当前位置:首页 - 行情中心 - 佳禾智能(300793) - 财务分析 - 现金流量表

佳禾智能

(300793)

  

流通市值:65.41亿  总市值:66.90亿
流通股本:3.72亿   总股本:3.81亿

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1,017,271,881.61504,140,407.642,712,147,088.381,813,908,309.67
  收到的税费返还61,369,681.4329,412,241.33174,289,589.86134,262,913.57
  收到其他与经营活动有关的现金35,582,043.0619,648,594.3179,692,815.9955,530,591.37
  经营活动现金流入小计1,114,223,606.1553,201,243.282,966,129,494.232,003,701,814.61
  购买商品、接受劳务支付的现金823,545,804.3460,717,028.981,967,508,1021,322,295,947.46
  支付给职工以及为职工支付的现金212,737,233.8184,831,682.42480,754,925.95363,713,476.65
  支付的各项税费47,779,032.4524,290,354.790,024,945.2764,595,872.17
  支付其他与经营活动有关的现金49,286,185.1122,687,513.8977,213,331.0784,499,888.34
  经营活动现金流出小计1,133,348,255.67592,526,579.992,615,501,304.291,835,105,184.62
  经营活动产生的现金流量净额-19,124,649.57-39,325,336.71350,628,189.94168,596,629.99
二、投资活动产生的现金流量:
  收回投资收到的现金1,948,100,000990,450,0003,764,800,0002,754,500,000
  取得投资收益收到的现金15,297,832.215,741,732.0819,019,547.7811,737,139.94
  处置固定资产、无形资产和其他长期资产收回的现金净额104,395-342,697.84250,518.45
  投资活动现金流入小计1,963,502,227.21996,191,732.083,784,162,245.622,766,487,658.39
  购建固定资产、无形资产和其他长期资产支付的现金30,601,497.2313,747,165.17217,123,028.54209,868,866.85
  投资支付的现金1,880,000,0001,040,000,0004,783,500,0003,683,500,000
  投资活动现金流出小计1,910,601,497.231,053,747,165.175,000,623,028.543,893,368,866.85
  投资活动产生的现金流量净额52,900,729.98-57,555,433.09-1,216,460,782.92-1,126,881,208.46
三、筹资活动产生的现金流量:
  吸收投资收到的现金---995,968,000
  取得借款收到的现金200,000,000100,000,0001,407,251,541.67410,000,000
  筹资活动现金流入小计200,000,000100,000,0001,407,251,541.671,405,968,000
  偿还债务支付的现金150,000,000150,000,000298,000,00098,000,000
  分配股利、利润或偿付利息支付的现金46,454,463.7747,833.3354,338,853.3255,055,311.66
  支付其他与筹资活动有关的现金14,926.4360.8763,276,242.9563,250,489.04
  筹资活动现金流出小计196,469,390.13150,747,894.2415,615,096.27216,305,800.7
  筹资活动产生的现金流量净额3,530,609.87-50,747,894.2991,636,445.41,189,662,199.3
四、汇率变动对现金及现金等价物的影响6,569,029.014,215,322.214,176,573.74461,190.96
五、现金及现金等价物净增加额43,875,719.29-143,413,341.8139,980,426.16231,838,811.79
  加:期初现金及现金等价物余额919,329,615.05919,329,615.05779,349,188.89779,349,188.89
  期末现金及现金等价物余额963,205,334.34775,916,273.25919,329,615.051,011,188,000.68
补充资料:
  净利润24,845,363.95-40,556,823.27-
  资产减值准备7,428,494.7-78,974,358.72-
  固定资产和投资性房地产折旧39,101,466.62-67,826,068.25-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧39,101,466.62-67,826,068.25-
  无形资产摊销4,785,446.33-8,454,561.23-
  长期待摊费用摊销4,074,406.38-8,416,359.69-
  处置固定资产、无形资产和其他长期资产的损失173,212.41-79,664.8-
  公允价值变动损失-766,502.38--2,929,666.31-
  财务费用-832,988.84-10,617,819.44-
  投资损失-11,077,744.78--13,334,438.12-
  递延所得税-15,055,436.52--23,268,271.23-
  其中:递延所得税资产减少-13,327,431.87--24,422,504.8-
    递延所得税负债增加-1,728,004.65-1,154,233.57-
  存货的减少45,412,059.16--89,310,236.27-
  经营性应收项目的减少-84,011,777.39-106,554,011.63-
  经营性应付项目的增加-33,200,649.21-160,194,419.65-
  现金的期末余额--919,329,615.05-
  减:现金的期初余额--779,349,188.89-
  加:现金等价物的期末余额963,205,334.34---
  减:现金等价物的期初余额919,329,615.05---
  现金及现金等价物的净增加额43,875,719.29-139,980,426.16-
公告日期2025-08-292025-04-292025-04-282024-10-30
审计意见(境内)标准无保留意见
TOP↑