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:19.80亿  总市值:47.12亿
流通股本:6390.13万   总股本:1.52亿

现金流量表

报告期2024-12-312024-09-302024-06-302024-03-31
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836,233,756.03647,859,641.66463,546,852.45247,639,034.95
收到的税费返还8,350,539.016,368,587.343,555,163.191,573,995.55
收到其他与经营活动有关的现金7,952,332.375,383,182.824,823,393.873,694,146.62
经营活动现金流入的平衡项目0000
经营活动现金流入小计852,536,627.41659,611,411.82471,925,409.51252,907,177.12
购买商品、接受劳务支付的现金539,862,523.28430,877,290.02288,988,030155,392,132.81
支付给职工以及为职工支付的现金149,656,652.89110,391,617.1971,311,536.9634,793,166.53
支付的各项税费30,276,082.0220,366,541.5313,972,495.967,478,901.17
支付其他与经营活动有关的现金22,989,119.4814,661,231.159,958,180.615,422,546.79
经营活动现金流出的平衡项目0000
经营活动现金流出小计742,784,377.67576,296,679.89384,230,243.53203,086,747.3
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109,752,249.7483,314,731.9387,695,165.9849,820,429.82
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446,000295,000195,000100,000
投资活动现金流入的平衡项目0000
投资活动现金流入小计446,000295,000195,000100,000
购建固定资产、无形资产和其他长期资产支付的现金12,085,195.4311,121,992.059,026,844.585,902,043.26
投资活动现金流出的平衡项目0000
投资活动现金流出小计12,085,195.4311,121,992.059,026,844.585,902,043.26
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-11,639,195.43-10,826,992.05-8,831,844.58-5,802,043.26
三、筹资活动产生的现金流量:
吸收投资收到的现金366,036,410---
取得借款收到的现金246,780,000125,800,00066,000,00066,000,000
筹资活动现金流入平衡项目0000
筹资活动现金流入小计612,816,410125,800,00066,000,00066,000,000
偿还债务支付的现金335,380,000174,400,000112,950,00077,950,000
分配股利、利润或偿付利息支付的现金8,988,671.397,026,987.194,883,120.352,551,946.2
支付其他与筹资活动有关的现金12,225,620.4424,000424,000-
筹资活动现金流出平衡项目0000
筹资活动现金流出小计356,594,291.79181,850,987.19118,257,120.3580,501,946.2
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256,222,118.21-56,050,987.19-52,257,120.35-14,501,946.2
四、汇率变动对现金及现金等价物的影响2,891,332.411,312,457.431,711,912.3736,645.29
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357,226,504.9317,749,210.1228,318,113.3530,253,085.65
加:期初现金及现金等价物余额48,666,994.4148,666,994.4148,666,994.4148,666,994.41
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405,893,499.3466,416,204.5376,985,107.7678,920,080.06
补充资料:
净利润123,311,744.7193,422,579.6260,219,80029,952,535.65
资产减值准备7,349,735.356,016,824.623,629,4003,288,495.9
固定资产和投资性房地产折旧43,224,117.0532,417,606.0521,637,40010,866,416.66
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-
无形资产摊销1,050,273.58794,423.54538,600278,416.4
长期待摊费用摊销5,441,810.784,114,820.692,644,5001,204,692.48
处置固定资产、无形资产和其他长期资产的损失1,653,770.611,053,453.051,080,90083,493.95
固定资产报废损失26,939.5226,939.52100-
财务费用6,004,223.515,698,964.233,114,9001,791,812.14
递延所得税111,019.63382,869.84679,700671,236.37
其中:递延所得税资产减少111,019.63382,869.84679,700671,236.37
存货的减少-26,185,963.59-20,418,902.6-30,893,70011,687,787.22
经营性应收项目的减少15,181,752.1957,271,214.9399,526,70084,954,119.17
经营性应付项目的增加-67,150,064.45-96,259,724.14-71,736,100-91,829,196.05
现金的期末余额405,893,499.3466,416,204.53-78,920,080.06
减:现金的期初余额48,666,994.4148,666,994.41-48,666,994.41
公告日期2025-03-312024-10-302024-08-292024-05-21
审计意见(境内)标准无保留意见标准无保留意见
TOP↑