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:22.33亿  总市值:22.33亿
流通股本:1.33亿   总股本:1.33亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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228,824,457.55136,595,140.0457,993,739.11353,195,492.08
  收到其他与经营活动有关的现金6,870,559.045,244,027.942,209,176.2112,121,932.72
  经营活动现金流入小计235,695,016.59141,839,167.9860,202,915.32365,317,424.8
  购买商品、接受劳务支付的现金175,506,193.7464,577,591.2315,940,393.82201,663,520.75
  支付给职工以及为职工支付的现金59,702,246.1944,142,789.0227,610,651.7166,825,456.46
  支付的各项税费11,871,718.239,918,896.775,293,776.1332,923,708.2
  支付其他与经营活动有关的现金28,034,362.418,921,263.179,464,587.7435,863,549.94
  经营活动现金流出小计275,114,520.56137,560,540.1958,309,409.4337,276,235.35
  经营活动产生的现金流量净额-39,419,503.974,278,627.791,893,505.9228,041,189.45
二、投资活动产生的现金流量:
  收回投资收到的现金---22,619,537.79
  取得投资收益收到的现金12,065.21---
  处置固定资产、无形资产和其他长期资产收回的现金净额72,711.27155,669-410,750.3
  投资活动现金流入的平衡项目00-0
  投资活动现金流入小计84,776.48155,669-23,030,288.09
  购建固定资产、无形资产和其他长期资产支付的现金37,001,988.2635,100,763.7921,483,798.9174,250,734.01
  投资支付的现金32,879,788.3830,000,000-22,500,000
  投资活动现金流出小计69,881,776.6465,100,763.7921,483,798.9196,750,734.01
  投资活动产生的现金流量净额-69,797,000.16-64,945,094.79-21,483,798.91-73,720,445.92
三、筹资活动产生的现金流量:
  取得借款收到的现金109,170,509.3453,000,00018,500,000109,784,113.2
  筹资活动现金流入小计109,170,509.3453,000,00018,500,000109,784,113.2
  偿还债务支付的现金89,210,000.0142,300,00010,000,00080,213,600
  分配股利、利润或偿付利息支付的现金12,785,974.412,042,698.98595,435.3216,534,782.24
  其中:子公司支付给少数股东的股利、利润658,095.6658,095.6-672,000.78
  支付其他与筹资活动有关的现金--891,799.69255,782.86
  筹资活动现金流出小计101,995,974.4154,342,698.9811,487,235.0197,004,165.1
  筹资活动产生的现金流量净额7,174,534.93-1,342,698.987,012,764.9912,779,948.1
四、汇率变动对现金及现金等价物的影响-8,001,677.06-6,195,258.41-2,972,123.97-2,517,935.43
五、现金及现金等价物净增加额-110,043,646.26-68,204,424.39-15,549,651.97-35,417,243.8
  加:期初现金及现金等价物余额411,637,570.53411,637,570.53411,637,570.53447,054,814.33
  期末现金及现金等价物余额301,593,924.27343,433,146.14396,087,918.56411,637,570.53
补充资料:
  净利润-33,407,694.9-49,037,135.94
  资产减值准备-1,033,136.37-1,265,652.95
  固定资产和投资性房地产折旧-15,623,873.13-31,462,955.48
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-15,623,873.13-31,462,955.48
  无形资产摊销-1,966,298.2-3,862,678.11
  长期待摊费用摊销-541,807.42-835,812.2
  处置固定资产、无形资产和其他长期资产的损失--6,024.79-6,773.61
  固定资产报废损失-112,128.7-2,034,231.78
  财务费用-8,217,410.38-6,579,486.59
  投资损失--62,472.45--119,537.79
  递延所得税-3,672,632.32--2,937,153.63
  其中:递延所得税资产减少--5,165.17--1,008.91
    递延所得税负债增加-3,677,797.49--2,936,144.72
  存货的减少--11,511,163.04--26,599,852.45
  经营性应收项目的减少--123,387,581.35--80,858,111.72
  经营性应付项目的增加-69,603,541.71-44,833,433.21
  其他-416,425.09-855,820.86
  不涉及现金收支的投资和筹资活动金额其他项目---305,221.75
  现金的期末余额-343,433,146.14-411,637,570.53
  减:现金的期初余额-411,637,570.53-447,054,814.33
  现金及现金等价物的净增加额--68,204,424.39--35,417,243.8
公告日期2026-10-302026-08-312026-04-292026-04-29
审计意见(境内)标准无保留意见
TOP↑