当前位置:首页 - 行情中心 - 万控智造(603070) - 财务分析 - 现金流量表

万控智造

(603070)

  

流通市值:61.99亿  总市值:61.99亿
流通股本:4.01亿   总股本:4.01亿

现金流量表

报告期2026-03-312025-12-312025-09-302025-06-30
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356,615,361.542,110,636,325.871,399,549,552.951,010,134,580.95
  收到的税费返还1,313,486.228,100,264.666,255,360.584,136,168.85
  收到其他与经营活动有关的现金4,785,040.02440,483,897.7668,905,622.8162,773,867.51
  经营活动现金流入小计362,713,887.782,559,220,488.291,474,710,536.341,077,044,617.31
  购买商品、接受劳务支付的现金348,645,857.031,206,433,495.83971,820,796.72639,088,422.4
  支付给职工以及为职工支付的现金100,867,395.59404,889,279.25305,071,031.21211,208,462.35
  支付的各项税费13,965,586.2692,170,614.7870,155,617.5549,144,399.03
  支付其他与经营活动有关的现金34,567,299.43503,577,467.9998,202,335.81100,479,839.83
  经营活动现金流出小计498,046,138.312,207,070,857.851,445,249,781.29999,921,123.61
  经营活动产生的现金流量净额-135,332,250.53352,149,630.4429,460,755.0577,123,493.7
二、投资活动产生的现金流量:
  收回投资收到的现金532,000,0001,702,100,000--
  取得投资收益收到的现金1,435,682.364,488,803.19--
  处置固定资产、无形资产和其他长期资产收回的现金净额20,3372,092,308.631,813,728.781,294,523.61
  收到的其他与投资活动有关的现金104,262,500131,862,561.111,128,524,983.36735,515,699.76
  投资活动现金流入小计637,718,519.361,840,543,672.931,130,338,712.14736,810,223.37
  购建固定资产、无形资产和其他长期资产支付的现金4,776,009.153,036,496.3739,689,828.120,280,557.43
  投资支付的现金690,987,7501,822,100,000--
  支付其他与投资活动有关的现金-288,963,645.821,575,063,645.821,123,063,645.82
  投资活动现金流出小计695,763,759.12,164,100,142.191,614,753,473.921,143,344,203.25
  投资活动产生的现金流量净额-58,045,239.74-323,556,469.26-484,414,761.78-406,533,979.88
三、筹资活动产生的现金流量:
  吸收投资收到的现金-7,041,1047,043,8487,043,848
  其中:子公司吸收少数股东投资收到的现金-7,041,1047,043,8487,043,848
  收到其他与筹资活动有关的现金-256,175,946.1207,481,718.32138,739,366.65
  筹资活动现金流入平衡项目-000
  筹资活动现金流入小计-263,217,050.1214,525,566.32145,783,214.65
  分配股利、利润或偿付利息支付的现金-32,080,00032,475,940.832,332,093.69
  支付其他与筹资活动有关的现金69,000,000265,555,510.22172,196,736172,196,736
  筹资活动现金流出小计69,000,000297,635,510.22204,672,676.8204,528,829.69
  筹资活动产生的现金流量净额-69,000,000-34,418,460.129,852,889.52-58,745,615.04
四、汇率变动对现金及现金等价物的影响-459,648.26-811,456.11221,720.88243,476.23
五、现金及现金等价物净增加额-262,837,138.53-6,636,755.05-444,879,396.33-387,912,624.99
  加:期初现金及现金等价物余额586,413,268.61593,050,023.66593,050,023.66593,050,023.66
  期末现金及现金等价物余额323,576,130.08586,413,268.61148,170,627.33205,137,398.67
补充资料:
  净利润-87,490,925.48-44,118,413.64
  资产减值准备-888,040.34-523,972.6
  固定资产和投资性房地产折旧-78,844,013.09-21,071,169.45
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-78,844,013.09-21,071,169.45
  无形资产摊销-3,628,373.47-1,863,951.55
  长期待摊费用摊销-124,159.79--292,371.76
  处置固定资产、无形资产和其他长期资产的损失-115,185.07-181,041.3
  固定资产报废损失-450,746.32-36,282.89
  公允价值变动损失----179,176.79
  财务费用--6,610,453.91-3,307,503.16
  投资损失--4,488,803.19--260,882.39
  递延所得税--321,641.59--1,337,849.05
  其中:递延所得税资产减少--321,641.59--1,337,849.05
  存货的减少-10,010,133.19-19,077,019
  经营性应收项目的减少-78,603,997.14-12,793,871.45
  经营性应付项目的增加-101,881,974.85--33,219,016.7
  现金的期末余额-586,413,268.61-205,137,398.67
  减:现金的期初余额-593,050,023.66-593,050,023.66
  现金及现金等价物的净增加额--6,636,755.05--387,912,624.99
公告日期2026-04-302026-04-222025-10-302025-08-23
审计意见(境内)标准无保留意见
TOP↑