翠微股份:翠微股份2024年度审计报告

Beijing Dehao International Certified Public Accountants (Limited Liability Partnership)1[2025]00001208

2[2025]00001208

3[2025]00001208

4[2025]00001208

5[2025]00001208

6[2025]00001208

7“”“”2003123

79873.6665

911100007461029945

“”

ⅡⅢ

20261221

2025428

2024123114“”“”

()

——

“”15——2023

()

38“”

“”

()

111231

()

10%

500

10%500

500

1//

10%500

11//

10%500

10%

()

4()

2A.

B.C.D.

()

8——

()

1()

“”

()

312

()

12()

()

6.12

()

——

2——

——

()“”

()

5-450352.11-20

5-10359.5-19.4

2-100359.5-50

4-10359.5-24.25

3()

()

()()

()

2()

()

(1)

(2)(3)

()

(

()

2.1

()

2024112023

202311

2024112023

17202321“17”

20241118

202424“18”1

202381

202311

202411

217

1720231025

17202321“17”

17?

37——

202411

20241120241117“”

544.

——202411

202411

318

18“”2024126182024

24“18”

13——

“”“”“”

“”“”“”“”“”

()1

“”

113%/9%/6%/0%1

25%/20%/15%

1.2%/12%

[2011]137[2012]75538

[2014]35

20%

20%20%

20%

15%

20%

20221320221120241231

10030025%

20%2024

220231026

( GR202311002028)

202415%

20231130

(

GR202311005251)

202415%

3“”

20221020221120241231

50%

()202412312024

1120231231

1415005.092293772.53

1321318211.641425418325.10

699761439.07442438223.68

10331917.795669178.07

2032826573.591875819499.38

276.18169486.04

120129

30%20241231

163551862.1620231231

178844802.02202210121.53.1%3

10331917.79

220136

20241231540006310.972023

1231259485932.12

32134671.78

140553426.1857427888.92

126133701.8112012590.75

238235482.763863503.26

311008080.847552150.71

65930691.5980856133.64

11474255.1410464204.11

54456436.4570391929.532

11377716.1417.267180808.7363.114196907.41

54552975.4582.744293446.417.8750259529.04

37262349.6456.524293446.4111.5232968903.23

1878026.072.851878026.07

2315602.033.512315602.03

13096997.7119.8613096997.71

65930691.59100.0011474255.1417.4054456436.45

11391951.2214.097195043.8163.164196907.41

69464182.4285.913269160.304.7166195022.12

43781997.6554.153269160.307.4740512837.35

4471402.555.534471402.55

10509911.0813.0010509911.08

10700871.1413.2310700871.14

80856133.64100.0010464204.1112.9470391929.53

3933228.001129692.0028.72

1913659.341913659.34100.00

1631395.061631395.06100.00

1337792.221337792.22100.00

1161797.62615706.8753.00%

777724.77326942.8642.04

622119.13225620.3836.27

11377716.147180808.73

125783138.191289156.915.00

124006991.27400699.1310.00

236831691.712049507.5230.00

3472748.2036374.1050.00

45250357.58200286.0680.00

5317422.69317422.69100.00

37262349.644293446.41--

7195043.8114235.087180808.73

3269160.301323793.00299506.894293446.41

10464204.111323793.0014235.08299506.8911474255.14

299506.89

(%)

34139213.2151.784322515.263

(%)(%)

123585375.34100.0049401513.0399.99

12884.000.005884.000.01

23-

3-1064.990.00

23586259.34100.0049408462.02100.00

(%)

22012028.8693.33

13988947.1028857352.44

18660082.359272062.22

12396113.6518411821.62

232726144.081897104.18

35949065.564507919.12

17731405.6434088907.14

3742458.545231554.70

13988947.1028857352.44

5776789.474941877.93

11954616.1729147029.21

17731405.6434088907.143

3130000.0017.653130000.00100.00

14601405.6482.35612458.544.1913988947.10

8254253.0146.558254253.01

6347152.6335.80612458.549.655734694.09

17731405.64100.003742458.5421.1113988947.10

3130000.009.183130000.00100.00-

30958907.1490.822101554.706.7928857352.44

5984733.1417.565984733.14

24974174.0073.262101554.708.4122872619.30

34088907.14100.005231554.7015.3528857352.44

2300000.002300000.00100.00

830000.00830000.00100.00

3130000.003130000.00

14886556.99244327.855.00

12350240.0035024.0010.00

231110355.64333106.6930.00

34%

6347152.63612458.54

((

))

