当前位置:首页 - 行情中心 - 万润股份(002643) - 财务分析 - 现金流量表

万润股份

(002643)

  

流通市值:107.18亿  总市值:108.81亿
流通股本:9.02亿   总股本:9.16亿

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2,800,301,996.891,834,516,464.4885,948,557.883,815,464,831.89
  收到的税费返还88,467,634.6665,795,567.9127,697,619.63137,091,700.04
  收到其他与经营活动有关的现金39,365,174.1234,816,392.9913,095,067.9271,897,500.39
  经营活动现金流入小计2,928,134,805.671,935,128,425.3926,741,245.434,024,454,032.32
  购买商品、接受劳务支付的现金1,131,149,369.02746,115,665.18361,416,610.031,426,333,212.58
  支付给职工以及为职工支付的现金879,527,051.58611,865,066.34357,645,287.211,075,202,220.71
  支付的各项税费115,174,976.5281,861,576.8834,763,811.29147,443,441.62
  支付其他与经营活动有关的现金183,911,217.07122,323,204.5339,199,059.55285,586,442.55
  经营活动现金流出小计2,309,762,614.191,562,165,512.93793,024,768.082,934,565,317.46
  经营活动产生的现金流量净额618,372,191.48372,962,912.37133,716,477.351,089,888,714.86
二、投资活动产生的现金流量:
  收回投资收到的现金60,000,00060,000,00060,000,000230,000,000
  取得投资收益收到的现金114,633.33114,633.33114,633.33259,220.02
  处置固定资产、无形资产和其他长期资产收回的现金净额317,314.85314,873.9661,557.271,471,126.25
  投资活动现金流入小计60,431,948.1860,429,507.2960,176,190.6231,730,346.27
  购建固定资产、无形资产和其他长期资产支付的现金481,465,037.35321,843,929.19166,028,178.16693,516,162.07
  投资支付的现金---120,000,000
  投资活动现金流出小计481,465,037.35321,843,929.19166,028,178.16813,516,162.07
  投资活动产生的现金流量净额-421,033,089.17-261,414,421.9-105,851,987.56-581,785,815.8
三、筹资活动产生的现金流量:
  取得借款收到的现金847,284,284712,821,038517,560,700496,558,531.47
  收到其他与筹资活动有关的现金10,236.11---
  筹资活动现金流入小计847,294,520.11712,821,038517,560,700496,558,531.47
  偿还债务支付的现金531,374,651.77345,291,186.77226,083,465540,704,139.19
  分配股利、利润或偿付利息支付的现金139,278,088.14130,496,152.98,525,666.56183,657,492.94
  其中:子公司支付给少数股东的股利、利润---51,250,000
  支付其他与筹资活动有关的现金31,808,079.2430,553,114.9926,907,640.28150,034,896.64
  筹资活动现金流出小计702,460,819.15506,340,454.66261,516,771.84874,396,528.77
  筹资活动产生的现金流量净额144,833,700.96206,480,583.34256,043,928.16-377,837,997.3
四、汇率变动对现金及现金等价物的影响-38,974,134.14-29,931,031.42-15,201,903.76,152,699.27
五、现金及现金等价物净增加额303,198,669.13288,098,042.39268,706,514.25136,417,601.03
  加:期初现金及现金等价物余额1,130,768,659.181,130,768,659.181,130,768,659.18994,351,058.15
  期末现金及现金等价物余额1,433,967,328.311,418,866,701.571,399,475,173.431,130,768,659.18
补充资料:
  净利润-227,294,649.36-385,654,937.75
  资产减值准备-20,348,709.94-120,019,887.62
  固定资产和投资性房地产折旧-239,715,330.12-418,306,781.16
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-239,715,330.12-418,306,781.16
  无形资产摊销-10,931,070.07-25,670,008.33
  长期待摊费用摊销-3,347,296.22-6,220,514.1
  处置固定资产、无形资产和其他长期资产的损失-48,987.53-541,853.13
  固定资产报废损失-795,516.15-92,601.49
  公允价值变动损失----102,566.67
  财务费用-41,352,931.56-15,928,020.11
  投资损失-1,467,963.34-4,665,635.38
  递延所得税-1,763,900.06--9,037,702.19
  其中:递延所得税资产减少-4,926,848.89--6,004,685.37
    递延所得税负债增加--3,162,948.83--3,033,016.82
  存货的减少-153,976,319.82--36,823,681.01
  经营性应收项目的减少--179,176,950.68--935,975.26
  经营性应付项目的增加--154,094,551.35-147,796,324.34
  现金的期末余额-1,418,866,701.57-1,130,768,659.18
  减:现金的期初余额-1,130,768,659.18-994,351,058.15
  现金及现金等价物的净增加额-288,098,042.39-136,417,601.03
公告日期2026-10-302026-08-222026-04-252026-04-25
审计意见(境内)标准无保留意见
TOP↑