当前位置:首页 - 行情中心 - 万祥科技(301180) - 财务分析 - 现金流量表

万祥科技

(301180)

  

流通市值:24.46亿  总市值:59.60亿
流通股本:1.64亿   总股本:4.00亿

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584,097,104.65292,882,696.03946,442,435.75700,340,692.69
  收到的税费返还25,126,219.7321,779,827.9529,811,924.8320,730,556.78
  收到其他与经营活动有关的现金5,143,519.041,509,712.9614,862,030.616,380,306.66
  经营活动现金流入小计614,366,843.42316,172,236.94991,116,391.18737,451,556.13
  购买商品、接受劳务支付的现金524,315,236.61252,415,634.37739,949,090554,848,881.66
  支付给职工以及为职工支付的现金94,435,787.6945,183,305.28182,646,407.16129,387,804.9
  支付的各项税费14,984,603.147,196,242.0616,515,167.9313,958,789.72
  支付其他与经营活动有关的现金12,872,807.378,557,264.0829,628,412.8627,615,396.2
  经营活动现金流出小计646,608,434.81313,352,445.79968,739,077.95725,810,872.48
  经营活动产生的现金流量净额-32,241,591.392,819,791.1522,377,313.2311,640,683.65
二、投资活动产生的现金流量:
  收回投资收到的现金131,260.8814,591,974.3223,061,196.6492,735,763.48
  处置固定资产、无形资产和其他长期资产收回的现金净额155,967.25968,677.44679,809.892,787,675.89
  收到的其他与投资活动有关的现金--2,394,5502,394,550
  投资活动现金流入小计287,228.1315,560,651.74226,135,556.5397,917,989.37
  购建固定资产、无形资产和其他长期资产支付的现金74,166,504.944,481,982.52212,804,351.98192,043,845.21
  投资支付的现金14,391,593.2928,911,396.54183,773,970.5590,000,000
  投资活动现金流出小计88,558,098.1973,393,379.06396,578,322.53282,043,845.21
  投资活动产生的现金流量净额-88,270,870.06-57,832,727.32-170,442,766-184,125,855.84
三、筹资活动产生的现金流量:
  取得借款收到的现金40,597,507.56-132,195,954.5632,500,000
  筹资活动现金流入平衡项目0-00
  筹资活动现金流入小计40,597,507.56-132,195,954.5632,500,000
  偿还债务支付的现金9,922,571.51-8,726,259.69-
  分配股利、利润或偿付利息支付的现金11,649,561.3810,816,514.1430,474,090.4830,009,747.22
  支付其他与筹资活动有关的现金1,582,062.391,027,2005,142,176.694,106,930.63
  筹资活动现金流出小计23,154,195.2811,843,714.1444,342,526.8634,116,677.85
  筹资活动产生的现金流量净额17,443,312.28-11,843,714.1487,853,427.7-1,616,677.85
四、汇率变动对现金及现金等价物的影响-718,638.42-14,500.033,211,601.712,539,291.07
五、现金及现金等价物净增加额-103,787,787.59-66,871,150.34-57,000,423.36-171,562,558.97
  加:期初现金及现金等价物余额164,096,969.77164,096,969.77221,097,393.13221,097,393.13
  期末现金及现金等价物余额60,309,182.1897,225,819.43164,096,969.7749,534,834.16
补充资料:
  净利润2,005,532.4--16,388,271.7-
  资产减值准备9,045,287.67-38,194,014.45-
  固定资产和投资性房地产折旧32,070,909.48-60,391,667.61-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧32,070,909.48-60,391,667.61-
  无形资产摊销1,167,283.51-2,614,914.74-
  长期待摊费用摊销3,390,687.86-4,639,642-
  处置固定资产、无形资产和其他长期资产的损失-37,568.12-4,483,726.62-
  固定资产报废损失47.55-1,437,703.91-
  财务费用3,951,078.67--1,359,474.34-
  投资损失-121,051.39--3,674,235.58-
  递延所得税1,549,548.61--3,652,453.62-
  其中:递延所得税资产减少1,878,558.84--3,137,830.13-
    递延所得税负债增加-329,010.23--514,623.49-
  存货的减少-19,632,050.36--25,401,904.73-
  经营性应收项目的减少-87,051,020.2--157,079,484.23-
  经营性应付项目的增加15,143,685.24-108,646,603.47-
  其他3,995,021.09-4,862,154.81-
  现金的期末余额--164,096,969.77-
  减:现金的期初余额--221,097,393.13-
  加:现金等价物的期末余额60,309,182.18---
  减:现金等价物的期初余额164,096,969.77---
  现金及现金等价物的净增加额-103,787,787.59--57,000,423.36-
公告日期2025-08-262025-04-212025-04-212024-10-23
审计意见(境内)标准无保留意见
TOP↑