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:9.15亿  总市值:32.16亿
流通股本:2316.99万   总股本:8148.54万

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449,890,411.94251,107,876.04802,901,180.31602,944,237.9
  收到的税费返还15,733,942.4312,281,110.0538,592,302.9636,121,103.36
  收到其他与经营活动有关的现金2,854,553.191,073,276.667,748,940.7113,171,655.84
  经营活动现金流入小计468,478,907.56264,462,262.75849,242,423.98652,236,997.1
  购买商品、接受劳务支付的现金316,035,359.65157,232,458.95528,501,030.42406,362,365.62
  支付给职工以及为职工支付的现金116,848,591.0755,634,647.05201,165,414.9154,179,123.55
  支付的各项税费7,164,573.94,825,923.2714,263,933.2410,873,256.69
  支付其他与经营活动有关的现金6,451,187.486,703,153.234,442,280.1325,257,830.87
  经营活动现金流出小计446,499,712.1224,396,182.47778,372,658.69596,672,576.73
  经营活动产生的现金流量净额21,979,195.4640,066,080.2870,869,765.2955,564,420.37
二、投资活动产生的现金流量:
  收回投资收到的现金-0-345,800,000
  取得投资收益收到的现金3,073,369.212,415,543.651,170,759.61,762,045.85
  处置固定资产、无形资产和其他长期资产收回的现金净额30,74101,292,601.351,129,405.96
  收到的其他与投资活动有关的现金186,481,666.67114,481,666.67580,025,122.9179,548,339.57
  投资活动现金流入小计189,585,776.88116,897,210.32582,488,483.85528,239,791.38
  购建固定资产、无形资产和其他长期资产支付的现金36,100,310.2218,551,475.82256,737,687.59236,575,036.63
  投资支付的现金3,000,0000-0
  取得子公司及其他营业单位支付的现金0-20,000,000-
  支付其他与投资活动有关的现金159,271,25087,204,200666,078,270.07659,127,653.4
  投资活动现金流出小计198,371,560.22105,755,675.82942,815,957.66895,702,690.03
  投资活动产生的现金流量净额-8,785,783.3411,141,534.5-360,327,473.81-367,462,898.65
三、筹资活动产生的现金流量:
  吸收投资收到的现金6,461,940.76---
  取得借款收到的现金0031,226,230.4731,226,230.47
  收到其他与筹资活动有关的现金18,456,634.16013,621,627.955,194,987.52
  筹资活动现金流入小计24,918,574.92044,847,858.4236,421,217.99
  偿还债务支付的现金3,007,199.58035,322,797.9735,322,797.97
  分配股利、利润或偿付利息支付的现金32,893,570.56858,729.7833,210,851.1233,518,759.13
  支付其他与筹资活动有关的现金26,238,227.3151,028.3843,616,497.8238,227,741.92
  筹资活动现金流出小计62,138,997.441,009,758.16112,150,146.91107,069,299.02
  筹资活动产生的现金流量净额-37,220,422.52-1,009,758.16-67,302,288.49-70,648,081.03
四、汇率变动对现金及现金等价物的影响1,203,446.02378,733.35710,449.22,495,094.71
五、现金及现金等价物净增加额-22,823,564.3850,576,589.97-356,049,547.81-380,051,464.6
  加:期初现金及现金等价物余额252,581,188.98252,581,188.98608,630,736.79608,630,736.79
  期末现金及现金等价物余额229,757,624.6303,157,778.95252,581,188.98228,579,272.19
补充资料:
  净利润23,653,400.16-47,213,660.04-
  资产减值准备-1,153,544.3-1,643,014.95-
  固定资产和投资性房地产折旧14,960,609.08-25,248,381.42-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧14,960,609.08-25,248,381.42-
  无形资产摊销803,667.26-1,987,837.88-
  长期待摊费用摊销1,209,561.09-1,306,189.47-
  处置固定资产、无形资产和其他长期资产的损失8,742.7-2,070,786.51-
  固定资产报废损失0-98,888.05-
  公允价值变动损失-1,223,604.42--1,072,241.31-
  财务费用523,615.32-2,818,325.93-
  投资损失-1,846,325.88--3,166,256.95-
  递延所得税-122,070.31-54,818,963.53-
  其中:递延所得税资产减少119,460.95-95,083.04-
    递延所得税负债增加-241,531.26-54,723,880.49-
  存货的减少-18,668,618.19--28,672,473.89-
  经营性应收项目的减少-4,095,308.86--107,471,308.8-
  经营性应付项目的增加6,903,006.94-71,180,647.83-
  其他361,487.31---
  现金的期末余额229,757,624.6-252,581,188.98-
  减:现金的期初余额252,581,188.98-608,630,736.79-
  现金及现金等价物的净增加额-22,823,564.38--356,049,547.81-
公告日期2025-08-282025-04-252025-04-252024-10-30
审计意见(境内)标准无保留意见
TOP↑