当前位置:首页 - 行情中心 - 永和智控(002795) - 财务分析 - 现金流量表

永和智控

(002795)

  

流通市值:41.31亿  总市值:42.00亿
流通股本:4.34亿   总股本:4.42亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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149,201,970.26699,126,940.97569,238,582.53335,164,881.64
  收到的税费返还14,074,731.633,088,396.0232,150,871.7420,546,553.01
  收到其他与经营活动有关的现金4,264,168.4518,777,638.8213,753,336.829,082,570.97
  经营活动现金流入小计167,540,870.31750,992,975.81615,142,791.09364,794,005.62
  购买商品、接受劳务支付的现金119,046,955.91415,268,214.59382,093,363.81226,643,192.28
  支付给职工以及为职工支付的现金31,990,925.8140,148,597.3111,142,882.0781,166,251.12
  支付的各项税费3,300,669.5615,169,234.4213,334,876.5210,890,873.1
  支付其他与经营活动有关的现金23,932,064.7879,130,741.760,678,519.8446,923,570.35
  经营活动现金流出小计178,270,616.05649,716,788.01567,249,642.24365,623,886.85
  经营活动产生的现金流量净额-10,729,745.74101,276,187.847,893,148.85-829,881.23
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额68,269.961,436,486.7634,063.6734,063.67
  处置子公司及其他营业单位收到的现金净额1,834,420.7---
  收到的其他与投资活动有关的现金-500,000--
  投资活动现金流入小计1,902,690.661,936,486.7634,063.6734,063.67
  购建固定资产、无形资产和其他长期资产支付的现金6,107,980.2175,966,155.9444,836,055.6635,752,410.29
  投资支付的现金-48,890193,870470,000
  投资活动现金流出小计6,107,980.2176,015,045.9445,029,925.6636,222,410.29
  投资活动产生的现金流量净额-4,205,289.55-74,078,559.18-44,995,861.99-36,188,346.62
三、筹资活动产生的现金流量:
  吸收投资收到的现金-5,516,087.925,516,087.915,516,087.91
  其中:子公司吸收少数股东投资收到的现金-5,516,087.925,516,087.915,516,087.91
  取得借款收到的现金54,200,000345,700,000249,470,000215,400,000
  收到其他与筹资活动有关的现金27,600,000115,521,465.0251,380,569.7137,780,569.71
  筹资活动现金流入小计81,800,000466,737,552.94306,366,657.62258,696,657.62
  偿还债务支付的现金45,600,000345,180,000204,580,000177,030,000
  分配股利、利润或偿付利息支付的现金2,854,339.9311,199,734.038,647,951.955,764,085.17
  支付其他与筹资活动有关的现金24,222,444.83116,863,564.2659,529,606.6848,479,336.03
  筹资活动现金流出小计72,676,784.76473,243,298.29272,757,558.63231,273,421.2
  筹资活动产生的现金流量净额9,123,215.24-6,505,745.3533,609,098.9927,423,236.42
四、汇率变动对现金及现金等价物的影响-5,676,872.362,247,430.844,543,737.546,280,052.02
五、现金及现金等价物净增加额-11,488,692.4122,939,314.1141,050,123.39-3,314,939.41
  加:期初现金及现金等价物余额231,295,797.6208,356,483.49208,356,483.49208,356,483.49
  期末现金及现金等价物余额219,807,105.19231,295,797.6249,406,606.88205,041,544.08
补充资料:
  净利润--176,694,608.3--62,849,248.49
  资产减值准备-67,707,787.47-14,224,640.04
  固定资产和投资性房地产折旧-61,430,305.17-30,922,667.27
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-61,430,305.17-30,922,667.27
  无形资产摊销-3,068,544-1,544,518.19
  长期待摊费用摊销-6,437,550.52-3,479,911.25
  处置固定资产、无形资产和其他长期资产的损失-4,069,526.09--
  固定资产报废损失---47,890.5
  公允价值变动损失--1,251,425.59--1,526,337.08
  财务费用-18,152,081.7-9,766,145.78
  投资损失-834,096.34-1,255,206.34
  递延所得税--676,709.36-650,112.75
  其中:递延所得税资产减少-716,034.73-1,145,399.8
    递延所得税负债增加--1,392,744.09--495,287.05
  存货的减少-19,491,232.62--10,441,294.98
  经营性应收项目的减少-49,431,010.32--11,718,398.24
  经营性应付项目的增加-23,187,654.44-10,569,501.87
  其他--294,446.37--
  现金的期末余额-231,295,797.6-205,041,544.08
  减:现金的期初余额-208,356,483.49-208,356,483.49
  现金及现金等价物的净增加额-22,939,314.11--3,314,939.41
公告日期2026-04-292026-04-222025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