当前位置:首页 - 行情中心 - 美心翼申(873833) - 财务分析 - 现金流量表

美心翼申

(873833)

  

流通市值:14.60亿  总市值:19.25亿
流通股本:6246.68万   总股本:8236.00万

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198,031,420.1101,131,985.63411,439,237.23318,718,519.15
  收到的税费返还4,183,118.815,365,302.485,120,031.984,047,259.22
  收到其他与经营活动有关的现金7,175,459.891,691,982.3116,049,162.4611,513,174.91
  经营活动现金流入小计209,389,998.8108,189,270.42432,608,431.67334,278,953.28
  购买商品、接受劳务支付的现金117,997,610.6356,771,854.88210,555,686.86167,266,866.46
  支付给职工以及为职工支付的现金55,467,525.2429,185,562.05104,546,815.2876,203,484.69
  支付的各项税费8,469,734.283,884,687.9114,952,193.5411,396,532.14
  支付其他与经营活动有关的现金14,437,313.144,181,299.9619,211,043.514,106,668.86
  经营活动现金流出小计196,372,183.2994,023,404.8349,265,739.18268,973,552.15
  经营活动产生的现金流量净额13,017,815.5114,165,865.6283,342,692.4965,305,401.13
二、投资活动产生的现金流量:
  收回投资收到的现金90,000,00015,000,000201,776,915.08110,000,000
  取得投资收益收到的现金---498,536.41
  处置固定资产、无形资产和其他长期资产收回的现金净额220194.69843,330379,086.51
  收到的其他与投资活动有关的现金---135,477.68
  投资活动现金流入小计90,000,22015,000,194.69202,620,245.08111,013,100.6
  购建固定资产、无形资产和其他长期资产支付的现金14,840,377.455,148,455.0516,777,459.113,190,725.44
  投资支付的现金75,000,00011,000,000304,423,494.08191,172,143.5
  支付其他与投资活动有关的现金--6,000,0001,000,000
  投资活动现金流出小计89,840,377.4516,148,455.05327,200,953.18205,362,868.94
  投资活动产生的现金流量净额159,842.55-1,148,260.36-124,580,708.1-94,349,768.34
三、筹资活动产生的现金流量:
  取得借款收到的现金46,093,461.2719,613,934.8564,066,88439,500,000
  筹资活动现金流入小计46,093,461.2719,613,934.8564,066,88439,500,000
  偿还债务支付的现金32,500,00026,500,00092,596,88472,000,000
  分配股利、利润或偿付利息支付的现金8,793,964.04282,200.0438,923,723.3738,367,000.47
  支付其他与筹资活动有关的现金500,000-1,717,751.06728,534.75
  筹资活动现金流出小计41,793,964.0426,782,200.04133,238,358.43111,095,535.22
  筹资活动产生的现金流量净额4,299,497.23-7,168,265.19-69,171,474.43-71,595,535.22
四、汇率变动对现金及现金等价物的影响596,765.88406,907.85-996,313.82-1,227,518.77
五、现金及现金等价物净增加额18,073,921.176,256,247.92-111,405,803.86-101,867,421.2
  加:期初现金及现金等价物余额80,148,985.4480,148,985.44191,554,789.3191,554,789.3
  期末现金及现金等价物余额98,222,906.6186,405,233.3680,148,985.4489,687,368.1
补充资料:
  净利润20,848,227.76-23,921,135.76-
  资产减值准备2,066,798.43-2,131,715.81-
  固定资产和投资性房地产折旧16,389,847.76-35,575,425.48-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,389,847.76-35,575,425.48-
  无形资产摊销851,619.28-1,725,825.45-
  长期待摊费用摊销952,148.58-503,854.55-
  处置固定资产、无形资产和其他长期资产的损失-39,403.5-172,273.22-
  固定资产报废损失---3,497.64-
  公允价值变动损失13,495.14--869,738.43-
  财务费用536,876.9-1,407,107-
  投资损失738,718.95-1,429,609.93-
  递延所得税-1,190,262.25--2,467,181.64-
  其中:递延所得税资产减少-530,151.46--398,322.75-
    递延所得税负债增加-660,110.79--2,068,858.89-
  存货的减少-2,265,087.72--10,760,180.95-
  经营性应收项目的减少-22,702,894.54-15,249,777.31-
  经营性应付项目的增加-4,586,494.95-15,380,468.6-
  现金的期末余额98,222,906.61-80,148,985.44-
  减:现金的期初余额80,148,985.44-191,554,789.3-
  现金及现金等价物的净增加额18,073,921.17--111,405,803.86-
公告日期2025-08-252025-04-282025-03-312024-10-30
审计意见(境内)标准无保留意见
TOP↑