祥源文旅
(600576)
| 流通市值：52.10亿 | | | 总市值：83.20亿 |
| 流通股本：6.60亿 | | | 总股本：10.55亿 |
| 报告期 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 412,780,760.04 | 208,486,912.27 | 193,189,551.44 | 389,798,558.98 |
| 应收票据及应收账款 | 75,364,251.1 | 58,802,661.47 | 80,694,182 | 69,672,750.24 |
| 应收账款 | 75,364,251.1 | 58,802,661.47 | 80,694,182 | 69,672,750.24 |
| 预付款项 | 13,261,403.49 | 12,705,853.97 | 18,400,998.09 | 17,355,470.8 |
| 其他应收款合计 | 43,847,630.33 | 23,141,004.63 | 20,704,778.36 | 19,736,730.67 |
| 存货 | 110,660,031.39 | 113,047,368.72 | 122,227,279.14 | 127,453,588.94 |
| 一年内到期的非流动资产 | 33,666,666 | 33,666,666 | 33,666,666 | 33,666,666 |
| 其他流动资产 | 27,519,887.52 | 28,360,720.26 | 21,565,062.41 | 21,785,314.85 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 719,103,337.25 | 478,211,187.32 | 491,722,717.44 | 681,442,480.48 |
| 非流动资产: | | | | |
| 长期应收款 | 68,970,834 | 67,333,334 | 70,072,167.33 | 69,382,167.33 |
| 长期股权投资 | 50,864,517.74 | 50,916,807.96 | 138,917,251.64 | 50,966,654.09 |
| 其他权益工具投资 | - | - | 0.11 | 0.11 |
| 其他非流动金融资产 | 17,101,522.5 | 17,101,522.5 | 17,101,522.5 | 17,101,522.5 |
| 投资性房地产 | 144,419,507.01 | 145,729,644.15 | 198,644,660.41 | 200,034,610.88 |
| 固定资产 | 1,179,449,484.52 | 1,190,709,865.73 | 683,108,336.89 | 688,288,187.87 |
| 在建工程 | 172,634,164.64 | 155,629,918.93 | 197,123,398.24 | 58,804,798.37 |
| 生产性生物资产 | 8,432,107.38 | 8,943,104.72 | 8,581,873.74 | 8,506,369.61 |
| 使用权资产 | 28,727,474.96 | 19,079,697.28 | 13,848,228.05 | 13,653,652.08 |
| 无形资产 | 1,487,564,822.09 | 1,498,589,896.79 | 1,306,908,450.71 | 1,168,350,353.59 |
| 开发支出 | 380,559.12 | 1,747,523.38 | 1,016,337.16 | 974,371.68 |
| 商誉 | 789,845,294.1 | 725,828,998.91 | 527,213,509.15 | 528,877,449.28 |
| 长期待摊费用 | 182,613,508.45 | 183,992,139.35 | 163,016,498.67 | 143,184,473.86 |
| 递延所得税资产 | 47,049,687.45 | 44,081,217.62 | 30,596,280.2 | 29,074,716.2 |
| 其他非流动资产 | 3,500,917.93 | 1,404,414.02 | 283,624,285.04 | 51,505,815.04 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 4,181,554,401.89 | 4,111,088,085.34 | 3,639,772,799.84 | 3,028,705,142.49 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 4,900,657,739.14 | 4,589,299,272.66 | 4,131,495,517.28 | 3,710,147,622.97 |
| 流动负债: | | | | |
| 短期借款 | 206,031,692.77 | 145,799,488.99 | 195,390,000 | 145,750,000 |
| 应付票据及应付账款 | 72,441,718.54 | 86,045,421.94 | 172,015,598.61 | 70,542,446.94 |
| 应付账款 | 72,441,718.54 | 86,045,421.94 | 172,015,598.61 | 70,542,446.94 |
| 预收款项 | 195,528.05 | 703,284.08 | 731,485.97 | 870,242.64 |
| 合同负债 | 11,797,818.39 | 10,421,756.71 | 12,609,821.17 | 11,357,165.92 |
| 应付职工薪酬 | 12,485,759.72 | 17,782,868.76 | 12,480,490.64 | 10,449,641.4 |
| 应交税费 | 18,007,403.65 | 16,993,559.01 | 25,495,678.88 | 15,696,792.88 |
| 其他应付款合计 | 182,419,465.33 | 140,513,828.11 | 158,832,813.04 | 26,942,692.8 |
| 其中:应付利息 | - | - | - | 12,655 |
| 应付股利 | 9,312,656.84 | 10,843,236.43 | 10,843,236.43 | 10,843,236.43 |
| 一年内到期的非流动负债 | 160,743,112.86 | 136,696,294.69 | 77,239,126.81 | 82,346,694.68 |
| 其他流动负债 | 2,781,751.82 | 2,655,364.61 | 2,309,240.12 | 2,278,767.2 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 666,904,251.13 | 557,611,866.9 | 657,104,255.24 | 366,234,444.46 |
| 非流动负债: | | | | |
| 长期借款 | 676,236,500.41 | 523,800,000 | 121,000,000 | 121,000,000 |
| 租赁负债 | 29,801,677.48 | 18,841,098.14 | 15,162,121.48 | 14,835,713.43 |
| 长期应付款 | 156,009,562.22 | 156,372,306.09 | 94,658,241.75 | 94,279,292.05 |
| 递延收益 | 1,588,583.29 | 598,333.3 | 637,083.31 | 675,833.32 |
| 递延所得税负债 | 295,901,198.03 | 296,337,240.42 | 270,583,874.75 | 272,549,226.12 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 1,159,537,521.43 | 995,948,977.95 | 502,041,321.29 | 503,340,064.92 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 1,826,441,772.56 | 1,553,560,844.85 | 1,159,145,576.53 | 869,574,509.38 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 1,054,548,440 | 1,054,548,440 | 1,067,324,206 | 1,067,324,206 |
| 资本公积 | 2,441,122,687.04 | 2,441,122,687.04 | 2,490,076,003.82 | 2,489,354,644.08 |
| 减:库存股 | - | - | 59,967,358.92 | 47,104,756.87 |
| 专项储备 | 707,701.67 | 707,701.67 | 707,701.67 | 707,701.67 |
| 盈余公积 | 45,910,432.29 | 45,910,432.29 | 45,910,432.29 | 45,910,432.29 |
| 未分配利润 | -697,015,500.28 | -728,252,470.15 | -764,620,951.02 | -815,374,530.74 |
| 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 | 2,845,273,760.72 | 2,814,036,790.85 | 2,779,430,033.84 | 2,740,817,696.43 |
| 少数股东权益 | 228,942,205.86 | 221,701,636.96 | 192,919,906.91 | 99,755,417.16 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 3,074,215,966.58 | 3,035,738,427.81 | 2,972,349,940.75 | 2,840,573,113.59 |
| 负债和股东权益合计 | 4,900,657,739.14 | 4,589,299,272.66 | 4,131,495,517.28 | 3,710,147,622.97 |
| 公告日期 | 2025-04-26 | 2025-04-18 | 2024-10-30 | 2024-08-28 |
| 审计意见(境内) | | 标准无保留意见 | | |