概伦电子:2024年度审计报告

Beijing Dehao International Certified Public Accountants (Limited Liability Partnership)1[2025]00001319

2[2025]00001319

3[2025]00001319

4[2025]00001319

5[2025]00001319

62005.002005.00

4025.00

35033.3320.00

23510050.0033.3320.0010.002-15

EDA 10

510

4510/

13%

5%6%9%10%21%

9%5%

7%5%“”

201636

2016162016

4305%

10%

15%

25%

20%

25%

Primarius Technologies International Limited 16.50%

Primarius Technologies International Limited(Korea Office) 10%

Primarius Technologies US LLC 21% 8.84%

Entasys Design Inc. 10%

25%

Primarius Technologies Singapore Pte. Ltd. 17%

20%

20%25%

Magwel NV 25%

2011100

201111

13%

2012

2016

15%

2022 12 GR202231003467

2022121420251213

20208

202045

10%

10%2.

2011100

201111

13%

2012

2016

15%

2022 12 GR202211006427

2022123020251229

15%

20231225%

20%20271231

20221050%2022112024

1231

20241231

202411

1214456796.231407632418.37

2467467.799618027.84

1216924264.021417250446.21

38128099.4424348048.87

2465600.002465600.00

46395317.5073379837.30

0-3174595282.1371635388.06

4-1279806618.0824651475.92

1-214025301.395050982.06

2-3410000.001723626.503746870.64

269584072.24103061472.54

9548762.853820937.35

260035309.3999240535.19

69435.190.0369435.19100.00

269514637.0599.979479327.663.52260035309.39

269584072.24100.009548762.853.54260035309.39

103061472.54100.003820937.353.7199240535.19

NexGen Power Systems Inc. 69435.19 69435.19 100.00

69435.1969435.19100.004

0-3174595282.131745952.861.00

4-1279806618.083990330.915.00

1-213955866.202791173.2520.00

2-3410000.00205000.0050.00

3746870.64746870.64100.00

269514637.059479327.663.52

69435.1969435.19

3820937.357308358.401649968.099479327.66

3820937.357377793.591649968.099548762.85

992000.00

(%)

133346715.6149.463222422.28

13943412.6592.093280626.27100.00%%

12338907.647.91

4282320.29100.003280626.27100.00

(%)

3358296.9778.42

5754765.515197599.81

1938252.31829264.86

1-2765967.651728006.59

2-31574154.792431972.36

32476390.76208356.00

5754765.515197599.81

5643602.664845220.30

345100.26

111162.857279.25

5754765.515197599.81

5754765.515197599.813

5754765.515754765.515197599.815197599.81

5754765.51100.005754765.51

5197599.81100.005197599.81

1938252.31

1-2765967.65

2-31574154.79

32476390.76

5754765.51

(%)

