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:28.53亿  总市值:28.75亿
流通股本:2.33亿   总股本:2.35亿

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431,635,255.2202,295,023.75812,230,441.39582,016,288.6
  收到的税费返还1,098,699.96603,282.511,926,879.051,545,178.62
  收到其他与经营活动有关的现金20,624,624.225,358,124.4729,662,578.395,410,259.95
  经营活动现金流入小计453,358,579.38208,256,430.73843,819,898.83588,971,727.17
  购买商品、接受劳务支付的现金275,650,395.44153,729,600.39386,317,615.02331,689,078.75
  支付给职工以及为职工支付的现金85,159,708.3751,761,608.26149,503,013.01116,897,232.28
  支付的各项税费26,934,863.3515,360,188.1442,678,262.4429,180,442.92
  支付其他与经营活动有关的现金110,501,066.1342,909,766.56175,020,832.99109,967,976.13
  经营活动现金流出小计498,246,033.29263,761,163.35753,519,723.46587,734,730.08
  经营活动产生的现金流量净额-44,887,453.91-55,504,732.6290,300,175.371,236,997.09
二、投资活动产生的现金流量:
  收回投资收到的现金270,044,0005,044,000603,099,434.793,000,000
  取得投资收益收到的现金3,125,948.46417,586.432,850,074.3547,633.05
  处置固定资产、无形资产和其他长期资产收回的现金净额1,901,878.2446,500359,813.7923,853.98
  投资活动现金流入小计275,071,826.75,508,086.43606,309,322.933,071,487.03
  购建固定资产、无形资产和其他长期资产支付的现金45,637,106.3143,447,879.97145,022,232.75130,299,124.29
  投资支付的现金586,000,000311,000,000604,400,000524,986,456.34
  支付其他与投资活动有关的现金--96,532.75566,532.75
  投资活动现金流出小计631,637,106.31354,447,879.97749,518,765.5655,852,113.38
  投资活动产生的现金流量净额-356,565,279.61-348,939,793.54-143,209,442.57-652,780,626.35
三、筹资活动产生的现金流量:
  吸收投资收到的现金--597,458,446.92593,769,995.98
  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--101,584,892.71101,489,641.39
  筹资活动现金流入平衡项目--00
  筹资活动现金流入小计--699,043,339.63695,259,637.37
  偿还债务支付的现金00--
  分配股利、利润或偿付利息支付的现金14,475,550.311,406,011.5837,515,740.9926,244,395.87
  支付其他与筹资活动有关的现金1,501,754.9954,948.4519,896,404.646,070,123.12
  筹资活动现金流出小计15,977,305.212,360,960.0357,412,145.6332,314,518.99
  筹资活动产生的现金流量净额-15,977,305.21-2,360,960.03641,631,194662,945,118.38
四、汇率变动对现金及现金等价物的影响-403,150.08-275,618.16-3,515.4560,567.6
五、现金及现金等价物净增加额-417,833,188.81-407,081,104.35588,718,411.3511,462,056.72
  加:期初现金及现金等价物余额840,792,140.58840,792,140.58252,073,729.23252,073,729.23
  期末现金及现金等价物余额422,958,951.77433,711,036.23840,792,140.58263,535,785.95
补充资料:
  净利润19,665,667.55-33,281,621.23-
  资产减值准备4,046,185.39-9,588,631.53-
  固定资产和投资性房地产折旧12,281,469.34-16,524,464.47-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧12,281,469.34-16,524,464.47-
  无形资产摊销2,557,392.51-4,967,283.15-
  长期待摊费用摊销2,416,906.19-3,962,734.96-
  处置固定资产、无形资产和其他长期资产的损失-78,151.55--44,349.64-
  固定资产报废损失2,970.79-18,070.18-
  公允价值变动损失-2,385,693.86--14,580-
  财务费用1,917,960.07-679,480.55-
  投资损失-3,128,412.46--3,007,150.57-
  递延所得税-635,837.13--162,506.17-
  其中:递延所得税资产减少-600,496.41--84,756.93-
    递延所得税负债增加-35,340.72--77,749.24-
  存货的减少-15,711,491.16--15,273,664.65-
  经营性应收项目的减少-10,139,668.15--18,835,248.98-
  经营性应付项目的增加-58,692,209.8-46,842,233.18-
  其他1,606,464.6-9,076,296.78-
  现金的期末余额422,958,951.77-840,792,140.58-
  减:现金的期初余额840,792,140.58-252,073,729.23-
  现金及现金等价物的净增加额-417,833,188.81-588,718,411.35-
公告日期2026-08-262026-04-282026-04-272025-10-30
审计意见(境内)标准无保留意见
TOP↑