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:28.13亿  总市值:68.56亿
流通股本:1.64亿   总股本:4.00亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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884,617,831.16584,097,104.65292,882,696.03946,442,435.75
  收到的税费返还32,033,573.1125,126,219.7321,779,827.9529,811,924.83
  收到其他与经营活动有关的现金6,492,844.135,143,519.041,509,712.9614,862,030.6
  经营活动现金流入小计923,144,248.4614,366,843.42316,172,236.94991,116,391.18
  购买商品、接受劳务支付的现金850,939,148.29524,315,236.61252,415,634.37739,949,090
  支付给职工以及为职工支付的现金146,044,339.1594,435,787.6945,183,305.28182,646,407.16
  支付的各项税费18,314,961.3914,984,603.147,196,242.0616,515,167.93
  支付其他与经营活动有关的现金20,733,383.2612,872,807.378,557,264.0829,628,412.86
  经营活动现金流出小计1,036,031,832.09646,608,434.81313,352,445.79968,739,077.95
  经营活动产生的现金流量净额-112,887,583.69-32,241,591.392,819,791.1522,377,313.23
二、投资活动产生的现金流量:
  收回投资收到的现金175,194.99131,260.8814,591,974.3223,061,196.64
  处置固定资产、无形资产和其他长期资产收回的现金净额2,468,789.09155,967.25968,677.44679,809.89
  收到的其他与投资活动有关的现金---2,394,550
  投资活动现金流入小计2,643,984.08287,228.1315,560,651.74226,135,556.53
  购建固定资产、无形资产和其他长期资产支付的现金105,056,551.8774,166,504.944,481,982.52212,804,351.98
  投资支付的现金14,354,929.7214,391,593.2928,911,396.54183,773,970.55
  投资活动现金流出小计119,411,481.5988,558,098.1973,393,379.06396,578,322.53
  投资活动产生的现金流量净额-116,767,497.51-88,270,870.06-57,832,727.32-170,442,766
三、筹资活动产生的现金流量:
  取得借款收到的现金172,007,072.4240,597,507.56-132,195,954.56
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计172,007,072.4240,597,507.56-132,195,954.56
  偿还债务支付的现金14,036,614.419,922,571.51-8,726,259.69
  分配股利、利润或偿付利息支付的现金12,903,579.7311,649,561.3810,816,514.1430,474,090.48
  支付其他与筹资活动有关的现金1,582,062.391,582,062.391,027,2005,142,176.69
  筹资活动现金流出小计28,522,256.5323,154,195.2811,843,714.1444,342,526.86
  筹资活动产生的现金流量净额143,484,815.8917,443,312.28-11,843,714.1487,853,427.7
四、汇率变动对现金及现金等价物的影响-1,240,441.2-718,638.42-14,500.033,211,601.71
五、现金及现金等价物净增加额-87,410,706.51-103,787,787.59-66,871,150.34-57,000,423.36
  加:期初现金及现金等价物余额164,096,969.77164,096,969.77164,096,969.77221,097,393.13
  期末现金及现金等价物余额76,686,263.2660,309,182.1897,225,819.43164,096,969.77
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2025-10-232025-08-262025-04-212025-04-21
审计意见(境内)标准无保留意见
TOP↑