当前位置:首页 - 行情中心 - 万辰集团(300972) - 财务分析 - 现金流量表

万辰集团

(300972)

  

流通市值:302.75亿  总市值:340.52亿
流通股本:1.67亿   总股本:1.88亿

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25,141,124,776.411,971,210,165.4136,567,986,197.0623,215,343,233.8
  收到其他与经营活动有关的现金355,247,365.95213,715,374.5731,489,038.66598,956,834.37
  经营活动现金流入小计25,496,372,142.3512,184,925,539.9137,299,475,235.7223,814,300,068.17
  购买商品、接受劳务支付的现金22,530,676,205.5510,524,316,558.2834,296,301,046.0721,522,050,380.5
  支付给职工以及为职工支付的现金595,767,730.95311,837,575.92869,676,332.13572,445,519.68
  支付的各项税费711,517,952.02345,998,360.37642,898,321.2405,764,839.5
  支付其他与经营活动有关的现金360,364,590.71288,483,965.47642,253,730.02341,558,285.05
  经营活动现金流出小计24,198,326,479.2311,470,636,460.0436,451,129,429.4222,841,819,024.73
  经营活动产生的现金流量净额1,298,045,663.12714,289,079.87848,345,806.3972,481,043.44
二、投资活动产生的现金流量:
  取得投资收益收到的现金614,272.37214,417.9835.1166.74
  处置固定资产、无形资产和其他长期资产收回的现金净额5,564,575.031,096,874.5320,439,524.2716,781,187.12
  投资活动现金流入小计6,178,847.41,311,292.4320,440,359.3816,781,253.86
  购建固定资产、无形资产和其他长期资产支付的现金51,971,964.8242,496,089.42116,652,672.0893,362,655.36
  投资支付的现金---294,000,000
  投资活动现金流出小计51,971,964.8242,496,089.42116,652,672.08387,362,655.36
  投资活动产生的现金流量净额-45,793,117.42-41,184,796.99-96,212,312.7-370,581,401.5
三、筹资活动产生的现金流量:
  吸收投资收到的现金97,047,402.47-298,799,091.08295,633,813.25
  取得借款收到的现金742,100,000364,800,0001,105,972,200778,772,200
  收到其他与筹资活动有关的现金9,000,000---
  筹资活动现金流入小计848,147,402.47364,800,0001,404,771,291.081,074,406,013.25
  偿还债务支付的现金647,775,000228,400,000568,677,200371,630,033.34
  分配股利、利润或偿付利息支付的现金216,814,282.8873,138,722.3854,455,362.9525,997,803.57
  其中:子公司支付给少数股东的股利、利润95,180,00026,400,00024,500,000-
  支付其他与筹资活动有关的现金86,636,804.129,794,934.5478,174,249.05221,719,919.92
  筹资活动现金流出小计951,226,086.98331,333,656.881,101,306,812619,347,756.83
  筹资活动产生的现金流量净额-103,078,684.5133,466,343.12303,464,479.08455,058,256.42
四、汇率变动对现金及现金等价物的影响5.38--27.05-
五、现金及现金等价物净增加额1,149,173,866.57706,570,6261,055,597,945.631,056,957,898.36
  加:期初现金及现金等价物余额2,209,287,795.812,209,287,795.811,153,689,850.181,153,689,850.18
  期末现金及现金等价物余额3,358,461,662.382,915,858,421.812,209,287,795.812,210,647,748.54
补充资料:
  净利润870,300,883.37-603,260,507.12-
  资产减值准备10,111,025.11-11,900,877.08-
  固定资产和投资性房地产折旧51,577,604.14-101,830,736.76-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧51,577,604.14-101,830,736.76-
  无形资产摊销2,653,158.89-3,310,003.75-
  长期待摊费用摊销11,571,479.35-15,891,518.75-
  处置固定资产、无形资产和其他长期资产的损失845,768.51-8,341,467.54-
  固定资产报废损失2,634,830.05-11,004,387.43-
  财务费用29,764,298.67-50,848,349.87-
  投资损失-588,590.22--842.06-
  递延所得税-499,684.91--5,028,363.22-
  其中:递延所得税资产减少6,903,983.32--20,477,958.46-
    递延所得税负债增加-7,403,668.23-15,449,595.24-
  存货的减少459,226,201.55--1,419,862,870.95-
  经营性应收项目的减少285,775,338.64--817,077,909.72-
  经营性应付项目的增加-574,133,899.99-1,899,736,236.42-
  其他58,872,264.2-219,373,864.05-
  现金的期末余额3,358,461,662.38-2,209,287,795.81-
  减:现金的期初余额2,209,287,795.81-1,153,689,850.18-
  现金及现金等价物的净增加额1,149,173,866.57-1,055,597,945.63-
公告日期2025-08-292025-04-292025-04-192024-10-29
审计意见(境内)标准无保留意见
TOP↑