当前位置:首页 - 行情中心 - 巨轮智能(002031) - 财务分析 - 现金流量表

巨轮智能

(002031)

  

流通市值:150.06亿  总市值:170.23亿
流通股本:19.39亿   总股本:21.99亿

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529,871,800.52314,675,802.71128,355,076.72863,661,160.14
  收到的税费返还---4,011,771.81
  收到其他与经营活动有关的现金352,420,510.98341,437,841.37319,544,831.31614,047,236.41
  经营活动现金流入小计882,292,311.5656,113,644.08447,899,908.031,481,720,168.36
  购买商品、接受劳务支付的现金582,046,326.92465,128,080.1185,288,552.11,359,915,569.09
  支付给职工以及为职工支付的现金106,724,19864,005,437.1534,529,830.32166,063,396.51
  支付的各项税费10,629,209.616,201,644.112,169,476.1738,291,183.21
  支付其他与经营活动有关的现金21,698,356.8718,083,733.927,845,549.8332,137,893.81
  经营活动现金流出小计721,098,091.4553,418,895.29129,833,408.421,596,408,042.62
  经营活动产生的现金流量净额161,194,220.1102,694,748.79318,066,499.61-114,687,874.26
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额514,295.619,085.58,407772,671.6
  处置子公司及其他营业单位收到的现金净额---37,830,450
  收到的其他与投资活动有关的现金598,890.07591,199.15239,163.18278,923,636.73
  投资活动现金流入小计1,113,185.67610,284.65247,570.18317,526,758.33
  购建固定资产、无形资产和其他长期资产支付的现金174,156,166.43157,437,228.4811,137,286.79231,029,041.67
  投资支付的现金---85,500,000
  支付其他与投资活动有关的现金---5,192,387.65
  投资活动现金流出小计174,156,166.43157,437,228.4811,137,286.79321,721,429.32
  投资活动产生的现金流量净额-173,042,980.76-156,826,943.83-10,889,716.61-4,194,670.99
三、筹资活动产生的现金流量:
  取得借款收到的现金900,105,693.61773,800,000629,300,000947,500,000
  收到其他与筹资活动有关的现金7,989,710.645,967,02422,635.3620,462,603.06
  筹资活动现金流入小计908,095,404.25779,767,024629,322,635.36967,962,603.06
  偿还债务支付的现金1,002,093,027.99824,951,361.32670,843,074.49938,863,088.82
  分配股利、利润或偿付利息支付的现金47,628,687.7132,419,374.7215,795,268.7268,590,760.38
  其中:子公司支付给少数股东的股利、利润--6,900,000-
  支付其他与筹资活动有关的现金5,870,0004,870,0002,816,370.8440,314,119.24
  筹资活动现金流出小计1,055,591,715.7862,240,736.04689,454,714.051,047,767,968.44
  筹资活动产生的现金流量净额-147,496,311.45-82,473,712.04-60,132,078.69-79,805,365.38
四、汇率变动对现金及现金等价物的影响439,909.46712,169.51325,428.581,868,124.03
五、现金及现金等价物净增加额-158,905,162.65-135,893,737.57247,370,132.89-196,819,786.6
  加:期初现金及现金等价物余额189,235,016.71189,235,016.71189,235,016.71386,054,803.31
  期末现金及现金等价物余额30,329,854.0653,341,279.14436,605,149.6189,235,016.71
补充资料:
  净利润--56,711,868.44--212,452,675.58
  资产减值准备-2,860,948.12-95,130,271.14
  固定资产和投资性房地产折旧-58,425,605.42-115,371,507.23
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-58,425,605.42-115,371,507.23
  无形资产摊销-5,589,821.4-9,519,793.24
  长期待摊费用摊销-9,169.74-16,811.19
  处置固定资产、无形资产和其他长期资产的损失--1,647.32--145,205.76
  固定资产报废损失-1,520.59-7,162.37
  财务费用-31,969,731.38-74,466,870.53
  投资损失-9,800,563.45-14,580,880.69
  递延所得税--9,445,820.26--15,774,744.78
  其中:递延所得税资产减少--9,445,820.26--15,149,934.72
    递延所得税负债增加----624,810.06
  存货的减少--7,405,574.83--115,570,138.81
  经营性应收项目的减少-91,678,678.92--178,898,433.67
  经营性应付项目的增加--24,076,379.38-99,060,027.95
  现金的期末余额-53,341,279.14-189,235,016.71
  减:现金的期初余额-189,235,016.71-384,524,803.31
  减:现金等价物的期初余额---1,530,000
  现金及现金等价物的净增加额--135,893,737.57--196,819,786.6
公告日期2025-10-312025-08-232025-04-302025-04-25
审计意见(境内)标准无保留意见
TOP↑