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:19.90亿  总市值:19.90亿
流通股本:8499.78万   总股本:8499.78万

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591,695,919.93375,871,341.81161,058,147.88650,822,123.31
  收到的税费返还1,700,095.331,052,166.08739,185.58485,106.64
  收到其他与经营活动有关的现金104,802,784.1781,385,152.63523,454.0434,411,864.36
  经营活动现金流入小计698,198,799.43458,308,660.52162,320,787.5685,719,094.31
  购买商品、接受劳务支付的现金450,673,719.73264,283,392.05112,246,256.98407,402,935.87
  支付给职工以及为职工支付的现金87,001,124.3358,563,475.2930,576,427.2298,838,603.39
  支付的各项税费19,319,033.7610,785,888.242,425,956.0618,654,874.95
  支付其他与经营活动有关的现金104,188,869.6275,670,406.799,610,227.0463,660,557.42
  经营活动现金流出小计661,182,747.44409,303,162.37154,858,867.3588,556,971.63
  经营活动产生的现金流量净额37,016,051.9949,005,498.157,461,920.297,162,122.68
二、投资活动产生的现金流量:
  收回投资收到的现金271,705,963.9241,500,00069,000,000640,901,643.83
  取得投资收益收到的现金2,054,459.51948,687.2480,894.43,701,108.9
  处置固定资产、无形资产和其他长期资产收回的现金净额548,30047,80047,800669,440
  收到的其他与投资活动有关的现金--36,047,722.290,697.88
  投资活动现金流入小计274,308,723.41242,496,487.2105,576,416.6645,362,890.61
  购建固定资产、无形资产和其他长期资产支付的现金44,747,060.2327,820,395.518,459,237.75131,994,442.49
  投资支付的现金295,327,215.45267,603,721138,703,721640,668,768.83
  取得子公司及其他营业单位支付的现金-7,523,494.45--
  投资活动现金流出小计340,074,275.68302,947,610.96147,162,958.75772,663,211.32
  投资活动产生的现金流量净额-65,765,552.27-60,451,123.76-41,586,542.15-127,300,320.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金---200,000
  其中:子公司吸收少数股东投资收到的现金---200,000
  取得借款收到的现金125,400,00079,400,00049,000,000246,580,000
  收到其他与筹资活动有关的现金---17,750,000
  筹资活动现金流入小计125,400,00079,400,00049,000,000264,530,000
  偿还债务支付的现金118,978,36479,723,38237,304,982182,527,932
  分配股利、利润或偿付利息支付的现金12,913,995.538,775,989.794,409,296.0318,048,965.56
  支付其他与筹资活动有关的现金5,494,148.964,386,949.82593,567.979,216,436.35
  筹资活动现金流出小计137,386,508.4992,886,321.6142,307,846209,793,333.91
  筹资活动产生的现金流量净额-11,986,508.49-13,486,321.616,692,15454,736,666.09
四、汇率变动对现金及现金等价物的影响-36,226.77-7,547.35-1,394.35-2,417.43
五、现金及现金等价物净增加额-40,772,235.54-24,939,494.57-27,433,862.324,596,050.63
  加:期初现金及现金等价物余额125,694,381.11117,242,875.56117,242,875.5692,646,824.93
  期末现金及现金等价物余额84,922,145.5792,303,380.9989,809,013.26117,242,875.56
补充资料:
  净利润-3,089,705.16--121,999,744.38
  资产减值准备--4,131,130.23-41,671,528.82
  固定资产和投资性房地产折旧-10,332,697.25-29,152,097.28
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-10,332,697.25-29,152,097.28
  无形资产摊销-16,971,426.1-25,541,990.43
  长期待摊费用摊销-6,609,959.08-10,205,044.91
  处置固定资产、无形资产和其他长期资产的损失-38,427.67-55,538.58
  固定资产报废损失-535.65-177,120.23
  公允价值变动损失--1,051,285.81--1,620,208.55
  财务费用-9,568,568.64-18,415,082.04
  投资损失--516,876.26-2,359,416.62
  递延所得税--1,342,706.31--20,069,447.15
  其中:递延所得税资产减少--1,625,590.92--19,185,801.06
    递延所得税负债增加-282,884.61--883,646.09
  存货的减少-6,501,339.06-23,953,410.04
  经营性应收项目的减少-22,496,810.08-127,259,125.36
  经营性应付项目的增加--26,567,486.33--38,761,581.15
  现金的期末余额-92,303,380.99-117,242,875.56
  减:现金的期初余额-117,242,875.56-92,646,824.93
  现金及现金等价物的净增加额--24,939,494.57-24,596,050.63
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↑