万里马
(300591)
| 流通市值:18.96亿 | | | 总市值:21.95亿 |
| 流通股本:3.50亿 | | | 总股本:4.06亿 |
| 报告期 | 2026-09-30 | 2026-06-30 | 2026-03-31 | 2025-12-31 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 61,836,879.71 | 53,392,612.94 | 68,723,012.5 | 62,081,641.58 |
| 结算备付金 | - | 0 | 0 | 0 |
| 拆出资金 | - | 0 | 0 | 0 |
| 交易性金融资产 | - | 0 | 3,000,000 | 0 |
| 衍生金融资产 | - | 0 | 0 | 0 |
| 应收票据及应收账款 | 152,731,969.54 | 137,467,872.79 | 106,564,718.09 | 190,317,779.77 |
| 其中:应收票据 | - | 0 | 0 | 0 |
| 应收账款 | 152,731,969.54 | 137,467,872.79 | 106,564,718.09 | 190,317,779.77 |
| 应收款项融资 | - | 0 | 0 | 0 |
| 预付款项 | 18,822,025.33 | 25,331,543.07 | 24,569,327.45 | 7,710,995.15 |
| 应收保费 | - | 0 | 0 | 0 |
| 应收分保账款 | - | 0 | 0 | 0 |
| 应收分保合同准备金 | - | 0 | 0 | 0 |
| 其他应收款合计 | 28,356,543.2 | 23,212,622.66 | 21,602,468.08 | 12,005,430.81 |
| 其中:应收利息 | - | 0 | 0 | 0 |
| 应收股利 | - | 0 | 0 | 0 |
| 买入返售金融资产 | - | 0 | 0 | 0 |
| 存货 | 61,099,370.4 | 51,297,480.85 | 51,761,763.13 | 67,339,507.16 |
| 合同资产 | - | 0 | 0 | 0 |
| 一年内到期的非流动资产 | - | 0 | 0 | 0 |
| 其他流动资产 | 1,824,658.25 | 1,648,968.51 | 1,579,097.52 | 1,555,874.69 |
| 流动资产合计 | 324,671,446.43 | 292,351,100.82 | 277,800,386.77 | 341,011,229.16 |
| 非流动资产: | | | | |
| 发放委托贷款及垫款 | - | 0 | 0 | 0 |
| 债权投资 | - | 0 | 0 | 0 |
| 其他债权投资 | - | 0 | 0 | 0 |
| 长期应收款 | - | 0 | 0 | 0 |
| 长期股权投资 | - | 0 | 0 | 0 |
| 其他权益工具投资 | - | 0 | 0 | 0 |
| 其他非流动金融资产 | - | 0 | 0 | 0 |
| 投资性房地产 | - | 0 | 0 | 0 |
| 固定资产 | 175,769,343.23 | 180,660,782.53 | 185,490,769.84 | 190,330,166.7 |
| 在建工程 | - | 180,000 | 0 | 0 |
| 生产性生物资产 | - | 0 | 0 | 0 |
| 油气资产 | - | 0 | 0 | 0 |
| 使用权资产 | 6,311,028.91 | 5,670,484.65 | 4,430,652.49 | 2,921,905.52 |
| 无形资产 | 17,546,040.65 | 18,143,905.11 | 18,727,573.83 | 19,290,095.25 |
| 开发支出 | - | 0 | 0 | 0 |
| 商誉 | - | 0 | 0 | 0 |
| 长期待摊费用 | 6,920,562.53 | 3,714,517.37 | 4,170,517.39 | 3,935,529.97 |
| 递延所得税资产 | 26,848,056.68 | 25,650,489.5 | 25,347,802.37 | 26,062,925.51 |
| 其他非流动资产 | 30,429.23 | 30,429.23 | 30,429.23 | 30,429.23 |
| 非流动资产合计 | 233,425,461.23 | 234,050,608.39 | 238,197,745.15 | 242,571,052.18 |
| 资产总计 | 558,096,907.66 | 526,401,709.21 | 515,998,131.92 | 583,582,281.34 |
| 流动负债: | | | | |
| 短期借款 | 115,942,607.64 | 104,090,728.05 | 102,119,227.78 | 113,140,402.78 |
| 向中央银行借款 | - | 0 | 0 | 0 |
| 吸收存款及同业存放 | - | 0 | 0 | 0 |
| 拆入资金 | - | 0 | 0 | 0 |
| 交易性金融负债 | - | 0 | 0 | 0 |
| 衍生金融负债 | - | 0 | 0 | 0 |
| 应付票据及应付账款 | 182,433,180.69 | 182,664,145.66 | 166,544,400.46 | 195,515,369.46 |
| 其中:应付票据 | 4,480,000 | 14,480,000 | 10,000,000 | 10,000,000 |
