当前位置:首页 - 行情中心 - 严牌股份(301081) - 财务分析 - 现金流量表

严牌股份

(301081)

  

流通市值:23.71亿  总市值:24.72亿
流通股本:2.18亿   总股本:2.27亿

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395,634,992.64197,143,987.01695,887,350.67507,641,585.61
  收到的税费返还10,706,455.952,895,146.7113,234,163.712,268,714.93
  收到其他与经营活动有关的现金8,623,023.5614,949,301.0532,238,204.6622,767,135.91
  经营活动现金流入小计414,964,472.15214,988,434.77741,359,719.03542,677,436.45
  购买商品、接受劳务支付的现金279,969,413.69133,716,753.47383,470,923.77255,006,948.26
  支付给职工以及为职工支付的现金86,070,823.2544,438,079.86134,767,582.5697,180,495.34
  支付的各项税费15,734,729.329,080,544.7118,988,282.3414,915,561.69
  支付其他与经营活动有关的现金38,324,184.1123,741,130.1553,346,488.4537,948,808.71
  经营活动现金流出小计420,099,150.37210,976,508.19590,573,277.12405,051,814
  经营活动产生的现金流量净额-5,134,678.224,011,926.58150,786,441.91137,625,622.45
二、投资活动产生的现金流量:
  收回投资收到的现金670,000,000210,000,000165,000,00065,000,000
  取得投资收益收到的现金1,746,523.97703,148.11,761,346.841,525,868.84
  处置固定资产、无形资产和其他长期资产收回的现金净额29,885.1754,154.4210,18844,935.61
  收到的其他与投资活动有关的现金1,000,000---
  投资活动现金流入小计672,776,409.14210,757,302.52166,771,534.8466,570,804.45
  购建固定资产、无形资产和其他长期资产支付的现金168,023,460.3885,142,846.1256,141,184.07172,912,353.45
  投资支付的现金560,000,000170,000,000293,630,75089,630,750
  支付其他与投资活动有关的现金2,130,620.87102,694.351,000,000-
  投资活动现金流出小计730,154,081.25255,245,540.45550,771,934.07262,543,103.45
  投资活动产生的现金流量净额-57,377,672.11-44,488,237.93-384,000,399.23-195,972,299
三、筹资活动产生的现金流量:
  吸收投资收到的现金12,705,00012,705,0004,624,019.044,624,019.04
  其中:子公司吸收少数股东投资收到的现金12,705,00012,705,000--
  取得借款收到的现金130,634,377.6756,820,514.67718,789,195675,201,138.96
  收到其他与筹资活动有关的现金49,496,288.7122,796,288.7139,659,880.0344,952,777.38
  筹资活动现金流入小计192,835,666.3892,321,803.38763,073,094.07724,777,935.38
  偿还债务支付的现金12,937,500-264,990,656174,400,000
  分配股利、利润或偿付利息支付的现金69,959,913.111,809,802.6371,823,735.169,162,789.78
  支付其他与筹资活动有关的现金36,188,469.3335,084,149.6225,039,704.3122,799,756.76
  筹资活动现金流出小计119,085,882.4436,893,952.25361,854,095.41266,362,546.54
  筹资活动产生的现金流量净额73,749,783.9455,427,851.13401,218,998.66458,415,388.84
四、汇率变动对现金及现金等价物的影响496,687.36703,887.832,171,752.331,276,682.89
五、现金及现金等价物净增加额11,734,120.9715,655,427.61170,176,793.67401,345,395.18
  加:期初现金及现金等价物余额280,247,417.16280,247,417.16110,070,623.49110,070,623.49
  期末现金及现金等价物余额291,981,538.13295,902,844.77280,247,417.16511,416,018.67
补充资料:
  净利润21,221,805.45-40,419,875.69-
  资产减值准备6,670,667.76-13,636,136.56-
  固定资产和投资性房地产折旧24,434,110.07-34,521,682.73-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧24,434,110.07-34,521,682.73-
  无形资产摊销1,391,788.61-1,652,067.99-
  长期待摊费用摊销575,565.62-401,206.58-
  固定资产报废损失2,433.98-358,235.61-
  公允价值变动损失-36,606.95--45,854.45-
  财务费用6,611,671.57-5,765,380.49-
  投资损失-1,040,549.89--1,372,112.65-
  递延所得税-1,519,154.67--3,031,807.84-
  其中:递延所得税资产减少-1,003,847.78--2,148,041.12-
    递延所得税负债增加-515,306.89--883,766.72-
  存货的减少-53,662,375.3--25,806,585.42-
  经营性应收项目的减少-46,783,928.81--45,736,802.61-
  经营性应付项目的增加35,378,118.88-125,603,897.52-
  其他605,858.44-1,385,159.78-
  不涉及现金收支的投资和筹资活动金额其他项目1,104,334.89-2,671,679.75-
  现金的期末余额291,981,538.13-280,247,417.16-
  减:现金的期初余额280,247,417.16-110,070,623.49-
  现金及现金等价物的净增加额11,734,120.97-170,176,793.67-
公告日期2025-08-272025-04-282025-04-282024-10-29
审计意见(境内)标准无保留意见
TOP↑