当前位置:首页 - 行情中心 - 延华智能(002178) - 财务分析 - 现金流量表

延华智能

(002178)

  

流通市值:51.53亿  总市值:51.56亿
流通股本:7.12亿   总股本:7.12亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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207,178,738.4799,356,279.14522,841,986.24357,516,342.99
  收取利息、手续费及佣金的现金--21,537.1521,537.15
  收到的税费返还2,149,625.92384,174.476,304,997.694,477,935.86
  收到其他与经营活动有关的现金6,769,203.673,116,589.8111,229,032.4820,834,751.26
  经营活动现金流入小计216,097,568.06102,857,043.42540,397,553.56382,850,567.26
  购买商品、接受劳务支付的现金143,896,960.0889,737,177.34352,489,278.05309,141,991.44
  客户贷款及垫款净增加额---196,672.8-196,672.8
  支付给职工以及为职工支付的现金66,745,343.1438,489,466.89142,955,743.49114,759,469.54
  支付的各项税费10,354,941.595,085,155.721,339,921.7115,401,511.48
  支付其他与经营活动有关的现金26,841,673.0212,259,266.1756,401,922.2760,124,361.38
  经营活动现金流出小计247,838,917.83145,571,066.1572,990,192.72499,230,661.04
  经营活动产生的现金流量净额-31,741,349.77-42,714,022.68-32,592,639.16-116,380,093.78
二、投资活动产生的现金流量:
  收回投资收到的现金--15,000,0005,000,000
  取得投资收益收到的现金501,190.59324,891.562,334,190.391,983,121.16
  处置固定资产、无形资产和其他长期资产收回的现金净额4,7801,38079,370-
  投资活动现金流入小计505,970.59326,271.5617,413,560.396,983,121.16
  购建固定资产、无形资产和其他长期资产支付的现金13,953,956.496,870,929.5529,930,783.721,565,088.01
  投资支付的现金11,720,00011,730,00015,000,00015,000,000
  支付其他与投资活动有关的现金16,772,260.93750,00050,877,381.6135,928,459.84
  投资活动现金流出小计42,446,217.4219,350,929.5595,808,165.3172,493,547.85
  投资活动产生的现金流量净额-41,940,246.83-19,024,657.99-78,394,604.92-65,510,426.69
三、筹资活动产生的现金流量:
  吸收投资收到的现金26,500,000---
  其中:子公司吸收少数股东投资收到的现金26,500,000---
  取得借款收到的现金117,700,00062,700,000112,000,00090,000,000
  收到其他与筹资活动有关的现金1,200,016.67-1,601,656.511,631,756.3512,976,282.03
  筹资活动现金流入小计145,400,016.6761,098,343.5123,631,756.35102,976,282.03
  偿还债务支付的现金81,435,00036,373,750147,775,000132,713,750
  分配股利、利润或偿付利息支付的现金2,231,315.371,030,533.694,601,141.793,602,032.77
  支付其他与筹资活动有关的现金2,254,593.283,576,240.715,398,777.283,922,049.25
  筹资活动现金流出小计85,920,908.6540,980,524.4157,774,919.07140,237,832.02
  筹资活动产生的现金流量净额59,479,108.0220,117,819.1-34,143,162.72-37,261,549.99
四、汇率变动对现金及现金等价物的影响-3,429.57-12,176.26-
五、现金及现金等价物净增加额-14,205,918.15-41,620,861.57-145,118,230.54-219,152,070.46
  加:期初现金及现金等价物余额197,439,373.29197,439,373.29342,557,603.83342,557,603.83
  期末现金及现金等价物余额183,233,455.14155,818,511.72197,439,373.29123,405,533.37
补充资料:
  净利润3,856,859.91--25,141,528.33-
  资产减值准备-2,212,329.9-7,179,942.74-
  固定资产和投资性房地产折旧9,460,872.52-27,366,610.82-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧9,460,872.52-27,366,610.82-
  无形资产摊销4,636,124.56-9,948,184.96-
  长期待摊费用摊销390,075.02-1,117,596.3-
  处置固定资产、无形资产和其他长期资产的损失1,205.69--39,442.44-
  固定资产报废损失2,274.79-8,105.46-
  公允价值变动损失-68,630.07--18,937,497.66-
  财务费用2,449,859.89-5,548,461.78-
  投资损失-21,378,461.11-23,443,646.79-
  递延所得税2,429,060.58--6,481,195.56-
  其中:递延所得税资产减少-1,006,097.29--5,756,134-
    递延所得税负债增加3,435,157.87--725,061.56-
  存货的减少-1,277,595.3-17,485,907.56-
  经营性应收项目的减少16,626,868.55-21,406,580.24-
  经营性应付项目的增加-51,376,522.55--120,881,440.42-
  现金的期末余额183,233,455.14-197,439,373.29-
  减:现金的期初余额197,439,373.29-342,557,603.83-
  现金及现金等价物的净增加额-14,205,918.15--145,118,230.54-
公告日期2025-08-222025-04-292025-04-232024-10-26
审计意见(境内)标准无保留意见
TOP↑