当前位置:首页 - 行情中心 - 万年青(000789) - 财务分析 - 现金流量表

万年青

(000789)

  

流通市值:33.41亿  总市值:33.41亿
流通股本:7.97亿   总股本:7.97亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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1,928,046,553.23946,237,059.515,254,672,778.43,800,350,391.07
  收到的税费返还5,100,505.641,268,422.5714,287,062.2312,944,871.91
  收到其他与经营活动有关的现金153,830,412.56175,970,889.68424,938,271.96432,884,829.32
  经营活动现金流入小计2,086,977,471.431,123,476,371.765,693,898,112.594,246,180,092.3
  购买商品、接受劳务支付的现金1,239,535,621.59555,584,996.633,359,977,704.982,436,609,378.58
  支付给职工以及为职工支付的现金382,144,905.31181,355,980.8766,243,740.97547,532,583.29
  支付的各项税费248,261,409.23140,707,417.9494,302,954.41388,016,685.64
  支付其他与经营活动有关的现金241,532,762.96339,531,162.2524,685,944.89458,427,935.57
  经营活动现金流出小计2,111,474,699.091,217,179,557.535,145,210,345.253,830,586,583.08
  经营活动产生的现金流量净额-24,497,227.66-93,703,185.77548,687,767.34415,593,509.22
二、投资活动产生的现金流量:
  收回投资收到的现金400,000,000-873,182,701.51867,463,901.51
  取得投资收益收到的现金15,200,000-81,547,625.3117,343,570.51
  处置固定资产、无形资产和其他长期资产收回的现金净额2,529,374.43198,282225,490,991.9156,819,399
  收到的其他与投资活动有关的现金--043,150,109.55
  投资活动现金流入小计417,729,374.43198,2821,180,221,318.721,084,776,980.57
  购建固定资产、无形资产和其他长期资产支付的现金70,619,468.6928,729,512.89177,896,866.5979,878,443.08
  投资支付的现金--900,000,000900,000,000
  支付其他与投资活动有关的现金--018,131,448.62
  投资活动现金流出小计70,619,468.6928,729,512.891,077,896,866.59998,009,891.7
  投资活动产生的现金流量净额347,109,905.74-28,531,230.89102,324,452.1386,767,088.87
三、筹资活动产生的现金流量:
  吸收投资收到的现金--600,000,000600,000,000
  取得借款收到的现金202,300,00078,000,000762,489,900643,499,900
  收到其他与筹资活动有关的现金3,199,292.983,000,00072,319,450.723,498,941.04
  筹资活动现金流入小计205,499,292.9881,000,0001,434,809,350.71,266,998,841.04
  偿还债务支付的现金1,431,380,965.6127,000,0001,391,898,0001,237,898,000
  分配股利、利润或偿付利息支付的现金104,705,030.34,685,178.8650,808,115.43145,248,712.51
  其中:子公司支付给少数股东的股利、利润--503,700,000-
  支付其他与筹资活动有关的现金--217,736,171.38216,592,229.55
  筹资活动现金流出小计1,536,085,995.9131,685,178.82,260,442,286.811,599,738,942.06
  筹资活动产生的现金流量净额-1,330,586,702.92-50,685,178.8-825,632,936.11-332,740,101.02
四、汇率变动对现金及现金等价物的影响-820.57-460.09-538.49-308.27
五、现金及现金等价物净增加额-1,007,974,845.41-172,920,055.55-174,621,255.13169,620,188.8
  加:期初现金及现金等价物余额2,453,282,288.652,453,282,288.652,627,903,543.782,678,818,909.95
  期末现金及现金等价物余额1,445,307,443.242,280,362,233.12,453,282,288.652,848,439,098.75
补充资料:
  净利润-58,378,330.81--28,402,468.33-
  资产减值准备-27,658,828.51-129,461,825.06-
  固定资产和投资性房地产折旧234,849,068.76-481,344,572.43-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧234,849,068.76-481,344,572.43-
  无形资产摊销39,558,196.13-70,738,877.12-
  处置固定资产、无形资产和其他长期资产的损失-527,643.27--254,271,957.93-
  固定资产报废损失108,294.78-632,548.82-
  公允价值变动损失179,154.19-13,629,342.49-
  财务费用34,853,438.36-105,473,748.43-
  投资损失-14,123,607.51--38,435,751.8-
  递延所得税-25,809,326.66--630,849.38-
  其中:递延所得税资产减少-25,931,349.03-10,382,215.38-
    递延所得税负债增加122,022.37--11,013,064.76-
  存货的减少46,792,126.92-69,485,563.66-
  经营性应收项目的减少159,537,670.69-730,105,070-
  经营性应付项目的增加-416,050,231.23--735,200,120.25-
  现金的期末余额1,445,307,443.24-2,453,282,288.65-
  减:现金的期初余额2,453,282,288.65-2,627,903,543.78-
  现金及现金等价物的净增加额-1,007,974,845.41--174,621,255.13-
公告日期2026-08-272026-04-282026-03-272025-10-30
审计意见(境内)标准无保留意见
TOP↑