当前位置:首页 - 行情中心 - 万朗磁塑(603150) - 财务分析 - 现金流量表

万朗磁塑

(603150)

  

流通市值:14.47亿  总市值:23.11亿
流通股本:5351.64万   总股本:8548.30万

现金流量表

报告期2024-09-302024-06-302024-03-312023-12-31
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2,137,534,168.581,115,813,980.52604,157,734.222,235,201,059.69
收到其他与经营活动有关的现金12,173,391.955,312,818.835,100,856.668,702,508.41
经营活动现金流入的平衡项目0000
经营活动现金流入小计2,149,707,560.531,121,126,799.35609,258,590.882,243,903,568.1
购买商品、接受劳务支付的现金1,448,509,623.6868,488,150.1480,963,640.991,352,384,922.26
支付给职工以及为职工支付的现金380,404,917.02289,841,861.25183,059,209.19437,157,207.5
支付的各项税费110,070,955.0971,311,111.8356,453,679.71136,149,815.96
支付其他与经营活动有关的现金210,232,360.7125,548,942.1573,084,784.07198,778,810.96
经营活动现金流出的平衡项目000.010
经营活动现金流出小计2,149,217,856.411,355,190,065.33793,561,313.972,124,470,756.68
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489,704.12-234,063,265.98-184,302,723.09119,432,811.42
二、投资活动产生的现金流量:
收回投资收到的现金226,489,093.95175,089,093.9520,000,000400,000,000
取得投资收益收到的现金1,378,343.92972,440.17449,872.52,231,210.56
处置固定资产、无形资产和其他长期资产收回的现金净额7,867,131.096,963,348.982,965,831.655,670,266.82
处置子公司及其他营业单位收到的现金净额28,061,733.5926,761,733.59--
收到的其他与投资活动有关的现金9,389,045.924,889,051.941,347,071.018,188,159.35
投资活动现金流入的平衡项目0000
投资活动现金流入小计273,185,348.47214,675,668.6324,762,775.16416,089,636.73
购建固定资产、无形资产和其他长期资产支付的现金182,419,158.33130,353,808.6173,422,770.37387,136,524.51
投资支付的现金293,710,135.45220,758,494.46111,982,031.61549,153,720
取得子公司及其他营业单位支付的现金77,050,852.7214,580,743.9522,530,435.55380,938.69
支付其他与投资活动有关的现金22,073,770.52,073,770.529,238,266.4116,890,689.48
投资活动现金流出的平衡项目0-0.01-0.010
投资活动现金流出小计575,253,917367,766,817.51237,173,503.93953,561,872.68
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-302,068,568.53-153,091,148.88-212,410,728.77-537,472,235.95
三、筹资活动产生的现金流量:
吸收投资收到的现金1,150,0001,150,0001,150,00036,534,557.73
其中:子公司吸收少数股东投资收到的现金1,150,0001,150,0001,150,0007,941,109.73
取得借款收到的现金1,130,442,947.81787,623,306.94554,399,952.29951,463,606.17
收到其他与筹资活动有关的现金393,094,734.05304,718,263.85156,362,843.7101,769,078.67
筹资活动现金流入平衡项目0000
筹资活动现金流入小计1,524,687,681.861,093,491,570.79711,912,795.991,089,767,242.57
偿还债务支付的现金976,484,833.92549,116,313.2413,567,761.09526,671,508
分配股利、利润或偿付利息支付的现金17,848,939.6813,082,802.6412,370,826.9243,770,968.81
支付其他与筹资活动有关的现金231,887,213.1756,036,336.026,877,918.56137,790,828.29
筹资活动现金流出平衡项目0000
筹资活动现金流出小计1,226,220,986.77618,235,451.86432,816,506.57708,233,305.1
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298,466,695.09475,256,118.93279,096,289.42381,533,937.47
四、汇率变动对现金及现金等价物的影响-11,538,465.91-2,683,526.59-6,952,755.916,359,614.44
现金及现金等价物净增加额平衡项目00-0.010
五、现金及现金等价物净增加额-14,650,635.2385,418,177.48-124,569,918.36-30,145,872.62
加:期初现金及现金等价物余额224,271,678.39224,271,678.39224,271,678.39254,417,551.01
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209,621,043.16309,689,855.8799,701,760.03224,271,678.39
补充资料:
净利润-70,181,144.2-135,306,676.44
资产减值准备-9,243,377.56-26,167,322.9
固定资产和投资性房地产折旧-37,742,476.07-60,522,726.66
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-37,742,476.07-60,522,726.66
无形资产摊销-2,089,008.29-3,256,594.85
长期待摊费用摊销-13,589,699.16-21,000,035.62
处置固定资产、无形资产和其他长期资产的损失-911,407.74-3,180,471.98
固定资产报废损失-721,911.06-209,302.54
财务费用-23,143,710.45-7,036,167.31
投资损失--3,371,843.52--3,096,318.15
递延所得税--4,663,248.65--3,746,443.49
其中:递延所得税资产减少-24,104,031.12-15,224,151.2
递延所得税负债增加--28,767,279.77--18,970,594.69
存货的减少--62,267,844.5--77,413,230
经营性应收项目的减少--317,866,436.53--524,240,128.8
经营性应付项目的增加--44,991,152.11-399,610,086.64
其他-18,736,053.58-30,807,294.68
现金的期末余额-309,689,855.87-224,271,678.39
减:现金的期初余额-224,271,678.39-254,417,551.01
公告日期2024-10-302024-08-232024-04-302024-04-25
审计意见(境内)标准无保留意见
TOP↑