当前位置:首页 - 行情中心 - 万里扬(002434) - 财务分析 - 现金流量表

万里扬

(002434)

  

流通市值:79.47亿  总市值:79.54亿
流通股本:13.11亿   总股本:13.13亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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2,562,261,768.041,648,890,781.12794,591,419.853,456,204,611.15
  收到的税费返还1,709,466.92412,601.739,247.0267,573,121.91
  收到其他与经营活动有关的现金125,201,955.54119,976,500.3830,504,174.74220,035,237.98
  经营活动现金流入小计2,689,173,190.51,769,279,883.23825,104,841.613,743,812,971.04
  购买商品、接受劳务支付的现金2,124,684,938.141,488,610,993.19626,336,746.741,851,539,450.87
  支付给职工以及为职工支付的现金372,856,692.31273,922,702.89152,115,200.24535,510,677.31
  支付的各项税费114,656,826.8277,194,683.0527,702,578.7370,350,918.39
  支付其他与经营活动有关的现金193,333,505.79148,100,298.1629,024,122.94137,316,314.28
  经营活动现金流出小计2,805,531,963.061,987,828,677.29835,178,648.622,894,717,360.85
  经营活动产生的现金流量净额-116,358,772.56-218,548,794.06-10,073,807.01849,095,610.19
二、投资活动产生的现金流量:
  收回投资收到的现金3,756,885.68--751,982,667.72
  取得投资收益收到的现金15,855,097.8413,224,117.57-32,546,675.56
  处置固定资产、无形资产和其他长期资产收回的现金净额1,067,787.617,787.61-8,504,820.96
  处置子公司及其他营业单位收到的现金净额44,153,379.5141,580,888.0431,580,888.045,080,743.89
  收到的其他与投资活动有关的现金37,658,886.3726,672,121.6-27,209,553.45
  投资活动现金流入小计102,492,037.0181,484,914.8231,580,888.04825,324,461.58
  购建固定资产、无形资产和其他长期资产支付的现金133,513,247.45130,765,678.23134,538,755.14698,204,810.48
  投资支付的现金---119,399,200
  支付其他与投资活动有关的现金--1,090,621.4687,554,865.02
  投资活动现金流出小计133,513,247.45130,765,678.23135,629,376.6905,158,875.5
  投资活动产生的现金流量净额-31,021,210.44-49,280,763.41-104,048,488.56-79,834,413.92
三、筹资活动产生的现金流量:
  吸收投资收到的现金---6,628,110
  其中:子公司吸收少数股东投资收到的现金---6,628,110
  取得借款收到的现金860,000,000800,000,00050,000,0001,566,378,000
  筹资活动现金流入小计860,000,000800,000,00050,000,0001,573,006,110
  偿还债务支付的现金842,582,608.34701,850,491.6791,218,3752,140,435,000
  分配股利、利润或偿付利息支付的现金82,024,071.7572,593,111.835,433,181.46178,677,356.61
  支付其他与筹资活动有关的现金---3,901,589.53
  筹资活动现金流出小计924,606,680.09774,443,603.596,651,556.462,323,013,946.14
  筹资活动产生的现金流量净额-64,606,680.0925,556,396.5-46,651,556.46-750,007,836.14
五、现金及现金等价物净增加额-211,986,663.09-242,273,160.97-160,773,852.0319,253,360.13
  加:期初现金及现金等价物余额410,612,268.4410,612,268.4410,612,268.4391,358,908.27
  期末现金及现金等价物余额198,625,605.31168,339,107.43249,838,416.37410,612,268.4
补充资料:
  净利润-70,147,704.94-267,456,473.44
  资产减值准备-1,845,982-159,493,456.63
  固定资产和投资性房地产折旧-245,797,867.44-468,343,440.86
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-245,797,867.44-468,343,440.86
  无形资产摊销-22,472,027.45-42,563,582.45
  长期待摊费用摊销-7,432,919.21-22,417,306.49
  处置固定资产、无形资产和其他长期资产的损失-29,674.29-55,235.23
  固定资产报废损失---2,896,863.92
  财务费用-12,164,220.17-48,026,740.47
  投资损失--48,662,458.92--344,577,683.22
  递延所得税-1,129,542.55-1,334,278.32
  其中:递延所得税资产减少-1,129,542.55--13,822,205.22
    递延所得税负债增加---15,156,483.54
  存货的减少-26,322,934.57--117,522,611.09
  经营性应收项目的减少--58,995,449.6-66,217,883.38
  经营性应付项目的增加--498,576,280.16-221,198,540.21
  其他---11,192,103.1
  现金的期末余额-168,339,107.43-410,612,268.4
  减:现金的期初余额-410,612,268.4-391,358,908.27
  现金及现金等价物的净增加额--242,273,160.97-19,253,360.13
公告日期2026-10-232026-08-262026-04-282026-04-21
审计意见(境内)标准无保留意见
TOP↑