当前位置:首页 - 行情中心 - 辰奕智能(301578) - 财务分析 - 现金流量表

辰奕智能

(301578)

  

流通市值:5.71亿  总市值:24.09亿
流通股本:1137.88万   总股本:4800.00万

现金流量表

报告期2024-03-312023-12-312023-09-302023-06-30
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197,113,967.28721,989,164.85545,039,362.78372,854,573.35
收到的税费返还16,197,425.8130,909,719.0325,053,05916,904,517.62
收到其他与经营活动有关的现金5,391,987.374,150,977.023,797,152.781,086,043.88
经营活动现金流入的平衡项目0000
经营活动现金流入小计218,703,380.46757,049,860.9573,889,574.56390,845,134.85
购买商品、接受劳务支付的现金137,629,750.95407,220,118.75287,885,974.29198,182,112.15
支付给职工以及为职工支付的现金47,701,671.23147,037,277.24108,689,581.0874,453,691.38
支付的各项税费5,458,788.2413,692,785.879,560,147.876,462,139.53
支付其他与经营活动有关的现金10,885,855.430,998,648.0323,183,232.7712,774,717.91
经营活动现金流出的平衡项目0000
经营活动现金流出小计201,676,065.82598,948,829.89429,318,936.01291,872,660.97
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额17,027,314.64158,101,031.01144,570,638.5598,972,473.88
二、投资活动产生的现金流量:
取得投资收益收到的现金14,971.31-366,400.74338,005.49219,055.49
处置固定资产、无形资产和其他长期资产收回的现金净额932.8975,1494,7892,315
收到的其他与投资活动有关的现金-25,170,00020,170,00020,170,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计15,904.224,878,748.2620,512,794.4920,391,370.49
购建固定资产、无形资产和其他长期资产支付的现金92,127,901.07177,058,650.82129,359,052.3667,037,806.5
支付其他与投资活动有关的现金235,000,00075,170,00075,170,00060,170,000
投资活动现金流出的平衡项目0000
投资活动现金流出小计327,127,901.07252,228,650.82204,529,052.36127,207,806.5
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-327,111,996.87-227,349,902.56-184,016,257.87-106,816,436.01
三、筹资活动产生的现金流量:
吸收投资收到的现金-552,043,200--
取得借款收到的现金31,226,230.47157,605,745.92118,018,634.6140,807,108.57
收到其他与筹资活动有关的现金33,259.939,590,459.869,590,459.869,590,459.86
筹资活动现金流入平衡项目0000
筹资活动现金流入小计31,259,490.4719,239,405.78127,609,094.4750,397,568.43
偿还债务支付的现金15,098,704.7671,724,302.9761,008,505.5420,201,396.97
分配股利、利润或偿付利息支付的现金172,146.47572,787.28556,594.52463,486.15
支付其他与筹资活动有关的现金4,376,317.5734,763,334.0423,972,801.9720,583,250.22
筹资活动现金流出平衡项目0000
筹资活动现金流出小计19,647,168.8107,060,424.2985,537,902.0341,248,133.34
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额11,612,321.6612,178,981.4942,071,192.449,149,435.09
四、汇率变动对现金及现金等价物的影响1,257,494.531,109,729.39-219,558.26-391,138.59
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-297,214,866.1544,039,839.332,406,014.86914,334.37
加:期初现金及现金等价物余额608,630,736.7964,590,897.4664,590,897.4664,590,897.46
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额311,415,870.69608,630,736.7966,996,912.3265,505,231.83
补充资料:
净利润-90,619,977.8964,942,050.1841,605,454.96
资产减值准备--139,196.04-1,607,506.96137,069.83
固定资产和投资性房地产折旧-10,300,541.57,667,310.015,094,188.99
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,300,541.57,667,310.015,094,188.99
无形资产摊销-1,565,496.791,142,306.89754,671.96
长期待摊费用摊销-1,963,202.311,624,806.311,055,995.64
处置固定资产、无形资产和其他长期资产的损失--5,200.59-4,208.24-27,681.32
固定资产报废损失-123,499.7469,661.2562,143.32
公允价值变动损失--809,068.051,188,336.74707,767.41
财务费用--406,770.29849,661.9917,791.32
投资损失-1,958,027.731,145,897.79685,544.79
递延所得税--567,012.51-621,190.85-341,649.12
其中:递延所得税资产减少--1,093,580.42-510,416.3-268,002.27
递延所得税负债增加-526,567.91-110,774.55-73,646.85
存货的减少--8,079,651.39-12,763,735.71-6,025,238.18
经营性应收项目的减少--13,216,766.2351,408,488.0952,730,974.93
经营性应付项目的增加-67,734,345.5722,672,896.79-1,885,311.07
其他-3,263,063.233,263,063.232,796,911.34
现金的期末余额-608,630,736.7966,996,912.3265,505,231.83
减:现金的期初余额-64,590,897.4664,590,897.4664,590,897.46
公告日期2024-04-262024-04-262023-12-112023-12-11
审计意见(境内)标准无保留意见标准无保留意见
TOP↑