当前位置:首页 - 行情中心 - 万事利(301066) - 财务分析 - 现金流量表

万事利

(301066)

  

流通市值:37.14亿  总市值:37.42亿
流通股本:2.33亿   总股本:2.35亿

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202,295,023.75812,230,441.39582,016,288.6394,140,804.07
  收到的税费返还603,282.511,926,879.051,545,178.62845,845.99
  收到其他与经营活动有关的现金5,358,124.4729,662,578.395,410,259.954,073,476.28
  经营活动现金流入小计208,256,430.73843,819,898.83588,971,727.17399,060,126.34
  购买商品、接受劳务支付的现金153,729,600.39386,317,615.02331,689,078.75213,784,549.41
  支付给职工以及为职工支付的现金51,761,608.26149,503,013.01116,897,232.2886,402,997.92
  支付的各项税费15,360,188.1442,678,262.4429,180,442.9220,404,501.37
  支付其他与经营活动有关的现金42,909,766.56175,020,832.99109,967,976.1371,004,753.57
  经营活动现金流出小计263,761,163.35753,519,723.46587,734,730.08391,596,802.27
  经营活动产生的现金流量净额-55,504,732.6290,300,175.371,236,997.097,463,324.07
二、投资活动产生的现金流量:
  收回投资收到的现金5,044,000603,099,434.793,000,0003,000,000
  取得投资收益收到的现金417,586.432,850,074.3547,633.0547,633.05
  处置固定资产、无形资产和其他长期资产收回的现金净额46,500359,813.7923,853.9866,419.35
  投资活动现金流入小计5,508,086.43606,309,322.933,071,487.033,114,052.4
  购建固定资产、无形资产和其他长期资产支付的现金43,447,879.97145,022,232.75130,299,124.2998,874,411.93
  投资支付的现金311,000,000604,400,000524,986,456.3413,552,267.83
  支付其他与投资活动有关的现金-96,532.75566,532.75-
  投资活动现金流出小计354,447,879.97749,518,765.5655,852,113.38112,426,679.76
  投资活动产生的现金流量净额-348,939,793.54-143,209,442.57-652,780,626.35-109,312,627.36
三、筹资活动产生的现金流量:
  吸收投资收到的现金-597,458,446.92593,769,995.98100,000
  其中:子公司吸收少数股东投资收到的现金-100,000-100,000
  取得借款收到的现金-101,584,892.71101,489,641.3990,607,162.03
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-699,043,339.63695,259,637.3790,707,162.03
  偿还债务支付的现金0---
  分配股利、利润或偿付利息支付的现金1,406,011.5837,515,740.9926,244,395.8720,509,660.82
  支付其他与筹资活动有关的现金954,948.4519,896,404.646,070,123.121,150,721.65
  筹资活动现金流出小计2,360,960.0357,412,145.6332,314,518.9921,660,382.47
  筹资活动产生的现金流量净额-2,360,960.03641,631,194662,945,118.3869,046,779.56
四、汇率变动对现金及现金等价物的影响-275,618.16-3,515.4560,567.643,517.46
五、现金及现金等价物净增加额-407,081,104.35588,718,411.3511,462,056.72-32,759,006.27
  加:期初现金及现金等价物余额840,792,140.58252,073,729.23252,073,729.23252,073,729.23
  期末现金及现金等价物余额433,711,036.23840,792,140.58263,535,785.95219,314,722.96
补充资料:
  净利润-33,281,621.23-18,995,826.92
  资产减值准备-9,588,631.53-3,679,325.95
  固定资产和投资性房地产折旧-16,524,464.47-7,809,310.94
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-16,524,464.47-7,809,310.94
  无形资产摊销-4,967,283.15-2,406,141.59
  长期待摊费用摊销-3,962,734.96-1,824,242.45
  处置固定资产、无形资产和其他长期资产的损失--44,349.64--1,345.05
  固定资产报废损失-18,070.18-4,508.4
  公允价值变动损失--14,580-61,560
  财务费用-679,480.55-16,052.97
  投资损失--3,007,150.57--37,020.44
  递延所得税--162,506.17--19,957.16
  其中:递延所得税资产减少--84,756.93-27,140.05
    递延所得税负债增加--77,749.24--47,097.21
  存货的减少--15,273,664.65-2,304,975.56
  经营性应收项目的减少--18,835,248.98-6,582,293.28
  经营性应付项目的增加-46,842,233.18--36,978,819.74
  其他-9,076,296.78--
  现金的期末余额-840,792,140.58-219,314,722.96
  减:现金的期初余额-252,073,729.23-252,073,729.23
  现金及现金等价物的净增加额-588,718,411.35--32,759,006.27
公告日期2026-04-282026-04-272025-10-302025-08-29
审计意见(境内)标准无保留意见
TOP↑