当前位置:首页 - 行情中心 - 万兴科技(300624) - 财务分析 - 现金流量表

万兴科技

(300624)

  

流通市值:88.87亿  总市值:100.34亿
流通股本:1.71亿   总股本:1.93亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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712,903,794.91368,631,327.361,542,671,307.481,135,895,034.22
  收到的税费返还2,379,866.14628,516.994,028,262.813,423,811.46
  收到其他与经营活动有关的现金29,648,304.7117,484,812.4938,158,529.426,905,457.14
  经营活动现金流入小计744,931,965.76386,744,656.841,584,858,099.691,166,224,302.82
  购买商品、接受劳务支付的现金72,237,810.7948,128,563.7694,362,491.2274,770,936.13
  支付给职工以及为职工支付的现金384,865,320.6222,624,875.06648,805,588.22509,672,851.9
  支付的各项税费33,190,415.412,798,843.6832,813,841.1922,879,999.46
  支付其他与经营活动有关的现金343,563,314.01196,563,356.85787,464,991.12596,441,648.18
  经营活动现金流出小计833,856,860.8480,115,639.351,563,446,911.751,203,765,435.67
  经营活动产生的现金流量净额-88,924,895.04-93,370,982.5121,411,187.94-37,541,132.85
二、投资活动产生的现金流量:
  收回投资收到的现金5,174,4002,940,00095,612,083.3362,672,083.33
  取得投资收益收到的现金12,671,290.989,231,473.0917,722,982.795,968,306.62
  处置固定资产、无形资产和其他长期资产收回的现金净额463,479.2758,733.31,221,763.681,146,013.68
  收到的其他与投资活动有关的现金23,666,412.73---
  投资活动现金流入小计41,975,582.9812,230,206.39114,556,829.869,786,403.63
  购建固定资产、无形资产和其他长期资产支付的现金42,118,229.9120,588,554.44128,969,952.21103,468,989.74
  投资支付的现金135,102,083.3375,102,083.33--
  支付其他与投资活动有关的现金-115,116,206.6440,660,398.2976,578,189.46
  投资活动现金流出小计177,220,313.24210,806,844.41169,630,350.5180,047,179.2
  投资活动产生的现金流量净额-135,244,730.26-198,576,638.02-55,073,520.7-110,260,775.57
三、筹资活动产生的现金流量:
  取得借款收到的现金60,000,00040,000,000261,500,000214,500,000
  收到其他与筹资活动有关的现金19,191,339.4718,153,831.8785,395.1828,134.51
  筹资活动现金流入小计79,191,339.4758,153,831.87261,585,395.18214,528,134.51
  偿还债务支付的现金64,355,282.2941,600,00031,757,50030,000,000
  分配股利、利润或偿付利息支付的现金2,962,138.921,504,511.432,814,710.72657,708.4
  支付其他与筹资活动有关的现金26,083,547.9518,777,323.3458,900,055.2422,615,285.09
  筹资活动现金流出小计93,400,969.1661,881,834.7793,472,265.9653,272,993.49
  筹资活动产生的现金流量净额-14,209,629.69-3,728,002.9168,113,129.22161,255,141.02
四、汇率变动对现金及现金等价物的影响-12,840,830.08-7,597,186.92-8,944,166.49317,138.88
五、现金及现金等价物净增加额-251,220,085.07-303,272,810.35125,506,629.9713,770,371.48
  加:期初现金及现金等价物余额553,521,480.89553,521,480.89428,014,850.92428,014,850.92
  期末现金及现金等价物余额302,301,395.82250,248,670.54553,521,480.89441,785,222.4
补充资料:
  净利润-68,783,331.32--92,740,577.71-
  资产减值准备--27,496.51-
  固定资产和投资性房地产折旧13,562,505.09-25,993,027.82-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧12,919,061.34-24,712,968.2-
    投资性房地产折旧643,443.75-1,280,059.62-
  无形资产摊销23,442,716.48-23,904,105.65-
  长期待摊费用摊销825,491.37-3,553,586.24-
  处置固定资产、无形资产和其他长期资产的损失-253,782.93--344,014.03-
  固定资产报废损失-12.39-165,030.72-
  公允价值变动损失1,958,134.94--2,835,894.23-
  财务费用15,243,060.66-11,590,877.03-
  投资损失-5,783,198.66--29,417,295.63-
  递延所得税22,343.69--1,831,751.68-
  其中:递延所得税资产减少-61,164.37-2,438,283.93-
    递延所得税负债增加83,508.06--4,270,035.61-
  经营性应收项目的减少-14,996,458.11--236,629.66-
  经营性应付项目的增加-61,494,996.95-60,188,003.85-
  其他3,995,705.67-17,465,337.61-
  现金的期末余额302,301,395.82-553,521,480.89-
  减:现金的期初余额553,521,480.89-428,014,850.92-
  现金及现金等价物的净增加额-251,220,085.07-125,506,629.97-
公告日期2026-08-242026-04-282026-04-282025-10-29
审计意见(境内)标准无保留意见
TOP↑