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:22.29亿  总市值:22.29亿
流通股本:8499.78万   总股本:8499.78万

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353,522,434.88260,187,694.49683,006,171.37496,611,626.19
  收到的税费返还193,642.47-4,185,366.664,187,316.21
  收到其他与经营活动有关的现金1,574,393.0910,795,056.1416,596,7852,811,171.54
  经营活动现金流入小计355,290,470.44270,982,750.63703,788,323.03503,610,113.94
  购买商品、接受劳务支付的现金170,272,530.9672,814,932.77412,843,314.2294,508,795.69
  支付给职工以及为职工支付的现金53,030,971.1730,327,213.93124,150,014.5898,535,680.99
  支付的各项税费14,843,437.559,135,299.6315,878,750.178,312,571.26
  支付其他与经营活动有关的现金41,895,390.160,008,230.5269,044,845.4370,564,988.88
  经营活动现金流出小计280,042,329.78172,285,676.85621,916,924.38471,922,036.82
  经营活动产生的现金流量净额75,248,140.6698,697,073.7881,871,398.6531,688,077.12
二、投资活动产生的现金流量:
  收回投资收到的现金408,232,875233,000,000335,500,000204,000,000
  取得投资收益收到的现金2,143,700.43452,772.781,557,860.611,215,306.72
  处置固定资产、无形资产和其他长期资产收回的现金净额262,0602,00011,00011,000
  投资活动现金流入小计410,638,635.43233,454,772.78337,068,860.61205,226,306.72
  购建固定资产、无形资产和其他长期资产支付的现金107,485,434.2593,783,212.58203,632,609.97189,289,679.94
  投资支付的现金426,000,000223,000,000306,084,069.44176,084,069.44
  取得子公司及其他营业单位支付的现金--7,399,994.3312,218,997.33
  投资活动现金流出小计533,485,434.25316,783,212.58517,116,673.74377,592,746.71
  投资活动产生的现金流量净额-122,846,798.82-83,328,439.8-180,047,813.13-172,366,439.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金--11,238,06011,238,060
  其中:子公司吸收少数股东投资收到的现金--11,238,0606,400,000
  取得借款收到的现金156,080,000156,080,000347,571,296.39255,582,229.78
  收到其他与筹资活动有关的现金15,000,00015,000,000--
  筹资活动现金流入小计171,080,000171,080,000358,809,356.39266,820,289.78
  偿还债务支付的现金73,875,00038,800,000235,348,200157,198,200
  分配股利、利润或偿付利息支付的现金9,528,992.494,694,990.2615,731,180.7511,667,157.21
  支付其他与筹资活动有关的现金1,139,636.181,022,40012,686,127.552,322,724.55
  筹资活动现金流出小计84,543,628.6744,517,390.26263,765,508.3171,188,081.76
  筹资活动产生的现金流量净额86,536,371.33126,562,609.7495,043,848.0995,632,208.02
五、现金及现金等价物净增加额38,937,713.17141,931,243.72-3,132,566.39-45,046,154.85
  加:期初现金及现金等价物余额92,646,824.9392,646,824.9395,779,391.3295,779,391.32
  期末现金及现金等价物余额131,584,538.1234,578,068.6592,646,824.9350,733,236.47
补充资料:
  净利润-30,463,375.08--81,953,537.96-
  资产减值准备9,061,293.13-47,009,758.5-
  固定资产和投资性房地产折旧16,386,651.84-39,323,120.78-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,386,651.84-39,323,120.78-
  无形资产摊销9,814,746.63-14,902,979.15-
  长期待摊费用摊销3,834,945.15-6,264,666.92-
  处置固定资产、无形资产和其他长期资产的损失-163,288.89-384,994.75-
  固定资产报废损失9,046.01-5,822,649.95-
  公允价值变动损失-774,791.78--579,178.03-
  财务费用9,010,929.22-15,599,937.9-
  投资损失2,606,040.44-2,767,289.1-
  递延所得税-6,904,277.29--12,026,304.65-
  其中:递延所得税资产减少-6,346,024.17--9,710,969.78-
    递延所得税负债增加-558,253.12--2,315,334.87-
  存货的减少-12,331,537.7-1,482,065.89-
  经营性应收项目的减少80,243,522.99-142,438,191.35-
  经营性应付项目的增加2,755,117.93--100,304,747.44-
  现金的期末余额131,584,538.1-92,646,824.93-
  减:现金的期初余额92,646,824.93-95,779,391.32-
  现金及现金等价物的净增加额38,937,713.17--3,132,566.39-
公告日期2025-08-302025-04-302025-04-302024-10-31
审计意见(境内)标准无保留意见
TOP↑