当前位置:首页 - 行情中心 - 万德斯(688178) - 财务分析 - 现金流量表

万德斯

(688178)

  

流通市值:22.18亿  总市值:22.18亿
流通股本:8499.78万   总股本:8499.78万

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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260,187,694.49683,006,171.37496,611,626.19400,948,832.07
  收到的税费返还-4,185,366.664,187,316.21-
  收到其他与经营活动有关的现金10,795,056.1416,596,7852,811,171.541,017,217.49
  经营活动现金流入小计270,982,750.63703,788,323.03503,610,113.94401,966,049.56
  购买商品、接受劳务支付的现金72,814,932.77412,843,314.2294,508,795.69195,344,412.35
  支付给职工以及为职工支付的现金30,327,213.93124,150,014.5898,535,680.9972,223,020.75
  支付的各项税费9,135,299.6315,878,750.178,312,571.265,474,975.8
  支付其他与经营活动有关的现金60,008,230.5269,044,845.4370,564,988.8855,907,498.47
  经营活动现金流出小计172,285,676.85621,916,924.38471,922,036.82328,949,907.37
  经营活动产生的现金流量净额98,697,073.7881,871,398.6531,688,077.1273,016,142.19
二、投资活动产生的现金流量:
  收回投资收到的现金233,000,000335,500,000204,000,000134,000,000
  取得投资收益收到的现金452,772.781,557,860.611,215,306.721,099,685.84
  处置固定资产、无形资产和其他长期资产收回的现金净额2,00011,00011,00010,000
  投资活动现金流入小计233,454,772.78337,068,860.61205,226,306.72135,109,685.84
  购建固定资产、无形资产和其他长期资产支付的现金93,783,212.58203,632,609.97189,289,679.94178,042,102.87
  投资支付的现金223,000,000306,084,069.44176,084,069.4494,584,069.44
  取得子公司及其他营业单位支付的现金-7,399,994.3312,218,997.3312,218,997.33
  投资活动现金流出小计316,783,212.58517,116,673.74377,592,746.71284,845,169.64
  投资活动产生的现金流量净额-83,328,439.8-180,047,813.13-172,366,439.99-149,735,483.8
三、筹资活动产生的现金流量:
  吸收投资收到的现金-11,238,06011,238,0606,400,000
  其中:子公司吸收少数股东投资收到的现金-11,238,0606,400,0006,400,000
  取得借款收到的现金156,080,000347,571,296.39255,582,229.78182,024,229.78
  收到其他与筹资活动有关的现金15,000,000---
  筹资活动现金流入小计171,080,000358,809,356.39266,820,289.78188,424,229.78
  偿还债务支付的现金38,800,000235,348,200157,198,200105,548,200
  分配股利、利润或偿付利息支付的现金4,694,990.2615,731,180.7511,667,157.217,695,524.85
  支付其他与筹资活动有关的现金1,022,40012,686,127.552,322,724.55881,072.47
  筹资活动现金流出小计44,517,390.26263,765,508.3171,188,081.76114,124,797.32
  筹资活动产生的现金流量净额126,562,609.7495,043,848.0995,632,208.0274,299,432.46
五、现金及现金等价物净增加额141,931,243.72-3,132,566.39-45,046,154.85-2,419,909.15
  加:期初现金及现金等价物余额92,646,824.9395,779,391.3295,779,391.3295,779,391.32
  期末现金及现金等价物余额234,578,068.6592,646,824.9350,733,236.4793,359,482.17
补充资料:
  净利润--81,953,537.96--7,386,441.55
  资产减值准备-47,009,758.5-1,066,327.43
  固定资产和投资性房地产折旧-39,323,120.78-20,054,937.19
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-39,323,120.78-20,054,937.19
  无形资产摊销-14,902,979.15-7,382,692.03
  长期待摊费用摊销-6,264,666.92-2,817,667.19
  处置固定资产、无形资产和其他长期资产的损失-384,994.75--
  固定资产报废损失-5,822,649.95-4,994.75
  公允价值变动损失--579,178.03--454,908.16
  财务费用-15,599,937.9-7,040,840.2
  投资损失-2,767,289.1-1,430,320.82
  递延所得税--12,026,304.65-1,660,904.25
  其中:递延所得税资产减少--9,710,969.78--379,920.3
    递延所得税负债增加--2,315,334.87-2,040,824.55
  存货的减少-1,482,065.89--5,995,917.86
  经营性应收项目的减少-142,438,191.35-93,151,773.81
  经营性应付项目的增加--100,304,747.44--35,028,507.61
  现金的期末余额-92,646,824.93-93,359,482.17
  减:现金的期初余额-95,779,391.32-95,779,391.32
  现金及现金等价物的净增加额--3,132,566.39--2,419,909.15
公告日期2025-04-302025-04-302024-10-312024-08-31
审计意见(境内)标准无保留意见
TOP↑