1104931.80319.20

HUMAN C&M CO.LTD 740700.00 2-3 12.87

428039.1337.44

Choi KumRan 395040.00 3 6.86

252780.002-34.39

2921490.9350.76

25446366.3725446366.3746068335.9546068335.95

4978576.444978576.445924881.885924881.88

501734.82501734.828961.158961.15

22423460.666489825.6115933635.0520733760.0220733760.02

53350138.296489825.6146860312.6872735939.0072735939.00

6489825.616489825.61

20733760.0223583310.5521893609.9122423460.66

464544.57464544.57

20733760.0224047855.1222358154.4822423460.66

20733760.0224047855.1222358154.4822423460.667

30969032.0425346286.48

1805501.441672249.26

/5157278.526576215.17

37931812.0033594750.91

28026944.12-5585176.59

13790000.0013790000.0038313.54

1999757.9111752.15

1500000.00371.84

66038539.70581727.04

109855241.731500000.0013790000.00-4953012.02

22441767.53

38313.54

2011510.06

1500371.8466620266.74

92612229.71

20231215

20%

20241127

1379.00

2024123

600.00

225.0037.50%

10000000.0010000000.00

30000000.0030000000.00

40000000.0040000000.00

80000000.0080000000.0010

1.26320984.8626320984.86

2.936445.80936445.80

936445.80936445.80

3.468222.92468222.92

468222.92468222.92

4.26789207.7426789207.74

1.6072731.126072731.12

2.1501843.211501843.21

1325032.431325032.43

176810.78176810.78

3.85615.1285615.12

85615.1285615.12

4.7488959.217488959.21

1.19300248.5319300248.53

2.20248253.7420248253.74

114147611.17103928854.92

114147611.17103928854.921.99830992.893589237.3920624756.242863211.50126908198.02

2.1900224.20-3284.9318581765.3020478704.57

1432001.286037.6218584206.2920022245.19

468222.92468222.92

-9322.55-2440.99-11763.54

3.936445.8023263.96199480.7180664.731239855.20

23263.96199480.7180664.73303409.40

936445.80936445.80

4.100794771.293562688.5039007040.832782546.77146147047.39

1.8339765.322252005.8610789104.181598467.7422979343.10

2.5090148.71529060.303222116.41633659.929474985.34

5004533.59537951.763225771.95633659.929401917.22

85615.1285615.12

-8891.46-3655.54-12547.00

3.176810.7823263.96199480.7155336.77454892.22

23263.96199480.7155336.77278081.44

176810.78176810.78

4.13253103.252757802.2013811739.882176790.8931999436.22

1.87541668.04804886.3025195300.95605755.88114147611.17

2.91491227.571337231.539835652.061264743.76103928854.9212

143482064.0879301900.67

143482064.08143482064.0879301900.6779301900.67

79301900.6764180163.41143482064.08

()(%)(%)(%)

32689.9753.7468.78159600.46159600.462.50

13.

135520663.651468528.9236989192.57

212930663.55-54662.2912876001.26

13266306.8013266306.80

-335643.25-54662.29-390305.54

39392121.989392121.98

6912062.846912062.84

2480059.142480059.14

439059205.221413866.6340473071.85.

120946617.76455650.4621402268.22

213100792.46403839.5913504632.05

13242964.48432237.5813675202.06

-142172.02-28397.99-170570.01

38782366.668782366.66

6805413.096805413.09

1976953.571976953.57

425265043.56859490.0526124533.61.

113794161.66554376.5814348538.24

214574045.891012878.4615586924.3514

EDA

1.44088374.9223139433.9628325000.0031762618.0018119141.85119283605.001136847.114531640.81270386661.65

2.15110457.285997675.47-1892750.40-48241.36-192297.2018974843.79

993145.715997675.476990821.18

15372767.4015372767.40

-1255455.83-1892750.40-48241.36-192297.20-3388744.79

4.59198832.2029137109.4328325000.0031762618.0016226391.45119283605.001088605.754339343.61289361505.44

1.4766343.094158657.2328325000.002939422.654529785.4620839165.08162406.60377636.7666098416.87

2.5528982.132849422.181070830.801149451.5512633268.80459653.311068811.2124760419.98

5556274.652849422.181070830.801622639.1412633268.80466544.931084835.9825283816.48

-27292.52-473187.59-6891.62-16024.77-523396.50

4.10295325.227008079.4128325000.004010253.455679237.0133472433.88622059.911446447.9790858836.85

3.EDA

1.48903506.9822129030.0227752364.5510547154.4485811171.12466545.842892895.64198502668.59

2.39322031.8318980776.7328823195.3513589356.3998444439.92974440.514154004.05204288244.78

