天元智能
(603273)
| 流通市值：9.92亿 | | | 总市值：37.91亿 |
| 流通股本：5605.84万 | | | 总股本：2.14亿 |
| 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 | 463,181,320.9 | 327,440,074.17 | 479,881,652.73 | 505,182,369.93 |
| 应收票据及应收账款 | 173,742,681.99 | 191,497,503.36 | 220,792,953.88 | 258,741,297.33 |
| 其中：应收票据 | 6,085,213.35 | 12,473,660.55 | 27,903,547.62 | 32,665,417.52 |
| 应收账款 | 167,657,468.64 | 179,023,842.81 | 192,889,406.26 | 226,075,879.81 |
| 应收款项融资 | 7,294,175.98 | 17,414,238.53 | 18,263,320.81 | 2,791,667.64 |
| 预付款项 | 10,732,989.28 | 5,651,728.42 | 5,753,138.51 | 9,274,897.31 |
| 其他应收款合计 | 2,463,373.17 | 2,438,240.75 | 1,886,836.77 | 3,620,717.61 |
| 存货 | 178,229,760.95 | 176,777,607.58 | 166,523,798.61 | 116,848,219.03 |
| 合同资产 | 12,935,470.06 | 12,778,036.06 | 11,705,799.91 | 32,056,420.06 |
| 其他流动资产 | 8,608,408.86 | 10,935,648.01 | 4,555,969.27 | 4,075,624.14 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 1,169,008,227.01 | 1,235,907,471.16 | 1,200,816,803.02 | 1,172,978,700.12 |
| 非流动资产: | | | | |
| 长期股权投资 | 1,185,812.5 | 1,658,851.8 | 3,261,780.53 | 3,619,972.68 |
| 其他非流动金融资产 | 9,500,000 | 2,500,000 | 2,500,000 | - |
| 投资性房地产 | 52,217,076.05 | 52,946,450.29 | 59,979,493 | 60,992,739.42 |
| 固定资产 | 84,397,227.88 | 85,463,149.19 | 72,582,227.66 | 75,354,500.39 |
| 在建工程 | 82,417.77 | 1,157,853.07 | - | - |
| 使用权资产 | 458,184.66 | 583,144.17 | 691,985.67 | 814,100.75 |
| 无形资产 | 27,416,264.43 | 28,153,099.22 | 25,049,134.4 | 25,413,819.83 |
| 长期待摊费用 | 8,516,625.62 | 9,282,588.52 | 14,373,959.85 | 10,778,952.81 |
| 递延所得税资产 | 5,061,317.18 | 5,532,928.41 | 4,670,481.34 | 5,418,428.61 |
| 其他非流动资产 | 2,254,718 | 2,308,145 | 2,655,147.23 | 1,379,335 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 191,089,644.09 | 189,586,209.67 | 185,764,209.68 | 183,771,849.49 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 1,360,097,871.1 | 1,425,493,680.83 | 1,386,581,012.7 | 1,356,750,549.61 |
| 流动负债: | | | | |
| 应付票据及应付账款 | 365,605,205.75 | 432,453,549.51 | 364,127,218.58 | 342,465,420.19 |
| 其中：应付票据 | 211,330,649.27 | 231,738,610.49 | 188,430,800 | 152,877,940 |
| 应付账款 | 154,274,556.48 | 200,714,939.02 | 175,696,418.58 | 189,587,480.19 |
| 预收款项 | 14,520 | 289,749.34 | 83,327.33 | 289,749.35 |
| 合同负债 | 82,672,426.16 | 77,173,065.62 | 105,035,413.2 | 69,905,700.01 |
| 应付职工薪酬 | 5,223,112.46 | 10,653,853.28 | 8,978,626.3 | 8,262,694.19 |
| 应交税费 | 2,109,668.44 | 4,002,749.76 | 1,605,438.71 | 5,511,707.04 |
| 其他应付款合计 | 1,506,124.65 | 1,237,739.49 | 9,264,416.15 | 1,974,258.33 |
| 应付股利 | - | - | 7,500,969 | - |
| 一年内到期的非流动负债 | 513,040.13 | 508,640.47 | 490,152.51 | 485,949.15 |
| 其他流动负债 | 13,348,102.79 | 15,558,046.89 | 27,546,403.37 | 36,422,936.92 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 470,992,200.38 | 541,877,394.36 | 517,130,996.15 | 465,318,415.18 |
| 非流动负债: | | | | |
| 租赁负债 | - | - | 251,481.7 | 249,325.07 |
| 预计负债 | 2,737,742.19 | 3,047,502.53 | 3,150,181.85 | 4,403,171.92 |
| 递延收益 | 1,509,455.56 | 1,569,409.95 | 1,629,364.34 | 1,689,318.73 |
| 递延所得税负债 | 1,253,874.98 | 1,154,026.1 | 1,257,126.32 | 1,176,953.24 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 5,501,072.73 | 5,770,938.58 | 6,288,154.21 | 7,518,768.96 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 476,493,273.11 | 547,648,332.94 | 523,419,150.36 | 472,837,184.14 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 214,313,400 | 214,313,400 | 214,313,400 | 214,313,400 |
| 资本公积 | 409,376,496.23 | 408,962,602.61 | 408,548,708.99 | 408,134,815.37 |
| 专项储备 | 2,090,508.57 | 1,795,818.35 | 2,147,146.89 | 1,756,200.75 |
| 盈余公积 | 38,924,017.26 | 38,924,017.26 | 35,138,890.18 | 35,138,890.18 |
| 未分配利润 | 212,429,211.65 | 207,400,590.16 | 198,505,197.83 | 224,559,909.6 |
| 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 | 877,133,633.71 | 871,396,428.38 | 858,653,343.89 | 883,903,215.9 |
| 少数股东权益 | 6,470,964.28 | 6,448,919.51 | 4,508,518.45 | 10,149.57 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 883,604,597.99 | 877,845,347.89 | 863,161,862.34 | 883,913,365.47 |
| 负债和股东权益合计 | 1,360,097,871.1 | 1,425,493,680.83 | 1,386,581,012.7 | 1,356,750,549.61 |
| 公告日期 | 2025-04-29 | 2025-04-29 | 2024-10-29 | 2024-08-27 |
| 审计意见(境内) | | 标准无保留意见 | | |