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:47.05亿  总市值:47.05亿
流通股本:7.97亿   总股本:7.97亿

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2,604,500,994.181,217,504,982.166,312,055,535.874,350,249,745.73
  收到的税费返还10,218,226.31,194,913.1326,433,754.223,668,820.38
  收到其他与经营活动有关的现金177,674,062.02139,389,479.21528,001,285.99377,196,577.31
  经营活动现金流入小计2,792,393,282.51,358,089,374.56,866,490,576.064,751,115,143.42
  购买商品、接受劳务支付的现金1,622,048,165.88592,450,074.674,051,087,328.222,951,586,716.22
  支付给职工以及为职工支付的现金410,837,457.81206,356,615.07813,169,343.04615,150,597.16
  支付的各项税费280,883,975.17111,005,484.12552,801,606.41408,639,014.36
  支付其他与经营活动有关的现金275,595,785.29269,176,957.64651,396,515.53431,727,924.77
  经营活动现金流出小计2,589,365,384.151,178,989,131.56,068,454,793.24,407,104,252.51
  经营活动产生的现金流量净额203,027,898.35179,100,243798,035,782.86344,010,890.91
二、投资活动产生的现金流量:
  收回投资收到的现金467,463,901.517,900,00062,291,271.6144,070,500
  取得投资收益收到的现金17,343,570.51491,950.0222,130,210.6218,722,863.45
  处置固定资产、无形资产和其他长期资产收回的现金净额4,016,0001,795,0008,520,023.588,493,312.58
  收到的其他与投资活动有关的现金31,810,109.556,909,0006,909,000-
  投资活动现金流入小计520,633,581.5717,095,950.0299,850,505.8171,286,676.03
  购建固定资产、无形资产和其他长期资产支付的现金57,770,715.2540,281,698.83239,338,215.43138,433,550.46
  投资支付的现金200,000,000-1,071,670,0001,071,220,000
  支付其他与投资活动有关的现金18,131,448.62-731,855.45178,753.14
  投资活动现金流出小计275,902,163.8740,281,698.831,311,740,070.881,209,832,303.6
  投资活动产生的现金流量净额244,731,417.7-23,185,748.81-1,211,889,565.07-1,138,545,627.57
三、筹资活动产生的现金流量:
  吸收投资收到的现金600,000,000---
  取得借款收到的现金519,500,000345,000,000728,117,800604,118,000
  收到其他与筹资活动有关的现金21,918,941.04-74,874,348.013,700,000
  筹资活动现金流入小计1,141,418,941.04345,000,000802,992,148.01607,818,000
  偿还债务支付的现金1,059,928,000162,030,000817,960,000700,360,000
  分配股利、利润或偿付利息支付的现金32,930,362.816,052,460.45188,281,929.65131,952,822.6
  其中:子公司支付给少数股东的股利、利润--57,500,000-
  支付其他与筹资活动有关的现金216,592,229.55185,001,635.158,883,420.491,600,000
  筹资活动现金流出小计1,309,450,592.36353,084,095.61,015,125,350.14833,912,822.6
  筹资活动产生的现金流量净额-168,031,651.32-8,084,095.6-212,133,202.13-226,094,822.6
四、汇率变动对现金及现金等价物的影响-331.99-75.88469.31154.02
五、现金及现金等价物净增加额279,727,332.74147,830,322.71-625,986,515.03-1,020,629,405.24
  加:期初现金及现金等价物余额2,678,818,909.952,678,818,909.953,304,805,424.983,304,805,424.98
  期末现金及现金等价物余额2,958,546,242.692,826,649,232.662,678,818,909.952,284,176,019.74
补充资料:
  净利润62,790,777.97-19,204,152.1-
  资产减值准备4,509,770.36-97,069,127.09-
  固定资产和投资性房地产折旧244,002,165.84-495,390,838.92-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧244,002,165.84-495,390,838.92-
  无形资产摊销36,383,182.77-73,917,842.31-
  处置固定资产、无形资产和其他长期资产的损失-45,292,061.6--18,188,917.56-
  固定资产报废损失145,978.25-2,537,654.04-
  公允价值变动损失15,070,738.32-16,753,146.16-
  财务费用17,398,713.25-110,624,206.13-
  投资损失-17,337,180.89--23,026,721.62-
  递延所得税-12,650,012.67--31,684,247.47-
  其中:递延所得税资产减少-9,606,645.86--26,854,805.23-
    递延所得税负债增加-3,043,366.81--4,829,442.24-
  存货的减少12,702,241.01-150,419,478.64-
  经营性应收项目的减少372,578,892.49-204,928,632.6-
  经营性应付项目的增加-489,448,097.25--309,733,412.14-
  现金的期末余额2,958,546,242.69-2,678,818,909.95-
  减:现金的期初余额2,678,818,909.95-3,304,805,424.98-
  现金及现金等价物的净增加额279,727,332.74--625,986,515.03-
公告日期2025-08-272025-04-292025-04-232024-10-26
审计意见(境内)标准无保留意见
TOP↑