神奇制药 (600613.SH)

今开: 最高: 成交量:

昨收: 最低: 成交额:

+ 收藏

现金流量表(神奇制药)

导出到EXCEL
报表日期选择
  • 常用日期查询
  • 自定义年度查询
    日期范围
    报告期
    报告类型
    显示选项
关 闭
完整财报对比
2023年三季报2023年中报2023年一季报2022年年报2022年三季报2022年中报2022年一季报
上市前/上市后 上市后上市后上市后上市后上市后上市后上市后
报表类型 合并报表合并报表合并报表合并报表合并报表合并报表合并报表
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(元) 1,513,760,372.251,046,781,010.28466,515,764.562,478,947,774.631,625,147,519.411,054,454,825.31507,458,122.07
 收到的税费返还(元) 2,503,259.042,503,259.04899,442.538,150,901.308,595,681.657,513,317.721,573,048.94
 收到其他与经营活动有关的现金(元) 149,308,146.1694,840,251.6967,688,119.28134,841,424.31136,710,160.7985,417,737.919,418,682.39
 经营活动现金流入小计(元) 1,665,571,777.451,144,124,521.01535,103,326.372,621,940,100.241,770,453,361.851,147,385,880.94518,449,853.40
 购买商品、接受劳务支付的现金(元) 545,502,834.97349,810,797.20161,344,862.14882,285,489.61555,207,229.20376,811,327.79180,452,246.17
 支付给职工以及为职工支付的现金(元) 147,421,911.66101,552,604.2354,740,518.84194,750,833.44143,760,366.5595,504,164.4047,340,185.48
 支付的各项税费(元) 184,461,697.61134,159,011.3766,936,715.09204,248,966.12142,750,054.4495,962,137.0847,045,725.48
 支付其他与经营活动有关的现金(元) 622,686,494.22416,247,779.62228,597,674.421,021,422,407.71658,254,221.20468,518,285.63180,807,823.95
 经营活动现金流出小计(元) 1,500,072,938.461,001,770,192.42511,619,770.492,302,707,696.881,499,971,871.391,036,795,914.90455,645,981.08
 经营活动产生的现金流量净额(元) -142,354,328.59-319,232,403.36-110,589,966.04-
二、投资活动产生的现金流量
 收回投资收到的现金(元) ---300,000.00300,000.00300,000.00-
 取得投资收益收到的现金(元) ---1,700,163.21300,000.00300,000.00300,000.00
 处置固定资产、无形资产和其他长期资产收回的现金净额(元) 137,580.00128,420.0010,000.00167,060.00152,990.00152,890.0040,040.00
 投资活动现金流入小计(元) 137,580.00128,420.0010,000.002,167,223.21752,990.00752,890.00340,040.00
 购建固定资产、无形资产和其他长期资产支付的现金(元) 10,908,647.797,626,200.033,583,667.4526,641,776.0721,002,548.7913,523,037.265,994,265.83
 支付其他与投资活动有关的现金(元) 20,000,000.0020,000,000.0020,000,000.00----
 投资活动现金流出小计(元) 30,908,647.7927,626,200.0323,583,667.4526,641,776.0721,002,548.7913,523,037.265,994,265.83
 投资活动产生的现金流量净额(元) -30,771,067.79-27,497,780.03-23,573,667.45-24,474,552.86-20,249,558.79-12,770,147.26-5,654,225.83
三、筹资活动产生的现金流量
 吸收投资收到的现金(元) 3,000,000.003,000,000.00-----
  其中:子公司吸收少数股东投资收到的现金(元) -3,000,000.00-----
 取得借款收到的现金(元) 25,857,135.9920,857,135.9915,857,135.9923,780,864.017,000,000.007,000,000.00-
 收到其他与筹资活动有关的现金(元) ----2,000,000.002,000,000.0040,089,176.58
 筹资活动现金流入小计(元) 28,857,135.9923,857,135.9915,857,135.9923,780,864.019,000,000.009,000,000.0040,089,176.58
 偿还债务支付的现金(元) 38,019,000.0036,019,000.0017,000,000.0041,038,000.0019,800,000.0019,800,000.00-
 分配股利、利润或偿付利息支付的现金(元) 63,866,405.9534,226,251.203,316,956.3370,955,708.3266,903,571.158,743,998.294,660,301.58
  其中:子公司支付给少数股东的股利、利润(元) ---1,986,133.33---
 支付其他与筹资活动有关的现金(元) 9,745,192.737,415,855.733,772,164.9845,721,901.6935,494,793.7032,166,433.3953,202,943.93
 筹资活动现金流出小计(元) 111,630,598.6877,661,106.9324,089,121.31157,715,610.01122,198,364.8560,710,431.6857,863,245.51
 筹资活动产生的现金流量净额(元) -82,773,462.69-53,803,970.94-8,231,985.32-133,934,746.00-113,198,364.85-51,710,431.68-17,774,068.93
四、汇率变动对现金及现金等价物的影响(元) ---246.11---
五、现金及现金等价物净增加额(元) 51,954,308.5161,052,577.62-8,322,096.89160,823,350.61137,033,566.8246,109,387.1039,375,577.56
 加:期初现金及现金等价物余额(元) 654,565,420.91654,565,420.91654,565,420.91493,742,070.30493,742,070.30493,742,070.30493,742,070.30
 期末现金及现金等价物余额(元) 706,519,729.42715,617,998.53646,243,324.02654,565,420.91630,775,637.12539,851,457.40533,117,647.86
补充资料:
 净利润(元) -34,508,619.61-48,009,460.33-32,762,295.91-
 资产减值准备(元) -4,431,435.72-15,678,906.59--59,119.02-
 固定资产和投资性房地产折旧(元) -38,616,218.64-78,883,474.41-39,548,958.09-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元) -38,616,218.64-78,883,474.41-39,548,958.09-
 无形资产摊销(元) -2,603,086.54-5,918,575.36-3,426,752.06-
 长期待摊费用摊销(元) -444,314.61-813,198.01-590,888.08-
 处置固定资产、无形资产和其他长期资产的损失(元) -74,554.15-5,173,925.08--10,276.43-
 固定资产报废损失(元) -119,364.14-55,520.39---
 公允价值变动损失(元) --25,785.95-----
 财务费用(元) -7,720,289.65-17,253,983.24-9,019,852.54-
 投资损失(元) ----1,765,241.44--300,000.00-
 递延所得税(元) -1,518,437.20--2,142,988.51--2,861,284.22-
  其中:递延所得税资产减少(元) --711,139.55--2,142,988.51-14,817.84-
 递延所得税负债增加(元) -2,229,576.75----2,876,102.06-
 存货的减少(元) --6,467,817.14--26,635,799.06--39,035,188.96-
 经营性应收项目的减少(元) -151,198,203.67--25,111,289.12--25,407,599.88-
 经营性应付项目的增加(元) --100,013,345.36-189,053,517.26-87,128,738.15-
 现金的期末余额(元) -715,617,998.53-654,565,420.91-539,851,457.40-
 减:现金的期初余额(元) -654,565,420.91-493,742,070.30-493,742,070.30-
 现金及现金等价物的净增加额(元) -61,052,577.62-160,823,350.61-46,109,387.10-
公告日期 2023-10-312023-08-312023-04-292023-04-292022-10-292022-08-312022-04-30
审计意见(境内) 标准无保留意见
原始财报文件下载 下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)

前瞻产业研究院