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:28.03亿  总市值:34.89亿
流通股本:1.89亿   总股本:2.35亿

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394,140,804.07198,399,196.15751,661,198.98536,352,944.4
  收到的税费返还845,845.99244,824.081,416,384.941,308,579.83
  收到其他与经营活动有关的现金4,073,476.282,528,643.4723,890,390.6915,211,653.87
  经营活动现金流入小计399,060,126.34201,172,663.7776,967,974.61552,873,178.1
  购买商品、接受劳务支付的现金213,784,549.41137,287,302.02372,854,467.23284,198,531.56
  支付给职工以及为职工支付的现金86,402,997.9253,296,537.1154,716,356.59119,453,660.28
  支付的各项税费20,404,501.3712,059,784.7141,335,007.7632,982,913.56
  支付其他与经营活动有关的现金71,004,753.5734,251,963.52143,570,653.1597,827,256.94
  经营活动现金流出小计391,596,802.27236,895,587.35712,476,484.73534,462,362.34
  经营活动产生的现金流量净额7,463,324.07-35,722,923.6564,491,489.8818,410,815.76
二、投资活动产生的现金流量:
  收回投资收到的现金3,000,0001,000,00060,503,22060,692,478.17
  取得投资收益收到的现金47,633.058,064.65364,004.4896,155.93
  处置固定资产、无形资产和其他长期资产收回的现金净额66,419.35-15,50014,925.37
  投资活动现金流入小计3,114,052.41,008,064.6560,882,724.4860,803,559.47
  购建固定资产、无形资产和其他长期资产支付的现金98,874,411.9347,471,880.32187,783,232.25169,436,538.46
  投资支付的现金13,552,267.83-62,000,00060,000,000
  支付其他与投资活动有关的现金-1,000,000--
  投资活动现金流出小计112,426,679.7648,471,880.32249,783,232.25229,436,538.46
  投资活动产生的现金流量净额-109,312,627.36-47,463,815.67-188,900,507.77-168,632,978.99
三、筹资活动产生的现金流量:
  吸收投资收到的现金100,000-3,069,331.33,069,331.3
  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90,607,162.0344,483,170.9792,125,084.1873,027,665.68
  筹资活动现金流入小计90,707,162.0344,483,170.9795,194,415.4876,096,996.98
  分配股利、利润或偿付利息支付的现金20,509,660.82815,622.813,466,717.9111,157,809.52
  支付其他与筹资活动有关的现金1,150,721.651,168,418.373,224,105.842,136,996.47
  筹资活动现金流出小计21,660,382.471,984,041.1716,690,823.7513,294,805.99
  筹资活动产生的现金流量净额69,046,779.5642,499,129.878,503,591.7362,802,190.99
四、汇率变动对现金及现金等价物的影响43,517.4628,376.01149,665.6838,437.08
五、现金及现金等价物净增加额-32,759,006.27-40,659,233.51-45,755,760.48-87,381,535.16
  加:期初现金及现金等价物余额252,073,729.23252,073,729.23297,829,489.71297,829,489.71
  期末现金及现金等价物余额219,314,722.96211,414,495.72252,073,729.23210,447,954.55
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2025-08-292025-04-252025-03-272024-10-29
审计意见(境内)标准无保留意见
TOP↑