当前位置:首页 - 行情中心 - ST万邦(002082) - 财务分析 - 现金流量表

ST万邦

(002082)

  

流通市值:73.65亿  总市值:79.34亿
流通股本:5.68亿   总股本:6.12亿

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607,013,378.93353,378,934.291,250,046,054.39809,415,293.19
  收到的税费返还17,366.9717,366.97599,143.83,757,954.68
  收到其他与经营活动有关的现金34,712,604.0274,686,191.57667,681,451.3740,419,306.83
  经营活动现金流入小计641,743,349.92428,082,492.831,918,326,649.56853,592,554.7
  购买商品、接受劳务支付的现金334,428,719.78220,148,555.2706,637,143.29275,132,978.48
  支付给职工以及为职工支付的现金99,206,612.3851,113,462.22222,704,413.38160,173,942.39
  支付的各项税费74,089,973.1731,631,018.5795,325,005.66106,313,820.76
  支付其他与经营活动有关的现金72,554,535.317,355,923.97289,680,014.67275,398,781.76
  经营活动现金流出小计580,279,840.63320,248,959.961,314,346,577817,019,523.39
  经营活动产生的现金流量净额61,463,509.29107,833,532.87603,980,072.5636,573,031.31
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000-14,296,700-
  取得投资收益收到的现金5,717,613.723,386,895.72438,041.9515,818,881.14
  处置固定资产、无形资产和其他长期资产收回的现金净额23,082,763.292,317.3750,398.110,684,724.47
  处置子公司及其他营业单位收到的现金净额---10,000,000
  收到的其他与投资活动有关的现金--21,461,813.99-
  投资活动现金流入小计68,800,377.013,389,213.0236,946,954.0436,503,605.61
  购建固定资产、无形资产和其他长期资产支付的现金15,568,754.8337,044,807.82289,650,478.72324,173,182.24
  投资支付的现金784,469.06798,690.966,574,17598,446.2
  支付其他与投资活动有关的现金--12,004,349.710
  投资活动现金流出小计16,353,223.8937,843,498.78308,229,003.43324,271,628.44
  投资活动产生的现金流量净额52,447,153.12-34,454,285.76-271,282,049.39-287,768,022.83
三、筹资活动产生的现金流量:
  取得借款收到的现金385,928,015.66263,824,718.52891,558,248.81881,342,182.72
  收到其他与筹资活动有关的现金05,700,428.25392,542,943.51351,802,847.32
  筹资活动现金流入小计385,928,015.66269,525,146.771,284,101,192.321,233,145,030.04
  偿还债务支付的现金405,946,061.11265,607,240.481,054,810,000971,635,874.02
  分配股利、利润或偿付利息支付的现金18,500,079.9710,005,841.4247,698,498.3527,183,736.31
  支付其他与筹资活动有关的现金52,588,036.138,163,333.49124,461,386.2455,227,011.81
  筹资活动现金流出小计477,034,177.18313,776,415.391,226,969,884.591,054,046,622.14
  筹资活动产生的现金流量净额-91,106,161.52-44,251,268.6257,131,307.73179,098,407.9
四、汇率变动对现金及现金等价物的影响-488,146.62-874,521.25814,622.9679,043.53
五、现金及现金等价物净增加额22,316,354.2728,253,457.24390,643,953.86-72,017,540.09
  加:期初现金及现金等价物余额534,032,289.88526,622,262.43143,388,336.02143,388,336.02
  期末现金及现金等价物余额556,348,644.15554,875,719.67534,032,289.8871,370,795.93
补充资料:
  净利润57,103,611.12--171,898,080.47-
  资产减值准备-3,864,167.51-84,242,810.62-
  固定资产和投资性房地产折旧53,441,045.45-87,958,214.52-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧53,441,045.45-87,958,214.52-
  无形资产摊销16,965,935.22-22,001,194.5-
  长期待摊费用摊销1,454,873-3,241,386.22-
  处置固定资产、无形资产和其他长期资产的损失---600,480.8-
  固定资产报废损失--256,979.2-
  公允价值变动损失1,693,318.25--10,445,209.82-
  财务费用19,143,835-38,077,582.85-
  投资损失-3,109,613.15--309,758.21-
  递延所得税-7,541,794.39--1,429,596.11-
  其中:递延所得税资产减少-6,523,552.91--2,588,544.9-
    递延所得税负债增加-1,018,241.48-1,158,948.79-
  存货的减少-8,253,531.57--20,678,763.77-
  经营性应收项目的减少-20,425,946.68-486,880,144.57-
  经营性应付项目的增加-46,405,575.1-83,630,924.29-
  其他239,812.25---
  现金的期末余额556,348,644.15-534,032,289.88-
  减:现金的期初余额534,032,289.88-143,388,336.02-
  加:现金等价物的期末余额--0-
  减:现金等价物的期初余额--0-
  现金及现金等价物的净增加额22,316,354.27-390,643,953.86-
公告日期2026-08-272026-04-302026-04-302025-10-30
审计意见(境内)保留意见
TOP↑