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:51.64亿  总市值:55.49亿
流通股本:2.66亿   总股本:2.86亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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359,487,241.76142,447,062.97839,267,307.54605,995,627.51
  收到的税费返还9,278,563.721,831,116.2511,583,545.039,711,569.88
  收到其他与经营活动有关的现金22,813,025.0613,281,880.3645,302,921.9137,063,807.61
  经营活动现金流入小计391,578,830.54157,560,059.58896,153,774.48652,771,005
  购买商品、接受劳务支付的现金381,871,400.24180,000,007.29414,611,816.89331,541,257.76
  支付给职工以及为职工支付的现金74,712,928.2941,649,019.72118,603,638.9987,200,478.33
  支付的各项税费39,150,573.7515,816,653.4659,009,307.4850,698,146.77
  支付其他与经营活动有关的现金72,342,391.5827,357,820.1128,135,970.74109,520,771.59
  经营活动现金流出小计568,077,293.86264,823,500.57720,360,734.1578,960,654.45
  经营活动产生的现金流量净额-176,498,463.32-107,263,440.99175,793,040.3873,810,350.55
二、投资活动产生的现金流量:
  收回投资收到的现金582,921,667.26180,626,259.261,621,617,576.881,115,090,603.04
  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11,000---
  投资活动现金流入小计582,932,667.26180,626,259.261,621,773,576.881,115,246,603.04
  购建固定资产、无形资产和其他长期资产支付的现金19,435,248.599,150,543.0160,163,134.1350,837,798.51
  投资支付的现金610,500,000430,000,0001,756,000,0001,370,000,000
  投资活动现金流出小计629,935,248.59439,150,543.011,816,163,134.131,420,837,798.51
  投资活动产生的现金流量净额-47,002,581.33-258,524,283.75-194,389,557.25-305,591,195.47
三、筹资活动产生的现金流量:
  取得借款收到的现金17,900,000030,000,00030,000,000
  筹资活动现金流入小计17,900,000030,000,00030,000,000
  偿还债务支付的现金--30,000,00030,000,000
  分配股利、利润或偿付利息支付的现金14,348,643.430122,744,318.65122,744,318.65
  支付其他与筹资活动有关的现金--163,410-
  筹资活动现金流出小计14,348,643.430152,907,728.65152,744,318.65
  筹资活动产生的现金流量净额3,551,356.570-122,907,728.65-122,744,318.65
四、汇率变动对现金及现金等价物的影响-201,314.08-94,635.891,121,739.55-626,860.33
五、现金及现金等价物净增加额-220,151,002.16-365,882,360.63-140,382,505.97-355,152,023.9
  加:期初现金及现金等价物余额590,144,925.54590,144,925.54730,527,431.51730,527,431.51
  期末现金及现金等价物余额369,993,923.38224,262,564.91590,144,925.54375,375,407.61
补充资料:
  净利润97,053,287.81-118,917,071.2-
  资产减值准备13,605,370.88-2,743,071.54-
  固定资产和投资性房地产折旧18,605,973.78-35,591,477.46-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧18,605,973.78-35,591,477.46-
  无形资产摊销1,421,141.78-3,016,740.31-
  长期待摊费用摊销1,203,546-2,235,961.27-
  固定资产报废损失123,896.75-211,195.71-
  公允价值变动损失---1,332,881.75-
  财务费用249,355.87--1,017,717.09-
  投资损失-3,019,985.21--5,053,920.62-
  递延所得税-1,990,501.11--448,600.69-
  其中:递延所得税资产减少-1,990,501.11--448,600.69-
  存货的减少-153,268,982.79-39,349,243.93-
  经营性应收项目的减少-323,203,796.12--28,119,125.13-
  经营性应付项目的增加172,650,784.64-7,012,917.98-
  其他--2,544,717.46-
  现金的期末余额369,993,923.38-590,144,925.54-
  减:现金的期初余额590,144,925.54-730,527,431.51-
  现金及现金等价物的净增加额-220,151,002.16--140,382,505.97-
公告日期2025-08-262025-04-222025-04-222024-10-26
审计意见(境内)标准无保留意见
TOP↑