| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2005 | 2004 | 2003 | |
| |
公告日期 | 20071022 | 20070807 | 20070418 | 20070327 | 20070108 | 20070108 | 20070108 | 20070108 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20060101 | 20050101 | 20040101 | 20030101 | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20060630 | 20051231 | 20041231 | 20031231 | |
| |
销售商品,提供劳务收到的现金 | 199668572.78 | 132385811.85 | 52548544.82 | 242772753.47 | 115056688.68 | 196468290.03 | 123143129.66 | 84693044.12 | |
| |
收取的租金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
收到的增值税销项税额和退回的增值税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
收到的除增值税以外的其他税费返还 | 1685375.83 | 671169.94 | 0 | 74940.55 | 74940.55 | 46178.28 | 0 | 187531.24 | |
| |
收到的其他与经营活动有关的现金 | 3621236.42 | 3464320 | 2247421.61 | 381863 | 1653237.32 | 1172948.26 | 2944403.44 | 1064014.58 | |
| |
经营活动现金流入小计 | 204975185.03 | 136521301.79 | 54795966.43 | 243229557.02 | 116784866.55 | 197687416.57 | 126087533.1 | 85944589.94 | |
| |
购买商品,接受劳务支付的现金 | 217299267.07 | 144399487.64 | 74176251.14 | 172415969.03 | 83968500.74 | 158886014.94 | 103341532.25 | 61629896.27 | |
| |
经营租赁所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付给职工以及为职工支付的现金 | 13990309.42 | 9530659.9 | 3297018.61 | 13274873.12 | 6132183.58 | 9557817.2 | 6917017.41 | 5478765.54 | |
| |
支付的增值税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的所得税款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的除增值税,所得税以外的其他税费 | 11429509.91 | 6483269.31 | 2320570.14 | 13532952.6 | 4304121.19 | 10973510.81 | 5681305.43 | 3981213.53 | |
| |
支付的其他与经营活动有关的现金 | 30584370.53 | 22670414.47 | 11699895.87 | 18532692.53 | 7272426.85 | 11487442.56 | 8048256.94 | 5877914.91 | |
| |
经营活动现金流出小计 | 273303456.93 | 183083831.32 | 91493735.76 | 217756487.28 | 101677232.36 | 190904785.51 | 123988112.03 | 76967790.25 | |
| |
经营活动产生的现金流量净额 | -68328271.9 | -46562529.53 | -36697769.33 | 25473069.74 | 15107634.19 | 6782631.06 | 2099421.07 | 8976799.69 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
处置子公司收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
分得股利或利润所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
取得债券利息收入所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
处置固定资产,无形资产和其他长期资产而收回的现金净额 | 0 | 0 | 0 | 0 | 0 | 160000 | 0 | 0 | |
| |
收到的其他与投资活动有关的现金 | 400551.46 | 84029.69 | 599.22 | 79001.24 | 0 | 0 | 0 | 0 | |
| |
投资活动现金流入小计 | 400551.46 | 84029.69 | 599.22 | 79001.24 | 0 | 160000 | 0 | 0 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 26982160.14 | 19458575.03 | 5665175.23 | 32507781.69 | 14417494.65 | 9505283.04 | 13550975.72 | 7332813.4 | |
| |
购买子公司支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
权益性投资所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 100000 | 0 | |
| |
债权性投资所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
资产置换产生的现金流出净额 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的其他与投资活动有关的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
投资活动现金流出小计 | 26982160.14 | 19458575.03 | 5665175.23 | 32507781.69 | 14417494.65 | 9505283.04 | 13650975.72 | 7332813.4 | |
| |
投资活动产生的现金流动净额 | -26581608.68 | -19374545.34 | -5664576.01 | -32428780.45 | -14417494.65 | -9345283.04 | -13650975.72 | -7332813.4 | |
| |
吸收权益性投资所收到的现金 | 184440000 | 184440000 | 184440000 | 7050000 | 7050000 | 0 | 7472000 | 0 | |
| |
其中:子公司吸收少数股东权益性投资收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
发行债券所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
借款所收到的现金 | 85500000 | 30000000 | 10000000 | 41220000 | 22220000 | 57065260 | 42855650 | 17956050 | |
| |
收到的其他与筹资活动有关的现金 | 0 | 165077.4 | 151065.89 | 0 | 0 | 0 | 57733.49 | 0 | |
| |
筹资活动现金流入小计 | 269940000 | 214605077.4 | 194591065.89 | 48270000 | 29270000 | 57065260 | 50385383.49 | 17956050 | |
| |
偿还债务所支付的现金 | 70500000 | 70000000 | 59000000 | 47145000 | 28393986 | 36557105 | 28978650 | 12758705 | |
