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:52.47亿  总市值:52.56亿
流通股本:2.31亿   总股本:2.31亿

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545,749,644.72254,846,471.211,127,088,589.01761,922,036.59
  收到的税费返还13,152,676.226,268,796.4867,928,768.627,757,914.59
  收到其他与经营活动有关的现金14,851,441.498,954,691.3916,371,589.9458,018,932.43
  经营活动现金流入小计573,753,762.43270,069,959.081,211,388,947.55847,698,883.61
  购买商品、接受劳务支付的现金286,649,762.11120,421,773.37590,048,994.48389,476,708.61
  支付给职工以及为职工支付的现金130,530,681.8766,885,233.82292,063,770.19157,189,027.17
  支付的各项税费52,414,548.994,356,394.8174,181,502.8965,470,852.4
  支付其他与经营活动有关的现金44,118,970.4330,955,404.0582,866,400.288,748,809.09
  经营活动现金流出小计513,713,963.4222,618,806.051,039,160,667.76700,885,397.27
  经营活动产生的现金流量净额60,039,799.0347,451,153.03172,228,279.79146,813,486.34
二、投资活动产生的现金流量:
  收回投资收到的现金207,000,00086,000,501.55180,510,00062,894,625.64
  取得投资收益收到的现金1,641,233.92367,641.83724,362.4120,299,001.1
  处置固定资产、无形资产和其他长期资产收回的现金净额4,990.12387,533.62350,459.96332,921.82
  处置子公司及其他营业单位收到的现金净额-1,289,878.92-1,491,977.75-
  投资活动现金流入小计208,646,224.0488,045,555.92180,092,844.6283,526,548.56
  购建固定资产、无形资产和其他长期资产支付的现金17,242,130.911,859,425.9534,138,437.125,325,757.27
  投资支付的现金174,640,204.3191,500,000223,010,000126,010,000
  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191,882,335.21103,359,425.95263,048,586.28151,335,757.27
  投资活动产生的现金流量净额16,763,888.83-15,313,870.03-82,955,741.66-67,809,208.71
三、筹资活动产生的现金流量:
  吸收投资收到的现金3,687,423.45-5,426,174.275,426,174.27
  取得借款收到的现金16,590,448.86---
  收到其他与筹资活动有关的现金1,000,027.2261,732.4732,740.88631,819.28
  筹资活动现金流入小计21,277,899.5361,732.475,458,915.156,057,993.55
  偿还债务支付的现金18,658,346.0715,023,266.2832,360,51032,667,998.5
  分配股利、利润或偿付利息支付的现金37,693,900.54906,814.6840,085,653.4137,450,509.75
  支付其他与筹资活动有关的现金8,091,493.254,952,554.7419,985,579.9213,447,135.69
  筹资活动现金流出小计64,443,739.8620,882,635.792,431,743.3383,565,643.94
  筹资活动产生的现金流量净额-43,165,840.33-20,820,903.23-86,972,828.18-77,507,650.39
四、汇率变动对现金及现金等价物的影响20,228,084.798,502,051.17-1,310,779.95917,396.14
五、现金及现金等价物净增加额53,865,932.3219,818,430.94988,9302,414,023.38
  加:期初现金及现金等价物余额243,268,517.09243,268,517.09242,279,587.09241,767,222.43
  期末现金及现金等价物余额297,134,449.41263,086,948.03243,268,517.09244,181,245.81
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2025-08-262025-04-232025-04-232024-10-29
审计意见(境内)标准无保留意见
TOP↑