当前位置:首页 - 行情中心 - 上海家化(600315) - 财务分析 - 现金流量表

上海家化

(600315)

  

流通市值:172.09亿  总市值:172.09亿
流通股本:6.72亿   总股本:6.72亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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2,157,095,361.216,561,116,039.085,088,532,111.293,648,768,237.26
收到的税费返还234,990.96199,688.59196,608.98196,608.98
收到其他与经营活动有关的现金3,261,719.9477,250,427.7528,435,262.4716,524,476.45
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,160,592,072.116,638,566,155.425,117,163,982.743,665,489,322.69
购买商品、接受劳务支付的现金575,141,875.872,605,131,431.51,979,239,962.691,162,549,830.59
支付给职工以及为职工支付的现金355,000,374.461,110,846,381.62831,999,324.41568,900,009.4
支付的各项税费51,989,229.57401,498,966.28349,925,458.26279,273,409.94
支付其他与经营活动有关的现金562,891,360.652,247,892,665.041,686,963,464.691,166,530,436.79
经营活动现金流出的平衡项目0000
经营活动现金流出小计1,545,022,840.556,365,369,444.444,848,128,210.053,177,253,686.72
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额615,569,231.56273,196,710.98269,035,772.69488,235,635.97
二、投资活动产生的现金流量:
收回投资收到的现金350,000,0001,352,382,975.181,050,000,000700,000,000
取得投资收益收到的现金9,780,406.9283,833,440.1965,353,361.3530,893,330.48
处置固定资产、无形资产和其他长期资产收回的现金净额4,886,004.533,635,344.73215,330211,200
投资活动现金流入的平衡项目0000
投资活动现金流入小计364,666,411.451,439,851,760.11,115,568,691.35731,104,530.48
购建固定资产、无形资产和其他长期资产支付的现金14,420,300.9896,190,567.3651,360,490.2633,739,752.25
投资支付的现金700,000,0001,450,000,0011,150,000,001800,000,001
投资活动现金流出的平衡项目0000
投资活动现金流出小计714,420,300.981,546,190,568.361,201,360,491.26833,739,753.25
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-349,753,889.53-106,338,808.26-85,791,799.91-102,635,222.77
三、筹资活动产生的现金流量:
取得借款收到的现金504,223,428.8145,201,741.08137,612,476.55121,059,003.74
筹资活动现金流入平衡项目0000
筹资活动现金流入小计504,223,428.8145,201,741.08137,612,476.55121,059,003.74
偿还债务支付的现金555,027,582.68360,444,855.18300,004,452.29286,358,869.04
分配股利、利润或偿付利息支付的现金11,577,268.76228,537,432.46196,029,119.7428,525,660.02
支付其他与筹资活动有关的现金103,871,342.38101,658,932.0994,858,828.1516,545,719.59
筹资活动现金流出平衡项目0000
筹资活动现金流出小计670,476,193.82690,641,219.73590,892,400.18331,430,248.65
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-166,252,765.02-545,439,478.65-453,279,923.63-210,371,244.91
四、汇率变动对现金及现金等价物的影响-6,948,745.93-7,991,323.51926,654.48-13,618,593.34
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额92,613,831.08-386,572,899.44-269,109,296.37161,610,574.95
加:期初现金及现金等价物余额542,423,530.12928,996,429.56928,996,429.56928,996,429.56
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额635,037,361.2542,423,530.12659,887,133.191,090,607,004.51
补充资料:
净利润--833,092,522.2-238,002,470.71
资产减值准备-609,496,424.22--7,958,492.06
固定资产和投资性房地产折旧-95,103,983.91-49,222,400.95
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-95,103,983.91-49,222,400.95
无形资产摊销-81,116,788.82-39,303,002.93
长期待摊费用摊销-17,439,475.94-8,192,653.39
处置固定资产、无形资产和其他长期资产的损失--276,924.74--831,238.33
公允价值变动损失-84,181,485.66-50,657,667.73
财务费用-36,214,973.37-14,963,123.84
投资损失-50,873,073.66--25,388,458.75
递延所得税--15,139,546.4--37,752,710.83
其中:递延所得税资产减少-14,384,075.91--23,714,441.23
递延所得税负债增加--29,523,622.31--14,038,269.6
存货的减少-106,893,639.74-57,949,654.32
经营性应收项目的减少-459,314,308.27-24,480,124.85
经营性应付项目的增加--429,327,279.51-63,239,559.78
融资租入固定资产-2,393,479.37-2,104,454.69
不涉及现金收支的投资和筹资活动金额其他项目-75,323,531.66-53,864,712.72
现金的期末余额-542,423,530.12-1,090,607,004.51
减:现金的期初余额-928,996,429.56-928,996,429.56
公告日期2025-04-252025-04-252024-10-292024-08-22
审计意见(境内)标准无保留意见
TOP↑