当前位置:首页 - 行情中心 - 万事利(301066) - 财务分析 - 现金流量表

万事利

(301066)

  

流通市值:29.75亿  总市值:37.02亿
流通股本:1.89亿   总股本:2.35亿

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582,016,288.6394,140,804.07198,399,196.15751,661,198.98
  收到的税费返还1,545,178.62845,845.99244,824.081,416,384.94
  收到其他与经营活动有关的现金5,410,259.954,073,476.282,528,643.4723,890,390.69
  经营活动现金流入小计588,971,727.17399,060,126.34201,172,663.7776,967,974.61
  购买商品、接受劳务支付的现金331,689,078.75213,784,549.41137,287,302.02372,854,467.23
  支付给职工以及为职工支付的现金116,897,232.2886,402,997.9253,296,537.1154,716,356.59
  支付的各项税费29,180,442.9220,404,501.3712,059,784.7141,335,007.76
  支付其他与经营活动有关的现金109,967,976.1371,004,753.5734,251,963.52143,570,653.15
  经营活动现金流出小计587,734,730.08391,596,802.27236,895,587.35712,476,484.73
  经营活动产生的现金流量净额1,236,997.097,463,324.07-35,722,923.6564,491,489.88
二、投资活动产生的现金流量:
  收回投资收到的现金3,000,0003,000,0001,000,00060,503,220
  取得投资收益收到的现金47,633.0547,633.058,064.65364,004.48
  处置固定资产、无形资产和其他长期资产收回的现金净额23,853.9866,419.35-15,500
  投资活动现金流入小计3,071,487.033,114,052.41,008,064.6560,882,724.48
  购建固定资产、无形资产和其他长期资产支付的现金130,299,124.2998,874,411.9347,471,880.32187,783,232.25
  投资支付的现金524,986,456.3413,552,267.83-62,000,000
  支付其他与投资活动有关的现金566,532.75-1,000,000-
  投资活动现金流出小计655,852,113.38112,426,679.7648,471,880.32249,783,232.25
  投资活动产生的现金流量净额-652,780,626.35-109,312,627.36-47,463,815.67-188,900,507.77
三、筹资活动产生的现金流量:
  吸收投资收到的现金593,769,995.98100,000-3,069,331.3
  其中:子公司吸收少数股东投资收到的现金-100,000--
  取得借款收到的现金101,489,641.3990,607,162.0344,483,170.9792,125,084.18
  筹资活动现金流入小计695,259,637.3790,707,162.0344,483,170.9795,194,415.48
  分配股利、利润或偿付利息支付的现金26,244,395.8720,509,660.82815,622.813,466,717.91
  支付其他与筹资活动有关的现金6,070,123.121,150,721.651,168,418.373,224,105.84
  筹资活动现金流出小计32,314,518.9921,660,382.471,984,041.1716,690,823.75
  筹资活动产生的现金流量净额662,945,118.3869,046,779.5642,499,129.878,503,591.73
四、汇率变动对现金及现金等价物的影响60,567.643,517.4628,376.01149,665.68
五、现金及现金等价物净增加额11,462,056.72-32,759,006.27-40,659,233.51-45,755,760.48
  加:期初现金及现金等价物余额252,073,729.23252,073,729.23252,073,729.23297,829,489.71
  期末现金及现金等价物余额263,535,785.95219,314,722.96211,414,495.72252,073,729.23
补充资料:
  净利润-18,995,826.92-35,341,468.35
  资产减值准备-3,679,325.95-8,457,910.46
  固定资产和投资性房地产折旧-7,809,310.94-15,000,313.24
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-7,809,310.94-15,000,313.24
  无形资产摊销-2,406,141.59-4,313,164.41
  长期待摊费用摊销-1,824,242.45-4,088,078.2
  处置固定资产、无形资产和其他长期资产的损失--1,345.05--17,966.64
  固定资产报废损失-4,508.4-112,401.88
  公允价值变动损失-61,560-318,240
  财务费用-16,052.97--43,512.81
  投资损失--37,020.44--431,252.79
  递延所得税--19,957.16-1,656,743.27
  其中:递延所得税资产减少-27,140.05-1,783,096.09
    递延所得税负债增加--47,097.21--126,352.82
  存货的减少-2,304,975.56--20,058,819.84
  经营性应收项目的减少-6,582,293.28--19,756,748.32
  经营性应付项目的增加--36,978,819.74-30,945,590.58
  其他---2,390,652.47
  现金的期末余额-219,314,722.96-252,073,729.23
  减:现金的期初余额-252,073,729.23-297,829,489.71
  现金及现金等价物的净增加额--32,759,006.27--45,755,760.48
公告日期2025-10-302025-08-292025-04-252025-03-27
审计意见(境内)标准无保留意见
TOP↑