天源迪科
(300047)
| 流通市值：94.73亿 | | | 总市值：110.52亿 |
| 流通股本：5.47亿 | | | 总股本：6.38亿 |
| 报告期 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 278,967,573.04 | 579,562,802.78 | 698,983,201.44 | 293,628,030.96 |
| 应收票据及应收账款 | 1,770,646,730.69 | 2,042,591,574.68 | 1,914,004,824.6 | 1,788,189,701.11 |
| 其中：应收票据 | 112,575,500.89 | 158,856,914.73 | 122,975,924.81 | 71,942,061.54 |
| 应收账款 | 1,658,071,229.8 | 1,883,734,659.95 | 1,791,028,899.79 | 1,716,247,639.57 |
| 应收款项融资 | 13,346,344.16 | 163,738,101.84 | 102,930,890.48 | 42,261,715.03 |
| 预付款项 | 364,529,114.85 | 388,339,462.97 | 431,955,079.72 | 362,897,656.12 |
| 其他应收款合计 | 80,186,530.11 | 82,875,038.73 | 81,438,392.71 | 40,165,320.8 |
| 存货 | 2,165,505,671.85 | 1,732,102,050.09 | 2,359,183,654.28 | 1,878,336,136.92 |
| 合同资产 | 32,288,200.62 | 34,136,532.57 | 33,793,168.53 | 33,798,941.58 |
| 其他流动资产 | 99,583,716.06 | 57,936,341.51 | 133,937,547.56 | 70,428,091.27 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 4,805,053,881.38 | 5,081,281,905.17 | 5,756,226,759.32 | 4,509,705,593.79 |
| 非流动资产: | | | | |
| 长期股权投资 | 69,777,310.58 | 68,027,422.94 | 69,362,009.42 | 68,376,085.62 |
| 其他权益工具投资 | 97,364,728.22 | 97,364,728.22 | 97,276,493.22 | 97,228,493.22 |
| 投资性房地产 | 170,286,882.29 | 171,384,334.22 | 172,481,786.16 | 173,581,046.93 |
| 固定资产 | 481,382,939.96 | 483,066,353.67 | 482,865,658.96 | 394,411,938.85 |
| 在建工程 | - | - | - | 77,089,153.07 |
| 使用权资产 | 45,079,327.23 | 37,984,531.62 | 40,585,702.75 | 46,309,090.28 |
| 无形资产 | 326,140,177.06 | 351,772,157.16 | 267,740,764.39 | 292,750,090.75 |
| 开发支出 | 50,396,495.47 | 25,729,560.54 | 109,664,477.76 | 79,699,357.22 |
| 商誉 | 534,980,932.43 | 534,980,932.43 | 534,980,932.43 | 576,951,784.65 |
| 长期待摊费用 | 30,462,529.86 | 31,024,058.39 | 32,127,899.08 | 15,539,473.94 |
| 递延所得税资产 | 88,233,359.05 | 87,859,689.02 | 86,695,660.87 | 90,290,740.39 |
| 其他非流动资产 | 29,017,520.69 | 28,635,992.15 | 28,254,463.61 | 27,458,354.02 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 1,923,122,202.84 | 1,917,829,760.36 | 1,922,035,848.65 | 1,939,685,608.94 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 6,728,176,084.22 | 6,999,111,665.53 | 7,678,262,607.97 | 6,449,391,202.73 |
| 流动负债: | | | | |
| 短期借款 | 2,035,447,751.08 | 2,545,187,642.81 | 3,072,550,742.99 | 1,938,574,937.89 |
| 应付票据及应付账款 | 94,171,825.53 | 76,181,146.58 | 112,127,979.81 | 80,719,622.71 |
| 应付账款 | 94,171,825.53 | 76,181,146.58 | 112,127,979.81 | 80,719,622.71 |
| 预收款项 | 6,111,689.79 | 5,452,046.04 | 5,378,036.4 | 5,352,221.77 |
| 合同负债 | 644,669,935.04 | 542,319,084.47 | 634,374,348.08 | 446,043,106.42 |
| 应付职工薪酬 | 9,208,226.91 | 13,681,444.86 | 5,186,357.65 | 6,004,024.18 |
| 应交税费 | 31,682,499.81 | 31,774,223.52 | 41,678,029.64 | 33,379,116.45 |
| 其他应付款合计 | 175,028,444.77 | 173,569,673.51 | 181,268,174.44 | 24,708,994.96 |
| 应付股利 | 29,029.8 | 28,753.8 | 28,753.8 | 28,753.8 |
| 一年内到期的非流动负债 | 53,397,262.35 | 41,681,732.26 | 41,129,693.04 | 31,863,330.79 |
| 其他流动负债 | 78,448,737.16 | 66,089,265.02 | 79,872,741.1 | 52,532,798.69 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 3,128,166,372.44 | 3,495,936,259.07 | 4,173,566,103.15 | 2,619,178,153.86 |
| 非流动负债: | | | | |
| 长期借款 | 189,463,930 | 106,943,300 | 121,291,600 | 134,776,789.08 |
| 租赁负债 | 30,846,229.56 | 25,250,618.86 | 28,848,180.84 | 30,151,203.11 |
| 递延收益 | 9,434,648.02 | 9,460,678.18 | 9,486,708.34 | 8,512,738.5 |
| 递延所得税负债 | 17,254,888.53 | 17,254,888.53 | 16,806,163.46 | 19,333,108.78 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 246,999,696.11 | 158,909,485.57 | 176,432,652.64 | 192,773,839.47 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 3,375,166,068.55 | 3,654,845,744.64 | 4,349,998,755.79 | 2,811,951,993.33 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 637,744,672 | 637,744,672 | 637,744,672 | 637,744,672 |
| 资本公积 | 1,416,545,960.95 | 1,416,633,520.44 | 1,416,633,520.44 | 1,472,877,285.37 |
| 其他综合收益 | 15,118,082.22 | 15,118,082.22 | 15,118,082.22 | 15,077,282.22 |
| 盈余公积 | 102,763,646.13 | 102,763,646.13 | 102,763,646.13 | 101,557,571.2 |
| 未分配利润 | 1,121,303,906.28 | 1,109,202,412.94 | 1,095,990,437.79 | 1,106,229,771.26 |
| 归属于母公司股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 归属于母公司股东权益合计 | 3,293,476,267.58 | 3,281,462,333.73 | 3,268,250,358.58 | 3,333,486,582.05 |
| 少数股东权益 | 59,533,748.09 | 62,803,587.16 | 60,013,493.6 | 303,952,627.35 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 3,353,010,015.67 | 3,344,265,920.89 | 3,328,263,852.18 | 3,637,439,209.4 |
| 负债和股东权益合计 | 6,728,176,084.22 | 6,999,111,665.53 | 7,678,262,607.97 | 6,449,391,202.73 |
| 公告日期 | 2025-08-12 | 2025-04-26 | 2025-03-28 | 2024-10-28 |
| 审计意见(境内) | | | 标准无保留意见 | |