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:9.31亿  总市值:32.67亿
流通股本:3012.09万   总股本:1.06亿

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757,350,115.17465,978,189.47232,523,082.04956,890,901.03
  收到的税费返还27,502,326.6418,988,464.1411,781,446.8722,499,101.45
  收到其他与经营活动有关的现金26,585,623.858,722,773.177,115,024.799,999,374.3
  经营活动现金流入小计811,438,065.66493,689,426.78251,419,553.7989,389,376.78
  购买商品、接受劳务支付的现金608,862,248.22383,153,020.17193,254,133.44648,660,712.67
  支付给职工以及为职工支付的现金157,195,764.88106,536,133.1949,904,837.06222,167,646.09
  支付的各项税费3,801,797.022,206,528.13202,421.4412,165,974.79
  支付其他与经营活动有关的现金36,516,492.8714,549,945.847,480,841.5146,146,878.79
  经营活动现金流出小计806,376,302.99506,445,627.33250,842,233.45929,141,212.34
  经营活动产生的现金流量净额5,061,762.67-12,756,200.55577,320.2560,248,164.44
二、投资活动产生的现金流量:
  收回投资收到的现金1,000,0001,000,0001,000,0000
  取得投资收益收到的现金3,001,187.221,728,291.331,228,151.62,279,506.35
  处置固定资产、无形资产和其他长期资产收回的现金净额1,022,496.273,6191,59037,650.97
  收到的其他与投资活动有关的现金160,000,000100,000,00060,000,000279,371,013.41
  投资活动现金流入小计165,023,683.49102,731,910.3362,229,741.6281,688,170.73
  购建固定资产、无形资产和其他长期资产支付的现金34,107,329.2527,838,066.118,554,861.7665,770,258.01
  投资支付的现金00-11,500,000
  取得子公司及其他营业单位支付的现金---0
  支付其他与投资活动有关的现金160,000,00090,149,839.831,139,466.42219,554,234.8
  投资活动现金流出小计194,107,329.25117,987,905.949,694,328.18296,824,492.81
  投资活动产生的现金流量净额-29,083,645.76-15,255,995.5712,535,413.42-15,136,322.08
三、筹资活动产生的现金流量:
  吸收投资收到的现金0--6,461,940.76
  取得借款收到的现金00-5,000,000
  收到其他与筹资活动有关的现金34,943,667.535,581,542.482,257.4627,034,175.86
  筹资活动现金流入小计34,943,667.535,581,542.482,257.4638,496,116.62
  偿还债务支付的现金15,517,048.86,762,124.183,754,924.629,769,323.8
  分配股利、利润或偿付利息支付的现金23,331,199.1822,580,567.38712,351.8334,517,996.16
  支付其他与筹资活动有关的现金25,829,534.8922,824,000.18454,756.8744,335,929.15
  筹资活动现金流出小计64,677,782.8752,166,691.744,922,033.3288,623,249.11
  筹资活动产生的现金流量净额-29,734,115.37-16,585,149.26-4,919,775.86-50,127,132.49
四、汇率变动对现金及现金等价物的影响-3,222,623.15-2,391,081.74-1,495,936.75-26,260.61
五、现金及现金等价物净增加额-56,978,621.61-46,988,427.126,697,021.06-5,041,550.74
  加:期初现金及现金等价物余额247,539,638.24247,539,638.24247,539,638.24252,581,188.98
  期末现金及现金等价物余额190,561,016.63200,551,211.12254,236,659.3247,539,638.24
补充资料:
  净利润-5,017,183.75-25,482,420.1
  资产减值准备----151,310.09
  固定资产和投资性房地产折旧-15,421,916.33-30,816,356.47
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-15,421,916.33-30,816,356.47
  无形资产摊销-987,803.13-1,970,825.21
  长期待摊费用摊销-4,016,859.35-5,369,918.99
  处置固定资产、无形资产和其他长期资产的损失-39,920.62-147,222.23
  公允价值变动损失-187,107.28--1,214,704.89
  财务费用-3,880,253.58-3,368,373.29
  投资损失--1,303,808.43--2,160,010.33
  递延所得税--1,372,203.18--1,937,741.68
  其中:递延所得税资产减少--1,372,203.18-222,477.67
    递延所得税负债增加----2,160,219.35
  存货的减少--56,545,286.9--30,624,046.06
  经营性应收项目的减少-7,009,216.32-20,928,000.92
  经营性应付项目的增加-4,289,845.35-3,739,393.24
  其他-3,132,092.56-4,089,421.21
  现金的期末余额-200,551,211.12-247,539,638.24
  减:现金的期初余额-247,539,638.24-252,581,188.98
  现金及现金等价物的净增加额--46,988,427.12--5,041,550.74
公告日期2026-10-282026-08-262026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