天创5 (400036.oc)

+ 收藏

现金流量表(天创5)

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年年报2023年中报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
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
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) 456,407,929.66203,556,367.64459,410,465.63322,349,622.67205,933,180.02112,873,318.61
 收到的税费返还(元) 101,831.2735,398.22645,292.0664,677.9664,677.9665,386.80
 收到其他与经营活动有关的现金(元) 10,057,430.244,023,866.5315,413,968.916,220,543.544,887,563.022,166,701.27
 经营活动现金流入小计(元) 466,567,191.17207,615,632.39475,469,726.60328,634,844.17210,885,421.00115,105,406.68
 购买商品、接受劳务支付的现金(元) 314,621,667.05139,190,076.00296,604,099.30200,898,189.73131,343,445.5471,582,123.52
 支付给职工以及为职工支付的现金(元) 107,540,087.4053,806,984.7997,148,460.4782,863,608.5760,438,763.5031,932,746.31
 支付的各项税费(元) 14,450,064.4811,187,202.2517,748,809.0814,865,519.8911,466,214.406,940,113.90
 支付其他与经营活动有关的现金(元) 40,207,590.0416,189,209.3230,711,856.1121,866,699.7015,281,658.109,535,629.62
 经营活动现金流出小计(元) 476,819,408.97220,373,472.36442,213,224.96320,494,017.89218,530,081.54119,990,613.35
 经营活动产生的现金流量净额(元) -10,252,217.80-12,757,839.9733,256,501.64--7,644,660.54-
二、投资活动产生的现金流量
 取得投资收益收到的现金(元) --83,750.6883,750.6883,750.688,207.82
 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) 27,400,000.00-856,117.47---
 投资活动现金流入小计(元) 27,400,000.00-939,868.1583,750.6883,750.688,207.82
 购建固定资产、无形资产和其他长期资产支付的现金(元) 58,628,473.1930,718,225.1520,704,178.70796,359.01730,990.37554,434.57
 投资支付的现金(元) 5,000,000.00-18,532,000.0018,532,000.0018,532,000.0015,000,000.00
 支付其他与投资活动有关的现金(元) 49,591.0349,591.037,321,775.517,321,775.517,321,775.517,321,775.51
 投资活动现金流出小计(元) 63,678,064.2230,767,816.1846,557,954.2126,650,134.5226,584,765.8822,876,210.08
 投资活动产生的现金流量净额(元) -36,278,064.22-30,767,816.18-45,618,086.06-26,566,383.84-26,501,015.20-22,868,002.26
三、筹资活动产生的现金流量
 吸收投资收到的现金(元) ---1,200,000.00--
 取得借款收到的现金(元) 101,189,329.9761,047,329.9724,861,964.4524,632,175.9023,566,775.66-
 收到其他与筹资活动有关的现金(元) -500,000.00-164,500.00164,500.00-
 筹资活动现金流入小计(元) 101,189,329.9761,547,329.9724,861,964.4525,996,675.9023,731,275.66-
 偿还债务支付的现金(元) 58,492,242.4120,028,259.0036,693,937.0025,806,706.0019,485,808.001,339,806.00
 分配股利、利润或偿付利息支付的现金(元) 2,018,189.52843,094.722,232,710.461,473,684.66764,145.94377,198.28
 支付其他与筹资活动有关的现金(元) 12,338,027.455,180,932.787,889,999.526,660,688.494,829,793.731,812,277.61
 筹资活动现金流出小计(元) 72,848,459.3826,052,286.5046,816,646.9833,941,079.1525,079,747.673,529,281.89
 筹资活动产生的现金流量净额(元) 28,340,870.5935,495,043.47-21,954,682.53-7,944,403.25-1,348,472.01-3,529,281.89
四、汇率变动对现金及现金等价物的影响(元) 1,207,562.71276,585.731,970,617.941,003,798.86621,460.21-111,643.09
五、现金及现金等价物净增加额(元) -16,981,848.72-7,754,026.95-32,345,649.01-25,366,161.95-34,872,687.54-31,394,133.91
 加:期初现金及现金等价物余额(元) 117,112,919.43117,112,919.43149,458,568.44149,458,568.44149,458,568.44149,458,568.44
 期末现金及现金等价物余额(元) 100,131,070.71109,358,892.48117,112,919.43124,092,406.49114,585,880.90118,064,434.53
补充资料:
 净利润(元) -30,005,909.88-15,593,541.433,363,201.38--7,247,534.13-
 资产减值准备(元) 11,695,539.52706,795.567,451,332.64-452,341.31-
 固定资产和投资性房地产折旧(元) 5,572,878.683,963,913.396,055,143.69-3,490,698.50-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元) 5,572,878.683,963,913.396,055,143.69-3,490,698.50-
 无形资产摊销(元) 1,542,859.55762,589.591,432,929.17-602,217.65-
 长期待摊费用摊销(元) 745,075.83384,344.58694,525.11-329,320.45-
 处置固定资产、无形资产和其他长期资产的损失(元) -3,880,303.92--399,257.22---
 固定资产报废损失(元) 53,146.0548,715.152,014.73-871.68-
 公允价值变动损失(元) -2,232,233.81-----
 财务费用(元) 2,930,773.211,595,860.762,786,080.85-764,145.94-
 投资损失(元) -1,157,075.32-1,082,563.53-2,213,835.72-2,118,317.43-
 递延所得税(元) -10,561,947.58966,635.22-492,749.30-1,021,871.87-
  其中:递延所得税资产减少(元) -11,140,449.50976,335.20-267,365.53-1,295,067.97-
 递延所得税负债增加(元) 578,501.92-9,699.98-225,383.77--273,196.10-
 存货的减少(元) -18,372,623.80-12,212,316.5427,961,121.35--6,338,727.41-
 经营性应收项目的减少(元) -20,973,971.96-23,009,914.94-44,013,699.30--13,592,502.05-
 经营性应付项目的增加(元) 33,372,969.2427,450,204.3615,446,170.51-5,638,337.06-
 现金的期末余额(元) 100,131,070.71109,358,892.48117,112,919.43-114,585,880.90-
 减:现金的期初余额(元) 117,112,919.43117,112,919.43149,458,568.44-149,458,568.44-
 现金及现金等价物的净增加额(元) -16,981,848.72-7,754,026.95-32,345,649.01--34,872,687.54-
公告日期 2024-04-302023-08-312023-04-272022-10-312022-08-312022-04-29
审计意见(境内) 标准无保留意见标准无保留意见
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)

前瞻产业研究院