当前位置:首页 - 行情中心 - 万业企业(600641) - 财务分析 - 现金流量表

万业企业

(600641)

  

流通市值:189.01亿  总市值:189.01亿
流通股本:9.31亿   总股本:9.31亿

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406,329,451.48155,467,130.6760,594,562.79609,462,152.46
  收到的税费返还10,295,079.593,152,070.614,199,691.1514,224,223.84
  收到其他与经营活动有关的现金13,816,671.576,618,176.6335,684,509.8534,633,376.87
  经营活动现金流入小计430,441,202.64165,237,377.83810,478,763.79658,319,753.17
  购买商品、接受劳务支付的现金2,505,435,353.971,542,401,756.03487,011,909.54266,692,018.77
  支付给职工以及为职工支付的现金150,719,730.1392,415,131.95193,612,376.71151,167,193.88
  支付的各项税费119,295,859.6358,610,735.78223,968,172.19212,011,975.52
  支付其他与经营活动有关的现金948,887,117.8124,989,310.04122,537,877.7968,857,470.4
  经营活动现金流出小计3,724,338,061.541,718,416,933.81,027,130,336.23698,728,658.57
  经营活动产生的现金流量净额-3,293,896,858.9-1,553,179,555.97-216,651,572.44-40,408,905.4
二、投资活动产生的现金流量:
  收回投资收到的现金972,885,204.01849,317,966.973,383,749,285.812,066,477,602.44
  取得投资收益收到的现金3,444,908.463,444,908.4610,974,91610,974,916
  处置固定资产、无形资产和其他长期资产收回的现金净额--223,558.66134,500
  处置子公司及其他营业单位收到的现金净额712,404,844---
  收到的其他与投资活动有关的现金18,443,455.567,319,326.8757,877,878.9841,150,422.05
  投资活动现金流入小计1,707,178,412.03860,082,202.33,452,825,639.452,118,737,440.49
  购建固定资产、无形资产和其他长期资产支付的现金179,619,589.5882,178,857.2891,291,600.0873,348,186.16
  投资支付的现金261,396,536.95160,000,0003,035,303,8002,589,648,054.92
  投资活动现金流出小计441,016,126.53242,178,857.283,126,595,400.082,662,996,241.08
  投资活动产生的现金流量净额1,266,162,285.5617,903,345.02326,230,239.37-544,258,800.59
三、筹资活动产生的现金流量:
  吸收投资收到的现金--362,809,200.1372,153,455.02
  其中:子公司吸收少数股东投资收到的现金--362,809,200.1372,153,455.02
  取得借款收到的现金596,916,694.59120,418,738.03218,169,430.38188,169,430.38
  收到其他与筹资活动有关的现金25,34025,34028,484,385.9228,484,385.92
  筹资活动现金流入小计596,942,034.59120,444,078.03609,463,016.4588,807,271.32
  偿还债务支付的现金197,556,931.9427,345,449.05448,704,397.54385,283,397.54
  分配股利、利润或偿付利息支付的现金16,743,920.393,519,724.8561,710,231.154,705,060.46
  支付其他与筹资活动有关的现金86,992,910.192,934,260.12263,858,778.96260,787,219.68
  筹资活动现金流出小计301,293,762.5233,799,434.02774,273,407.6700,775,677.68
  筹资活动产生的现金流量净额295,648,272.0786,644,644.01-164,810,391.2-111,968,406.36
四、汇率变动对现金及现金等价物的影响-136,963.411,306,730.55413,072.45-290,383.49
五、现金及现金等价物净增加额-1,732,223,264.74-847,324,836.39-54,818,651.82-696,926,495.84
  加:期初现金及现金等价物余额2,976,121,940.152,976,121,940.153,030,940,591.973,030,940,591.97
  期末现金及现金等价物余额1,243,898,675.412,128,797,103.762,976,121,940.152,334,014,096.13
补充资料:
  净利润-18,269,857.51--6,558,730.05-
  资产减值准备1,165,557.3-52,467,966.91-
  固定资产和投资性房地产折旧22,690,972.88-427,192,728.98-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧22,690,972.88-42,912,734.17-
    投资性房地产折旧--384,279,994.81-
  无形资产摊销9,121,955.79-17,609,423.53-
  长期待摊费用摊销5,408,369.31-9,670,092.9-
  处置固定资产、无形资产和其他长期资产的损失---102,947-
  固定资产报废损失--38,503.51-
  公允价值变动损失250,990,990.63--67,270,996.64-
  财务费用15,332,099.89--38,559,920.58-
  投资损失-323,752,837.17--114,324,936.22-
  递延所得税-74,564,834.07--20,193,970.02-
  其中:递延所得税资产减少-16,874,182.78-76,991,971.09-
    递延所得税负债增加-57,690,651.29--97,185,941.11-
  存货的减少-2,033,719,537.5--553,538,059.62-
  经营性应收项目的减少-3,655,635,150.2-16,644,852.28-
  经营性应付项目的增加2,468,531,734.53--53,880,453.46-
  其他30,758,056.56---
  现金的期末余额1,243,898,675.41-2,976,121,940.15-
  减:现金的期初余额2,976,121,940.15-3,030,940,591.97-
  现金及现金等价物的净增加额-1,732,223,264.74--54,818,651.82-
公告日期2025-08-292025-04-262025-04-262024-10-30
审计意见(境内)标准无保留意见
TOP↑