当前位置:首页 - 行情中心 - 万胜智能(300882) - 财务分析 - 现金流量表

万胜智能

(300882)

  

流通市值:50.02亿  总市值:53.75亿
流通股本:2.66亿   总股本:2.86亿

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244,768,215.571,348,466,920.45789,612,192.12359,487,241.76
  收到的税费返还3,026,518.4218,341,365.9415,276,551.629,278,563.72
  收到其他与经营活动有关的现金4,318,897.3929,859,960.4130,323,289.8422,813,025.06
  经营活动现金流入小计252,113,631.381,396,668,246.8835,212,033.58391,578,830.54
  购买商品、接受劳务支付的现金260,509,747.79889,220,528.7587,890,325.71381,871,400.24
  支付给职工以及为职工支付的现金45,399,062.28142,698,325.21108,436,770.6774,712,928.29
  支付的各项税费17,599,001.5684,851,789.8161,252,899.1639,150,573.75
  支付其他与经营活动有关的现金25,665,588.3788,395,907.78107,117,149.9972,342,391.58
  经营活动现金流出小计349,173,4001,205,166,551.5864,697,145.53568,077,293.86
  经营活动产生的现金流量净额-97,059,768.62191,501,695.3-29,485,111.95-176,498,463.32
二、投资活动产生的现金流量:
  收回投资收到的现金720,508,374.592,241,641,093.071,518,009,864.39582,921,667.26
  取得投资收益收到的现金-156,000156,000-
  处置固定资产、无形资产和其他长期资产收回的现金净额-497,329.114,531.511,000
  收到的其他与投资活动有关的现金-15,944,904.91,698,581.05-
  投资活动现金流入小计720,508,374.592,258,239,327.071,519,878,976.94582,932,667.26
  购建固定资产、无形资产和其他长期资产支付的现金10,716,739.4697,189,746.5539,249,859.5819,435,248.59
  投资支付的现金1,080,000,0002,159,540,0001,809,540,000610,500,000
  支付其他与投资活动有关的现金--5,000,000-
  投资活动现金流出小计1,090,716,739.462,256,729,746.551,853,789,859.58629,935,248.59
  投资活动产生的现金流量净额-370,208,364.871,509,580.52-333,910,882.64-47,002,581.33
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,000,000500,000420,000-
  其中:子公司吸收少数股东投资收到的现金1,000,000500,000420,000-
  取得借款收到的现金-37,900,00027,900,00017,900,000
  筹资活动现金流入小计1,000,00038,400,00028,320,00017,900,000
  分配股利、利润或偿付利息支付的现金227,937.5414,636,419.1114,458,723.9814,348,643.43
  支付其他与筹资活动有关的现金-401,398.4--
  筹资活动现金流出小计227,937.5415,037,817.5114,458,723.9814,348,643.43
  筹资活动产生的现金流量净额772,062.4623,362,182.4913,861,276.023,551,356.57
四、汇率变动对现金及现金等价物的影响-1,250,591.13-1,746,573.88-744,615.9-201,314.08
五、现金及现金等价物净增加额-467,746,662.16214,626,884.43-350,279,334.47-220,151,002.16
  加:期初现金及现金等价物余额804,771,809.97590,144,925.54590,144,925.54590,144,925.54
  期末现金及现金等价物余额337,025,147.81804,771,809.97239,865,591.07369,993,923.38
补充资料:
  净利润-121,155,955.63-97,053,287.81
  资产减值准备-3,149,262.87-13,605,370.88
  固定资产和投资性房地产折旧-38,764,561.49-18,605,973.78
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-38,764,561.49-18,605,973.78
  无形资产摊销-2,895,687.93-1,421,141.78
  长期待摊费用摊销-2,869,228.22-1,203,546
  处置固定资产、无形资产和其他长期资产的损失--147,090.21--
  固定资产报废损失-911,841.05-123,896.75
  公允价值变动损失--65,999.19--
  财务费用-2,114,192.37-249,355.87
  投资损失--10,244,591.38--3,019,985.21
  递延所得税--286,090.63--1,990,501.11
  其中:递延所得税资产减少--286,090.63--1,990,501.11
  存货的减少--81,140,642.16--153,268,982.79
  经营性应收项目的减少--75,443,345.11--323,203,796.12
  经营性应付项目的增加-182,214,037.13-172,650,784.64
  其他-4,591,128.03--
  现金的期末余额-804,771,809.97-369,993,923.38
  减:现金的期初余额-590,144,925.54-590,144,925.54
  现金及现金等价物的净增加额-214,626,884.43--220,151,002.16
公告日期2026-04-282026-04-282025-10-282025-08-26
审计意见(境内)标准无保留意见
TOP↑