浙江震元股份有限公司2003年第三季度报告

  作者:    日期:2003.10.24 14:33 http://www.stock2000.com.cn 中天网

            浙江震元股份有限公司2003年第三季度报告

 

    §1 重要提示

    1.1  本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。

    1.2  公司本季度财务报告未经审计。

    1.3  公司负责人宋逸婷女士、主管会计工作负责人陈利民先生及会计机构负责人金明华先生声明:保证季度报告中财务报告的真实、完整。

    §2 公司基本情况

    2.1 公司基本信息

股票简称           浙江震元

                               变更前简称(如有)    无

股票代码             000705

                                  董事会秘书                 证券事务代表

姓名                                  黄继明                       周黔莉

联系地址           浙江省绍兴市解放北路289号    浙江省绍兴市解放北路289号

电话                            0575-5144161                 0575-5144161

传真                            0575-5148805                 0575-5148805

电子邮箱                    000705@ZJZY.COM             000705@ZJZY.COM

    2.2 财务资料

    2.2.1 主要会计数据及财务指标                                 单位:人民币元

                                   本报告期末                 上年度期末

总资产                         797,485,860.35             732,687,385.54

股东权益(不含少数股           436,530,033.74             427,952,519.58

东权益)

每股净资产                               3.48                       3.41

调整后的每股净资产                       3.42                       3.34

                                       报告期           年初至报告期期末

经营活动产生的现金流             12,954,492.72             25,457,178.70

量净额

每股收益                                 0.015                      0.068

净资产收益率%                            0.43                       1.96

扣除非经常性损益后的                     0.45                       1.95

f净资产收益率%

非经常性损益项目                                                     金额

合并价差摊销                                                  -630,238.30

营业外收入                                                   1,123,017.54

营业外支出                                                    -423,868.87

合计                                                            68,910.37

                                               本报告期末比上年度期末增减

总资产                                                              8.84%

股东权益(不含少数股                                                2.00%

东权益)

每股净资产                                                          2.05%

调整后的每股净资产                                                  2.40%

                                             本报告期比上年同期增减(%)

