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:23.08亿  总市值:37.01亿
流通股本:9482.43万   总股本:1.52亿

现金流量表

报告期2026-06-302026-03-312025-12-312025-09-30
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499,466,935.25244,398,391.44922,438,970.74678,701,325.71
  收到的税费返还6,367,291.324,070,24612,294,152.9110,523,304.3
  收到其他与经营活动有关的现金3,620,791.072,558,782.7313,386,154.4715,188,481.35
  经营活动现金流入小计509,455,017.64251,027,420.17948,119,278.12704,413,111.36
  购买商品、接受劳务支付的现金370,515,760.95217,184,544.9549,921,531.57406,866,876.29
  支付给职工以及为职工支付的现金94,197,485.4244,957,311.85170,041,124.43124,163,683.6
  支付的各项税费11,504,052.267,143,758.731,101,122.4630,502,569.71
  支付其他与经营活动有关的现金54,605,328.485,551,131.4127,898,285.5316,089,101.5
  经营活动现金流出小计530,822,627.11274,836,746.86778,962,063.99577,622,231.1
  经营活动产生的现金流量净额-21,367,609.47-23,809,326.69169,157,214.13126,790,880.26
二、投资活动产生的现金流量:
  收回投资收到的现金200,000,000170,000,000135,121,833.33100,000,000
  取得投资收益收到的现金2,336,921.932,186,963.03671,704.12582,947.96
  处置固定资产、无形资产和其他长期资产收回的现金净额265,000291,403330,000210,000
  投资活动现金流入小计202,601,921.93172,478,366.03136,123,537.45100,792,947.96
  购建固定资产、无形资产和其他长期资产支付的现金68,404,508.6137,163,002.9473,676,314.2852,722,199.06
  投资支付的现金150,000,000130,000,000305,000,000305,000,000
  投资活动现金流出小计218,404,508.61167,163,002.94378,676,314.28357,722,199.06
  投资活动产生的现金流量净额-15,802,586.685,315,363.09-242,552,776.83-256,929,251.1
三、筹资活动产生的现金流量:
  取得借款收到的现金130,000,00090,000,000238,000,000154,000,000
  筹资活动现金流入小计130,000,00090,000,000238,000,000154,000,000
  偿还债务支付的现金55,000,00010,000,000320,780,000201,800,000
  分配股利、利润或偿付利息支付的现金78,129,432.8983,263.8680,779,373.9179,871,895.59
  支付其他与筹资活动有关的现金10,320,911.975,829,934.113,329,615.3-
  筹资活动现金流出小计143,450,344.7716,813,197.97404,888,989.21281,671,895.59
  筹资活动产生的现金流量净额-13,450,344.7773,186,802.03-166,888,989.21-127,671,895.59
四、汇率变动对现金及现金等价物的影响-9,600,944.48-1,947,813.81172,306.01651,998.68
五、现金及现金等价物净增加额-60,221,485.452,745,024.62-240,112,245.9-257,158,267.75
  加:期初现金及现金等价物余额165,781,253.44165,781,253.44405,893,499.34405,893,499.34
  期末现金及现金等价物余额105,559,768.04218,526,278.06165,781,253.44148,735,231.59
补充资料:
  净利润35,239,249.01-124,714,440.19-
  资产减值准备6,235,413.13-5,766,009.67-
  固定资产和投资性房地产折旧24,675,866.53-44,981,256.01-
  无形资产摊销346,485.3-827,126.81-
  长期待摊费用摊销3,733,012.44-6,959,348.75-
  处置固定资产、无形资产和其他长期资产的损失882,875.03-733,708.36-
  固定资产报废损失8,537.11-623,158.6-
  公允价值变动损失-195,904.1--300,821.92-
  财务费用7,744,723.65-4,471,216.96-
  投资损失--1,310,865.15-
  递延所得税277,758.07-310,327.18-
  其中:递延所得税资产减少277,758.07-310,327.18-
  存货的减少-68,815,589.58--105,632,560.87-
  经营性应收项目的减少-12,708,404.53--72,228,116.07-
  经营性应付项目的增加-17,955,624.28-156,019,447.87-
  现金的期末余额105,559,768.04-165,781,253.44-
  减:现金的期初余额165,781,253.44-405,893,499.34-
  现金及现金等价物的净增加额-60,221,485.4--240,112,245.9-
公告日期2026-08-272026-04-292026-03-092025-10-27
审计意见(境内)标准无保留意见
TOP↑