当前位置:首页 - 行情中心 - 集智股份(300553) - 财务分析 - 现金流量表

集智股份

(300553)

  

流通市值:34.27亿  总市值:44.72亿
流通股本:8507.70万   总股本:1.11亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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126,382,249.3561,884,350.09255,171,679.83165,027,546.51
  收到的税费返还--4,518,626.98-
  收到其他与经营活动有关的现金30,790,196.9126,938,827.4318,956,729.9317,327,462.76
  经营活动现金流入小计157,172,446.2688,823,177.52278,647,036.74182,355,009.27
  购买商品、接受劳务支付的现金70,472,460.821,575,735.07115,497,335.4777,732,410.42
  支付给职工以及为职工支付的现金54,070,592.0734,498,980.5290,918,835.0669,252,756.98
  支付的各项税费7,635,669.362,756,248.3216,053,648.911,483,373.81
  支付其他与经营活动有关的现金22,639,103.4713,136,713.0538,228,742.8437,591,460.38
  经营活动现金流出小计154,817,825.771,967,676.96260,698,562.27196,060,001.59
  经营活动产生的现金流量净额2,354,620.5616,855,500.5617,948,474.47-13,704,992.32
二、投资活动产生的现金流量:
  收回投资收到的现金144,247,043.94115,616,837.4429,106,731.1518,000,000
  取得投资收益收到的现金7,217,487.523,936,471.8464,072.56253,326.41
  处置固定资产、无形资产和其他长期资产收回的现金净额319,557.14318,557.14337,811.6338,700
  投资活动现金流入小计151,784,088.6119,871,866.4229,508,615.3418,292,026.41
  购建固定资产、无形资产和其他长期资产支付的现金47,015,042.7824,781,852.1101,477,040.9464,431,768.55
  投资支付的现金120,697,850.1383,000,000129,857,640109,806,822
  支付其他与投资活动有关的现金---7,227.29
  投资活动现金流出小计167,712,892.91107,781,852.1231,334,680.94174,245,817.84
  投资活动产生的现金流量净额-15,928,804.3112,090,014.32-201,826,065.6-155,953,791.43
三、筹资活动产生的现金流量:
  吸收投资收到的现金295,000-1,700,0001,700,000
  其中:子公司吸收少数股东投资收到的现金--1,700,000-
  取得借款收到的现金--19,500,000294,300,000
  收到其他与筹资活动有关的现金--291,800,00020,000
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计295,000-313,000,000296,020,000
  偿还债务支付的现金500,000-71,000,00030,000,000
  分配股利、利润或偿付利息支付的现金--9,450,688.155,678,400
  支付其他与筹资活动有关的现金--9,375,286.3201,916.67
  筹资活动现金流出平衡项目0-00
  筹资活动现金流出小计500,000-89,825,974.4535,880,316.67
  筹资活动产生的现金流量净额平衡项目0-00
  筹资活动产生的现金流量净额-205,000-223,174,025.55260,139,683.33
四、汇率变动对现金及现金等价物的影响-90,818.86-31,242.2540,122.29-99,158.4
五、现金及现金等价物净增加额-13,870,002.6128,914,272.6339,336,556.7190,381,741.18
  加:期初现金及现金等价物余额249,680,730.41273,163,965.51210,344,173.7210,344,173.7
  期末现金及现金等价物余额235,810,727.8302,078,238.14249,680,730.41300,725,914.88
补充资料:
  净利润24,997,798.66-13,595,971.65-
  资产减值准备922,219.01-6,537,987.37-
  固定资产和投资性房地产折旧4,077,697.13-8,277,455.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,077,697.13-8,277,455.99-
  无形资产摊销309,301.38-632,352.73-
  长期待摊费用摊销415,108.62-837,720.65-
  处置固定资产、无形资产和其他长期资产的损失-149,799.9--97,982.81-
  公允价值变动损失9,822,909.76-1,183,444.79-
  财务费用-1,882,289.51--6,691,143.56-
  投资损失-7,045,864.42--1,106,236.19-
  递延所得税-726,362.61--153,713.92-
  其中:递延所得税资产减少-181,189.33-70,310.45-
    递延所得税负债增加-545,173.28--224,024.37-
  存货的减少6,937,386.79--46,269,594.21-
  经营性应收项目的减少-22,761,908.75--26,541,848.48-
  经营性应付项目的增加-21,480,802.88-63,093,098.1-
  其他7,112,790.76-957,555.32-
  融资租入固定资产--2,222,743.64-
  现金的期末余额235,810,727.8-249,680,730.41-
  减:现金的期初余额249,680,730.41-210,344,173.7-
  现金及现金等价物的净增加额-13,870,002.61-39,336,556.71-
公告日期2025-08-232025-04-262025-04-102024-10-26
审计意见(境内)标准无保留意见
TOP↑