当前位置:首页 - 行情中心 - 万邦达(300055) - 财务分析 - 现金流量表

万邦达

(300055)

  

流通市值:27.65亿  总市值:37.07亿
流通股本:6.24亿   总股本:8.37亿

现金流量表

报告期2023-12-312023-09-302023-06-302023-03-31
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3,010,872,030.242,486,129,764.761,741,111,785.78893,279,697.29
收到的税费返还6,166,718.856,159,867.774,433,394.721,905,376.11
收到其他与经营活动有关的现金63,469,405.7676,314,416.3545,573,371.538,126,740.81
经营活动现金流入的平衡项目0000
经营活动现金流入小计3,080,508,154.852,568,604,048.881,791,118,552.03903,311,814.21
购买商品、接受劳务支付的现金2,752,131,241.022,399,953,059.831,506,452,743.74817,169,628.35
支付给职工以及为职工支付的现金188,207,472.7138,167,505.8392,837,076.4248,239,328.06
支付的各项税费63,034,297.2757,734,342.7444,145,747.3311,099,428.59
支付其他与经营活动有关的现金117,796,403.11169,734,144.45135,373,968.8317,980,086.83
经营活动现金流出的平衡项目0000
经营活动现金流出小计3,121,169,414.12,765,589,052.851,778,809,536.32894,488,471.83
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-40,661,259.25-196,985,003.9712,309,015.718,823,342.38
二、投资活动产生的现金流量:
收回投资收到的现金390,209,451.59187,042,007.15137,212,500-
取得投资收益收到的现金10,865,250.7510,916,247.785,258,186.911,406,977.06
处置固定资产、无形资产和其他长期资产收回的现金净额16,294,030.91279,496.06153,211.1576,991.15
处置子公司及其他营业单位收到的现金净额48,723,371.9715,000,00015,000,000730,300.05
收到的其他与投资活动有关的现金1,387,726,956.291,515,200,339.871,131,410,298.6390,824,958.6
投资活动现金流入的平衡项目0000
投资活动现金流入小计1,853,819,061.511,728,438,090.861,289,034,196.66393,039,226.86
购建固定资产、无形资产和其他长期资产支付的现金577,487,919.38185,815,894.52180,735,383.6743,843,433.84
支付其他与投资活动有关的现金1,328,979,432.311,525,476,393.271,153,566,992.8424,878,659.46
投资活动现金流出的平衡项目0000
投资活动现金流出小计1,906,467,351.691,711,292,287.791,334,302,376.47468,722,093.3
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-52,648,290.1817,145,803.07-45,268,179.81-75,682,866.44
三、筹资活动产生的现金流量:
吸收投资收到的现金383,990,383.02343,990,383.02343,990,383.02343,990,383.02
其中:子公司吸收少数股东投资收到的现金40,000,000---
取得借款收到的现金132,000,00032,000,00030,000,00010,000,000
筹资活动现金流入平衡项目0000
筹资活动现金流入小计515,990,383.02375,990,383.02373,990,383.02353,990,383.02
偿还债务支付的现金292,000,000223,950,000221,950,000175,000,000
分配股利、利润或偿付利息支付的现金20,231,514.311,750,269.458,101,927.798,998,888.9
支付其他与筹资活动有关的现金8,882,343.82---
筹资活动现金流出平衡项目0000
筹资活动现金流出小计321,113,858.12235,700,269.45230,051,927.79183,998,888.9
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194,876,524.9140,290,113.57143,938,455.23169,991,494.12
四、汇率变动对现金及现金等价物的影响146,566.49376,474.89316,984.852,508.44
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101,713,541.96-39,172,612.44111,296,275.93103,184,478.5
加:期初现金及现金等价物余额485,436,234.3485,436,234.3485,436,234.3485,436,234.3
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587,149,776.26446,263,621.86596,732,510.23588,620,712.8
补充资料:
净利润-185,944,506.76-50,759,691.21-
资产减值准备91,228,348.86-130,917.99-
固定资产和投资性房地产折旧126,175,758.78-58,098,772.13-
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧126,175,758.78-58,098,772.13-
无形资产摊销22,097,050.75-11,327,477.53-
长期待摊费用摊销10,754,687.58-4,622,884.67-
处置固定资产、无形资产和其他长期资产的损失-314,201.1--4,303,630.8-
固定资产报废损失269,676.52---
公允价值变动损失-1,808,692.67---
财务费用13,469,513.09-12,781,363.19-
投资损失-21,202,329.03-19,024,272.57-
递延所得税-18,066,961.89-85,735.04-
其中:递延所得税资产减少7,899,099.96--768,712.32-
递延所得税负债增加-25,966,061.85-854,447.36-
存货的减少81,770,013.76--5,234,186.72-
经营性应收项目的减少73,598,855.64-17,206,494.51-
经营性应付项目的增加-393,671,700.14--157,162,430.57-
其他23,123,520.16---
不涉及现金收支的投资和筹资活动金额其他项目2,642,126.51---
现金的期末余额587,149,776.26-596,732,510.23-
减:现金的期初余额485,436,234.3-485,436,234.3-
公告日期2024-04-242023-10-252023-08-252023-04-28
审计意见(境内)标准无保留意见
TOP↑