当前位置:首页 - 行情中心 - 赛摩智能(300466) - 财务分析 - 现金流量表

赛摩智能

(300466)

  

流通市值:40.85亿  总市值:48.73亿
流通股本:4.49亿   总股本:5.36亿

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281,690,720.49155,716,725.99491,633,797.95367,881,616.07
  收到的税费返还1,434,298.69521,470.543,679,645.492,808,852.23
  收到其他与经营活动有关的现金9,870,100.4218,433,842.6310,468,718.8565,901,257.97
  经营活动现金流入小计292,995,119.6174,672,039.16505,782,162.29436,591,726.27
  购买商品、接受劳务支付的现金99,438,437.5658,027,043.02173,337,322.27148,702,782.31
  支付给职工以及为职工支付的现金78,332,534.5645,112,235.74152,655,316.66116,447,133.04
  支付的各项税费18,667,737.4610,190,727.3145,421,106.538,386,969.26
  支付其他与经营活动有关的现金55,710,452.5345,072,923.2465,174,328.04113,239,709.45
  经营活动现金流出小计252,149,162.11158,402,929.31436,588,073.47416,776,594.06
  经营活动产生的现金流量净额40,845,957.4916,269,109.8569,194,088.8219,815,132.21
二、投资活动产生的现金流量:
  收回投资收到的现金--27,660,231.4727,600,000
  取得投资收益收到的现金--704,906.5362,700.54
  处置固定资产、无形资产和其他长期资产收回的现金净额35,9021,4555,292.034,000
  收到的其他与投资活动有关的现金--50,000-
  投资活动现金流入小计35,9021,45528,420,430.0327,666,700.54
  购建固定资产、无形资产和其他长期资产支付的现金345,175.757,829.072,690,934.441,087,368.8
  投资支付的现金--47,600,00047,600,000
  支付其他与投资活动有关的现金--6,046,273.83-
  投资活动现金流出小计345,175.757,829.0756,337,208.2748,687,368.8
  投资活动产生的现金流量净额-309,273.7-56,374.07-27,916,778.24-21,020,668.26
三、筹资活动产生的现金流量:
  取得借款收到的现金115,350,00071,450,000233,322,305.56175,050,000
  收到其他与筹资活动有关的现金--500,000-
  筹资活动现金流入小计115,350,00071,450,000233,822,305.56175,050,000
  偿还债务支付的现金123,245,921.2585,645,921.25247,620,000191,090,000
  分配股利、利润或偿付利息支付的现金2,965,316.471,482,750.86,808,716.116,105,755.5
  支付其他与筹资活动有关的现金1,211,014.44-3,074,251.981,153,347.09
  筹资活动现金流出小计127,422,252.1687,128,672.05257,502,968.09198,349,102.59
  筹资活动产生的现金流量净额-12,072,252.16-15,678,672.05-23,680,662.53-23,299,102.59
四、汇率变动对现金及现金等价物的影响32,471.52289.23302,023.096,124.06
五、现金及现金等价物净增加额28,496,903.15534,352.9617,898,671.14-24,498,514.58
  加:期初现金及现金等价物余额115,874,680.53115,874,680.5397,976,009.3997,976,009.39
  期末现金及现金等价物余额144,371,583.68116,409,033.49115,874,680.5373,477,494.81
补充资料:
  净利润-18,174,502.72--107,291,534.29-
  资产减值准备16,499,500.97-66,835,114.98-
  固定资产和投资性房地产折旧6,586,476.71-13,344,362.01-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧6,586,476.71-13,344,362.01-
  无形资产摊销4,118,542.05-8,336,541.87-
  长期待摊费用摊销91,289.7-360,482.07-
  处置固定资产、无形资产和其他长期资产的损失-14,847.16--29,399.26-
  固定资产报废损失--23,490.04-
  财务费用3,484,077.65-7,068,582.25-
  投资损失-767,972.29-7,041,277.67-
  递延所得税-1,228,961.1-505,227.67-
  其中:递延所得税资产减少-532,571.1-2,155,165.56-
    递延所得税负债增加-696,390--1,649,937.89-
  存货的减少-26,548,936.49--47,371,426.11-
  经营性应收项目的减少55,721,865.31-81,370,179.92-
  经营性应付项目的增加79,976.94-34,569,356.12-
  其他--1,602,496.61-
  现金的期末余额144,371,583.68-115,874,680.53-
  减:现金的期初余额115,874,680.53-97,976,009.39-
  现金及现金等价物的净增加额28,496,903.15-17,898,671.14-
公告日期2025-08-272025-04-252025-04-212024-10-23
审计意见(境内)标准无保留意见
TOP↑