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:2.77亿  总市值:2.77亿
流通股本:3.11亿   总股本:3.11亿

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12,860,011.25327,145,753.62245,004,846.47198,840,472.91
  收到的税费返还1,397.6854,207.7934,421.818,601.94
  收到其他与经营活动有关的现金1,076,119.782,745,774.946,160,344.385,809,028.61
  经营活动现金流入小计13,937,528.71329,945,736.35251,199,612.66204,658,103.46
  购买商品、接受劳务支付的现金9,480,429.38311,999,272.07231,103,290.75198,629,014.78
  支付给职工以及为职工支付的现金4,227,428.519,683,570.9914,388,000.519,626,096.08
  支付的各项税费787,268.464,070,442.674,083,646.243,639,877.27
  支付其他与经营活动有关的现金3,389,508.1919,127,643.9215,306,522.512,824,684.24
  经营活动现金流出小计17,884,634.53354,880,929.65264,881,460224,719,672.37
  经营活动产生的现金流量净额-3,947,105.82-24,935,193.3-13,681,847.34-20,061,568.91
二、投资活动产生的现金流量:
  取得投资收益收到的现金-100--
  处置固定资产、无形资产和其他长期资产收回的现金净额-30,973.45--
  处置子公司及其他营业单位收到的现金净额-6,800,0006,656,906.296,656,906.29
  投资活动现金流入的平衡项目-000
  投资活动现金流入小计-6,831,073.456,656,906.296,656,906.29
  购建固定资产、无形资产和其他长期资产支付的现金240,159.0419,474,589.1717,526,019.0414,501,055.9
  投资支付的现金-400,000--
  支付其他与投资活动有关的现金-4,167,131.77--
  投资活动现金流出小计240,159.0424,041,720.9417,526,019.0414,501,055.9
  投资活动产生的现金流量净额-240,159.04-17,210,647.49-10,869,112.75-7,844,149.61
三、筹资活动产生的现金流量:
  吸收投资收到的现金-500,000500,000500,000
  其中:子公司吸收少数股东投资收到的现金-500,000500,000500,000
  取得借款收到的现金1,000,00054,228,750.7147,082,560.2544,436,369.79
  收到其他与筹资活动有关的现金-4,164,835.77--
  筹资活动现金流入小计1,000,00058,893,586.4847,582,560.2544,936,369.79
  偿还债务支付的现金1,904,201.1743,052,703.1641,632,703.1639,900,798.39
  分配股利、利润或偿付利息支付的现金172,729.681,579,159.141,542,305.121,055,513.52
  支付其他与筹资活动有关的现金5,221.221,330,748.815,967,303.573,000,000
  筹资活动现金流出小计2,082,152.0745,962,611.1149,142,311.8543,956,311.91
  筹资活动产生的现金流量净额-1,082,152.0712,930,975.37-1,559,751.6980,057.88
五、现金及现金等价物净增加额-5,269,416.93-29,214,865.42-26,110,711.69-26,925,660.64
  加:期初现金及现金等价物余额22,212,590.451,427,455.8251,427,455.8251,427,455.82
  期末现金及现金等价物余额16,943,173.4722,212,590.425,316,744.1324,501,795.18
补充资料:
  净利润--59,542,523.83--6,412,390.29
  资产减值准备-11,022,660.6-342,150.29
  固定资产和投资性房地产折旧-3,946,256.04-1,995,260.53
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-3,946,256.04-1,995,260.53
  无形资产摊销-559,490.87-273,248.88
  长期待摊费用摊销-615,474.94-377,596.76
  处置固定资产、无形资产和其他长期资产的损失--26,867.26--
  固定资产报废损失-10,720.45-10,720.45
  财务费用-2,222,841.75-1,105,823.79
  投资损失-82,726.84-344,728.2
  递延所得税--632,229-133,410.97
  其中:递延所得税资产减少-6,872.55-399,696.6
    递延所得税负债增加--639,101.55--266,285.63
  存货的减少-16,141,032.41-5,514,080.84
  经营性应收项目的减少-270,564.2--4,922,645.84
  经营性应付项目的增加--1,313,145.38--19,695,956.2
  现金的期末余额-22,212,590.4-24,501,795.18
  减:现金的期初余额-51,427,455.82-51,427,455.82
  现金及现金等价物的净增加额--29,214,865.42--26,925,660.64
公告日期2026-04-292026-04-292025-10-312025-08-29
审计意见(境内)无法表示意见
TOP↑