| 应付账款 | 177,953,180.69 | 168,184,145.66 | 156,544,400.46 | 185,515,369.46 |
| 预收款项 | - | 0 | 0 | 0 |
| 合同负债 | 1,262,796.18 | 1,255,202.13 | 1,751,926.32 | 6,899,820.54 |
| 卖出回购金融资产款 | - | 0 | 0 | 0 |
| 应付手续费及佣金 | - | 0 | 0 | 0 |
| 应付职工薪酬 | 5,642,364.8 | 5,972,497.95 | 6,831,658.78 | 9,716,936.21 |
| 应交税费 | 1,802,120.08 | 1,566,684.24 | 2,101,217.46 | 852,351.35 |
| 其他应付款合计 | 43,077,310.8 | 14,096,507.04 | 16,401,866.77 | 38,181,802.04 |
| 其中:应付利息 | - | 0 | 0 | 0 |
| 应付股利 | - | 0 | 0 | 0 |
| 应付分保账款 | - | 0 | 0 | 0 |
| 保险合同准备金 | - | 0 | 0 | 0 |
| 代理买卖证券款 | - | 0 | 0 | 0 |
| 代理承销证券款 | - | 0 | 0 | 0 |
| 一年内到期的非流动负债 | 6,611,663.96 | 7,710,770.32 | 8,706,278.72 | 11,623,656.87 |
| 其他流动负债 | 162,423.98 | 161,425.11 | 226,535.45 | 894,109.3 |
| 流动负债合计 | 356,934,468.13 | 317,517,960.5 | 304,683,111.74 | 376,824,448.55 |
| 非流动负债: | | | | |
| 长期借款 | 9,400,000 | 9,400,000 | 9,600,000 | 9,600,000 |
| 应付债券 | - | 0 | 0 | 0 |
| 优先股 | - | 0 | 0 | 0 |
| 永续债 | - | 0 | 0 | 0 |
| 租赁负债 | 3,673,319.32 | 2,309,940.52 | 1,082,452.88 | 1,109,911.65 |
| 长期应付款 | 217,003.77 | 856,218.68 | 1,577,201.04 | 2,474,122.21 |
| 长期应付职工薪酬 | - | 0 | 0 | 0 |
| 预计负债 | - | 0 | 2,192,033.46 | 2,206,887.74 |
| 递延收益 | 6,122,957.39 | 6,531,521.63 | 6,784,580.63 | 7,037,639.63 |
| 递延所得税负债 | 1,392,853.86 | 1,408,113.66 | 1,093,358.89 | 717,651.95 |
| 其他非流动负债 | - | 0 | 0 | 0 |
| 非流动负债合计 | 20,806,134.34 | 20,505,794.49 | 22,329,626.9 | 23,146,213.18 |
| 负债合计 | 377,740,602.47 | 338,023,754.99 | 327,012,738.64 | 399,970,661.73 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 405,673,777 | 405,673,777 | 405,673,777 | 405,673,777 |
| 其他权益工具 | - | 0 | 0 | 0 |
| 优先股 | - | 0 | 0 | 0 |
| 永续债 | - | 0 | 0 | 0 |
| 资本公积 | 552,332,513.26 | 551,168,891.34 | 549,779,786.58 | 548,390,681.82 |
| 减:库存股 | - | 0 | 0 | 0 |
| 其他综合收益 | -166,969.25 | -319,411.83 | -535,375.23 | -839,453.53 |
| 专项储备 | - | 0 | 0 | 0 |
| 盈余公积 | 18,464,838.85 | 18,464,838.85 | 18,464,838.85 | 18,464,838.85 |
| 一般风险准备 | - | 0 | 0 | 0 |
| 未分配利润 | -815,128,513.4 | -806,323,247.21 | -802,416,796.25 | -805,233,832.15 |
| 归属于母公司股东权益合计 | 161,175,646.46 | 168,664,848.15 | 170,966,230.95 | 166,456,011.99 |
| 少数股东权益 | 19,180,658.73 | 19,713,106.07 | 18,019,162.33 | 17,155,607.62 |
| 股东权益合计 | 180,356,305.19 | 188,377,954.22 | 188,985,393.28 | 183,611,619.61 |
| 负债和股东权益合计 | 558,096,907.66 | 526,401,709.21 | 515,998,131.92 | 583,582,281.34 |
| 公告日期 | 2026-10-27 | 2026-08-29 | 2026-04-25 | 2026-04-25 |
| 审计意见(境内) | | | | 标准无保留意见 |