当前位置:首页 - 行情中心 - 万通智控(300643) - 财务分析 - 现金流量表

万通智控

(300643)

  

流通市值:45.13亿  总市值:45.21亿
流通股本:2.31亿   总股本:2.31亿

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808,459,719.57545,749,644.72254,846,471.211,127,088,589.01
  收到的税费返还18,193,129.1613,152,676.226,268,796.4867,928,768.6
  收到其他与经营活动有关的现金20,220,903.2914,851,441.498,954,691.3916,371,589.94
  经营活动现金流入小计846,873,752.02573,753,762.43270,069,959.081,211,388,947.55
  购买商品、接受劳务支付的现金418,589,833.21286,649,762.11120,421,773.37590,048,994.48
  支付给职工以及为职工支付的现金172,757,534.94130,530,681.8766,885,233.82292,063,770.19
  支付的各项税费61,037,687.9552,414,548.994,356,394.8174,181,502.89
  支付其他与经营活动有关的现金87,696,067.544,118,970.4330,955,404.0582,866,400.2
  经营活动现金流出小计740,081,123.6513,713,963.4222,618,806.051,039,160,667.76
  经营活动产生的现金流量净额106,792,628.4260,039,799.0347,451,153.03172,228,279.79
二、投资活动产生的现金流量:
  收回投资收到的现金226,000,000207,000,00086,000,501.55180,510,000
  取得投资收益收到的现金1,293,693.521,641,233.92367,641.83724,362.41
  处置固定资产、无形资产和其他长期资产收回的现金净额387,533.624,990.12387,533.62350,459.96
  处置子公司及其他营业单位收到的现金净额1,289,878.92-1,289,878.92-1,491,977.75
  投资活动现金流入小计228,971,106.06208,646,224.0488,045,555.92180,092,844.62
  购建固定资产、无形资产和其他长期资产支付的现金31,398,587.8617,242,130.911,859,425.9534,138,437.1
  投资支付的现金195,786,205.73174,640,204.3191,500,000223,010,000
  支付其他与投资活动有关的现金---5,900,149.18
  投资活动现金流出小计227,184,793.59191,882,335.21103,359,425.95263,048,586.28
  投资活动产生的现金流量净额1,786,312.4716,763,888.83-15,313,870.03-82,955,741.66
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,687,423.453,687,423.45-5,426,174.27
  取得借款收到的现金17,105,801.3916,590,448.86--
  收到其他与筹资活动有关的现金1,722,951.941,000,027.2261,732.4732,740.88
  筹资活动现金流入小计22,516,176.7821,277,899.5361,732.475,458,915.15
  偿还债务支付的现金16,708,693.5518,658,346.0715,023,266.2832,360,510
  分配股利、利润或偿付利息支付的现金36,923,293.0337,693,900.54906,814.6840,085,653.41
  支付其他与筹资活动有关的现金3,852,460.568,091,493.254,952,554.7419,985,579.92
  筹资活动现金流出小计57,484,447.1464,443,739.8620,882,635.792,431,743.33
  筹资活动产生的现金流量净额-34,968,270.36-43,165,840.33-20,820,903.23-86,972,828.18
四、汇率变动对现金及现金等价物的影响9,117,801.8720,228,084.798,502,051.17-1,310,779.95
五、现金及现金等价物净增加额82,728,472.453,865,932.3219,818,430.94988,930
  加:期初现金及现金等价物余额243,268,517.09243,268,517.09243,268,517.09242,279,587.09
  期末现金及现金等价物余额325,996,989.49297,134,449.41263,086,948.03243,268,517.09
补充资料:
  净利润-94,775,026.7-125,403,409.97
  资产减值准备--851,025.64-8,642,675.15
  固定资产和投资性房地产折旧-55,587,294.89-52,859,680.49
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-55,587,294.89-52,859,680.49
  无形资产摊销-3,112,357.56-4,047,224.15
  长期待摊费用摊销-455,532.34-393,349.47
  处置固定资产、无形资产和其他长期资产的损失--10,473.08--271,185.97
  固定资产报废损失-15,134.74-20,108.09
  公允价值变动损失--303,488.78--359,630.72
  财务费用--7,178,106.82--2,238,176.57
  投资损失--1,641,233.92--3,110,231.7
  递延所得税--190,980.8--5,472,839.28
  其中:递延所得税资产减少--1,284,059.7--7,325,203.22
    递延所得税负债增加-1,093,078.9-1,852,363.94
  存货的减少-2,296,365.41--54,858,522.59
  经营性应收项目的减少--47,203,309.42--1,530,267.65
  经营性应付项目的增加--38,823,294.15-40,810,564.66
  其他---2,822,232.88
  现金的期末余额-297,134,449.41-243,268,517.09
  减:现金的期初余额-243,268,517.09-242,279,587.09
  现金及现金等价物的净增加额-53,865,932.32-988,930
公告日期2025-10-282025-08-262025-04-232025-04-23
审计意见(境内)标准无保留意见
TOP↑