15.31%

23100256403227752364.5515

5074733.625074733.62

3213932.8912158834.5115372767.40

3213932.8917233568.1315372767.405074733.62

Entasys Design Inc. 36363074.22 36363074.22

Magwel NV 46253987.84 46253987.84

59996946.1359996946.13

45106937.9445106937.94

187720946.13187720946.13

Magwel NV 13056517.10 13056517.10

12440226.3412440226.34

25496743.4425496743.44

320241231

12440226.34

MagweI NV

2024123113056517.10

11.51%0

Entasys

14.56%08

15.65%0

32900000.00

45340226.3412440226.34

15.87%0

62463310.00

75519827.1013056517.10

4587442.681990669.453091489.243486622.89

7142727.02851162.992796002.67283134.37

50800380.005466693.0028285000.002943250.00

9010719.371910080.1112591866.211539003.69

28604594.132860459.411620074.33162007.43

1903971.16568144.971537607.78458822.16

6089058.48996010.80165980.4020535.54

580293.3958029.34

104131743.5512710580.6246996531.395406753.19

39773470.579416009.9247660472.9111235650.39

30430.449080.4681383.8424284.9414348538.242951381.7715586924.342180288.38

3120817.38312081.74

54152439.2512376472.1566449598.4713752305.45

2406035.831024934.67

189586560.24109633157.93

11187425.138250000.00

-88105.90

4687851.983286932.55

185682.78428559.28

5909532.22

267005.29

214230093.47122535478.53

20255825.775827.34

20261569023.501569023.50

202712830198.2412838594.89

202854192204.5956428193.65

2029120989308.1438791518.55

189586560.24109633157.93

1629877.871629877.8720

968180.92115838.58

5955053.0814807417.16

16300913.6816356111.94

23224147.6831279367.68

186228498.64152047041.28

25204957.30318075866.11305693652.0837587171.33

-2118976.9924749080.8825413216.721454841.15

998331.60998331.60

27323934.29343823278.59332105200.4039042012.48

23862886.01255497416.62243454214.3135906088.32

1205.614269246.194255155.9715295.83

1021333.4714570332.4114495414.981096250.90

736988.1612342788.8412228084.50851692.50

37439.85397183.89403754.9230868.82

30834.4830834.48

Payroll tax 246077.37 1792174.30 1824870.73 213380.94

SDL SGP 828.09 7350.90 7870.35 308.64

215356.8616860059.1717024756.3050659.73

104175.3526878811.7226464110.52518876.55

25204957.30318075866.11305693652.0837587171.331129584.8822293616.1522019773.661403427.37