经营活动产生的现金流                                                   //

量净额

每股收益                                                           -38.74

净资产收益率%                                                      -39.69

扣除非经常性损益后的                                                   //

f净资产收益率%

非经常性损益项目

合并价差摊销

营业外收入

营业外支出

合计

    2.2.2 利润表                                             单位:(人民币)元

                                               2003年7-9月

项目                                     合并                      母公司

一、主营业务收入               173,475,714.16              101,883,257.62

减:主营业务成本               143,755,289.86               97,271,059.37

主营业务税金

                                   648,515.79                   78,556.29

及附加

二、主营业务利润                29,071,908.51                4,533,641.96

加:其他业务利润                   273,070.26                  236,008.76

减:营业费用                    11,631,506.85                2,267,052.44

管理费用                        14,337,190.52                3,085,850.61

财务费用                           648,812.38                  147,577.92

三、营业利润                     2,727,469.02                 -730,830.25

加:投资收益                       469,048.42                2,748,924.76

补贴收入

营业外收入                             285.00                      285.00

减:营业外支出                     195,341.36                  132,091.01

四、利润总额                     3,001,461.08                1,886,288.50

减:所得税                       1,186,201.52

减:少数股东权益                   182,964.53

五、净利润                       1,632,295.03                1,886,288.50

加:年初未分配利润              44,268,490.57               38,863,143.31

六、可供分配的利润              45,900,785.60               40,749,431.81

                                               2002年7-9月

项目                                         合并                  母公司

一、主营业务收入                   154,206,568.24           88,727,614.28

减:主营业务成本                   120,602,932.53           81,278,032.20

主营业务税金

                                       700,921.52               15,085.33

及附加

二、主营业务利润                    32,902,714.19            7,434,496.75

加:其他业务利润                       185,014.78              134,841.88

减:营业费用                        14,797,973.17            2,330,020.32

管理费用                            11,252,255.22            2,571,932.86

财务费用                               294,338.02              260,555.09

三、营业利润                         6,743,162.56            2,406,830.36

加:投资收益                           698,329.75            3,268,076.18

补贴收入

营业外收入                             394,288.55               43,463.66

减:营业外支出                         176,661.24              110,753.97

四、利润总额                         7,659,119.62            5,607,616.23

减:所得税                           2,080,087.64              772,048.22

减:少数股东权益                       210,040.24

五、净利润                           5,368,991.74            4,835,568.01

加:年初未分配利润                  30,638,863.02           35,921,829.96

六、可供分配的利润                  36,007,854.76           40,757,397.97

                                            2003年1-9月

项目                                   合并                        母公司

一、主营业务收入             502,540,933.84                288,509,589.09

减:主营业务成本             401,503,446.23                267,827,292.01

主营业务税金

                               1,669,616.65                    368,973.31

及附加

二、主营业务利润              99,367,870.96                 20,313,323.77

加:其他业务利润                 915,664.68                  1,059,705.39

减:营业费用                  45,207,679.12                  9,219,710.52

管理费用                      37,925,564.83                  4,864,665.60

财务费用                       2,291,001.72                  1,073,953.23

三、营业利润                  14,859,289.97                  6,214,699.81

加:投资收益                    -304,975.42                  8,940,270.24

补贴收入

营业外收入                     1,676,145.58                        345.00

减:营业外支出                 1,135,181.04                    623,717.14

四、利润总额                  15,095,279.09                 14,531,597.91

减:所得税                     5,749,331.25                    830,815.87

减:少数股东损益                 768,433.69

五、净利润                     8,577,514.15                 13,700,782.04

加:年初未分配利润            44,268,490.57                 38,863,143.31

六、可供分配的利润            52,846,004.72                 52,563,925.35

                                                      2002年1-9月

项目                                            合并               母公司

一、主营业务收入                      435,403,023.49       255,414,063.85

减:主营业务成本                      342,650,974.01       234,222,380.69

主营业务税金

                                        1,661,919.26           131,573.13

及附加

二、主营业务利润                       91,090,130.22        21,060,110.03

加:其他业务利润                          538,277.38           331,792.47

减:营业费用                           39,336,946.99         6,147,699.61

管理费用                               32,236,858.96         8,302,532.22

财务费用                                1,749,268.69         1,149,480.46

三、营业利润                           18,305,332.96         5,792,190.21

加:投资收益                              -58,954.18         9,079,315.81

补贴收入

营业外收入                              1,138,820.71           765,032.09

减:营业外支出                            587,762.43           389,919.28

四、利润总额                           18,797,437.06        15,246,618.83

减:所得税                              4,176,554.90         1,609,836.09

减:少数股东损益                          741,420.23

五、净利润                             13,879,461.93        13,636,782.74

加:年初未分配利润                     30,638,863.02        35,921,829.96

六、可供分配的利润                     44,518,324.95        49,558,612.70

    2.3报告期末股东总人数28,868户。

    §3 管理层讨论与分析

    3.1 公司报告期内经营活动总体状况的简要分析

    今年公司所处行业及经营范围没有发生变化,公司继续致力于医药商品的销售和制霉素、罗红霉素、阿齐霉素、硫酸奈替米星、硫酸西索米星等原料药和相应制剂的生产和销售。2003年1-9月公司实现主营业务收入502,540,933.84元,同比增长15.42%,其中工业实现主营业务收入175,051,882.42元,商业实现主营业务入327,489,051.42元;实现利润15,095,279.09元,同比下降19.70%,其中工业13,247,454.94元,商业1,847,824.15元;实现净利润8,577,514.15元,同比下降38.20%,其中工业8,118,351.50元,商业459,162.65元。

    3.1.1 占主营收入或主营业务利润总额10%以上的主营行业或产品情况

    √适用   □不适用

分行业                        主营业务收入      主营业务成本    毛利率(%)

医药工业                    175,051,882.42    103,797,118.48        68.65

医药商业                    327,489,051.42    297,706,327.75        10.00

    3.1.2 公司经营的季节性或周期性特征

    □适用 √不适用

    3.1.3 报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)

    √适用   □不适用

项  目                                 2003年7-9月

                                                                 占利润总

                                     金额                         额比例%

主营业务利润                29,071,908.51                          968.59

其他业务利润                   273,070.26                            9.10

期间费用                    26,617,509.75                          886.82

投资收益                       469,048.42                           15.63

营业外收支净额                -195,056.36                           -6.50

项  目                      2003年1-6月                        占利润总额

                                                               的比例增减

                                      占利润总                 的比例增减

                              金额     额比例%                      幅度%

主营业务利润         70,295,962.45      581.26                      66.64

其他业务利润            642,594.42        5.31                      71.37

期间费用             58,806,735.92      486.25                      82.38

投资收益               -774,023.84       -6.40                     344.22

营业外收支净额          736,020.90        6.08                    -206.91

    本报告期较前一报告期变动的原因:

