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:23.61亿  总市值:31.77亿
流通股本:1.94亿   总股本:2.61亿

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694,060,145.71378,664,2671,357,139,691.48947,701,807.32
  收到的税费返还5,734,612.23466,961.8316,628,340.3111,508,799.59
  收到其他与经营活动有关的现金5,658,424.872,734,528.3623,093,709.2655,900,410.76
  经营活动现金流入小计705,453,182.81381,865,757.191,396,861,741.051,015,111,017.67
  购买商品、接受劳务支付的现金449,654,360.72268,632,690.75679,020,114.49452,986,449.09
  支付给职工以及为职工支付的现金206,401,500.17102,908,077.11433,655,666.26328,687,165.68
  支付的各项税费15,812,460.346,910,509.9937,389,165.6625,570,419.83
  支付其他与经营活动有关的现金51,516,192.6722,707,052.01103,005,613.85180,303,791.41
  经营活动现金流出小计723,384,513.9401,158,329.861,253,070,560.26987,547,826.01
  经营活动产生的现金流量净额-17,931,331.09-19,292,572.67143,791,180.7927,563,191.66
二、投资活动产生的现金流量:
  收回投资收到的现金--24,848,573.95-
  取得投资收益收到的现金738,123.44359,606.93,653,204.513,449,749.26
  处置固定资产、无形资产和其他长期资产收回的现金净额4,237,482.061,556,3204,618,667.222,585,793.54
  收到的其他与投资活动有关的现金394,616,015.51247,305,395.52838,414,153.67684,295,578.04
  投资活动现金流入小计399,591,621.01249,221,322.42871,534,599.35690,331,120.84
  购建固定资产、无形资产和其他长期资产支付的现金15,174,773.0810,450,087.8138,941,54325,103,585.71
  投资支付的现金4,000,000-687,547.5-
  支付其他与投资活动有关的现金374,616,015.51290,265,520.16602,643,233.58398,524,657.96
  投资活动现金流出小计393,790,788.59300,715,607.97642,272,324.08423,628,243.67
  投资活动产生的现金流量净额5,800,832.42-51,494,285.55229,262,275.27266,702,877.17
三、筹资活动产生的现金流量:
  取得借款收到的现金170,000,000150,000,000200,000,000160,000,000
  收到其他与筹资活动有关的现金6,000,00026,000,000--
  筹资活动现金流入小计176,000,000176,000,000200,000,000160,000,000
  偿还债务支付的现金205,000,000160,000,000330,049,654.1290,049,654.1
  分配股利、利润或偿付利息支付的现金2,354,986.151,192,430.597,514,841.336,465,910.77
  支付其他与筹资活动有关的现金36,284,645.3431,323,366.838,273,169.528,195,990.27
  筹资活动现金流出小计243,639,631.49192,515,797.39375,837,664.93324,711,555.14
  筹资活动产生的现金流量净额-67,639,631.49-16,515,797.39-175,837,664.93-164,711,555.14
四、汇率变动对现金及现金等价物的影响2,437,818.691,191,063.528,668,967.824,247,695.89
五、现金及现金等价物净增加额-77,332,311.47-86,111,592.09205,884,758.95133,802,209.58
  加:期初现金及现金等价物余额470,047,867.3470,047,867.3264,163,108.35264,163,108.35
  期末现金及现金等价物余额392,715,555.83383,936,275.21470,047,867.3397,965,317.93
补充资料:
  净利润-40,255,534.92--153,868,163.09-
  资产减值准备14,498,200-31,008,579.78-
  固定资产和投资性房地产折旧37,577,377.64-89,362,713-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧37,577,377.64-89,362,713-
  无形资产摊销1,768,669.54-3,019,047.25-
  长期待摊费用摊销7,756,039.81-14,604,782.8-
  处置固定资产、无形资产和其他长期资产的损失-621,776.84-7,700,090.18-
  固定资产报废损失50,338.22-5,400,933.72-
  公允价值变动损失-24,903.13--29,166.67-
  财务费用4,737,369.34-12,917,453.93-
  投资损失-1,506,196.59--1,725,605.52-
  递延所得税-24,257.34-8,289,314.76-
  其中:递延所得税资产减少259,820.16-9,158,214.33-
    递延所得税负债增加-284,077.5--868,899.57-
  存货的减少4,504,917.7--48,131,477.7-
  经营性应收项目的减少38,342,810.45-101,232,275.69-
  经营性应付项目的增加-93,276,935.71-54,405,808.48-
  现金的期末余额392,715,555.83-470,047,867.3-
  减:现金的期初余额470,047,867.3-264,163,108.35-
  现金及现金等价物的净增加额-77,332,311.47-205,884,758.95-
公告日期2025-08-272025-04-282025-04-212024-10-26
审计意见(境内)标准无保留意见
TOP↑