当前位置:首页 - 行情中心 - 思进智能(003025) - 财务分析 - 现金流量表

思进智能

(003025)

  

流通市值:25.65亿  总市值:32.17亿
流通股本:2.26亿   总股本:2.84亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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379,003,715.91234,730,107.95110,571,365.78567,833,371.74
  收到的税费返还1,164,157.041,004,296.44502,984.463,099,697.28
  收到其他与经营活动有关的现金22,566,492.7715,807,165.187,542,887.6620,791,556.79
  经营活动现金流入小计402,734,365.72251,541,569.57118,617,237.9591,724,625.81
  购买商品、接受劳务支付的现金119,317,070.9178,410,075.2546,429,573.57138,620,763.52
  支付给职工以及为职工支付的现金85,185,890.1561,665,472.1336,716,232.9893,055,847.02
  支付的各项税费37,595,424.1629,465,798.7317,895,939.7152,337,556.07
  支付其他与经营活动有关的现金23,999,862.5415,788,885.537,179,727.5632,246,842.03
  经营活动现金流出小计266,098,247.76185,330,231.64108,221,473.82316,261,008.64
  经营活动产生的现金流量净额136,636,117.9666,211,337.9310,395,764.08275,463,617.17
二、投资活动产生的现金流量:
  收回投资收到的现金185,000,000175,000,000115,000,000345,000,000
  取得投资收益收到的现金899,042.11846,110.6580,397.251,850,665
  处置固定资产、无形资产和其他长期资产收回的现金净额225,100185,10049,000155,582.23
  投资活动现金流入小计186,124,142.11176,031,210.6115,629,397.25347,006,247.23
  购建固定资产、无形资产和其他长期资产支付的现金65,809,546.7752,942,289.8434,376,434.8356,438,602.88
  投资支付的现金70,000,00070,000,00060,000,000380,000,000
  投资活动现金流出小计135,809,546.77122,942,289.8494,376,434.83436,438,602.88
  投资活动产生的现金流量净额50,314,595.3453,088,920.7621,252,962.42-89,432,355.65
三、筹资活动产生的现金流量:
  分配股利、利润或偿付利息支付的现金56,488,711.656,023,755.71-52,058,152.3
  支付其他与筹资活动有关的现金23,343,239.0616,096,007.179,985,457.838,226,578.06
  筹资活动现金流出小计79,831,950.6672,119,762.889,985,457.8360,284,730.36
  筹资活动产生的现金流量净额-79,831,950.66-72,119,762.88-9,985,457.83-60,284,730.36
四、汇率变动对现金及现金等价物的影响-14,732,698.15-10,333,736.87-4,934,554.48-5,829,602.38
五、现金及现金等价物净增加额92,386,064.4936,846,758.9416,728,714.19119,916,928.78
  加:期初现金及现金等价物余额345,674,224.02345,674,224.02345,674,224.02225,757,295.24
  期末现金及现金等价物余额438,060,288.51382,520,982.96362,402,938.21345,674,224.02
补充资料:
  净利润-68,528,806.61-154,549,998.2
  资产减值准备-1,825,116.28-5,983,055.78
  固定资产和投资性房地产折旧-25,318,882.74-44,724,908.27
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-25,318,882.74-44,724,908.27
  无形资产摊销-1,441,673.36-2,833,445
  处置固定资产、无形资产和其他长期资产的损失-12,129.12--45,516.97
  财务费用-10,333,736.87-5,829,188.44
  投资损失--798,854.19--1,746,461.32
  递延所得税--384,813.14--2,124,185.18
  其中:递延所得税资产减少-169,539.32--1,156,458.47
    递延所得税负债增加--554,352.46--967,726.71
  存货的减少--30,685,716.52--26,358,984.25
  经营性应收项目的减少--29,824,310.56-21,232,085.98
  经营性应付项目的增加-20,444,687.36-70,448,444.44
  现金的期末余额-382,520,982.96-345,674,224.02
  减:现金的期初余额-345,674,224.02-225,757,295.24
  现金及现金等价物的净增加额-36,846,758.94-119,916,928.78
公告日期2026-10-292026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