达实智能 (002421.SZ)

今开: 最高: 成交量:

昨收: 最低: 成交额:

+ 收藏

现金流量表(达实智能)

导出到EXCEL
报表日期选择
  • 常用日期查询
  • 自定义年度查询
    日期范围
    报告期
    报告类型
    显示选项
关 闭
完整财报对比
2023年三季报2023年中报2023年一季报2022年年报2022年三季报2022年中报2022年一季报
上市前/上市后 上市后上市后上市后上市后上市后上市后上市后
报表类型 合并报表合并报表合并报表合并报表合并报表合并报表合并报表
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(元) 2,285,407,566.741,545,938,196.42776,810,180.603,582,056,751.102,325,746,937.281,251,025,445.03544,072,400.19
 收到的税费返还(元) 24,894,214.435,240,179.913,273,634.36145,235,688.90140,237,689.39131,876,092.201,690,085.74
 收到其他与经营活动有关的现金(元) 43,948,658.7825,778,728.2411,207,426.8258,695,127.2835,557,053.2724,750,266.043,840,145.42
 经营活动现金流入小计(元) 2,354,250,439.951,576,957,104.57791,291,241.783,785,987,567.282,501,541,679.941,407,651,803.27549,602,631.35
 购买商品、接受劳务支付的现金(元) 2,065,475,681.071,305,661,101.13745,752,548.282,239,899,744.721,691,918,223.011,068,032,370.99618,876,601.29
 支付给职工以及为职工支付的现金(元) 332,566,622.17243,143,211.80106,803,477.77441,005,429.96329,834,791.23230,774,378.18106,388,270.53
 支付的各项税费(元) 98,941,009.0478,148,392.7239,633,770.59153,778,239.8293,876,871.9162,159,880.2024,070,866.52
 支付其他与经营活动有关的现金(元) 180,907,022.81146,577,873.7460,108,466.79168,963,754.97133,636,918.3489,767,923.3543,987,238.96
 经营活动现金流出小计(元) 2,677,890,335.091,773,530,579.39952,298,263.433,003,647,169.472,249,266,804.491,450,734,552.72793,322,977.30
 经营活动产生的现金流量净额(元) --196,573,474.82-782,340,397.81--43,082,749.45-
二、投资活动产生的现金流量
 收回投资收到的现金(元) 62,634,393.0031,119,940.5617,097,639.5135,217,233.7624,933,048.8120,711,356.6616,551,210.61
 取得投资收益收到的现金(元) 4,877,539.643,661,552.251,321,431.9217,776,647.072,803,051.122,803,051.122,803,051.12
 处置固定资产、无形资产和其他长期资产收回的现金净额(元) 12,134,963.044,712,535.912,324,913.003,835,317.95163,947.3543,150.203,000.00
 收到其他与投资活动有关的现金(元) 999,000,000.00733,000,000.00401,000,000.00---1,500.00
 投资活动现金流入小计(元) 1,078,646,895.68772,494,028.72421,743,984.4356,829,198.7827,900,047.2823,557,557.9819,358,761.73
 购建固定资产、无形资产和其他长期资产支付的现金(元) 349,339,181.76228,561,552.3096,955,391.51481,967,289.37336,789,765.41250,238,262.54174,510,772.20
 投资支付的现金(元) ---1,040,972.031,040,972.03570,690.00-
 支付其他与投资活动有关的现金(元) 990,000,000.00723,000,000.00423,000,000.00220,000,000.00---
 投资活动现金流出小计(元) 1,339,339,181.76951,561,552.30519,955,391.51703,008,261.40337,830,737.44250,808,952.54174,510,772.20
 投资活动产生的现金流量净额(元) -260,692,286.08-179,067,523.58-98,211,407.08-646,179,062.62-309,930,690.16-227,251,394.56-155,152,010.47
三、筹资活动产生的现金流量
 吸收投资收到的现金(元) 690,926,082.89690,926,082.89692,999,999.30400,000.00---
  其中:子公司吸收少数股东投资收到的现金(元) ---400,000.00---
