当前位置:首页 - 行情中心 - 万源通(920060) - 财务分析 - 现金流量表

万源通

(920060)

  

流通市值:11.66亿  总市值:57.97亿
流通股本:2965.01万   总股本:1.47亿

现金流量表

报告期2024-09-302024-06-302024-03-312023-12-31
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647,859,641.66463,546,852.45247,639,034.95811,463,605.75
收到的税费返还6,368,587.343,555,163.191,573,995.5510,055,791.5
收到其他与经营活动有关的现金5,383,182.824,823,393.873,694,146.6210,259,500.35
经营活动现金流入的平衡项目0000
经营活动现金流入小计659,611,411.82471,925,409.51252,907,177.12831,778,897.6
购买商品、接受劳务支付的现金430,877,290.02288,988,030155,392,132.81527,022,763.2
支付给职工以及为职工支付的现金110,391,617.1971,311,536.9634,793,166.53137,563,238.54
支付的各项税费20,366,541.5313,972,495.967,478,901.1729,564,345.19
支付其他与经营活动有关的现金14,661,231.159,958,180.615,422,546.7926,755,562.83
经营活动现金流出的平衡项目0000
经营活动现金流出小计576,296,679.89384,230,243.53203,086,747.3720,905,909.76
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额83,314,731.9387,695,165.9849,820,429.82110,872,987.84
二、投资活动产生的现金流量:
处置固定资产、无形资产和其他长期资产收回的现金净额295,000195,000100,00036,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计295,000195,000100,00036,000
购建固定资产、无形资产和其他长期资产支付的现金11,121,992.059,026,844.585,902,043.2653,981,358.95
投资活动现金流出的平衡项目0000
投资活动现金流出小计11,121,992.059,026,844.585,902,043.2653,981,358.95
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-10,826,992.05-8,831,844.58-5,802,043.26-53,945,358.95
三、筹资活动产生的现金流量:
取得借款收到的现金125,800,00066,000,00066,000,000410,403,692
筹资活动现金流入平衡项目0000
筹资活动现金流入小计125,800,00066,000,00066,000,000410,403,692
偿还债务支付的现金174,400,000112,950,00077,950,000433,500,150.79
分配股利、利润或偿付利息支付的现金7,026,987.194,883,120.352,551,946.213,235,980.07
支付其他与筹资活动有关的现金424,000424,000-11,732,276.03
筹资活动现金流出平衡项目0000
筹资活动现金流出小计181,850,987.19118,257,120.3580,501,946.2458,468,406.89
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额-56,050,987.19-52,257,120.35-14,501,946.2-48,064,714.89
四、汇率变动对现金及现金等价物的影响1,312,457.431,711,912.3736,645.29555,303.09
现金及现金等价物净增加额平衡项目0000
五、现金及现金等价物净增加额17,749,210.1228,318,113.3530,253,085.659,418,217.09
加:期初现金及现金等价物余额48,666,994.4148,666,994.4148,666,994.4139,248,777.32
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额66,416,204.5376,985,107.7678,920,080.0648,666,994.41
补充资料:
净利润93,422,579.6260,219,80029,952,535.65118,054,300
资产减值准备6,016,824.623,629,4003,288,495.95,914,000
固定资产和投资性房地产折旧32,417,606.0521,637,40010,866,416.6644,978,400
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-21,637,400-44,978,400
无形资产摊销794,423.54538,600278,416.41,327,700
长期待摊费用摊销4,114,820.692,644,5001,204,692.483,968,000
处置固定资产、无形资产和其他长期资产的损失1,053,453.051,080,90083,493.95-9,100
固定资产报废损失26,939.52100-4,600
财务费用5,698,964.233,114,9001,791,812.1412,615,500
递延所得税382,869.84679,700671,236.376,025,500
其中:递延所得税资产减少382,869.84679,700671,236.376,025,500
存货的减少-20,418,902.6-30,893,70011,687,787.22-19,285,900
经营性应收项目的减少57,271,214.9399,526,70084,954,119.17-62,422,600
经营性应付项目的增加-96,259,724.14-71,736,100-91,829,196.05-2,267,200
现金的期末余额66,416,204.53-78,920,080.06-
减:现金的期初余额48,666,994.41-48,666,994.41-
公告日期2024-10-302024-08-292024-05-212024-04-29
审计意见(境内)标准无保留意见标准无保留意见
TOP↑