当前位置:首页 - 行情中心 - 易实精密(920221) - 财务分析 - 现金流量表

易实精密

(920221)

  

流通市值:11.12亿  总市值:20.89亿
流通股本:6176.49万   总股本:1.16亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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265,130,287.3183,557,803.7494,851,955.82362,593,687.13
  收到的税费返还1,337,240.381,254,175.72-627,648.35
  收到其他与经营活动有关的现金365,905.121,072,023.38361,631.752,611,550.71
  经营活动现金流入小计266,833,432.8185,884,002.8495,213,587.57365,832,886.19
  购买商品、接受劳务支付的现金177,370,196.76117,062,874.5661,753,456.42232,976,998.68
  支付给职工以及为职工支付的现金33,586,585.0222,949,979.0512,646,79945,532,033.7
  支付的各项税费14,204,006.339,797,900.63,795,502.6321,240,984.31
  支付其他与经营活动有关的现金4,946,436.21,071,666.281,634,362.098,268,739.29
  经营活动现金流出小计230,107,224.31150,882,420.4979,830,120.14308,018,755.98
  经营活动产生的现金流量净额36,726,208.4935,001,582.3515,383,467.4357,814,130.21
二、投资活动产生的现金流量:
  收回投资收到的现金141,000,000105,000,00030,000,000140,000,000
  取得投资收益收到的现金621,207.37507,588.58334,224.66-
  处置固定资产、无形资产和其他长期资产收回的现金净额63,716.8163,716.8163,716.81862,527.46
  收到的其他与投资活动有关的现金1,800,0001,800,000800,0001,339,096.58
  投资活动现金流入小计143,484,924.18107,371,305.3931,197,941.47142,201,624.04
  购建固定资产、无形资产和其他长期资产支付的现金59,450,091.237,091,066.1225,667,455.5253,357,717.6
  投资支付的现金111,000,00095,000,00020,000,000100,000,000
  支付其他与投资活动有关的现金800,000800,000800,00010,000
  投资活动现金流出小计171,250,091.2132,891,066.1246,467,455.52153,367,717.6
  投资活动产生的现金流量净额-27,765,167.02-25,519,760.73-15,269,514.05-11,166,093.56
三、筹资活动产生的现金流量:
  吸收投资收到的现金23,293,756.6413,076,333-2,260,110
  其中:子公司吸收少数股东投资收到的现金23,293,756.6413,076,333-2,260,110
  取得借款收到的现金47,000,00032,000,00010,000,00076,100,000
  筹资活动现金流入小计70,293,756.6445,076,33310,000,00078,360,110
  偿还债务支付的现金33,000,00020,000,0005,000,00084,100,000
  分配股利、利润或偿付利息支付的现金39,131,799.9638,950,094.43137,152.7820,052,280.42
  支付其他与筹资活动有关的现金2,802,635.18119,499.87118,499.874,115,752.04
  筹资活动现金流出小计74,934,435.1459,069,594.35,255,652.65108,268,032.46
  筹资活动产生的现金流量净额-4,640,678.5-13,993,261.34,744,347.35-29,907,922.46
四、汇率变动对现金及现金等价物的影响35,155.49198,334.8643,398.4-142,111.41
五、现金及现金等价物净增加额4,355,518.46-4,313,104.824,901,699.1316,598,002.78
  加:期初现金及现金等价物余额69,529,188.3169,529,188.3169,529,188.3152,931,185.53
  期末现金及现金等价物余额73,884,706.7765,216,083.4974,430,887.4469,529,188.31
补充资料:
  净利润-33,167,675.65-55,135,947.14
  资产减值准备--224,735.49-4,062,784.02
  固定资产和投资性房地产折旧-11,149,538.88-16,875,711.34
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-11,149,538.88-16,875,711.34
  无形资产摊销-364,179.41-665,661.31
  长期待摊费用摊销-85,952.44-580,254.41
  处置固定资产、无形资产和其他长期资产的损失-6,783.21-12,524.52
  财务费用-81,796.3-1,022,868.87
  投资损失--265,604.71--1,011,945.12
  递延所得税-281,300.55--714,973.47
  其中:递延所得税资产减少-281,300.55--714,973.47
  存货的减少--8,900,556.18-3,267,813.25
  经营性应收项目的减少--2,105,184.98--23,958,541.73
  经营性应付项目的增加-797,680.8-48,655.84
  其他-364,427.25-242,094.58
  现金的期末余额-65,216,083.49-69,529,188.31
  减:现金的期初余额-69,529,188.31-52,931,185.53
  现金及现金等价物的净增加额--4,313,104.82-16,598,002.78
公告日期2025-10-272025-08-252025-04-282025-04-21
审计意见(境内)标准无保留意见
TOP↑