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:16.13亿  总市值:25.76亿
流通股本:5351.64万   总股本:8548.30万

现金流量表

报告期2025-03-312024-12-312024-09-302024-06-30
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854,861,835.372,850,634,844.562,137,534,168.581,115,813,980.52
收到其他与经营活动有关的现金2,756,406.8720,163,980.7612,173,391.955,312,818.83
经营活动现金流入的平衡项目0-0.0100
经营活动现金流入小计857,618,242.242,870,798,825.312,149,707,560.531,121,126,799.35
购买商品、接受劳务支付的现金575,745,563.961,814,767,545.051,448,509,623.6868,488,150.1
支付给职工以及为职工支付的现金207,789,410.8569,089,015.61380,404,917.02289,841,861.25
支付的各项税费44,218,399.92145,671,474.87110,070,955.0971,311,111.83
支付其他与经营活动有关的现金75,570,981.99273,185,412.49210,232,360.7125,548,942.15
经营活动现金流出的平衡项目0000
经营活动现金流出小计903,324,356.672,802,713,448.022,149,217,856.411,355,190,065.33
经营活动产生的现金流量净额平衡项目00.0100
经营活动产生的现金流量净额-45,706,114.4368,085,377.3489,704.12-234,063,265.98
二、投资活动产生的现金流量:
收回投资收到的现金81,000,000366,489,093.95226,489,093.95175,089,093.95
取得投资收益收到的现金128,667.781,664,646.971,378,343.92972,440.17
处置固定资产、无形资产和其他长期资产收回的现金净额4,996,811.858,127,875.657,867,131.096,963,348.98
处置子公司及其他营业单位收到的现金净额12,825,514.7728,061,733.5928,061,733.5926,761,733.59
收到的其他与投资活动有关的现金4,976,280.0119,934,994.929,389,045.924,889,051.94
投资活动现金流入的平衡项目0000
投资活动现金流入小计103,927,274.41424,278,345.08273,185,348.47214,675,668.63
购建固定资产、无形资产和其他长期资产支付的现金51,260,109.79276,001,689.54182,419,158.33130,353,808.61
投资支付的现金81,000,000363,299,713.94293,710,135.45220,758,494.46
取得子公司及其他营业单位支付的现金-129,360,124.9377,050,852.7214,580,743.95
支付其他与投资活动有关的现金16,335,21023,294,707.6222,073,770.52,073,770.5
投资活动现金流出的平衡项目000-0.01
投资活动现金流出小计148,595,319.79791,956,236.03575,253,917367,766,817.51
投资活动产生的现金流量净额平衡项目0000
投资活动产生的现金流量净额-44,668,045.38-367,677,890.95-302,068,568.53-153,091,148.88
三、筹资活动产生的现金流量:
吸收投资收到的现金-32,988,3001,150,0001,150,000
其中:子公司吸收少数股东投资收到的现金-3,250,0001,150,0001,150,000
取得借款收到的现金413,129,132.31,701,173,488.311,130,442,947.81787,623,306.94
收到其他与筹资活动有关的现金5,816,087160,865,070.44393,094,734.05304,718,263.85
筹资活动现金流入平衡项目0000
筹资活动现金流入小计418,945,219.31,895,026,858.751,524,687,681.861,093,491,570.79
偿还债务支付的现金294,850,0001,401,242,842.74976,484,833.92549,116,313.2
分配股利、利润或偿付利息支付的现金8,857,637.8830,147,432.4817,848,939.6813,082,802.64
支付其他与筹资活动有关的现金3,883,984.7888,823,169.27231,887,213.1756,036,336.02
筹资活动现金流出平衡项目0000
筹资活动现金流出小计307,591,622.661,520,213,444.491,226,220,986.77618,235,451.86
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111,353,596.64374,813,414.26298,466,695.09475,256,118.93
四、汇率变动对现金及现金等价物的影响2,713,882.51-4,811,364.36-11,538,465.91-2,683,526.59
现金及现金等价物净增加额平衡项目0-0.0100
五、现金及现金等价物净增加额23,693,319.3470,409,536.24-14,650,635.2385,418,177.48
加:期初现金及现金等价物余额288,654,841.76224,271,678.39224,271,678.39224,271,678.39
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312,348,161.1294,681,214.63209,621,043.16309,689,855.87
补充资料:
净利润-125,219,376.21-70,181,144.2
资产减值准备-20,856,250.88-9,243,377.56
固定资产和投资性房地产折旧-84,475,039.79-37,742,476.07
其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-84,475,039.79-37,742,476.07
无形资产摊销-5,761,777.01-2,089,008.29
长期待摊费用摊销-23,636,635.4-13,589,699.16
处置固定资产、无形资产和其他长期资产的损失-4,358,942.65-911,407.74
固定资产报废损失-675,985.15-721,911.06
公允价值变动损失--793,824.04--
财务费用-32,447,665.51-23,143,710.45
投资损失--8,955,962.25--3,371,843.52
递延所得税--7,624,781.93--4,663,248.65
其中:递延所得税资产减少--7,085,674.19-24,104,031.12
递延所得税负债增加--539,107.74--28,767,279.77
存货的减少--201,566,422.83--62,267,844.5
经营性应收项目的减少--309,216,984.11--317,866,436.53
经营性应付项目的增加-213,311,092.96--44,991,152.11
其他-28,082,855.19-18,736,053.58
现金的期末余额-294,681,214.63-309,689,855.87
减:现金的期初余额-224,271,678.39-224,271,678.39
公告日期2025-04-292025-04-252024-10-302024-08-23
审计意见(境内)标准无保留意见
TOP↑