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:7.86亿  总市值:27.64亿
流通股本:2316.99万   总股本:8148.54万

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718,380,349.52449,890,411.94251,107,876.04802,901,180.31
  收到的税费返还21,549,219.2615,733,942.4312,281,110.0538,592,302.96
  收到其他与经营活动有关的现金6,770,887.582,854,553.191,073,276.667,748,940.71
  经营活动现金流入小计746,700,456.36468,478,907.56264,462,262.75849,242,423.98
  购买商品、接受劳务支付的现金493,182,537.1316,035,359.65157,232,458.95528,501,030.42
  支付给职工以及为职工支付的现金168,845,560.59116,848,591.0755,634,647.05201,165,414.9
  支付的各项税费9,340,501.597,164,573.94,825,923.2714,263,933.24
  支付其他与经营活动有关的现金10,789,008.916,451,187.486,703,153.234,442,280.13
  经营活动现金流出小计682,157,608.19446,499,712.1224,396,182.47778,372,658.69
  经营活动产生的现金流量净额64,542,848.1721,979,195.4640,066,080.2870,869,765.29
二、投资活动产生的现金流量:
  收回投资收到的现金--0-
  取得投资收益收到的现金4,458,924.693,073,369.212,415,543.651,170,759.6
  处置固定资产、无形资产和其他长期资产收回的现金净额32,34130,74101,292,601.35
  收到的其他与投资活动有关的现金276,988,666.67186,481,666.67114,481,666.67580,025,122.9
  投资活动现金流入小计281,479,932.36189,585,776.88116,897,210.32582,488,483.85
  购建固定资产、无形资产和其他长期资产支付的现金52,176,854.836,100,310.2218,551,475.82256,737,687.59
  投资支付的现金11,500,0003,000,0000-
  取得子公司及其他营业单位支付的现金00-20,000,000
  支付其他与投资活动有关的现金169,271,250159,271,25087,204,200666,078,270.07
  投资活动现金流出小计232,948,104.8198,371,560.22105,755,675.82942,815,957.66
  投资活动产生的现金流量净额48,531,827.56-8,785,783.3411,141,534.5-360,327,473.81
三、筹资活动产生的现金流量:
  吸收投资收到的现金6,461,940.766,461,940.76--
  取得借款收到的现金5,000,0000031,226,230.47
  收到其他与筹资活动有关的现金18,456,634.1618,456,634.16013,621,627.95
  筹资活动现金流入小计29,918,574.9224,918,574.92044,847,858.42
  偿还债务支付的现金6,762,124.223,007,199.58035,322,797.97
  分配股利、利润或偿付利息支付的现金33,676,053.8232,893,570.56858,729.7833,210,851.12
  支付其他与筹资活动有关的现金32,768,990.1326,238,227.3151,028.3843,616,497.82
  筹资活动现金流出小计73,207,168.1762,138,997.441,009,758.16112,150,146.91
  筹资活动产生的现金流量净额-43,288,593.25-37,220,422.52-1,009,758.16-67,302,288.49
四、汇率变动对现金及现金等价物的影响876,997.91,203,446.02378,733.35710,449.2
五、现金及现金等价物净增加额70,663,080.38-22,823,564.3850,576,589.97-356,049,547.81
  加:期初现金及现金等价物余额252,581,188.98252,581,188.98252,581,188.98608,630,736.79
  期末现金及现金等价物余额323,244,269.36229,757,624.6303,157,778.95252,581,188.98
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2025-10-292025-08-282025-04-252025-04-25
审计意见(境内)标准无保留意见
TOP↑