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:70.15亿  总市值:71.90亿
流通股本:5.71亿   总股本:5.85亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,573,669,522.02703,667,570.763,123,690,766.192,369,115,040.99
  收到的税费返还29,780,275.2519,251,613.83128,014,562.27102,775,448.72
  收到其他与经营活动有关的现金286,877,460.79146,486,580.05819,508,342.3584,968,357.68
  经营活动现金流入小计1,890,327,258.06869,405,764.644,071,213,670.763,056,858,847.39
  购买商品、接受劳务支付的现金1,183,875,972.51495,404,475.412,419,681,212.941,844,861,940.22
  支付给职工以及为职工支付的现金217,514,665.62134,895,922.11370,972,301.36279,602,635.22
  支付的各项税费54,527,297.8923,373,987.1113,531,004.8486,005,958.64
  支付其他与经营活动有关的现金402,592,305.69154,260,740.84865,277,189.78627,046,846.12
  经营活动现金流出小计1,858,510,241.71807,935,125.463,769,461,708.922,837,517,380.2
  经营活动产生的现金流量净额31,817,016.3561,470,639.18301,751,961.84219,341,467.19
二、投资活动产生的现金流量:
  收回投资收到的现金267,047,026.59106,409,962.15302,769,008.32205,002,304.88
  取得投资收益收到的现金9,665,711.629,652,651.621,277,985.6167,680,748.9
  处置固定资产、无形资产和其他长期资产收回的现金净额89,168,758.9813,274,403.0920,338,865.9212,071,805.47
  处置子公司及其他营业单位收到的现金净额--3,000,0003,000,000
  收到的其他与投资活动有关的现金14,651,519.7914,505,504.4965,017,702.772,943,318.19
  投资活动现金流入小计380,533,016.98143,842,521.35392,403,562.62290,698,177.44
  购建固定资产、无形资产和其他长期资产支付的现金153,249,566.92151,772,975.8495,503,858.31373,337,553.86
  投资支付的现金239,323,694.3580,564,019.74181,181,330.59206,054,494.73
  取得子公司及其他营业单位支付的现金-2,000,00045,932,422.97-
  支付其他与投资活动有关的现金40,236,991.733,834,485.2880,240,338.4941,103,662.73
  投资活动现金流出小计432,810,253238,171,480.82802,857,950.36620,495,711.32
  投资活动产生的现金流量净额-52,277,236.02-94,328,959.47-410,454,387.74-329,797,533.88
三、筹资活动产生的现金流量:
  吸收投资收到的现金81,521,440---
  取得借款收到的现金821,433,110.94606,160,824.581,685,005,394.341,566,361,799.84
  筹资活动现金流入小计902,954,550.94606,160,824.581,685,005,394.341,566,361,799.84
  偿还债务支付的现金522,679,341.12356,361,599.781,458,568,854.631,298,112,116.96
  分配股利、利润或偿付利息支付的现金40,672,789.5910,159,671.5118,269,040.23120,634,908.06
  其中:子公司支付给少数股东的股利、利润13,481,223.11-16,603,802.96-
  支付其他与筹资活动有关的现金52,065,245.9851,443,209.829,743,559.869,446,992.8
  筹资活动现金流出小计615,417,376.69417,964,481.11,586,581,454.721,428,194,017.82
  筹资活动产生的现金流量净额287,537,174.25188,196,343.4898,423,939.62138,167,782.02
四、汇率变动对现金及现金等价物的影响-28,862,045.35-22,520,836.274,934,153.538,181,625.35
五、现金及现金等价物净增加额238,214,909.23132,817,186.92-5,344,332.7535,893,340.68
  加:期初现金及现金等价物余额1,107,436,273.531,107,436,273.531,112,780,606.281,112,780,606.28
  期末现金及现金等价物余额1,345,651,182.761,240,253,460.451,107,436,273.531,148,673,946.96
补充资料:
  净利润10,435,356.6--942,132,984.62-
  资产减值准备4,498,140.38-1,097,453,323.98-
  固定资产和投资性房地产折旧117,861,009.18-247,169,836.27-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧117,861,009.18-247,169,836.27-
  无形资产摊销6,034,755.63-16,268,271.01-
  长期待摊费用摊销3,063,965.45-5,730,968.72-
  处置固定资产、无形资产和其他长期资产的损失-13,712,813.31--2,142,474.91-
  固定资产报废损失-176,741.64-10,148,257.42-
  公允价值变动损失1,066,861.71--15,162,260.82-
  财务费用32,100,848.09-42,765,956.18-
  投资损失-7,338,305.41--6,968,842.25-
  递延所得税-4,881,379.9--2,754,462.4-
  其中:递延所得税资产减少-4,696,642.9--1,838,380.63-
    递延所得税负债增加-184,737--916,081.77-
  存货的减少-136,682,200.01--179,697,744.42-
  经营性应收项目的减少-279,277,035.23-58,999,484.57-
  经营性应付项目的增加234,047,164.48--6,848,812.34-
  其他4,451,945.41--25,079,315.1-
  现金的期末余额1,345,651,182.76-1,107,436,273.53-
  减:现金的期初余额1,107,436,273.53-1,112,780,606.28-
  现金及现金等价物的净增加额238,214,909.23--5,344,332.75-
公告日期2026-08-252026-04-302026-03-242025-10-30
审计意见(境内)标准无保留意见
TOP↑