帝尔激光:2024年度审计报告

[2025] ZE102342024 01 01 2024 12 31

1-107[2025] ZE10234

202412312024

20241231

2024

“”

1“”1“”2

2024

201435.15

199446.813

2“”“”1

20241231

129439.95

19.55%

2024

34*2025424

5“”“”

2008425

420100000071996201573

[2015]1893

201598

420100000071996

2019412

[2019]681

[2019]2802019517

A 16536000

66125150.00

20205222019

10639675090

105800240.00

20211027

2020

A 470400

106270640.00

“[2021]2379”202185

840100

84000.00202221120225262256

106272896.00

2022425

10663763737.00

170036633.00

“[2021]2379”202185

1840100

84000.0020225272022123173312.00

20221024

2020

A 561600.00

202361520212022

66170672196

106102403317

“[2021]2379”202185

840100

84000.002024112024123110820.00

20241231273087912.00

91420100672784354A

2025424

()

——“”15

——

()

2()

2024

12312024

()

111231

()

3()

ⅰ

ⅱ

ⅲ

ⅳ

5()

“”

()

“”

()

14——

21——

1030

111

(%)(%)

15.005.00

1210.0010.00

2320.0020.00

3450.0050.00

4580.0080.00

5100.00100.00

12()

13()

2“6”

()

142

“”

153

()

162

20-505.001.90-4.75

5-105.009.50-19.00

4-85.0011.88-23.75

3-55.0019.00-31.67

()

174

()

184

()

50-

2-10-

10-

194

(1)

(2)

(3)

(4)

(5)

()

20()

()

212

()

221

()

232

()

24()

25*

()

261

()

(

)

27()

*()

()

281

“”

293

302

“”

31()

()

1“”

“”

322“”

()

0.05%

0.5%

330.5%

()

343

353

368

()

117

20231025172023

21“17”

3737——

202411

21——

202411

202381

202311

202411

38318“”

2024126182024

24“18”

13——

“”“”

“”“”“”“”“”

“”

2024

2024202320242023

33020442.6439281148.5634106698.2633550140.29

-33020442.64-39281148.56-34106698.26-33550140.29

()

691317

39%

15172523

19%

DR UTILIGHT CORP LTD. 23

DR LASER Singapore Pte.Ltd. 17

()

15%

15%2022

1219

2022

GR202242002363 2024 15%

15%

15%2021

113

GR202132001522 2024 11 19

GR202432005772 2024 15%

402

(2011

100)

2011100

13%

[2012]39

202411-2024123113%

411

2023

4320231120271231

[2023]25

20231120271231

15%

2024

2023

4320231120271231

()

16828.3114827.15

473407624.12497618974.66

12016524.9828883123.08

485440977.41526516924.89

47223346.286687018.20

825973.08

4211958728.0528057150.00

11958728.0528883123.08

()

90263751.0050264104.00

()

235518543.33180505462.57

34578880.00

4885076.75

265212346.58180505462.57

432

%%%%

270097423.33100.004885076.751.81265212346.58180505462.57100.00180505462.57

235518543.3387.20235518543.33180505462.57100.00180505462.57

34578880.0012.804885076.7514.1329693803.25

270097423.33100.004885076.75265212346.58180505462.57100.00180505462.57

120241231

2“”

44%

235518543.33

34578880.004885076.7514.13

270097423.334885076.75

4885076.754885076.75

48676476.02

()

1488712908.76576953497.07

12449440955.58165151273.82

2382994911.7347632093.28

3430747026.9534512126.78

4530500646.7819560224.79

520916445.971669116.79

1103312895.77845478332.53

208147042.81106767922.28

895165852.96738710410.25

452

%%%%

126584299.5711.47113787624.5589.8912796675.0248606497.515.7547893997.5298.53712499.99

117459908.5110.64106277540.6290.4811182367.8945495512.725.3845495512.72100.00

9124391.060.837510083.9382.311614307.133110984.790.372398484.8077.10712499.99

976728596.2088.5394359418.269.66882369177.94796871835.0294.2558873924.767.39737997910.26

1103312895.77100.00208147042.81895165852.96845478332.53100.00106767922.28738710410.25

“”

