当前位置:首页 - 行情中心 - 正元智慧(300645) - 财务分析 - 现金流量表

正元智慧

(300645)

  

流通市值:19.64亿  总市值:20.04亿
流通股本:1.39亿   总股本:1.42亿

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241,598,362.371,501,802,940.65840,447,740.5431,242,775.4
  收到的税费返还6,561,738.0322,901,681.5914,026,849.847,386,378.35
  收到其他与经营活动有关的现金30,783,715.65106,008,959.33139,715,057.4743,019,061.33
  经营活动现金流入小计278,943,816.051,630,713,581.57994,189,647.81481,648,215.08
  购买商品、接受劳务支付的现金210,559,486.05714,619,484.09522,608,728.94290,078,937.09
  支付给职工以及为职工支付的现金102,075,612.43367,593,840.34271,651,316.73187,436,021.7
  支付的各项税费21,727,078.7370,032,563.8947,516,766.533,970,142.05
  支付其他与经营活动有关的现金67,460,453.68206,395,589.24228,661,970.5122,730,020.31
  经营活动现金流出小计401,822,630.891,358,641,477.561,070,438,782.67634,215,121.15
  经营活动产生的现金流量净额-122,878,814.84272,072,104.01-76,249,134.86-152,566,906.07
二、投资活动产生的现金流量:
  收回投资收到的现金30,000,000112,000,00052,000,00030,000,000
  取得投资收益收到的现金51,543.38929,008.19921,395.5150,000
  处置固定资产、无形资产和其他长期资产收回的现金净额14,730616,594.99222,612.74194,542.74
  收到的其他与投资活动有关的现金-296,772.61,167,189.971,100,000
  投资活动现金流入小计30,066,273.38113,842,375.7854,311,198.2131,444,542.74
  购建固定资产、无形资产和其他长期资产支付的现金33,975,498.47242,806,056.84154,933,535.7668,400,571.07
  投资支付的现金60,000,000149,490,00062,098,051.4791,452,822.44
  投资活动现金流出小计93,975,498.47392,296,056.84217,031,587.23159,853,393.51
  投资活动产生的现金流量净额-63,909,225.09-278,453,681.06-162,720,389.02-128,408,850.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金29,639,697.191,672,1672,443,464.52,443,464.5
  其中:子公司吸收少数股东投资收到的现金1,250,0001,672,1672,443,464.52,443,464.5
  取得借款收到的现金317,227,073.66917,550,000754,000,000622,450,000
  收到其他与筹资活动有关的现金-51,930,00041,900,000-
  筹资活动现金流入小计346,866,770.85971,152,167798,343,464.5624,893,464.5
  偿还债务支付的现金336,928,629.51836,201,412.16639,106,300.93472,370,261.1
  分配股利、利润或偿付利息支付的现金4,376,937.5557,966,650.2922,973,932.9914,991,964.95
  其中:子公司支付给少数股东的股利、利润-30,884,024.64979,020.98-
  支付其他与筹资活动有关的现金10,683,382.0158,643,686.2945,468,090.556,791,058.05
  筹资活动现金流出小计351,988,949.07952,811,748.74707,548,324.47494,153,284.1
  筹资活动产生的现金流量净额-5,122,178.2218,340,418.2690,795,140.03130,740,180.4
四、汇率变动对现金及现金等价物的影响-615,416.55--
五、现金及现金等价物净增加额-191,910,218.1512,574,257.76-148,174,383.85-150,235,576.44
  加:期初现金及现金等价物余额431,781,728.14419,207,470.38419,207,470.38419,207,470.38
  期末现金及现金等价物余额239,871,509.99431,781,728.14271,033,086.53268,971,893.94
补充资料:
  净利润-42,222,846.59--18,624,450.88
  资产减值准备-3,233,572.89-7,661,232.3
  固定资产和投资性房地产折旧-116,597,679.97-56,855,615.51
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-116,597,679.97-56,855,615.51
  无形资产摊销-37,932,935.84-19,324,154.68
  长期待摊费用摊销-32,901,568.03-11,316,637.23
  处置固定资产、无形资产和其他长期资产的损失-1,097,472.23-514,220.02
  固定资产报废损失-16,253.89-19,158.15
  公允价值变动损失--166,179.02-349,788.66
  财务费用-37,839,727.08-18,156,435.42
  投资损失--540,021.75-6,837,198.99
  递延所得税--15,146,718.95--15,760,970.55
  其中:递延所得税资产减少--10,519,159.29--12,740,334.41
    递延所得税负债增加--4,627,559.66--3,020,636.14
  存货的减少--61,560,032.48--78,810,330.66
  经营性应收项目的减少-16,736,932.59--83,236,007.65
  经营性应付项目的增加-4,119,780.8--83,948,122.85
  现金的期末余额-431,781,728.14-268,971,893.94
  减:现金的期初余额-419,207,470.38-419,207,470.38
  现金及现金等价物的净增加额-12,574,257.76--150,235,576.44
公告日期2026-04-292026-04-292025-10-302025-08-29
审计意见(境内)标准无保留意见
TOP↑