当前位置:首页 - 行情中心 - 万集科技(300552) - 财务分析 - 现金流量表

万集科技

(300552)

  

流通市值:36.99亿  总市值:57.23亿
流通股本:1.38亿   总股本:2.13亿

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487,571,680.08267,230,524.51,073,296,027.67703,353,954.69
  收到的税费返还53,633.154,685.5617,641,918.6716,519,226.11
  收到其他与经营活动有关的现金72,359,346.3934,888,406.3737,308,311.3238,959,610.22
  经营活动现金流入小计559,984,659.57302,173,616.431,128,246,257.66758,832,791.02
  购买商品、接受劳务支付的现金260,871,235.76117,263,147.55667,596,897.96444,166,424.77
  支付给职工以及为职工支付的现金236,670,634.7130,213,902.06449,519,516.94345,380,947.61
  支付的各项税费19,623,167.5810,610,190.0947,232,544.138,091,390.41
  支付其他与经营活动有关的现金163,190,800.1988,562,991.45173,018,982.44155,299,367.82
  经营活动现金流出小计680,355,838.23346,650,231.151,337,367,941.44982,938,130.61
  经营活动产生的现金流量净额-120,371,178.66-44,476,614.72-209,121,683.78-224,105,339.59
二、投资活动产生的现金流量:
  收回投资收到的现金226,000,00030,000,000580,000,000330,000,000
  取得投资收益收到的现金9,281,178.778,113,894.7720,098,815.699,377,883.13
  处置固定资产、无形资产和其他长期资产收回的现金净额3,0006,00071,4804,100
  处置子公司及其他营业单位收到的现金净额76,764.27---
  投资活动现金流入小计235,360,943.0438,119,894.77600,170,295.69339,381,983.13
  购建固定资产、无形资产和其他长期资产支付的现金10,891,515.791,571,691.0917,327,662.312,215,653.59
  投资支付的现金226,025,514.17240,046,510.77250,000,000250,000,000
  取得子公司及其他营业单位支付的现金2,246,213---
  投资活动现金流出小计239,163,242.96241,618,201.86267,327,662.3262,215,653.59
  投资活动产生的现金流量净额-3,802,299.92-203,498,307.09332,842,633.3977,166,329.54
三、筹资活动产生的现金流量:
  吸收投资收到的现金--8,063.5210,000
  其中:子公司吸收少数股东投资收到的现金--8,063.5210,000
  取得借款收到的现金177,000,00077,000,000185,451,600182,451,600
  筹资活动现金流入小计177,000,00077,000,000185,459,663.52182,461,600
  偿还债务支付的现金79,500,00027,000,000118,000,00048,000,000
  分配股利、利润或偿付利息支付的现金2,401,673.621,001,736.125,069,384.763,152,512.54
  支付其他与筹资活动有关的现金15,079,251.047,539,625.5230,301,073.4822,319,471.76
  筹资活动现金流出小计96,980,924.6635,541,361.64153,370,458.2473,471,984.3
  筹资活动产生的现金流量净额80,019,075.3441,458,638.3632,089,205.28108,989,615.7
四、汇率变动对现金及现金等价物的影响68,407.41-25,397.59169,253.59-136,103.16
五、现金及现金等价物净增加额-44,085,995.83-206,541,681.04155,979,408.48-38,085,497.51
  加:期初现金及现金等价物余额348,497,530.09348,497,530.09192,518,121.61192,518,121.61
  期末现金及现金等价物余额304,411,534.26141,955,849.05348,497,530.09154,432,624.1
补充资料:
  净利润-98,565,953.47--385,309,844.29-
  资产减值准备-21,075,075.25-58,917,940.09-
  固定资产和投资性房地产折旧16,498,871.8-25,634,212.46-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧16,498,871.8-25,634,212.46-
  无形资产摊销6,495,412.21-10,771,949.22-
  长期待摊费用摊销347,650.98-695,301.96-
  处置固定资产、无形资产和其他长期资产的损失---447,763.91-
  固定资产报废损失13,973.18-1,107,300.29-
  财务费用3,136,239.93-7,446,535.12-
  投资损失-10,575,275.49--22,851,330.21-
  递延所得税4,449,919.66--5,221,773.75-
  其中:递延所得税资产减少6,372,245.02--1,319,112.19-
    递延所得税负债增加-1,922,325.36--3,902,661.56-
  存货的减少3,420,275.06--17,321,728.7-
  经营性应收项目的减少78,389,262.93-82,914,188.75-
  经营性应付项目的增加-109,314,289.07--2,485,768.33-
  其他-6,642,083.12--7,276,580.92-
  现金的期末余额304,411,534.26-348,497,530.09-
  减:现金的期初余额348,497,530.09-192,518,121.61-
  现金及现金等价物的净增加额-44,085,995.83-155,979,408.48-
公告日期2025-08-262025-04-262025-04-122024-10-29
审计意见(境内)标准无保留意见
TOP↑