当前位置:首页 - 行情中心 - 万丰奥威(002085) - 财务分析 - 现金流量表

万丰奥威

(002085)

  

流通市值:197.89亿  总市值:197.89亿
流通股本:21.23亿   总股本:21.23亿

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7,534,240,647.343,178,853,369.1914,757,517,862.3310,827,750,823.71
  收到的税费返还101,328,888.7347,555,601.62135,172,734.9138,178,414.93
  收到其他与经营活动有关的现金71,402,044.5227,896,129.88240,143,562.81110,317,671.6
  经营活动现金流入小计7,706,971,580.593,254,305,100.6915,132,834,160.0411,076,246,910.24
  购买商品、接受劳务支付的现金5,443,757,875.92,693,210,231.5410,323,917,008.138,038,470,039.52
  支付给职工以及为职工支付的现金964,967,214.52492,035,216.442,343,908,527.381,575,385,641.27
  支付的各项税费433,011,440.68238,636,950.74385,934,667.82557,207,157.64
  支付其他与经营活动有关的现金429,034,586.8152,434,078.04615,312,513.96345,091,279.09
  经营活动现金流出小计7,270,771,117.913,476,316,476.7613,669,072,717.2910,516,154,117.52
  经营活动产生的现金流量净额436,200,462.68-222,011,376.071,463,761,442.75560,092,792.72
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额998,155.45457,717.950,401,510.33898,370.09
  处置子公司及其他营业单位收到的现金净额398,431,847.52-100,000,000-
  投资活动现金流入小计399,430,002.97457,717.9150,401,510.33898,370.09
  购建固定资产、无形资产和其他长期资产支付的现金216,392,621.92112,910,006.75562,140,212.34300,411,997.86
  取得子公司及其他营业单位支付的现金--188,819,437.58186,254,772.71
  投资活动现金流出小计216,392,621.92112,910,006.75750,959,649.92486,666,770.57
  投资活动产生的现金流量净额183,037,381.05-112,452,288.85-600,558,139.59-485,768,400.48
三、筹资活动产生的现金流量:
  取得借款收到的现金3,774,637,590.51,101,689,414.373,628,394,772.832,839,633,787.79
  筹资活动现金流入小计3,774,637,590.51,101,689,414.373,628,394,772.832,839,633,787.79
  偿还债务支付的现金1,952,885,634.72756,089,414.373,365,317,912.382,516,523,540.92
  分配股利、利润或偿付利息支付的现金175,538,182.7935,947,194.65722,502,139.71454,085,463.78
  其中:子公司支付给少数股东的股利、利润--132,348,765.5112,202,140.03
  支付其他与筹资活动有关的现金2,009,372,869.091,225,691.4211,410,699.9510,208,677.79
  筹资活动现金流出小计4,137,796,686.6793,262,300.424,299,230,752.042,980,817,682.49
  筹资活动产生的现金流量净额-363,159,096.1308,427,113.95-670,835,979.21-141,183,894.7
四、汇率变动对现金及现金等价物的影响-96,314,031.22-46,287,270.79-2,458,394.7-4,858,356.74
五、现金及现金等价物净增加额159,764,716.41-72,323,821.76189,908,929.25-71,717,859.2
  加:期初现金及现金等价物余额1,952,377,660.641,952,377,660.641,762,468,731.391,762,468,731.39
  期末现金及现金等价物余额2,112,142,377.051,880,053,838.881,952,377,660.641,690,750,872.19
补充资料:
  净利润515,418,375.82-1,140,759,733.81-
  资产减值准备411,762.77-65,227,267.54-
  固定资产和投资性房地产折旧246,244,212.56-460,863,732.66-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧246,244,212.56-460,863,732.66-
  无形资产摊销28,100,609.29-57,459,191.73-
  长期待摊费用摊销42,865,393.5-107,230,720.59-
  处置固定资产、无形资产和其他长期资产的损失432,106.14--5,063,958.54-
  固定资产报废损失-765.38-36,792.12-
  公允价值变动损失-39,866.07-9,683,153.06-
  财务费用78,194,038.76-175,246,078.37-
  投资损失16,734,041.58---
  递延所得税7,579,026.93-41,327,890.57-
  其中:递延所得税资产减少1,111,832.46-37,721,781.3-
    递延所得税负债增加6,467,194.47-3,606,109.27-
  存货的减少-61,588,641.33--126,001,666.23-
  经营性应收项目的减少-54,120,381.13--2,306,331,034.01-
  经营性应付项目的增加-397,199,983.38-1,935,590,807.57-
  其他0--120,308,558.05-
  现金的期末余额2,112,142,377.05-1,952,377,660.64-
  减:现金的期初余额1,952,377,660.64-1,762,468,731.39-
  现金及现金等价物的净增加额159,764,716.41-189,908,929.25-
公告日期2026-08-262026-04-292026-04-292025-10-25
审计意见(境内)标准无保留意见
TOP↑