当前位置:首页 - 行情中心 - 万源通(920060) - 财务分析 - 现金流量表

万源通

(920060)

  

流通市值:27.18亿  总市值:58.95亿
流通股本:7010.13万   总股本:1.52亿

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452,756,766.86236,110,823.71836,233,756.03647,859,641.66
  收到的税费返还8,338,704.313,010,991.848,350,539.016,368,587.34
  收到其他与经营活动有关的现金12,362,879.56791,259.47,952,332.375,383,182.82
  经营活动现金流入小计473,458,350.73239,913,074.95852,536,627.41659,611,411.82
  购买商品、接受劳务支付的现金284,262,525.64132,843,828.63539,862,523.28430,877,290.02
  支付给职工以及为职工支付的现金80,281,398.138,920,081.89149,656,652.89110,391,617.19
  支付的各项税费19,986,796.249,150,848.0930,276,082.0220,366,541.53
  支付其他与经营活动有关的现金10,417,764.727,637,916.5922,989,119.4814,661,231.15
  经营活动现金流出小计394,948,484.7188,552,675.2742,784,377.67576,296,679.89
  经营活动产生的现金流量净额78,509,866.0351,360,399.75109,752,249.7483,314,731.93
二、投资活动产生的现金流量:
  收回投资收到的现金40,000,000---
  取得投资收益收到的现金150,246.57---
  处置固定资产、无形资产和其他长期资产收回的现金净额210,000210,000446,000295,000
  投资活动现金流入小计40,360,246.57210,000446,000295,000
  购建固定资产、无形资产和其他长期资产支付的现金23,654,878.910,945,109.7312,085,195.4311,121,992.05
  投资支付的现金215,000,000180,000,000--
  投资活动现金流出小计238,654,878.9190,945,109.7312,085,195.4311,121,992.05
  投资活动产生的现金流量净额-198,294,632.33-190,735,109.73-11,639,195.43-10,826,992.05
三、筹资活动产生的现金流量:
  吸收投资收到的现金--366,036,410-
  取得借款收到的现金139,000,00094,000,000246,780,000125,800,000
  筹资活动现金流入小计139,000,00094,000,000612,816,410125,800,000
  偿还债务支付的现金167,800,000106,000,000335,380,000174,400,000
  分配股利、利润或偿付利息支付的现金78,820,121.361,451,005.778,988,671.397,026,987.19
  支付其他与筹资活动有关的现金--12,225,620.4424,000
  筹资活动现金流出小计246,620,121.36107,451,005.77356,594,291.79181,850,987.19
  筹资活动产生的现金流量净额-107,620,121.36-13,451,005.77256,222,118.21-56,050,987.19
四、汇率变动对现金及现金等价物的影响1,010,345.28780,159.372,891,332.411,312,457.43
五、现金及现金等价物净增加额-226,394,542.38-152,045,556.38357,226,504.9317,749,210.12
  加:期初现金及现金等价物余额405,893,499.34405,893,499.3448,666,994.4148,666,994.41
  期末现金及现金等价物余额179,498,956.96253,847,942.96405,893,499.3466,416,204.53
补充资料:
  净利润64,773,416.64-123,311,744.7193,422,579.62
  资产减值准备4,552,337.42-7,349,735.356,016,824.62
  固定资产和投资性房地产折旧21,775,256.51-43,224,117.0532,417,606.05
  无形资产摊销470,732.7-1,050,273.58794,423.54
  长期待摊费用摊销3,076,780.36-5,441,810.784,114,820.69
  处置固定资产、无形资产和其他长期资产的损失592,478.82-1,653,770.611,053,453.05
  固定资产报废损失--26,939.5226,939.52
  财务费用2,196,764.33-6,004,223.515,698,964.23
  投资损失-449,772.4---
  递延所得税802,371.98-111,019.63382,869.84
  其中:递延所得税资产减少802,371.98-111,019.63382,869.84
  存货的减少-13,230,968.49--26,185,963.59-20,418,902.6
  经营性应收项目的减少29,872,430.57-15,181,752.1957,271,214.93
  经营性应付项目的增加-35,168,432.4--67,150,064.45-96,259,724.14
  现金的期末余额179,498,956.96-405,893,499.3466,416,204.53
  减:现金的期初余额405,893,499.34-48,666,994.4148,666,994.41
  现金及现金等价物的净增加额-226,394,542.38-357,226,504.9317,749,210.12
公告日期2025-08-282025-04-282025-03-312024-10-30
审计意见(境内)标准无保留意见
TOP↑