2101554.703130000.005231554.70

————————

—

1489096.161489096.16

612458.543130000.003742458.54

(%)

4439024.81125.03221951.24

2300000.00512.972300000.00

1457595.648.22367830.69

1319429.1117.44

830000.0054.68830000.00(%)

10346049.5658.353719781.93

107720045.132075543.64105644501.4998407195.095592304.1892814890.91

461279.47461279.47861300.66861300.66

108181324.602075543.64106105780.9699268495.755592304.1893676191.57

5592304.181050630.574567391.112075543.64

10462342.108034555.72

78342643.0176643788.03

342342.36649788.46

1100915.2917443.25

9831150.008473487.21

100079392.7693819062.67

28527169.2028527169.2029081107.6729081107.67

28527169.2028527169.2029081107.6729081107.678

6824392.081202747.94

1151146.19300000.00530393.13

7975538.27300000.001733141.07

8027140.02

300000.001681539.32

300000.009708679.34

24885491.9422772073.21

12117.17

450000.00450000.00

25347609.1123222073.21

101071928535.041123625370.68

1071928535.041123625370.68

1(“”“”)201853

)(“”“”)

“()”(“”)

5.025

200(

“”“”)20218282021-028

510.0410

4002021826

“”3

20241231

597860517.1756270217.53

220181016

“”

“”20215

“”3.01

3100

2019418

36.02

6200

202111302021-035

1.5

7.5257.52508

20241231359807792.9326469667.41

121940014.8421940014.84

421940014.8421940014.84.

118448977.2918448977.29

21043284.681043284.68

1043284.681043284.68

419492261.9719492261.97.

12447752.872447752.87

23491037.553491037.55

1270725332.221341926571.56

1270725332.221341926571.561.

12785650314.44170235035.1612368827.34178882311.953147136488.89

220116517.90432941.3116008968.8236558428.03

432941.3110327144.7810760086.09

5681824.045681824.04

20116517.9020116517.90

3391941376.6615004188.048394935.40415340500.10

391941376.6615004188.048394935.40415340500.10

42413825455.68155663788.4312368827.34186496345.372768354416.82.

11395351194.95131925557.8411193141.50159452727.541697922621.83

286364346.979129378.49330202.569978921.84105802849.86

86364346.979129378.49330202.569978921.84105802849.86

3289229164.5712137222.364731048.28306097435.21

289229164.5712137222.364731048.28306097435.21

41192486377.35128917713.9711523344.06164700601.101497628036.48.

1102712212.091339129.083235954.33107287295.50

3102712212.091338080.96-3235954.33107286247.38

102712212.091338080.96-3235954.33107286247.38

4-1048.121048.12.

11221339078.3326745026.34845483.2821795744.271270725332.22

21287586907.4036970348.241175685.8416193630.081341926571.56

296781033.70

296781033.703

7251306.89 A02 -17 C

7251306.89

28582144.743713882.23

20350781.9220350781.92

6159922.926159922.92

509433.96509433.961169811.301169811.30

506242.60506242.60

259223.89259223.89

225238.02225238.02

207150.49207150.49

192452.83192452.83

171698.11171698.11

813255.25813255.25

1730815.681730815.68

28582144.7428582144.743713882.233713882.232

20350781.9220350781.92

6159922.926159922.92

26510704.8426510704.84

()(%)

(%)(%)

129315.001.571.571

1000.0061.6061.60

130315.00

13.39%86.61%.

12654704593.922654704593.92

288156044.5988156044.59

87729257.1987729257.19

426787.40426787.40

3142535431.69142535431.69

61855719.9161855719.91

80679711.7880679711.78

42600325206.822600325206.82.

