当前位置:首页 - 行情中心 - 万集科技(300552) - 财务分析 - 现金流量表

万集科技

(300552)

  

流通市值:29.23亿  总市值:45.16亿
流通股本:1.38亿   总股本:2.13亿

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720,439,197.42510,735,077.97264,154,499.241,267,097,908.97
  收到的税费返还20,372,103.9120,187,853.464,121,671.239,386,857.11
  收到其他与经营活动有关的现金62,403,875.6528,823,874.1418,225,325.457,639,361.87
  经营活动现金流入小计803,215,176.98559,746,805.57286,501,495.871,334,124,127.95
  购买商品、接受劳务支付的现金432,334,971.23296,882,743.48149,388,990.13627,121,166.23
  支付给职工以及为职工支付的现金317,086,664.5227,162,501.08120,156,669447,859,136.03
  支付的各项税费28,305,655.3722,508,625.5215,750,690.1539,273,492.45
  支付其他与经营活动有关的现金165,147,302.96105,041,559.1863,182,210.41186,487,778.73
  经营活动现金流出小计942,874,594.06651,595,429.26348,478,559.691,300,741,573.44
  经营活动产生的现金流量净额-139,659,417.08-91,848,623.69-61,977,063.8233,382,554.51
二、投资活动产生的现金流量:
  收回投资收到的现金---551,000,000
  取得投资收益收到的现金---12,604,258.15
  处置固定资产、无形资产和其他长期资产收回的现金净额20,30017,500-9,500
  处置子公司及其他营业单位收到的现金净额---76,764.27
  收到的其他与投资活动有关的现金---8,471,958.39
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计20,30017,500-572,162,480.81
  购建固定资产、无形资产和其他长期资产支付的现金20,022,841.5116,576,033.14,888,145.1916,658,431.13
  投资支付的现金21,034,853.8821,034,4973,034,771.75551,025,376.6
  投资活动现金流出小计41,057,695.3937,610,530.17,922,916.94567,683,807.73
  投资活动产生的现金流量净额-41,037,395.39-37,593,030.1-7,922,916.944,478,673.08
三、筹资活动产生的现金流量:
  吸收投资收到的现金---33,000,000
  其中:子公司吸收少数股东投资收到的现金---33,000,000
  取得借款收到的现金95,500,00065,500,00035,500,000208,000,000
  收到其他与筹资活动有关的现金20,000,00020,000,00020,000,000-
  筹资活动现金流入小计115,500,00085,500,00055,500,000241,000,000
  偿还债务支付的现金68,000,00048,000,00012,500,000248,011,030.56
  分配股利、利润或偿付利息支付的现金1,556,262.51,040,571.83525,216.686,384,505.73
  支付其他与筹资活动有关的现金15,455,232.419,943,015.917,613,293.5229,944,642.28
  筹资活动现金流出小计85,011,494.9158,983,587.7420,638,510.2284,340,178.57
  筹资活动产生的现金流量净额30,488,505.0926,516,412.2634,861,489.8-43,340,178.57
四、汇率变动对现金及现金等价物的影响-1,947,024.32-1,338,764.05-608,454.9-540,959.82
五、现金及现金等价物净增加额-152,155,331.7-104,264,005.58-35,646,945.86-6,019,910.8
  加:期初现金及现金等价物余额342,477,619.29342,477,619.29342,477,619.29348,497,530.09
  期末现金及现金等价物余额190,322,287.59238,213,613.71306,830,673.43342,477,619.29
补充资料:
  净利润--36,624,201.94--173,521,490.79
  资产减值准备--6,911,831.5-36,889,344.79
  固定资产和投资性房地产折旧-9,354,861.46-21,281,211.84
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-9,354,861.46-21,281,211.84
  无形资产摊销-7,963,348.38-12,943,702.85
  长期待摊费用摊销-179,789.3-491,482.35
  处置固定资产、无形资产和其他长期资产的损失-7,060.97--11,771.96
  固定资产报废损失-9,844.09-550,280.1
  财务费用-1,535,914.3-6,643,972.3
  投资损失-437,226.19--21,127,147.11
  递延所得税-2,076,907.27-3,044,253.67
  其中:递延所得税资产减少-4,102,894.68-6,836,165.72
    递延所得税负债增加--2,025,987.41--3,791,912.05
  存货的减少--68,365,686.4-40,159,705.31
  经营性应收项目的减少-69,200,804.12-152,370,780.18
  经营性应付项目的增加--81,292,104.68--42,268,408.8
  现金的期末余额-238,213,613.71-342,477,619.29
  减:现金的期初余额-342,477,619.29-348,497,530.09
  现金及现金等价物的净增加额--104,264,005.58--6,019,910.8
公告日期2026-10-272026-08-252026-04-232026-03-31
审计意见(境内)标准无保留意见
TOP↑