当前位置:首页 - 行情中心 - 万讯自控(300112) - 财务分析 - 现金流量表

万讯自控

(300112)

  

流通市值:21.51亿  总市值:25.48亿
流通股本:2.73亿   总股本:3.23亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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684,993,642.14424,651,285.03203,952,172.34924,032,447.99
  收到的税费返还5,275,730.66271,905.68325,549.2310,612,335.66
  收到其他与经营活动有关的现金7,455,834.656,869,003.693,797,274.729,514,968.87
  经营活动现金流入小计697,725,207.45431,792,194.4208,074,996.29944,159,752.52
  购买商品、接受劳务支付的现金315,106,007.6190,785,629.3894,994,585.99375,033,635.61
  支付给职工以及为职工支付的现金219,457,195.84153,484,636.0485,273,896.55302,539,465.06
  支付的各项税费53,606,214.8834,462,903.1416,019,031.9268,672,194.59
  支付其他与经营活动有关的现金128,352,516.6282,705,900.5548,882,236.45182,408,473.42
  经营活动现金流出小计716,521,934.94461,439,069.11245,169,750.91928,653,768.68
  经营活动产生的现金流量净额-18,796,727.49-29,646,874.71-37,094,754.6215,505,983.84
二、投资活动产生的现金流量:
  收回投资收到的现金410,005,634.49332,000,000150,000,000509,300,000
  取得投资收益收到的现金1,551,392.811,261,411.74687,566.5613,316,049.77
  处置固定资产、无形资产和其他长期资产收回的现金净额353,792.11348,729.61182,0951,800,744.2
  投资活动现金流入小计411,910,819.41333,610,141.35150,869,661.56524,416,793.97
  购建固定资产、无形资产和其他长期资产支付的现金18,097,644.6413,922,304.767,020,039.8443,471,086.43
  投资支付的现金302,000,000254,000,000160,000,000508,032,435
  支付其他与投资活动有关的现金71,197,033.7119,101,831.95--
  投资活动现金流出小计391,294,678.35287,024,136.71167,020,039.84551,503,521.43
  投资活动产生的现金流量净额20,616,141.0646,586,004.64-16,150,378.28-27,086,727.46
三、筹资活动产生的现金流量:
  取得借款收到的现金15,000,00015,000,000-50,000,000
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计15,000,00015,000,000-50,000,000
  偿还债务支付的现金36,677,636.5930,250,000-20,250,000
  分配股利、利润或偿付利息支付的现金7,225,730.616,200,384.05273,269.485,019,503.23
  其中:子公司支付给少数股东的股利、利润735,000---
  支付其他与筹资活动有关的现金12,661,079.7112,514,270.4220,593.3314,079,125.4
  筹资活动现金流出小计56,564,446.9148,964,654.45493,862.8139,348,628.63
  筹资活动产生的现金流量净额-41,564,446.91-33,964,654.45-493,862.8110,651,371.37
四、汇率变动对现金及现金等价物的影响-187,643.99-136,418.35-86,302.68-239,677.87
五、现金及现金等价物净增加额-39,932,677.33-17,161,942.87-53,825,298.39-1,169,050.12
  加:期初现金及现金等价物余额152,588,794.59152,588,794.59152,588,794.59153,757,844.71
  期末现金及现金等价物余额112,656,117.26135,426,851.7298,763,496.2152,588,794.59
补充资料:
  净利润--601,807.31--66,576,593.42
  资产减值准备-4,884,397.79-30,550,158.98
  固定资产和投资性房地产折旧-17,058,978.71-33,251,852.67
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-17,058,978.71-33,251,852.67
  无形资产摊销-1,555,537.73-3,712,885.73
  长期待摊费用摊销-992,625.64-1,009,420.7
  处置固定资产、无形资产和其他长期资产的损失--73,656.18--1,428,463.97
  固定资产报废损失-65,524.24-341,133.79
  公允价值变动损失--177,094.5--1,054,637.88
  财务费用-8,379,569.91-17,852,690.87
  投资损失--808,544.99-3,138,499.02
  递延所得税--340,951.27-5,039,172.25
  其中:递延所得税资产减少--335,388.77-4,670,255.8
    递延所得税负债增加--5,562.5-368,916.45
  存货的减少--17,496,869.22--14,986,988.13
  经营性应收项目的减少-5,222,077.85--27,149,274.27
  经营性应付项目的增加--48,559,290.56-41,535,325.69
  其他----10,268,455.61
  债务转为资本---14,449.32
  融资租入固定资产---90,385.16
  现金的期末余额-135,426,851.72-152,588,794.59
  减:现金的期初余额-152,588,794.59-153,757,844.71
  现金及现金等价物的净增加额--17,161,942.87--1,169,050.12
公告日期2026-10-232026-08-252026-04-232026-04-21
审计意见(境内)标准无保留意见
TOP↑