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:117.89亿  总市值:117.89亿
流通股本:21.99亿   总股本:21.99亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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249,863,115.26200,303,212.79721,524,642.31529,871,800.52
  收到的税费返还512,980.76471,235.512,737,096.83-
  收到其他与经营活动有关的现金211,636,427.9430,920,837.43452,874,446.73352,420,510.98
  经营活动现金流入小计462,012,523.96231,695,285.731,177,136,185.87882,292,311.5
  购买商品、接受劳务支付的现金516,232,892.62156,585,002.93715,630,656.27582,046,326.92
  支付给职工以及为职工支付的现金45,716,679.1629,784,257.21148,149,511.13106,724,198
  支付的各项税费8,374,692.272,969,332.527,127,694.8310,629,209.61
  支付其他与经营活动有关的现金10,127,228.5634,319,034.9747,979,567.8921,698,356.87
  经营活动现金流出小计580,451,492.61223,657,627.61938,887,430.12721,098,091.4
  经营活动产生的现金流量净额-118,438,968.658,037,658.12238,248,755.75161,194,220.1
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485,717.2-666,049.54514,295.6
  处置子公司及其他营业单位收到的现金净额42,750,000275,717.2--
  收到的其他与投资活动有关的现金95,870,0001,000,00018,001,981.57598,890.07
  投资活动现金流入小计139,105,717.21,275,717.2143,668,031.111,113,185.67
  购建固定资产、无形资产和其他长期资产支付的现金5,690,795.995,257,400.9176,525,155.87174,156,166.43
  投资支付的现金--125,000,000-
  投资活动现金流出小计5,690,795.995,257,400.9301,525,155.87174,156,166.43
  投资活动产生的现金流量净额133,414,921.21-3,981,683.7-157,857,124.76-173,042,980.76
三、筹资活动产生的现金流量:
  取得借款收到的现金96,497,136.5861,574,977.021,624,227,790.97900,105,693.61
  收到其他与筹资活动有关的现金-5,00061,188,146.217,989,710.64
  筹资活动现金流入小计96,497,136.5861,579,977.021,685,415,937.18908,095,404.25
  偿还债务支付的现金155,988,637.3291,943,835.111,745,896,327.161,002,093,027.99
  分配股利、利润或偿付利息支付的现金28,900,962.8814,067,278.9663,043,283.1547,628,687.71
  支付其他与筹资活动有关的现金560,500500,00061,127,520.65,870,000
  筹资活动现金流出小计185,450,100.2106,511,114.071,870,067,130.911,055,591,715.7
  筹资活动产生的现金流量净额-88,952,963.62-44,931,137.05-184,651,193.73-147,496,311.45
四、汇率变动对现金及现金等价物的影响-1,021,670.68-704,861.8633,788.07439,909.46
五、现金及现金等价物净增加额-74,998,681.74-41,580,024.49-104,225,774.67-158,905,162.65
  加:期初现金及现金等价物余额85,009,242.0485,009,242.04189,235,016.71189,235,016.71
  期末现金及现金等价物余额10,010,560.343,429,217.5585,009,242.0430,329,854.06
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2026-08-262026-04-302026-04-302025-10-31
审计意见(境内)保留意见
TOP↑