当前位置:首页 - 行情中心 - 天亿马(301178) - 财务分析 - 现金流量表

天亿马

(301178)

  

流通市值:31.27亿  总市值:42.26亿
流通股本:4947.63万   总股本:6685.28万

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151,165,580.4265,253,497.63315,002,818.58175,821,949.57
  收到其他与经营活动有关的现金12,269,342.9311,880,168.379,191,205.345,593,733.96
  经营活动现金流入小计163,434,923.3577,133,666324,194,023.92181,415,683.53
  购买商品、接受劳务支付的现金137,943,887.8766,411,603.5297,817,852.86221,698,811.78
  支付给职工以及为职工支付的现金29,366,25017,254,129.4648,901,247.4936,973,908.4
  支付的各项税费1,702,633.46843,950.179,472,268.797,953,617.23
  支付其他与经营活动有关的现金10,805,073.636,184,169.3222,242,159.1616,522,562.93
  经营活动现金流出小计179,817,844.9690,693,852.45378,433,528.3283,148,900.34
  经营活动产生的现金流量净额-16,382,921.61-13,560,186.45-54,239,504.38-101,733,216.81
二、投资活动产生的现金流量:
  收回投资收到的现金--210,000,000140,000,000
  取得投资收益收到的现金--646,465.76505,095.9
  处置固定资产、无形资产和其他长期资产收回的现金净额--171,580139,580
  收到的其他与投资活动有关的现金50,387,500-340,216,488.71166,198,697.23
  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50,387,500-551,034,534.47306,843,373.13
  购建固定资产、无形资产和其他长期资产支付的现金318,652,615.92292,906,059.3183,856,423.2555,765,203.93
  投资支付的现金11193,678,475190,000,001
  支付其他与投资活动有关的现金58,000,00040,000,000120,000,00070,000,000
  投资活动现金流出小计376,652,616.92332,906,060.3497,534,898.25315,765,204.93
  投资活动产生的现金流量净额-326,265,116.92-332,906,060.353,499,636.22-8,921,831.8
三、筹资活动产生的现金流量:
  吸收投资收到的现金136,943.4136,943.412,104,0746,666,400
  其中:子公司吸收少数股东投资收到的现金136,943.4136,943.47,513,6006,666,400
  取得借款收到的现金325,295,897.52292,661,797.13130,049,116.3486,662,675.11
  收到其他与筹资活动有关的现金16,000,00016,000,00021,186,323.9213,759,832.92
  筹资活动现金流入小计341,432,840.92308,798,740.53163,339,514.26107,088,908.03
  偿还债务支付的现金51,443,050.439,173,050.460,116,485.835,739,912.39
  分配股利、利润或偿付利息支付的现金5,528,797.062,597,073.328,597,677.177,573,223.5
  支付其他与筹资活动有关的现金8,632,654.62,123,707.7136,786,501.6928,276,971.01
  筹资活动现金流出小计65,604,502.0643,893,831.43105,500,664.6671,590,106.9
  筹资活动产生的现金流量净额275,828,338.86264,904,909.157,838,849.635,498,801.13
四、汇率变动对现金及现金等价物的影响-16,918.89-5,547.978,569.89-4,972.01
五、现金及现金等价物净增加额-66,836,618.56-81,566,885.5557,177,551.33-75,161,219.49
  加:期初现金及现金等价物余额271,722,181.78271,722,181.78214,544,630.45214,544,630.45
  期末现金及现金等价物余额204,885,563.22190,155,296.23271,722,181.78139,383,410.96
补充资料:
  净利润6,009,779.09--53,491,793.68-
  资产减值准备434,270.6-3,648,261.03-
  固定资产和投资性房地产折旧19,640,135.77-3,165,168.88-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧19,640,135.77-3,165,168.88-
  无形资产摊销9,141.78-952,915.1-
  长期待摊费用摊销347,117.68-415,243.7-
  处置固定资产、无形资产和其他长期资产的损失---423,066.06-
  固定资产报废损失882.89---
  公允价值变动损失0-17,095.89-
  财务费用5,445,917.21--5,143,957.18-
  投资损失326,532.15--646,465.76-
  递延所得税-858,809.65--11,322,342.85-
  其中:递延所得税资产减少-2,424,259.44--11,618,015.27-
    递延所得税负债增加1,565,449.79-295,672.42-
  存货的减少-60,338,469.74--43,907,568-
  经营性应收项目的减少-29,230,073.47--25,765,099.77-
  经营性应付项目的增加42,753,358.99-53,327,570.07-
  现金的期末余额204,885,563.22-271,722,181.78-
  减:现金的期初余额271,722,181.78-214,544,630.45-
  现金及现金等价物的净增加额-66,836,618.56-57,177,551.33-
公告日期2025-08-292025-04-292025-04-222024-10-25
审计意见(境内)标准无保留意见
TOP↑