当前位置:首页 - 行情中心 - 光大同创(301387) - 财务分析 - 现金流量表

光大同创

(301387)

  

流通市值:17.88亿  总市值:44.73亿
流通股本:4268.43万   总股本:1.07亿

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720,294,547.52353,084,014.521,151,605,642.32845,531,109.51
  收到的税费返还25,417,854.2815,518,866.8751,165,348.2540,580,572.4
  收到其他与经营活动有关的现金3,321,479.151,789,215.8912,029,963.536,319,000.23
  经营活动现金流入小计749,033,880.95370,392,097.281,214,800,954.1892,430,682.14
  购买商品、接受劳务支付的现金534,916,602.27278,221,906.1775,158,137.81595,719,019.93
  支付给职工以及为职工支付的现金117,300,715.3255,168,030.62234,238,106.62159,528,124.22
  支付的各项税费26,192,106.219,001,492.0935,839,883.4426,333,626.85
  支付其他与经营活动有关的现金33,949,727.919,398,033.3391,242,674.2281,250,168.44
  经营活动现金流出小计712,359,151.7361,789,462.141,136,478,802.09862,830,939.44
  经营活动产生的现金流量净额36,674,729.258,602,635.1478,322,152.0129,599,742.7
二、投资活动产生的现金流量:
  收回投资收到的现金545,492,320.92330,491,820.771,452,489,6101,168,895,895.34
  取得投资收益收到的现金2,618,272.521,634,981.059,188,146.326,210,352.71
  处置固定资产、无形资产和其他长期资产收回的现金净额--2,333,212.1578,365.38
  处置子公司及其他营业单位收到的现金净额---9,111,195.71
  收到的其他与投资活动有关的现金--332,917.99-
  投资活动现金流入小计548,110,593.44332,126,801.821,464,343,886.411,184,795,809.14
  购建固定资产、无形资产和其他长期资产支付的现金19,643,833.3812,754,161.58136,545,686.2698,174,341.91
  投资支付的现金503,000,000203,000,0001,414,605,013.34998,349,565.44
  支付其他与投资活动有关的现金--10,000,000-
  投资活动现金流出小计522,643,833.38215,754,161.581,561,150,699.61,096,523,907.35
  投资活动产生的现金流量净额25,466,760.06116,372,640.24-96,806,813.1988,271,901.79
三、筹资活动产生的现金流量:
  吸收投资收到的现金5,024,972.68-1,707,5501,707,550
  取得借款收到的现金135,382,843.8570,566,044.88140,570,000141,303,000.15
  收到其他与筹资活动有关的现金-5,410.1-3,083,760.14
  筹资活动现金流入小计140,407,816.5370,571,454.98142,277,550146,094,310.29
  偿还债务支付的现金63,516,666.645,826,666.693,596,257.0545,626,303.43
  分配股利、利润或偿付利息支付的现金3,314,262.281,387,934.5140,362,971.238,707,572.32
  支付其他与筹资活动有关的现金18,060,535.618,854,617.2531,036,179.426,548,279.55
  筹资活动现金流出小计84,891,464.4956,069,218.36164,995,407.65110,882,155.3
  筹资活动产生的现金流量净额55,516,352.0414,502,236.62-22,717,857.6535,212,154.99
四、汇率变动对现金及现金等价物的影响1,443,497.141,137,662.935,762,820.21456,722.99
五、现金及现金等价物净增加额119,101,338.49140,615,174.93-35,439,698.62153,540,522.47
  加:期初现金及现金等价物余额237,652,841.96237,652,841.96273,092,540.58273,092,540.58
  期末现金及现金等价物余额356,754,180.45378,268,016.89237,652,841.96426,633,063.05
补充资料:
  净利润24,310,475.09-8,410,473.63-
  资产减值准备5,295,915.8-25,064,412.9-
  固定资产和投资性房地产折旧20,207,200.87-32,940,685.74-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧20,207,200.87-32,940,685.74-
  无形资产摊销1,199,644.59-1,399,135.65-
  长期待摊费用摊销7,966,047.14-7,719,689.05-
  处置固定资产、无形资产和其他长期资产的损失-75,131.85-1,417,981.25-
  固定资产报废损失195,435.6-3,330,932.19-
  公允价值变动损失-2,313,770.58--1,764,091-
  财务费用1,011,881.59-1,321,364.52-
  投资损失-1,356,496.76-1,088,960.83-
  递延所得税-2,387,527.35--17,522,734.33-
  其中:递延所得税资产减少-421,750.29--22,521,018.64-
    递延所得税负债增加-1,965,777.06-4,998,284.31-
  存货的减少-32,204,782.43--22,865,121.36-
  经营性应收项目的减少-57,954,298.41--70,809,152.48-
  经营性应付项目的增加56,291,835.36-75,758,953.41-
  其他--6,649,419.06-
  不涉及现金收支的投资和筹资活动金额其他项目--51,544,807.55-
  现金的期末余额356,754,180.45-237,652,841.96-
  减:现金的期初余额237,652,841.96-273,092,540.58-
  现金及现金等价物的净增加额119,101,338.49--35,439,698.62-
公告日期2025-08-262025-04-292025-04-222024-10-25
审计意见(境内)标准无保留意见
TOP↑