56880.53863206.95868673.7051413.78

932511.581592257.782524769.36

2118976.9924749080.8825413216.721454841.15

13226957.262427830.06

427834.731668527.23

2895616.482327332.87

151999.6093399.68

139159.4374029.64

266235.82164029.74

445139.01157541.32

17168.8812368.08

17570111.216925058.62

5976822.673932449.84

2245687.081486812.22

69923.5470023.54

1327586.052375614.08

2333626.00

5976822.673932449.8425

6565569.0312032319.62

13899148.895492586.47

23688400.0025706750.16

37587548.8931199336.63

15579748.00

11901.19

15591649.19

20231128

21800.002023

112820281128

17039519.1112547393.58

1-23856234.162535387.08

2-32765929.64780280.79

3-4887337.08558420.97

4-5147474.86

14549019.9916568957.28

850448.64690158.53

13698571.3515878798.75

6565569.0312032319.60

7133002.323846479.1529

18372223.213574.8718368648.34

18162776.7925515380.0059000.0043619156.79

36535000.0025515380.0062574.8761987805.13

28nm

EDA 17100000.00 17100000.00

SOC 12250000.00 12250000.00

SOC 5000000.00 5000000.00

EDA 7068776.79 7068776.79

EDA 2031223.21 2031223.21

4100000.004100000.00

3900000.003900000.00

3000000.003000000.00

2602680.002602680.00

EDA

720000.00720000.001440000.00

765000.00765000.00

700000.00700000.00/

632700.00632700.00

Nor Flash

300000.00280000.00580000.00

480000.00480000.00

191000.003574.87187425.13

59000.0059000.00

2023

150000.00150000.00

36535000.0025515380.0062574.8761987805.13

71149916.2263137481.44

9000000.0024582700.00

80149916.2287720181.44

433804445.00433804445.00

1647258528.1943784108.011603474420.18

47983915.1918330354.5066314269.69

1695242443.3818330354.5043784108.011669788689.87

2024120%

100%

43784108.01/

18330354.50-

20010960.1920010960.19

20241300070.00

0.30%0.30%

237208.20-1649938.37-1649938.37-1412730.17

10490466.06867274.6511357740.71

-45069347.9941612552.80

-95970755.94-56315589.64867274.65

30366311.15

-141907378.58-45069347.99

417131879.1856590237.34327711855.8456499256.99

1948299.371368633.021184298.441015199.91

419080178.5557958870.36328896154.2857514456.90

EDA 257224451.02 202500387.75

117421362.5482387192.36

42486065.6242824275.73

304194816.38210853283.23

112937062.80116858572.61

190409014.35139206173.86

226722864.83188505681.98

417131879.18327711855.8462922.23

762183.79710790.08

640768.24227380.03

571985.31561020.98

459424.85529487.20

61015.1452503.38

420.001240.22

2495797.332082421.89

69943468.8257549906.04

7891432.406497801.24

5715249.588259569.25

4235755.405931849.18

3729131.463899713.34

2591318.842059223.88

1215854.75862351.05

95322211.2585060413.98

39491033.7438053425.048676169.978784243.55

6747546.336936187.64

3564422.441033129.32

2424845.564450978.36

1873484.952028021.79

240677.20277751.63

63018180.1961563737.33

205615561.75151402104.42

25076733.3421595604.58

12217616.5310219558.83

10533577.868060911.71

10052211.3718389395.36

8013435.0424096652.00

271509135.89233764226.90

44877.48863832.65

15928978.1837478429.88

-1424705.77-370666.42

155986.76127379.19

654826.15

-16497993.56-36857884.46

7441990.4115172048.68

354771.38213117.41

7796761.7915385166.092

2014108.06844313.55

1710000.00

1339507.003137014.77

1060800.009208200.00

540000.00

278195.40

228681.45166604.25

123538.06177792.51

59000.00

25936.56

17966.21

14000.0030000.00

11000.008500.00

10682.80

5000.005000.00

3574.87

50000.00

“”250000.00

200000.00

1000000.00

63123.60

31500.00

7441990.4115172048.68

8659118.35

-4953012.022656455.83

3706106.332656455.8345

6936302.43-418687.87

-26984519.80-1620074.33

-20048217.37-2038762.20

-4738216.68-35392.09

-6489825.61

-25496743.44

-31986569.05

113315.4077015.98

2782.30

116097.7077015.98

325539.032456678.49325539.03

561.16561.16

326100.192456678.49326100.19

110718.183745.06110718.18

70000.0020000.0070000.00

2551.043376.012551.04

183269.2227121.07183269.2251

4077823.523673521.58

-7990764.82-679646.46

-3912941.302993875.12

-99737229.22

/-9973722.92

-11073912.05

495301.20

5523271.19

-14459662.20

-273540.00

