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:122.56亿  总市值:122.57亿
流通股本:8.45亿   总股本:8.45亿

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2,927,984,502.831,433,629,644.44,750,076,649.673,369,647,565.2
  收到的税费返还9,099,362.671,939,547.913,356,743.218,500,885.46
  收到其他与经营活动有关的现金78,352,712.4335,779,543.71135,205,453.33111,105,411.06
  经营活动现金流入小计3,015,436,577.931,471,348,736.014,898,638,846.213,489,253,861.72
  购买商品、接受劳务支付的现金2,811,340,678.251,493,817,502.424,439,491,766.33,256,668,939.91
  支付给职工以及为职工支付的现金185,790,812.01110,055,540.6358,532,029.64263,484,600.53
  支付的各项税费34,430,960.5915,357,654.7277,279,013.4656,578,130.58
  支付其他与经营活动有关的现金52,074,177.3118,337,908.32247,539,176.9499,911,952.71
  经营活动现金流出小计3,083,636,628.161,637,568,606.065,122,841,986.343,676,643,623.73
  经营活动产生的现金流量净额-68,200,050.23-166,219,870.05-224,203,140.13-187,389,762.01
二、投资活动产生的现金流量:
  收回投资收到的现金--60,000,00060,000,000
  取得投资收益收到的现金--117,916.09117,916.09
  处置固定资产、无形资产和其他长期资产收回的现金净额6,728,2953,000261,380.0816,050
  收到的其他与投资活动有关的现金--5,994,680-
  投资活动现金流入小计6,728,2953,00066,373,976.1760,133,966.09
  购建固定资产、无形资产和其他长期资产支付的现金38,383,690.7925,935,023.2293,670,126.0943,073,360.85
  投资支付的现金--68,925,00068,925,000
  投资活动现金流出小计38,383,690.7925,935,023.22162,595,126.09111,998,360.85
  投资活动产生的现金流量净额-31,655,395.79-25,932,023.22-96,221,149.92-51,864,394.76
三、筹资活动产生的现金流量:
  取得借款收到的现金509,900,000459,900,0001,158,200,000797,000,000
  收到其他与筹资活动有关的现金61,356,936.7128,177,210.71168,036,481.22106,123,498.5
  筹资活动现金流入小计571,256,936.71488,077,210.711,326,236,481.22903,123,498.5
  偿还债务支付的现金331,450,000293,919,419.5715,766,375562,686,053.25
  分配股利、利润或偿付利息支付的现金32,691,193.5721,869,135.7231,213,186.2122,385,418.05
  支付其他与筹资活动有关的现金80,497,630.840,932,223.79247,624,835.03141,696,312.92
  筹资活动现金流出小计444,638,824.37356,720,779.01994,604,396.24726,767,784.22
  筹资活动产生的现金流量净额126,618,112.34131,356,431.7331,632,084.98176,355,714.28
四、汇率变动对现金及现金等价物的影响-971,553.11-1,937,645.051,768,888.761,533,613.16
五、现金及现金等价物净增加额25,791,113.21-62,733,106.6212,976,683.69-61,364,829.33
  加:期初现金及现金等价物余额276,249,480.35276,249,480.35263,272,796.66263,272,796.66
  期末现金及现金等价物余额302,040,593.56213,516,373.73276,249,480.35201,907,967.33
补充资料:
  净利润6,587,450.36-60,468,697.13-
  资产减值准备18,810,940.99--806,460.77-
  固定资产和投资性房地产折旧34,601,856.09-79,340,417.72-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧34,601,856.09-79,340,417.72-
  无形资产摊销11,856,770.63-18,691,838.93-
  长期待摊费用摊销3,787,064.4-5,718,720.05-
  处置固定资产、无形资产和其他长期资产的损失-2,442,091.26-44,783-
  固定资产报废损失66,805.56-103,878.18-
  公允价值变动损失-1,145,773.82--34,262,254.37-
  财务费用37,777,884.24-56,664,265.15-
  投资损失-206,311.52--3,275,227.76-
  递延所得税-17,613,237.74--27,690,492.88-
  其中:递延所得税资产减少-17,765,293.19--32,608,826.76-
    递延所得税负债增加152,055.45-4,918,333.88-
  存货的减少-118,964,280.54--87,260,447.18-
  经营性应收项目的减少96,954,825.18--639,525,649.07-
  经营性应付项目的增加-140,442,483.78-338,444,464.24-
  现金的期末余额302,040,593.56-276,249,480.35-
  减:现金的期初余额276,249,480.35-263,272,796.66-
  现金及现金等价物的净增加额25,791,113.21-12,976,683.69-
公告日期2025-08-302025-04-252025-04-252024-10-31
审计意见(境内)标准无保留意见
TOP↑