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:44.06亿  总市值:45.06亿
流通股本:3.72亿   总股本:3.81亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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1,940,969,525.361,156,535,636.65618,837,094.072,158,550,349.49
  收到的税费返还89,970,562.9265,692,370.241,518,644.97115,391,921.8
  收到其他与经营活动有关的现金23,424,349.5119,961,265.5314,556,718.0451,444,083.3
  经营活动现金流入小计2,054,364,437.791,242,189,272.38674,912,457.082,325,386,354.59
  购买商品、接受劳务支付的现金1,401,324,107.61858,151,587.76402,450,232.81,847,368,967.23
  支付给职工以及为职工支付的现金392,178,636.06207,540,267.44101,512,386.17449,176,252.46
  支付的各项税费43,243,432.2926,607,920.6614,305,563.594,238,800.73
  支付其他与经营活动有关的现金116,910,317.8264,392,948.2726,699,778.8957,832,998.71
  经营活动现金流出小计1,953,656,493.781,156,692,724.13544,967,961.362,448,617,019.13
  经营活动产生的现金流量净额100,707,944.0185,496,548.25129,944,495.72-123,230,664.54
二、投资活动产生的现金流量:
  收回投资收到的现金2,874,399,236.362,640,019,900900,000,0004,738,100,000
  取得投资收益收到的现金11,035,169.539,911,853.984,059,607.0224,946,709.44
  处置固定资产、无形资产和其他长期资产收回的现金净额715,700.86716,119.69627,329.11125,398
  处置子公司及其他营业单位收到的现金净额----1,246,210.45
  收到的其他与投资活动有关的现金300,000,000300,000,000--
  投资活动现金流入小计3,186,150,106.752,950,647,873.67904,686,936.134,761,925,896.99
  购建固定资产、无形资产和其他长期资产支付的现金52,791,243.7637,235,663.5431,914,468.2371,811,611.47
  投资支付的现金4,042,420,033.843,581,420,033.841,537,000,0003,970,000,000
  支付其他与投资活动有关的现金120,875,565.69121,575,756.83-300,000,000
  投资活动现金流出小计4,216,086,843.293,740,231,454.211,568,914,468.234,341,811,611.47
  投资活动产生的现金流量净额-1,029,936,736.54-789,583,580.54-664,227,532.1420,114,285.52
三、筹资活动产生的现金流量:
  吸收投资收到的现金29,280,00029,280,000--
  取得借款收到的现金780,210,469.6436,243,119.6-249,307,055.55
  收到其他与筹资活动有关的现金5,500,0005,500,000--
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计814,990,469.6471,023,119.6-249,307,055.55
  偿还债务支付的现金65,630,108.4753,728,058.4750,000,000350,001,000
  分配股利、利润或偿付利息支付的现金3,692,968.031,544,307.771,801,633.0647,569,752.68
  支付其他与筹资活动有关的现金30,000,054.3720,000,048.4214,949.425,500,000
  筹资活动现金流出小计99,323,130.8775,272,414.6651,816,582.48403,070,752.68
  筹资活动产生的现金流量净额715,667,338.73395,750,704.94-51,816,582.48-153,763,697.13
四、汇率变动对现金及现金等价物的影响-17,172,440.41-13,734,645.31-7,829,692.295,334,622.42
五、现金及现金等价物净增加额-230,733,894.21-322,070,972.66-593,929,311.15148,454,546.27
  加:期初现金及现金等价物余额1,067,784,161.321,067,784,161.321,374,614,234.85919,329,615.05
  期末现金及现金等价物余额837,050,267.11745,713,188.66780,684,923.71,067,784,161.32
补充资料:
  净利润-1,886,862--154,986,025.82
  资产减值准备--8,481,165.02-133,091,417.27
  固定资产和投资性房地产折旧-32,413,139.83-78,577,435.64
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-32,413,139.83-78,577,435.64
  无形资产摊销-5,020,805.05-9,775,760.16
  长期待摊费用摊销-4,701,112.88-10,935,977.68
  处置固定资产、无形资产和其他长期资产的损失-1,436,454.51-1,392,717
  公允价值变动损失--682,167.11-3,124,617
  财务费用-13,497,701.88-8,213,636.61
  投资损失--9,112,745.12--19,454,464.07
  递延所得税--11,522,256.08-6,354,230.05
  其中:递延所得税资产减少--10,945,165.85-7,887,532.65
    递延所得税负债增加--577,090.23--1,533,302.6
  存货的减少--147,714,039.06--3,818,190.94
  经营性应收项目的减少--27,763,936.22--195,184,710.09
  经营性应付项目的增加-231,661,904.51--4,655,838.87
  现金的期末余额---1,067,784,161.32
  减:现金的期初余额---919,329,615.05
  加:现金等价物的期末余额-745,713,188.66--
  减:现金等价物的期初余额-1,067,784,161.32--
  现金及现金等价物的净增加额--322,070,972.66-148,454,546.27
公告日期2026-10-302026-08-292026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