当前位置:首页 - 行情中心 - 上海艾录(301062) - 财务分析 - 现金流量表

上海艾录

(301062)

  

流通市值:26.27亿  总市值:36.44亿
流通股本:3.12亿   总股本:4.32亿

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405,339,820.19226,865,057.09934,388,473.8698,254,131.99
  收到的税费返还17,003,908.4715,690,220.0276,512,467.0776,461,795.7
  收到其他与经营活动有关的现金26,612,393.0921,286,841.8394,173,323.6681,543,312.03
  经营活动现金流入的平衡项目0-00
  经营活动现金流入小计448,956,121.75263,842,118.941,105,074,264.53856,259,239.72
  购买商品、接受劳务支付的现金250,999,006.09182,025,490.76539,261,183.06397,734,529.25
  支付给职工以及为职工支付的现金109,977,261.4758,658,200.63192,581,593.16142,981,269.49
  支付的各项税费24,143,008.811,956,448.9432,756,410.7724,742,603.01
  支付其他与经营活动有关的现金21,348,546.9610,121,640.89106,556,805.7777,450,295.37
  经营活动现金流出的平衡项目0-00
  经营活动现金流出小计406,467,823.32262,761,781.22871,155,992.76642,908,697.12
  经营活动产生的现金流量净额平衡项目0-00
  经营活动产生的现金流量净额42,488,298.431,080,337.72233,918,271.77213,350,542.6
二、投资活动产生的现金流量:
  收回投资收到的现金5,000,000-451,000,000446,000,000
  取得投资收益收到的现金39,025.9-1,076,444.161,012,174
  处置固定资产、无形资产和其他长期资产收回的现金净额681,00066,0004,183,461.343,670,101.38
  收到的其他与投资活动有关的现金7,157,6007,157,600--
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计12,877,625.97,223,600456,259,905.5450,682,275.38
  购建固定资产、无形资产和其他长期资产支付的现金162,427,265.1984,021,371.34497,216,847.56443,048,521.44
  投资支付的现金5,000,0005,000,000451,000,000451,000,000
  投资活动现金流出的平衡项目0-00
  投资活动现金流出小计167,427,265.1989,021,371.34948,216,847.56894,048,521.44
  投资活动产生的现金流量净额平衡项目0-00
  投资活动产生的现金流量净额-154,549,639.29-81,797,771.34-491,956,942.06-443,366,246.06
三、筹资活动产生的现金流量:
  吸收投资收到的现金--6,865,0001,865,000
  其中:子公司吸收少数股东投资收到的现金--6,865,0001,865,000
  取得借款收到的现金196,982,742.0592,117,864.28157,687,671.68112,380,673.78
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计196,982,742.0592,117,864.28164,552,671.68114,245,673.78
  偿还债务支付的现金47,200,000850,000232,961,775.08182,386,775.08
  分配股利、利润或偿付利息支付的现金29,689,495.713,902,327.7437,551,084.6732,963,608.2
  支付其他与筹资活动有关的现金3,170,132.131,385,714.2111,305,027.399,214,107.48
  筹资活动现金流出平衡项目0-00
  筹资活动现金流出小计80,059,627.846,138,041.95281,817,887.14224,564,490.76
  筹资活动产生的现金流量净额平衡项目0-00
  筹资活动产生的现金流量净额116,923,114.2185,979,822.33-117,265,215.46-110,318,816.98
四、汇率变动对现金及现金等价物的影响870,090.57432,491.872,210,786.781,058,148.81
  现金及现金等价物净增加额平衡项目0-00
五、现金及现金等价物净增加额5,731,863.925,694,880.58-373,093,098.97-339,276,371.63
  加:期初现金及现金等价物余额170,293,125.5170,293,125.5543,386,224.47543,386,224.47
  期末现金及现金等价物余额平衡项目0-00
  期末现金及现金等价物余额176,024,989.42175,988,006.08170,293,125.5204,109,852.84
补充资料:
  净利润-5,652,112.5-30,602,932.28-
  资产减值准备2,757,330.67-11,201,629.89-
  固定资产和投资性房地产折旧37,078,727.4-52,809,807.71-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧37,078,727.4-52,809,807.71-
  无形资产摊销4,585,870.26-4,327,177.38-
  长期待摊费用摊销6,438,441.64-27,229,522.39-
  处置固定资产、无形资产和其他长期资产的损失1,510,119.28--294,931.88-
  固定资产报废损失24,567.73-29,665.37-
  财务费用10,886,104.5-26,619,828.04-
  投资损失-922,923.06--1,579,131.52-
  递延所得税-1,148,709.3--5,973,208.66-
  其中:递延所得税资产减少-1,148,709.3--1,852,280.12-
    递延所得税负债增加---4,120,928.54-
  存货的减少1,119,355.17--78,757,682.45-
  经营性应收项目的减少36,178,370.81-46,831,945.83-
  经营性应付项目的增加-57,740,866.86-95,948,042.93-
  其他2,507,480-6,776,900-
  现金的期末余额176,024,989.42-170,293,125.5-
  减:现金的期初余额170,293,125.5-543,386,224.47-
  现金及现金等价物的净增加额5,731,863.92--373,093,098.97-
公告日期2025-08-262025-04-252025-04-212024-10-30
审计意见(境内)标准无保留意见
TOP↑