当前位置:首页 - 行情中心 - 万润科技(002654) - 财务分析 - 现金流量表

万润科技

(002654)

  

流通市值:134.56亿  总市值:134.57亿
流通股本:8.45亿   总股本:8.45亿

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4,436,403,292.732,927,984,502.831,433,629,644.44,750,076,649.67
  收到的税费返还12,885,793.729,099,362.671,939,547.913,356,743.21
  收到其他与经营活动有关的现金131,623,188.9978,352,712.4335,779,543.71135,205,453.33
  经营活动现金流入小计4,580,912,275.443,015,436,577.931,471,348,736.014,898,638,846.21
  购买商品、接受劳务支付的现金3,981,126,322.622,811,340,678.251,493,817,502.424,439,491,766.3
  支付给职工以及为职工支付的现金273,268,192.64185,790,812.01110,055,540.6358,532,029.64
  支付的各项税费50,274,160.1634,430,960.5915,357,654.7277,279,013.46
  支付其他与经营活动有关的现金96,162,728.9152,074,177.3118,337,908.32247,539,176.94
  经营活动现金流出小计4,400,831,404.333,083,636,628.161,637,568,606.065,122,841,986.34
  经营活动产生的现金流量净额180,080,871.11-68,200,050.23-166,219,870.05-224,203,140.13
二、投资活动产生的现金流量:
  收回投资收到的现金---60,000,000
  取得投资收益收到的现金1,093,730.49--117,916.09
  处置固定资产、无形资产和其他长期资产收回的现金净额6,728,2956,728,2953,000261,380.08
  收到的其他与投资活动有关的现金---5,994,680
  投资活动现金流入小计7,822,025.496,728,2953,00066,373,976.17
  购建固定资产、无形资产和其他长期资产支付的现金59,894,329.6638,383,690.7925,935,023.2293,670,126.09
  投资支付的现金2,786,691.93--68,925,000
  支付其他与投资活动有关的现金3,000---
  投资活动现金流出小计62,684,021.5938,383,690.7925,935,023.22162,595,126.09
  投资活动产生的现金流量净额-54,861,996.1-31,655,395.79-25,932,023.22-96,221,149.92
三、筹资活动产生的现金流量:
  取得借款收到的现金932,400,000509,900,000459,900,0001,158,200,000
  收到其他与筹资活动有关的现金73,539,126.9361,356,936.7128,177,210.71168,036,481.22
  筹资活动现金流入小计1,005,939,126.93571,256,936.71488,077,210.711,326,236,481.22
  偿还债务支付的现金876,095,000331,450,000293,919,419.5715,766,375
  分配股利、利润或偿付利息支付的现金51,130,008.4832,691,193.5721,869,135.7231,213,186.21
  支付其他与筹资活动有关的现金141,598,342.6880,497,630.840,932,223.79247,624,835.03
  筹资活动现金流出小计1,068,823,351.16444,638,824.37356,720,779.01994,604,396.24
  筹资活动产生的现金流量净额-62,884,224.23126,618,112.34131,356,431.7331,632,084.98
四、汇率变动对现金及现金等价物的影响-1,030,688.66-971,553.11-1,937,645.051,768,888.76
五、现金及现金等价物净增加额61,303,962.1225,791,113.21-62,733,106.6212,976,683.69
  加:期初现金及现金等价物余额276,249,480.35276,249,480.35276,249,480.35263,272,796.66
  期末现金及现金等价物余额337,553,442.47302,040,593.56213,516,373.73276,249,480.35
补充资料:
  净利润-6,587,450.36-60,468,697.13
  资产减值准备-18,810,940.99--806,460.77
  固定资产和投资性房地产折旧-34,601,856.09-79,340,417.72
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-34,601,856.09-79,340,417.72
  无形资产摊销-11,856,770.63-18,691,838.93
  长期待摊费用摊销-3,787,064.4-5,718,720.05
  处置固定资产、无形资产和其他长期资产的损失--2,442,091.26-44,783
  固定资产报废损失-66,805.56-103,878.18
  公允价值变动损失--1,145,773.82--34,262,254.37
  财务费用-37,777,884.24-56,664,265.15
  投资损失--206,311.52--3,275,227.76
  递延所得税--17,613,237.74--27,690,492.88
  其中:递延所得税资产减少--17,765,293.19--32,608,826.76
    递延所得税负债增加-152,055.45-4,918,333.88
  存货的减少--118,964,280.54--87,260,447.18
  经营性应收项目的减少-96,954,825.18--639,525,649.07
  经营性应付项目的增加--140,442,483.78-338,444,464.24
  现金的期末余额-302,040,593.56-276,249,480.35
  减:现金的期初余额-276,249,480.35-263,272,796.66
  现金及现金等价物的净增加额-25,791,113.21-12,976,683.69
公告日期2025-10-312025-08-302025-04-252025-04-25
审计意见(境内)标准无保留意见
TOP↑