当前位置:首页 - 行情中心 - 万控智造(603070) - 财务分析 - 现金流量表

万控智造

(603070)

  

流通市值:51.64亿  总市值:52.37亿
流通股本:3.95亿   总股本:4.01亿

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1,010,134,580.95385,903,670.232,392,345,111.41,596,219,922.75
  收到的税费返还4,136,168.851,749,308.3813,881,862.4311,600,719.81
  收到其他与经营活动有关的现金62,773,867.5152,465,383.65519,869,729.32172,746,698.03
  经营活动现金流入小计1,077,044,617.31440,118,362.262,926,096,703.151,780,567,340.59
  购买商品、接受劳务支付的现金639,088,422.4317,876,899.931,536,185,4321,179,354,060.65
  支付给职工以及为职工支付的现金211,208,462.35116,388,217.04464,983,072.17355,763,064.89
  支付的各项税费49,144,399.0320,659,263.7586,295,771.7269,877,587.53
  支付其他与经营活动有关的现金100,479,839.8378,277,844.68526,933,453.69157,104,914.89
  经营活动现金流出小计999,921,123.61533,202,225.42,614,397,729.581,762,099,627.96
  经营活动产生的现金流量净额77,123,493.7-93,083,863.14311,698,973.5718,467,712.63
二、投资活动产生的现金流量:
  处置固定资产、无形资产和其他长期资产收回的现金净额1,294,523.61451,153.726,334,463.252,881,339.4
  收到的其他与投资活动有关的现金735,515,699.76220,899,710.67307,464,783.75363,567,260.73
  投资活动现金流入小计736,810,223.37221,350,864.39313,799,247366,448,600.13
  购建固定资产、无形资产和其他长期资产支付的现金20,280,557.438,685,458.85113,902,718.73104,988,236.81
  支付其他与投资活动有关的现金1,123,063,645.82515,400,000171,942,777.75231,942,777.76
  投资活动现金流出小计1,143,344,203.25524,085,458.85285,845,496.48336,931,014.57
  投资活动产生的现金流量净额-406,533,979.88-302,734,594.4627,953,750.5229,517,585.56
三、筹资活动产生的现金流量:
  吸收投资收到的现金7,043,848-4,000,0004,000,000
  其中:子公司吸收少数股东投资收到的现金7,043,848-4,000,0004,000,000
  取得借款收到的现金--160,000,000160,000,000
  收到其他与筹资活动有关的现金138,739,366.6530,000,000171,390,987.89267,000,000
  筹资活动现金流入小计145,783,214.6530,000,000335,390,987.89431,000,000
  偿还债务支付的现金--462,450,000391,950,000
  分配股利、利润或偿付利息支付的现金32,332,093.69216,371.3763,191,312.3264,562,978.36
  支付其他与筹资活动有关的现金172,196,73687,000,000120,860,753.78220,000,000
  筹资活动现金流出小计204,528,829.6987,216,371.37646,502,066.1676,512,978.36
  筹资活动产生的现金流量净额-58,745,615.04-57,216,371.37-311,111,078.21-245,512,978.36
四、汇率变动对现金及现金等价物的影响243,476.2354,135.57444,040.57360,102.73
五、现金及现金等价物净增加额-387,912,624.99-452,980,693.428,985,686.45-197,167,577.44
  加:期初现金及现金等价物余额593,050,023.66593,050,023.66564,064,337.21564,064,337.21
  期末现金及现金等价物余额205,137,398.67140,069,330.26593,050,023.66366,896,759.77
补充资料:
  净利润44,118,413.64-93,228,556.4-
  资产减值准备523,972.6-3,633,490.63-
  固定资产和投资性房地产折旧21,071,169.45-71,737,019.11-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧21,071,169.45-71,737,019.11-
  无形资产摊销1,863,951.55-4,188,417.23-
  长期待摊费用摊销-292,371.76---
  处置固定资产、无形资产和其他长期资产的损失181,041.3-1,297,143.03-
  固定资产报废损失36,282.89-228,466.11-
  公允价值变动损失-179,176.79---
  财务费用3,307,503.16--683,268.98-
  投资损失-260,882.39-1,776,111.56-
  递延所得税-1,337,849.05--338,839.29-
  其中:递延所得税资产减少-1,337,849.05--338,839.29-
  存货的减少19,077,019-32,234,262.59-
  经营性应收项目的减少12,793,871.45-205,818,795.91-
  经营性应付项目的增加-33,219,016.7--100,528,391.01-
  其他---563,215.42-
  现金的期末余额205,137,398.67-593,050,023.66-
  减:现金的期初余额593,050,023.66-564,064,337.21-
  现金及现金等价物的净增加额-387,912,624.99-28,985,686.45-
公告日期2025-08-232025-04-262025-04-262024-10-30
审计意见(境内)标准无保留意见
TOP↑