当前位置:首页 - 行情中心 - 万马股份(002276) - 财务分析 - 现金流量表

万马股份

(002276)

  

流通市值:152.47亿  总市值:153.87亿
流通股本:10.05亿   总股本:10.14亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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2,654,688,175.1413,742,498,310.129,512,082,910.245,865,899,956.8
收到的税费返还61,989,063.88224,573,886.47178,301,825.76106,794,679.77
收到其他与经营活动有关的现金176,384,536.9513,602,705.75268,013,523.27255,478,924.23
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,893,061,775.9214,480,674,902.349,958,398,259.276,228,173,560.8
购买商品、接受劳务支付的现金3,128,559,995.2812,228,574,852.68,532,655,924.825,515,086,573.55
支付给职工以及为职工支付的现金207,788,612.04766,305,131.59575,932,952.35389,929,946.84
支付的各项税费95,015,257.85326,413,084.45264,189,359.73196,969,768.74
支付其他与经营活动有关的现金335,116,308.65958,779,021.4637,042,897.78477,396,236.96
经营活动现金流出的平衡项目0000
经营活动现金流出小计3,766,480,173.8214,280,072,090.0410,009,821,134.686,579,382,526.09
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-873,418,397.9200,602,812.3-51,422,875.41-351,208,965.29
二、投资活动产生的现金流量:
取得投资收益收到的现金886,963.285,636,501.794,730,592.252,423,381.74
处置固定资产、无形资产和其他长期资产收回的现金净额351,644.663,531,442.424,838,179.63890,519.12
收到的其他与投资活动有关的现金1,519,323,022.64,900,790,814.723,382,650,950.331,571,240,423.49
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,520,561,630.544,909,958,758.933,392,219,722.211,574,554,324.35
购建固定资产、无形资产和其他长期资产支付的现金81,379,255.15409,552,331.5282,249,473.55211,250,859.32
支付其他与投资活动有关的现金1,444,000,637.25,001,382,432.013,380,798,224.711,659,877,219.3
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,525,379,892.355,410,934,763.513,663,047,698.261,871,128,078.62
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-4,818,261.81-500,976,004.58-270,827,976.05-296,573,754.27
三、筹资活动产生的现金流量:
取得借款收到的现金196,108,978.35502,309,967.06354,348,379.13300,834,279.17
收到其他与筹资活动有关的现金266,197,187.11817,755,667.68906,345,791.32626,995,791.32
筹资活动现金流入平衡项目0000
筹资活动现金流入小计462,306,165.461,320,065,634.741,260,694,170.45927,830,070.49
偿还债务支付的现金102,600,0001,061,100,000880,500,000600,900,000
分配股利、利润或偿付利息支付的现金4,947,618.8106,365,712.2399,509,621.9676,209,077.72
其中:子公司支付给少数股东的股利、利润-2,555,232.642,555,232.641,280,000
支付其他与筹资活动有关的现金124,340,121.64345,618,440.54391,108,123.65276,123,572.69
筹资活动现金流出平衡项目0000
筹资活动现金流出小计231,887,740.441,513,084,152.771,371,117,745.61953,232,650.41
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额230,418,425.02-193,018,518.03-110,423,575.16-25,402,579.92
四、汇率变动对现金及现金等价物的影响2,246,266.557,487,243.833,931,225.564,677,754.65
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额-645,571,968.14-485,904,466.48-428,743,201.06-668,507,544.83
加:期初现金及现金等价物余额1,320,071,795.511,805,976,261.991,805,976,261.991,805,976,261.99
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额674,499,827.371,320,071,795.511,377,233,060.931,137,468,717.16
补充资料:
净利润-343,697,516.34-206,902,516.73
资产减值准备-101,560,475.42-59,683,566.43
固定资产和投资性房地产折旧-215,841,132.41-100,641,068.83
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-215,841,132.41-100,641,068.83
无形资产摊销-12,450,970.04-6,302,923.97
长期待摊费用摊销-9,882,462.15-4,422,506.38
处置固定资产、无形资产和其他长期资产的损失-2,952,538.79--197,447.71
固定资产报废损失-5,174,557.82-2,994,636.53
公允价值变动损失-6,567,494.62-7,157,268.06
财务费用-42,047,096.11-20,939,270.45
投资损失-14,889,470.38--6,902,418.1
递延所得税--25,462,726.41--10,085,411.61
其中:递延所得税资产减少--17,255,359.83--4,407,734.92
递延所得税负债增加--8,207,366.58--5,677,676.69
存货的减少--149,354,271.43-140,457,400.39
经营性应收项目的减少--1,534,802,455.45--1,847,683,435.29
经营性应付项目的增加-1,123,586,767.17-948,393,561.13
现金的期末余额-1,320,071,795.51-1,137,468,717.16
减:现金的期初余额-1,805,976,261.99-1,805,976,261.99
公告日期2025-04-252025-04-192024-10-212024-08-31
审计意见(境内)标准无保留意见
TOP↑