当前位置:首页 - 行情中心 - 蜂助手(301382) - 财务分析 - 现金流量表

蜂助手

(301382)

  

流通市值:59.00亿  总市值:95.25亿
流通股本:1.77亿   总股本:2.86亿

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985,051,450.91402,482,745.981,688,750,702.811,099,868,385.07
  收到的税费返还-1,676.14--
  收到其他与经营活动有关的现金10,916,109.726,608,890.6614,370,103.5795,507,901.58
  经营活动现金流入的平衡项目00-0
  经营活动现金流入小计995,967,560.63409,093,312.781,703,120,806.381,195,376,286.65
  购买商品、接受劳务支付的现金979,633,005.24598,972,285.641,651,403,917.211,340,270,797.39
  支付给职工以及为职工支付的现金49,304,728.2326,177,596.51104,550,174.5978,981,094.36
  支付的各项税费18,352,142.896,410,549.3134,835,882.3227,371,539.51
  支付其他与经营活动有关的现金26,528,464.1721,057,022.5149,818,776.934,085,813.32
  经营活动现金流出的平衡项目00-0
  经营活动现金流出小计1,073,818,340.53652,617,453.971,840,608,751.021,480,709,244.58
  经营活动产生的现金流量净额平衡项目00-0
  经营活动产生的现金流量净额-77,850,779.9-243,524,141.19-137,487,944.64-285,332,957.93
二、投资活动产生的现金流量:
  收回投资收到的现金--307,124,373.63300,124,373.63
  取得投资收益收到的现金--535,411.83524,135.12
  处置固定资产、无形资产和其他长期资产收回的现金净额1,100-181,200181,200
  投资活动现金流入的平衡项目0--0
  投资活动现金流入小计1,100-307,840,985.46300,829,708.75
  购建固定资产、无形资产和其他长期资产支付的现金40,049,967.7114,200,523.99721,857,757.34701,413,743.17
  投资支付的现金7,500,000-307,000,000300,000,000
  投资活动现金流出的平衡项目00-0
  投资活动现金流出小计47,549,967.7114,200,523.991,028,857,757.341,001,413,743.17
  投资活动产生的现金流量净额平衡项目00-0
  投资活动产生的现金流量净额-47,548,867.71-14,200,523.99-721,016,771.88-700,584,034.42
三、筹资活动产生的现金流量:
  吸收投资收到的现金0-119,400,000119,400,000
  其中:子公司吸收少数股东投资收到的现金0-119,400,000119,400,000
  取得借款收到的现金480,973,546.42253,800,000856,457,500663,757,500
  收到其他与筹资活动有关的现金0-3,940,1004,472,600
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计480,973,546.42253,800,000979,797,600787,630,100
  偿还债务支付的现金428,932,500164,432,375.15211,460,000125,460,000
  分配股利、利润或偿付利息支付的现金18,554,023.318,279,473.544,865,654.8138,756,164.7
  支付其他与筹资活动有关的现金39,894,693.136,526,642.1941,783,911.0941,481,862.25
  筹资活动现金流出平衡项目00-0
  筹资活动现金流出小计487,381,216.44179,238,490.84298,109,565.9205,698,026.95
  筹资活动产生的现金流量净额平衡项目00-0
  筹资活动产生的现金流量净额-6,407,670.0274,561,509.16681,688,034.1581,932,073.05
四、汇率变动对现金及现金等价物的影响280,500-532,500-
  现金及现金等价物净增加额平衡项目00-0
五、现金及现金等价物净增加额-131,526,817.63-183,163,156.02-176,284,182.42-403,984,919.3
  加:期初现金及现金等价物余额281,200,623.5282,840,623.5457,484,805.92457,484,805.92
  期末现金及现金等价物余额平衡项目00-0
  期末现金及现金等价物余额149,673,805.8799,677,467.48281,200,623.553,499,886.62
补充资料:
  净利润74,385,866.54-133,267,626.01-
  资产减值准备9,505,518.34-31,587,404.31-
  固定资产和投资性房地产折旧4,120,362.44-8,374,178.33-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,120,362.44-8,374,178.33-
  无形资产摊销1,292,778.64-1,509,253.79-
  长期待摊费用摊销824,445.18-1,467,111.69-
  处置固定资产、无形资产和其他长期资产的损失29,099.43--7,406.93-
  固定资产报废损失--39,287.45-
  财务费用15,609,660.28-19,701,822.64-
  投资损失200,686.14--875,094.63-
  递延所得税-7,619,644.72--6,895,753.27-
  其中:递延所得税资产减少-7,460,169.94--6,791,846.77-
    递延所得税负债增加-159,474.78--103,906.5-
  存货的减少1,246,540.3--11,013,982.82-
  经营性应收项目的减少-311,027,708.35--380,978,775.5-
  经营性应付项目的增加133,896,965.6-60,799,018.89-
  其他-1,109,495.26-3,852,751.94-
  现金的期末余额149,673,805.87-281,200,623.5-
  减:现金的期初余额281,200,623.5-457,484,805.92-
  现金及现金等价物的净增加额-131,526,817.63--176,284,182.42-
公告日期2025-08-222025-04-282025-04-282024-10-29
审计意见(境内)标准无保留意见
TOP↑