当前位置:首页 - 行情中心 - 许昌智能(831396) - 财务分析 - 现金流量表

许昌智能

(831396)

  

流通市值:15.79亿  总市值:18.01亿
流通股本:1.45亿   总股本:1.66亿

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244,065,291.28102,118,272.67483,097,378.08312,022,012.05
  收到的税费返还-532,073.5416,112.3110,216.39
  收到其他与经营活动有关的现金71,315,339.949,584,14877,321,038.2653,799,019.16
  经营活动现金流入小计315,380,631.22112,234,494.21560,434,528.65365,831,247.6
  购买商品、接受劳务支付的现金194,835,006.8392,944,514.44368,109,320.3265,720,464.34
  支付给职工以及为职工支付的现金36,533,876.5520,389,605.6372,897,305.2248,876,605.16
  支付的各项税费13,454,425.626,485,908.0621,767,430.8216,761,166.21
  支付其他与经营活动有关的现金62,669,933.0742,734,859.15106,818,538.2670,612,529.44
  经营活动现金流出小计307,493,242.07162,554,887.28569,592,594.6401,970,765.15
  经营活动产生的现金流量净额7,887,389.15-50,320,393.07-9,158,065.95-36,139,517.55
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,00020,000,000217,000,000115,000,000
  取得投资收益收到的现金176,767.12112,109.591,111,349.29464,684.08
  处置固定资产、无形资产和其他长期资产收回的现金净额508,500-14,000-
  投资活动现金流入小计40,685,267.1220,112,109.59218,125,349.29115,464,684.08
  购建固定资产、无形资产和其他长期资产支付的现金1,503,3741,969,11023,124,539.5819,228,212.24
  投资支付的现金20,000,00020,000,000237,000,000182,000,000
  支付其他与投资活动有关的现金---15,000,000
  投资活动现金流出小计21,503,37421,969,110260,124,539.58216,228,212.24
  投资活动产生的现金流量净额19,181,893.12-1,857,000.41-41,999,190.29-100,763,528.16
三、筹资活动产生的现金流量:
  吸收投资收到的现金--156,430,625171,925,000
  取得借款收到的现金38,623,00030,000,00014,362,50014,362,500
  筹资活动现金流入小计38,623,00030,000,000170,793,125186,287,500
  偿还债务支付的现金84,5001,461,50079,300,00069,300,000
  分配股利、利润或偿付利息支付的现金8,665,485.8227,001.7633,610,514.3233,557,212.52
  支付其他与筹资活动有关的现金253,300-6,640,262.5153,300
  筹资活动现金流出小计9,003,285.821,488,501.76119,550,776.82103,010,512.52
  筹资活动产生的现金流量净额29,619,714.1828,511,498.2451,242,348.1883,276,987.48
五、现金及现金等价物净增加额56,688,996.45-23,665,895.2485,091.94-53,626,058.23
  加:期初现金及现金等价物余额105,016,260.19105,016,260.19104,931,168.25104,931,168.25
  期末现金及现金等价物余额161,705,256.6481,350,364.95105,016,260.1951,305,110.02
补充资料:
  净利润5,006,734.12-40,567,759.98-
  资产减值准备375,665.67-7,925.45-
  固定资产和投资性房地产折旧5,680,032.9-9,434,383.75-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧--9,434,383.75-
  无形资产摊销408,163.62-764,852.08-
  长期待摊费用摊销1,190,690.36-674,747.05-
  处置固定资产、无形资产和其他长期资产的损失4,131.28--114,132.97-
  公允价值变动损失24,164.38--24,164.38-
  财务费用478,443.06-431,815.52-
  投资损失-1,098,552.27--2,443,478.73-
  递延所得税-1,880,558.98--3,417,530.32-
  其中:递延所得税资产减少-1,880,558.98--3,295,486.89-
    递延所得税负债增加---122,043.43-
  存货的减少-27,923,998.26--13,832,957.13-
  经营性应收项目的减少-7,165,259.42--104,234,698.43-
  经营性应付项目的增加1,335,551.67-36,803,729.8-
  其他27,037,504.4-6,332,018.14-
  不涉及现金收支的投资和筹资活动金额其他项目2,662,621.31-1,448,213.02-
  现金的期末余额161,705,256.64-105,016,260.19-
  减:现金的期初余额105,016,260.19-104,931,168.25-
  现金及现金等价物的净增加额56,688,996.45-85,091.94-
公告日期2025-08-282025-04-282025-03-282024-10-30
审计意见(境内)标准无保留意见
TOP↑