当前位置:首页 - 行情中心 - 万马科技(300698) - 财务分析 - 现金流量表

万马科技

(300698)

  

流通市值:54.78亿  总市值:61.92亿
流通股本:1.19亿   总股本:1.34亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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416,939,296.43289,057,034.08155,343,181.69503,403,692.17
  收到的税费返还5,337,241.211,596,116.711,423,892.2514,832,490.11
  收到其他与经营活动有关的现金17,256,495.915,631,790.741,423,591.7121,986,202.74
  经营活动现金流入小计439,533,033.55296,284,941.53158,190,665.65540,222,385.02
  购买商品、接受劳务支付的现金234,847,571.91188,058,837.1695,464,350.04327,139,821.24
  支付给职工以及为职工支付的现金98,093,863.9568,115,656.7733,102,619.88111,322,018.87
  支付的各项税费21,860,143.9916,939,039.197,274,260.1932,266,925.53
  支付其他与经营活动有关的现金62,379,750.2136,421,774.0422,586,703.1877,767,784.77
  经营活动现金流出小计417,181,330.06309,535,307.16158,427,933.29548,496,550.41
  经营活动产生的现金流量净额22,351,703.49-13,250,365.63-237,267.64-8,274,165.39
二、投资活动产生的现金流量:
  收回投资收到的现金11,962,50011,962,50011,962,50012,208,219
  取得投资收益收到的现金365,830.35154,867.8548,248.16831,479.43
  处置固定资产、无形资产和其他长期资产收回的现金净额-0022,932
  处置子公司及其他营业单位收到的现金净额-0010,000,000
  收到的其他与投资活动有关的现金270,584,110.44196,584,110.4433,000,000323,700,000
  投资活动现金流入小计282,912,440.79208,701,478.2945,010,748.16346,762,630.43
  购建固定资产、无形资产和其他长期资产支付的现金4,606,681.92,239,615.91,272,091.963,502,635.8
  投资支付的现金-00-
  质押贷款净增加额--0-
  取得子公司及其他营业单位支付的现金-00-
  支付其他与投资活动有关的现金266,000,000187,000,00033,000,000353,284,110.44
  投资活动现金流出小计270,606,681.9189,239,615.934,272,091.9416,786,746.24
  投资活动产生的现金流量净额12,305,758.8919,461,862.3910,738,656.26-70,024,115.81
三、筹资活动产生的现金流量:
  吸收投资收到的现金-00-
  其中:子公司吸收少数股东投资收到的现金--0-
  取得借款收到的现金113,650,000113,650,00053,900,000208,301,627.95
  收到其他与筹资活动有关的现金19,432,495.96561,185.9667,300.262,797,859.75
  筹资活动现金流入小计133,082,495.96114,211,185.9653,967,300.26211,099,487.7
  偿还债务支付的现金161,565,104.1798,085,416.6729,675,000182,859,032.47
  分配股利、利润或偿付利息支付的现金2,471,681.431,613,944.26803,263.3534,709,657.24
  其中:子公司支付给少数股东的股利、利润-00-
  支付其他与筹资活动有关的现金4,344,557.123,286,830.42,006,234.273,602,206.15
  筹资活动现金流出小计168,381,342.72102,986,191.3332,484,497.62221,170,895.86
  筹资活动产生的现金流量净额-35,298,846.7611,224,994.6321,482,802.64-10,071,408.16
四、汇率变动对现金及现金等价物的影响-144,457.17-176,779.41-158,424.19-1,236,582.66
五、现金及现金等价物净增加额-785,841.5517,259,711.9831,825,767.07-89,606,272.02
  加:期初现金及现金等价物余额47,971,286.8647,971,286.8648,370,908.35137,577,558.88
  期末现金及现金等价物余额47,185,445.3165,230,998.8480,196,675.4247,971,286.86
补充资料:
  净利润-16,016,224.02-41,307,526.85
  资产减值准备-4,079,840.55-4,155,128.54
  固定资产和投资性房地产折旧-8,911,845.36-6,978,413.41
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-8,911,845.36-6,978,413.41
  无形资产摊销-3,423,253.97-6,606,717.42
  长期待摊费用摊销-2,267,710.81-5,135,115.54
  处置固定资产、无形资产和其他长期资产的损失-114,958.1-5,395.8
  固定资产报废损失---39,349.88
  财务费用-2,423,492.57-5,362,729.98
  投资损失--177,968.67--3,039,698.43
  递延所得税--452,571.55--5,331,559.49
  其中:递延所得税资产减少--198,152.29--7,885,930.08
    递延所得税负债增加--254,419.26-2,554,370.59
  存货的减少--11,513,413.59--10,169,083.39
  经营性应收项目的减少--21,121,044.47--154,529,291.7
  经营性应付项目的增加--17,222,692.73-83,245,023.17
  其他---8,446,279.84
  现金的期末余额-65,230,998.84-47,971,286.86
  减:现金的期初余额-47,971,286.86-137,577,558.88
  现金及现金等价物的净增加额-17,259,711.98--89,606,272.02
公告日期2025-10-252025-08-262025-04-152025-04-15
审计意见(境内)标准无保留意见
TOP↑