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:35.78亿  总市值:36.03亿
流通股本:7.76亿   总股本:7.82亿

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837,762,604.87385,773,506.722,369,657,887.751,685,019,143.18
  收到的税费返还5,434,587.751,576,458.2811,749,865.965,548,199.62
  收到其他与经营活动有关的现金18,874,975.97,699,866.9462,050,497.1429,345,850.72
  经营活动现金流入小计862,072,168.52395,049,831.942,443,458,250.851,719,913,193.52
  购买商品、接受劳务支付的现金493,144,162.56260,396,973.551,444,364,618.51976,543,563.85
  支付给职工以及为职工支付的现金177,115,973.6103,800,128.95339,556,036.31272,011,125.88
  支付的各项税费36,798,245.0719,890,334.5961,287,681.7548,873,661.63
  支付其他与经营活动有关的现金95,024,696.3245,559,344.51207,082,209.75214,415,716.56
  经营活动现金流出小计802,083,077.55429,646,781.62,052,290,546.321,511,844,067.92
  经营活动产生的现金流量净额59,989,090.97-34,596,949.66391,167,704.53208,069,125.6
二、投资活动产生的现金流量:
  收回投资收到的现金1,200,0001,200,0004,000-
  取得投资收益收到的现金7,198,821.551,165,2517,896,689.066,499,270.05
  处置固定资产、无形资产和其他长期资产收回的现金净额123,897.343,709.327,204,269.1116,390
  处置子公司及其他营业单位收到的现金净额--247,164,784.15245,881,194.34
  收到的其他与投资活动有关的现金8,689,169.234,586,197.3867,684,095.5762,254,805.33
  投资活动现金流入小计17,211,888.086,995,157.68349,953,837.88314,751,659.72
  购建固定资产、无形资产和其他长期资产支付的现金18,452,764.1312,052,362.8650,037,931.8784,835,100.24
  投资支付的现金--4,683,000679,000
  取得子公司及其他营业单位支付的现金--8,910,0005,940,000
  支付其他与投资活动有关的现金665,000450,00064,700,00057,150,000
  投资活动现金流出小计19,117,764.1312,502,362.86128,330,931.87148,604,100.24
  投资活动产生的现金流量净额-1,905,876.05-5,507,205.18221,622,906.01166,147,559.48
三、筹资活动产生的现金流量:
  吸收投资收到的现金590,000590,0004,804,0004,493,190.66
  其中:子公司吸收少数股东投资收到的现金590,000590,0004,804,0004,493,190.66
  取得借款收到的现金932,757,520452,091,2201,187,133,447.341,002,174,199.6
  收到其他与筹资活动有关的现金23,180,524.891,887,50019,788,739.818,460,922.55
  筹资活动现金流入小计956,528,044.89454,568,7201,211,726,187.141,025,128,312.81
  偿还债务支付的现金1,164,993,557.06630,123,492.61,540,741,244.951,210,648,759.98
  分配股利、利润或偿付利息支付的现金60,676,448.7618,895,930.85105,823,310.7190,607,995.92
  其中:子公司支付给少数股东的股利、利润--2,839,944.85-
  支付其他与筹资活动有关的现金31,146,908.4760,416,357.6168,683,949.3451,686,095.11
  筹资活动现金流出小计1,256,816,914.29709,435,781.061,715,248,5051,352,942,851.01
  筹资活动产生的现金流量净额-300,288,869.4-254,867,061.06-503,522,317.86-327,814,538.2
四、汇率变动对现金及现金等价物的影响6,541,176.62-70,307.14-2,465,988.1635,599.84
五、现金及现金等价物净增加额-235,664,477.86-295,041,523.04106,802,304.5246,437,746.72
  加:期初现金及现金等价物余额549,746,819.52549,746,819.52442,944,515442,944,515
  期末现金及现金等价物余额314,082,341.66254,705,296.48549,746,819.52489,382,261.72
补充资料:
  净利润-36,259,494.8--748,297,068.87-
  资产减值准备-23,501,409.88-556,576,441.2-
  固定资产和投资性房地产折旧38,133,548.41-103,999,255.24-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧38,133,548.41-103,999,255.24-
  无形资产摊销83,242,543.04-160,849,623.96-
  长期待摊费用摊销2,756,496.41-7,495,907.83-
  处置固定资产、无形资产和其他长期资产的损失1,278,983.66-15,077,645.81-
  固定资产报废损失76,313.95-5,407,037.72-
  财务费用56,280,706.03-137,287,938.82-
  投资损失-6,820,109.37--104,950,927.42-
  递延所得税9,010,652.81--36,067,441.19-
  其中:递延所得税资产减少9,010,652.81--36,036,803.12-
    递延所得税负债增加---30,638.07-
  存货的减少-33,728,092.1-236,402,358.14-
  经营性应收项目的减少366,404,989.15-344,179,116.48-
  经营性应付项目的增加-398,908,154.72--292,401,595.35-
  现金的期末余额314,082,341.66-549,746,819.52-
  减:现金的期初余额549,746,819.52-442,944,515-
  现金及现金等价物的净增加额-235,664,477.86-106,802,304.52-
公告日期2025-08-122025-04-262025-04-222024-10-26
审计意见(境内)标准无保留意见
TOP↑