-566128.71

27483709.94

/-172483.45

-9240.84

-886533.46

-3912941.30

29541180.4829755720.36

1015962.05717006.26

15928978.1837478429.88

611698.4470673.54

1697113.722033121.31

2033626.00

50828558.8770054951.35

7211598.847602558.681334907.86671887.87

16650270.8515604712.23

339255.981027410.93

790000.00

26326033.5324906569.71

4630000.00

40800000.00

20010960.19

13899121.1110566248.04

74710081.3010566248.04

-95824287.92-58751052.35

4738216.6835392.09

31986569.05

1325032.431487478.83

9084619.396855224.46

10859861.0311516256.91

23894299.5220543607.85

2927909.032911063.31

“”-116097.70-77015.98

“”-561.16

“”20048217.372038762.20

“”-725002.14493166.23

“”-3706106.33-2656455.83

“”-7303827.4331337.92“”-1375833.307485060.33

“”19385800.71-25658439.76

“”-171581269.3252463942.56

“”92038640.1332311934.45

17828206.34

-46515613.6251030263.22

12876001.267397082.90

1214458664.021414784846.21

1414784846.211666313002.10

-200326182.19-251528155.89

10622009.67

Entasys DesignInc. 3551900.00

Magwel NV 7070109.67

10622009.67

14912030.0213912740.22

1214458664.021414784846.21

1214456796.231407632418.37

1867.797152427.84

1214458664.021414784846.2154

2465600.002465600.00

31762618.0027752364.55

34228218.0030217964.55

120327176.16

15564265.847.188400111882168.56

1440475492.000.0049387113067.98

3024789.000.219400663638.71

112306.605.321400597628.34

9390.837.52570070672.57

6911003.98

716195.677.1884005148300.95

38126512.000.0462331762703.03

2386237.90

60499.917.188400434897.55

319146435.000.0049381575945.10

22488.705.321400119671.37

1096100.000.219400240484.34

2025.007.52570015239.54

690337.33

49297.467.188400354369.86

584000.540.0049382883.79

8153.207.99770065206.85

227366.420.04623310511.83

33549.117.525700252480.54

794.205.3214004226.26

3000.000.219400658.20

929282.32

10246.947.18840073659.10

13486.945.32140071769.40

44073.167.525700331681.381257528.000.219400275901.64

35696801.000.004938176270.80

Primarius Technologies US LLC

Entasys

Design Inc

Primarius Technologies Singapore Pte.Ltd.Magwel NV

25515380.0062574.8729

7379415.547379415.5443

32894795.547441990.41

205615561.7513473170.23151402104.422163979.02

25076733.34940302.8421595604.58451050.04

12217616.53798961.6010219558.83117137.25

10052211.37931969.2618389395.36203619.87

10533577.86802095.928060911.71143116.04

8013435.04287068.2824096652.00135030.67

271509135.8917233568.13233764226.903213932.895074733.625074733.62

3213932.8912158834.5115372767.40

3213932.8917233568.1315372767.405074733.62

292.86100.00

5000.00100.00

3000.00100.00

Primarius Technologies US 20.00

LLC 100.00

38500.00100.00

1.0

Primarius Technologies

International Limited &250.00 100.00

Entasys Design Inc. 20000.00 100.00

10000.00100.00

6084.0066.67

Primarius Technologies 200.00

Singapore Pte. Ltd. 100.00

3000.00100.00

1000.00100.00

10000.00100.00

Magwel NV 132.3882 100.0080% 2023

12()

2024120%

202414080.00

298.414378.41

40800000.00

-2984108.01

43784108.01

92612229.71109855241.73

——

-4953012.022656455.83

-4953012.022656455.8320241231

269584072.249548762.85

5754765.51

275338837.759548762.852024123121800.00

1557.97

20241231

111

23224147.6823224147.68

5976822.675976822.67

37587548.8937587548.89

80149916.2280149916.22

66788519.2480149916.22146938435.46

20241231

111882168.567113067.9870672.571261267.05120327176.16

5148300.951762703.036911003.98

434897.551575945.1015239.54360155.712386237.90

117465367.068689013.0885912.113384125.79129624418.04

354369.862883.79252480.5480603.14690337.33

73659.10176270.80331681.38347671.04929282.32

428028.96179154.59584161.92428274.181619619.6520241231

10%

12800479.8420238642942.91

220241231

15579748.0027

2024123150

0123

46395317.5046395317.50

80000000.0080000000.00

46395317.5080000000.00126395317.50

7188400.007188400.00

80000000.00—

7188400.00—

18.19%6.28%

2598624.82

6197433.126404315.65

14049077.7210998208.58

7797000.00898350.003390000.0033900.00100000.0089202.05242500.002957761.3573725.00899220.43

