当前位置:首页 - 行情中心 - 万里石(002785) - 财务分析 - 现金流量表

万里石

(002785)

  

流通市值:57.45亿  总市值:67.28亿
流通股本:1.93亿   总股本:2.27亿

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648,433,450.51352,028,017.61,287,753,562.32925,761,825.87
  收到的税费返还13,816,871.187,118,893.3738,277,216.4129,745,595.78
  收到其他与经营活动有关的现金2,404,464.791,679,616.810,245,739.457,674,071.43
  经营活动现金流入小计664,654,786.48360,826,527.771,336,276,518.18963,181,493.08
  购买商品、接受劳务支付的现金555,026,062.59313,910,395.951,169,091,249.3846,463,276.28
  支付给职工以及为职工支付的现金65,695,155.7836,258,531.46119,355,577.3595,070,529
  支付的各项税费15,560,802.0410,877,275.8831,914,242.0323,966,337.74
  支付其他与经营活动有关的现金21,027,458.1110,236,486.4250,166,399.7834,902,984.54
  经营活动现金流出小计657,309,478.52371,282,689.711,370,527,468.461,000,403,127.56
  经营活动产生的现金流量净额7,345,307.96-10,456,161.94-34,250,950.28-37,221,634.48
二、投资活动产生的现金流量:
  收回投资收到的现金156,000,00097,000,000--
  取得投资收益收到的现金1,872,425547,884.712,008,054.84-
  处置固定资产、无形资产和其他长期资产收回的现金净额311,000311,000645,82065,420
  投资活动现金流入小计158,183,42597,858,884.712,653,874.8465,420
  购建固定资产、无形资产和其他长期资产支付的现金7,222,270.127,122,280.3839,457,840.7627,360,158.17
  投资支付的现金132,000,00073,000,00052,000,000-
  支付其他与投资活动有关的现金--9,790,387.88-
  投资活动现金流出小计139,222,270.1280,122,280.38101,248,228.6427,360,158.17
  投资活动产生的现金流量净额18,961,154.8817,736,604.33-98,594,353.8-27,294,738.17
三、筹资活动产生的现金流量:
  吸收投资收到的现金400,000400,0006,091,8165,096,556
  其中:子公司吸收少数股东投资收到的现金400,000400,0006,091,8165,096,556
  取得借款收到的现金119,550,00050,750,000222,775,000158,000,000
  收到其他与筹资活动有关的现金--2,075,069.14-
  筹资活动现金流入小计119,950,00051,150,000230,941,885.14163,096,556
  偿还债务支付的现金89,096,708.5250,398,105.78261,629,305.96206,612,568.16
  分配股利、利润或偿付利息支付的现金4,078,958.132,495,951.510,115,9198,124,012.85
  其中:子公司支付给少数股东的股利、利润237,826.9237,826.9--
  支付其他与筹资活动有关的现金4,277,299.12,592,499.393,632,8503,632,850
  筹资活动现金流出小计97,452,965.7555,486,556.67275,378,074.96218,369,431.01
  筹资活动产生的现金流量净额22,497,034.25-4,336,556.67-44,436,189.82-55,272,875.01
四、汇率变动对现金及现金等价物的影响-129,217.74-42,212.06844,286.22-461,862.51
五、现金及现金等价物净增加额48,674,279.352,901,673.66-176,437,207.68-120,251,110.17
  加:期初现金及现金等价物余额122,863,888.48122,863,888.48299,301,096.16299,301,096.16
  期末现金及现金等价物余额171,538,167.83125,765,562.14122,863,888.48179,049,985.99
补充资料:
  净利润-139,840.44--74,032,546.46-
  资产减值准备866,408.38-82,420,209.82-
  固定资产和投资性房地产折旧7,416,228.93-12,080,580.84-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧7,416,228.93-12,080,580.84-
  无形资产摊销563,898.85-724,189.87-
  长期待摊费用摊销704,997.54-1,880,779.66-
  处置固定资产、无形资产和其他长期资产的损失-25,854.11-179,075.15-
  固定资产报废损失219.14--660,666.13-
  公允价值变动损失-65,420.27--151,369.86-
  财务费用6,262,482.5-9,081,904.28-
  投资损失-3,239,329.37--11,309,306.87-
  递延所得税-535,899.82--15,424,618.55-
  其中:递延所得税资产减少-535,488.37--15,421,488.96-
    递延所得税负债增加-411.45--3,129.59-
  存货的减少-10,535,110.4--23,993,553.45-
  经营性应收项目的减少27,756,183.65--70,631,640.63-
  经营性应付项目的增加-25,519,161.75-49,063,733.15-
  现金的期末余额171,538,167.83-122,863,888.48-
  减:现金的期初余额122,863,888.48-299,301,096.16-
  现金及现金等价物的净增加额48,674,279.35--176,437,207.68-
公告日期2025-08-232025-04-292025-04-222024-10-26
审计意见(境内)标准无保留意见
TOP↑