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:23.95亿  总市值:33.62亿
流通股本:5506.08万   总股本:7729.83万

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262,141,761.36131,124,561.22437,456,830.29316,059,416.9
  收到的税费返还16,282,3709,490,180.0326,714,953.7321,449,361.66
  收到其他与经营活动有关的现金5,747,611.242,304,395.1114,727,785.3914,905,497.97
  经营活动现金流入小计284,171,742.6142,919,136.36478,899,569.41352,414,276.53
  购买商品、接受劳务支付的现金169,498,110.5266,262,489.51229,004,014.11153,890,364.81
  支付给职工以及为职工支付的现金78,834,668.7536,644,767.96125,207,467.0994,791,013.69
  支付的各项税费7,052,100.733,679,006.8216,484,795.6911,250,471.68
  支付其他与经营活动有关的现金41,645,923.7318,427,442.3380,018,650.3460,966,219.8
  经营活动现金流出小计297,030,803.73125,013,706.62450,714,927.23320,898,069.98
  经营活动产生的现金流量净额-12,859,061.1317,905,429.7428,184,642.1831,516,206.55
二、投资活动产生的现金流量:
  收回投资收到的现金544,980,000260,100,0001,536,150,0001,151,500,000
  取得投资收益收到的现金1,924,962.521,342,055.728,191,938.015,805,634.06
  处置固定资产、无形资产和其他长期资产收回的现金净额23,500-52,470.515,198.06
  投资活动现金流入小计546,928,462.52261,442,055.721,544,394,408.511,157,320,832.12
  购建固定资产、无形资产和其他长期资产支付的现金84,121,780.0751,182,991.4121,787,624.15111,950,792.39
  投资支付的现金469,888,580197,178,968.591,372,260,0001,150,380,278.6
  取得子公司及其他营业单位支付的现金--48,598,414.17-
  支付其他与投资活动有关的现金--1,438,621.47-
  投资活动现金流出小计554,010,360.07248,361,959.991,544,084,659.791,262,331,070.99
  投资活动产生的现金流量净额-7,081,897.5513,080,095.73309,748.72-105,010,238.87
三、筹资活动产生的现金流量:
  吸收投资收到的现金--3,000,000-
  其中:子公司吸收少数股东投资收到的现金--3,000,000-
  取得借款收到的现金7,537,439.547,037,439.54--
  收到其他与筹资活动有关的现金20,429,007.469,311,204.4348,844,016.9366,712,434.89
  筹资活动现金流入小计27,966,44716,348,643.9751,844,016.9366,712,434.89
  偿还债务支付的现金--20,000,000-
  分配股利、利润或偿付利息支付的现金21,586.534,238.6831,011,869.222,716,369.68
  支付其他与筹资活动有关的现金34,097,995.0614,186,989.8529,912,577.6942,914,591.01
  筹资活动现金流出小计34,119,581.5914,191,228.5380,924,446.8965,630,960.69
  筹资活动产生的现金流量净额-6,153,134.592,157,415.44-29,080,429.961,081,474.2
四、汇率变动对现金及现金等价物的影响705,640.53-166,239.133,862,914.931,441,638.93
五、现金及现金等价物净增加额-25,388,452.7432,976,701.783,276,875.87-70,970,919.19
  加:期初现金及现金等价物余额162,699,919.65162,699,919.65159,423,043.78159,423,043.78
  期末现金及现金等价物余额137,311,466.91195,676,621.43162,699,919.6588,452,124.59
补充资料:
  净利润21,022,665.26-23,663,931.24-
  资产减值准备7,968,086.93-4,666,222.95-
  固定资产和投资性房地产折旧20,848,324.46-33,703,914.93-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧20,848,324.46-33,703,914.93-
  无形资产摊销1,402,265.6-2,698,445.6-
  长期待摊费用摊销1,376,217.08-2,376,831-
  处置固定资产、无形资产和其他长期资产的损失406,872.74-38,969.61-
  固定资产报废损失--1,726,863.01-
  公允价值变动损失-48,550.02-404,785.53-
  财务费用-671,562.26--1,524,041.32-
  投资损失-1,924,962.52--8,191,938.01-
  递延所得税3,749,171.14-3,736,922.85-
  其中:递延所得税资产减少3,058,200.91-3,721,971.42-
    递延所得税负债增加690,970.23-14,951.43-
  存货的减少-50,024,686.44--19,621,057.5-
  经营性应收项目的减少-73,388,162.53--32,891,006.01-
  经营性应付项目的增加53,117,287.48-11,890,911.84-
  其他---517,296.26-
  现金的期末余额137,311,466.91-162,699,919.65-
  减:现金的期初余额162,699,919.65-159,423,043.78-
  现金及现金等价物的净增加额-25,388,452.74-3,276,875.87-
公告日期2025-08-272025-04-262025-04-262024-10-26
审计意见(境内)标准无保留意见
TOP↑