当前位置:首页 - 行情中心 - 万安科技(002590) - 财务分析 - 现金流量表

万安科技

(002590)

  

流通市值:70.63亿  总市值:74.07亿
流通股本:4.95亿   总股本:5.19亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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1,318,279,209.54668,957,438.123,417,656,115.481,983,954,104.61
  收到的税费返还21,462,876.3215,217,461.6329,568,923.8118,032,687.78
  收到其他与经营活动有关的现金28,754,615.5614,220,807.3290,155,116.9154,174,329.52
  经营活动现金流入小计1,368,496,701.42698,395,707.073,537,380,156.22,056,161,121.91
  购买商品、接受劳务支付的现金783,300,267.15377,245,676.462,396,564,383.461,260,175,418.58
  支付给职工以及为职工支付的现金317,479,302.51165,457,048.53594,238,585.87423,584,448.33
  支付的各项税费76,691,230.1232,900,923.6897,124,069.0473,104,165.52
  支付其他与经营活动有关的现金112,023,488.2664,829,855.08201,999,718.92134,532,085.78
  经营活动现金流出小计1,289,494,288.04640,433,503.753,289,926,757.291,891,396,118.21
  经营活动产生的现金流量净额79,002,413.3857,962,203.32247,453,398.91164,765,003.7
二、投资活动产生的现金流量:
  收回投资收到的现金--10,770,126.691,200,000
  处置固定资产、无形资产和其他长期资产收回的现金净额308,930.4100.413,631,077.491,107,432.49
  投资活动现金流入小计308,930.4100.424,401,204.182,307,432.49
  购建固定资产、无形资产和其他长期资产支付的现金111,709,228.5268,427,985.5241,568,643.03249,301,625.34
  投资支付的现金133,370,80053,348,42016,327,272.7317,931,500
  投资活动现金流出小计245,080,028.52121,776,405.5257,895,915.76267,233,125.34
  投资活动产生的现金流量净额-244,771,098.12-121,776,305.1-233,494,711.58-264,925,692.85
三、筹资活动产生的现金流量:
  吸收投资收到的现金--418,627,169.66414,699,896.93
  其中:子公司吸收少数股东投资收到的现金--13,200,0008,600,000
  取得借款收到的现金407,000,000117,000,000684,000,000614,000,000
  筹资活动现金流入小计407,000,000117,000,0001,102,627,169.661,028,699,896.93
  偿还债务支付的现金445,990,00094,000,000762,666,666.66563,990,000.01
  分配股利、利润或偿付利息支付的现金39,783,887.815,581,161.0418,670,928.9514,982,062.39
  其中:子公司支付给少数股东的股利、利润2,000,0002,000,000--
  支付其他与筹资活动有关的现金32,776,865.24,329,578.9421,953,913.7911,176,364.41
  筹资活动现金流出小计518,550,753.01103,910,739.98803,291,509.4590,148,426.81
  筹资活动产生的现金流量净额-111,550,753.0113,089,260.02299,335,660.26438,551,470.12
四、汇率变动对现金及现金等价物的影响1,806,331.06360,496.261,195,041.192,740,736.09
五、现金及现金等价物净增加额-275,513,106.69-50,364,345.5314,489,388.78341,131,517.06
  加:期初现金及现金等价物余额990,072,250.23990,072,250.23663,432,279.34663,432,279.34
  期末现金及现金等价物余额714,559,143.54939,707,904.73977,921,668.121,004,563,796.4
补充资料:
  净利润87,026,815.09-209,793,415.02-
  资产减值准备20,759,356.3-39,382,017.46-
  固定资产和投资性房地产折旧95,388,792.34-174,301,908.81-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧95,388,792.34-174,301,908.81-
  无形资产摊销7,921,778-12,868,797.75-
  长期待摊费用摊销1,429,003.04-1,781,608.91-
  处置固定资产、无形资产和其他长期资产的损失-701,958.26--4,908,842.71-
  固定资产报废损失275,408.75-1,711,931.22-
  财务费用10,715,382.57-20,825,666.87-
  投资损失11,868,203.21-21,133,878.69-
  递延所得税-6,521,952.93--2,695,637.65-
  其中:递延所得税资产减少-6,517,718.14-16,897,897.85-
    递延所得税负债增加-4,234.79--19,593,535.5-
  存货的减少-121,186,141.61--52,453,870.79-
  经营性应收项目的减少46,541,030.02--368,148,945.58-
  经营性应付项目的增加-65,524,836.85-134,488,893.39-
  其他-15,573,957.84-10,896,790.46-
  现金的期末余额714,559,143.54-977,921,668.12-
  减:现金的期初余额990,072,250.23-663,432,279.34-
  现金及现金等价物的净增加额-275,513,106.69-314,489,388.78-
公告日期2025-08-222025-04-252025-04-112024-10-23
审计意见(境内)标准无保留意见
TOP↑