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:75.80亿  总市值:75.87亿
流通股本:13.11亿   总股本:13.13亿

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1,648,890,781.12794,591,419.853,456,204,611.154,032,744,110.31
  收到的税费返还412,601.739,247.0267,573,121.9111,798,109.54
  收到其他与经营活动有关的现金119,976,500.3830,504,174.74220,035,237.98151,560,431.87
  经营活动现金流入小计1,769,279,883.23825,104,841.613,743,812,971.044,196,102,651.72
  购买商品、接受劳务支付的现金1,488,610,993.19626,336,746.741,851,539,450.872,659,830,812.02
  支付给职工以及为职工支付的现金273,922,702.89152,115,200.24535,510,677.31409,159,153.86
  支付的各项税费77,194,683.0527,702,578.7370,350,918.39346,369,970.7
  支付其他与经营活动有关的现金148,100,298.1629,024,122.94137,316,314.28132,072,186.5
  经营活动现金流出小计1,987,828,677.29835,178,648.622,894,717,360.853,547,432,123.08
  经营活动产生的现金流量净额-218,548,794.06-10,073,807.01849,095,610.19648,670,528.64
二、投资活动产生的现金流量:
  收回投资收到的现金--751,982,667.72513,528,300
  取得投资收益收到的现金13,224,117.57-32,546,675.5631,600,713.68
  处置固定资产、无形资产和其他长期资产收回的现金净额7,787.61-8,504,820.9611,264.87
  处置子公司及其他营业单位收到的现金净额41,580,888.0431,580,888.045,080,743.89580,743.89
  收到的其他与投资活动有关的现金26,672,121.6-27,209,553.459,643,333.8
  投资活动现金流入小计81,484,914.8231,580,888.04825,324,461.58555,364,356.24
  购建固定资产、无形资产和其他长期资产支付的现金130,765,678.23134,538,755.14698,204,810.48383,498,510.09
  投资支付的现金--119,399,200-
  支付其他与投资活动有关的现金-1,090,621.4687,554,865.0287,554,865.02
  投资活动现金流出小计130,765,678.23135,629,376.6905,158,875.5471,053,375.11
  投资活动产生的现金流量净额-49,280,763.41-104,048,488.56-79,834,413.9284,310,981.13
三、筹资活动产生的现金流量:
  吸收投资收到的现金--6,628,110258,110
  其中:子公司吸收少数股东投资收到的现金--6,628,110258,110
  取得借款收到的现金800,000,00050,000,0001,566,378,0001,305,378,000
  筹资活动现金流入小计800,000,00050,000,0001,573,006,1101,305,636,110
  偿还债务支付的现金701,850,491.6791,218,3752,140,435,0001,692,005,275.4
  分配股利、利润或偿付利息支付的现金72,593,111.835,433,181.46178,677,356.61164,397,475.14
  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774,443,603.596,651,556.462,323,013,946.141,856,402,750.54
  筹资活动产生的现金流量净额25,556,396.5-46,651,556.46-750,007,836.14-550,766,640.54
五、现金及现金等价物净增加额-242,273,160.97-160,773,852.0319,253,360.13182,214,869.23
  加:期初现金及现金等价物余额410,612,268.4410,612,268.4391,358,908.27391,358,908.27
  期末现金及现金等价物余额168,339,107.43249,838,416.37410,612,268.4573,573,777.5
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2026-08-262026-04-282026-04-212025-10-25
审计意见(境内)标准无保留意见
TOP↑