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)

  

流通市值:8.34亿  总市值:34.25亿
流通股本:1064.29万   总股本:4368.05万

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360,961,614.37131,433,838.97747,547,359.12500,830,448.54
  收到的税费返还51,770,844.5821,361,657.457,324,106.1443,880,284.03
  收到其他与经营活动有关的现金19,684,771.389,029,681.4111,249,395.8845,592,108.44
  经营活动现金流入小计432,417,230.33161,825,177.77916,120,861.14590,302,841.01
  购买商品、接受劳务支付的现金345,169,068.77171,228,340.27709,183,671.01507,143,572.29
  支付给职工以及为职工支付的现金30,374,792.6916,173,647.9448,113,505.7330,046,799.31
  支付的各项税费14,182,257.516,880,393.7221,595,864.519,467,663.22
  支付其他与经营活动有关的现金13,697,874.47,537,704.61101,484,885.840,516,415.93
  经营活动现金流出小计403,423,993.37201,820,086.54880,377,927.04597,174,450.75
  经营活动产生的现金流量净额28,993,236.96-39,994,908.7735,742,934.1-6,871,609.74
二、投资活动产生的现金流量:
  取得投资收益收到的现金732,829.75424,6001,332,448.531,165,330.73
  处置固定资产、无形资产和其他长期资产收回的现金净额280,000-115,600115,600
  投资活动现金流入小计1,012,829.75424,6001,448,048.531,280,930.73
  购建固定资产、无形资产和其他长期资产支付的现金9,113,083.282,875,025.3231,197,479.6918,657,018.77
  投资支付的现金194,431.44182,031.44916,221.55805,821.55
  投资活动现金流出小计9,307,514.723,057,056.7632,113,701.2419,462,840.32
  投资活动产生的现金流量净额-8,294,684.97-2,632,456.76-30,665,652.71-18,181,909.59
三、筹资活动产生的现金流量:
  吸收投资收到的现金650,206.71-987,147.43-
  其中:子公司吸收少数股东投资收到的现金650,206.71-987,147.43-
  取得借款收到的现金93,970,00078,970,000142,678,041.67122,120,000
  筹资活动现金流入小计94,620,206.7178,970,000143,665,189.1122,120,000
  偿还债务支付的现金49,920,00034,920,000133,270,00088,270,000
  分配股利、利润或偿付利息支付的现金953,205.03608,931.811,985,937.681,372,860.09
  支付其他与筹资活动有关的现金6,279,385.182,941,634.078,126,452.034,620,484.39
  筹资活动现金流出小计57,152,590.2138,470,565.88143,382,389.7194,263,344.48
  筹资活动产生的现金流量净额37,467,616.540,499,434.12282,799.3927,856,655.52
四、汇率变动对现金及现金等价物的影响424,898.02-155,131.79211,554.723,940.76
五、现金及现金等价物净增加额58,591,066.51-2,283,063.25,571,635.482,827,076.95
  加:期初现金及现金等价物余额21,855,209.5721,855,209.5716,283,574.0916,283,574.09
  期末现金及现金等价物余额80,446,276.0819,572,146.3721,855,209.5719,110,651.04
补充资料:
  净利润57,471,419.9832,583,768.8289,860,40065,664,726.37
  资产减值准备651,408.32805,172.821,710,000794,471.51
  固定资产和投资性房地产折旧4,623,447.652,212,211.145,025,4004,529,531.27
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧4,623,447.652,212,211.145,025,4004,529,531.27
  无形资产摊销185,825.08101,501.6666,00027,714.07
  长期待摊费用摊销2,938,293.751,723,022.044,495,8002,411,348.57
  处置固定资产、无形资产和其他长期资产的损失29,453.8-135,100147,395.14
  公允价值变动损失-188,011.9-48,649.21455,400824,826.66
  财务费用950,305.09656,815.422,519,9001,500,717.63
  投资损失-810,779.3-279,006.59-2,067,900-888,714.6
  递延所得税-367,309.47-1,305,329.94-903,400-1,332,982.72
  其中:递延所得税资产减少-256,103.7-1,506,131.37168,500-477,851.78
    递延所得税负债增加-111,205.77200,801.43-1,071,900-855,130.94
  存货的减少-19,477,504.399,558,131.58-61,797,500-4,248,284.79
  经营性应收项目的减少-36,560,160.25-95,093,131.65-9,950,200-94,672,626.45
  经营性应付项目的增加9,433,764.58643,974.06-2,681,90011,410,670.83
  其他208,571104,285.51,586,500334,081.5
  现金的期末余额80,446,276.0819,572,146.37-19,110,651.04
  减:现金的期初余额21,855,209.5721,855,209.57-16,283,574.09
  现金及现金等价物的净增加额58,591,066.51-2,283,063.25,571,635.482,827,076.95
公告日期2025-08-262025-05-192025-02-212024-12-02
审计意见(境内)标准无保留意见
TOP↑