| |
发生筹资费用所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
分配股利或利润所支付的现金 | 9918404.34 | 8399719.14 | 707621.09 | 9870991.03 | 5225983.04 | 5373364.95 | 2312123.32 | 1713764.5 | |
| |
其中:子公司支付少数股东的股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
偿付利息所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
融资租赁所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
减少注册资本所支付的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其中:子公司依法减资支付给少数股东的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
支付的其他与筹资活动有关的现金 | 13187263.75 | 13137843.19 | 12838765.07 | 616496.96 | 338995.02 | 0 | 121800 | 0 | |
| |
筹资活动现金流出小计 | 93605668.09 | 91537562.33 | 72546386.16 | 57632487.99 | 33958964.06 | 41930469.95 | 31412573.32 | 14472469.5 | |
| |
筹资活动产生的现金流量净额 | 176334331.91 | 123067515.07 | 122044679.73 | -9362487.99 | -4688964.06 | 15134790.05 | 18972810.17 | 3483580.5 | |
| |
汇率变动对现金的影响 | -171111.86 | -125520.15 | 25648.18 | -517654.98 | -271813.28 | -7410.98 | 132705.02 | -23486.74 | |
| |
现金及现金等价物净增加额 | 81253339.47 | 57004920.05 | 79707982.57 | -16835853.68 | -4270637.8 | 12564727.09 | 7553960.54 | 5104080.05 | |
| |
以固定资产偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以投资偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以固定资产进行长期投资 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
以存货偿还债务 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
融资租赁固定资产 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
接收捐赠的非现金资产 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
净利润 | 0 | 0 | 0 | 35040121.4 | 15476676.43 | 24821855.02 | 17132509.83 | 9386045.4 | |
| |
少数股东净利润 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
购买日前的损益 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
合并差价的摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
未确认的投资损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
计提的资产减值准备 | 0 | 0 | 0 | 2474454.45 | 1088446.68 | 1511019.61 | 435766.67 | 122970.78 | |
| |
计提的坏帐准备或转销的坏帐 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
存货跌价损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
固定资产折旧 | 0 | 0 | 0 | 2795741.71 | 1344090.62 | 2307238.25 | 1290859.35 | 1153822.64 | |
| |
无形资产摊销 | 0 | 0 | 0 | 140226.76 | 136530.54 | 140226.76 | 131305.8 | 99912.04 | |
| |
待摊费用摊销 | 0 | 0 | 0 | 77341.2 | 26116.32 | -120703.37 | 51458.73 | -52789.25 | |
| |
预提费用的增加(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
处置固定资产,无形产和其他长期资产的损失(减收益) | 0 | 0 | 0 | 0 | -43237.32 | 4729.24 | 0 | 0 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
财务费用 | 0 | 0 | 0 | 5670991.03 | 1851665.62 | 3634939.77 | 1231474.93 | 1068284.9 | |
| |
投资损失(减:收益) | 0 | 0 | 0 | -39072.73 | -175146.93 | 433275.35 | 0 | 0 | |
| |
无效申购资金利息收入摊销(减收益) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
递延税贷项(减:借项) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
存货的减少(减:增加) | 0 | 0 | 0 | 920942.66 | -1127332.2 | -34981789.52 | -22651951.62 | -13061980.98 | |
| |
长期待摊费用摊销 | 0 | 0 | 0 | 0 | 47167 | 0 | 0 | 0 | |
| |
开办费摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营性应收项目的减少(减:增加) | 0 | 0 | 0 | -12138681.71 | -1896900.75 | -28078118.88 | -16689170.17 | -2925977.74 | |
| |
经营性应付项目的增加(减:减少) | 0 | 0 | 0 | -9468995.03 | -1620441.82 | 37109958.83 | 21167167.55 | 13186511.9 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
经营活动产生的现金流量净额 | 0 | 0 | 0 | 25473069.74 | 15107634.19 | 6782631.06 | 2099421.07 | 8976799.69 | |
| |
货币资金的期末余额 | 0 | 0 | 0 | 15198289.45 | 27763505.33 | 32034143.13 | 19469416.04 | 11915455.5 | |
| |
货币资金的期初余额 | 0 | 0 | 0 | 32034143.13 | 32034143.13 | 19469416.04 | 11915455.5 | 6811375.45 | |
| |
现等物的期末余额 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现等物的期初余额 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现等物净增加额 | 0 | 0 | 0 | -16835853.68 | -4270637.8 | 12564727.09 | 7553960.54 | 5104080.05 | |
|
|