当前位置:首页 - 行情中心 - 万盛股份(603010) - 财务分析 - 现金流量表

万盛股份

(603010)

  

流通市值:57.96亿  总市值:57.96亿
流通股本:5.90亿   总股本:5.90亿

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680,444,039.342,758,386,691.321,863,387,847.571,198,357,439.54
收到的税费返还76,824,173.45125,619,975.47112,189,002.67103,681,814.26
收到其他与经营活动有关的现金133,671,675.67777,529,176.35429,468,302.01234,733,547.14
经营活动现金流入的平衡项目0000
经营活动现金流入小计890,939,888.463,661,535,843.142,405,045,152.251,536,772,800.94
购买商品、接受劳务支付的现金578,889,531.852,099,431,553.561,423,612,202.8900,859,110.76
支付给职工以及为职工支付的现金113,248,207.38275,091,796.09202,336,895.06150,217,035.49
支付的各项税费32,460,140.7766,761,750.6946,717,317.837,186,452.06
支付其他与经营活动有关的现金172,494,274.1841,848,074.81485,285,931.01227,043,743.08
经营活动现金流出的平衡项目0000
经营活动现金流出小计897,092,154.13,283,133,175.152,157,952,346.671,315,306,341.39
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-6,152,265.64378,402,667.99247,092,805.58221,466,459.55
二、投资活动产生的现金流量:
收回投资收到的现金85,070,475.07228,487,287.75190,535,575.42122,435,575.42
取得投资收益收到的现金16,219,314.172,732,421.432,439,020.532,439,020.53
处置固定资产、无形资产和其他长期资产收回的现金净额3,170,153.376,270,466.298,191,633.517,158,299.29
处置子公司及其他营业单位收到的现金净额800,00022,000,0007,500,0007,000,000
收到的其他与投资活动有关的现金1,146,986.53-1,366,0001,361,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计106,406,929.14259,490,175.47210,032,229.46140,393,895.24
购建固定资产、无形资产和其他长期资产支付的现金145,023,734.74419,742,084.19357,881,863.03278,987,917.05
投资支付的现金184,880,640.2317,856,335.3200,050,000145,000,000
取得子公司及其他营业单位支付的现金-93,065,449.81--
支付其他与投资活动有关的现金19,108,638.1649,235,996.6929,327,427.2738,174,378.71
投资活动现金流出的平衡项目0000
投资活动现金流出小计349,013,013.1879,899,865.99587,259,290.3462,162,295.76
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-242,606,083.96-620,409,690.52-377,227,060.84-321,768,400.52
三、筹资活动产生的现金流量:
取得借款收到的现金721,839,868.691,231,506,591.351,162,735,265.96911,940,477.19
收到其他与筹资活动有关的现金-138,300,000138,300,000138,300,000
筹资活动现金流入平衡项目0000
筹资活动现金流入小计721,839,868.691,369,806,591.351,301,035,265.961,050,240,477.19
偿还债务支付的现金377,620,312.95813,411,391.86706,577,020.54637,842,837.92
分配股利、利润或偿付利息支付的现金37,453,130.55140,395,396.2126,192,878.16119,829,406.19
支付其他与筹资活动有关的现金1,101,842.73171,130,530169,962,132.81112,486,367.07
筹资活动现金流出平衡项目0000
筹资活动现金流出小计416,175,286.231,124,937,318.061,002,732,031.51870,158,611.18
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305,664,582.46244,869,273.29298,303,234.45180,081,866.01
四、汇率变动对现金及现金等价物的影响3,617,356.189,040,290.457,731,1967,227,545.15
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60,523,589.0411,902,541.21175,900,175.1987,007,470.19
加:期初现金及现金等价物余额1,112,780,606.281,100,878,065.071,100,878,065.071,100,878,065.07
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1,173,304,195.321,112,780,606.281,276,778,240.261,187,885,535.26
补充资料:
净利润-81,396,596.47-69,182,410.1
资产减值准备-84,272,721.09-5,021,045.05
固定资产和投资性房地产折旧-163,877,877.61-73,101,737.67
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-163,877,877.61-73,101,737.67
无形资产摊销-8,826,546.58-3,604,211.2
长期待摊费用摊销-4,152,017.9-1,942,684.91
处置固定资产、无形资产和其他长期资产的损失-96,846.18-88,482.22
固定资产报废损失-860,552-477,155.85
公允价值变动损失-3,492,371.92-23,929,680.04
财务费用-20,612,120.48-4,853,075.84
投资损失--839,582.34--1,071,651.25
递延所得税--4,794,383.42--3,279,129.06
其中:递延所得税资产减少--1,568,642.98--3,211,913.07
递延所得税负债增加--3,225,740.44--67,215.99
存货的减少--73,544,743.82--34,404,689.21
经营性应收项目的减少--173,215,196.05--97,443,810.43
经营性应付项目的增加-260,409,838.05-174,036,069.57
其他--4,910,070.92--307,887.13
现金的期末余额-1,112,780,606.28-1,187,885,535.26
减:现金的期初余额-1,100,878,065.07-1,100,878,065.07
公告日期2025-04-302025-03-252024-10-302024-08-27
审计意见(境内)标准无保留意见
TOP↑