当前位置:首页 - 行情中心 - 万马科技(300698) - 财务分析 - 现金流量表

万马科技

(300698)

  

流通市值:29.85亿  总市值:33.29亿
流通股本:1.20亿   总股本:1.34亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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364,548,027.37144,897,400.95660,379,855.67416,939,296.43
  客户存款和同业存放款项净增加额-00-
  向中央银行借款净增加额-00-
  向其他金融机构拆入资金净增加额-00-
  收到原保险合同保费取得的现金-00-
  收到再保险业务现金净额-00-
  保户储金及投资款净增加额-00-
  收取利息、手续费及佣金的现金-00-
  拆入资金净增加额-00-
  回购业务资金净增加额-00-
  收到的税费返还562,520.41378,669.855,641,537.335,337,241.21
  收到其他与经营活动有关的现金15,126,198.726,595,184.6919,628,563.617,256,495.91
  经营活动现金流入的其他项目-00-
  经营活动现金流入小计380,236,746.5151,871,255.49685,649,956.6439,533,033.55
  购买商品、接受劳务支付的现金183,585,618.55114,216,457.27388,768,007.18234,847,571.91
  客户贷款及垫款净增加额-00-
  存放中央银行和同业款项净增加额-00-
  支付原保险合同赔付款项的现金-00-
  支付利息、手续费及佣金的现金-00-
  支付保单红利的现金-00-
  支付给职工以及为职工支付的现金64,520,122.9135,836,208.63125,140,369.4798,093,863.95
  支付的各项税费18,792,928.5512,128,348.5523,307,267.6321,860,143.99
  支付其他与经营活动有关的现金46,074,499.5124,719,086.7292,024,32062,379,750.21
  经营活动现金流出的其他项目-00-
  经营活动现金流出小计312,973,169.52186,900,101.17629,239,964.28417,181,330.06
  经营活动产生的现金流量净额67,263,576.98-35,028,845.6856,409,992.3222,351,703.49
二、投资活动产生的现金流量:
  收回投资收到的现金00011,962,500
  取得投资收益收到的现金112,336.6554,095.21451,974.69365,830.35
  处置固定资产、无形资产和其他长期资产收回的现金净额6,908,1006,902,7007,025,663.71-
  处置子公司及其他营业单位收到的现金净额0011,962,500-
  收到的其他与投资活动有关的现金114,000,00053,000,000349,584,110.44270,584,110.44
  投资活动现金流入小计121,020,436.6559,956,795.21369,024,248.84282,912,440.79
  购建固定资产、无形资产和其他长期资产支付的现金5,844,675.132,349,304.4910,809,198.624,606,681.9
  投资支付的现金-00-
  质押贷款净增加额-00-
  取得子公司及其他营业单位支付的现金-00-
  支付其他与投资活动有关的现金194,000,00053,000,000320,000,000266,000,000
  投资活动现金流出小计199,844,675.1355,349,304.49330,809,198.62270,606,681.9
  投资活动产生的现金流量净额-78,824,238.484,607,490.7238,215,050.2212,305,758.89
三、筹资活动产生的现金流量:
  吸收投资收到的现金-00-
  其中:子公司吸收少数股东投资收到的现金-00-
  取得借款收到的现金9,800,0009,800,000147,744,520.52113,650,000
  收到其他与筹资活动有关的现金38,851,635.7519,975,973.085,115,694.7519,432,495.96
  筹资活动现金流入小计48,651,635.7529,775,973.08152,860,215.27133,082,495.96
  偿还债务支付的现金59,850,00019,750,000158,700,000161,565,104.17
  分配股利、利润或偿付利息支付的现金731,047.14421,940.13,627,950.92,471,681.43
  其中:子公司支付给少数股东的股利、利润--0-
  支付其他与筹资活动有关的现金6,238,472.591,664,58846,939,106.224,344,557.12
  筹资活动现金流出小计66,819,519.7321,836,528.1209,267,057.12168,381,342.72
  筹资活动产生的现金流量净额-18,167,883.987,939,444.98-56,406,841.85-35,298,846.76
四、汇率变动对现金及现金等价物的影响-569,051.95-295,035.315,291,074.85-144,457.17
五、现金及现金等价物净增加额-30,297,597.43-22,776,945.2943,509,275.54-785,841.55
  加:期初现金及现金等价物余额91,480,562.491,480,562.447,971,286.8647,971,286.86
  期末现金及现金等价物余额61,182,964.9768,703,617.1191,480,562.447,185,445.31
补充资料:
  净利润17,517,515.61-47,042,732.57-
  资产减值准备2,554,752.65-7,410,915.47-
  固定资产和投资性房地产折旧6,192,479.62-11,202,682.46-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧6,192,479.62-11,202,682.46-
  无形资产摊销3,409,032.97-7,232,574.8-
  长期待摊费用摊销3,616,935.34-5,132,573.19-
  处置固定资产、无形资产和其他长期资产的损失-115,671.02-4,149,718.41-
  固定资产报废损失0-67,051.29-
  公允价值变动损失-143,523.61---
  财务费用7,656,906.84--1,875,258.04-
  投资损失-110,732.88--451,974.69-
  递延所得税-1,956,789.72--2,427,436.09-
  其中:递延所得税资产减少-2,665,714.1-198,170.01-
    递延所得税负债增加708,924.38--2,625,606.1-
  存货的减少-10,749,052.89-2,100,061.4-
  经营性应收项目的减少35,328,083.75--254,354,948.5-
  经营性应付项目的增加4,063,640.32-219,014,489.3-
  现金的期末余额61,182,964.97-91,480,562.4-
  减:现金的期初余额91,480,562.4-47,971,286.86-
  现金及现金等价物的净增加额-30,297,597.43-43,509,275.54-
公告日期2026-08-242026-04-222026-04-222025-10-25
审计意见(境内)标准无保留意见
TOP↑