当前位置:首页 - 行情中心 - 万讯自控(300112) - 财务分析 - 现金流量表

万讯自控

(300112)

  

流通市值:21.17亿  总市值:25.86亿
流通股本:2.38亿   总股本:2.90亿

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407,372,921.77199,029,032.09892,855,655.65643,061,966.83
  收到的税费返还3,602,514.92,045,601.1111,469,617.718,572,550.44
  收到其他与经营活动有关的现金7,905,588.844,771,021.0914,904,484.5211,920,541.41
  经营活动现金流入小计418,881,025.51205,845,654.29919,229,757.88663,555,058.68
  购买商品、接受劳务支付的现金181,838,610.7689,744,716.96353,035,301.8249,941,151.23
  支付给职工以及为职工支付的现金154,570,252.3679,035,286.76283,584,210.44218,591,059.42
  支付的各项税费37,315,692.4919,317,603.7480,171,473.4461,748,691.81
  支付其他与经营活动有关的现金80,554,403.2142,060,896.76179,730,957.92142,647,769.11
  经营活动现金流出小计454,278,958.82230,158,504.22896,521,943.6672,928,671.57
  经营活动产生的现金流量净额-35,397,933.31-24,312,849.9322,707,814.28-9,373,612.89
二、投资活动产生的现金流量:
  收回投资收到的现金247,000,00027,000,000365,185,000281,628,000
  取得投资收益收到的现金11,581,185.2110,692,387.953,340,416.051,949,071.68
  处置固定资产、无形资产和其他长期资产收回的现金净额1,628,725.2-76,171.3639,231
  处置子公司及其他营业单位收到的现金净额---1,257,000
  投资活动现金流入小计260,209,910.4137,692,387.95368,601,587.41284,873,302.68
  购建固定资产、无形资产和其他长期资产支付的现金26,849,293.5914,531,140.8453,182,675.2936,502,492.31
  投资支付的现金150,300,00024,365,572.4262,130,564.4211,030,564.4
  投资活动现金流出小计177,149,293.5938,896,713.24315,313,239.69247,533,056.71
  投资活动产生的现金流量净额83,060,616.82-1,204,325.2953,288,347.7237,340,245.97
三、筹资活动产生的现金流量:
  取得借款收到的现金32,000,000-20,000,00020,000,000
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计32,000,000-20,000,00020,000,000
  偿还债务支付的现金15,000,000-15,000,00015,000,000
  分配股利、利润或偿付利息支付的现金4,552,506.984,225,817.0361,132,632.9361,014,294.51
  其中:子公司支付给少数股东的股利、利润--735,000735,000
  支付其他与筹资活动有关的现金13,624,985.4141,953.8214,000,618.7713,636,535.4
  筹资活动现金流出小计33,177,492.384,367,770.8590,133,251.789,650,829.91
  筹资活动产生的现金流量净额-1,177,492.38-4,367,770.85-70,133,251.7-69,650,829.91
四、汇率变动对现金及现金等价物的影响50,859.9535,373.99-165,347.98-66,054.53
五、现金及现金等价物净增加额46,536,051.08-29,849,572.085,697,562.32-41,750,251.36
  加:期初现金及现金等价物余额153,757,844.71153,757,844.71148,060,282.39148,060,282.39
  期末现金及现金等价物余额200,293,895.79123,908,272.63153,757,844.71106,310,031.03
补充资料:
  净利润-10,379,710.02--63,258,805.43-
  资产减值准备11,775,213.63-98,753,582.64-
  固定资产和投资性房地产折旧16,295,433.92-28,234,993.03-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,295,433.92-28,234,993.03-
  无形资产摊销1,795,110.07-8,332,723.21-
  长期待摊费用摊销454,482.05-933,653.2-
  处置固定资产、无形资产和其他长期资产的损失-1,298,259.27--2,898.85-
  固定资产报废损失279,624.07-62,197.9-
  公允价值变动损失-815,315.07-204,328.77-
  财务费用7,940,153.66-15,346,036.77-
  投资损失-654,683.43-2,715,934.71-
  递延所得税-5,737,401.65--5,202,084.86-
  其中:递延所得税资产减少-5,731,839.15--7,493,172.82-
    递延所得税负债增加-5,562.5-2,291,087.96-
  存货的减少-23,188,515.22-27,620,547.68-
  经营性应收项目的减少-52,828,406.91--72,152,750.53-
  经营性应付项目的增加17,630,857.29--20,936,437.32-
  其他3,076,016.4-1,543,007.85-
  融资租入固定资产--223,549.41-
  现金的期末余额200,293,895.79-153,757,844.71-
  减:现金的期初余额153,757,844.71-148,060,282.39-
  现金及现金等价物的净增加额46,536,051.08-5,697,562.32-
公告日期2025-08-262025-04-282025-04-222024-10-29
审计意见(境内)标准无保留意见
TOP↑