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:127.39亿  总市值:129.31亿
流通股本:9.09亿   总股本:9.23亿

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2,958,113,277.181,852,378,698.72832,723,439.443,881,094,297.9
  收到的税费返还95,975,017.7679,373,124.120,936,310.77169,843,063.41
  收到其他与经营活动有关的现金53,474,021.5933,501,224.2716,162,310.0987,233,098.85
  经营活动现金流入小计3,107,562,316.531,965,253,047.09869,822,060.34,138,170,460.16
  购买商品、接受劳务支付的现金1,067,644,552.09663,801,928.16371,348,838.481,511,896,702.66
  支付给职工以及为职工支付的现金748,648,980.87506,796,320.11293,654,065.671,043,086,637.55
  支付的各项税费127,867,166.6284,009,506.9742,785,174.25210,604,592.47
  支付其他与经营活动有关的现金181,733,186.31120,335,513.6937,075,970.88276,298,387.13
  经营活动现金流出小计2,125,893,885.891,374,943,268.93744,864,049.283,041,886,319.81
  经营活动产生的现金流量净额981,668,430.64590,309,778.16124,958,011.021,096,284,140.35
二、投资活动产生的现金流量:
  收回投资收到的现金230,000,000230,000,000230,000,0001,491,000,000
  取得投资收益收到的现金259,220.02259,220.02259,220.022,690,502.9
  处置固定资产、无形资产和其他长期资产收回的现金净额518,935.07440,226.1111,485676,102.91
  投资活动现金流入小计230,778,155.09230,699,446.13230,270,705.021,494,366,605.81
  购建固定资产、无形资产和其他长期资产支付的现金536,235,786.78391,357,917.08202,389,157.621,108,441,615.02
  投资支付的现金60,000,00060,000,00060,000,0001,205,000,000
  投资活动现金流出小计596,235,786.78451,357,917.08262,389,157.622,313,441,615.02
  投资活动产生的现金流量净额-365,457,631.69-220,658,470.95-32,118,452.6-819,075,009.21
三、筹资活动产生的现金流量:
  取得借款收到的现金419,943,367.17305,370,859.96260,468,613.091,101,539,704.54
  筹资活动现金流入小计419,943,367.17305,370,859.96260,468,613.091,101,539,704.54
  偿还债务支付的现金405,992,052.47290,030,311.57145,245,414.47718,650,118.51
  分配股利、利润或偿付利息支付的现金175,518,124.15166,291,426.8411,054,862.87370,494,160.39
  其中:子公司支付给少数股东的股利、利润51,250,00051,250,000-44,075,000
  支付其他与筹资活动有关的现金103,995,844.5167,636,503.832,482,107.8427,610,863.45
  筹资活动现金流出小计685,506,021.13523,958,242.24158,782,385.181,116,755,142.35
  筹资活动产生的现金流量净额-265,562,653.96-218,587,382.28101,686,227.91-15,215,437.81
四、汇率变动对现金及现金等价物的影响16,279,945.7216,781,149.856,807,759.187,676,776.57
五、现金及现金等价物净增加额366,928,090.71167,845,074.78201,333,545.51269,670,469.9
  加:期初现金及现金等价物余额994,351,058.15994,351,058.15994,351,058.15724,680,588.25
  期末现金及现金等价物余额1,361,279,148.861,162,196,132.931,195,684,603.66994,351,058.15
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2025-10-302025-08-222025-04-252025-04-25
审计意见(境内)标准无保留意见
TOP↑