当前位置:首页 - 行情中心 - 万邦达(300055) - 财务分析 - 现金流量表

万邦达

(300055)

  

流通市值:38.09亿  总市值:50.37亿
流通股本:6.33亿   总股本:8.37亿

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1,396,314,768.94779,038,208.062,872,176,831.862,139,985,786.66
  收到的税费返还1,722,900.111,085,750.3925,017,191.287,355,446.8
  收到其他与经营活动有关的现金248,186,632.05160,258,342.250,906,927.1141,426,179.29
  经营活动现金流入小计1,646,224,301.1940,382,300.652,948,100,950.242,288,767,412.75
  购买商品、接受劳务支付的现金1,256,030,887.89597,236,464.782,158,811,452.921,765,391,777.83
  支付给职工以及为职工支付的现金87,213,407.5449,025,541.95196,882,173.37146,954,611.99
  支付的各项税费118,863,270.1860,988,758.66127,720,684.8793,429,749.06
  支付其他与经营活动有关的现金228,671,660.97129,192,985.09312,308,641.38312,783,868.67
  经营活动现金流出小计1,690,779,226.58836,443,750.482,795,722,952.542,318,560,007.55
  经营活动产生的现金流量净额-44,554,925.48103,938,550.17152,377,997.7-29,792,594.8
二、投资活动产生的现金流量:
  收回投资收到的现金--187,700,00030,000,000
  取得投资收益收到的现金39,974,088.2514,739,73223,699,014.4818,435,749.22
  处置固定资产、无形资产和其他长期资产收回的现金净额3,0003,00047,853,668.299,220,991
  处置子公司及其他营业单位收到的现金净额--9,000,000-
  收到的其他与投资活动有关的现金1,961,998,703.78887,524,596.651,700,000,0001,519,060,861.31
  投资活动现金流入小计2,001,975,792.03902,267,328.651,968,252,682.771,576,717,601.53
  购建固定资产、无形资产和其他长期资产支付的现金635,819,182.65379,948,971.84728,219,565.89378,148,033.91
  支付其他与投资活动有关的现金1,888,000,000972,000,0001,749,650,0001,597,142,000
  投资活动现金流出小计2,523,819,182.651,351,948,971.842,477,869,565.891,975,290,033.91
  投资活动产生的现金流量净额-521,843,390.62-449,681,643.19-509,616,883.12-398,572,432.38
三、筹资活动产生的现金流量:
  吸收投资收到的现金--17,100,00015,700,000
  其中:子公司吸收少数股东投资收到的现金--17,100,00015,700,000
  取得借款收到的现金590,874,000450,900,000407,000,000110,000,000
  筹资活动现金流入小计590,874,000450,900,000424,100,000125,700,000
  偿还债务支付的现金137,975,00030,000,000226,025,00027,000,000
  分配股利、利润或偿付利息支付的现金4,856,572.572,738,515.730,161,638.326,971,737.84
  其中:子公司支付给少数股东的股利、利润--3,754,328.48-
  支付其他与筹资活动有关的现金--30,721,002.420,000,000
  筹资活动现金流出小计142,831,572.5732,738,515.7286,907,640.773,971,737.84
  筹资活动产生的现金流量净额448,042,427.43418,161,484.3137,192,359.351,728,262.16
四、汇率变动对现金及现金等价物的影响-8,524.83-28,750.44166,721.8424,321.73
五、现金及现金等价物净增加额-118,364,413.572,389,640.84-219,879,804.28-376,612,443.29
  加:期初现金及现金等价物余额367,773,136.54367,269,971.98587,149,776.26587,149,776.26
  期末现金及现金等价物余额249,408,723.04439,659,612.82367,269,971.98210,537,332.97
补充资料:
  净利润30,584,972.86-44,928,194.05-
  资产减值准备40,828.91-4,571,801.55-
  固定资产和投资性房地产折旧71,995,773.85-142,289,104.17-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧71,995,773.85-142,289,104.17-
  无形资产摊销12,442,701.7-20,433,388.65-
  长期待摊费用摊销8,226,893.15-14,546,150.79-
  处置固定资产、无形资产和其他长期资产的损失1,666.15-1,463,823.52-
  固定资产报废损失--227,065.65-
  公允价值变动损失-394,561.47--101,904.11-
  财务费用11,414,684.29-14,892,022.83-
  投资损失-10,122,590.55--23,246,916.83-
  递延所得税-24,474,224.97--31,930,785.95-
  其中:递延所得税资产减少-20,210,484.48--31,389,281.2-
    递延所得税负债增加-4,263,740.49--541,504.75-
  存货的减少16,510,235.09--10,407,722.75-
  经营性应收项目的减少-46,671,312.55--68,365,724.29-
  经营性应付项目的增加-88,100,041.79-279,345,032.43-
  其他---190,263,310.57-
  不涉及现金收支的投资和筹资活动金额其他项目--13,709,703.68-
  现金的期末余额249,408,723.04-367,269,971.98-
  减:现金的期初余额367,773,136.54-587,149,776.26-
  现金及现金等价物的净增加额-118,364,413.5--219,879,804.28-
公告日期2025-08-272025-04-282025-04-182024-10-25
审计意见(境内)标准无保留意见
TOP↑