当前位置:首页 - 行情中心 - 聚赛龙(301131) - 财务分析 - 现金流量表

聚赛龙

(301131)

  

流通市值:14.89亿  总市值:23.10亿
流通股本:3080.12万   总股本:4779.41万

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1,012,171,687.14661,099,387.5273,445,531.661,422,153,168.76
  客户存款和同业存放款项净增加额0---
  向中央银行借款净增加额0---
  向其他金融机构拆入资金净增加额0---
  收到原保险合同保费取得的现金0---
  收到再保险业务现金净额0---
  保户储金及投资款净增加额0---
  收取利息、手续费及佣金的现金0---
  拆入资金净增加额0---
  回购业务资金净增加额0---
  收到的税费返还12,546,780.237,655,944.037,655,944.035,675,002.69
  收到其他与经营活动有关的现金8,247,849.243,630,915.821,790,688.4114,940,387.78
  经营活动现金流入的其他项目0---
  经营活动现金流入小计1,032,966,316.61672,386,247.35282,892,164.11,442,768,559.23
  购买商品、接受劳务支付的现金901,677,249.96580,222,445.87293,121,204.541,310,015,115.5
  客户贷款及垫款净增加额0---
  存放中央银行和同业款项净增加额0---
  支付原保险合同赔付款项的现金0---
  支付利息、手续费及佣金的现金0---
  支付保单红利的现金0---
  支付给职工以及为职工支付的现金66,666,198.7345,349,626.2223,412,722.7893,920,237.28
  支付的各项税费19,514,597.6710,395,838.694,778,850.5513,196,535.15
  支付其他与经营活动有关的现金31,177,909.8818,487,098.27,681,630.0545,445,266.87
  经营活动现金流出的其他项目0---
  经营活动现金流出小计1,019,035,956.24654,455,008.98328,994,407.921,462,577,154.8
  经营活动产生的现金流量净额13,930,360.3717,931,238.37-46,102,243.82-19,808,595.57
二、投资活动产生的现金流量:
  收回投资收到的现金160,000,000145,000,000115,000,000215,722,344.49
  取得投资收益收到的现金2,387,729.992,073,818.261,455,886.761,264,940.44
  处置固定资产、无形资产和其他长期资产收回的现金净额124,642.4-0323,197.43
  处置子公司及其他营业单位收到的现金净额0---
  收到的其他与投资活动有关的现金0-0-
  投资活动现金流入小计162,512,372.39147,073,818.26116,455,886.76217,310,482.36
  购建固定资产、无形资产和其他长期资产支付的现金91,891,588.769,386,846.1443,450,378.2116,462,504.77
  投资支付的现金70,000,00055,000,00075,000,000321,286,837.64
  质押贷款净增加额0---
  取得子公司及其他营业单位支付的现金0---
  支付其他与投资活动有关的现金0-0-
  投资活动现金流出小计161,891,588.7124,386,846.14118,450,378.2437,749,342.41
  投资活动产生的现金流量净额620,783.6922,686,972.12-1,994,491.44-220,438,860.05
三、筹资活动产生的现金流量:
  吸收投资收到的现金0--5,333,300
  其中:子公司吸收少数股东投资收到的现金0--5,333,300
  取得借款收到的现金286,264,540.44249,117,060.44127,018,906.84796,116,248.13
  收到其他与筹资活动有关的现金0--21,584,998.61
  筹资活动现金流入小计286,264,540.44249,117,060.44127,018,906.84823,034,546.74
  偿还债务支付的现金320,938,701.15196,919,133.5374,228,525.34505,198,587.75
  分配股利、利润或偿付利息支付的现金43,192,505.0428,122,927.974,187,575.0436,384,022.66
  支付其他与筹资活动有关的现金200,000200,000200,000710,800
  筹资活动现金流出小计364,331,206.19225,242,061.578,616,100.38542,293,410.41
  筹资活动产生的现金流量净额-78,066,665.7523,874,998.9448,402,806.46280,741,136.33
四、汇率变动对现金及现金等价物的影响-1,300,015.71-5,574.72,085.396,926.89
五、现金及现金等价物净增加额-64,815,537.464,487,634.73308,156.5940,500,607.6
  加:期初现金及现金等价物余额221,188,163.67221,188,163.67221,259,471.1180,687,556.07
  期末现金及现金等价物余额156,372,626.27285,675,798.4221,567,627.69221,188,163.67
补充资料:
  净利润-17,635,521.45-25,897,431.52
  资产减值准备-4,298,981.06-7,865,114.1
  固定资产和投资性房地产折旧-18,203,286.73-29,776,305.67
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-18,203,286.73-29,776,305.67
  无形资产摊销-889,540.99-1,741,734.02
  长期待摊费用摊销-1,157,899.11-2,149,118.38
  处置固定资产、无形资产和其他长期资产的损失---211,279.81
  固定资产报废损失---2,212.39
  公允价值变动损失-9,496.1--294,215.56
  财务费用-11,845,665.97-20,572,417.56
  投资损失-58,815.32--1,633,413.93
  递延所得税-1,009,944.13-797,187.72
  其中:递延所得税资产减少-49,872.4--187,930.39
    递延所得税负债增加-960,071.73-985,118.11
  存货的减少-13,278,773.57--7,270,174.65
  经营性应收项目的减少-105,997,199.2--138,618,063.37
  经营性应付项目的增加--159,160,012.22-37,453,363.45
  现金的期末余额-285,675,798.4-221,188,163.67
  减:现金的期初余额-221,188,163.67-180,687,556.07
  现金及现金等价物的净增加额-64,487,634.73-40,500,607.6
公告日期2025-10-302025-08-292025-04-292025-04-29
审计意见(境内)标准无保留意见
TOP↑