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:59.92亿  总市值:59.92亿
流通股本:8548.30万   总股本:8548.30万

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945,862,322.353,862,769,962.232,466,782,973.481,605,684,440.05
  收到其他与经营活动有关的现金8,519,538.9430,503,844.8313,115,538.289,194,274.23
  经营活动现金流入小计954,381,861.293,893,273,807.062,479,898,511.761,614,878,714.28
  购买商品、接受劳务支付的现金925,808,093.952,241,285,013.771,567,875,162.941,026,182,007.74
  支付给职工以及为职工支付的现金221,890,608.41723,008,845.1497,751,967.33357,609,057.17
  支付的各项税费60,275,970.82188,050,322.37152,784,675.98111,047,699.27
  支付其他与经营活动有关的现金104,824,635.42338,104,679.31261,110,754.89151,722,138.29
  经营活动现金流出的平衡项目0.01000
  经营活动现金流出小计1,312,799,308.613,490,448,860.552,479,522,561.141,646,560,902.47
  经营活动产生的现金流量净额平衡项目0.0100-0.01
  经营活动产生的现金流量净额-358,417,447.31402,824,946.51375,950.62-31,682,188.2
二、投资活动产生的现金流量:
  收回投资收到的现金47,150,352386,783,373.23221,783,373.23113,000,000
  取得投资收益收到的现金93,932.73,970,322.333,610,439.63353,656.79
  处置固定资产、无形资产和其他长期资产收回的现金净额921,046.0314,092,596.346,796,450.525,813,985.14
  处置子公司及其他营业单位收到的现金净额-20,216,791.5617,216,791.5617,216,791.56
  收到的其他与投资活动有关的现金2,023,877.0311,370,303.174,030,757.062,652,152.42
  投资活动现金流入的平衡项目0.01000.01
  投资活动现金流入小计50,189,207.77436,433,386.63253,437,812139,036,585.92
  购建固定资产、无形资产和其他长期资产支付的现金9,597,023.67275,773,771.11223,582,713.89147,593,887.77
  投资支付的现金86,300,000396,000,000311,000,000206,000,000
  质押贷款净增加额-0--
  取得子公司及其他营业单位支付的现金-190,934,491.9--
  支付其他与投资活动有关的现金-2,430,00016,335,21016,335,210
  投资活动现金流出小计95,897,023.67865,138,263.01550,917,923.89369,929,097.77
  投资活动产生的现金流量净额-45,707,815.9-428,704,876.38-297,480,111.89-230,892,511.85
三、筹资活动产生的现金流量:
  吸收投资收到的现金6,721,166.413,204,005.342,979,869.33-
  其中:子公司吸收少数股东投资收到的现金6,721,166.413,204,005.342,979,869.33-
  取得借款收到的现金556,877,314.581,990,392,135.021,198,355,356.24808,319,932.85
  收到其他与筹资活动有关的现金14,267,886.21116,551,987.0797,865,399.9759,058,101.46
  筹资活动现金流入小计577,866,367.22,110,148,127.431,299,200,625.54867,378,034.31
  偿还债务支付的现金316,340,378.951,471,955,246.81894,733,005.5544,614,107.49
  分配股利、利润或偿付利息支付的现金16,356,178.6369,882,360.6641,820,869.1719,450,740.55
  其中:子公司支付给少数股东的股利、利润-0--
  支付其他与筹资活动有关的现金9,161,849.2472,536,858.4940,700,474.3225,561,589.34
  筹资活动现金流出平衡项目0000.01
  筹资活动现金流出小计341,858,406.821,614,374,465.96977,254,348.99589,626,437.39
  筹资活动产生的现金流量净额236,007,960.38495,773,661.47321,946,276.55277,751,596.92
四、汇率变动对现金及现金等价物的影响-13,983,513.916,480,467.336,699,713.58,910,484.03
五、现金及现金等价物净增加额-182,100,816.74476,374,198.9331,541,828.7824,087,380.9
  加:期初现金及现金等价物余额771,055,413.56294,681,214.63294,681,214.63294,681,214.63
  期末现金及现金等价物余额588,954,596.82771,055,413.56326,223,043.41318,768,595.53
补充资料:
  净利润-74,456,356.33-50,761,116.35
  资产减值准备-54,197,225.8-11,837,060.7
  固定资产和投资性房地产折旧-115,656,398.69-55,406,977.26
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-115,656,398.69--
  无形资产摊销-9,160,165.24-4,554,675.26
  长期待摊费用摊销-31,689,992.75-15,172,730.04
  处置固定资产、无形资产和其他长期资产的损失-132,438.29-392,752.9
  固定资产报废损失-1,038,728.38-220,496.29
  公允价值变动损失--13,900-532,225.72
  财务费用-29,715,960.68-10,607,155.43
  投资损失--9,671,713.1--3,639,145.33
  递延所得税-8,620,631.67--1,031,454.04
  其中:递延所得税资产减少-3,505,434.1--3,323,736.74
    递延所得税负债增加-5,115,197.57-2,292,282.7
  存货的减少--46,662,253.87-33,481,755.59
  经营性应收项目的减少--274,731,530.2--93,693,689.85
  经营性应付项目的增加-342,490,866.83--156,058,909.93
  其他-22,325,940-12,757,680
  现金的期末余额-771,055,413.56-318,768,595.53
  减:现金的期初余额-294,681,214.63-294,681,214.63
  现金及现金等价物的净增加额-476,374,198.93-24,087,380.9
公告日期2026-04-292026-04-222025-10-302025-08-28
审计意见(境内)标准无保留意见
TOP↑