423700.00377949.08188090.002294125.0896222.501173621.41

1211500.001080682.81834490.0010178236.15610520.507446490.46

1735200.001547833.941265080.0015430122.58780468.009519332.30

Black-Scholes

49948138.20

4221348.38

2424946.68

11684059.44

18330354.5082024-6-232024-7-22157000.00

C 2106

1398

16852023-10-242024-10-2312

472887.0

18 SO3 2023-4-1 2024-3-31 12 5400.00

7022

18 SO3 2024-4-1 2025-3-31 12 27000.00

7022

18 SO3 2023-9-1 2024-8-31 12 9072.00

6022

18 SO3 2024-9-1 2025-8-31 12 9072.00

6022

98 2023-4-1 2024-3-31 12 66000.00 C305

98 2023-4-1 2024-3-31 12 72000.00 C41098 2024-4-1 2025-3-31 12 72000.00 C410

8102024-10-102025-10-91255296.00

1009

A1 3 5 2024-6-1 2025-9-30 16 2664.86

A 31

52024-1-12024-12-3112

180000.0

1004903.141

0-3176809479.5161862877.13

4-1281874069.2747874032.60

1-245611921.2637276151.03

2-333706308.9715935368.25

315018612.39

353020391.40162948429.01

6231365.092778189.68

346789026.31160170239.33

353020391.40100.006231365.091.77346789026.31

135850214.4138.48135850214.41

217170176.9961.526231365.092.87210938811.90

353020391.40100.006231365.091.77346789026.31%%

162948429.01100.002778189.681.70160170239.33

89044015.8054.6589044015.80

73904413.2145.352778189.683.7671126223.53

162948429.01100.002778189.681.70160170239.33

0-315034507.47

4-1235894588.25

1-236860567.97

2-333506308.97

314554241.75

135850214.41

0-3161774972.041617749.741.00

4-1245979481.022298974.055.00

1-28751353.291750270.6620.00

2-3200000.00100000.0050.00

3464370.64464370.64100.00

217170176.996231365.092.87

2778189.684741424.941288249.536231365.092778189.684741424.941288249.536231365.09

2778189.684741424.941288249.536231365.09

(%)

247973842.0270.252584834.88

1536092.91860459.02

23945647.0428574930.32

25481739.9529435389.34

1536092.91860459.02

11515838.636452032.98

1-2428142.1120067546.17

2-320066315.131847295.17

31935351.17208056.00

23945647.0428574930.32

2926531.892549629.0620995355.1526025301.26

23760.00

23945647.0428574930.32

23945647.0423945647.0428574930.3228574930.32

23945647.04100.0023945647.04

20995355.1587.6820995355.15

2950291.8912.322950291.89

23945647.04100.0023945647.04

28574930.32100.0028574930.32

26000000.0090.9926000000.00

2574930.329.012574930.32

28574930.32100.0028574930.32

1995355.15

1-2%

2-320000000.00

20995355.15

1520483.48

1-2428142.11

2-366315.13

31935351.17

2950291.89

(%)

20000000.002-383.52

1104931.8034.61

995355.1514.16

428039.1331.79

222026.5810.93

22750352.6695.01

835379576.06835379576.06635971728.96635971728.96

92612229.7192612229.71109855241.73109855241.73

927991805.77927991805.77745826970.69745826970.691

Entasys DesignInc. 53671925.93 1052746.16 54724672.09

Magwel NV 72636377.45 72636377.45

Primarius Technologies

International Limited 466428.82 17810449.56 18276878.38

Primarius Technologies

Singapore Pte. Ltd. 11469722.40 -636651.39 10833071.01

Primarius Technologies US

LLC 1387207.01 844558.98 2231765.99

212000000.0073000000.00285000000.00

20280000.0020280000.0040560000.00

73129162.9241129543.02114258705.94

11409117.7335229125.4846638243.21

30012837.7530012837.75

21311860.0021311860.00

69197088.951910302.7071107391.65

4000000.004626288.228626288.22

55000000.004161484.3759161484.37

635971728.96199407847.10835379576.06

28026944.12-5585176.59

13790000.0013790000.0038313.54

1999757.9111752.15

1500000.00371.84

66038539.70581727.04

109855241.731500000.0013790000.00-4953012.02

109855241.731500000.0013790000.00-4953012.0222441767.53

38313.54

2011510.06

1500371.84

66620266.74

92612229.71

381373237.2981272086.62284340964.7868602182.26

2030482.841271253.661570781.641674783.13

383403720.1382543340.28285911746.4270276965.39

EDA 233158667.76 170827163.24

97522453.3639073125.77

50692116.1774440675.77

292683984.61193423950.31

88689252.6890917014.47

180733751.75119762387.13

200639485.54164578577.65

381373237.29 284340964.781 EDA

49901.53

8344615.90

-4953012.022656455.83

3391603.882656455.83

116658.86

4088375.35

-11389099.02

142269.81

-7041795.00

-557748.17

-6484046.83

-5.19

-6484041.64

行情