当前位置:首页 - 行情中心 - 许昌智能(920496) - 财务分析 - 现金流量表

许昌智能

(920496)

  

流通市值:9.06亿  总市值:10.35亿
流通股本:1.45亿   总股本:1.66亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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316,663,696.8123,195,941.37512,066,402.06353,680,114.66
  收到的税费返还223,303.62--0
  收到其他与经营活动有关的现金2,769,550.551,056,842.7588,919,616.2282,047,355.84
  经营活动现金流入小计319,656,550.97124,252,784.12600,986,018.28435,727,470.5
  购买商品、接受劳务支付的现金290,193,855.4897,968,746.27316,845,948.87271,224,827.72
  支付给职工以及为职工支付的现金39,130,433.7723,196,178.9671,798,657.4654,961,944.03
  支付的各项税费19,723,792.639,547,561.1432,813,518.2221,466,498.9
  支付其他与经营活动有关的现金43,527,000.4725,519,755.73104,458,648.8279,692,117.57
  经营活动现金流出小计392,575,082.35156,232,242.1525,916,773.37427,345,388.22
  经营活动产生的现金流量净额-72,918,531.38-31,979,457.9875,069,244.918,382,082.28
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000-201,500,00080,000,000
  取得投资收益收到的现金54,356.16-303,752.28227,784.97
  处置固定资产、无形资产和其他长期资产收回的现金净额--6,008,5005,908,500
  投资活动现金流入的平衡项目0-00
  投资活动现金流入小计40,054,356.16-207,812,252.2886,136,284.97
  购建固定资产、无形资产和其他长期资产支付的现金3,387,383.243,752,216.814,561,641.87,621,589.4
  投资支付的现金89,200,00040,000,000181,500,00060,000,000
  投资活动现金流出小计92,587,383.2443,752,216.8196,061,641.867,621,589.4
  投资活动产生的现金流量净额-52,533,027.08-43,752,216.811,750,610.4818,514,695.57
三、筹资活动产生的现金流量:
  取得借款收到的现金40,000,000-40,000,00040,000,000
  收到其他与筹资活动有关的现金1,965,000---
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计41,965,000-40,000,00040,000,000
  偿还债务支付的现金18,646,50017,351,20010,163,907.047,716,000
  分配股利、利润或偿付利息支付的现金302,989.333,262.6625,587,922.218,714,717.54
  支付其他与筹资活动有关的现金-145,200857,287.14543,404
  筹资活动现金流出小计18,949,489.3317,499,662.6636,609,116.3916,974,121.54
  筹资活动产生的现金流量净额23,015,510.67-17,499,662.663,390,883.6123,025,878.46
四、汇率变动对现金及现金等价物的影响-24,840.96-14,066.573,796.75-
五、现金及现金等价物净增加额-102,460,888.75-93,245,404.0190,214,535.7549,922,656.31
  加:期初现金及现金等价物余额195,230,795.94195,230,795.94105,016,260.19105,016,260.19
  期末现金及现金等价物余额92,769,907.19101,985,391.93195,230,795.94154,938,916.5
补充资料:
  净利润1,020,392.92-10,124,594.85-
  资产减值准备3,139,719.07-2,757,278.39-
  固定资产和投资性房地产折旧16,316,064.69-11,314,708.15-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,316,064.69-11,314,708.15-
  无形资产摊销691,766.99-972,424.36-
  长期待摊费用摊销1,188,417.02-3,267,139.22-
  处置固定资产、无形资产和其他长期资产的损失101,955.07--1,082,938.41-
  财务费用151,954.77-819,757.41-
  投资损失1,620,458.8--2,018,671.27-
  递延所得税-381,562.68--4,592,146.86-
  其中:递延所得税资产减少-381,562.68--4,592,146.86-
  存货的减少-43,956,885.15--11,604,528.5-
  经营性应收项目的减少-57,359,319.97-26,414,762.97-
  经营性应付项目的增加11,337,755.32-3,243,844.39-
  其他-10,495,010.81-16,259,195.79-
  不涉及现金收支的投资和筹资活动金额其他项目0-2,467,199.6-
  现金的期末余额92,769,907.19-195,230,795.94-
  减:现金的期初余额195,230,795.94-105,016,260.19-
  现金及现金等价物的净增加额-102,460,888.75-90,214,535.75-
公告日期2026-08-262026-04-292026-04-292025-10-30
审计意见(境内)标准无保留意见
TOP↑