当前位置:首页 - 行情中心 - 慧为智能(920876) - 财务分析 - 现金流量表

慧为智能

(920876)

  

流通市值:6.45亿  总市值:10.54亿
流通股本:3924.83万   总股本:6418.07万

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298,532,604.51132,844,880.09498,485,557.68361,134,797.45
  收到的税费返还3,889,906.663,762,526.427,840,310.7621,740,521.6
  收到其他与经营活动有关的现金1,205,030.291,700,972.383,599,186.447,015,346.56
  经营活动现金流入小计303,627,541.46138,308,378.87529,925,054.88389,890,665.61
  购买商品、接受劳务支付的现金309,886,644.39157,438,665.72448,051,722.54291,393,846.9
  支付给职工以及为职工支付的现金36,053,224.6816,389,751.773,140,794.8450,622,356.57
  支付的各项税费3,676,919.581,746,296.436,123,209.247,823,773.6
  支付其他与经营活动有关的现金9,594,034.776,375,100.0218,897,905.4823,857,598.5
  经营活动现金流出小计359,210,823.42181,949,813.87546,213,632.1373,697,575.57
  经营活动产生的现金流量净额-55,583,281.96-43,641,435-16,288,577.2216,193,090.04
二、投资活动产生的现金流量:
  收回投资收到的现金186,500,000121,500,000688,346,954.67471,065,100
  取得投资收益收到的现金245,153.04172,179.41996,129.86703,644.66
  处置固定资产、无形资产和其他长期资产收回的现金净额--620,000620,000
  投资活动现金流入小计186,745,153.04121,672,179.41689,963,084.53472,388,744.66
  购建固定资产、无形资产和其他长期资产支付的现金6,576,212.564,696,488.4156,172,148.5843,941,093.87
  投资支付的现金174,500,000114,500,000654,493,957.44503,010,420
  投资活动现金流出小计181,076,212.56119,196,488.41710,666,106.02546,951,513.87
  投资活动产生的现金流量净额5,668,940.482,475,691-20,703,021.49-74,562,769.21
三、筹资活动产生的现金流量:
  取得借款收到的现金25,000,00015,000,00078,846,00060,392,000
  筹资活动现金流入小计25,000,00015,000,00078,846,00060,392,000
  偿还债务支付的现金28,559,14024,779,57024,600,00024,600,000
  分配股利、利润或偿付利息支付的现金4,108,940.21411,152.311,074,488.22628,015.67
  支付其他与筹资活动有关的现金1,273,632.781,068,185.644,210,167.553,203,428.27
  筹资活动现金流出小计33,941,712.9926,258,907.9529,884,655.7728,431,443.94
  筹资活动产生的现金流量净额-8,941,712.99-11,258,907.9548,961,344.2331,960,556.06
四、汇率变动对现金及现金等价物的影响-972,567.77-406,108.32989,023.091,100,310.63
五、现金及现金等价物净增加额-59,828,622.24-52,830,760.2712,958,768.61-25,308,812.48
  加:期初现金及现金等价物余额88,150,132.3288,150,132.3275,191,363.7175,191,363.71
  期末现金及现金等价物余额28,321,510.0835,319,372.0588,150,132.3249,882,551.23
补充资料:
  净利润647,744.15-6,535,531.43-
  资产减值准备346,176.64-2,281,338.04-
  固定资产和投资性房地产折旧3,296,712.12-4,074,897.63-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧3,296,712.12-4,074,897.63-
  无形资产摊销263,652.28-571,138.11-
  长期待摊费用摊销976,257.18-1,942,309.52-
  处置固定资产、无形资产和其他长期资产的损失---252,664.7-
  固定资产报废损失48,428.63-1,248.16-
  公允价值变动损失---12,419.35-
  财务费用182,607.05-771,142.17-
  投资损失-232,733.69--1,000,534.9-
  递延所得税198,283.3-659,214.12-
  其中:递延所得税资产减少287,880.5-796,925.34-
    递延所得税负债增加-89,597.2--137,711.22-
  存货的减少-54,740,424.82--14,065,030.74-
  经营性应收项目的减少11,049,530.37--17,147,902.01-
  经营性应付项目的增加-18,705,892.21--3,097,285.71-
  现金的期末余额28,321,510.08-88,150,132.32-
  减:现金的期初余额88,150,132.32-75,191,363.71-
  现金及现金等价物的净增加额-59,828,622.24-12,958,768.61-
公告日期2026-08-252026-04-282026-04-222025-10-30
审计意见(境内)标准无保留意见
TOP↑