当前位置:首页 - 行情中心 - *ST万方(000638) - 财务分析 - 现金流量表

*ST万方

(000638)

  

流通市值:13.46亿  总市值:13.51亿
流通股本:3.10亿   总股本:3.11亿

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198,840,472.91104,706,161.67506,516,626.63110,833,824.61
  收到的税费返还8,601.948,601.9479,566.0774,327.73
  收到其他与经营活动有关的现金5,809,028.612,494,784.282,220,368.033,687,377.53
  经营活动现金流入小计204,658,103.46107,209,547.89508,816,560.73114,595,529.87
  购买商品、接受劳务支付的现金198,629,014.78109,938,623.47451,805,095.18123,455,546.92
  支付给职工以及为职工支付的现金9,626,096.084,845,159.822,287,180.8217,833,280.63
  支付的各项税费3,639,877.27780,924.033,797,683.374,212,248.26
  支付其他与经营活动有关的现金12,824,684.249,243,680.9612,660,531.5413,151,779.72
  经营活动现金流出小计224,719,672.37124,808,388.26490,550,490.91158,652,855.53
  经营活动产生的现金流量净额-20,061,568.91-17,598,840.3718,266,069.82-44,057,325.66
二、投资活动产生的现金流量:
  收回投资收到的现金---10,840,524.31105,319,361
  处置固定资产、无形资产和其他长期资产收回的现金净额--8,0008,000
  处置子公司及其他营业单位收到的现金净额6,656,906.29-41,432,439.36-
  收到的其他与投资活动有关的现金--686,922.64-
  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6,656,906.29-31,286,837.69105,327,361
  购建固定资产、无形资产和其他长期资产支付的现金14,501,055.91,535,818.8828,850,132.6415,448,490.85
  投资支付的现金--2,187,0004,690,301
  取得子公司及其他营业单位支付的现金--1-
  支付其他与投资活动有关的现金---11,408,152.73
  投资活动现金流出小计14,501,055.91,535,818.8831,037,133.6431,546,944.58
  投资活动产生的现金流量净额-7,844,149.61-1,535,818.88249,704.0573,780,416.42
三、筹资活动产生的现金流量:
  吸收投资收到的现金500,000-251,103.152,981,286
  其中:子公司吸收少数股东投资收到的现金500,000---
  取得借款收到的现金44,436,369.79920,0006,148,0003,428,000
  收到其他与筹资活动有关的现金--47,060,285.9843,964,764.14
  筹资活动现金流入小计44,936,369.79920,00053,459,389.1350,374,050.14
  偿还债务支付的现金39,900,798.39435,714.313,502,544.6610,949,314.78
  分配股利、利润或偿付利息支付的现金1,055,513.52320,784.36,451,449.145,093,526.55
  支付其他与筹资活动有关的现金3,000,000-29,630,868.132,412,031.8
  筹资活动现金流出小计43,956,311.91756,498.649,584,861.948,454,873.13
  筹资活动产生的现金流量净额980,057.88163,501.43,874,527.231,919,177.01
五、现金及现金等价物净增加额-26,925,660.64-18,971,157.8522,390,301.131,642,267.77
  加:期初现金及现金等价物余额51,427,455.8251,432,455.8229,037,154.7229,037,154.72
  期末现金及现金等价物余额24,501,795.1832,461,297.9751,427,455.8260,679,422.49
补充资料:
  净利润-6,412,390.29-5,308,571.01-
  资产减值准备342,150.29-1,787,918.87-
  固定资产和投资性房地产折旧1,995,260.53-7,207,801.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧1,995,260.53-7,207,801.99-
  无形资产摊销273,248.88-1,153,444.98-
  长期待摊费用摊销377,596.76-467,450.11-
  处置固定资产、无形资产和其他长期资产的损失---39,788.31-
  固定资产报废损失10,720.45---
  财务费用1,105,823.79-4,416,687.08-
  投资损失344,728.2-19,797,591.3-
  递延所得税133,410.97-631,905.17-
  其中:递延所得税资产减少399,696.6-1,475,238.62-
    递延所得税负债增加-266,285.63--843,333.45-
  存货的减少5,514,080.84--4,662,716.25-
  经营性应收项目的减少-4,922,645.84-31,845,341.18-
  经营性应付项目的增加-19,695,956.2--51,179,038.06-
  现金的期末余额24,501,795.18-51,427,455.82-
  减:现金的期初余额51,427,455.82-29,037,154.72-
  现金及现金等价物的净增加额-26,925,660.64-22,390,301.1-
公告日期2025-08-292025-04-292025-04-292024-10-31
审计意见(境内)保留意见
TOP↑