当前位置:首页 - 行情中心 - 智新电子(920212) - 财务分析 - 现金流量表

智新电子

(920212)

  

流通市值:4.69亿  总市值:9.64亿
流通股本:5160.23万   总股本:1.06亿

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368,544,675.61248,563,093.72128,405,723.35443,890,602.48
  收到的税费返还1,426,905.761,274,505.0662,934.86544,453.66
  收到其他与经营活动有关的现金2,106,224.411,323,184.931,280,507.1612,802,668.39
  经营活动现金流入小计372,077,805.78251,160,783.71129,749,165.37457,237,724.53
  购买商品、接受劳务支付的现金271,602,184.52171,850,081.6386,358,717.94285,493,218.97
  支付给职工以及为职工支付的现金86,271,773.4657,729,111.9328,174,915.43102,555,565.42
  支付的各项税费8,309,727.196,311,718.563,360,504.559,366,037.9
  支付其他与经营活动有关的现金10,843,860.876,734,553.623,231,468.5410,284,739.04
  经营活动现金流出小计377,027,546.04242,625,465.74121,125,606.46407,699,561.33
  经营活动产生的现金流量净额-4,949,740.268,535,317.978,623,558.9149,538,163.2
二、投资活动产生的现金流量:
  收回投资收到的现金---5,000,000
  取得投资收益收到的现金---3,739.73
  处置固定资产、无形资产和其他长期资产收回的现金净额5,682.44,602.44,392.453,380
  收到的其他与投资活动有关的现金20,280,166.6720,280,166.6720,280,166.67636,300
  投资活动现金流入小计20,285,849.0720,284,769.0720,284,559.075,693,419.73
  购建固定资产、无形资产和其他长期资产支付的现金6,026,649.024,385,971.61,779,676.314,856,932.37
  投资支付的现金---5,000,000
  支付其他与投资活动有关的现金---20,000,000
  投资活动现金流出小计6,026,649.024,385,971.61,779,676.339,856,932.37
  投资活动产生的现金流量净额14,259,200.0515,898,797.4718,504,882.77-34,163,512.64
三、筹资活动产生的现金流量:
  取得借款收到的现金27,045,373.819,038,860.119,032,649.5833,100,000
  筹资活动现金流入小计27,045,373.819,038,860.119,032,649.5833,100,000
  偿还债务支付的现金40,150,00038,150,00016,500,00028,000,000
  分配股利、利润或偿付利息支付的现金4,727,492.634,588,805.96445,6337,620,632.22
  支付其他与筹资活动有关的现金---31,023,781.71
  筹资活动现金流出小计44,877,492.6342,738,805.9616,945,63366,644,413.93
  筹资活动产生的现金流量净额-17,832,118.83-23,699,945.862,087,016.58-33,544,413.93
四、汇率变动对现金及现金等价物的影响-1,405,789.17162,863.0390,794.53-872,346.34
五、现金及现金等价物净增加额-9,928,448.21897,032.6129,306,252.79-19,042,109.71
  加:期初现金及现金等价物余额55,108,002.8955,108,002.8955,108,002.8974,150,112.6
  期末现金及现金等价物余额45,179,554.6856,005,035.584,414,255.6855,108,002.89
补充资料:
  净利润-1,838,535.23-9,389,846.02
  资产减值准备-478,505.79-6,544,702.58
  固定资产和投资性房地产折旧-8,524,127.12-15,286,278.63
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,524,127.12-15,286,278.63
  无形资产摊销-385,405.36-805,935.41
  长期待摊费用摊销-602,669.85-1,279,067.47
  处置固定资产、无形资产和其他长期资产的损失-15,334.72--1,278.19
  固定资产报废损失-84,216.5-62,791.97
  公允价值变动损失----23,054.79
  财务费用-867,137.98-1,794,524.07
  投资损失----16,984.94
  递延所得税-31,211.7--2,491,008.14
  其中:递延所得税资产减少-123,048--2,145,870.32
    递延所得税负债增加--91,836.3--345,137.82
  存货的减少--24,323,162.08--14,818,069.66
  经营性应收项目的减少-14,685,335.81--92,635,374.39
  经营性应付项目的增加-5,329,860.89-110,526,416.98
  其他-886,380.56-4,588,322.88
  现金的期末余额-56,005,035.5-55,108,002.89
  减:现金的期初余额-55,108,002.89-74,150,112.6
  现金及现金等价物的净增加额-897,032.61--19,042,109.71
公告日期2026-10-292026-08-182026-04-282026-04-22
审计意见(境内)标准无保留意见
TOP↑