46%

137315948.7237315948.72100.0037315948.7237315948.72

719210000.0019210000.00100.00

814260000.007843000.0055.00

99635000.009635000.00100.00

109408000.009408000.00100.00

28179564.008179564.00100.008179564.008179564.00

35952000.005952000.00100.00

45627679.002813839.5050.00

53968660.003968660.00100.00

63903056.791951528.4050.00

117459908.51106277540.6245495512.7245495512.72

1460214973.1823010748.665.00

12414164824.5841416482.4610.00

2374208688.2614841737.6420.00

3425232051.7412616025.8850.00

452168174.071734539.2580.00

47%

5739884.37739884.37100.00

976728596.2094359418.26

47893997.5250633627.03100000.0015360000.00113787624.55

58873924.7635551493.5066000.0094359418.26

106767922.2886185120.53100000.0066000.0015360000.00208147042.81

100%

66000.00

(%)

191579670.00191579670.0014.9719134383.50

105754400.0033950261.95139704661.9510.926985233.10

50693450.0011691000.0062384450.004.883900245.00

45100000.007040000.0052140000.004.072607000.00

42285909.9942285909.993.304528528.99

435413429.9952681261.95488094691.9438.1437155390.59

48()

260634057.27308495309.31

308495309.31791424549.36839285801.40260634057.27

88938821.38

()

(%)(%)

19594638.0495.605666663.2398.94

12440998.214.3960003.461.05

233.47463.500.01

3463.500.01

10036103.22100.005727130.19100.00

49(%)

15155696.5551.37

2983738.069.80

3541023.405.39

4376200.003.75

5336446.193.35

7393104.2073.66

()

5500426.1913235028.51

1559466.9412200127.04

124018532.141696449.23

231690317.1332500.00

34139807.00

45111000.00

520000.00260350.92

6288316.2114440234.19

787890.021205205.68

5500426.1913235028.51

502

%%%%

6288316.21100.00787890.0212.535500426.1914440234.19100.001205205.688.3513235028.51

6288316.21100.00787890.025500426.1914440234.19100.001205205.6813235028.51

“”

51%

1559466.9427973.365.00

124018532.14401853.2210.00

231690317.13338063.4420.00

3450.00

4580.00

520000.0020000.00100.00

6288316.21787890.02

((

))

1205205.681205205.68

4578.414578.41

421894.07421894.07

787890.02787890.02“

6”

5212

((

))

14440234.1914440234.19

11567.4011567.40

8163485.388163485.38

6288316.216288316.21

“6”“6”

1205205.684578.41421894.07787890.02

21017.0640123.66

5518000.0012999773.00

362174.86967418.46

387124.29432919.07

536288316.2114440234.19

(%)

11600000.001-22-325.44240000.00

2800000.001-212.7280000.00

3800000.001-212.7280000.00

4800000.001-212.7280000.00

5800000.001-212.7280000.00

4800000.0076.32560000.00

()

175810877.2312333.73175798543.50137127954.751704511.66135423443.09

2011666.392011666.399354717.989354717.98

257494287.176124666.07251369621.10319585267.02319585267.02

8009268.964190639.163818629.8015308847.152068965.5313239881.62

1294399517.544401846.341289997671.201439980847.221439980847.22

1737725617.2914729485.301722996131.991921357634.123773477.191917584156.93

1704511.66936092.60756085.3312333.73

6124666.076124666.07

542068965.533348019.981226346.354190639.16

5206435.16804588.824401846.34

3773477.1914679121.212967027.77756085.3314729485.30“5

()

156749292.528580924.26148168368.26139116317.017157225.85131959091.16

553

%%%%

156749292.52100.008580924.265.47148168368.26139116317.01100.007157225.855.14131959091.16

156749292.52100.008580924.26148168368.26139116317.01100.007157225.85131959091.16

56%

1149360099.967468005.005.00

123649192.56364919.2610.00

233740000.00748000.0020.00

156749292.528580924.26

7157225.852927017.21-1503318.808580924.26

()

2025133298.882404187234.39

62222314.0729615537.31

29206542.8926289954.57

1071.72

2116563227.562460092726.27

57()

16337500.00-306148.15

6337500.00-306148.156031351.85

582

()

