当前位置:首页 - 行情中心 - 美迪凯(688079) - 财务分析 - 现金流量表

美迪凯

(688079)

  

流通市值:48.15亿  总市值:49.21亿
流通股本:3.98亿   总股本:4.07亿

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287,605,151.09151,125,642.3439,337,386.56299,591,844.11
  客户存款和同业存放款项净增加额00-0
  向中央银行借款净增加额00-0
  向其他金融机构拆入资金净增加额00-0
  收到原保险合同保费取得的现金00-0
  收到再保险业务现金净额00-0
  保户储金及投资款净增加额00-0
  收取利息、手续费及佣金的现金00-0
  拆入资金净增加额00-0
  回购业务资金净增加额00-0
  收到的税费返还17,727,894.534,347,250.6288,914,057.2171,912,963.26
  收到其他与经营活动有关的现金75,235,282.1525,869,805.04205,389,541.06156,859,663.25
  经营活动现金流入的其他项目00-0
  经营活动现金流入小计380,568,327.77181,342,697.96733,640,984.83528,364,470.62
  购买商品、接受劳务支付的现金146,784,814.1577,832,326.7295,948,838.15196,609,717.24
  客户贷款及垫款净增加额00-0
  存放中央银行和同业款项净增加额00-0
  支付原保险合同赔付款项的现金00-0
  支付利息、手续费及佣金的现金00-0
  支付保单红利的现金00-0
  支付给职工以及为职工支付的现金77,993,920.9140,158,456.51140,736,522.99102,208,840.55
  支付的各项税费10,099,964.636,087,845.8315,749,518.6311,977,152.61
  支付其他与经营活动有关的现金68,530,653.5641,499,614.14204,479,049.84170,593,145.37
  经营活动现金流出的其他项目00-0
  经营活动现金流出小计303,409,353.25165,578,243.18656,913,929.61481,388,855.77
  经营活动产生的现金流量净额77,158,974.5215,764,454.7876,727,055.2246,975,614.85
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额1,094,232.1803,256,279.281,825,465.54
  处置子公司及其他营业单位收到的现金净额00-0
  收到的其他与投资活动有关的现金51,217,555.3150,413,680.5662,404,954.535,488,016.75
  投资活动现金流入小计52,311,787.4950,413,680.5665,661,233.817,313,482.29
  购建固定资产、无形资产和其他长期资产支付的现金251,044,043.93140,537,318.13769,196,938.71556,391,359.85
  投资支付的现金004,000,0004,000,000
  质押贷款净增加额00-0
  取得子公司及其他营业单位支付的现金00-0
  支付其他与投资活动有关的现金00122,189,671.516,089,128.36
  投资活动现金流出小计251,044,043.93140,537,318.13895,386,610.21576,480,488.21
  投资活动产生的现金流量净额-198,732,256.44-90,123,637.57-829,725,376.4-569,167,005.92
三、筹资活动产生的现金流量:
  吸收投资收到的现金0033,540,003999,000
  其中:子公司吸收少数股东投资收到的现金00999,000999,000
  取得借款收到的现金401,551,442181,142,944.75585,348,461.26499,955,200.39
  收到其他与筹资活动有关的现金100,000,00050,000,000468,800,000410,000,000
  筹资活动现金流入小计501,551,442231,142,944.751,087,688,464.26910,954,200.39
  偿还债务支付的现金321,202,279.54135,177,210.12267,746,053.2247,563,002.37
  分配股利、利润或偿付利息支付的现金12,992,697.79,498,856.123,308,972.0622,497,337.62
  其中:子公司支付给少数股东的股利、利润00-0
  支付其他与筹资活动有关的现金57,090,546.7718,055,822.9878,959,071.9354,172,245.45
  筹资活动现金流出小计391,285,524.01162,731,889.2370,014,097.19324,232,585.44
  筹资活动产生的现金流量净额110,265,917.9968,411,055.55717,674,367.07586,721,614.95
四、汇率变动对现金及现金等价物的影响2,909,401.441,279,224.94-364,925.11,238,592.24
五、现金及现金等价物净增加额-8,397,962.49-4,668,902.3-35,688,879.2165,768,816.12
  加:期初现金及现金等价物余额91,157,408.3891,157,408.38126,846,287.59126,856,493.99
  期末现金及现金等价物余额82,759,445.8986,488,506.0891,157,408.38192,625,310.11
补充资料:
  净利润-50,853,640.07--106,667,054.41-
  资产减值准备8,803,582.26-21,139,946.32-
  固定资产和投资性房地产折旧100,202,544.36-152,270,939.63-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧100,202,544.36-152,270,939.63-
  无形资产摊销2,174,335.58-4,219,184.2-
  长期待摊费用摊销769,223.34-1,503,446.76-
  处置固定资产、无形资产和其他长期资产的损失-245,319.27-1,687,767.6-
  固定资产报废损失--624,996.69-
  公允价值变动损失29,227.99---
  财务费用17,356,928.01-25,964,580-
  投资损失181,581.38-10,867,294.06-
  递延所得税-11,766,777.66--23,385,023.05-
  其中:递延所得税资产减少-11,766,777.66--23,385,023.05-
  存货的减少-25,352,421.98--54,500,263.17-
  经营性应收项目的减少-11,401,388.51--114,520,437.08-
  经营性应付项目的增加28,352,676.7-148,081,642.92-
  其他18,952,145.7-5,155,408.97-
  现金的期末余额82,759,445.89-91,157,408.38-
  减:现金的期初余额91,157,408.38-126,846,287.59-
  现金及现金等价物的净增加额-8,397,962.49--35,688,879.21-
公告日期2025-08-292025-04-302025-04-302024-10-30
审计意见(境内)标准无保留意见
TOP↑