当前位置:首页 - 行情中心 - 优机股份(920943) - 财务分析 - 现金流量表

优机股份

(920943)

  

流通市值:12.12亿  总市值:23.75亿
流通股本:5180.78万   总股本:1.02亿

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475,822,599.8227,071,105.95887,903,911.5614,839,482.02
  收到的税费返还29,274,161.9315,963,411.5336,545,898.2728,600,879.17
  收到其他与经营活动有关的现金14,069,584.322,161,478.7534,832,000.5514,168,747.91
  经营活动现金流入小计519,166,346.05245,195,996.23959,281,810.32657,609,109.1
  购买商品、接受劳务支付的现金352,695,441.36198,023,435.2568,433,543.84452,273,647.2
  支付给职工以及为职工支付的现金86,393,012.3649,430,628.67137,756,667.81104,359,076.93
  支付的各项税费23,658,088.4214,084,321.4433,731,672.8923,075,988.11
  支付其他与经营活动有关的现金45,779,692.4619,112,431.21111,186,149.4454,817,119.02
  经营活动现金流出小计508,526,234.6280,650,816.52851,108,033.98634,525,831.26
  经营活动产生的现金流量净额10,640,111.45-35,454,820.29108,173,776.3423,083,277.84
二、投资活动产生的现金流量:
  取得投资收益收到的现金--9,883.919,883.91
  处置固定资产、无形资产和其他长期资产收回的现金净额--60,619.0830,027.05
  收到的其他与投资活动有关的现金6,000,0006,000,000-3,062,636.53
  投资活动现金流入小计6,000,0006,000,00070,502.993,102,547.49
  购建固定资产、无形资产和其他长期资产支付的现金83,308,970.5654,738,744.168,902,857.812,339,240.33
  投资支付的现金--2,312,135.3520,009,753.4
  取得子公司及其他营业单位支付的现金--12,336,113.47-
  支付其他与投资活动有关的现金--6,002,741.481,558.71
  投资活动现金流出小计83,308,970.5654,738,744.189,553,848.132,350,552.44
  投资活动产生的现金流量净额-77,308,970.56-48,738,744.1-89,483,345.11-29,248,004.95
三、筹资活动产生的现金流量:
  吸收投资收到的现金--600,000600,000
  其中:子公司吸收少数股东投资收到的现金---600,000
  取得借款收到的现金108,099,930.135,500,000240,585,713.45116,500,000
  收到其他与筹资活动有关的现金3,335,370.24379,328.366,918,897.48838,194.4
  筹资活动现金流入小计111,435,300.3435,879,328.36248,104,610.93117,938,194.4
  偿还债务支付的现金60,272,102.6926,000,000112,029,32885,919,582.63
  分配股利、利润或偿付利息支付的现金38,577,073.834,347,851.2225,927,277.5524,278,777.29
  其中:子公司支付给少数股东的股利、利润4,332,853.162,315,538.45910,888.35925,916.91
  支付其他与筹资活动有关的现金1,709,838.03896,00015,886,373.4102,030.42
  筹资活动现金流出小计100,559,014.5531,243,851.22153,842,978.95110,300,390.34
  筹资活动产生的现金流量净额10,876,285.794,635,477.1494,261,631.987,637,804.06
四、汇率变动对现金及现金等价物的影响4,799,779.72,696,171.771,371,460.022,132,525.35
五、现金及现金等价物净增加额-50,992,793.62-76,861,915.48114,323,523.233,605,602.3
  加:期初现金及现金等价物余额220,383,025.46220,383,025.46106,059,502.23106,059,502.23
  期末现金及现金等价物余额169,390,231.84143,521,109.98220,383,025.46109,665,104.53
补充资料:
  净利润37,678,171.02-91,728,742.26-
  资产减值准备1,375,302.87-3,817,396.84-
  固定资产和投资性房地产折旧11,967,176.92-21,947,910.35-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧11,967,176.92-21,947,910.35-
  无形资产摊销889,683.8-1,234,082.65-
  长期待摊费用摊销1,201,691.78-2,384,115.23-
  处置固定资产、无形资产和其他长期资产的损失-5,560.5--32,298.68-
  固定资产报废损失-36,371.9-14,430.87-
  财务费用3,286,879.9-4,977,137.92-
  投资损失17.26--2,678,441.53-
  递延所得税832,784.8--3,724,269.49-
  其中:递延所得税资产减少1,258,895.46--4,666,030.13-
    递延所得税负债增加-426,110.66-941,760.64-
  存货的减少-20,351,802.25--32,016,890.29-
  经营性应收项目的减少16,529,643.13--94,701,876.82-
  经营性应付项目的增加-46,561,106.05-103,257,805.92-
  其他294,212.45--195,150.09-
  现金的期末余额169,390,231.84-220,383,025.46-
  减:现金的期初余额220,383,025.46-106,059,502.23-
  现金及现金等价物的净增加额-50,992,793.62-114,323,523.23-
公告日期2025-08-202025-04-282025-04-152024-10-29
审计意见(境内)标准无保留意见
TOP↑