333003462.81348190950.25

1250187462.1488620225.1911308930.5479564170.06429680787.93

218626705.504371622.732123.0123477124.7946477576.03

—4250316.372123.018631134.5512883573.93

—18626705.5018626705.50

—14800937.8514800937.85

—121306.3645052.39166358.75

312802740.973500.00909220.4213715461.39

—9872595.633500.00909220.4210785316.05

—2930145.342930145.34

4268814167.6480189106.9511307553.55102132074.43462442902.57

116411523.4833384715.835446086.5026247511.8781489837.68

212007631.9414444735.852237015.8123919355.8552608739.45

—12007631.9414324834.442237015.8123893106.1252462588.31

—119901.4126249.73146151.14

34517656.623325.00138155.754659137.37

—3496989.413325.00138155.753638470.16

—1020667.211020667.21

428419155.4243311795.067679777.3150028711.97129439439.76

593

1240395012.2236877311.893627776.2452103362.46333003462.81

2233775938.6655235509.365862844.0453316658.19348190950.25

()

138795301.92138795301.9268012673.9368012673.93

2107652.552107652.5510676505.8010676505.80

136637649.37136637649.3757336168.1357336168.13

50000.0050000.00

138795301.92138795301.9268012673.9368012673.93

603

(%)(%)

236432900.0057336168.1379301481.24136637649.3757.7957.79%

57336168.1379301481.24136637649.37

614

()

114582949.4514582949.45

2-82534.96-82534.96

—-82534.96-82534.96

414500414.4914500414.49

15918320.765918320.76

22774447.842774447.84

—2787115.022787115.02

—-12667.18-12667.18

48692768.608692768.60

15807645.895807645.89

28664628.698664628.69

62()

155296145.2819429000.004861417.3779586562.65

2254287.9444723.48299011.42

—254287.9441592.92295880.86

—3130.563130.56

455550433.2219429000.004906140.8579885574.07

14023143.336923571.991771045.9412717761.26

21109821.682000974.32787231.873898027.87

—1109821.682000974.32782576.253893372.25

—4655.624655.62

45132965.018924546.312558277.8116615789.13

150417468.2110504453.692347863.0463269784.94

51273001.9512505428.013090371.4366868801.39

63()

30912182.589876137.5214959125.1325829194.97

()

223088673.6833463301.06118566338.0617784950.71

39818260.005972739.0032261251.324839187.69

628193.5394229.03

12836696.971925504.5420122626.733018394.01

16147650.302505163.092938105.43508360.86

12568781.401885317.218556899.571283534.94

305088255.8845846253.93182445221.1127434428.21

114622827.6920331799.2699230227.2814346123.69

30937627.904640644.1836850594.925527589.24

145560455.5924972443.44136080822.2019873712.93

17126505.6928719748.2419160761.508273666.71

6417126505.697845937.7519160761.50712951.43

16298415.2518344925.75

8131032.012996956.34

7189224.449277652.63

184584.58331829.59

31803256.2830951364.31

16298415.2518344925.75

()

1335226.031335226.035971827.265971827.26

19506376.001503318.8018003057.20

20841602.031503318.8019338283.235971827.265971827.26

65()

825973.08825973.08

48676476.0248676476.02127782643.84127782643.84

68007446.7668007446.76

11958728.0511958728.0528057150.0028057150.00

50000000.0050000000.00

110635204.07110635204.07224673213.68224673213.68

66()

42162298.3668613816.39

()

189720567.21539376685.62

45258429.0757142784.01

1168528.162443604.50

6949435.239587881.59

243096959.67608550955.72

()

1761351370.461959641818.89

()

68988694.07307045524.83313231941.4662802277.44

-17336.1615420508.5315419766.3118078.38

447192.00447192.00

69006030.23322913225.36329098899.7762820355.82

168525343.12271739426.27277751400.9862513368.41

67213341978.5113341978.51

3396861.9411044987.8911222276.43219573.40

396861.949250913.379428201.91219573.40

290808.16290808.16

1503266.361503266.36

466489.0110629793.3510626946.7369335.63

5289338.81289338.81

68988694.07307045524.83313231941.4662802277.44

17336.1614802289.6714801547.4518078.38

618218.86618218.86

17336.1615420508.5315419766.3118078.38

()

10048861.9814334088.59

944453.341049860.94

900540.80641791.43

697458.05998496.71

298910.59427927.16

243176.53738124.17

199273.73285284.77

73887.8073887.80

20265.2422304.76

13426828.0618571766.33

68()

