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:115.03亿  总市值:115.03亿
流通股本:21.99亿   总股本:21.99亿

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351,918,967.63249,863,115.26200,303,212.79721,524,642.31
  收到的税费返还1,210,387.96512,980.76471,235.512,737,096.83
  收到其他与经营活动有关的现金209,352,445.09211,636,427.9430,920,837.43452,874,446.73
  经营活动现金流入小计562,481,800.68462,012,523.96231,695,285.731,177,136,185.87
  购买商品、接受劳务支付的现金569,307,573.33516,232,892.62156,585,002.93715,630,656.27
  支付给职工以及为职工支付的现金83,575,207.7345,716,679.1629,784,257.21148,149,511.13
  支付的各项税费13,234,545.18,374,692.272,969,332.527,127,694.83
  支付其他与经营活动有关的现金15,415,300.1210,127,228.5634,319,034.9747,979,567.89
  经营活动现金流出小计681,532,626.28580,451,492.61223,657,627.61938,887,430.12
  经营活动产生的现金流量净额-119,050,825.6-118,438,968.658,037,658.12238,248,755.75
二、投资活动产生的现金流量:
  收回投资收到的现金---125,000,000
  处置固定资产、无形资产和其他长期资产收回的现金净额785,717.2485,717.2-666,049.54
  处置子公司及其他营业单位收到的现金净额42,750,00042,750,000275,717.2-
  收到的其他与投资活动有关的现金95,870,00095,870,0001,000,00018,001,981.57
  投资活动现金流入小计139,405,717.2139,105,717.21,275,717.2143,668,031.11
  购建固定资产、无形资产和其他长期资产支付的现金5,830,3815,690,795.995,257,400.9176,525,155.87
  投资支付的现金---125,000,000
  投资活动现金流出小计5,830,3815,690,795.995,257,400.9301,525,155.87
  投资活动产生的现金流量净额133,575,336.2133,414,921.21-3,981,683.7-157,857,124.76
三、筹资活动产生的现金流量:
  取得借款收到的现金172,212,150.2396,497,136.5861,574,977.021,624,227,790.97
  收到其他与筹资活动有关的现金--5,00061,188,146.21
  筹资活动现金流入小计172,212,150.2396,497,136.5861,579,977.021,685,415,937.18
  偿还债务支付的现金214,575,048.69155,988,637.3291,943,835.111,745,896,327.16
  分配股利、利润或偿付利息支付的现金43,221,970.4628,900,962.8814,067,278.9663,043,283.15
  支付其他与筹资活动有关的现金560,500560,500500,00061,127,520.6
  筹资活动现金流出小计258,357,519.15185,450,100.2106,511,114.071,870,067,130.91
  筹资活动产生的现金流量净额-86,145,368.92-88,952,963.62-44,931,137.05-184,651,193.73
四、汇率变动对现金及现金等价物的影响-1,215,945.17-1,021,670.68-704,861.8633,788.07
五、现金及现金等价物净增加额-72,836,803.49-74,998,681.74-41,580,024.49-104,225,774.67
  加:期初现金及现金等价物余额85,009,242.0485,009,242.0485,009,242.04189,235,016.71
  期末现金及现金等价物余额12,172,438.5510,010,560.343,429,217.5585,009,242.04
补充资料:
  净利润--75,916,652.94--235,260,812.29
  资产减值准备--1,544,968.57-91,301,145.24
  固定资产和投资性房地产折旧-64,552,859.3-115,824,300.06
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-64,552,859.3-115,824,300.06
  无形资产摊销-5,375,013.55-11,069,096.2
  长期待摊费用摊销-9,169.74-18,339.48
  处置固定资产、无形资产和其他长期资产的损失--1,741.94-276,341.88
  固定资产报废损失---166,537.3
  财务费用-33,637,658.23-68,026,580.1
  投资损失-5,633,851.49-16,912,771.68
  递延所得税-167,067.99--7,833,328.79
  其中:递延所得税资产减少-167,067.99--7,748,096.3
    递延所得税负债增加----85,232.49
  存货的减少--7,922,158.31-33,396,063.62
  经营性应收项目的减少--159,157,565.19-183,086,071.81
  经营性应付项目的增加-16,728,498--38,734,350.54
  现金的期末余额-10,010,560.3-85,009,242.04
  减:现金的期初余额-85,009,242.04-189,235,016.71
  现金及现金等价物的净增加额--74,998,681.74--104,225,774.67
公告日期2026-10-292026-08-262026-04-302026-04-30
审计意见(境内)保留意见
TOP↑