天亿马
(301178)
| 流通市值：33.35亿 | | | 总市值：45.07亿 |
| 流通股本：4947.63万 | | | 总股本：6685.28万 |
| 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 | 276,853,579.25 | 293,769,632.95 | 334,623,835.24 | 322,284,412.74 |
| 交易性金融资产 | - | - | - | 70,004,109.59 |
| 应收票据及应收账款 | 299,554,935.36 | 267,235,993.13 | 277,439,881.73 | 331,986,117.74 |
| 其中：应收票据 | 2,859,571 | 1,550,000 | 2,570,000 | 2,308,400 |
| 应收账款 | 296,695,364.36 | 265,685,993.13 | 274,869,881.73 | 329,677,717.74 |
| 预付款项 | 18,777,386.08 | 40,275,883.61 | 17,067,136.59 | 30,055,340.93 |
| 其他应收款合计 | 4,025,404 | 4,141,343.54 | 3,640,083.65 | 4,545,852.26 |
| 存货 | 141,231,354.58 | 111,245,024.2 | 81,221,817.39 | 66,325,461.45 |
| 合同资产 | 4,813,285.14 | 4,582,369.93 | 4,631,369.93 | 5,377,742.48 |
| 一年内到期的非流动资产 | 23,865,338.15 | 26,033,329.78 | 24,399,620.88 | 27,918,001.58 |
| 其他流动资产 | 63,287,900.2 | 58,448,198.2 | 54,026,671.97 | 16,742,271.08 |
| 流动资产合计 | 832,409,182.76 | 805,731,775.34 | 797,050,417.38 | 875,239,309.85 |
| 非流动资产: | | | | |
| 长期应收款 | 10,487,293.2 | 8,648,489.37 | 10,731,084.36 | - |
| 其他权益工具投资 | 4,083,400 | 4,083,400 | 4,083,400 | 4,083,400 |
| 固定资产 | 531,579,387.66 | 465,906,920.32 | 125,026,382.09 | 98,008,209.51 |
| 在建工程 | 3,192,307.78 | 47,692,961.64 | 350,737,899.5 | 40,796,353.87 |
| 使用权资产 | 16,759,555.97 | 12,275,670.42 | 8,594,708.86 | 4,616,026.05 |
| 无形资产 | 158,457.11 | 163,028 | 167,598.89 | 265,937.84 |
| 开发支出 | 109,621.7 | - | - | - |
| 商誉 | 1,875,454.05 | 1,875,454.05 | 1,875,454.05 | 4,797,165.36 |
| 长期待摊费用 | 3,981,022.25 | 2,747,932.42 | 2,894,950.75 | 2,751,769.92 |
| 递延所得税资产 | 34,248,787.52 | 33,413,914.23 | 31,824,528.08 | 26,150,729.77 |
| 其他非流动资产 | 484,927.4 | 786,064.28 | 780,329.9 | 15,302,574.21 |
| 非流动资产合计 | 606,960,214.64 | 577,593,834.73 | 536,716,336.48 | 196,772,166.53 |
| 资产总计 | 1,439,369,397.4 | 1,383,325,610.07 | 1,333,766,753.86 | 1,072,011,476.38 |
| 流动负债: | | | | |
| 短期借款 | 91,447,417.94 | 60,095,862.95 | 46,223,781.13 | 49,263,049.89 |
| 应付票据及应付账款 | 99,691,715.88 | 82,915,663.97 | 310,695,296.44 | 74,731,482.11 |
| 其中：应付票据 | 6,378,346 | 3,563,413 | - | - |
| 应付账款 | 93,313,369.88 | 79,352,250.97 | 310,695,296.44 | 74,731,482.11 |
| 合同负债 | 66,939,345.9 | 61,485,898.02 | 48,564,228.45 | 25,466,824.87 |
| 应付职工薪酬 | 5,921,230.07 | 6,149,373.4 | 11,352,528.93 | 6,394,187.76 |
| 应交税费 | 46,580,432.58 | 43,523,335.19 | 49,472,293.38 | 42,008,859.92 |
| 其他应付款合计 | 25,426,182.99 | 28,975,109.87 | 29,616,531.12 | 29,659,176.07 |
| 一年内到期的非流动负债 | 61,786,053.45 | 44,924,589.47 | 7,213,508.14 | 3,095,317.85 |
| 其他流动负债 | - | - | - | 25,497.78 |
| 流动负债合计 | 397,792,378.81 | 328,069,832.87 | 503,138,167.59 | 230,644,396.25 |
| 非流动负债: | | | | |
| 长期借款 | 208,891,736.36 | 234,758,161.17 | 31,937,786.17 | 26,827,716.17 |
| 租赁负债 | 13,036,582.77 | 9,515,018.67 | 5,786,073.08 | 1,769,086.13 |
| 长期应付款 | 32,379,402.77 | 33,912,122.71 | 19,306,145.83 | - |
| 递延所得税负债 | 8,747,210.4 | 7,882,469.1 | 7,181,760.61 | 6,016,154.32 |
| 非流动负债合计 | 263,054,932.3 | 286,067,771.65 | 64,211,765.69 | 34,612,956.62 |
| 负债合计 | 660,847,311.11 | 614,137,604.52 | 567,349,933.28 | 265,257,352.87 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 67,108,800 | 67,108,800 | 67,108,800 | 67,236,800 |
| 资本公积 | 603,981,121.18 | 601,139,161.93 | 598,297,202.73 | 606,190,991.51 |
| 减:库存股 | 52,766,172.07 | 52,740,572.07 | 52,740,572.07 | 48,654,732.45 |
| 其他综合收益 | -654,948.82 | -614,931.46 | -603,041.44 | -689,774.93 |
| 盈余公积 | 25,904,440.33 | 25,904,440.33 | 25,904,440.33 | 25,904,440.33 |
| 未分配利润 | 126,368,006.18 | 120,850,826.27 | 120,283,337.88 | 148,673,197.59 |
| 归属于母公司股东权益合计 | 769,941,246.8 | 761,647,725 | 758,250,167.43 | 798,660,922.05 |
| 少数股东权益 | 8,580,839.49 | 7,540,280.55 | 8,166,653.15 | 8,093,201.46 |
| 股东权益合计 | 778,522,086.29 | 769,188,005.55 | 766,416,820.58 | 806,754,123.51 |
| 负债和股东权益合计 | 1,439,369,397.4 | 1,383,325,610.07 | 1,333,766,753.86 | 1,072,011,476.38 |
| 公告日期 | 2025-08-29 | 2025-04-29 | 2025-04-22 | 2024-10-25 |
| 审计意见(境内) | | | 标准无保留意见 | |