当前位置:首页 - 行情中心 - 正元智慧(300645) - 财务分析 - 现金流量表

正元智慧

(300645)

  

流通市值:24.38亿  总市值:24.87亿
流通股本:1.39亿   总股本:1.42亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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840,447,740.5431,242,775.4193,157,664.881,176,122,099.52
  收到的税费返还14,026,849.847,386,378.354,854,351.2517,234,116.32
  收到其他与经营活动有关的现金139,715,057.4743,019,061.3322,745,491.78116,340,550.34
  经营活动现金流入小计994,189,647.81481,648,215.08220,757,507.911,309,696,766.18
  购买商品、接受劳务支付的现金522,608,728.94290,078,937.09184,055,749497,117,904.86
  支付给职工以及为职工支付的现金271,651,316.73187,436,021.793,839,428.37331,292,345.53
  支付的各项税费47,516,766.533,970,142.0522,226,620.755,674,869.82
  支付其他与经营活动有关的现金228,661,970.5122,730,020.3173,277,673.86232,716,628.51
  经营活动现金流出小计1,070,438,782.67634,215,121.15373,399,471.931,116,801,748.72
  经营活动产生的现金流量净额-76,249,134.86-152,566,906.07-152,641,964.02192,895,017.46
二、投资活动产生的现金流量:
  收回投资收到的现金52,000,00030,000,00030,000,0002,652,000
  取得投资收益收到的现金921,395.5150,000150,000253,593.57
  处置固定资产、无形资产和其他长期资产收回的现金净额222,612.74194,542.74110,0001,170,485.57
  收到的其他与投资活动有关的现金1,167,189.971,100,000--
  投资活动现金流入小计54,311,198.2131,444,542.7430,260,0004,076,079.14
  购建固定资产、无形资产和其他长期资产支付的现金154,933,535.7668,400,571.0728,375,174.77304,179,750.09
  投资支付的现金62,098,051.4791,452,822.4489,354,771.9731,640,800
  取得子公司及其他营业单位支付的现金---8,039,572.73
  支付其他与投资活动有关的现金---300,000
  投资活动现金流出小计217,031,587.23159,853,393.51117,729,946.74344,160,122.82
  投资活动产生的现金流量净额-162,720,389.02-128,408,850.77-87,469,946.74-340,084,043.68
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,443,464.52,443,464.5-5,000,018.22
  其中:子公司吸收少数股东投资收到的现金2,443,464.52,443,464.5-5,000,000
  取得借款收到的现金754,000,000622,450,000389,000,000765,050,000
  收到其他与筹资活动有关的现金41,900,000--25,900,000
  筹资活动现金流入小计798,343,464.5624,893,464.5389,000,000795,950,018.22
  偿还债务支付的现金639,106,300.93472,370,261.1320,239,028.55653,454,738.56
  分配股利、利润或偿付利息支付的现金22,973,932.9914,991,964.955,175,837.2533,704,395.89
  其中:子公司支付给少数股东的股利、利润979,020.98--5,256,674.13
  支付其他与筹资活动有关的现金45,468,090.556,791,058.05498,166.9183,336,879.77
  筹资活动现金流出小计707,548,324.47494,153,284.1325,913,032.71770,496,014.22
  筹资活动产生的现金流量净额90,795,140.03130,740,180.463,086,967.2925,454,004
四、汇率变动对现金及现金等价物的影响----131,336.56
五、现金及现金等价物净增加额-148,174,383.85-150,235,576.44-177,024,943.47-121,866,358.78
  加:期初现金及现金等价物余额419,207,470.38419,207,470.38419,207,470.38541,073,829.16
  期末现金及现金等价物余额271,033,086.53268,971,893.94242,182,526.91419,207,470.38
补充资料:
  净利润--18,624,450.88-34,811,932.81
  资产减值准备-7,661,232.3-10,383,009.12
  固定资产和投资性房地产折旧-56,855,615.51-108,253,510.05
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-56,855,615.51-108,253,510.05
  无形资产摊销-19,324,154.68-37,736,830.77
  长期待摊费用摊销-11,316,637.23-38,472,278.26
  处置固定资产、无形资产和其他长期资产的损失-514,220.02-2,053,632.88
  固定资产报废损失-19,158.15-29,606.69
  公允价值变动损失-349,788.66--8,536,883.05
  财务费用-18,156,435.42-37,418,177.24
  投资损失-6,837,198.99-2,963,552.13
  递延所得税--15,760,970.55--15,762,061
  其中:递延所得税资产减少--12,740,334.41--13,668,645.76
    递延所得税负债增加--3,020,636.14--2,093,415.24
  存货的减少--78,810,330.66--45,219,878.65
  经营性应收项目的减少--83,236,007.65--142,727,011.97
  经营性应付项目的增加--83,948,122.85-86,954,358.73
  其他----385,354.36
  现金的期末余额-268,971,893.94-419,207,470.38
  减:现金的期初余额-419,207,470.38-541,073,829.16
  现金及现金等价物的净增加额--150,235,576.44--121,866,358.78
公告日期2025-10-302025-08-292025-04-282025-04-24
审计意见(境内)标准无保留意见
TOP↑