当前位置:首页 - 行情中心 - 芭薇股份(837023) - 财务分析 - 现金流量表

芭薇股份

(837023)

  

流通市值:11.25亿  总市值:19.72亿
流通股本:6363.29万   总股本:1.12亿

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393,657,896.44135,840,020.21750,184,728.74442,301,487.52
  收到的税费返还--547,000.76547,000.76
  收到其他与经营活动有关的现金3,469,356.192,904,262.77687,581.18158,847.31
  经营活动现金流入小计397,127,252.63138,744,282.98751,419,310.68443,007,335.59
  购买商品、接受劳务支付的现金260,986,392.3160,320,962.84519,242,615.91360,117,036.15
  支付给职工以及为职工支付的现金75,093,120.4841,781,583.23129,835,558.7295,227,557.16
  支付的各项税费14,775,405.475,732,526.9234,271,023.3918,649,930.66
  支付其他与经营活动有关的现金26,427,512.658,268,47447,947,105.2535,279,735.43
  经营活动现金流出小计377,282,430.9216,103,546.99731,296,303.27509,274,259.4
  经营活动产生的现金流量净额19,844,821.73-77,359,264.0120,123,007.41-66,266,923.81
二、投资活动产生的现金流量:
  收回投资收到的现金--2,700,000-
  取得投资收益收到的现金1,773,775.04252,870.85320,289.67298,504.33
  处置固定资产、无形资产和其他长期资产收回的现金净额230,899.073,664.11598,427.09576,238.92
  收到的其他与投资活动有关的现金132,382,30284,904,920.56196,417,698145,500,000
  投资活动现金流入小计134,386,976.1185,161,455.52200,036,414.76146,374,743.25
  购建固定资产、无形资产和其他长期资产支付的现金25,808,100.8922,515,113.3852,018,154.2831,111,582.92
  投资支付的现金3,777,935.15-5,003,434.682,599,445.96
  支付其他与投资活动有关的现金128,494,335.6163,000,000179,800,00093,000,000
  投资活动现金流出小计158,080,371.6585,515,113.38236,821,588.96126,711,028.88
  投资活动产生的现金流量净额-23,693,395.54-353,657.86-36,785,174.219,663,714.37
三、筹资活动产生的现金流量:
  吸收投资收到的现金--53,274,00053,274,000
  其中:子公司吸收少数股东投资收到的现金--190,000-
  取得借款收到的现金25,922,787.9716,918,343.53130,460,867.19112,556,241.93
  收到其他与筹资活动有关的现金11,262,305.668,000,00012,333,642.5-
  筹资活动现金流入小计37,185,093.6324,918,343.53196,068,509.69165,830,241.93
  偿还债务支付的现金13,609,12511,639,562.575,585,033.9875,471,102.37
  分配股利、利润或偿付利息支付的现金29,547,384.361,863,796.3922,261,449.5421,514,889.2
  支付其他与筹资活动有关的现金5,443,629.342,814,584.2912,923,656.0710,519,429.9
  筹资活动现金流出小计48,600,138.716,317,943.18110,770,139.59107,505,421.47
  筹资活动产生的现金流量净额-11,415,045.078,600,400.3585,298,370.158,324,820.46
四、汇率变动对现金及现金等价物的影响-84,550.7492,483.9259,429.43242,148.32
五、现金及现金等价物净增加额-15,348,169.62-69,020,037.6268,895,632.7411,963,759.34
  加:期初现金及现金等价物余额98,731,713.9598,731,713.9529,836,081.2129,836,081.21
  期末现金及现金等价物余额83,383,544.3329,711,676.3398,731,713.9541,799,840.55
补充资料:
  净利润16,641,038.59-44,187,497.23-
  资产减值准备3,559,776-9,984,218.38-
  固定资产和投资性房地产折旧7,570,939.3-19,465,346.93-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧7,570,939.3-19,465,346.93-
  无形资产摊销1,255,574.12-2,148,765.27-
  长期待摊费用摊销1,152,100.75-2,192,076.29-
  处置固定资产、无形资产和其他长期资产的损失0--249,372.02-
  固定资产报废损失2,371.48-5,814.18-
  公允价值变动损失-1,432,000--2,462,000-
  财务费用3,944,957.73-4,561,305.9-
  投资损失786,913.66-586,443.75-
  递延所得税-354,951.22--1,357,837.13-
  其中:递延所得税资产减少-1,528,745.5--2,221,625.41-
    递延所得税负债增加1,173,794.28-863,788.28-
  存货的减少1,437,142.85--54,097,115.72-
  经营性应收项目的减少-21,784,951.73--44,957,176.2-
  经营性应付项目的增加-1,707,356.25-26,811,535.27-
  其他1,595,478.48-3,190,956.96-
  现金的期末余额83,383,544.33-98,731,713.95-
  减:现金的期初余额98,731,713.95-29,836,081.21-
  现金及现金等价物的净增加额-15,348,169.62-68,895,632.74-
公告日期2025-08-272025-04-252025-04-252024-10-29
审计意见(境内)标准无保留意见
TOP↑