当前位置:首页 - 行情中心 - 天元智能(603273) - 财务分析 - 现金流量表

天元智能

(603273)

  

流通市值:8.24亿  总市值:31.67亿
流通股本:5605.84万   总股本:2.15亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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349,645,639.55153,186,829.48550,431,920.19411,045,921.44
  收到的税费返还3,481,997.3-6,414,672.59-
  收到其他与经营活动有关的现金3,348,285.42445,622.39168,276,962.634,426,423.12
  经营活动现金流入小计356,475,922.27153,632,451.87725,123,555.41415,472,344.56
  购买商品、接受劳务支付的现金182,995,506.5989,119,891.34529,375,039.33421,494,320.86
  支付给职工以及为职工支付的现金40,950,158.9523,901,942.6575,154,469.2857,874,837.59
  支付的各项税费7,684,216.415,915,139.8812,547,848.999,313,687.63
  支付其他与经营活动有关的现金44,466,399.692,215,610.13339,218,622.14178,546,870.43
  经营活动现金流出小计276,096,281.64121,152,584956,295,979.74667,229,716.51
  经营活动产生的现金流量净额80,379,640.6332,479,867.87-231,172,424.33-251,757,371.95
二、投资活动产生的现金流量:
  收回投资收到的现金228,000,000114,000,000867,000,000692,000,000
  取得投资收益收到的现金1,799,440.291,247,468.716,545,910.253,713,425.81
  处置固定资产、无形资产和其他长期资产收回的现金净额128,938.05-319,250.15-
  投资活动现金流入小计229,928,378.34115,247,468.71873,865,160.4695,713,425.81
  购建固定资产、无形资产和其他长期资产支付的现金3,098,944.12,111,181.9615,384,285.478,169,709.19
  投资支付的现金244,542,925.01119,200,000663,364,974.16531,047,992.8
  投资活动现金流出小计247,641,869.11121,311,181.96678,749,259.63539,217,701.99
  投资活动产生的现金流量净额-17,713,490.77-6,063,713.25195,115,900.77156,495,723.82
三、筹资活动产生的现金流量:
  取得借款收到的现金--500,000500,000
  筹资活动现金流入平衡项目--00
  筹资活动现金流入小计--500,000500,000
  偿还债务支付的现金--500,000500,000
  分配股利、利润或偿付利息支付的现金6,429,4024,286,26811,787,668.9411,787,668.94
  支付其他与筹资活动有关的现金--550,000435,532.6
  筹资活动现金流出小计6,429,4024,286,26812,837,668.9412,723,201.54
  筹资活动产生的现金流量净额-6,429,402-4,286,268-12,337,668.94-12,223,201.54
四、汇率变动对现金及现金等价物的影响-2,518,297.86-1,048,141.11-164,950.2297,427.17
五、现金及现金等价物净增加额53,718,45021,081,745.51-48,559,142.7-107,187,422.5
  加:期初现金及现金等价物余额277,890,931.47277,890,931.47326,450,074.17326,450,074.17
  期末现金及现金等价物余额331,609,381.47298,972,676.98277,890,931.47219,262,651.67
补充资料:
  净利润15,002,899.59-25,739,173.31-
  资产减值准备-218,015.4-2,752,423.86-
  固定资产和投资性房地产折旧8,161,574.12-15,555,393.23-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧8,161,574.12-15,555,393.23-
  无形资产摊销1,512,647.1-2,941,905.11-
  长期待摊费用摊销2,116,382.09-3,928,122.99-
  固定资产报废损失-90,725.33--42,584.07-
  公允价值变动损失-7,120,142.5--3,273,600.4-
  财务费用2,508,118.67--70,731.61-
  投资损失-3,685,899.05--4,390,677.32-
  递延所得税275,592.42--651,302.32-
  其中:递延所得税资产减少-741,041.92-502,723.78-
    递延所得税负债增加1,016,634.34--1,154,026.1-
  存货的减少-13,023,843.01-19,348,158.22-
  经营性应收项目的减少5,910,067.66-17,339,168.27-
  经营性应付项目的增加99,619,026.99--155,625,280.25-
  其他-31,238,184.42--160,142,445.71-
  现金的期末余额331,609,381.47-277,890,931.47-
  减:现金的期初余额277,890,931.47-326,450,074.17-
  现金及现金等价物的净增加额53,718,450--48,559,142.7-
公告日期2026-08-272026-04-282026-04-282025-10-28
审计意见(境内)标准无保留意见
TOP↑