当前位置:首页 - 行情中心 - 万得凯(301309) - 财务分析 - 现金流量表

万得凯

(301309)

  

流通市值:17.15亿  总市值:28.44亿
流通股本:6060.89万   总股本:1.01亿

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508,956,437.91251,030,187.8917,988,650.27690,090,090.22
  收到的税费返还19,865,745.410,112,918.0325,550,008.8621,256,218.21
  收到其他与经营活动有关的现金8,827,265.424,662,164.7418,649,395.617,007,286.54
  经营活动现金流入小计537,649,448.73265,805,270.57962,188,054.73728,353,594.97
  购买商品、接受劳务支付的现金432,359,079.37217,966,700.55709,494,245.55499,664,142.23
  支付给职工以及为职工支付的现金52,902,125.3328,605,860.996,905,539.7673,960,959.88
  支付的各项税费11,786,314.246,658,868.2225,700,206.3921,586,420.62
  支付其他与经营活动有关的现金24,474,596.910,275,165.1340,358,614.3130,290,117.56
  经营活动现金流出小计521,522,115.84263,506,594.8872,458,606.01625,501,640.29
  经营活动产生的现金流量净额16,127,332.892,298,675.7789,729,448.72102,851,954.68
二、投资活动产生的现金流量:
  收回投资收到的现金236,171,777.7864,582,222.22792,251,705.85718,222,312.8
  取得投资收益收到的现金2,873,901.341,524,187.189,562,533.588,413,128.68
  处置固定资产、无形资产和其他长期资产收回的现金净额6,255.383,000420,999.9418,000
  投资活动现金流入小计239,051,934.566,109,409.4802,235,239.33727,053,441.48
  购建固定资产、无形资产和其他长期资产支付的现金124,775,193.8725,678,995.09165,376,924.75133,103,098.35
  投资支付的现金191,000,0007,000,000437,922,305.55378,881,777.78
  投资活动现金流出小计315,775,193.8732,678,995.09603,299,230.3511,984,876.13
  投资活动产生的现金流量净额-76,723,259.3733,430,414.31198,936,009.03215,068,565.35
三、筹资活动产生的现金流量:
  吸收投资收到的现金--5,947,872-
  取得借款收到的现金79,512,50045,000,000120,623,150119,910,530
  筹资活动现金流入小计79,512,50045,000,000126,571,022119,910,530
  偿还债务支付的现金20,600,00020,600,000156,264,530154,951,910
  分配股利、利润或偿付利息支付的现金30,651,884.16297,011.5532,271,617.5832,173,050.37
  支付其他与筹资活动有关的现金133,853.33-473,420.95349,853.33
  筹资活动现金流出小计51,385,737.4920,897,011.55189,009,568.53187,474,813.7
  筹资活动产生的现金流量净额28,126,762.5124,102,988.45-62,438,546.53-67,564,283.7
四、汇率变动对现金及现金等价物的影响-6,991,700.96-1,283,417.87-6,389,717.183,392,286.87
五、现金及现金等价物净增加额-39,460,864.9358,548,660.66219,837,194.04253,748,523.2
  加:期初现金及现金等价物余额356,098,727.58356,098,727.58136,261,533.54136,261,533.54
  期末现金及现金等价物余额316,637,862.65414,647,388.24356,098,727.58390,010,056.74
补充资料:
  净利润69,177,612.98-113,004,421.46-
  资产减值准备3,866,521.22-3,849,484.88-
  固定资产和投资性房地产折旧23,097,385.1-36,748,415.12-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧23,097,385.1-36,748,415.12-
  无形资产摊销1,969,243-3,426,257.68-
  处置固定资产、无形资产和其他长期资产的损失5,729.18-9,929.21-
  公允价值变动损失-85,757.38--333,093.37-
  财务费用11,637,347.29-5,767,362.92-
  投资损失-1,268,461.68--6,904,826.38-
  递延所得税-1,327,663.28--3,540,237.38-
  其中:递延所得税资产减少-1,328,325.61--3,541,199.03-
    递延所得税负债增加662.33-961.65-
  存货的减少-42,408,615.55--48,290,267.18-
  经营性应收项目的减少-52,745,404.35-3,017,382.03-
  经营性应付项目的增加-564,855.01--26,621,223.95-
  其他4,641,223.91-9,161,674.56-
  现金的期末余额316,637,862.65-356,098,727.58-
  减:现金的期初余额356,098,727.58-136,261,533.54-
  现金及现金等价物的净增加额-39,460,864.93-219,837,194.04-
公告日期2026-08-282026-04-282026-04-282025-10-30
审计意见(境内)标准无保留意见
TOP↑