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:40.19亿  总市值:63.41亿
流通股本:1.35亿   总股本:2.13亿

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264,154,499.241,267,097,908.97758,795,736.29487,571,680.08
  收到的税费返还4,121,671.239,386,857.119,205,860.1353,633.1
  收到其他与经营活动有关的现金18,225,325.457,639,361.8789,146,955.9772,359,346.39
  经营活动现金流入小计286,501,495.871,334,124,127.95857,148,552.39559,984,659.57
  购买商品、接受劳务支付的现金149,388,990.13627,121,166.23376,729,300.32260,871,235.76
  支付给职工以及为职工支付的现金120,156,669447,859,136.03344,514,313.42236,670,634.7
  支付的各项税费15,750,690.1539,273,492.4528,123,430.9319,623,167.58
  支付其他与经营活动有关的现金63,182,210.41186,487,778.73227,276,465.46163,190,800.19
  经营活动现金流出小计348,478,559.691,300,741,573.44976,643,510.13680,355,838.23
  经营活动产生的现金流量净额-61,977,063.8233,382,554.51-119,494,957.74-120,371,178.66
二、投资活动产生的现金流量:
  收回投资收到的现金-551,000,000431,000,000226,000,000
  取得投资收益收到的现金-12,604,258.159,733,778.169,281,178.77
  处置固定资产、无形资产和其他长期资产收回的现金净额-9,5009,5003,000
  处置子公司及其他营业单位收到的现金净额-76,764.2776,764.2776,764.27
  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-000
  投资活动现金流入小计-572,162,480.81440,820,042.43235,360,943.04
  购建固定资产、无形资产和其他长期资产支付的现金4,888,145.1916,658,431.1313,016,547.8510,891,515.79
  投资支付的现金3,034,771.75551,025,376.6431,025,452.37226,025,514.17
  取得子公司及其他营业单位支付的现金--2,246,2132,246,213
  投资活动现金流出小计7,922,916.94567,683,807.73446,288,213.22239,163,242.96
  投资活动产生的现金流量净额-7,922,916.944,478,673.08-5,468,170.79-3,802,299.92
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35,500,000208,000,000202,500,000177,000,000
  收到其他与筹资活动有关的现金20,000,000---
  筹资活动现金流入小计55,500,000241,000,000202,500,000177,000,000
  偿还债务支付的现金12,500,000248,011,030.5699,500,00079,500,000
  分配股利、利润或偿付利息支付的现金525,216.686,384,505.733,873,645.852,401,673.62
  支付其他与筹资活动有关的现金7,613,293.5229,944,642.2822,618,876.5615,079,251.04
  筹资活动现金流出小计20,638,510.2284,340,178.57125,992,522.4196,980,924.66
  筹资活动产生的现金流量净额34,861,489.8-43,340,178.5776,507,477.5980,019,075.34
四、汇率变动对现金及现金等价物的影响-608,454.9-540,959.82-126,463.0568,407.41
五、现金及现金等价物净增加额-35,646,945.86-6,019,910.8-48,582,113.99-44,085,995.83
  加:期初现金及现金等价物余额342,477,619.29348,497,530.09348,497,530.09348,497,530.09
  期末现金及现金等价物余额306,830,673.43342,477,619.29299,915,416.1304,411,534.26
补充资料:
  净利润--173,521,490.79--98,565,953.47
  资产减值准备-36,889,344.79--21,075,075.25
  固定资产和投资性房地产折旧-21,281,211.84-16,498,871.8
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-21,281,211.84-16,498,871.8
  无形资产摊销-12,943,702.85-6,495,412.21
  长期待摊费用摊销-491,482.35-347,650.98
  处置固定资产、无形资产和其他长期资产的损失--11,771.96--
  固定资产报废损失-550,280.1-13,973.18
  财务费用-6,643,972.3-3,136,239.93
  投资损失--21,127,147.11--10,575,275.49
  递延所得税-3,044,253.67-4,449,919.66
  其中:递延所得税资产减少-6,836,165.72-6,372,245.02
    递延所得税负债增加--3,791,912.05--1,922,325.36
  存货的减少-40,159,705.31-3,420,275.06
  经营性应收项目的减少-152,370,780.18-78,389,262.93
  经营性应付项目的增加--42,268,408.8--109,314,289.07
  其他----6,642,083.12
  现金的期末余额-342,477,619.29-304,411,534.26
  减:现金的期初余额-348,497,530.09-348,497,530.09
  现金及现金等价物的净增加额--6,019,910.8--44,085,995.83
公告日期2026-04-232026-03-312025-10-302025-08-26
审计意见(境内)标准无保留意见
TOP↑