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:103.57亿  总市值:105.92亿
流通股本:9.09亿   总股本:9.30亿

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832,723,439.443,881,094,297.92,962,066,590.541,986,971,797.85
收到的税费返还20,936,310.77169,843,063.41137,893,288.0693,039,995.93
收到其他与经营活动有关的现金16,162,310.0987,233,098.8561,422,628.5831,191,380.63
经营活动现金流入的平衡项目0000
经营活动现金流入小计869,822,060.34,138,170,460.163,161,382,507.182,111,203,174.41
购买商品、接受劳务支付的现金371,348,838.481,511,896,702.661,113,948,958.18706,871,541.86
支付给职工以及为职工支付的现金293,654,065.671,043,086,637.55695,241,712.59474,709,649.99
支付的各项税费42,785,174.25210,604,592.47167,684,968.48118,719,116.69
支付其他与经营活动有关的现金37,075,970.88276,298,387.13190,409,421.35140,354,349.05
经营活动现金流出的平衡项目0000
经营活动现金流出小计744,864,049.283,041,886,319.812,167,285,060.61,440,654,657.59
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124,958,011.021,096,284,140.35994,097,446.58670,548,516.82
二、投资活动产生的现金流量:
收回投资收到的现金230,000,0001,491,000,000--
取得投资收益收到的现金259,220.022,690,502.92,533,104.732,102,136.23
处置固定资产、无形资产和其他长期资产收回的现金净额11,485676,102.91483,846.57370,520
收到的其他与投资活动有关的现金--1,406,000,0001,171,000,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计230,270,705.021,494,366,605.811,409,016,951.31,173,472,656.23
购建固定资产、无形资产和其他长期资产支付的现金202,389,157.621,108,441,615.02865,121,294.32579,565,374.63
投资支付的现金60,000,0001,205,000,000--
支付其他与投资活动有关的现金--950,000,000695,000,000
投资活动现金流出的平衡项目0000
投资活动现金流出小计262,389,157.622,313,441,615.021,815,121,294.321,274,565,374.63
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-32,118,452.6-819,075,009.21-406,104,343.02-101,092,718.4
三、筹资活动产生的现金流量:
取得借款收到的现金260,468,613.091,101,539,704.54939,231,595.74795,713,951.1
筹资活动现金流入平衡项目0000
筹资活动现金流入小计260,468,613.091,101,539,704.54939,231,595.74795,713,951.1
偿还债务支付的现金145,245,414.47718,650,118.51430,877,356.26320,542,096.8
分配股利、利润或偿付利息支付的现金11,054,862.87370,494,160.39358,098,556.74345,111,193.58
其中:子公司支付给少数股东的股利、利润-44,075,00044,075,00044,075,000
支付其他与筹资活动有关的现金2,482,107.8427,610,863.4519,071,333.7217,826,689.38
筹资活动现金流出平衡项目0000
筹资活动现金流出小计158,782,385.181,116,755,142.35808,047,246.72683,479,979.76
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101,686,227.91-15,215,437.81131,184,349.02112,233,971.34
四、汇率变动对现金及现金等价物的影响6,807,759.187,676,776.578,482,689.122,600,543.32
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201,333,545.51269,670,469.9727,660,141.7684,290,313.08
加:期初现金及现金等价物余额994,351,058.15724,680,588.25724,680,588.25724,680,588.25
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1,195,684,603.66994,351,058.151,452,340,729.951,408,970,901.33
补充资料:
净利润-383,238,072.15-287,810,854.08
资产减值准备-153,696,103.79-6,543,998.21
固定资产和投资性房地产折旧-408,645,183.55-202,834,539.98
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-408,645,183.55-202,834,539.98
无形资产摊销-27,344,999.08-13,985,762.56
长期待摊费用摊销-7,400,665.78-4,302,775.32
处置固定资产、无形资产和其他长期资产的损失--150,041.95--96,314.2
固定资产报废损失-711,027.44-724,891.11
公允价值变动损失--79,473.74--65,753.42
财务费用-22,252,826.15-13,002,851.56
投资损失-539,089.71-1,171,665.53
递延所得税--10,263,688.63--8,426,121.53
其中:递延所得税资产减少--6,292,172.77--6,766,909.88
递延所得税负债增加--3,971,515.86--1,659,211.65
存货的减少-57,153,027.02-125,353,281.94
经营性应收项目的减少--19,796,894.98--99,128,294.96
经营性应付项目的增加-51,750,140.76-113,568,701.01
现金的期末余额-994,351,058.15-1,408,970,901.33
减:现金的期初余额-724,680,588.25-724,680,588.25
公告日期2025-04-252025-04-252024-10-302024-08-22
审计意见(境内)标准无保留意见
TOP↑