当前位置:首页 - 行情中心 - 智立方(301312) - 财务分析 - 现金流量表

智立方

(301312)

  

流通市值:31.28亿  总市值:62.62亿
流通股本:6055.28万   总股本:1.21亿

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290,409,936.96110,297,174.73552,961,224.87403,755,093.78
  收到的税费返还11,423,423.345,816,983.0416,975,616.86,149,290.9
  收到其他与经营活动有关的现金6,188,237.554,170,450.8714,459,813.4212,501,126.99
  经营活动现金流入小计308,021,597.85120,284,608.64584,396,655.09422,405,511.67
  购买商品、接受劳务支付的现金211,664,675.7195,659,366.66323,259,234.01248,059,517.14
  支付给职工以及为职工支付的现金96,514,907.7945,365,716.02161,584,927.26120,594,611.28
  支付的各项税费12,203,744.556,142,036.3618,556,629.797,290,107.18
  支付其他与经营活动有关的现金10,676,293.135,290,168.2919,142,088.2218,704,874.5
  经营活动现金流出小计331,059,621.18152,457,287.33522,542,879.28394,649,110.1
  经营活动产生的现金流量净额-23,038,023.33-32,172,678.6961,853,775.8127,756,401.57
二、投资活动产生的现金流量:
  取得投资收益收到的现金4,148,759.7443,284.641,649,469.961,351,541.26
  处置固定资产、无形资产和其他长期资产收回的现金净额100,172.81100,501.0563914,800
  收到的其他与投资活动有关的现金113,117,031.9610,620,000370,630,919.31160,000,000
  投资活动现金流入小计117,365,964.5110,763,785.69372,281,028.27161,366,341.26
  购建固定资产、无形资产和其他长期资产支付的现金8,922,610.266,635,256.4550,214,932.8610,751,456.98
  支付其他与投资活动有关的现金51,872,305.5410,656,166.66464,063,139.1291,899,722.22
  投资活动现金流出小计60,794,915.817,291,423.11514,278,071.96302,651,179.2
  投资活动产生的现金流量净额56,571,048.71-6,527,637.42-141,997,043.69-141,284,837.94
三、筹资活动产生的现金流量:
  吸收投资收到的现金--10,122,3509,240,000
  其中:子公司吸收少数股东投资收到的现金--882,350-
  筹资活动现金流入平衡项目--00
  筹资活动现金流入小计--10,122,3509,240,000
  分配股利、利润或偿付利息支付的现金34,228,972.04-30,778,255.4331,413,571.5
  支付其他与筹资活动有关的现金16,984,884.241,706,485.8623,379,828.7218,383,742.1
  筹资活动现金流出小计51,213,856.281,706,485.8654,158,084.1549,797,313.6
  筹资活动产生的现金流量净额-51,213,856.28-1,706,485.86-44,035,734.15-40,557,313.6
四、汇率变动对现金及现金等价物的影响-119,832.71121,785.963,425,019.661,517,416.51
五、现金及现金等价物净增加额-17,800,663.61-40,285,016.01-120,753,982.37-152,568,333.46
  加:期初现金及现金等价物余额150,647,297.77150,647,297.77271,401,280.14271,591,280.14
  期末现金及现金等价物余额132,846,634.16110,362,281.76150,647,297.77119,022,946.68
补充资料:
  净利润41,814,592.09-59,338,730.92-
  资产减值准备4,534,158.91-9,904,536.91-
  固定资产和投资性房地产折旧4,508,612.39-6,884,198.95-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,508,612.39-6,884,198.95-
  无形资产摊销665,405.4-1,231,789.4-
  长期待摊费用摊销1,425,989.62-2,589,866.62-
  处置固定资产、无形资产和其他长期资产的损失-85,178.49--565.49-
  固定资产报废损失521.28-49,304.05-
  公允价值变动损失-10,171,038.41--19,241,015.16-
  财务费用455,461.42--3,107,057.71-
  投资损失-878,560.07--2,608,242.57-
  递延所得税-308,071.78--873,183.28-
  其中:递延所得税资产减少-371,753.27--3,019,950.6-
    递延所得税负债增加63,681.49-2,146,767.32-
  存货的减少-11,410,573.44--75,833,823.63-
  经营性应收项目的减少-45,488,967.02--77,708,416.08-
  经营性应付项目的增加-15,280,996.91-153,844,690.13-
  其他4,041,225-1,844,539.2-
  现金的期末余额132,846,634.16-150,647,297.77-
  减:现金的期初余额150,647,297.77-271,401,280.14-
  现金及现金等价物的净增加额-17,800,663.61--120,753,982.37-
公告日期2025-08-272025-04-212025-04-212024-10-26
审计意见(境内)标准无保留意见
TOP↑