11762309096.211762309096.21

2152086801.80152086801.80

152086801.80152086801.80364225842.4864225842.48

61855719.9161855719.91

2370122.572370122.57

41850170055.531850170055.53.

1750155151.29750155151.29

2892395497.71892395497.71

1349695079.7150684205.57199800.00400579085.28

2594059.41594059.41

594059.41594059.41

4349695079.7151278264.98199800.00401173144.69.

1130626510.4944748083.54199800.00175574394.03

28929721.162872949.0011802670.16

8929721.162872949.0011802670.16

34139556231.6547621032.54199800.00187377064.19.

1210138848.063657232.44213796080.50

2219068569.225936122.03225004691.25

154704208.7421953917.8660037496.9118879350.6097741279.09

37735.858123.6229612.23

154704208.7421991653.7160045620.5318879350.6097770891.32

5229099.401307274.877174910.141793727.54

2222222.25555555.566424889.151606222.29

8066371.592016592.908300238.852075059.71

12930078.822174817.5013183503.562199860.11

2075543.64316117.665592304.18843631.77

31009419.84252354.961009419.84252354.96

20000000.003000000.0020000000.003000000.00

254372367.1363593091.78462245195.55115561298.89

233256045.0958284427.29255718141.3963944752.32

539161147.76131500232.52779648602.66191276907.592

12687561.183171890.296406322.241601580.56

130653134.0532663283.52130986797.6832746699.42

760145.03190036.261283694.32320923.58

144100840.2636025210.07138676814.2434669203.56

30343501.64101156730.8834669203.56156607704.03

30343501.645681708.4334669203.56

2329419.17109836169.13

1153277708.17225494640.54

1155607127.34335330809.67

430496302.52180803992.54249692309.98588653639.56122433079.49466220560.07

242878607.56242878607.56242878607.56242878607.56

73207.5573207.55480000.00480000.00

673448117.63180803992.54492644125.09832012247.12122433079.49709579167.63

700000000.00235000000.00

60000000.00602694.44245180.55

760602694.44235245180.55

54587107.0356799366.51

95947948.94136049705.94

150535055.97192849072.45

7313254.019339369.52

50728.05119856.58

7363982.069459226.10

120502779.82136205855.47

5229099.407174910.14

125731879.22143380765.61

61993994.90327089973.97337585913.3951498055.48

-2870363.6964396603.1564797336.132469630.71

3000000.006269367.649170660.9798706.67

67864358.59397755944.76411553910.4954066392.86

49817195.39252747995.27261838970.7440726219.92

10569650.8710569650.879754837.8925565542.8825795056.339525324.44

1398949.2423630187.5123642622.691386514.06

8314612.801139373.141369170.718084815.23

41118.25775984.12763107.2253995.15

157.6019998.1120155.71

11775.0028126625.2528124885.2513515.00

2408086.624044558.545227107.041225538.12

2100.006035601.166030243.167458.00

61993994.90327089973.97337585913.3951498055.48

2321501.0839115390.1039191415.912245475.27

71342.431240737.141240668.5171411.06

477520.1824040475.9124365251.71152744.38

2870363.6964396603.1564797336.132469630.71

1187048.391740594.42

1708218.381918350.83

107794.92681978.31

2700490.83524996.03

172947.59313819.07

248694.39-

93415.9293415.92

77116.62300317.41

204210.407533.62

74101.51134496.86

49401.0289664.61

6623439.975805167.08

251116585372.351128451642.97

1116585372.351128451642.97

437735581.59507976255.31

529835417.04247052975.49

87111618.6297291677.53

7582785.3517852777.03

42389614.57240932334.50

11930355.1817345623.11

1116585372.351128451642.97

4188888.875888888.88

162687256.24167533766.85

166876145.11173422655.73

595275.91

9055217.6210364762.93

50951898.2954056391.56

60007115.9165016430.40

2021

997582735.22996377870.18

4188888.875888888.88

997582735.22996377870.182(

202111

20211000000000.005993915094.341002266759.06

5888888.88

1000000000.00996377870.18

202138299999.991204865.0440000000.001001771624.09

4188888.87

38299999.991204865.0440000000.00997582735.22

1134315869.221361344595.92

152592563.82213208712.49

981723305.41148135883.43

162687256.24167533766.85

819036049.16980602116.58

31217507.32

4929620.24

4929620.2431217507.32

6424889.154202666.902222222.251

130088.47130088.47-

5G+8K

2138042.782138042.78-

601202.33601202.33-

A 3555555.57 1333333.32 2222222.25

6424889.154202666.902222222.2532

798736665.00798736665.00

2028017476.261384.912028016091.35

44143246.0044143246.00

44143246.0044143246.0035

19317373.212125535.905360727.28-3235191.3816082181.83

-220958.43-42897.27-37482.19-5415.08-258440.62

2.3.

