现金流量表

2024年中报2023年年报2023年中报2022年年报
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(元)41,011,682.359,647,332.9226,533,572.8257,586,587.24
收到的税费返还(元)09,812.807,952.33
收到其他与经营活动有关的现金(元)632,871.1915,101,082.8413,807,169.9513,352,301.05
经营活动现金流入小计(元)41,644,553.4974,758,228.5640,340,742.7770,946,840.62
购买商品、接受劳务支付的现金(元)13,934,267.3716,283,069.328,330,244.7216,397,369.6
支付给职工以及为职工支付的现金(元)25,653,784.4739,811,795.3718,928,936.1739,235,868.73
支付的各项税费(元)191,712.03548,609.57152,951.72336,646.18
支付其他与经营活动有关的现金(元)13,748,660.5322,057,321.2910,106,743.8824,529,037.59
经营活动现金流出小计(元)53,528,424.478,700,795.5537,518,876.4980,498,922.1
经营活动产生的现金流量净额(元)-11,883,870.91-3,942,566.992,821,866.28-9,552,081.48
二、投资活动产生的现金流量:
收回投资收到的现金(元)00010,616,000
取得投资收益收到的现金(元)00094,003.61
投资活动现金流入小计(元)00010,710,003.61
购建固定资产、无形资产和其他长期资产支付的现金(元)2,451,041.9718,288,230.7410,353,173.645,116,341.78
投资支付的现金(元)00010,500,000
投资活动现金流出小计(元)2,451,041.9718,288,230.7410,353,173.6415,616,341.78
投资活动产生的现金流量净额(元)-2,451,041.97-18,288,230.74-10,353,173.64-4,906,338.17
三、筹资活动产生的现金流量:
吸收投资收到的现金(元)40,0001,360,0001,000,00017,100,000
其中:子公司吸收少数股东投资收到的现金(元)01,360,000017,100,000
取得借款收到的现金(元)5,000,0008,000,0008,000,0000
收到其他与筹资活动有关的现金(元)23,465,00022,300,00000
筹资活动现金流入小计(元)28,505,00031,660,0009,000,00017,100,000
偿还债务支付的现金(元)5,110,000150,00060,0000
分配股利、利润或偿付利息支付的现金(元)182,320.55340,342.8772,026.660
支付其他与筹资活动有关的现金(元)10,963,538.6414,739,526.035,216,552.75,195,789
筹资活动现金流出小计(元)16,255,859.1915,229,868.95,348,579.365,195,789
筹资活动产生的现金流量净额(元)12,249,140.8116,430,131.13,651,420.6411,904,211
五、现金及现金等价物净增加额-2,085,772.07-5,800,666.63-3,879,886.72-2,554,208.65
加:期初现金及现金等价物余额(元)3,810,708.419,611,375.049,611,375.0412,165,583.69
期末现金及现金等价物余额(元)1,724,936.343,810,708.415,731,488.329,611,375.04
补充资料
净利润(元)-13,380,525.24-22,578,563.3-14,332,328.53-18,893,390.47
资产减值准备(元)-29,086.9526,997.45-2,089.52,089.5
固定资产和投资性房地产折旧(元)783,321.981,200,060.98530,585.281,958,337.58
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元)783,321.981,200,060.98530,585.281,958,337.58
无形资产摊销(元)38,426.6284,222.2440,833.2482,448.26
长期待摊费用摊销(元)2,588,040.082,386,636.06220,316.79546,253.02
处置固定资产、无形资产和其他长期资产的损失(元)044,413.2600
固定资产报废损失(元)0006,608.12
财务费用(元)1,146,204.12,470,879.41,207,344.122,861,560.51
投资损失(元)0951,560.15303,511.83-93,159.37
递延所得税(元)-362,365.63-572,383.24-41,108.414,043.97
其中:递延所得税资产减少(元)-357,374.19-506,920.41-41,108.4115,424.73
递延所得税负债增加(元)-4,991.44-65,462.830-101,380.76
存货的减少(元)-487,921.77613,665.3722,783.79501,690.09
经营性应收项目的减少(元)-8,844,572.12-7,705,216.07-5,488,863.0636,151,466.46
经营性应付项目的增加(元)1,483,047.669,639,083.3614,972,079.4-39,879,562.29
经营活动产生的现金流量净额(元)-11,883,870.91-3,942,566.992,821,866.28-9,552,081.48
现金的期末余额(元)1,724,936.343,810,708.415,731,488.329,611,375.04
减:现金的期初余额(元)3,810,708.419,611,375.049,611,375.0412,165,583.69
现金及现金等价物的净增加额(元)-2,085,772.07-5,800,666.63-3,879,886.72-2,554,208.65
公告日期2024-08-232024-04-242023-08-252023-04-21