| | |
项目 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20060630 | 20060331 | 20051231 | |
| |
年度 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | |
| |
公告日期 | 20071025 | 20070821 | 20070426 | 20070425 | 20061025 | 20060818 | 20060419 | 20060420 | |
| |
指标开始日 | 20070101 | 20070101 | 20070101 | 20060101 | 20060101 | 20060101 | 20060101 | 20050101 | |
| |
指标结束日 | 20070930 | 20070630 | 20070331 | 20061231 | 20060930 | 20060630 | 20060331 | 20051231 | |
| |
销售商品,提供劳务收到的现金 | 24059293.34 | 23471024.14 | 3802684.85 | 78484712.64 | 39871954.98 | 24028134.35 | 6891693.1 | 70205807.58 | |
| |
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 | 2782157.22 | 1451160.75 | 1451160.75 | 1464547.64 | 1205494.43 | 640584.74 | 428642.78 | 3600980.06 | |
| |
收到的其他与经营活动有关的现金 | 6000000 | 0 | 0 | 3721990.76 | 500000 | 0 | 0 | 4579791.37 | |
| |
经营活动现金流入小计 | 32841450.56 | 24922184.89 | 5253845.6 | 83671251.04 | 41577449.41 | 24668719.09 | 7320335.88 | 78386579.01 | |
| |
购买商品,接受劳务支付的现金 | 15494205.31 | 14148273.55 | 6929583.51 | 27523846.52 | 41221864.25 | 23903489.81 | 13660963.45 | 64528702.91 | |
| |
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 | 7882278.41 | 5285618.4 | 3437059.64 | 21500565.99 | 11190502.19 | 7619673.74 | 4175603.34 | 13479877.95 | |
| |
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 | 4792157.88 | 4422037.04 | 341207.16 | 7480148.64 | 2646545.29 | 1404342.77 | 1056116.71 | 9697721.97 | |
| |
支付的其他与经营活动有关的现金 | 6635371.31 | 6659661.88 | 2683958.71 | 19587532.89 | 8810459.09 | 10947146.8 | 15301059.6 | 18958855.07 | |
| |
经营活动现金流出小计 | 34804012.91 | 30515590.87 | 13391809.02 | 76092094.04 | 63869370.82 | 43874653.12 | 34193743.1 | 106665157.9 | |
| |
经营活动产生的现金流量净额 | -1962562.35 | -5593405.98 | -8137963.42 | 7579157 | -22291921.41 | -19205934.03 | -26873407.22 | -28278578.89 | |
| |
收回投资所收到的现金 | 0 | 0 | 0 | 1048372.91 | 1000000 | 1000000 | 1000000 | 1000000 | |
| |
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 | 48372.91 | 48372.91 | 48372.91 | 289.86 | |
| |
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 | 72582.86 | 0 | 0 | 0 | 0 | |
| |
收到的其他与投资活动有关的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
投资活动现金流入小计 | 0 | 0 | 0 | 1120955.77 | 1048372.91 | 1048372.91 | 1048372.91 | 1000289.86 | |
| |
购建固定资产,无形资产和其他长期资产所支付的现金 | 4499612.87 | 3965396.82 | 5398733.3 | 82894516.95 | 52952848.86 | 46864310.89 | 25162264.13 | 21731129.81 | |
| |
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 | 29047880 | 29047880 | 29047880 | 0 | 0 | 0 | 0 | 2000000 | |
| |
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 | 33547492.87 | 33013276.82 | 34446613.3 | 82894516.95 | 52952848.86 | 46864310.89 | 25162264.13 | 23731129.81 | |
| |
投资活动产生的现金流动净额 | -33547492.87 | -33013276.82 | -34446613.3 | -81773561.18 | -51904475.95 | -45815937.98 | -24113891.22 | -22730839.95 | |
| |
吸收权益性投资所收到的现金 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113000 | |
| |
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 | 52300000 | 32500000 | 22500000 | 47500000 | 31500000 | 13500000 | 3500000 | 56000000 | |
| |
收到的其他与筹资活动有关的现金 | 320136.8 | 315401.49 | 307829.22 | 0 | 785155.93 | 747922.24 | 439171.97 | 0 | |
