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:72.14亿  总市值:95.39亿
流通股本:6.33亿   总股本:8.37亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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788,415,611.852,848,852,088.712,163,197,559.561,396,314,768.94
  收到的税费返还61,448,295.494,958,057.964,988,889.381,722,900.11
  收到其他与经营活动有关的现金122,316,827.03452,106,514.28470,646,403.84248,186,632.05
  经营活动现金流入小计972,180,734.373,305,916,660.952,638,832,852.781,646,224,301.1
  购买商品、接受劳务支付的现金860,313,377.762,653,727,879.652,113,082,259.971,256,030,887.89
  支付给职工以及为职工支付的现金60,312,202.53184,447,585.16130,999,105.687,213,407.54
  支付的各项税费30,348,546.62214,461,385.68162,914,606.27118,863,270.18
  支付其他与经营活动有关的现金58,605,829.34373,356,412.99295,823,257.66228,671,660.97
  经营活动现金流出小计1,009,579,956.253,425,993,263.482,702,819,229.51,690,779,226.58
  经营活动产生的现金流量净额-37,399,221.88-120,076,602.53-63,986,376.72-44,554,925.48
二、投资活动产生的现金流量:
  取得投资收益收到的现金2,861,421.7543,058,889.4241,572,994.2539,974,088.25
  处置固定资产、无形资产和其他长期资产收回的现金净额346,125.5-5,584,00016,0003,000
  处置子公司及其他营业单位收到的现金净额-18,000,000--
  收到的其他与投资活动有关的现金677,487,429.973,736,311,273.812,702,297,823.281,961,998,703.78
  投资活动现金流入小计680,694,977.223,791,786,163.232,743,886,817.532,001,975,792.03
  购建固定资产、无形资产和其他长期资产支付的现金90,936,156.23689,978,540.51689,323,340.14635,819,182.65
  投资支付的现金-10,000,00010,000,000-
  支付其他与投资活动有关的现金547,000,0003,844,800,0002,776,011,2401,888,000,000
  投资活动现金流出小计637,936,156.234,544,778,540.513,475,334,580.142,523,819,182.65
  投资活动产生的现金流量净额42,758,820.99-752,992,377.28-731,447,762.61-521,843,390.62
三、筹资活动产生的现金流量:
  吸收投资收到的现金5,000,000---
  其中:子公司吸收少数股东投资收到的现金5,000,000---
  取得借款收到的现金130,000,000846,445,628.92725,874,000590,874,000
  收到其他与筹资活动有关的现金-80,639,500--
  筹资活动现金流入小计135,000,000927,085,128.92725,874,000590,874,000
  偿还债务支付的现金3,869,573.61205,975,000153,875,000137,975,000
  分配股利、利润或偿付利息支付的现金6,361,966.1839,436,413.5420,690,088.164,856,572.57
  支付其他与筹资活动有关的现金-8,139,355.29--
  筹资活动现金流出小计10,231,539.79253,550,768.83174,565,088.16142,831,572.57
  筹资活动产生的现金流量净额124,768,460.21673,534,360.09551,308,911.84448,042,427.43
四、汇率变动对现金及现金等价物的影响-249,035-325,560.75-197,213.98-8,524.83
五、现金及现金等价物净增加额129,879,024.32-199,860,180.47-244,322,441.47-118,364,413.5
  加:期初现金及现金等价物余额167,409,791.51367,269,971.98367,773,136.54367,773,136.54
  期末现金及现金等价物余额297,288,815.83167,409,791.51123,450,695.07249,408,723.04
补充资料:
  净利润--241,588,768.66-30,584,972.86
  资产减值准备-52,227,497.08-40,828.91
  固定资产和投资性房地产折旧-142,102,307.44-71,995,773.85
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-142,102,307.44-71,995,773.85
  无形资产摊销-21,070,201.61-12,442,701.7
  长期待摊费用摊销-16,325,180.1-8,226,893.15
  处置固定资产、无形资产和其他长期资产的损失-325,848.06-1,666.15
  固定资产报废损失-4,600,461.23--
  公允价值变动损失--302,434.64--394,561.47
  财务费用-9,746,140.31-11,414,684.29
  投资损失--36,575,871.95--10,122,590.55
  递延所得税--21,239,847.93--24,474,224.97
  其中:递延所得税资产减少--21,906,204.35--20,210,484.48
    递延所得税负债增加-666,356.42--4,263,740.49
  存货的减少--119,785,422.18-16,510,235.09
  经营性应收项目的减少--298,261,168.95--46,671,312.55
  经营性应付项目的增加--14,483,481.75--88,100,041.79
  其他-178,870,728.14--
  不涉及现金收支的投资和筹资活动金额其他项目-0--
  现金的期末余额-167,409,791.51-249,408,723.04
  减:现金的期初余额-367,269,971.98-367,773,136.54
  现金及现金等价物的净增加额--199,860,180.47--118,364,413.5
公告日期2026-04-242026-04-172025-10-302025-08-27
审计意见(境内)标准无保留意见
TOP↑