 取得借款收到的现金(元) 445,040,000.00301,060,000.00205,000,000.00930,055,921.10797,395,921.10572,685,921.10422,671,979.43
 收到其他与筹资活动有关的现金(元) 36,757,916.4134,757,916.4116,984,000.00-30,000,000.0030,000,000.00-
 筹资活动现金流入小计(元) 1,172,723,999.301,026,743,999.30914,983,999.30930,455,921.10827,395,921.10602,685,921.10422,671,979.43
 偿还债务支付的现金(元) 724,644,321.72572,474,177.64264,490,000.00790,830,850.35548,120,441.91303,480,441.9164,776,157.06
 分配股利、利润或偿付利息支付的现金(元) 232,563,327.81200,512,107.2436,052,911.38159,438,282.09121,128,026.3081,780,928.4325,100,053.69
 支付其他与筹资活动有关的现金(元) 48,083,967.7231,015,500.32512,258.4070,232,375.6858,390,304.5758,043,079.965,437,209.15
 筹资活动现金流出小计(元) 1,005,291,617.25804,001,785.20301,055,169.781,020,501,508.12727,638,772.78443,304,450.3095,313,419.90
 筹资活动产生的现金流量净额(元) 167,432,382.05222,742,214.10613,928,829.52-90,045,587.0299,757,148.32159,381,470.80327,358,559.53
四、汇率变动对现金及现金等价物的影响(元) 59,305.9470,092.27-13,905.0063,622.5278,375.4834,533.38-5,251.61
五、现金及现金等价物净增加额(元) -416,840,493.23-152,828,692.03354,696,495.7946,179,370.6942,179,709.09-110,918,139.83-71,519,048.50
 加:期初现金及现金等价物余额(元) 1,364,241,149.541,364,241,149.541,364,241,149.541,318,061,778.851,318,061,778.851,318,061,778.851,318,061,778.85
 期末现金及现金等价物余额(元) 947,400,656.311,211,412,457.511,718,937,645.331,364,241,149.541,360,241,487.941,207,143,639.021,246,542,730.35
补充资料:
 净利润(元) -77,163,009.90-207,539,109.29-88,358,955.52-
 资产减值准备(元) --4,580,051.44-54,932,761.18-4,778,164.89-
 固定资产和投资性房地产折旧(元) -23,525,797.41-53,558,274.23-24,453,562.07-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元) -23,525,797.41-53,558,274.23-24,453,562.07-
 无形资产摊销(元) -61,473,153.45-73,623,897.11-28,933,901.27-
 长期待摊费用摊销(元) -6,351,398.54-11,546,403.77-5,688,897.80-
 处置固定资产、无形资产和其他长期资产的损失(元) --10,990.31-250,048.89-20,529.36-
 固定资产报废损失(元) -1,584.02-611,020.01-60,438.40-
 公允价值变动损失(元) -97,958.00--977,551.96---
 财务费用(元) -41,023,376.35-82,360,402.48-39,749,911.21-
 投资损失(元) -430,140.13--12,683,426.87--188,086.69-
 递延所得税(元) -954,304.24--7,545,047.54-484,108.64-
  其中:递延所得税资产减少(元) -954,304.24--7,545,047.54-484,108.64-
 存货的减少(元) -27,626,421.01-17,216,028.88-20,927,991.72-
 经营性应收项目的减少(元) --238,308,101.14-100,553,181.99-85,121,346.15-
 经营性应付项目的增加(元) --192,719,909.80-199,195,011.65--342,484,606.80-
 现金的期末余额(元) -1,211,412,457.51-1,364,241,149.54-1,207,143,639.02-
 减:现金的期初余额(元) -1,364,241,149.54-1,318,061,778.85-1,318,061,778.85-
 现金及现金等价物的净增加额(元) --152,828,692.03-46,179,370.69--110,918,139.83-
公告日期 2023-10-312023-08-312023-04-292023-03-222022-10-282022-08-192022-04-20
审计意见(境内) 标准无保留意见
原始财报文件下载 下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)

前瞻产业研究院