| |
筹资活动现金流入小计 | 52620136.8 | 32815401.49 | 22807829.22 | 47500000 | 32285155.93 | 14247922.24 | 3939171.97 | 56113000 | |
| |
偿还债务所支付的现金 | 50500000 | 13500000 | 3500000 | 43000000 | 27000000 | 17000000 | 7000000 | 43000000 | |
| |
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 | 2635468.05 | 1620421.5 | 636450.2 | 5182991.63 | 4651254.39 | 3399836.1 | 448997.98 | 18329583 | |
| |
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 | 737.6 | 417.8 | 386.3 | 0 | 1801.74 | 625.54 | 15 | 3566964.12 | |
| |
筹资活动现金流出小计 | 53136205.65 | 15120839.3 | 4136836.5 | 48182991.63 | 31653056.13 | 20400461.64 | 7449012.98 | 64896547.12 | |
| |
筹资活动产生的现金流量净额 | -516068.85 | 17694562.19 | 18670992.72 | -682991.63 | 632099.8 | -6152539.4 | -3509841.01 | -8783547.12 | |
| |
汇率变动对现金的影响 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
现金及现金等价物净增加额 | -36026124.07 | -20912120.61 | -23913584 | -74877395.81 | -73564297.56 | -71174411.41 | -54497139.45 | -59792965.96 | |
| |
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 | -14640551.86 | 0 | 433846.89 | 1591001.64 | 2560514.82 | 521808.44 | 6197013.19 | |
| |
少数股东净利润 | 0 | 0 | 0 | -102832.97 | 0 | 0 | 0 | -44575.28 | |
| |
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 | 120851 | 0 | 1881507.05 | 468819.49 | 302110 | 0 | 2278483.59 | |
| |
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 | 4530575.67 | 0 | 3839135.03 | 3110598.57 | 1939640.25 | 271628.44 | 3327670.56 | |
| |
无形资产摊销 | 0 | 807230.11 | 0 | 630979.9 | 443351.6 | 295823.29 | -12055.02 | 561979.92 | |
| |
待摊费用摊销 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
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 | 32955.77 | 32955.77 | 32955.77 | 0 | 0 | |
| |
固定资产报废损失 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57419.42 | |
| |
财务费用 | 0 | 1605437.81 | 0 | 2018480.29 | 633495.47 | 327117.44 | 40688.2 | 1804683 | |
| |
投资损失(减:收益) | 0 | 148814.17 | 0 | -48372.91 | -67804.03 | -49014.88 | -49014.88 | -289.86 | |
| |
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 | -5525616.29 | 0 | -2082038.38 | -5624074.09 | -3277216.83 | -2126072.64 | -6131014.27 | |
| |
长期待摊费用摊销 | 0 | 101674.4 | 0 | 229960.22 | 176762.9 | 118978.68 | 59489.34 | 260151.36 | |
| |
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 | -2172483.62 | 0 | 1129734.2 | -23885793.71 | -19807014.63 | -12054414.63 | -43752521 | |
| |
经营性应付项目的增加(减:减少) | 0 | 9430662.62 | 0 | -384198.09 | 902197.39 | -1602558.41 | -13523042.1 | 7162420.48 | |
| |
增值税增加净额(减:减少) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| |
其他 | 0 | 0 | 0 | 0 | -73432.41 | -47269.53 | -2422.37 | 0 | |
| |
经营活动产生的现金流量净额 | 0 | -5593405.99 | 0 | 7579157 | -22291921.41 | -19205934.03 | -26873407.22 | -28278578.89 | |
| |
货币资金的期末余额 | 0 | 38207057.44 | 0 | 59119178.06 | 60432276.31 | 62822162.46 | 79499434.42 | 133996573.87 | |
| |
货币资金的期初余额 | 0 | 59119178.06 | 0 | 133996573.87 | 133996573.87 | 133996573.87 | 133996573.87 | 193789539.83 | |
| |
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 | -20912120.62 | 0 | -74877395.81 | -73564297.56 | -71174411.41 | -54497139.45 | -59792965.96 | |
|
|