当前位置:首页 - 行情中心 - 维尔利(300190) - 财务分析 - 现金流量表

维尔利

(300190)

  

流通市值:35.31亿  总市值:35.46亿
流通股本:9.44亿   总股本:9.48亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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864,481,291.78472,878,166.271,857,495,612.791,379,163,562.95
  收到的税费返还4,831,537.332,070,569.3612,519,503.076,185,310.36
  收到其他与经营活动有关的现金14,181,346.2510,351,248.87289,046,617.35243,960,803.82
  经营活动现金流入小计883,494,175.36485,299,984.52,159,061,733.211,629,309,677.13
  购买商品、接受劳务支付的现金389,813,397.93245,762,211.281,191,669,250.2930,170,173.2
  支付给职工以及为职工支付的现金142,204,449.4487,211,147.41295,719,980.74251,037,506.65
  支付的各项税费32,484,760.6419,759,459.8772,992,596.4749,484,616.67
  支付其他与经营活动有关的现金69,948,272.9649,150,890.29170,036,735.58134,811,700.42
  经营活动现金流出小计634,450,880.97401,883,708.851,730,418,562.991,365,503,996.94
  经营活动产生的现金流量净额249,043,294.3983,416,275.65428,643,170.22263,805,680.19
二、投资活动产生的现金流量:
  收回投资收到的现金1,000,0001,000,0005,200,0001,000,000
  取得投资收益收到的现金17,961,968.4310,10114,890,948.4413,617,037.63
  处置固定资产、无形资产和其他长期资产收回的现金净额55,23814,96224,145,688.91161,680.3
  处置子公司及其他营业单位收到的现金净额15,000,000-86,154,047.3586,154,047.35
  收到的其他与投资活动有关的现金5,544,978.312,673,552.2614,609,341.0311,003,479.03
  投资活动现金流入小计39,562,184.743,698,615.26145,000,025.73111,936,244.31
  购建固定资产、无形资产和其他长期资产支付的现金62,572,414.1834,827,278.999,434,285.0645,416,372.03
  投资支付的现金22,134,805.68---
  取得子公司及其他营业单位支付的现金--990,000-
  支付其他与投资活动有关的现金--1,880,0001,356,000
  投资活动现金流出小计84,707,219.8634,827,278.9102,304,285.0646,772,372.03
  投资活动产生的现金流量净额-45,145,035.12-31,128,663.6442,695,740.6765,163,872.28
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,064,900764,9001,080,0001,180,000
  其中:子公司吸收少数股东投资收到的现金1,064,900764,9001,080,0001,180,000
  取得借款收到的现金784,226,986.39581,237,7501,640,713,929.231,284,547,520
  收到其他与筹资活动有关的现金10,539,072.9610,025,510.83-56,201,793.86
  筹资活动现金流入小计795,830,959.35592,028,160.831,641,793,929.231,341,929,313.86
  偿还债务支付的现金1,178,462,888.6660,377,100.071,982,806,019.631,614,194,109.51
  分配股利、利润或偿付利息支付的现金66,103,550.9513,756,033.5789,764,819.7283,268,926.95
  其中:子公司支付给少数股东的股利、利润--4,330,953.25-
  支付其他与筹资活动有关的现金27,997,283.85272,4484,124,621.914,117,179.07
  筹资活动现金流出小计1,272,563,723.4674,405,581.642,076,695,461.251,711,580,215.53
  筹资活动产生的现金流量净额-476,732,764.05-82,377,420.81-434,901,532.02-369,650,901.67
四、汇率变动对现金及现金等价物的影响-2,274,994.37-1,905,148.815,496,100.246,067,480.19
五、现金及现金等价物净增加额-275,109,499.15-31,994,957.6141,933,479.11-34,613,869.01
  加:期初现金及现金等价物余额591,680,298.63591,680,298.63549,746,819.52549,746,819.52
  期末现金及现金等价物余额316,570,799.48559,685,341.02591,680,298.63515,132,950.51
补充资料:
  净利润32,362,727.68--364,306,411.65-
  资产减值准备-20,056,593.97-239,298,367.72-
  固定资产和投资性房地产折旧37,884,847.76-99,817,710.62-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧37,884,847.76-99,817,710.62-
  无形资产摊销53,861,480.54-148,572,135.86-
  长期待摊费用摊销2,030,895.97-12,134,397.37-
  处置固定资产、无形资产和其他长期资产的损失2,235,425.85-812,596.76-
  固定资产报废损失-49,074.06-96,209.65-
  公允价值变动损失---7,781,851.07-
  财务费用39,070,606.02-103,127,246.06-
  投资损失-24,121,587.35--1,312,221.69-
  递延所得税10,124,548.58--8,557,599.8-
  其中:递延所得税资产减少10,124,548.58--10,081,417.98-
    递延所得税负债增加--1,523,818.18-
  存货的减少-2,770,276.23-106,349,797.37-
  经营性应收项目的减少274,231,653.2-269,119,428.89-
  经营性应付项目的增加-158,359,815.99--174,434,405.67-
  一年内到期的可转换公司债券--711,926,695.34-
  现金的期末余额316,570,799.48-591,680,298.63-
  减:现金的期初余额591,680,298.63-549,746,819.52-
  现金及现金等价物的净增加额-275,109,499.15-41,933,479.11-
公告日期2026-08-252026-04-292026-04-232025-10-23
审计意见(境内)标准无保留意见
TOP↑