当前位置:首页 - 行情中心 - 万朗磁塑(603150) - 财务分析 - 现金流量表

万朗磁塑

(603150)

  

流通市值:15.11亿  总市值:24.72亿
流通股本:5227.84万   总股本:8549.00万

现金流量表

报告期2024-03-312023-12-312023-09-302023-06-30
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604,157,734.222,235,201,059.691,265,205,211.94800,720,987.6
收到其他与经营活动有关的现金5,100,856.668,702,508.418,826,398.192,483,120.68
经营活动现金流入的平衡项目0000
经营活动现金流入小计609,258,590.882,243,903,568.11,274,031,610.13803,204,108.28
购买商品、接受劳务支付的现金480,963,640.991,352,384,922.26869,170,418.35578,285,248.68
支付给职工以及为职工支付的现金183,059,209.19437,157,207.5309,040,684.87211,281,031.51
支付的各项税费56,453,679.71136,149,815.9693,306,920.7465,592,920.5
支付其他与经营活动有关的现金73,084,784.07198,778,810.96116,537,632.2292,446,313.22
经营活动现金流出的平衡项目0.010-0.01-0.01
经营活动现金流出小计793,561,313.972,124,470,756.681,388,055,656.17947,605,513.9
经营活动产生的现金流量净额平衡项目0000
经营活动产生的现金流量净额-184,302,723.09119,432,811.42-114,024,046.04-144,401,405.62
二、投资活动产生的现金流量:
收回投资收到的现金20,000,000400,000,000270,000,000260,000,000
取得投资收益收到的现金449,872.52,231,210.561,143,280.871,047,583.37
处置固定资产、无形资产和其他长期资产收回的现金净额2,965,831.655,670,266.822,109,084.26762,815.73
收到的其他与投资活动有关的现金1,347,071.018,188,159.352,826,755.392,333,263.2
投资活动现金流入的平衡项目0000
投资活动现金流入小计24,762,775.16416,089,636.73276,079,120.52264,143,662.3
购建固定资产、无形资产和其他长期资产支付的现金73,422,770.37387,136,524.51220,648,281.23121,509,719.47
投资支付的现金111,982,031.61549,153,720385,000,000295,000,000
质押贷款净增加额---0
取得子公司及其他营业单位支付的现金22,530,435.55380,938.69-0
支付其他与投资活动有关的现金29,238,266.4116,890,689.4815,090,802.753,590,802.75
投资活动现金流出的平衡项目-0.01000
投资活动现金流出小计237,173,503.93953,561,872.68620,739,083.98420,100,522.22
投资活动产生的现金流量净额平衡项目000-0.01
投资活动产生的现金流量净额-212,410,728.77-537,472,235.95-344,659,963.46-155,956,859.93
三、筹资活动产生的现金流量:
吸收投资收到的现金1,150,00036,534,557.7333,934,557.734,241,109.73
其中:子公司吸收少数股东投资收到的现金1,150,0007,941,109.735,341,109.734,241,109.73
取得借款收到的现金554,399,952.29951,463,606.17675,204,550.87549,204,550.87
收到其他与筹资活动有关的现金156,362,843.7101,769,078.6789,112,982.8633,358,521.48
筹资活动现金流入平衡项目0000
筹资活动现金流入小计711,912,795.991,089,767,242.57798,252,091.46586,804,182.08
偿还债务支付的现金413,567,761.09526,671,508265,691,489.01166,139,600.04
分配股利、利润或偿付利息支付的现金12,370,826.9243,770,968.8138,747,166.9739,702,734.15
支付其他与筹资活动有关的现金6,877,918.56137,790,828.29118,804,042.8864,877,445.01
筹资活动现金流出平衡项目00-0.010
筹资活动现金流出小计432,816,506.57708,233,305.1423,242,698.85270,719,779.2
筹资活动产生的现金流量净额平衡项目0000
筹资活动产生的现金流量净额279,096,289.42381,533,937.47375,009,392.61316,084,402.88
四、汇率变动对现金及现金等价物的影响-6,952,755.916,359,614.443,682,703.1813,464,565.8
现金及现金等价物净增加额平衡项目-0.01000
五、现金及现金等价物净增加额-124,569,918.36-30,145,872.62-79,991,913.7129,190,703.13
加:期初现金及现金等价物余额224,271,678.39254,417,551.01254,417,551.01254,417,551.01
期末现金及现金等价物余额平衡项目0000
期末现金及现金等价物余额99,701,760.03224,271,678.39174,425,637.3283,608,254.14
补充资料:
净利润-135,306,676.44-67,661,873.87
资产减值准备-26,167,322.9-5,317,735.1
固定资产和投资性房地产折旧-60,522,726.66-26,324,335.37
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-60,522,726.66-26,324,335.37
无形资产摊销-3,256,594.85-1,408,496.09
长期待摊费用摊销-21,000,035.62-9,971,612.69
处置固定资产、无形资产和其他长期资产的损失-3,180,471.98-751,299.61
固定资产报废损失-209,302.54-0
财务费用-7,036,167.31--2,795,806.46
投资损失--3,096,318.15--1,490,448.31
递延所得税--3,746,443.49--2,240,214.46
其中:递延所得税资产减少-15,224,151.2--13,561,303.93
递延所得税负债增加--18,970,594.69-11,321,089.47
存货的减少--77,413,230--37,356,162.25
经营性应收项目的减少--524,240,128.8--279,176,070.13
经营性应付项目的增加-399,610,086.64-33,260,498.1
其他-30,807,294.68-10,588,724.99
现金的期末余额-224,271,678.39-283,608,254.14
减:现金的期初余额-254,417,551.01-254,417,551.01
公告日期2024-04-302024-04-252023-10-312023-08-29
审计意见(境内)标准无保留意见
TOP↑