-220958.43-42897.27-37482.19-5415.08-258440.62

19096414.782082638.635360727.28-3272673.57-5415.0815823741.2136

175139402.15175139402.15

7212.877212.87

175146615.02175146615.02

-147945308.48436489730.42

-686817534.59-584435038.90

-834762843.07-147945308.48

2154057709.561895184914.073572726639.412769021850.57

74882261.26602968.1487604487.28338448.70

2228939970.821895787882.213660331126.692769360299.27

222894.00366033.11

94.3247.75

0.0423%0.0130%1

94.3247.75

6.222799.68365985.36

1119196936.10

22109743034.72

453258085.46453258085.46

179413071.85179413071.85

11561795.5511561795.55

73939079.3873939079.38

1391827720.41-256717.931391571002.48

718172032.241391825764.95-256717.932109741079.26

1955.461955.46

706610236.691391827720.41-256717.932098181239.17

11561795.5511561795.55

718172032.241391827720.41-256717.932109743034.72

125731879.225229099.402025120502779.82

18237783.6624737830.513630403.586098253.57

1553752.032613743.52

1035834.571742495.66

27996608.9828385508.56

664680.61670599.30

1447093.271901104.95

29098.3229958.32

453380.6256815.26

55048635.6466236309.65

170767905.24188303492.78

3760662.5626050544.55

225976662.23240097847.26

21928970.8426789147.80

32764646.8030258064.42

23758029.7326526479.23

16947243.1329630771.14

878084.401150394.86

2621737.302883842.94

1268762.381363284.47

15409893.832837697.00

6154441.137866900.97

522237039.57583758467.42

176757257.16179092341.59

32433408.9828662194.77

16297043.0717907585.90

9789432.236551624.53

903789.07797132.57

2837750.853798381.57

2521575.712666394.15

2215547.812224805.44

2447836.902529573.63

470280.16605408.81

2220881.061067277.92248894803.00245902720.88

43716917.7560411936.01

8234050.149901327.64

6074722.748098324.10

1888708.913998809.58

2385650.452942365.14

244770.69375120.74

516591.17429316.35

1379.383995.00

63062791.2386161194.56

107355324.88102590493.49

21549525.2524009588.29

116253.32-209860.07

-3823965.39-2126631.21

82098087.5676244413.92

5266042.784241106.60

8K 2138042.78 675171.48

A 1333333.32 1333333.32

601202.33601202.28

420000.00280000.00

241425.91271402.58

200000.00-/

130088.4755173.91

110744.45177562.99

23800.0057120.00

50000.00

142965.38

568040.45

67405.5229134.21

5266042.784241106.60

1733141.072873958.28

16890473.97

11350360.4312445401.13

1450000.001200000.00

14533501.5033409833.38

-21776572.7225015418.57

179538.241051009.93

-1050630.57-2543734.40

-107287295.50

-1050630.57-109831029.9049

-22149.73377890.71

252849.8513.83

230700.12377904.54

3440724.50241.103440724.50

8000.008000.008000.00

363561.761302639.02363561.76

5723599.3513000654.575723599.35

9535885.6114311534.699535885.61

1740223.513325409.911740223.51

6839676.663350.666839676.66

969361.62573104.53969361.62

145610.7157090.36145610.71

371354.69362226372.76371354.69

10066227.19366185328.2210066227.19

804828.346057614.02

55771954.3018499195.53

56576782.6424556809.55

-641337030.62

/-160334257.66

36983432.06

-1971355.432729495.13

142740691.86

45958242.53

-9529465.85

56576782.64

2155396651.502489929742.15

1133429.111016185.16

21549515.7524009588.29

31130743.7830238250.58

6239032.106252333.77

3331235.944687165.09

5821315.0618552260.25

