当前位置:首页 - 行情中心 - 集智股份(300553) - 财务分析 - 现金流量表

集智股份

(300553)

  

流通市值:32.96亿  总市值:43.00亿
流通股本:8508.94万   总股本:1.11亿

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225,589,465.25142,370,076.0371,904,834.94258,910,177.36
  收到的税费返还1,372,683.611,008,430.76908,252.831,466,515.95
  收到其他与经营活动有关的现金26,885,932.421,639,792.0315,832,437.4932,608,046.21
  经营活动现金流入小计253,848,081.26165,018,298.8288,645,525.26292,984,739.52
  购买商品、接受劳务支付的现金91,173,050.5162,331,937.2930,247,175.93128,063,076.49
  支付给职工以及为职工支付的现金73,966,779.7854,100,701.534,208,18895,361,337.39
  支付的各项税费12,256,169.828,318,184.954,398,322.4819,338,374.64
  支付其他与经营活动有关的现金37,098,066.8725,609,643.4314,365,835.3531,662,627.82
  经营活动现金流出小计214,494,066.98150,360,467.1783,219,521.76274,425,416.34
  经营活动产生的现金流量净额39,354,014.2814,657,831.655,426,003.518,559,323.18
二、投资活动产生的现金流量:
  收回投资收到的现金260,424,415172,529,815101,138,490270,009,323.34
  取得投资收益收到的现金7,238,731.096,328,478.854,920,790.8712,137,205.51
  处置固定资产、无形资产和其他长期资产收回的现金净额87,90081,9005,1501,331,146.02
  处置子公司及其他营业单位收到的现金净额50,000---
  收到的其他与投资活动有关的现金0-40,789.49-
  投资活动现金流入小计267,801,046.09178,940,193.85106,105,220.36283,477,674.87
  购建固定资产、无形资产和其他长期资产支付的现金50,182,971.1143,232,798.2620,392,980.47124,207,455.98
  投资支付的现金150,539,05089,669,65050,962,150204,183,002
  支付其他与投资活动有关的现金80,852.6780,852.67219,460-
  投资活动现金流出小计200,802,873.78132,983,300.9371,574,590.47328,390,457.98
  投资活动产生的现金流量净额66,998,172.3145,956,892.9234,530,629.89-44,912,783.11
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,093,7441,093,7441,093,7443,386,256
  其中:子公司吸收少数股东投资收到的现金---3,386,256
  取得借款收到的现金30,000,00028,000,0005,000,00020,466,869.22
  收到其他与筹资活动有关的现金3,175,0002,900,000-3,140,595.15
  筹资活动现金流入小计34,268,74431,993,7446,093,74426,993,720.37
  偿还债务支付的现金68,500,00054,500,00020,000,00016,000,000
  分配股利、利润或偿付利息支付的现金8,597,271.627,004,027.99-4,361,955.81
  支付其他与筹资活动有关的现金2,280,354.311,457,848.97174,705.37,682,727.29
  筹资活动现金流出小计79,377,625.9362,961,876.9620,174,705.328,044,683.1
  筹资活动产生的现金流量净额-45,108,881.93-30,968,132.96-14,080,961.3-1,050,962.73
四、汇率变动对现金及现金等价物的影响-2,127,869.85-1,540,425.54-732,240.18-1,235,514.18
五、现金及现金等价物净增加额59,115,434.8128,106,166.0725,143,431.91-28,639,936.84
  加:期初现金及现金等价物余额221,078,793.57221,078,793.57221,078,793.57249,680,730.41
  期末现金及现金等价物余额280,194,228.38249,184,959.64246,222,225.48221,040,793.57
补充资料:
  净利润-3,498,112.24-15,898,512.18
  资产减值准备-561,697.04-5,861,118.72
  固定资产和投资性房地产折旧-10,577,086.49-14,560,775.08
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,577,086.49-14,560,775.08
  无形资产摊销-344,699.64-642,201.6
  长期待摊费用摊销-611,180.8-907,071.59
  处置固定资产、无形资产和其他长期资产的损失--39,597.23-274,630.87
  固定资产报废损失-69,668.11-3,204.99
  公允价值变动损失--4,378.09-13,388,566.9
  财务费用-3,948,630.02--1,793,904.26
  投资损失-267,135.37--11,388,021.95
  递延所得税--250,519.88-1,578,393.25
  其中:递延所得税资产减少-144,758.77-1,885,100.23
    递延所得税负债增加--395,278.65--306,706.98
  存货的减少--841,976.58--11,207,378.78
  经营性应收项目的减少--2,087,037.38--50,827,083.31
  经营性应付项目的增加--16,530,392.91-36,930,259.83
  其他-13,125,171.2-942,471.65
  融资租入固定资产---896,223.06
  现金的期末余额-249,184,959.64-221,040,793.57
  减:现金的期初余额-221,078,793.57-249,680,730.41
  现金及现金等价物的净增加额-28,106,166.07--28,639,936.84
公告日期2026-10-302026-08-282026-04-222026-04-22
审计意见(境内)标准无保留意见
TOP↑