5080420.073390518.90

14873354.389532709.98

19953774.4512923228.88

5080420.073390518.90

9202881.054078753.00

1115000.0095000.00

996000.001046000.00

79613.6750389.74

3479859.664262567.24

14873354.389532709.98

()

2578174.572708522.84

()

117639535.86118050079.97

48676476.02127782643.84

166316011.88245832723.81

69()

778871926.54751459659.56

840000000.001.50%2021/8/56840000000.00751459659.5610018791.8228218166.98803900.002000.00778871926.54

840000000.00751459659.5610018791.8228218166.98803900.002000.00778871926.54

“[2021]2379”202185840

10084000.0020248039.0020241231

8297796

“”2021811

2022211202784

70()

4901504.297480210.77

()

32177938.8533020442.6425139646.3040058735.19

()

20360093.615952106.7413329607.1412982593.21

“”

()

273077092.0010820.0010820.00273087912.00

2021858400000“”202221120241120241231

10820

71()

202220241231

0.4%0.6%

211

2021/8/51.0%1.5%100/840.00145570271.802027/8/4

20278488618.00

2.5%3.0%

145570271.80

145711652.80141381.00145570271.80

72()

769709547.16876596.16770586143.32

8104352.069392849.5617497201.62

777813899.2210269445.72788083344.94

1202185

8400000“”2022211

2024112024123110820.00

876596.16

9392849.56

()

50042494.4450042494.44

2024223

5000

10000

74.29/

1220245302023

74.29/

73.94/

202412311062460

273087912.000.39%20241062460

50034572.20

73()

2722869.57-36524.57-36524.572686345.00

74()

124747275.6411796680.36136543956.00

()

1747872568.351406312803.26

527611342.35461187200.35

11796680.3639411503.14

95207019.6080215932.12

2168480210.741747872568.35

()

2013757319.871068846998.711608896942.40869817519.73

594178.35103425.54

2014351498.221068950424.251608896942.40869817519.73

2013618392.021068591401.511601127030.90866290472.76

733106.20359022.747769911.503527046.97

2014351498.221068950424.251608896942.40869817519.73

1994468094.621059579176.671367392089.26775051412.35

757769911.503527046.97

19289225.259267822.04233734941.6491239060.41

2013757319.871068846998.711608896942.40869817519.73

1822445598.84982855789.251456056828.22794882010.57

191311721.0385991209.46152840114.1874935509.16

2013757319.871068846998.711608896942.40869817519.73

(%)

A 486607568.19 24.16

255325088.9412.68

B 244949660.14 12.16

C 179747831.05 8.92

D 108277396.97 5.38

1274907545.2963.30

()

6083128.239399133.16

2852510.272532827.05

2607054.974028199.92

1738036.652685466.61

1001777.131209757.62

295551.20286445.87

769095.469303.64

162578.88

14587153.9120313712.75

()

8310323.818314723.28

528653.83178684.03

55625.0541621.93

3703695.234240081.89

2191023.862057332.69

1589138.73857302.64

23200.0087854.56

690759.60652042.81

3139556.992356890.93

20231977.1018786534.76

()

39756740.0537300194.38

13584889.3213961350.98

2773477.844235270.06

1383670.481547308.89

2219353.862177434.87

1614746.251416681.67

515227.16554732.90

3816200.942383742.28

3922567.361554468.65

49421.7449206.27

3129081.002689769.08

72765376.0067870160.03

77()

151894098.87130112235.88

54656970.8956803484.15

42480397.2536484037.91

2713010.372960501.99

24105808.3218780684.80

502635.33135922.32

6263768.565414582.98

282616689.59250691450.03

()

38981457.3837234431.68

77043145.9674560139.38

4330580.961740160.16

515800.76506857.54

14701.39

-33215306.86-35063988.61

()

60723695.4278688463.25

19123127.4819632527.99

6412329.827310242.96

374736.51158516.35

86633889.23105789750.55

“”

()

-306148.15

-66000.00

78208.92111.89

384011.45

639123.00

-371939.231023246.34

()

25999647.005384104.00

()

4885076.75-748722.26

86085120.5317673297.55

-417315.66460855.47

90552881.6217385430.76

()

