当前位置:首页 - 行情中心 - 万润股份(002643) - 财务分析 - 现金流量表

万润股份

(002643)

  

流通市值:123.94亿  总市值:125.80亿
流通股本:9.09亿   总股本:9.23亿

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1,852,378,698.72832,723,439.443,881,094,297.92,962,066,590.54
  收到的税费返还79,373,124.120,936,310.77169,843,063.41137,893,288.06
  收到其他与经营活动有关的现金33,501,224.2716,162,310.0987,233,098.8561,422,628.58
  经营活动现金流入小计1,965,253,047.09869,822,060.34,138,170,460.163,161,382,507.18
  购买商品、接受劳务支付的现金663,801,928.16371,348,838.481,511,896,702.661,113,948,958.18
  支付给职工以及为职工支付的现金506,796,320.11293,654,065.671,043,086,637.55695,241,712.59
  支付的各项税费84,009,506.9742,785,174.25210,604,592.47167,684,968.48
  支付其他与经营活动有关的现金120,335,513.6937,075,970.88276,298,387.13190,409,421.35
  经营活动现金流出小计1,374,943,268.93744,864,049.283,041,886,319.812,167,285,060.6
  经营活动产生的现金流量净额590,309,778.16124,958,011.021,096,284,140.35994,097,446.58
二、投资活动产生的现金流量:
  收回投资收到的现金230,000,000230,000,0001,491,000,000-
  取得投资收益收到的现金259,220.02259,220.022,690,502.92,533,104.73
  处置固定资产、无形资产和其他长期资产收回的现金净额440,226.1111,485676,102.91483,846.57
  收到的其他与投资活动有关的现金---1,406,000,000
  投资活动现金流入小计230,699,446.13230,270,705.021,494,366,605.811,409,016,951.3
  购建固定资产、无形资产和其他长期资产支付的现金391,357,917.08202,389,157.621,108,441,615.02865,121,294.32
  投资支付的现金60,000,00060,000,0001,205,000,000-
  支付其他与投资活动有关的现金---950,000,000
  投资活动现金流出小计451,357,917.08262,389,157.622,313,441,615.021,815,121,294.32
  投资活动产生的现金流量净额-220,658,470.95-32,118,452.6-819,075,009.21-406,104,343.02
三、筹资活动产生的现金流量:
  取得借款收到的现金305,370,859.96260,468,613.091,101,539,704.54939,231,595.74
  筹资活动现金流入小计305,370,859.96260,468,613.091,101,539,704.54939,231,595.74
  偿还债务支付的现金290,030,311.57145,245,414.47718,650,118.51430,877,356.26
  分配股利、利润或偿付利息支付的现金166,291,426.8411,054,862.87370,494,160.39358,098,556.74
  其中:子公司支付给少数股东的股利、利润51,250,000-44,075,00044,075,000
  支付其他与筹资活动有关的现金67,636,503.832,482,107.8427,610,863.4519,071,333.72
  筹资活动现金流出小计523,958,242.24158,782,385.181,116,755,142.35808,047,246.72
  筹资活动产生的现金流量净额-218,587,382.28101,686,227.91-15,215,437.81131,184,349.02
四、汇率变动对现金及现金等价物的影响16,781,149.856,807,759.187,676,776.578,482,689.12
五、现金及现金等价物净增加额167,845,074.78201,333,545.51269,670,469.9727,660,141.7
  加:期初现金及现金等价物余额994,351,058.15994,351,058.15724,680,588.25724,680,588.25
  期末现金及现金等价物余额1,162,196,132.931,195,684,603.66994,351,058.151,452,340,729.95
补充资料:
  净利润270,065,721.18-383,238,072.15-
  资产减值准备5,059,170.66-153,696,103.79-
  固定资产和投资性房地产折旧198,188,403.22-408,645,183.55-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧198,188,403.22-408,645,183.55-
  无形资产摊销13,084,232.35-27,344,999.08-
  长期待摊费用摊销2,686,299.8-7,400,665.78-
  处置固定资产、无形资产和其他长期资产的损失-278,139.24--150,041.95-
  固定资产报废损失23,147.5-711,027.44-
  公允价值变动损失---79,473.74-
  财务费用-5,354,029.78-22,252,826.15-
  投资损失2,003,795.33-539,089.71-
  递延所得税-2,702,196.83--10,263,688.63-
  其中:递延所得税资产减少-865,054.8--6,292,172.77-
    递延所得税负债增加-1,837,142.03--3,971,515.86-
  存货的减少57,112,268.51-57,153,027.02-
  经营性应收项目的减少-89,318,517.53--19,796,894.98-
  经营性应付项目的增加132,851,078.6-51,750,140.76-
  现金的期末余额1,162,196,132.93-994,351,058.15-
  减:现金的期初余额994,351,058.15-724,680,588.25-
  现金及现金等价物的净增加额167,845,074.78-269,670,469.9-
公告日期2025-08-222025-04-252025-04-252024-10-30
审计意见(境内)标准无保留意见
TOP↑