当前位置:首页 - 行情中心 - 本川智能(300964) - 财务分析 - 现金流量表

本川智能

(300964)

  

流通市值:46.23亿  总市值:57.18亿
流通股本:8639.68万   总股本:1.07亿

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618,100,498.33406,181,348.59142,244,130.28601,814,796.23
  收到的税费返还29,084,340.8817,635,364.618,451,396.9933,069,488.64
  收到其他与经营活动有关的现金45,633,670.7919,676,951.774,835,781.0133,589,091.55
  经营活动现金流入小计692,818,510443,493,664.97155,531,308.28668,473,376.42
  购买商品、接受劳务支付的现金543,088,680.6275,509,358.18149,806,295.66418,854,706.67
  支付给职工以及为职工支付的现金154,551,973.74103,068,911.2947,481,826.49174,844,553
  支付的各项税费11,036,436.138,565,269.674,591,862.5613,046,015.83
  支付其他与经营活动有关的现金77,450,917.8652,611,542.313,195,213.8655,481,325.21
  经营活动现金流出小计786,128,008.33439,755,081.44215,075,198.57662,226,600.71
  经营活动产生的现金流量净额-93,309,498.333,738,583.53-59,543,890.296,246,775.71
二、投资活动产生的现金流量:
  收回投资收到的现金218,000,000173,000,000102,000,000782,583,915.35
  取得投资收益收到的现金426,284.78272,793.32142,894.142,699,913.16
  处置固定资产、无形资产和其他长期资产收回的现金净额638,830.44155,032.4452,00035,200
  投资活动现金流入小计219,065,115.22173,427,825.76102,194,894.14785,319,028.51
  购建固定资产、无形资产和其他长期资产支付的现金65,358,399.5438,068,161.919,960,192.8126,879,887.38
  投资支付的现金620,990,000602,990,00049,000,000706,860,831.43
  支付其他与投资活动有关的现金--73,350.9-
  投资活动现金流出小计686,348,399.54641,058,161.969,033,543.7833,740,718.81
  投资活动产生的现金流量净额-467,283,284.32-467,630,336.1433,161,350.44-48,421,690.3
三、筹资活动产生的现金流量:
  吸收投资收到的现金---8,650,000
  其中:子公司吸收少数股东投资收到的现金---8,650,000
  取得借款收到的现金514,000,000462,000,000-7,537,439.54
  收到其他与筹资活动有关的现金37,467,538.9737,467,538.9713,354,678.1463,137,422.47
  筹资活动现金流入小计551,467,538.97499,467,538.9713,354,678.1479,324,862.01
  偿还债务支付的现金451,318.75157,456.25146,956.25157,456.25
  分配股利、利润或偿付利息支付的现金7,553,260.626,013,249.7614,955.2115,362,718.29
  支付其他与筹资活动有关的现金44,286,709.2342,824,459.064,900,633.9554,104,489.19
  筹资活动现金流出小计52,291,288.648,995,165.075,062,545.4169,624,663.73
  筹资活动产生的现金流量净额499,176,250.37450,472,373.98,292,132.739,700,198.28
四、汇率变动对现金及现金等价物的影响-877,807.48-898,219.13-1,257,010.52222,370.71
五、现金及现金等价物净增加额-62,294,339.76-14,317,597.84-19,347,417.64-32,252,345.6
  加:期初现金及现金等价物余额130,447,574.06130,447,574.05130,447,559.93162,699,919.65
  期末现金及现金等价物余额68,153,234.3116,129,976.21111,100,142.29130,447,574.05
补充资料:
  净利润-42,297,307.71-30,758,973.72
  资产减值准备-7,056,895.8-6,035,875.8
  固定资产和投资性房地产折旧-27,654,429.13-50,236,646.81
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-27,654,429.13-50,236,646.81
  无形资产摊销-1,935,547.3-3,086,481.69
  长期待摊费用摊销-4,644,483.92-3,959,814.56
  处置固定资产、无形资产和其他长期资产的损失-15,654.18-1,936,558.28
  固定资产报废损失-1,410.26-1,110,216.27
  公允价值变动损失-1,054,633.67-566,305.71
  财务费用-410,910.17-4,932,106.97
  投资损失-272,793.32--2,490,719.44
  递延所得税--950,410.96-5,204,927.11
  其中:递延所得税资产减少--1,105,860.23--2,678,245.5
    递延所得税负债增加-155,449.27-7,883,172.61
  存货的减少--206,704,743.24--108,810,339.53
  经营性应收项目的减少--94,422,379.69-116,515,933.72
  经营性应付项目的增加-205,379,293.94--108,947,420.27
  其他-11,801,649.99--4,459,975.6
  融资租入固定资产---4,302,793.17
  现金的期末余额-116,129,976.21-130,447,574.05
  减:现金的期初余额-130,447,574.05-162,699,919.65
  现金及现金等价物的净增加额--14,317,597.84--32,252,345.6
公告日期2026-10-242026-08-262026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