当前位置:首页 - 行情中心 - 万里扬(002434) - 财务分析 - 现金流量表

万里扬

(002434)

  

流通市值:117.50亿  总市值:117.61亿
流通股本:13.11亿   总股本:13.13亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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4,032,744,110.312,569,534,570.491,284,970,280.714,246,230,614.13
  收到的税费返还11,798,109.5411,295,513.14-32,422,253.51
  收到其他与经营活动有关的现金151,560,431.8779,791,657.1925,951,951.73260,544,568.18
  经营活动现金流入小计4,196,102,651.722,660,621,740.821,310,922,232.444,539,197,435.82
  购买商品、接受劳务支付的现金2,659,830,812.021,721,284,776.51708,366,821.442,982,275,734.81
  支付给职工以及为职工支付的现金409,159,153.86282,545,862.41152,746,112.81499,849,014
  支付的各项税费346,369,970.7281,410,065.34181,340,548.6407,108,119.27
  支付其他与经营活动有关的现金132,072,186.585,546,774.78155,428,697.32186,151,614.98
  经营活动现金流出小计3,547,432,123.082,370,787,479.041,197,882,180.174,075,384,483.06
  经营活动产生的现金流量净额648,670,528.64289,834,261.78113,040,052.27463,812,952.76
二、投资活动产生的现金流量:
  收回投资收到的现金513,528,300513,528,30053,620,000252,275,682.26
  取得投资收益收到的现金31,600,713.683,632,832-6,660,322.8
  处置固定资产、无形资产和其他长期资产收回的现金净额11,264.876,174.872,654.873,717,880.29
  处置子公司及其他营业单位收到的现金净额580,743.89--4,000,000
  收到的其他与投资活动有关的现金9,643,333.89,643,333.8-10,000,000
  投资活动现金流入小计555,364,356.24526,810,640.6753,622,654.87276,653,885.35
  购建固定资产、无形资产和其他长期资产支付的现金383,498,510.09257,735,964.0783,961,636.65542,264,557.12
  投资支付的现金---221,908,300
  支付其他与投资活动有关的现金87,554,865.02-993,107.82-
  投资活动现金流出小计471,053,375.11257,735,964.0784,954,744.47764,172,857.12
  投资活动产生的现金流量净额84,310,981.13269,074,676.6-31,332,089.6-487,518,971.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金258,110258,110258,11040,486,872
  其中:子公司吸收少数股东投资收到的现金258,110258,110-40,486,872
  取得借款收到的现金1,305,378,0001,085,400,000240,000,0002,206,000,000
  筹资活动现金流入小计1,305,636,1101,085,658,110240,258,1102,246,486,872
  偿还债务支付的现金1,692,005,275.41,230,777,940.4333,875,0001,795,269,204.16
  分配股利、利润或偿付利息支付的现金164,397,475.14157,701,863.5513,382,740.06465,989,730.9
  支付其他与筹资活动有关的现金---3,932,330.23
  筹资活动现金流出小计1,856,402,750.541,388,479,803.95347,257,740.062,265,191,265.29
  筹资活动产生的现金流量净额-550,766,640.54-302,821,693.95-106,999,630.06-18,704,393.29
五、现金及现金等价物净增加额182,214,869.23256,087,244.43-25,291,667.39-42,410,412.3
  加:期初现金及现金等价物余额391,358,908.27391,358,908.27391,358,908.27433,769,320.57
  期末现金及现金等价物余额573,573,777.5647,446,152.7366,067,240.88391,358,908.27
补充资料:
  净利润-290,123,660.38-256,784,458.41
  资产减值准备-60,939.01-40,933,975.75
  固定资产和投资性房地产折旧-212,800,968.87-442,936,118.61
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-212,800,968.87-442,936,118.61
  无形资产摊销-19,434,818.6-52,648,837.72
  长期待摊费用摊销-11,575,373.14-23,150,746.29
  处置固定资产、无形资产和其他长期资产的损失--1,439.5--2,686,694.53
  固定资产报废损失---83.25
  公允价值变动损失----704,770
  财务费用-27,283,958.77-71,376,394.25
  投资损失--115,241,792.05--11,509,860.46
  递延所得税--337,802.45--34,652,224.99
  其中:递延所得税资产减少--337,802.45--41,244,079.58
    递延所得税负债增加---6,591,854.59
  存货的减少--140,076,775--125,681,466.97
  经营性应收项目的减少--137,056,291.29-145,817,431.64
  经营性应付项目的增加-119,332,893.66--394,600,076.21
  现金的期末余额-647,446,152.7-391,358,908.27
  减:现金的期初余额-391,358,908.27-433,769,320.57
  现金及现金等价物的净增加额-256,087,244.43--42,410,412.3
公告日期2025-10-252025-08-222025-04-292025-04-23
审计意见(境内)标准无保留意见
TOP↑