    1、主营业务利润增加主要是销售同比增加6800万元及制药工业毛利率增加所致;

    2、其他业务利润增加主要是房屋等租赁费收入的增加所致;

    3、期间费用增加主要是营业费用同比增加1276万元所致;

    4、投资收益增加主要是红利收入的增加所致;

    5、营业外收支净额的减少主要是营业外支出增加所致。

    3.1.4 主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明

    □适用 √不适用

    3.1.5 主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明

    □适用 √不适用

    3.2 重大事项及其影响和解决方案的分析说明

    □适用 √不适用

    3.3 会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明

    □适用   √不适用

    3.4 经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明

    □适用   √不适用

    3.5  预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度变动的警示及原因说明

    □适用 √不适用

    3.6  公司对已披露的年度经营计划或预算的滚动调整情况

    □适用   √不适用

                                               浙江震元股份有限公司董事会

                                                  二OO三年十月二十三日

    附件:

    资  产  负  债  表

    2003年9月30日

    编制单位:浙江震元股份有限公司                             单位:(人民币)元

                                               期末数

项目                                     合并                      母公司

流动资产:

货币资金                        70,112,502.09               32,297,552.37

短期投资

应收票据

应收股利                                                     6,601,468.96

应收利息

应收账款                       145,081,880.01               95,022,341.15

其他应收款                       9,892,436.08               49,834,798.18

预付账款                         6,293,968.43                1,147,793.98

应收补贴款

存货                           109,757,330.43               45,910,014.25

待摊费用                           325,943.38

一年内到期的长

期债权投资

其他流动资产

流动资产合计                   341,464,060.42              230,813,968.89

长期投资:

长期股权投资                    19,771,785.50              197,367,037.56

长期债权投资

长期投资合计                    19,771,785.50              197,367,037.56

其中:合并价差                   2,842,217.14

长期股权投资差额                 3,515,323.75                2,842,217.14

固定资产:

固定资产原价                   405,604,144.73              230,350,239.45

减:累计折旧                    55,477,210.44               25,501,275.57

固定资产净值                   350,126,934.29              204,848,963.88

减:固定资产减值准备             1,864,284.86                1,864,284.86

固定资产净额                   348,262,649.43              202,984,679.02

工程物资                            12,476.50                   11,700.00

在建工程                        28,732,419.96               11,036,520.10

固定资产清理                    21,958,665.83

固定资产合计                   398,966,211.72              214,032,899.12

无形资产及其他资产:

无形资产                        36,175,505.32                6,104,159.38

长期待摊费用                     1,108,297.39                1,108,297.39

其他长期资产

无形资产及其他资产合计          37,283,802.71                7,212,456.77

递延税项:

递延税款借项

资产总计                       797,485,860.35              649,426,362.34

流动负债:

短期借款                        24,000,000.00               24,000,000.00

应付票据                        16,889,602.43               16,311,685.23

应付账款                        13,900,339.57               89,227,924.44

预收账款                         1,305,520.55

应付工资                         9,588,258.43                2,798,476.51

应付福利费                       9,027,429.84                  442,418.78

应付股利                           373,370.53                  373,370.53

应交税金                         5,120,584.83                2,616,956.68

其他应交款                         129,785.78                   18,424.92

其他应付款                      28,833,719.41                5,730,676.52

预提费用                        14,998,174.15                   36,960.00

预计负债

一年内到期的长期负债

其他流动负债

流动负债合计                   224,166,785.52              141,556,893.61

长期负债:

长期借款                       120,000,000.00               80,000,000.00

应付债券

长期应付款

专项应付款                         950,000.00                  950,000.00

其他长期负债

长期负债合计                   120,950,000.00               80,950,000.00

递延税项:

递延税款贷项

负债合计                       345,116,785.52              222,506,893.61

少数股东权益                    15,839,041.09

所有者权益(或股东权益):

实收资本(或股本)             125,329,360.00              125,329,360.00

减:已归还投资

实收资本(或股本)             125,329,360.00              125,329,360.00

净额

资本公积                       230,109,934.58              230,109,934.58

盈余公积                        28,244,734.43               18,916,248.80

其中:法定公益金                 8,086,139.28                6,306,740.55

未分配利润                      52,846,004.73               52,563,925.35

外币报表折算差额

所有者权益(或股东权益)合计   436,530,033.74              426,919,468.73

负债和所有者权益               797,485,860.35              649,426,362.34

(或股东权益)总计

                                              期初数

项目                                    合并                       母公司

流动资产:

