当前位置:首页 - 行情中心 - 万安科技(002590) - 财务分析 - 现金流量表

万安科技

(002590)

  

流通市值:49.83亿  总市值:52.32亿
流通股本:4.94亿   总股本:5.19亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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2,459,133,203.431,642,847,116.38812,180,753.643,472,041,018.79
  收到的税费返还19,827,663.8919,827,663.896,124,200.2331,735,744.62
  收到其他与经营活动有关的现金71,766,925.7856,375,779.6950,513,167.6855,914,001.61
  经营活动现金流入小计2,550,727,793.11,719,050,559.96868,818,121.553,559,690,765.02
  购买商品、接受劳务支付的现金1,478,791,537.98927,027,504.22422,772,211.062,262,467,414.63
  支付给职工以及为职工支付的现金489,257,265.79311,559,117.31162,142,857.18652,138,885.12
  支付的各项税费91,769,745.4765,082,804.6733,505,577.07144,004,029.67
  支付其他与经营活动有关的现金177,451,381.33116,012,993.2876,361,265.08258,486,986.84
  经营活动现金流出小计2,237,269,930.571,419,682,419.48694,781,910.393,317,097,316.26
  经营活动产生的现金流量净额313,457,862.53299,368,140.48174,036,211.16242,593,448.76
二、投资活动产生的现金流量:
  收回投资收到的现金30,225,62530,225,625-2,459,781.38
  处置固定资产、无形资产和其他长期资产收回的现金净额1,466,763.94674,495.9422,003.82,131,421.57
  投资活动现金流入小计31,692,388.9430,900,120.9422,003.84,591,202.95
  购建固定资产、无形资产和其他长期资产支付的现金127,391,699.7782,295,031.5635,721,800.43191,169,004.04
  投资支付的现金125,717,032.6180,717,032.6119,929,862.9730,456,139.23
  投资活动现金流出小计253,108,732.38163,012,064.1755,651,663.4221,625,143.27
  投资活动产生的现金流量净额-221,416,343.44-132,111,943.23-55,629,659.6-217,033,940.32
三、筹资活动产生的现金流量:
  吸收投资收到的现金2,000,000--7,423,968
  其中:子公司吸收少数股东投资收到的现金2,000,000---
  取得借款收到的现金339,500,000339,500,00080,000,000433,420,000
  筹资活动现金流入小计341,500,000339,500,00080,000,000440,843,968
  偿还债务支付的现金345,410,000344,710,00074,700,000509,330,000
  分配股利、利润或偿付利息支付的现金51,326,864.6749,001,966.152,585,385.2145,264,830.21
  支付其他与筹资活动有关的现金4,537,108.683,804,433.55643,353.37201,572,794.87
  筹资活动现金流出小计401,273,973.35397,516,399.777,928,738.58756,167,625.08
  筹资活动产生的现金流量净额-59,773,973.35-58,016,399.72,071,261.42-315,323,657.08
四、汇率变动对现金及现金等价物的影响-8,111,363.71-5,194,281.52-2,436,170.78-815,872.67
五、现金及现金等价物净增加额24,156,182.03104,045,516.03118,041,642.2-290,580,021.31
  加:期初现金及现金等价物余额699,492,228.92699,492,228.92699,492,228.92990,072,250.23
  期末现金及现金等价物余额723,648,410.95803,537,744.95817,533,871.12699,492,228.92
补充资料:
  净利润-92,523,833.07-217,907,533.78
  资产减值准备-15,028,793.35-43,673,558.17
  固定资产和投资性房地产折旧-107,372,071.23-198,657,689.35
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-107,372,071.23-198,657,689.35
  无形资产摊销-8,185,347.39-17,462,044.3
  长期待摊费用摊销-2,129,533.39-2,661,240.39
  处置固定资产、无形资产和其他长期资产的损失-448,157.3--2,848,625.4
  固定资产报废损失-914,792.96-1,810,434.33
  公允价值变动损失--370,863.97--
  财务费用--2,299,705.79-13,780,568.4
  投资损失-5,709,495.91-19,954,198.35
  递延所得税--4,627,683.44--6,642,993.94
  其中:递延所得税资产减少--4,401,343.8--6,561,704.61
    递延所得税负债增加--226,339.64--81,289.33
  存货的减少--206,953,484.24--110,037,379.62
  经营性应收项目的减少-343,543,041.72--634,881,828.71
  经营性应付项目的增加--52,201,666.2-470,428,115.13
  其他--9,186,489.62--15,527,396.83
  现金的期末余额-803,537,744.95-699,492,228.92
  减:现金的期初余额-699,492,228.92-990,072,250.23
  现金及现金等价物的净增加额-104,045,516.03--290,580,021.31
公告日期2026-10-292026-08-282026-04-282026-04-17
审计意见(境内)标准无保留意见
TOP↑