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:36.88亿  总市值:36.88亿
流通股本:8548.30万   总股本:8548.30万

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4,373,751,163.682,714,387,303.92945,862,322.353,862,769,962.23
  收到其他与经营活动有关的现金17,540,217.9716,024,944.248,519,538.9430,503,844.83
  经营活动现金流入小计4,391,291,381.652,730,412,248.16954,381,861.293,893,273,807.06
  购买商品、接受劳务支付的现金2,981,868,616.321,749,534,114.29925,808,093.952,241,285,013.77
  支付给职工以及为职工支付的现金967,185,527.46673,185,527.46221,890,608.41723,008,845.1
  支付的各项税费221,985,616.35188,050,322.3860,275,970.82188,050,322.37
  支付其他与经营活动有关的现金279,104,311.69188,249,981.38104,824,635.42338,104,679.31
  经营活动现金流出的平衡项目000.010
  经营活动现金流出小计4,450,144,071.822,799,019,945.511,312,799,308.613,490,448,860.55
  经营活动产生的现金流量净额平衡项目000.010
  经营活动产生的现金流量净额-58,852,690.17-68,607,697.35-358,417,447.31402,824,946.51
二、投资活动产生的现金流量:
  收回投资收到的现金83,254,40071,129,00047,150,352386,783,373.23
  取得投资收益收到的现金334,591.3216,679.1893,932.73,970,322.33
  处置固定资产、无形资产和其他长期资产收回的现金净额28,801,186.546,884,459.94921,046.0314,092,596.34
  处置子公司及其他营业单位收到的现金净额---20,216,791.56
  收到的其他与投资活动有关的现金9,102,786.984,646,320.12,023,877.0311,370,303.17
  投资活动现金流入的平衡项目-0.0100.010
  投资活动现金流入小计121,492,964.8182,876,459.2250,189,207.77436,433,386.63
  购建固定资产、无形资产和其他长期资产支付的现金174,628,171.56118,942,323.189,597,023.67275,773,771.11
  投资支付的现金110,400,20087,300,00086,300,000396,000,000
  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---190,934,491.9
  支付其他与投资活动有关的现金---2,430,000
  投资活动现金流出小计285,028,371.56206,242,323.1895,897,023.67865,138,263.01
  投资活动产生的现金流量净额-163,535,406.75-123,365,863.96-45,707,815.9-428,704,876.38
三、筹资活动产生的现金流量:
  吸收投资收到的现金7,900,499.957,211,166.416,721,166.413,204,005.34
  其中:子公司吸收少数股东投资收到的现金7,900,499.957,211,166.416,721,166.413,204,005.34
  取得借款收到的现金1,195,522,789.99808,709,245.22556,877,314.581,990,392,135.02
  收到其他与筹资活动有关的现金68,028,696.5129,962,565.5614,267,886.21116,551,987.07
  筹资活动现金流入平衡项目00.0100
  筹资活动现金流入小计1,271,451,986.45845,882,977.2577,866,367.22,110,148,127.43
  偿还债务支付的现金941,262,800566,984,800316,340,378.951,471,955,246.81
  分配股利、利润或偿付利息支付的现金58,614,790.9128,224,025.2616,356,178.6369,882,360.66
  其中:子公司支付给少数股东的股利、利润4,900,000--0
  支付其他与筹资活动有关的现金123,698,986.14105,132,777.599,161,849.2472,536,858.49
  筹资活动现金流出平衡项目0-0.0100
  筹资活动现金流出小计1,123,576,577.05700,341,602.84341,858,406.821,614,374,465.96
  筹资活动产生的现金流量净额147,875,409.4145,541,374.36236,007,960.38495,773,661.47
四、汇率变动对现金及现金等价物的影响-6,730,954.16-13,813,752.83-13,983,513.916,480,467.33
  现金及现金等价物净增加额平衡项目0.010.0100
五、现金及现金等价物净增加额-81,243,641.67-60,245,939.77-182,100,816.74476,374,198.93
  加:期初现金及现金等价物余额771,055,413.56771,055,413.56771,055,413.56294,681,214.63
  期末现金及现金等价物余额平衡项目0-0.0100
  期末现金及现金等价物余额689,811,771.89710,809,473.78588,954,596.82771,055,413.56
补充资料:
  净利润-37,845,936.38-74,456,356.33
  资产减值准备-14,308,915.53-54,197,225.8
  固定资产和投资性房地产折旧-75,267,561.4-115,656,398.69
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-75,267,561.4-115,656,398.69
  无形资产摊销-4,991,697.3-9,160,165.24
  长期待摊费用摊销-20,008,398.86-31,689,992.75
  处置固定资产、无形资产和其他长期资产的损失--77,077.88-132,438.29
  固定资产报废损失-961,317.01-1,038,728.38
  公允价值变动损失--4,126,700--13,900
  财务费用-68,066,776.36-29,715,960.68
  投资损失--2,041,961.64--9,671,713.1
  递延所得税--5,552,853.92-8,620,631.67
  其中:递延所得税资产减少--3,503,241.61-3,505,434.1
    递延所得税负债增加--2,049,612.31-5,115,197.57
  存货的减少--72,764,254.07--46,662,253.87
  经营性应收项目的减少--867,573,269.62--274,731,530.2
  经营性应付项目的增加-626,381,083.59-342,490,866.83
  其他---22,325,940
  现金的期末余额-710,809,473.78-771,055,413.56
  减:现金的期初余额-771,055,413.56-294,681,214.63
  现金及现金等价物的净增加额--60,245,939.77-476,374,198.93
公告日期2026-10-302026-08-272026-04-292026-04-22
审计意见(境内)标准无保留意见
TOP↑