货币资金                       74,513,837.19                35,436,861.37

短期投资

应收票据                        1,380,140.00

应收股利                                                     6,601,468.96

应收利息

应收账款                      123,425,113.23                71,185,316.68

其他应收款                      6,109,240.68                64,558,093.70

预付账款                       27,146,125.00                 7,765,375.08

应收补贴款

存货                           84,816,697.20                45,377,110.17

待摊费用                          390,648.07

一年内到期的长

期债权投资

其他流动资产

流动资产合计                  317,781,801.37               230,924,225.96

长期投资:

长期股权投资                   21,189,510.71               189,056,667.32

长期债权投资

长期投资合计                   21,189,510.71               189,056,667.32

其中:合并价差                  3,410,660.57

长期股权                        3,763,464.25                 3,410,660.57

投资差额

固定资产:

固定资产原价                  243,568,825.70                90,517,983.80

减:累计折旧                   74,770,977.64                20,574,094.63

固定资产净值                  168,797,848.06                69,943,889.17

减:固定资产减值                4,792,305.57                 1,864,284.86

准备

固定资产净额                  164,005,542.49                68,079,604.31

工程物资                           11,700.00                    11,700.00

在建工程                      189,794,855.16               111,847,361.29

固定资产清理

固定资产合计                  353,812,097.65               179,938,665.60

无形资产及其他资产:

无形资产                       38,890,690.34                 6,223,639.93

长期待摊费用                    1,013,285.47                 1,013,285.47

其他长期资产

无形资产及其他                 39,903,975.81                 7,236,925.40

资产合计

递延税项:

递延税款借项

资产总计                      732,687,385.54               607,156,484.28

流动负债:

短期借款                       24,000,000.00                24,000,000.00

应付票据                        7,919,346.22                 7,019,346.22

应付账款                       88,543,023.26                66,100,300.81

预收账款                          512,675.50

应付工资                        8,289,116.82                 3,788,607.30

应付福利费                      8,782,543.76                   355,383.49

应付股利                          373,370.53                   373,370.53

应交税金                        2,379,782.77                   846,641.70

其他应交款                         79,036.16                   -12,760.43

其他应付款                     35,471,324.89                11,247,967.97

预提费用                          175,727.00                    38,940.00

预计负债

一年内到期的长期负债           13,000,000.00

其他流动负债

流动负债合计                  189,525,946.91               113,757,797.59

长期负债:

长期借款                      100,000,000.00                80,000,000.00

应付债券

长期应付款

专项应付款                        180,000.00                   180,000.00

其他长期负债

长期负债合计                  100,180,000.00                80,180,000.00

递延税项:

递延税款贷项

负债合计                      289,705,946.91               193,937,797.59

少数股东权益                   15,028,919.05

所有者权益(或股东

权益):

