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)43,490,932.89100,356,006.246,193,783.2388,201,340.65
收到的税费返还(元)2,192,515.557,084,240.286,537,084.193,347,432.38
收到其他与经营活动有关的现金(元)147,384.725,263,141.651,751,314.223,868,718.27
经营活动现金流入小计(元)45,830,833.16112,703,388.1354,482,181.6495,417,491.3
购买商品、接受劳务支付的现金(元)38,217,907.762,648,859.837,707,449.159,038,846.85
支付给职工以及为职工支付的现金(元)10,227,357.0815,158,791.718,762,262.7613,532,507.1
支付的各项税费(元)8,087,912.2511,790,070.927,449,253.0611,169,373.36
支付其他与经营活动有关的现金(元)4,117,66915,335,123.024,076,558.1912,690,792.07
经营活动现金流出小计(元)60,650,846.03104,932,845.4557,995,523.1196,431,519.38
经营活动产生的现金流量净额(元)-14,820,012.877,770,542.68-3,513,341.47-1,014,028.08
二、投资活动产生的现金流量:
收回投资收到的现金(元)0342,232.43342,232.431,650,000
取得投资收益收到的现金(元)00048,884.45
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)20017,529.218,0000
处置子公司及其他营业单位收到的现金净额(元)480,000000
投资活动现金流入小计(元)480,200359,761.63360,232.431,698,884.45
购建固定资产、无形资产和其他长期资产支付的现金(元)1,587,172.968,748,318.414,300,386.5923,235,533.26
投资支付的现金(元)940,0001,260,0000100,000
投资活动现金流出小计(元)2,527,172.9610,008,318.414,300,386.5923,335,533.26
投资活动产生的现金流量净额(元)-2,046,972.96-9,648,556.78-3,940,154.16-21,636,648.81
三、筹资活动产生的现金流量:
吸收投资收到的现金(元)0430,000040,000,000
其中:子公司吸收少数股东投资收到的现金(元)0430,00000
取得借款收到的现金(元)25,000,00055,000,00079,000,00014,900,000
筹资活动现金流入小计(元)25,000,00055,430,00079,000,00054,900,000
偿还债务支付的现金(元)18,000,00046,900,00074,600,00023,000,000
分配股利、利润或偿付利息支付的现金(元)966,048.6214,051,767.9711,645,693.3512,138,915.97
支付其他与筹资活动有关的现金(元)110,050.084,275,179.15210,050.08379,756.96
筹资活动现金流出小计(元)19,076,098.765,226,947.1286,455,743.4335,518,672.93
筹资活动产生的现金流量净额(元)5,923,901.3-9,796,947.12-7,455,743.4319,381,327.07
四、汇率变动对现金及现金等价物的影响5,942.6348,494.245,384.5264,754.73
五、现金及现金等价物净增加额-10,937,141.9-11,626,467.02-14,863,854.54-3,204,595.09
加:期初现金及现金等价物余额(元)25,021,183.6136,647,650.6336,647,650.6339,852,245.72
期末现金及现金等价物余额(元)14,084,041.7125,021,183.6121,783,796.0936,647,650.63
补充资料
净利润(元)6,846,805.218,670,304.665,364,330.3119,703,529.17
资产减值准备(元)0-244,600.699,075.02104,471.54
固定资产和投资性房地产折旧(元)2,864,473.955,418,199.132,995,780.943,605,889.75
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元)2,864,473.955,418,199.132,995,780.943,605,889.75
无形资产摊销(元)88,527.4167,901.3288,527.36167,557.98
长期待摊费用摊销(元)301,326.71695,348.05404,729.27158,326.62
处置固定资产、无形资产和其他长期资产的损失(元)24,493.6873,388.07-11,372.360
财务费用(元)1,003,012.173,176,703.491,146,677.872,255,907.85
投资损失(元)158,360.114,712.69-604.3365,615.55
递延所得税(元)-1,213,334.84-866,327.62-1,000,123.55-1,392,092.38
其中:递延所得税资产减少(元)-1,194,402.68-1,298,368.99-972,459.14-1,578,078
递延所得税负债增加(元)-18,932.16432,041.37-27,664.41185,985.62
存货的减少(元)-988,263.199,283,768.52686,191.69-11,308,724.37
经营性应收项目的减少(元)-22,237,549-37,054,094.32-13,324,767.95-15,903,898.61
经营性应付项目的增加(元)-5,508,687.83250,480.3-3,362,147.04-8,054,494.56
经营活动产生的现金流量净额(元)-14,820,012.877,770,542.68-3,513,341.47-1,014,028.08
现金的期末余额(元)14,084,041.7125,021,183.6121,783,796.0936,647,650.63
减:现金的期初余额(元)25,021,183.6136,647,650.6336,647,650.6339,852,245.72
现金及现金等价物的净增加额(元)-10,937,141.9-11,626,467.02-14,863,854.54-3,204,595.09
公告日期2024-08-162024-04-262023-08-082023-04-25