,111,112.724,724,660,137.423,228,492,673.21
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-902,029,230.04868,213,956.08-172,561,864.02-83,963,014.61
三、筹资活动产生的现金流量:
吸收投资收到的现金-10,375,852.97--
取得借款收到的现金38,084,49179,652,138.379,652,138.352,571,438.3
收到其他与筹资活动有关的现金-21,198,330.7--
筹资活动现金流入平衡项目0000
筹资活动现金流入小计38,084,491111,226,321.9779,652,138.352,571,438.3
偿还债务支付的现金-80,050,913.324,586,425-
分配股利、利润或偿付利息支付的现金-148,702,913.39123,755,394.4464,003,376.79
支付其他与筹资活动有关的现金15,196,466.4154,545,288.7837,287,753.4624,923,874.14
筹资活动现金流出平衡项目0000
筹资活动现金流出小计15,196,466.41283,299,115.47185,629,572.988,927,250.93
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22,888,024.59-172,072,793.5-105,977,434.6-36,355,812.63
四、汇率变动对现金及现金等价物的影响9,325,298.2350,914,792.0216,213,403.8927,026,787.88
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-746,969,226.921,242,678,401.67170,089,730.55149,486,669.72
加:期初现金及现金等价物余额2,091,742,246.61849,063,844.94849,063,844.94849,063,844.94
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1,344,773,019.692,091,742,246.611,019,153,575.49998,550,514.66
补充资料:
净利润-682,935,697.75-285,312,295.35
资产减值准备-62,340,081.87-6,301,778.13
固定资产和投资性房地产折旧-59,901,508.38-11,081,414.9
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-59,901,508.38-11,081,414.9
无形资产摊销-2,942,295.53-964,114.82
长期待摊费用摊销-5,703,320.66-9,354,366.29
处置固定资产、无形资产和其他长期资产的损失--7,434,528.77--7,215,383.65
固定资产报废损失-155,082.85-160,566
公允价值变动损失--18,386,983.61--773,813.71
财务费用--49,531,440.05--28,981,504.35
投资损失--50,717,334.81--24,033,722.13
递延所得税-562,767.39--18,494,225.82
其中:递延所得税资产减少--2,442,153.64--18,408,060.15
递延所得税负债增加-3,004,921.03--86,165.67
存货的减少--235,042,117.8-27,575,117.85
经营性应收项目的减少--238,727,785.03--76,614,464.48
经营性应付项目的增加-256,822,648.36-25,106,452.17
其他-24,099,234.35-16,635,008.19
现金的期末余额-2,091,742,246.61-998,550,514.66
减:现金的期初余额-849,063,844.94-849,063,844.94
公告日期2025-04-292025-04-232024-10-292024-08-29
审计意见(境内)标准无保留意见
TOP↑