当前位置:首页 - 行情中心 - 万润科技(002654) - 财务分析 - 现金流量表

万润科技

(002654)

  

流通市值:77.26亿  总市值:77.26亿
流通股本:8.45亿   总股本:8.45亿

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4,264,714,866.712,870,091,128.081,471,831,827.866,144,776,092.82
  收到的税费返还5,288,993.473,559,796.933,336,688.1815,323,974.84
  收到其他与经营活动有关的现金127,242,374.91103,429,023.5341,998,212.69182,156,042.43
  经营活动现金流入小计4,397,246,235.092,977,079,948.541,517,166,728.736,342,256,110.09
  购买商品、接受劳务支付的现金4,063,865,205.712,778,960,704.811,525,635,014.935,521,680,068.1
  支付给职工以及为职工支付的现金270,979,996.64185,329,180.84110,075,744.31326,947,456.46
  支付的各项税费52,665,250.7438,470,276.5320,574,500.4698,615,688.24
  支付其他与经营活动有关的现金101,982,643.3952,707,235.7433,634,576.35222,308,419.44
  经营活动现金流出小计4,489,493,096.483,055,467,397.921,689,919,836.056,169,551,632.24
  经营活动产生的现金流量净额-92,246,861.39-78,387,449.38-172,753,107.32172,704,477.85
二、投资活动产生的现金流量:
  取得投资收益收到的现金---1,093,730.49
  处置固定资产、无形资产和其他长期资产收回的现金净额10,97210,9729,6127,274,272.2
  收到的其他与投资活动有关的现金---10,930,850.37
  投资活动现金流入小计10,97210,9729,61219,298,853.06
  购建固定资产、无形资产和其他长期资产支付的现金46,284,660.1438,180,691.5313,648,406.9183,018,727.79
  投资活动现金流出小计46,284,660.1438,180,691.5313,648,406.9183,018,727.79
  投资活动产生的现金流量净额-46,273,688.14-38,169,719.53-13,638,794.91-63,719,874.73
三、筹资活动产生的现金流量:
  吸收投资收到的现金---3,496,580
  其中:子公司吸收少数股东投资收到的现金---3,496,580
  取得借款收到的现金1,026,500,000702,500,000341,500,0001,132,900,000
  收到其他与筹资活动有关的现金95,108,990.6753,561,545.94116,291,014.11137,457,145.31
  筹资活动现金流入小计1,121,608,990.67756,061,545.94457,791,014.111,273,853,725.31
  偿还债务支付的现金890,115,625555,660,000190,755,0001,127,350,000
  分配股利、利润或偿付利息支付的现金48,736,069.922,663,545.5214,314,558.1338,860,356.94
  支付其他与筹资活动有关的现金138,736,744.3464,498,645.94134,269,103.81215,410,513.91
  筹资活动现金流出小计1,077,588,439.24642,822,191.46339,338,661.941,381,620,870.85
  筹资活动产生的现金流量净额44,020,551.43113,239,354.48118,452,352.17-107,767,145.54
四、汇率变动对现金及现金等价物的影响-2,582,135.87-1,566,199.33-868,652.02-1,776,567.04
五、现金及现金等价物净增加额-97,082,133.97-4,884,013.76-68,808,202.08-559,109.46
  加:期初现金及现金等价物余额275,690,370.89275,690,370.89275,690,370.89276,249,480.35
  期末现金及现金等价物余额178,608,236.92270,806,357.13206,882,168.81275,690,370.89
补充资料:
  净利润-23,702,860.45-20,947,357.93
  资产减值准备-13,946,097.86-45,089,836.16
  固定资产和投资性房地产折旧-34,722,293.69-73,081,957.02
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,722,293.69-73,081,957.02
  无形资产摊销-14,310,738.54-26,234,298.82
  长期待摊费用摊销-3,367,573.84-6,675,256.14
  处置固定资产、无形资产和其他长期资产的损失--277,005.78--2,971,631.48
  固定资产报废损失-1,593.66-119,496.14
  公允价值变动损失--21,539,700--7,057,784.38
  财务费用-23,676,693.3-60,493,224.4
  投资损失-31,494.91--947,003.98
  递延所得税--5,872,654.59--24,846,721.46
  其中:递延所得税资产减少--12,221,253.87--25,280,471.62
    递延所得税负债增加-6,348,599.28-433,750.16
  存货的减少--138,665,853.76-37,090,890.04
  经营性应收项目的减少-245,267,521.63--105,492,779.49
  经营性应付项目的增加--273,188,476.54-39,906,892.61
  现金的期末余额-270,806,357.13-275,690,370.89
  减:现金的期初余额-275,690,370.89-276,249,480.35
  现金及现金等价物的净增加额--4,884,013.76--559,109.46
公告日期2026-10-292026-08-272026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