当前位置:首页 - 行情中心 - 达实智能(002421) - 财务分析 - 现金流量表

达实智能

(002421)

  

流通市值:64.55亿  总市值:67.22亿
流通股本:20.36亿   总股本:21.21亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,200,058,026.29581,191,886.472,600,813,544.811,790,079,066.02
  收到的税费返还4,412,791.962,721,298.8611,239,665.785,054,377.93
  收到其他与经营活动有关的现金12,350,032.18754,296.4223,857,204.9621,661,198.04
  经营活动现金流入小计1,216,820,850.43584,667,481.752,635,910,415.551,816,794,641.99
  购买商品、接受劳务支付的现金969,404,125.1492,049,421.131,912,228,179.121,611,785,517.91
  支付给职工以及为职工支付的现金220,426,019.1996,737,384.22412,367,616.8321,221,852.4
  支付的各项税费48,212,495.3130,041,570.61144,767,337.58103,183,409.22
  支付其他与经营活动有关的现金84,401,658.2442,664,283.49226,784,593.11168,145,607.48
  经营活动现金流出小计1,322,444,297.84661,492,659.452,696,147,726.612,204,336,387.01
  经营活动产生的现金流量净额-105,623,447.41-76,825,177.7-60,237,311.06-387,541,745.02
二、投资活动产生的现金流量:
  收回投资收到的现金--7,931,9637,931,963
  取得投资收益收到的现金3,656,152.881,146,230.55,676,337.123,960,571.49
  处置固定资产、无形资产和其他长期资产收回的现金净额5,593,487.852,106,949.569,273,4725,546,160
  处置子公司及其他营业单位收到的现金净额--163,277,653.7899,000,000
  收到的其他与投资活动有关的现金--77,880,000-
  投资活动现金流入小计9,249,640.733,253,180.06264,039,425.9116,438,694.49
  购建固定资产、无形资产和其他长期资产支付的现金9,192,975.461,989,831.0490,089,950.373,584,527.34
  投资支付的现金--44,50044,500
  支付其他与投资活动有关的现金445,320,000435,320,000-321,120,000
  投资活动现金流出小计454,512,975.46437,309,831.0490,134,450.3394,749,027.34
  投资活动产生的现金流量净额-445,263,334.73-434,056,650.98173,904,975.6-278,310,332.85
三、筹资活动产生的现金流量:
  取得借款收到的现金164,625,517.94125,000,000391,419,434.42357,499,434.42
  收到其他与筹资活动有关的现金26,720,745.7214,420,745.72136,717,949.7379,384,095.86
  筹资活动现金流入小计191,346,263.66139,420,745.72528,137,384.15436,883,530.28
  偿还债务支付的现金167,620,00074,150,000558,323,100447,706,000
  分配股利、利润或偿付利息支付的现金38,793,937.4413,675,748.02115,954,286.1880,317,438.12
  支付其他与筹资活动有关的现金6,997.786,997.7840,081.484,297.17
  筹资活动现金流出小计206,420,935.2287,832,745.8674,317,467.66528,027,735.29
  筹资活动产生的现金流量净额-15,074,671.5651,587,999.92-146,180,083.51-91,144,205.01
四、汇率变动对现金及现金等价物的影响-49,159.72-12,935.1-32,314.5-384.73
五、现金及现金等价物净增加额-566,010,613.42-459,306,763.86-32,544,733.47-756,996,667.61
  加:期初现金及现金等价物余额1,514,849,333.731,514,849,333.731,547,394,067.21,547,394,067.2
  期末现金及现金等价物余额948,838,720.311,055,542,569.871,514,849,333.73790,397,399.59
补充资料:
  净利润-19,190,448.05--665,075,870.52-
  资产减值准备2,348,852.91-145,564,371.31-
  固定资产和投资性房地产折旧22,007,060.67-45,415,809.28-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧22,007,060.67-45,415,809.28-
  无形资产摊销63,529,259.74-151,260,994.99-
  长期待摊费用摊销7,744,988.07-15,473,874.83-
  处置固定资产、无形资产和其他长期资产的损失3,354,173.01--108,648.96-
  固定资产报废损失36,734.14-12,154.75-
  公允价值变动损失-241,380.34-342,853-
  财务费用39,537,448.88-104,560,874.36-
  投资损失-538,436.07-282,508,781.18-
  递延所得税36,445.49--98,618,857.01-
  其中:递延所得税资产减少36,445.49--98,618,857.01-
  存货的减少24,856,492.73-127,713,913.64-
  经营性应收项目的减少-119,010,472.47--38,221,025.58-
  经营性应付项目的增加-130,094,166.12--102,716,327.36-
  其他---28,350,208.97-
  现金的期末余额948,838,720.31-1,514,849,333.73-
  减:现金的期初余额1,514,849,333.73-1,547,394,067.2-
  现金及现金等价物的净增加额-566,010,613.42--32,544,733.47-
公告日期2026-08-152026-04-302026-04-252025-10-30
审计意见(境内)标准无保留意见
TOP↑