当前位置:首页 - 行情中心 - 佳缘科技(301117) - 财务分析 - 现金流量表

佳缘科技

(301117)

  

流通市值:39.81亿  总市值:64.73亿
流通股本:7944.99万   总股本:1.29亿

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170,172,001.71138,637,947.3436,084,724.44213,737,667.67
  收到其他与经营活动有关的现金9,195,611.387,210,611.073,085,886.55,840,041.12
  经营活动现金流入小计179,367,613.09145,848,558.4139,170,610.94219,577,708.79
  购买商品、接受劳务支付的现金215,005,129.66127,328,361.5985,745,882.48152,790,608.64
  支付给职工以及为职工支付的现金59,008,358.1640,333,367.4721,053,395.6174,437,624.12
  支付的各项税费11,159,044.19,360,972.117,444,778.783,628,283.58
  支付其他与经营活动有关的现金16,456,213.2111,276,002.046,450,377.2239,552,126.01
  经营活动现金流出小计301,628,745.13188,298,703.21120,694,434.09270,408,642.35
  经营活动产生的现金流量净额-122,261,132.04-42,450,144.8-81,523,823.15-50,830,933.56
二、投资活动产生的现金流量:
  收回投资收到的现金--130,000,0001,290,000,000
  取得投资收益收到的现金1,065,027.76689,361.1689,361.16,814,115.65
  处置固定资产、无形资产和其他长期资产收回的现金净额---3,100
  收到的其他与投资活动有关的现金200,000,000130,000,000--
  投资活动现金流入小计201,065,027.76130,689,361.1130,689,361.11,296,817,215.65
  购建固定资产、无形资产和其他长期资产支付的现金33,735,982.223,146,471.2116,396,212.53127,125,101.78
  投资支付的现金500,000-130,000,0001,290,000,000
  取得子公司及其他营业单位支付的现金1,998,753.531,998,753.53-848,476.71
  支付其他与投资活动有关的现金200,000,000130,000,000--
  投资活动现金流出小计236,234,735.73155,145,224.74146,396,212.531,417,973,578.49
  投资活动产生的现金流量净额-35,169,707.97-24,455,863.64-15,706,851.43-121,156,362.84
三、筹资活动产生的现金流量:
  吸收投资收到的现金198,000198,000198,000792,000
  其中:子公司吸收少数股东投资收到的现金198,000198,000198,000792,000
  取得借款收到的现金4,372,475.12--160,000,000
  收到其他与筹资活动有关的现金500,000500,000-1,000,000
  筹资活动现金流入小计5,070,475.12698,000198,000161,792,000
  偿还债务支付的现金1,000,0001,000,000-100,000,000
  分配股利、利润或偿付利息支付的现金5,686,277.145,177,877.13268,458.263,414,983.34
  支付其他与筹资活动有关的现金5,333,726.342,388,044.181,537,287.954,972,947.11
  筹资活动现金流出小计12,020,003.488,565,921.311,805,746.21108,387,930.45
  筹资活动产生的现金流量净额-6,949,528.36-7,867,921.31-1,607,746.2153,404,069.55
四、汇率变动对现金及现金等价物的影响11,227.5111,227.51-16,615.55
五、现金及现金等价物净增加额-164,369,140.86-74,762,702.24-98,838,420.79-118,566,611.3
  加:期初现金及现金等价物余额434,971,096.77434,971,096.77434,971,096.77553,537,708.07
  期末现金及现金等价物余额270,601,955.91360,208,394.53336,132,675.98434,971,096.77
补充资料:
  净利润-4,591,515.53-11,174,150.48
  资产减值准备-13,666,940.84-23,195,855.2
  固定资产和投资性房地产折旧-12,840,925.32-16,844,026.79
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-12,840,925.32-16,844,026.79
  无形资产摊销-561,683.93-1,078,534.83
  长期待摊费用摊销-323,634.87-1,802,237.75
  固定资产报废损失---221,139.52
  公允价值变动损失----69,871.47
  财务费用-1,038,055.02-725,663.76
  投资损失--689,361.1--6,814,115.65
  递延所得税--2,597,470.39--3,572,533.53
  其中:递延所得税资产减少--7,932,907.59--3,831,542.24
    递延所得税负债增加-5,335,437.2-259,008.71
  存货的减少--57,142,440.66-3,785,194.38
  经营性应收项目的减少--45,062,675.86--142,143,285.36
  经营性应付项目的增加-25,947,298.69-36,702,376.14
  其他-1,908,869.54-371,344.16
  现金的期末余额-360,208,394.53-434,971,096.77
  减:现金的期初余额-434,971,096.77-553,537,708.07
  现金及现金等价物的净增加额--74,762,702.24--118,566,611.3
公告日期2025-10-292025-08-282025-04-242025-04-24
审计意见(境内)标准无保留意见
TOP↑