当前位置:首页 - 行情中心 - 酉立智能(920007) - 财务分析 - 现金流量表

酉立智能

(920007)

  

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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131,433,838.97747,547,359.12500,830,448.54339,150,856.91
收到的税费返还21,361,657.457,324,106.1443,880,284.0329,818,393.64
收到其他与经营活动有关的现金9,029,681.4111,249,395.8845,592,108.4461,710,285.02
经营活动现金流入的平衡项目0000
经营活动现金流入小计161,825,177.77916,120,861.14590,302,841.01430,679,535.57
购买商品、接受劳务支付的现金171,228,340.27709,183,671.01507,143,572.29333,511,354.89
支付给职工以及为职工支付的现金16,173,647.9448,113,505.7330,046,799.3122,382,101.67
支付的各项税费6,880,393.7221,595,864.519,467,663.2217,503,128.39
支付其他与经营活动有关的现金7,537,704.61101,484,885.840,516,415.9369,822,662.31
经营活动现金流出的平衡项目0000
经营活动现金流出小计201,820,086.54880,377,927.04597,174,450.75443,219,247.26
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-39,994,908.7735,742,934.1-6,871,609.74-12,539,711.69
二、投资活动产生的现金流量:
取得投资收益收到的现金424,6001,332,448.531,165,330.73488,726.75
处置固定资产、无形资产和其他长期资产收回的现金净额-115,600115,600115,600
投资活动现金流入的平衡项目0000
投资活动现金流入小计424,6001,448,048.531,280,930.73604,326.75
购建固定资产、无形资产和其他长期资产支付的现金2,875,025.3231,197,479.6918,657,018.7714,998,287.51
投资支付的现金182,031.44916,221.55805,821.55307,198.39
投资活动现金流出的平衡项目0000
投资活动现金流出小计3,057,056.7632,113,701.2419,462,840.3215,305,485.9
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-2,632,456.76-30,665,652.71-18,181,909.59-14,701,159.15
三、筹资活动产生的现金流量:
吸收投资收到的现金-987,147.43--
其中:子公司吸收少数股东投资收到的现金-987,147.43--
取得借款收到的现金78,970,000142,678,041.67122,120,00092,120,000
筹资活动现金流入平衡项目0000
筹资活动现金流入小计78,970,000143,665,189.1122,120,00092,120,000
偿还债务支付的现金34,920,000133,270,00088,270,00033,270,000
分配股利、利润或偿付利息支付的现金608,931.811,985,937.681,372,860.091,110,908.17
支付其他与筹资活动有关的现金2,941,634.078,126,452.034,620,484.391,547,725.86
筹资活动现金流出平衡项目0000
筹资活动现金流出小计38,470,565.88143,382,389.7194,263,344.4835,928,634.03
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额40,499,434.12282,799.3927,856,655.5256,191,365.97
四、汇率变动对现金及现金等价物的影响-155,131.79211,554.723,940.76106,281.21
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-2,283,063.25,571,635.482,827,076.9529,056,776.34
加:期初现金及现金等价物余额21,855,209.5716,283,574.0916,283,574.0916,283,574.09
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额19,572,146.3721,855,209.5719,110,651.0445,340,350.43
补充资料:
净利润32,583,768.8289,860,40065,664,726.3749,531,060.74
资产减值准备805,172.821,710,000794,471.511,125,806.53
固定资产和投资性房地产折旧2,212,211.145,025,4004,529,531.272,508,493.29
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧2,212,211.145,025,4004,529,531.272,508,493.29
无形资产摊销101,501.6666,00027,714.0726,494.97
长期待摊费用摊销1,723,022.044,495,8002,411,348.572,036,731.7
处置固定资产、无形资产和其他长期资产的损失-135,100147,395.14150,197.49
公允价值变动损失-48,649.21455,400824,826.66-155,720.62
财务费用656,815.422,519,9001,500,717.631,108,789.5
投资损失-279,006.59-2,067,900-888,714.6-840,675.28
递延所得税-1,305,329.94-903,400-1,332,982.72-1,295,395.8
其中:递延所得税资产减少-1,506,131.37168,500-477,851.78-703,395.01
递延所得税负债增加200,801.43-1,071,900-855,130.94-592,000.79
存货的减少9,558,131.58-61,797,500-4,248,284.79-28,681,592.66
经营性应收项目的减少-95,093,131.65-9,950,200-94,672,626.45-59,484,341.46
经营性应付项目的增加643,974.06-2,681,90011,410,670.8316,810,065.84
其他104,285.51,586,500334,081.5222,721
现金的期末余额19,572,146.37-19,110,651.0445,340,350.43
减:现金的期初余额21,855,209.57-16,283,574.0916,283,574.09
公告日期2025-05-192025-02-212024-12-022024-08-30
审计意见(境内)标准无保留意见标准无保留意见
TOP↑