实收资本(或股本)            125,329,360.00               125,329,360.00

减:已归还投资

实收资本(或股本)            125,329,360.00               125,329,360.00

净额

资本公积                      230,109,934.58               230,109,934.58

盈余公积                       28,244,734.43                18,916,248.80

其中:法定公益金                8,086,139.28                 6,306,740.55

未分配利润                     44,268,490.57                38,863,143.31

外币报表折算差额

所有者权益(或股东            427,952,519.58               413,218,686.69

权益)合计

负债和所有者权益              732,687,385.54               607,156,484.28

(或股东权益)总计

    法定代表人:宋逸婷   主要会计工作的负责人:陈利民  会计机构的负责人:金明华

    利润及利润分配表

    2003年 1-9月

    编制单位:浙江震元股份有限公司                       单位:(人民币)元

                                                  本期数

项目                                        合并                   母公司

一、主营业务收入                  502,540,933.84           288,509,589.09

减:主营业务成本                  401,503,446.23           267,827,292.01

主营业务税金及附加                  1,669,616.65               368,973.31

二、主营业务利润                   99,367,870.96            20,313,323.77

加:其他业务利润                      915,664.68             1,059,705.39

减:营业费用                       45,207,679.12             9,219,710.52

管理费用                           37,925,564.83             4,864,665.60

财务费用                            2,291,001.72             1,073,953.23

三、营业利润                       14,859,289.97             6,214,699.81

加:投资收益                         -304,975.42             8,940,270.24

补贴收入

营业外收入                          1,676,145.58                   345.00

减:营业外支出                      1,135,181.04               623,717.14

四、利润总额                       15,095,279.09            14,531,597.91

减:所得税                          5,749,331.25               830,815.87

减:少数股东损益                      768,433.69

五、净利润                          8,577,514.15            13,700,782.04

加:年初未分配利润                 44,268,490.57            38,863,143.31

六、可供分配的利润                 52,846,004.72            52,563,925.35

减:提取法定盈余公积

提取法定公益金

七、可供投资者分配的利润           52,846,004.72            52,563,925.35

减:应付优先股股利

提取任意盈余

公积

应付普通股股利

转作资本(或股

本)的普通股股利

八、未分配利润                     52,846,004.72            52,563,925.35

                                                上年同期数

项目                                          合并                 母公司

一、主营业务收入                    435,403,023.49         255,414,063.85

减:主营业务成本                    342,650,974.01         234,222,380.69

主营业务税金及附加                    1,661,919.26             131,573.13

二、主营业务利润                     91,090,130.22          21,060,110.03

加:其他业务利润                        538,277.38             331,792.47

减:营业费用                         39,336,946.99           6,147,699.61

管理费用                             32,236,858.96           8,302,532.22

财务费用                              1,749,268.69           1,149,480.46

三、营业利润                         18,305,332.96           5,792,190.21

加:投资收益                            -58,954.18           9,079,315.81

补贴收入

营业外收入                            1,138,820.71             765,032.09

减:营业外支出                          587,762.43             389,919.28

四、利润总额                         18,797,437.06          15,246,618.83

减:所得税                            4,176,554.90           1,609,836.09

减:少数股东损益                        741,420.23

五、净利润                           13,879,461.93          13,636,782.74

加:年初未分配利润                   30,638,863.02          35,921,829.96

六、可供分配的利润                   44,518,324.95          49,558,612.70

减:提取法定盈余公积

提取法定公益金

七、可供投资者分配的利润             44,518,324.95          49,558,612.70

减:应付优先股股利

提取任意盈余

公积

应付普通股股利

转作资本(或股

本)的普通股股利

八、未分配利润                       44,518,324.95          49,558,612.70

    法定代表人:宋逸婷  主要会计工作的负责人:陈利民  会计机构的负责人:金明华

    现 金 流 量 表

    2003年1-9月

    编制单位:浙江震元股份有限公司                          单位:(人民币)元

项目                                                                合并

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                              543,125,332.66

收到的税费返还

收到的其他与经营活动有关的现金                                361,871.93

经营活动产生的现金流入小计                                543,487,204.59

购买商品、接受劳务支付的现金                              399,419,687.20

支付给职工以及为职工支付的现金                             31,943,647.82

支付的各项税费                                              8,340,708.66

支付的其他与经营活动有关的现金                             78,325,982.21

经营活动产生的现金流出小计                                518,030,025.89

经营活动产生的现金流量净额                                 25,457,178.70

二、投资活动产生的现金流量:

收回投资所收到的现金                                          500,000.00

取得投资收益所收到的现金                                      654,438.13

处置固定资产、无形资产和其他长期资产所收回的现金净额              375.00

收到的其他与投资活动有关的现金                             15,770,000.00

投资活动产生的现金流入小计                                 16,924,813.13

购建固定资产、无形资产和其他长期资产所支付的现金           47,940,127.36

投资所支付的现金

支付的其他与投资活动有关的现金                              3,489,477.00

投资活动产生的现金流出小计                                 51,429,604.36

投资活动产生的现金流量净额                                (34,504,791.23)

三、筹资活动产生的现金流量:

吸收投资所收到的现金

借款所收到的现金                                           56,000,000.00

收到的其他与筹资活动有关的现金                                297,460.63

筹资活动产生的现金流入小计                                 56,297,460.63

偿还债务所支付的现金                                       49,000,000.00

分配股利、利润或偿付利息所支付的现金                        2,651,183.20

支付的其他与筹资活动有关的现金

筹资活动产生的现金流出小计                                 51,651,183.20

筹资活动产生的现金流量净额                                  4,646,277.43

四、汇率变动对现金的影响

五、现金及现金等价物净增加额                               (4,401,335.10)

补充资料:

1.不涉及现金收支的投资和筹资活动:

债务转为资本

一年内到期的可转换公司债券

融资租入固定资产

2.将净利润调节为经营活动现金流量:

