当前位置:首页 - 行情中心 - 万凯新材(301216) - 财务分析 - 现金流量表

万凯新材

(301216)

  

流通市值:48.42亿  总市值:87.59亿
流通股本:2.85亿   总股本:5.15亿

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9,386,475,551.114,461,471,829.1219,185,520,281.5315,615,503,018.31
  收到的税费返还493,100,677.3186,817,427.711,032,339,638.73740,062,523.48
  收到其他与经营活动有关的现金192,599,953.2640,566,459.81928,714,262.29778,774,289.62
  经营活动现金流入小计10,072,176,181.674,688,855,716.6421,146,574,182.5517,134,339,831.41
  购买商品、接受劳务支付的现金9,136,254,869.44,216,703,205.3218,911,901,995.6715,465,854,270.46
  支付给职工以及为职工支付的现金154,444,489.0787,792,149.56235,256,937.48205,415,023.25
  支付的各项税费47,403,808.2920,579,376.24131,810,046.498,522,598.13
  支付其他与经营活动有关的现金269,568,186.59127,628,255.64602,391,331.45243,518,638.59
  经营活动现金流出小计9,607,671,353.354,452,702,986.7619,881,360,31116,013,310,530.43
  经营活动产生的现金流量净额464,504,828.32236,152,729.881,265,213,871.551,121,029,300.98
二、投资活动产生的现金流量:
  收回投资收到的现金391,316,383.56100,000,000297,256,339.27-
  取得投资收益收到的现金17,844,895.5711,096,923.8127,895,862.6820,452,127.38
  处置固定资产、无形资产和其他长期资产收回的现金净额10,00010,000422,434.7794,560
  收到的其他与投资活动有关的现金307,344,575.82307,346,241.7125,069,467.25294,291,191.45
  投资活动现金流入小计716,515,854.95418,453,165.52350,644,103.97314,837,878.83
  购建固定资产、无形资产和其他长期资产支付的现金466,401,260.01361,903,755.822,941,316,891.062,018,841,264.21
  投资支付的现金474,579,264.01244,623,886.23694,732,010.2513,292.86
  支付其他与投资活动有关的现金191,955,4565,967,929.59259,220,289.73199,348,079.35
  投资活动现金流出小计1,132,935,980.02612,495,571.643,895,269,191.042,218,202,636.42
  投资活动产生的现金流量净额-416,420,125.07-194,042,406.12-3,544,625,087.07-1,903,364,757.59
三、筹资活动产生的现金流量:
  吸收投资收到的现金19,152,434.06---
  取得借款收到的现金2,060,914,739.991,811,914,739.995,794,004,143.083,146,950,010.99
  收到其他与筹资活动有关的现金1,527,271,168.26778,520,303.426,441,258,718.685,175,875,420.75
  筹资活动现金流入小计3,607,338,342.312,590,435,043.4112,235,262,861.768,322,825,431.74
  偿还债务支付的现金1,387,590,2001,156,090,2003,245,332,283.012,573,456,321.2
  分配股利、利润或偿付利息支付的现金116,970,695.2320,940,126.62210,988,623.6167,349,693.33
  支付其他与筹资活动有关的现金2,334,285,978.921,463,811,334.925,853,267,104.832,681,729,433.06
  筹资活动现金流出小计3,838,846,874.152,640,841,661.549,309,588,011.445,422,535,447.59
  筹资活动产生的现金流量净额-231,508,531.84-50,406,618.132,925,674,850.322,900,289,984.15
四、汇率变动对现金及现金等价物的影响10,856,121.139,951,201.169,706,405.547,669,021.18
五、现金及现金等价物净增加额-172,567,707.461,654,906.73715,970,040.32,165,623,548.72
  加:期初现金及现金等价物余额1,797,075,127.551,797,075,127.551,081,105,087.251,081,105,087.25
  期末现金及现金等价物余额1,624,507,420.091,798,730,034.281,797,075,127.553,246,728,635.97
补充资料:
  净利润53,919,796.94--301,830,268.67-
  资产减值准备91,487,550.65-97,296,970.32-
  固定资产和投资性房地产折旧155,240,693.31-286,300,139.99-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧155,240,693.31-286,300,139.99-
  无形资产摊销9,390,347.94-10,021,546.34-
  长期待摊费用摊销5,796,837.55-14,035,917.99-
  处置固定资产、无形资产和其他长期资产的损失1,445.44--17,280.59-
  固定资产报废损失273,741.93-203,448.23-
  公允价值变动损失-156,482,279.91-48,625,201.07-
  财务费用24,328,636.53-47,137,037.96-
  投资损失164,276,974.59-148,827,267.28-
  递延所得税-22,451,818.51--98,750,991.29-
  其中:递延所得税资产减少-30,963,477.55--103,083,932.86-
    递延所得税负债增加8,511,659.04-4,332,941.57-
  存货的减少344,799,240.15--252,286,724.19-
  经营性应收项目的减少-451,754,536.82--30,161,982.35-
  经营性应付项目的增加-211,645,059.46-655,037,992-
  其他435,984,501.39-631,515,356.15-
  不涉及现金收支的投资和筹资活动金额其他项目--10,893,212.57-
  现金的期末余额1,624,507,420.09-1,797,075,127.55-
  减:现金的期初余额1,797,075,127.55-1,081,105,087.25-
  现金及现金等价物的净增加额-172,567,707.46-715,970,040.3-
公告日期2025-08-282025-04-292025-04-212024-10-30
审计意见(境内)标准无保留意见
TOP↑