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:23.43亿  总市值:23.90亿
流通股本:1.39亿   总股本:1.42亿

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431,242,775.4193,157,664.881,176,122,099.52703,739,545.88
  收到的税费返还7,386,378.354,854,351.2517,234,116.3211,137,825.91
  收到其他与经营活动有关的现金43,019,061.3322,745,491.78116,340,550.34145,406,629.29
  经营活动现金流入小计481,648,215.08220,757,507.911,309,696,766.18860,284,001.08
  购买商品、接受劳务支付的现金290,078,937.09184,055,749497,117,904.86493,121,538.3
  支付给职工以及为职工支付的现金187,436,021.793,839,428.37331,292,345.53242,362,716.72
  支付的各项税费33,970,142.0522,226,620.755,674,869.8239,778,520.15
  支付其他与经营活动有关的现金122,730,020.3173,277,673.86232,716,628.51265,214,912.55
  经营活动现金流出小计634,215,121.15373,399,471.931,116,801,748.721,040,477,687.72
  经营活动产生的现金流量净额-152,566,906.07-152,641,964.02192,895,017.46-180,193,686.64
二、投资活动产生的现金流量:
  收回投资收到的现金30,000,00030,000,0002,652,000350,000
  取得投资收益收到的现金150,000150,000253,593.57170,903.44
  处置固定资产、无形资产和其他长期资产收回的现金净额194,542.74110,0001,170,485.571,645,835.76
  收到的其他与投资活动有关的现金1,100,000--2,000
  投资活动现金流入小计31,444,542.7430,260,0004,076,079.142,168,739.2
  购建固定资产、无形资产和其他长期资产支付的现金68,400,571.0728,375,174.77304,179,750.09168,662,274.32
  投资支付的现金91,452,822.4489,354,771.9731,640,80031,640,800
  取得子公司及其他营业单位支付的现金--8,039,572.733,407,572.73
  支付其他与投资活动有关的现金--300,000-
  投资活动现金流出小计159,853,393.51117,729,946.74344,160,122.82203,710,647.05
  投资活动产生的现金流量净额-128,408,850.77-87,469,946.74-340,084,043.68-201,541,907.85
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,443,464.5-5,000,018.225,000,000
  其中:子公司吸收少数股东投资收到的现金2,443,464.5-5,000,0005,000,000
  取得借款收到的现金622,450,000389,000,000765,050,000660,491,873.86
  收到其他与筹资活动有关的现金--25,900,00024,000,000
  筹资活动现金流入小计624,893,464.5389,000,000795,950,018.22689,491,873.86
  偿还债务支付的现金472,370,261.1320,239,028.55653,454,738.56463,918,711.54
  分配股利、利润或偿付利息支付的现金14,991,964.955,175,837.2533,704,395.8928,367,785.35
  其中:子公司支付给少数股东的股利、利润--5,256,674.133,640,800
  支付其他与筹资活动有关的现金6,791,058.05498,166.9183,336,879.7787,703,703.23
  筹资活动现金流出小计494,153,284.1325,913,032.71770,496,014.22579,990,200.12
  筹资活动产生的现金流量净额130,740,180.463,086,967.2925,454,004109,501,673.74
四、汇率变动对现金及现金等价物的影响---131,336.56-
五、现金及现金等价物净增加额-150,235,576.44-177,024,943.47-121,866,358.78-272,233,920.75
  加:期初现金及现金等价物余额419,207,470.38419,207,470.38541,073,829.16541,073,829.16
  期末现金及现金等价物余额268,971,893.94242,182,526.91419,207,470.38268,839,908.41
补充资料:
  净利润-18,624,450.88-34,811,932.81-
  资产减值准备7,661,232.3-10,383,009.12-
  固定资产和投资性房地产折旧56,855,615.51-108,253,510.05-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧56,855,615.51-108,253,510.05-
  无形资产摊销19,324,154.68-37,736,830.77-
  长期待摊费用摊销11,316,637.23-38,472,278.26-
  处置固定资产、无形资产和其他长期资产的损失514,220.02-2,053,632.88-
  固定资产报废损失19,158.15-29,606.69-
  公允价值变动损失349,788.66--8,536,883.05-
  财务费用18,156,435.42-37,418,177.24-
  投资损失6,837,198.99-2,963,552.13-
  递延所得税-15,760,970.55--15,762,061-
  其中:递延所得税资产减少-12,740,334.41--13,668,645.76-
    递延所得税负债增加-3,020,636.14--2,093,415.24-
  存货的减少-78,810,330.66--45,219,878.65-
  经营性应收项目的减少-83,236,007.65--142,727,011.97-
  经营性应付项目的增加-83,948,122.85-86,954,358.73-
  其他---385,354.36-
  现金的期末余额268,971,893.94-419,207,470.38-
  减:现金的期初余额419,207,470.38-541,073,829.16-
  现金及现金等价物的净增加额-150,235,576.44--121,866,358.78-
公告日期2025-08-292025-04-282025-04-242024-10-29
审计意见(境内)标准无保留意见
TOP↑