当前位置:首页 - 行情中心 - 天元智能(603273) - 财务分析 - 现金流量表

天元智能

(603273)

  

流通市值:11.28亿  总市值:43.14亿
流通股本:5605.84万   总股本:2.14亿

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263,722,021.76146,069,621.94653,012,744.84473,065,436.47
  收到其他与经营活动有关的现金3,432,307.372,461,357.44227,627,885.3458,735,106.12
  经营活动现金流入小计267,154,329.13148,530,979.38880,640,630.18531,800,542.59
  购买商品、接受劳务支付的现金287,211,936.51157,149,169.86503,734,158.7404,257,975.98
  支付给职工以及为职工支付的现金40,901,745.8315,821,744.3474,663,537.9455,693,895.16
  支付的各项税费5,297,039.952,715,204.3230,608,602.523,234,077.47
  支付其他与经营活动有关的现金173,823,800.5170,177,737.28185,022,033.93179,405,432.88
  经营活动现金流出小计507,234,522.79345,863,855.8794,028,333.07662,591,381.49
  经营活动产生的现金流量净额-240,080,193.66-197,332,876.4286,612,297.11-130,790,838.9
二、投资活动产生的现金流量:
  收回投资收到的现金540,000,000380,000,0001,189,329,663.93951,243,445
  取得投资收益收到的现金1,874,489.081,122,729.968,983,299.794,942,114.68
  处置固定资产、无形资产和其他长期资产收回的现金净额--67,318.1955,995.74
  投资活动现金流入小计541,874,489.08381,122,729.961,198,380,281.91956,241,555.42
  购建固定资产、无形资产和其他长期资产支付的现金2,408,190.431,849,510.9233,090,340.5127,710,857.77
  投资支付的现金369,500,000207,000,0001,351,829,663.93913,929,663.93
  支付其他与投资活动有关的现金400,000---
  投资活动现金流出小计372,308,190.43208,849,510.921,384,920,004.44941,640,521.7
  投资活动产生的现金流量净额169,566,298.65172,273,219.04-186,539,722.5314,601,033.72
三、筹资活动产生的现金流量:
  吸收投资收到的现金--6,300,0004,500,000
  其中:子公司吸收少数股东投资收到的现金--6,300,000-
  取得借款收到的现金500,000---
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计500,000-6,300,0004,500,000
  偿还债务支付的现金500,000---
  分配股利、利润或偿付利息支付的现金7,501,400.94-28,932,30921,431,340
  支付其他与筹资活动有关的现金492,136.38-11,388,556.4410,838,556.44
  筹资活动现金流出平衡项目0-00
  筹资活动现金流出小计8,493,537.32-40,320,865.4432,269,896.44
  筹资活动产生的现金流量净额平衡项目0-00
  筹资活动产生的现金流量净额-7,993,537.32--34,020,865.44-27,769,896.44
四、汇率变动对现金及现金等价物的影响953,273.81-372,237.15-
五、现金及现金等价物净增加额-77,554,158.52-25,059,657.38-133,576,053.71-143,959,701.62
  加:期初现金及现金等价物余额326,450,074.17326,450,074.17460,026,127.88460,026,127.88
  期末现金及现金等价物余额248,895,915.65301,390,416.79326,450,074.17316,066,426.26
补充资料:
  净利润17,444,442.8-38,951,375.65-
  资产减值准备-174,878.21--1,582,560.59-
  固定资产和投资性房地产折旧7,769,371.18-14,562,186.95-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧6,571,223.44-14,562,186.95-
    投资性房地产折旧1,198,147.74---
  无形资产摊销1,470,036.14-1,898,014.54-
  长期待摊费用摊销1,985,081.84-4,166,251.05-
  固定资产报废损失-23,927.15-32,802.15-
  公允价值变动损失-2,083,368.16-321,881.44-
  财务费用-944,752.65--349,824.25-
  投资损失-594,999.77--5,020,585.16-
  递延所得税-215,357.22-24,618.7-
  其中:递延所得税资产减少-411,562.51-34,476.9-
    递延所得税负债增加196,205.29--9,858.2-
  存货的减少31,453,616.84--23,452,165.82-
  经营性应收项目的减少-10,206,216.11-10,522,319.67-
  经营性应付项目的增加-129,166,708.47--7,496,234.67-
  其他-160,938,383.56-49,135,753.42-
  现金的期末余额248,895,915.65-326,450,074.17-
  减:现金的期初余额326,450,074.17-460,026,127.88-
  现金及现金等价物的净增加额-77,554,158.52--133,576,053.71-
公告日期2025-08-302025-04-292025-04-292024-10-29
审计意见(境内)标准无保留意见
TOP↑