当前位置:首页 - 行情中心 - 喜悦智行(301198) - 财务分析 - 现金流量表

喜悦智行

(301198)

  

流通市值:17.23亿  总市值:17.95亿
流通股本:1.62亿   总股本:1.69亿

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355,544,529.75258,001,676.14135,852,319.84428,108,611.45
  收到其他与经营活动有关的现金1,203,389.03930,201.12929,518.092,848,217.52
  经营活动现金流入小计356,747,918.78258,931,877.26136,781,837.93430,956,828.97
  购买商品、接受劳务支付的现金172,547,417.17133,362,386.4965,961,397.55372,592,561.79
  支付给职工以及为职工支付的现金42,929,217.8530,245,585.3917,100,565.3455,402,524.06
  支付的各项税费22,573,662.2817,001,353.385,930,930.0815,208,974.35
  支付其他与经营活动有关的现金18,070,445.1211,147,938.087,584,132.6223,400,019.45
  经营活动现金流出小计256,120,742.42191,757,263.3496,577,025.59466,604,079.65
  经营活动产生的现金流量净额100,627,176.3667,174,613.9240,204,812.34-35,647,250.68
二、投资活动产生的现金流量:
  收回投资收到的现金105,000,00060,000,000-241,000,000
  取得投资收益收到的现金397,697.86165,973.54-1,405,586.51
  处置固定资产、无形资产和其他长期资产收回的现金净额588,747.97107,638.76137,721.331,419,168.13
  投资活动现金流入小计105,986,445.8360,273,612.3137,721.33243,824,754.64
  购建固定资产、无形资产和其他长期资产支付的现金30,823,945.0123,084,343.0222,466,395.9660,809,254.81
  投资支付的现金145,000,000105,000,00030,000,000211,500,000
  取得子公司及其他营业单位支付的现金---248,462.49
  投资活动现金流出小计175,823,945.01128,084,343.0252,466,395.96272,557,717.3
  投资活动产生的现金流量净额-69,837,499.18-67,810,730.72-52,328,674.63-28,732,962.66
三、筹资活动产生的现金流量:
  取得借款收到的现金47,300,00048,941,379.8259,304,689.89206,700,000
  收到其他与筹资活动有关的现金1,985,687.384,300,149.672,686,145.52-
  筹资活动现金流入小计49,285,687.3853,241,529.4961,990,835.41206,700,000
  偿还债务支付的现金146,590,000129,490,000119,490,000303,610,000
  分配股利、利润或偿付利息支付的现金1,517,887.17865,436.8521,509.074,223,002.03
  支付其他与筹资活动有关的现金5,240,593.93,079,187.221,627,981.38,083,881.8
  筹资活动现金流出小计153,348,481.07133,434,624.02121,639,490.37315,916,883.83
  筹资活动产生的现金流量净额-104,062,793.69-80,193,094.53-59,648,654.96-109,216,883.83
四、汇率变动对现金及现金等价物的影响480,027.03306,224.62177,693.941,336.26
五、现金及现金等价物净增加额-72,793,089.48-80,522,986.71-71,594,823.35-173,555,760.91
  加:期初现金及现金等价物余额143,252,734.49143,252,734.49143,252,734.49316,808,495.4
  期末现金及现金等价物余额70,459,645.0162,729,747.7871,657,911.14143,252,734.49
补充资料:
  净利润--5,387,463.66--13,356,819.38
  资产减值准备-1,249,392.87-5,496,383.63
  固定资产和投资性房地产折旧-17,826,999.05-30,401,644.3
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-17,826,999.05-30,401,644.3
  无形资产摊销-1,218,818.58-2,152,723.27
  长期待摊费用摊销-29,168,541.06-67,019,360.56
  处置固定资产、无形资产和其他长期资产的损失-184,923.14-330,477.65
  公允价值变动损失--46,849.44--
  财务费用-645,798.86-4,373,544.01
  投资损失--1,016,721.12--1,799,653.6
  递延所得税-357,851.68--525,593.89
  其中:递延所得税资产减少-339,080.81--1,397,603.87
    递延所得税负债增加-18,770.87-872,009.98
  存货的减少-26,699,291.98--23,454,310.48
  经营性应收项目的减少--12,113,751.57--150,391,820
  经营性应付项目的增加-5,209,832.02-40,435,220.9
  其他----2,010,375.85
  现金的期末余额-62,729,747.78-143,252,734.49
  减:现金的期初余额-143,252,734.49-316,808,495.4
  现金及现金等价物的净增加额--80,522,986.71--173,555,760.91
公告日期2026-10-292026-08-262026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