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:41.82亿  总市值:41.82亿
流通股本:4.01亿   总股本:4.01亿

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1,436,223,216.11953,532,241.56356,615,361.542,110,636,325.87
  收到的税费返还4,501,217.464,501,217.461,313,486.228,100,264.66
  收到其他与经营活动有关的现金15,716,576.8317,688,432.64,785,040.02440,483,897.76
  经营活动现金流入小计1,456,441,010.4975,721,891.62362,713,887.782,559,220,488.29
  购买商品、接受劳务支付的现金1,045,159,578.18672,389,945.84348,645,857.031,206,433,495.83
  支付给职工以及为职工支付的现金297,510,337.56197,774,036.56100,867,395.59404,889,279.25
  支付的各项税费53,846,272.9534,447,387.8713,965,586.2692,170,614.78
  支付其他与经营活动有关的现金84,997,298.8786,197,278.6634,567,299.43503,577,467.99
  经营活动现金流出小计1,481,513,487.56990,808,648.93498,046,138.312,207,070,857.85
  经营活动产生的现金流量净额-25,072,477.16-15,086,757.31-135,332,250.53352,149,630.44
二、投资活动产生的现金流量:
  收回投资收到的现金2,509,951,2501,426,981,950532,000,0001,702,100,000
  取得投资收益收到的现金5,831,751.783,451,937.821,435,682.364,488,803.19
  处置固定资产、无形资产和其他长期资产收回的现金净额617,550.5102,61220,3372,092,308.63
  收到的其他与投资活动有关的现金114,262,500104,262,500104,262,500131,862,561.11
  投资活动现金流入小计2,630,663,052.281,534,798,999.82637,718,519.361,840,543,672.93
  购建固定资产、无形资产和其他长期资产支付的现金20,831,640.1911,788,259.374,776,009.153,036,496.37
  投资支付的现金3,051,390,223.351,820,487,750690,987,7501,822,100,000
  支付其他与投资活动有关的现金10,269,694.44--288,963,645.82
  投资活动现金流出小计3,082,491,557.981,832,276,009.37695,763,759.12,164,100,142.19
  投资活动产生的现金流量净额-451,828,505.7-297,477,009.55-58,045,239.74-323,556,469.26
三、筹资活动产生的现金流量:
  吸收投资收到的现金1,716,358.21--7,041,104
  其中:子公司吸收少数股东投资收到的现金1,716,358.21--7,041,104
  取得借款收到的现金10,000,000---
  收到其他与筹资活动有关的现金308,025,274.99208,456,322.22-256,175,946.1
  筹资活动现金流入平衡项目00-0
  筹资活动现金流入小计319,741,633.2208,456,322.22-263,217,050.1
  分配股利、利润或偿付利息支付的现金32,206,609.2632,090,826.22-32,080,000
  支付其他与筹资活动有关的现金157,000,000155,000,00069,000,000265,555,510.22
  筹资活动现金流出小计189,206,609.26187,090,826.2269,000,000297,635,510.22
  筹资活动产生的现金流量净额130,535,023.9421,365,496-69,000,000-34,418,460.12
四、汇率变动对现金及现金等价物的影响-1,137,055.96-781,843.23-459,648.26-811,456.11
五、现金及现金等价物净增加额-347,503,014.88-291,980,114.09-262,837,138.53-6,636,755.05
  加:期初现金及现金等价物余额586,413,268.61586,413,268.61586,413,268.61593,050,023.66
  期末现金及现金等价物余额238,910,253.73294,433,154.52323,576,130.08586,413,268.61
补充资料:
  净利润--19,973,471.84-87,490,925.48
  资产减值准备-98,752-888,040.34
  固定资产和投资性房地产折旧-38,514,413.55-78,844,013.09
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-38,514,413.55-78,844,013.09
  无形资产摊销-1,650,998.23-3,628,373.47
  长期待摊费用摊销--237,133.47-124,159.79
  处置固定资产、无形资产和其他长期资产的损失-153,077.05-115,185.07
  固定资产报废损失--47,360.12-450,746.32
  公允价值变动损失--688,535.23--
  财务费用-3,405,830.05--6,610,453.91
  投资损失--3,451,937.82--4,488,803.19
  递延所得税--1,169,157.09--321,641.59
  其中:递延所得税资产减少--1,157,041.7--321,641.59
    递延所得税负债增加--12,115.39--
  存货的减少--8,671,407.69-10,010,133.19
  经营性应收项目的减少--40,120,764.72-78,603,997.14
  经营性应付项目的增加-8,455,137.61-101,881,974.85
  现金的期末余额-294,433,154.52-586,413,268.61
  减:现金的期初余额-586,413,268.61-593,050,023.66
  现金及现金等价物的净增加额--291,980,114.09--6,636,755.05
公告日期2026-10-302026-08-212026-04-302026-04-22
审计意见(境内)标准无保留意见
TOP↑