当前位置:首页 - 行情中心 - 万泽股份(000534) - 财务分析 - 现金流量表

万泽股份

(000534)

  

流通市值:192.85亿  总市值:196.18亿
流通股本:5.01亿   总股本:5.10亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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215,031,017.131,181,532,744.92830,827,014.77532,131,925.34
  收到的税费返还510,103.3318,787,876.6317,228,076.6614,168,361.38
  收到其他与经营活动有关的现金14,939,399.3288,323,462.5754,843,668.8117,673,056.71
  经营活动现金流入小计230,480,519.781,288,644,084.12902,898,760.24563,973,343.43
  购买商品、接受劳务支付的现金60,278,660.17253,571,278.21252,769,950.57166,399,609.33
  支付给职工以及为职工支付的现金63,776,194.65249,952,174.89169,796,754.02121,322,417.07
  支付的各项税费29,049,549.44138,338,173.4597,570,870.8868,964,249.31
  支付其他与经营活动有关的现金104,187,269.02533,508,122.3366,123,297.67201,078,437.05
  经营活动现金流出小计257,291,673.281,175,369,748.85886,260,873.14557,764,712.76
  经营活动产生的现金流量净额-26,811,153.5113,274,335.2716,637,887.16,208,630.67
二、投资活动产生的现金流量:
  收回投资收到的现金-321,688.76211,921.6201,921.6
  取得投资收益收到的现金-5,353.73,417.833,328.6
  处置固定资产、无形资产和其他长期资产收回的现金净额-36,555,71030,168,35020,003,350
  收到的其他与投资活动有关的现金150,0002,277,942.35977,942.35200,000
  投资活动现金流入小计150,00039,160,694.8131,361,631.7820,408,600.2
  购建固定资产、无形资产和其他长期资产支付的现金172,745,179.22430,428,701.53418,421,630.16293,239,769.16
  投资支付的现金--10,000-
  支付其他与投资活动有关的现金239,739.43---
  投资活动现金流出小计172,984,918.65430,428,701.53418,431,630.16293,239,769.16
  投资活动产生的现金流量净额-172,834,918.65-391,268,006.72-387,069,998.38-272,831,168.96
三、筹资活动产生的现金流量:
  吸收投资收到的现金65,000,00072,291,861.9770,266,111.9728,268,842.87
  其中:子公司吸收少数股东投资收到的现金65,000,000---
  取得借款收到的现金801,303,543.77809,497,783.38630,602,350.5248,353,163.77
  筹资活动现金流入小计866,303,543.77881,789,645.35700,868,462.47276,622,006.64
  偿还债务支付的现金109,204,015.02547,095,887.04395,963,535.36150,530,122.57
  分配股利、利润或偿付利息支付的现金14,080,477.04101,551,990.676,954,564.6336,928,919.61
  支付其他与筹资活动有关的现金5,955,611.1128,417,146.8825,675,659.9812,230,000
  筹资活动现金流出小计129,240,103.17677,065,024.52498,593,759.97199,689,042.18
  筹资活动产生的现金流量净额737,063,440.6204,724,620.83202,274,702.576,932,964.46
四、汇率变动对现金及现金等价物的影响-179,945.91177,576.25210,385.14127,647.93
五、现金及现金等价物净增加额537,237,422.54-73,091,474.37-167,947,023.64-189,561,925.9
  加:期初现金及现金等价物余额307,635,205.35380,726,679.72380,726,679.72380,726,679.72
  期末现金及现金等价物余额844,872,627.89307,635,205.35212,779,656.08191,164,753.82
补充资料:
  净利润-169,529,551.28-107,270,405.49
  资产减值准备-22,113,574.31-16,692,488.93
  固定资产和投资性房地产折旧-60,145,055.11-27,853,163.05
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-56,798,858.17-27,853,163.05
    投资性房地产折旧-3,346,196.94--
  无形资产摊销-28,591,356.18-14,584,277.93
  长期待摊费用摊销-25,507,756.31-11,841,359.76
  处置固定资产、无形资产和其他长期资产的损失--151,337.61--222,442.1
  固定资产报废损失-25,956.79-17,786.63
  公允价值变动损失-488-264
  财务费用-40,155,131.56-18,504,245.96
  投资损失--378,578.68--370,115.59
  递延所得税--37,407,158.41--13,992,337.96
  其中:递延所得税资产减少--37,407,158.41--13,992,337.96
  存货的减少--111,363,254.63--57,640,800.9
  经营性应收项目的减少--126,433,878.98--111,546,493.62
  经营性应付项目的增加-13,953,774.78--16,893,739.57
  其他-21,941,172.57-6,541,657.13
  现金的期末余额-307,635,205.35-191,164,753.82
  减:现金的期初余额-380,726,679.72-380,726,679.72
  现金及现金等价物的净增加额--73,091,474.37--189,561,925.9
公告日期2026-04-252026-04-212025-10-272025-08-23
审计意见(境内)标准无保留意见
TOP↑