当前位置:首页 - 行情中心 - 智动力(300686) - 财务分析 - 现金流量表

智动力

(300686)

  

流通市值:37.41亿  总市值:37.66亿
流通股本:2.59亿   总股本:2.61亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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666,833,963.37357,648,3651,465,104,773.941,031,318,827.16
  收到的税费返还6,874,361.863,305,017.269,376,427.396,198,784.47
  收到其他与经营活动有关的现金4,819,529.082,953,221.5914,327,007.727,634,562.92
  经营活动现金流入小计678,527,854.31363,906,603.851,488,808,209.051,045,152,174.55
  购买商品、接受劳务支付的现金411,072,316.75188,207,298.43861,816,916.73644,319,825.41
  支付给职工以及为职工支付的现金224,612,516.19115,562,934.37434,304,937.83315,979,141.44
  支付的各项税费16,659,652.9210,873,407.2944,760,631.0330,027,179.91
  支付其他与经营活动有关的现金45,613,654.2623,264,662.89112,675,638.979,743,968.94
  经营活动现金流出小计697,958,140.12337,908,302.981,453,558,124.491,070,070,115.7
  经营活动产生的现金流量净额-19,430,285.8125,998,300.8735,250,084.56-24,917,941.15
二、投资活动产生的现金流量:
  收回投资收到的现金--77,394,420.8857,077,624.23
  取得投资收益收到的现金271,215.89130,433.411,061,387.83914,174.47
  处置固定资产、无形资产和其他长期资产收回的现金净额2,532,301.2-4,332,484.734,272,858.06
  收到的其他与投资活动有关的现金146,736,097.5278,945,183.92583,127,121.12488,845,470.81
  投资活动现金流入小计149,539,614.6179,075,617.33665,915,414.56551,110,127.57
  购建固定资产、无形资产和其他长期资产支付的现金28,428,306.3515,168,403.7448,347,818.7325,347,223.63
  投资支付的现金22,000,00022,000,0006,745,504.496,745,504.49
  支付其他与投资活动有关的现金118,046,245.37113,046,245.37563,127,121.12468,845,470.81
  投资活动现金流出小计168,474,551.72150,214,649.11618,220,444.34500,938,198.93
  投资活动产生的现金流量净额-18,934,937.11-71,139,031.7847,694,970.2250,171,928.64
三、筹资活动产生的现金流量:
  取得借款收到的现金112,306,00060,000,000292,000,000170,000,000
  收到其他与筹资活动有关的现金10,785,0006,000,00016,495,80016,495,800
  筹资活动现金流入小计123,091,00066,000,000308,495,800186,495,800
  偿还债务支付的现金60,000,00060,000,000311,000,000225,000,000
  分配股利、利润或偿付利息支付的现金2,168,352.81,001,486.115,771,533.383,264,763.94
  支付其他与筹资活动有关的现金72,087,525.8911,098,875.5494,395,655.7545,229,255.9
  筹资活动现金流出小计134,255,878.6972,100,361.65411,167,189.13273,494,019.84
  筹资活动产生的现金流量净额-11,164,878.69-6,100,361.65-102,671,389.13-86,998,219.84
四、汇率变动对现金及现金等价物的影响-2,960,101.78-1,141,070.131,684,067.382,250,151.42
五、现金及现金等价物净增加额-52,490,203.39-52,382,162.69-18,042,266.97-59,494,080.93
  加:期初现金及现金等价物余额452,005,600.33452,005,600.33470,047,867.3470,047,867.3
  期末现金及现金等价物余额399,515,396.94399,623,437.64452,005,600.33410,553,786.37
补充资料:
  净利润-24,195,409.9--139,512,120.88-
  资产减值准备21,780,411.47-37,495,589.38-
  固定资产和投资性房地产折旧36,431,541.71-75,395,432.89-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧36,431,541.71-75,395,432.89-
  无形资产摊销1,705,768.37-3,557,885.7-
  长期待摊费用摊销7,536,826.6-15,933,600.61-
  处置固定资产、无形资产和其他长期资产的损失-821,372.49--598,839.94-
  固定资产报废损失470,658.73-225,309.44-
  公允价值变动损失5,250.01--26,819.8-
  财务费用4,264,160.61-8,767,516.89-
  投资损失-61,874,361.45--16,214,552.34-
  递延所得税3,807,361.24--3,143,568.27-
  其中:递延所得税资产减少4,200,205.52--2,904,871.2-
    递延所得税负债增加-392,844.28--238,697.07-
  存货的减少-56,901,928.56-19,656,509.82-
  经营性应收项目的减少49,298,893.17--49,777,421.01-
  经营性应付项目的增加-18,086,573.32-58,636,849.18-
  其他7,791,728.21-7,554,147.24-
  现金的期末余额399,515,396.94-452,005,600.33-
  减:现金的期初余额452,005,600.33-470,047,867.3-
  现金及现金等价物的净增加额-52,490,203.39--18,042,266.97-
公告日期2026-08-222026-04-292026-04-292025-10-23
审计意见(境内)标准无保留意见
TOP↑