2224601923.242574685525.29

2084221081.953126987670.83

14990616.7737830345.50

45788913.1140718721.54

36471756.7829069808.13

25878085.0317926808.52

23758029.7326350480.82

16947243.1329641781.04

10130022.4114046247.58

1767424.791944808.47

27796043.9948426346.73

2287749217.693372943019.16

4296141.55

4296141.554

1384.9188156.40

140000000.00

41270623.35191887006.71

41270623.35331887006.71

300000.00400000.00

1000000.00

209015656.19213667205.10

210015656.19213667205.108

235245180.551025000000.00574806312.5014355326.3860808500.01760602694.44

1002266759.06511087789.37551000000.0039354684.8362390.831001771624.09

1148135883.43-209015656.1953645313.67-11042235.51981723305.40

2385647823.041536087789.371334821968.69107355324.88-49828655.332744097623.93

544.54

-697913813.26-589498638.97

-179538.24-1051009.93

1050630.57109831029.90

105802849.86127208656.04

152086801.80165333080.76

11802670.1612692250.69

60045620.5364372623.87

-230700.12-377904.54

“”

“”-1700500.993325168.81

“”21776572.72-25015418.57

“”107355324.88102590493.49

“”-14533501.50-33409833.38

“”55771954.3018499195.53

“”

“”-8912828.85104684426.23

“”57105146.2334363629.06

“”-165796475.20-669634926.83

330612997.87

-316469787.11-245474179.97

1327133728.681437427763.47

1437427763.471665483560.03

-110294034.79-228055796.56

222925172.20241810489.823

1327133728.681437427763.47

1415005.092293772.53

1320184551.641425418325.10

5534171.959715665.84

1327133728.681437427763.47

“”

26000

150589973.97192849072.45

60000000.00

760602694.44235245180.55

60000000.00

705692844.91705692844.911

705692844.91705692844.91438391735.91438391735.911

438391735.91438391735.91

38.427.1884276.18

6424889.154202666.902222222.25

1063375.881063375.88

8000.008000.00

6424889.151071375.885274042.782222222.25

4202666.9031

1063375.881063375.8844

8000.008000.0050

1071375.885274042.78

42.()

(%)

100.00

98.2975

HikerPaymentsInc. 87.38

98.30

44.23

98.30

(%)

1.7025-6361706.563131525.673

759810770.95524021852.761283832623.711090926582.134929620.241095856202.37

612302585.22746643815.051358946400.27791856168.78705302.58792561471.36

1391827720.41-378365610.30-378408507.57-283202490.64

2585978304.51-309628630.29-309681350.95-568789253.75

()

9708679.347975538.27

——

1733141.072873958.28

2024123120241231

14.70202312316.65

20201012

2010

2024123110

202412311221339078.33(202312

311287586907.40)

56“”2024

123156“”

123

1071928535.041071928535.04

654130734.70654130734.70

386277460.34386277460.34

31520340.0031520340.00

25347609.1125347609.11

24885491.9424885491.94

12117.1712117.17

450000.00450000.00

1097276144.151097276144.15()

(%)(%)

472328.999429.4629.46

20131213

“”

2014128

119.50%

8.37%

23308568.0219198983.661437226.26964991.9683406312.16

43750.00393750.0018958.3939852.321408405.46

23352318.0219592733.661456184.651004844.2883406312.161408405.463

1000000000.002021/11/92026/11/9

1000000000.00

5557039.285376210.33

1648.24

178447.50

89173987.8723609262.90

1088046.29

20196317.86

“”30%

300

2047326

129.

20241219

25009.3120251120291231

5870.4920081225

2020042920

200912312029123020241227

202412312029123043908.64

2.5131//

0.65//

20231212028113069884820

15.

