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:294.50亿  总市值:294.50亿
流通股本:21.23亿   总股本:21.23亿

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3,178,853,369.1914,757,517,862.3310,827,750,823.717,178,293,073.51
  收到的税费返还47,555,601.62135,172,734.9138,178,414.93104,499,937.3
  收到其他与经营活动有关的现金27,896,129.88240,143,562.81110,317,671.676,813,536.65
  经营活动现金流入小计3,254,305,100.6915,132,834,160.0411,076,246,910.247,359,606,547.46
  购买商品、接受劳务支付的现金2,693,210,231.5410,323,917,008.138,038,470,039.525,172,600,956.86
  支付给职工以及为职工支付的现金492,035,216.442,343,908,527.381,575,385,641.271,057,860,257.69
  支付的各项税费238,636,950.74385,934,667.82557,207,157.64360,175,559.51
  支付其他与经营活动有关的现金52,434,078.04615,312,513.96345,091,279.09273,413,700.72
  经营活动现金流出小计3,476,316,476.7613,669,072,717.2910,516,154,117.526,864,050,474.78
  经营活动产生的现金流量净额-222,011,376.071,463,761,442.75560,092,792.72495,556,072.68
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457,717.950,401,510.33898,370.09702,756.09
  处置子公司及其他营业单位收到的现金净额-100,000,000--
  投资活动现金流入小计457,717.9150,401,510.33898,370.09702,756.09
  购建固定资产、无形资产和其他长期资产支付的现金112,910,006.75562,140,212.34300,411,997.86183,866,471.75
  取得子公司及其他营业单位支付的现金-188,819,437.58186,254,772.71186,254,772.71
  投资活动现金流出小计112,910,006.75750,959,649.92486,666,770.57370,121,244.46
  投资活动产生的现金流量净额-112,452,288.85-600,558,139.59-485,768,400.48-369,418,488.37
三、筹资活动产生的现金流量:
  取得借款收到的现金1,101,689,414.373,628,394,772.832,839,633,787.792,339,622,868
  筹资活动现金流入小计1,101,689,414.373,628,394,772.832,839,633,787.792,339,622,868
  偿还债务支付的现金756,089,414.373,365,317,912.382,516,523,540.921,839,873,540.92
  分配股利、利润或偿付利息支付的现金35,947,194.65722,502,139.71454,085,463.78392,694,931.14
  其中:子公司支付给少数股东的股利、利润-132,348,765.5112,202,140.0394,702,140.03
  支付其他与筹资活动有关的现金1,225,691.4211,410,699.9510,208,677.797,970,098.44
  筹资活动现金流出小计793,262,300.424,299,230,752.042,980,817,682.492,240,538,570.5
  筹资活动产生的现金流量净额308,427,113.95-670,835,979.21-141,183,894.799,084,297.5
四、汇率变动对现金及现金等价物的影响-46,287,270.79-2,458,394.7-4,858,356.7419,785,068.65
五、现金及现金等价物净增加额-72,323,821.76189,908,929.25-71,717,859.2245,006,950.46
  加:期初现金及现金等价物余额1,952,377,660.641,762,468,731.391,762,468,731.391,762,468,731.39
  期末现金及现金等价物余额1,880,053,838.881,952,377,660.641,690,750,872.192,007,475,681.85
补充资料:
  净利润-1,140,759,733.81-650,744,086.2
  资产减值准备-65,227,267.54--513,373.31
  固定资产和投资性房地产折旧-460,863,732.66-249,527,476.76
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-460,863,732.66-249,527,476.76
  无形资产摊销-57,459,191.73-19,253,426.78
  长期待摊费用摊销-107,230,720.59-58,265,188.84
  处置固定资产、无形资产和其他长期资产的损失--5,063,958.54-392,433.06
  固定资产报废损失-36,792.12--71,505.61
  公允价值变动损失-9,683,153.06-0
  财务费用-175,246,078.37-86,689,866.19
  投资损失---0
  递延所得税-41,327,890.57--4,986,556.6
  其中:递延所得税资产减少-37,721,781.3--5,122,329.89
    递延所得税负债增加-3,606,109.27-135,773.29
  存货的减少--126,001,666.23--697,155,753.14
  经营性应收项目的减少--2,306,331,034.01-205,584,460.48
  经营性应付项目的增加-1,935,590,807.57--87,561,629.27
  其他--120,308,558.05-0
  现金的期末余额-1,952,377,660.64-2,007,475,681.85
  减:现金的期初余额-1,762,468,731.39-1,762,468,731.39
  现金及现金等价物的净增加额-189,908,929.25-245,006,950.46
公告日期2026-04-292026-04-292025-10-252025-08-26
审计意见(境内)标准无保留意见
TOP↑