当前位置:首页 - 行情中心 - 万凯新材(301216) - 财务分析 - 现金流量表

万凯新材

(301216)

  

流通市值:35.66亿  总市值:64.51亿
流通股本:2.85亿   总股本:5.15亿

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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4,461,471,829.1219,185,520,281.5315,615,503,018.3110,016,576,475.15
收到的税费返还186,817,427.711,032,339,638.73740,062,523.48558,363,221.89
收到其他与经营活动有关的现金40,566,459.81928,714,262.29778,774,289.62702,167,984.53
经营活动现金流入的平衡项目0000
经营活动现金流入小计4,688,855,716.6421,146,574,182.5517,134,339,831.4111,277,107,681.57
购买商品、接受劳务支付的现金4,216,703,205.3218,911,901,995.6715,465,854,270.4610,674,594,235.44
支付给职工以及为职工支付的现金87,792,149.56235,256,937.48205,415,023.25143,514,721.37
支付的各项税费20,579,376.24131,810,046.498,522,598.1364,565,755.39
支付其他与经营活动有关的现金127,628,255.64602,391,331.45243,518,638.59137,332,746.05
经营活动现金流出的平衡项目0000
经营活动现金流出小计4,452,702,986.7619,881,360,31116,013,310,530.4311,020,007,458.25
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额236,152,729.881,265,213,871.551,121,029,300.98257,100,223.32
二、投资活动产生的现金流量:
收回投资收到的现金100,000,000297,256,339.27--
取得投资收益收到的现金11,096,923.8127,895,862.6820,452,127.3823,672,686.88
处置固定资产、无形资产和其他长期资产收回的现金净额10,000422,434.7794,56094,560
收到的其他与投资活动有关的现金307,346,241.7125,069,467.25294,291,191.45295,381,866.45
投资活动现金流入的平衡项目0000
投资活动现金流入小计418,453,165.52350,644,103.97314,837,878.83319,149,113.33
购建固定资产、无形资产和其他长期资产支付的现金361,903,755.822,941,316,891.062,018,841,264.211,468,191,021.64
投资支付的现金244,623,886.23694,732,010.2513,292.8613,405.55
支付其他与投资活动有关的现金5,967,929.59259,220,289.73199,348,079.35-
投资活动现金流出的平衡项目0000
投资活动现金流出小计612,495,571.643,895,269,191.042,218,202,636.421,468,204,427.19
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-194,042,406.12-3,544,625,087.07-1,903,364,757.59-1,149,055,313.86
三、筹资活动产生的现金流量:
取得借款收到的现金1,811,914,739.995,794,004,143.083,146,950,010.992,562,981,010.99
收到其他与筹资活动有关的现金778,520,303.426,441,258,718.685,175,875,420.751,339,150,277.82
筹资活动现金流入平衡项目0000
筹资活动现金流入小计2,590,435,043.4112,235,262,861.768,322,825,431.743,902,131,288.81
偿还债务支付的现金1,156,090,2003,245,332,283.012,573,456,321.21,329,899,510.42
分配股利、利润或偿付利息支付的现金20,940,126.62210,988,623.6167,349,693.33130,199,524.04
支付其他与筹资活动有关的现金1,463,811,334.925,853,267,104.832,681,729,433.061,267,489,541.31
筹资活动现金流出平衡项目0000
筹资活动现金流出小计2,640,841,661.549,309,588,011.445,422,535,447.592,727,588,575.77
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-50,406,618.132,925,674,850.322,900,289,984.151,174,542,713.04
四、汇率变动对现金及现金等价物的影响9,951,201.169,706,405.547,669,021.1845,560,761.15
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额1,654,906.73715,970,040.32,165,623,548.72328,148,383.65
加:期初现金及现金等价物余额1,797,075,127.551,081,105,087.251,081,105,087.251,081,105,087.25
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额1,798,730,034.281,797,075,127.553,246,728,635.971,409,253,470.9
补充资料:
净利润--301,830,268.67-43,786,820.97
资产减值准备-97,296,970.32-49,030,408.47
固定资产和投资性房地产折旧-286,300,139.99-143,079,767.91
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-286,300,139.99-143,079,767.91
无形资产摊销-10,021,546.34-6,154,262.23
长期待摊费用摊销-14,035,917.99-6,757,581.49
处置固定资产、无形资产和其他长期资产的损失--17,280.59--17,280.59
固定资产报废损失-203,448.23-0
公允价值变动损失-48,625,201.07-14,163,777.05
财务费用-47,137,037.96--6,067,496.03
投资损失-148,827,267.28--28,749,457.81
递延所得税--98,750,991.29--1,079,787.52
其中:递延所得税资产减少--103,083,932.86-749,473.19
递延所得税负债增加-4,332,941.57--1,829,260.71
存货的减少--252,286,724.19--26,828,043.38
经营性应收项目的减少--30,161,982.35--236,594,669.89
经营性应付项目的增加-655,037,992--42,677,728.12
其他-631,515,356.15-322,580,761.04
不涉及现金收支的投资和筹资活动金额其他项目-10,893,212.57--
现金的期末余额-1,797,075,127.55-1,409,253,470.9
减:现金的期初余额-1,081,105,087.25-1,081,105,087.25
公告日期2025-04-292025-04-212024-10-302024-08-28
审计意见(境内)标准无保留意见
TOP↑