29.54.2._

53645313.6755495416.96

13909516.0134384624.65

1.2.

;40000

2024123113909516.01

20241231

119196936.10

1122384805.62101717233.38

2104751745.1288185753.07

378271489.0274312266.41

461738859.6348400880.74

539079118.0136023347.62

573338722.8087799397.68479564740.20436438878.90

2015

5%2%

1391571002.48837368968.342228939970.82

256717.93-256717.93-

1552076384.89343711497.321895787882.21

179538.24-179538.24

-1050630.57--1050630.57

6156558.70324624668.33330781227.03

(-379344340.99-261943629.63-49060.00-641337030.62

1283832623.716729689970.78-1589689002.696423833591.80

1095856202.373181988210.824277844413.19

1105

46162733

202020214477785.211.00

202361

4296141.55

95.94%44143246

95.63%

11.202023

12302023-0442024

120247920247

162024726

35688841.24

86.61%30910105.40

220241223

12312025122

15539200.0086.61%13458501.12

320241230

132025110

22279859.53()

4202519114

2025117

939941059.03

86.61%814082951.231

111434343.9714008335.56

127007424.631849141.73

2397960.72154.01

31337792.225566686.78

19877521.5421424318.08

2693104.602693104.60

17184416.9418731213.48

5893139.3529.652693104.6045.703200034.75

13984382.1970.3513984382.19

626164.773.15626164.77

1776593.258.941776593.25

11581624.1758.2611581624.17

19877521.54100.002693104.6013.5517184416.94

5893139.3527.512693104.6045.703200034.75

15531178.7372.4915531178.73

883944.564.13883944.56

5925594.6327.665925594.63

8721639.5440.708721639.54%%

21424318.08100.002693104.6012.5718731213.48

3933228.001129692.0028.72

1337792.221337792.22100.00

622119.13225620.3836.27

5893139.352693104.60

2693104.602693104.60

(%)

11922200.1359.982467484.22

1998675.012023661.03

1998675.012023661.031

1792073.70796835.07

1266397.501107765.01

231100000.0079087.95

3870203.81869973.00

2828675.012853661.03

830000.00830000.00

1998675.012023661.03

2508532.052005532.05

320142.96848128.98

2828675.012853661.03

830000.0029.34830000.00100.00

1998675.0170.661998675.01

2828675.01100.00830000.0029.341998675.01

830000.0029.09830000.00100.00

2023661.0370.912023661.03

2853661.03100.00830000.0029.092023661.034

830000.00830000.00100.00

830000.00830000.00

((

))

830000.00830000.00

————————

—

830000.00830000.00

(%)

830000.00529.34830000.00

600000.002-321.21

500000.002-317.68

500000.00117.68

41248.411-21.46

2471248.4187.36830000.003

2650678642.172650678642.172650678642.172650678642.17

9708679.349708679.347975538.277975538.27

2660387321.512660387321.512658654180.442658654180.44

7306902.077306902.077306902.07

5784886.985784886.985784886.98

2539100.002539100.002539100.00

451501920.76451501920.76451501920.76

593905889.67593905889.67593905889.67

1589639942.691589639942.691589639942.69

2650678642.172650678642.172650678642.172

6824392.081202747.94

1151146.19300000.00530393.13

7975538.27300000.001733141.07

8027140.02

300000.001681539.32

300000.009708679.34

583943238.47294554129.58639222967.14296818998.17

45843447.7612688.7647061557.0731788.36

629786686.23294566818.34686284524.21296850786.53

179916953.99

2549869732.24

504026284.48504026284.4845843447.7645843447.76

549869732.24549869732.24

504026284.48504026284.48

45843447.7645843447.76

549869732.24549869732.24

111527735.663918283.162025107609452.50

11000000.0011333000.00

1733141.072873958.28

1450000.001200000.00

16890473.97

11350360.4310471643.09

25533501.5042769075.34

1931201.11

3146118.97

-10426212.2914235.08

-2238842.57

241425.91

-7332073.79

-1362429.97

-5969643.82

-60880.76

-5908763.06

行情