净利润                                                      8,577,514.15

加:计提的资产减值准备                                     (4,097,536.74)

固定资产折旧                                               14,056,394.82

无形资产摊销                                                  497,218.56

长期待摊费用摊销                                              218,321.39

待摊费用减少(减:增加)                                       64,704.69

预提费用增加(减:减少)                                   14,822,447.15

处置固定资产、无形资产和其他长期资产的损失(减:收益)       (1,515,957.50)

固定资产报废损失                                                5,849.00

财务费用                                                    2,361,646.20

投资损失(减:收益)                                       (8,592,597.62)

递延税款贷项(减:借项)

存货的减少(减:增加)                                    (24,940,633.23)

经营性应收项目的减少(减:增加)                          (19,272,555.17)

经营性应付项目的增加(减:减少)                           42,503,929.31

其他

少数股东本期收益                                              768,433.69

经营活动产生的现金流量净额                                 25,457,178.70

3.现金及现金等价物净增加情况:

现金的期末余额                                             70,112,502.09

减:现金的期初余额                                         74,513,837.19

加:现金等价物的期末余额

减:现金等价物的期初余额

现金及现金等价物净增加额                                   (4,401,335.10)

项目                                                              母公司

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                              313,192,187.98

收到的税费返还

收到的其他与经营活动有关的现金

经营活动产生的现金流入小计                                313,192,187.98

购买商品、接受劳务支付的现金                              281,837,649.71

支付给职工以及为职工支付的现金                             12,939,146.68

支付的各项税费                                              2,049,051.84

支付的其他与经营活动有关的现金                             10,505,108.68

经营活动产生的现金流出小计                                307,330,956.91

经营活动产生的现金流量净额                                  5,861,231.07

二、投资活动产生的现金流量:

收回投资所收到的现金

取得投资收益所收到的现金                                      629,900.00

处置固定资产、无形资产和其他长期资产所收回的现金净额              375.00

收到的其他与投资活动有关的现金                                770,000.00

投资活动产生的现金流入小计                                  1,400,275.00

购建固定资产、无形资产和其他长期资产所支付的现金           32,083,753.34

投资所支付的现金

支付的其他与投资活动有关的现金                              3,489,477.00

投资活动产生的现金流出小计                                 35,573,230.34

投资活动产生的现金流量净额                                (34,172,955.34)

三、筹资活动产生的现金流量:

吸收投资所收到的现金

借款所收到的现金                                           36,000,000.00

收到的其他与筹资活动有关的现金                             26,216,802.77

筹资活动产生的现金流入小计                                 62,216,802.77

偿还债务所支付的现金                                       36,000,000.00

分配股利、利润或偿付利息所支付的现金                        1,044,387.50

支付的其他与筹资活动有关的现金

筹资活动产生的现金流出小计                                 37,044,387.50

筹资活动产生的现金流量净额                                 25,172,415.27

四、汇率变动对现金的影响

五、现金及现金等价物净增加额                               (3,139,309.00)

补充资料:

1.不涉及现金收支的投资和筹资活动:

债务转为资本

一年内到期的可转换公司债券

融资租入固定资产

2.将净利润调节为经营活动现金流量:

净利润                                                     13,700,782.04

加:计提的资产减值准备                                     (4,235,090.88)

固定资产折旧                                                5,045,436.94

无形资产摊销                                                  119,480.55

长期待摊费用摊销                                              218,321.39

待摊费用减少(减:增加)

预提费用增加(减:减少)                                       (1,980.00)

处置固定资产、无形资产和其他长期资产的损失(减:收益)

固定资产报废损失                                                5,849.00

财务费用                                                    1,073,953.23

投资损失(减:收益)                                       (8,940,270.24)

递延税款贷项(减:借项)

存货的减少(减:增加)                                       (532,904.08)

经营性应收项目的减少(减:增加)                          (30,878,638.05)

经营性应付项目的增加(减:减少)                           30,286,291.17

其他

少数股东本期收益

经营活动产生的现金流量净额                                  5,861,231.07

3.现金及现金等价物净增加情况:

现金的期末余额                                             32,297,552.37

减:现金的期初余额                                         35,436,861.37

加:现金等价物的期末余额

减:现金等价物的期初余额

现金及现金等价物净增加额                                   (3,139,309.00)

    法定代表人:宋逸婷    主要会计工作的负责人:陈利民     会计机构的负责人:金明华


关闭窗口】 【今日全部财经信息