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:39.78亿  总市值:79.09亿
流通股本:8477.39万   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629,891,527.17375,598,355.38182,935,091.4635,853,995.74
  收到的税费返还14,282,585.759,783,094.898,246,169.624,347,275.39
  收到其他与经营活动有关的现金5,973,319.582,574,031.412,515,912.169,089,435.42
  经营活动现金流入小计650,147,432.5387,955,481.68193,697,173.16669,290,706.55
  购买商品、接受劳务支付的现金445,767,974.4260,642,961.01151,481,589.37375,940,868.53
  支付给职工以及为职工支付的现金201,910,277.59134,962,704.4360,224,248.93202,786,822.53
  支付的各项税费38,466,080.1219,071,778.012,873,077.5115,086,013.22
  支付其他与经营活动有关的现金31,798,411.1615,050,470.476,675,800.5720,018,988.76
  经营活动现金流出小计717,942,743.27429,727,913.92221,254,716.38613,832,693.04
  经营活动产生的现金流量净额-67,795,310.77-41,772,432.24-27,557,543.2255,458,013.51
二、投资活动产生的现金流量:
  取得投资收益收到的现金1,130,428.57488,332.674,305.563,037,755.29
  处置固定资产、无形资产和其他长期资产收回的现金净额30,00030,000-99,752.04
  收到的其他与投资活动有关的现金234,521,793.65116,058,889.5510,000,000541,216,057.84
  投资活动现金流入小计235,682,222.22116,577,222.2210,004,305.56544,353,565.17
  购建固定资产、无形资产和其他长期资产支付的现金20,482,699.7212,655,403.5810,391,350.7918,214,956.92
  取得子公司及其他营业单位支付的现金5,040,0005,040,000-1,278,880.12
  支付其他与投资活动有关的现金20,000,00020,000,000-433,570,416.64
  投资活动现金流出小计45,522,699.7237,695,403.5810,391,350.79453,064,253.68
  投资活动产生的现金流量净额190,159,522.578,881,818.64-387,045.2391,289,311.49
三、筹资活动产生的现金流量:
  吸收投资收到的现金8,500,000---
  其中:子公司吸收少数股东投资收到的现金8,500,000---
  取得借款收到的现金---1,889,928.58
  筹资活动现金流入平衡项目0--0
  筹资活动现金流入小计8,500,000--1,889,928.58
  偿还债务支付的现金1,896,709.321,896,709.32--
  分配股利、利润或偿付利息支付的现金45,629,677.9545,629,677.95-39,923,135.5
  支付其他与筹资活动有关的现金15,814,600.6915,204,930.861,519,859.9120,169,330.49
  筹资活动现金流出小计63,340,987.9662,731,318.131,519,859.9160,092,465.99
  筹资活动产生的现金流量净额-54,840,987.96-62,731,318.13-1,519,859.91-58,202,537.41
四、汇率变动对现金及现金等价物的影响-7,130,362.1-7,512,729.67-3,879,974.12-3,640,336.85
五、现金及现金等价物净增加额60,392,861.67-33,134,661.4-33,344,422.4884,904,450.74
  加:期初现金及现金等价物余额235,551,748.51235,551,748.51235,551,748.51150,647,297.77
  期末现金及现金等价物余额295,944,610.18202,417,087.11202,207,326.03235,551,748.51
补充资料:
  净利润-47,105,701.21-74,189,710.97
  资产减值准备-11,423,154.12-11,597,868
  固定资产和投资性房地产折旧-5,780,077.13-10,048,790.15
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-5,780,077.13-10,048,790.15
  无形资产摊销-683,139.84-1,285,987.09
  长期待摊费用摊销-1,055,245.97-2,934,973.88
  处置固定资产、无形资产和其他长期资产的损失-7,650.2--84,650.9
  固定资产报废损失-1,282.05-521.28
  公允价值变动损失--6,778,149.17--17,148,572.72
  财务费用-7,528,587.15-4,163,609.68
  投资损失--577,522.4--3,348,683.36
  递延所得税--1,118,602.46--1,440,238.21
  其中:递延所得税资产减少--984,686.95-808,253.18
    递延所得税负债增加--133,915.51--2,248,491.39
  存货的减少--33,918,292.59--51,434,166.25
  经营性应收项目的减少--130,742,674.54--28,053,943.04
  经营性应付项目的增加-54,892,552.4-58,243,173.54
  其他--187,046.54--11,301,947.52
  现金的期末余额-202,417,087.11-235,551,748.51
  减:现金的期初余额-235,551,748.51-150,647,297.77
  现金及现金等价物的净增加额--33,134,661.4-84,904,450.74
公告日期2026-10-292026-08-272026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