当前位置:首页 - 行情中心 - 万兴科技(300624) - 财务分析 - 现金流量表

万兴科技

(300624)

  

流通市值:118.37亿  总市值:133.65亿
流通股本:1.71亿   总股本:1.93亿

现金流量表

报告期2025-09-302025-06-302025-03-312024-12-31
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1,135,895,034.22755,178,607.07384,842,654.371,491,204,454.91
  收到的税费返还3,423,811.461,646,164.33271,688.6921,805,849.87
  收到其他与经营活动有关的现金26,905,457.1416,980,236.367,114,371.9530,992,943.44
  经营活动现金流入小计1,166,224,302.82773,805,007.76392,228,715.011,544,003,248.22
  购买商品、接受劳务支付的现金74,770,936.1344,276,605.3525,912,381.55101,217,093
  支付给职工以及为职工支付的现金509,672,851.9361,970,879.49205,115,537.63628,868,670.63
  支付的各项税费22,879,999.4615,351,707.828,146,151.2722,850,252.75
  支付其他与经营活动有关的现金596,441,648.18420,225,085.09210,614,791.75757,747,685.72
  经营活动现金流出小计1,203,765,435.67841,824,277.75449,788,862.21,510,683,702.1
  经营活动产生的现金流量净额-37,541,132.85-68,019,269.99-57,560,147.1933,319,546.12
二、投资活动产生的现金流量:
  收回投资收到的现金62,672,083.3337,972,083.3367,972,083.33119,555,710
  取得投资收益收到的现金5,968,306.621,839,767.24627,021.898,700,823.81
  处置固定资产、无形资产和其他长期资产收回的现金净额1,146,013.68148,337.98112,667.98650,385.66
  处置子公司及其他营业单位收到的现金净额---116,544,523.47
  投资活动现金流入小计69,786,403.6339,960,188.5568,711,773.2245,451,442.94
  购建固定资产、无形资产和其他长期资产支付的现金103,468,989.7469,565,578.3522,273,209.42180,722,768.38
  取得子公司及其他营业单位支付的现金---171,681,699.15
  支付其他与投资活动有关的现金76,578,189.4681,978,11175,653,982.6140,000
  投资活动现金流出小计180,047,179.2151,543,689.3597,927,192.02352,544,467.53
  投资活动产生的现金流量净额-110,260,775.57-111,583,500.8-29,215,418.82-107,093,024.59
三、筹资活动产生的现金流量:
  吸收投资收到的现金---22,023,280
  取得借款收到的现金214,500,000118,500,00085,000,00030,000,000
  收到其他与筹资活动有关的现金28,134.518,470.113,701.78318,401.12
  筹资活动现金流入小计214,528,134.51118,508,470.1185,003,701.7852,341,681.12
  偿还债务支付的现金30,000,00030,000,000--
  分配股利、利润或偿付利息支付的现金657,708.4268,552.86251,774.215,304,587.51
  支付其他与筹资活动有关的现金22,615,285.0918,648,985.34474,565.1952,990,066.72
  筹资活动现金流出小计53,272,993.4948,917,538.2726,339.3968,294,654.23
  筹资活动产生的现金流量净额161,255,141.0269,590,931.9184,277,362.39-15,952,973.11
四、汇率变动对现金及现金等价物的影响317,138.881,979,519.591,511,350.810,211,974.82
五、现金及现金等价物净增加额13,770,371.48-108,032,319.29-986,852.82-79,514,476.76
  加:期初现金及现金等价物余额428,014,850.92428,014,850.92428,014,850.92507,529,327.68
  期末现金及现金等价物余额441,785,222.4319,982,531.63427,027,998.1428,014,850.92
补充资料:
  净利润--54,712,303.15--157,420,052.06
  资产减值准备---59,261,086.99
  固定资产和投资性房地产折旧-13,672,953.84-27,019,867.99
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-13,034,643.72-26,386,224.22
    投资性房地产折旧-638,310.12-633,643.77
  无形资产摊销-12,217,373.53-22,549,246.94
  长期待摊费用摊销-2,758,170.88-3,374,284.23
  处置固定资产、无形资产和其他长期资产的损失--267,731--608,742.55
  固定资产报废损失--33.14-184,865.79
  公允价值变动损失--33,289.72-15,575,853.93
  财务费用--1,123,709.62--9,092,681.58
  投资损失--2,579,447.4--5,166,004.8
  递延所得税-779,867.78-791,288.62
  其中:递延所得税资产减少-5,307,365.82-1,413,416.47
    递延所得税负债增加--4,527,498.04--622,127.85
  经营性应收项目的减少--23,576,115.37--16,927,925.14
  经营性应付项目的增加--21,480,686.59-88,268,147.56
  其他-3,237,039--8,037,194.01
  现金的期末余额-319,982,531.63-428,014,850.92
  减:现金的期初余额-428,014,850.92-507,529,327.68
  现金及现金等价物的净增加额--108,032,319.29--79,514,476.76
公告日期2025-10-292025-08-292025-04-282025-04-28
审计意见(境内)标准无保留意见
TOP↑