万胜智能 (300882.SZ)

今开: 最高: 成交量:

昨收: 最低: 成交额:

+ 收藏

现金流量表(万胜智能)

导出到EXCEL
报表日期选择
  • 常用日期查询
  • 自定义年度查询
    日期范围
    报告期
    报告类型
    显示选项
关 闭
完整财报对比
2024年三季报2024年中报2024年一季报2023年年报2023年三季报2023年中报2023年一季报
上市前/上市后 上市后上市后上市后上市后上市后上市后上市后
报表类型 合并报表合并报表合并报表合并报表合并报表合并报表合并报表
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(元) 605,995,627.51371,582,552.75156,374,633.511,099,557,692.25745,331,521.00362,417,567.29197,692,646.51
 收到的税费返还(元) 9,711,569.885,122,640.773,616,248.4331,342,982.9521,754,007.6212,579,708.094,612,067.22
 收到其他与经营活动有关的现金(元) 37,063,807.6132,142,116.828,445,235.7159,529,825.6946,676,145.4828,339,715.8815,704,125.09
 经营活动现金流入小计(元) 652,771,005.00408,847,310.34168,436,117.651,190,430,500.89813,761,674.10403,336,991.26218,008,838.82
 购买商品、接受劳务支付的现金(元) 331,541,257.76191,533,472.53133,940,440.78484,747,206.53383,244,731.45237,052,759.55137,679,528.47
 支付给职工以及为职工支付的现金(元) 87,200,478.3362,200,038.5238,518,204.20102,120,158.5875,151,514.8754,211,906.0517,534,516.45
 支付的各项税费(元) 50,698,146.7738,864,484.7321,195,653.1487,211,682.8763,200,422.0337,210,724.5220,035,519.90
 支付其他与经营活动有关的现金(元) 109,520,771.5968,180,577.8433,472,581.7694,887,689.2490,694,334.3369,597,228.6723,720,389.92
 经营活动现金流出小计(元) 578,960,654.45360,778,573.62227,126,879.88768,966,737.22612,291,002.68398,072,618.79198,969,954.74
 经营活动产生的现金流量净额(元) 73,810,350.5548,068,736.72-58,690,762.23421,463,763.67201,470,671.425,264,372.4719,038,884.08
二、投资活动产生的现金流量
 收回投资收到的现金(元) 1,115,090,603.04391,439,931.8870,940,643.8392,305,416.6682,242,916.6670,160,416.6655,126,041.66
 取得投资收益收到的现金(元) 156,000.00--187,200.00187,200.00--
 处置固定资产、无形资产和其他长期资产收回的现金净额(元) ---94,104.6290,004.623,384.62-
 投资活动现金流入小计(元) 1,115,246,603.04391,439,931.8870,940,643.8392,586,721.2882,520,121.2870,163,801.2855,126,041.66
 购建固定资产、无形资产和其他长期资产支付的现金(元) 50,837,798.5135,227,700.6122,055,247.0064,920,146.8239,267,128.5936,222,974.6130,302,692.06
 投资支付的现金(元) 1,370,000,000.00420,000,000.0030,000,000.00162,000,000.00132,000,000.0082,000,000.0073,900,000.00
 支付其他与投资活动有关的现金(元) ---3,500,696.7523,600,696.7523,600,696.75-
 投资活动现金流出小计(元) 1,420,837,798.51455,227,700.6152,055,247.00230,420,843.57194,867,825.34141,823,671.36104,202,692.06
 投资活动产生的现金流量净额(元) -305,591,195.47-63,787,768.7318,885,396.83-137,834,122.29-112,347,704.06-71,659,870.08-49,076,650.40
三、筹资活动产生的现金流量
 取得借款收到的现金(元) 30,000,000.0030,000,000.0030,000,000.00----
 收到其他与筹资活动有关的现金(元) ----20,100,000.0020,100,000.00-
 筹资活动现金流入小计(元) 30,000,000.0030,000,000.0030,000,000.00-20,100,000.0020,100,000.00-
 偿还债务支付的现金(元) 30,000,000.0030,000,000.00-----
 分配股利、利润或偿付利息支付的现金(元) 122,744,318.65122,744,318.657,249.9940,885,884.0040,885,884.0040,465,295.78-
 支付其他与筹资活动有关的现金(元) ---239,844.93---
 筹资活动现金流出小计(元) 152,744,318.65152,744,318.657,249.9941,125,728.9340,885,884.0040,465,295.78-
 筹资活动产生的现金流量净额(元) -122,744,318.65-122,744,318.6529,992,750.01-41,125,728.93-20,785,884.00-20,365,295.78-
四、汇率变动对现金及现金等价物的影响(元) -626,860.33298,610.4279,228.85596,371.45703,729.53894,301.78-252,390.25
五、现金及现金等价物净增加额(元) -355,152,023.90-138,164,740.24-9,733,386.54243,100,283.9069,040,812.89-85,866,491.61-30,290,156.57
 加:期初现金及现金等价物余额(元) 730,527,431.51730,527,431.51730,527,431.51487,427,147.61487,427,147.61487,427,147.61486,879,389.52
 期末现金及现金等价物余额(元) 375,375,407.61592,362,691.27720,794,044.97730,527,431.51556,467,960.50401,560,656.00456,589,232.95
补充资料:
 净利润(元) -85,916,419.35-250,084,265.51-94,212,509.10-
 资产减值准备(元) -4,533,102.31-2,878,131.19-4,667,066.75-
 固定资产和投资性房地产折旧(元) -17,488,631.49-33,647,639.30-25,935,681.14-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧(元) -17,488,631.49-33,647,639.30-25,935,681.14-
 无形资产摊销(元) -1,566,877.70-3,128,978.87-1,300,352.01-
 长期待摊费用摊销(元) -1,059,346.29-2,210,266.23-1,211,798.59-
 处置固定资产、无形资产和其他长期资产的损失(元) -2,196.94-389.38-389.38-
 固定资产报废损失(元) --64,708.12-380,737.13-35,532.91-
 公允价值变动损失(元) ----646,062.51---
 财务费用(元) --289,988.74--565,438.27--1,552,847.87-
 投资损失(元) --1,213,289.90--5,094,295.50--5,391,986.87-
 递延所得税(元) --957,783.05--90,109.90--434,573.56-
  其中:递延所得税资产减少(元) --957,783.05--90,109.90--434,573.56-
 存货的减少(元) -25,908,790.70-49,873,005.46--7,054,242.55-
 经营性应收项目的减少(元) --106,151,439.83-73,663,727.36--57,240,392.32-
 经营性应付项目的增加(元) -20,199,137.18-14,580,573.88--50,968,753.82-
 现金的期末余额(元) -592,362,691.27-730,527,431.51-401,560,656.00-
 减:现金的期初余额(元) -730,527,431.51-487,427,147.61-487,427,147.61-
 现金及现金等价物的净增加额(元) --138,164,740.24-243,100,283.90--85,866,491.61-
公告日期 2024-10-262024-08-272024-04-232024-04-232023-10-272023-08-292023-04-25
审计意见(境内) 标准无保留意见
原始财报文件下载 下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)下载财报(PDF)

前瞻产业研究院