当前位置:首页 - 行情中心 - 万丰股份(603172) - 财务分析 - 现金流量表

万丰股份

(603172)

  

流通市值:8.80亿  总市值:23.45亿
流通股本:5008.00万   总股本:1.33亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
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221,460,02479,230,761.99344,076,334.68242,115,079.4
  收到其他与经营活动有关的现金7,227,583.444,218,719.6513,450,510.69,503,418.6
  经营活动现金流入小计228,687,607.4483,449,481.64357,526,845.28251,618,498
  购买商品、接受劳务支付的现金109,422,795.7922,809,702.47162,606,928.74121,185,803.93
  支付给职工以及为职工支付的现金38,947,238.5525,271,751.161,511,719.5449,143,793.13
  支付的各项税费18,213,562.758,828,225.7326,414,567.7518,188,590.4
  支付其他与经营活动有关的现金20,550,818.538,312,411.1234,241,273.2928,453,314.96
  经营活动现金流出小计187,134,415.6265,222,090.42284,774,489.32216,971,502.42
  经营活动产生的现金流量净额41,553,191.8218,227,391.2272,752,355.9634,646,995.58
二、投资活动产生的现金流量:
  收回投资收到的现金--901,031.6-
  取得投资收益收到的现金1,012,854.034,852.86-1,031.6
  处置固定资产、无形资产和其他长期资产收回的现金净额29,214.16-95,943.0195,943.02
  投资活动现金流入小计1,042,068.194,852.86996,974.6196,974.62
  购建固定资产、无形资产和其他长期资产支付的现金49,288,908.2134,609,147.9480,307,612.2671,874,642.95
  投资支付的现金9,998,314.1110,000,000900,000-
  支付其他与投资活动有关的现金---15,000
  投资活动现金流出小计59,287,222.3244,609,147.9481,207,612.2671,889,642.95
  投资活动产生的现金流量净额-58,245,154.13-44,604,295.08-80,210,637.65-71,792,668.33
三、筹资活动产生的现金流量:
  取得借款收到的现金53,300,00026,220,970.05114,148,270.36114,100,000
  筹资活动现金流入小计53,300,00026,220,970.05114,148,270.36114,100,000
  偿还债务支付的现金51,303,60016,186,170.05102,032,50099,077,500
  分配股利、利润或偿付利息支付的现金15,664,990.43549,122.7317,822,348.2616,393,884.09
  其中:子公司支付给少数股东的股利、利润672,000.78-500,000500,000
  支付其他与筹资活动有关的现金42,582.86247,402.742,582.8642,582.86
  筹资活动现金流出小计67,011,173.2916,982,695.48119,897,431.12115,513,966.95
  筹资活动产生的现金流量净额-13,711,173.299,238,274.57-5,749,160.76-1,413,966.95
四、汇率变动对现金及现金等价物的影响174,374.95269,412.411,590,507.77-915,717.67
五、现金及现金等价物净增加额-30,228,760.65-16,869,216.88-11,616,934.68-39,475,357.37
  加:期初现金及现金等价物余额447,054,814.33447,054,814.33458,671,749.01458,671,749.01
  期末现金及现金等价物余额416,826,053.68430,185,597.45447,054,814.33419,196,391.64
补充资料:
  净利润25,566,542.19-39,288,857.61-
  资产减值准备595,935.27-1,500,141.21-
  固定资产和投资性房地产折旧17,310,409.67-28,512,332.15-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧17,310,409.67-28,512,332.15-
  无形资产摊销1,884,831.24-3,233,653.08-
  长期待摊费用摊销619,116.66-642,922.61-
  处置固定资产、无形资产和其他长期资产的损失---23,366.02-
  固定资产报废损失54,671.4-67,773.05-
  财务费用1,865,845.99-2,558,642.28-
  投资损失101,617.5-22,377.85-
  递延所得税-234,401.59--509,108.66-
  其中:递延所得税资产减少4,678.62-6,809.75-
    递延所得税负债增加-239,080.21--515,918.41-
  存货的减少-3,798,689.41-53,451,417.74-
  经营性应收项目的减少-7,381,640.67--87,625,724.43-
  经营性应付项目的增加2,332,323.39-27,545,945.35-
  其他951,602.64-1,867,461.77-
  不涉及现金收支的投资和筹资活动金额其他项目--0-
  现金的期末余额416,826,053.68-447,054,814.33-
  减:现金的期初余额447,054,814.33-458,671,749.01-
  现金及现金等价物的净增加额-30,228,760.65--11,616,934.68-
公告日期2025-08-302025-04-292025-04-292024-10-30
审计意见(境内)标准无保留意见
TOP↑