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:85.56亿  总市值:91.15亿
流通股本:5.45亿   总股本:5.80亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
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16,089,512,259.4510,872,972,015.054,558,831,710.1416,845,440,134.08
  收到的税费返还550,645,558.51350,145,742.74163,679,081.02721,263,095.71
  收到其他与经营活动有关的现金456,372,107.47207,547,585.0972,671,044.8526,368,939.13
  经营活动现金流入小计17,096,529,925.4311,430,665,342.884,795,181,835.9618,093,072,168.92
  购买商品、接受劳务支付的现金15,583,499,969.8310,445,025,648.475,045,978,991.7616,261,818,872.03
  支付给职工以及为职工支付的现金252,058,687.77171,114,239.594,719,611.51264,275,811.85
  支付的各项税费240,590,392.58128,059,593.3132,289,131.2675,940,955.5
  支付其他与经营活动有关的现金521,951,994.18154,406,848.2188,459,932.011,050,037,714.3
  经营活动现金流出小计16,598,101,044.3610,898,606,329.495,261,447,666.5417,652,073,353.68
  经营活动产生的现金流量净额498,428,881.07532,059,013.39-466,265,830.58440,998,815.24
二、投资活动产生的现金流量:
  收回投资收到的现金326,167,155.71181,881,48297,000,0001,172,548,390.67
  取得投资收益收到的现金698,999,072.4440,956,966.19394,120,708.3444,627,208.34
  处置固定资产、无形资产和其他长期资产收回的现金净额227,00048,00048,0004,502,732.76
  处置子公司及其他营业单位收到的现金净额-43,100.22-43,100.22--
  收到的其他与投资活动有关的现金121,500121,500397,941,374.9913,947,249.6
  投资活动现金流入小计1,025,471,627.89622,964,847.97889,110,083.331,235,625,581.37
  购建固定资产、无形资产和其他长期资产支付的现金1,562,008,610.83984,541,628.77280,056,002.261,453,648,925.42
  投资支付的现金305,714,148.42257,620,828.76239,576,728.131,346,570,801.31
  支付其他与投资活动有关的现金154,103,60918,344,900.8262,460,265156,555,452.02
  投资活动现金流出小计2,021,826,368.251,260,507,358.33782,092,995.392,956,775,178.75
  投资活动产生的现金流量净额-996,354,740.36-637,542,510.36107,017,087.94-1,721,149,597.38
三、筹资活动产生的现金流量:
  吸收投资收到的现金39,527,139.3544,678,735.6931,895,730.577,834,712.93
  其中:子公司吸收少数股东投资收到的现金---77,834,712.93
  取得借款收到的现金2,442,868,024.331,527,957,869.991,066,999,5043,150,018,739.99
  收到其他与筹资活动有关的现金4,984,208,440.673,866,140,907.371,662,678,835.798,005,281,119.46
  筹资活动现金流入小计7,466,603,604.355,438,777,513.052,761,574,070.2911,233,134,572.38
  偿还债务支付的现金1,587,210,240.571,152,851,032.96655,534,278.172,801,308,880
  分配股利、利润或偿付利息支付的现金160,829,902.6140,300,301.4419,671,724.42187,206,656.08
  支付其他与筹资活动有关的现金4,736,374,198.023,368,083,967.521,403,627,524.387,244,581,029.09
  筹资活动现金流出小计6,484,414,341.24,561,235,301.922,078,833,526.9710,233,096,565.17
  筹资活动产生的现金流量净额982,189,263.15877,542,211.13682,740,543.321,000,038,007.21
四、汇率变动对现金及现金等价物的影响-76,455,739.76-73,779,023.92-21,057,617.7914,018,441.75
五、现金及现金等价物净增加额407,807,664.1698,279,690.24302,434,182.89-266,094,333.18
  加:期初现金及现金等价物余额1,624,385,105.411,624,385,105.411,530,980,794.371,797,075,127.55
  期末现金及现金等价物余额2,032,192,769.512,322,664,795.651,833,414,977.261,530,980,794.37
补充资料:
  净利润-561,181,780.07-167,778,161.76
  资产减值准备-64,777,694.3-112,252,213.28
  固定资产和投资性房地产折旧-306,891,489.32-457,904,373.91
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-306,891,489.32-457,904,373.91
  无形资产摊销-11,207,952.75-16,448,376.6
  长期待摊费用摊销-5,011,923.85-11,710,493.4
  处置固定资产、无形资产和其他长期资产的损失--32,587.26--159,598.35
  固定资产报废损失---273,741.93
  公允价值变动损失-255,617,483.69--134,159,565.89
  财务费用-206,732,805.03-109,115,511.01
  投资损失--474,987,416.27-78,258,126.7
  递延所得税--13,831,701.44--14,092,042.67
  其中:递延所得税资产减少--9,819,598.97--23,114,579.51
    递延所得税负债增加--4,012,102.47-9,022,536.84
  存货的减少--588,086,940.94-126,908,203.37
  经营性应收项目的减少--312,716,905.14--279,758,433.04
  经营性应付项目的增加-289,160,118.09--237,152,658.22
  其他-195,363,904.54-773,558.9
  现金的期末余额-2,322,664,795.65-1,530,980,794.37
  减:现金的期初余额-1,624,385,105.41-1,797,075,127.55
  现金及现金等价物的净增加额-698,279,690.24--266,094,333.18
公告日期2026-10-272026-08-242026-04-282026-04-28
审计意见(境内)标准无保留意见
TOP↑