13452774.862671152.37

2927017.211788483.12

16379792.074459635.49

()

3069.503069.50

23302.49371806.1523302.49

26371.99371806.1526371.99

79()

9273.9171347.219273.91

63965.881661.9563965.88

73239.7973009.1673239.79

()

79398992.6039209312.88

-13313095.216735872.11

66085897.3945945184.99

593697239.74

[]89054585.96

804052.77

7065126.52

1096194.11

-33271075.86

1337013.89

66085897.39

()

527611342.35461187200.35

272277836.42273075798.08

1.941.69

801.941.69

527611342.35461187200.35

272386724.80273384602.85

1.941.69

()

3482089.569956872.85

12705735.7917700877.34

6009740.1624187263.43

11455007.2911779004.31

40892806.3318547718.84

23302.49371806.15

74568681.6282543542.92

11576598.4920833600.30

15455124.407672791.96

77967219.4876641192.89

1569651.681359168.37

24533110.8839095810.00

813308290.983481975.26

3454702.789405055.83

137864698.69158489594.61

932414977.89510000000.00

481553111.08959000000.00

50042494.44

3287487.523351649.90

2009.04

53331991.003351649.90

()

527611342.35461187200.35

90552881.6217385430.76

16379792.074459635.49

52462588.3144906006.10

2787115.022754881.30

823472276.533517346.08

14959125.1311361068.35

“”6204.4171347.21

“”-25999647.00-5384104.00

“”-2875095.43-12076198.36

“”305939.23-1023246.34

“”-20446081.5318405013.59

“”7132986.32-11669141.48

“”181135250.08-1078616457.13

“”-430948621.61-461865212.52

“”-589765631.101774843530.43

9392849.568442538.38

-163836726.04776699638.21

473482249.36497633801.81

497633801.81411789512.92

-24151552.4585844288.89

473482249.36497633801.81

16828.3114827.15

473407624.12497618974.66

57796.93

473482249.36497633801.81

8311958728.0528883123.08

11958728.0528883123.08

()

49688730.50

6354004.407.188445675125.23

1392.817.525710481.87

270391.152.0044541972.02

650421.205.32143461151.38

34997136.05

4845625.397.188434832296.00

30976.825.3214164840.05

8317953.12

1157135.887.18848317953.12

44756644.12

5779988.207.188441548867.18

426243.007.52573207776.94

()

449214.80579351.01

456159.281357762.22

841251281.112389150.44

5727178.656296170.21

()

151894098.87130112235.88

54656970.8956803484.15

42480397.2536484037.91

2713010.372960501.99

24105808.3218780684.80

502635.33135922.32

6263768.565414582.98

282616689.59250691450.03

()

(%)

30000.00100.00

DR Utilight Corp

10000.00100.00

Ltd.

85(%)

DR LASER

8146932.00100.00

Singapore Pte. Ltd.

5100.00100.00

()

6031351.85

—-306148.15

—

—-306148.15

()

68542280.3413329607.1411987545.36

121781082.4974147490.7096070891.21

862

20360093.615952106.7413329607.1412982593.21

87()

882

11-22-5

42162298.3642162298.3642162298.36

243096959.67243096959.67243096959.67

19953774.4519953774.4519953774.45

2578174.572578174.572578174.57

48676476.0248676476.0248676476.02

356467683.07356467683.07356467683.07

11-22-55

68613816.3968613816.3968613816.39

608550955.72608550955.72608550955.72

12923228.8812923228.8812923228.88

2708522.842708522.842708522.84

127782643.84127782643.84127782643.84

8911-22-55

820579167.67820579167.67820579167.67

()

90263751.0090263751.00

901.

90263751.0090263751.00

190263751.0090263751.00

260634057.27260634057.27

350897808.27350897808.27

()

39.94%

2.23%42.17%

()

“”

()

“”

()

91()

276001.30

8764081.849342802.26

92()

471053.006046725.4272672.001118883.68

932023

49.31/

()

Black-Scholes

17497201.62

()

9392849.569392849.568104352.068104352.06

()

20241028

2023

79.92/49.31/

10377201660352

94()

20241231

()

20241231

11549.29

()

20254242024

2025331

272497283103.9

106273940.37

()

2025424

20241231

()

951440801820.86439613535.92

12374134955.57153020023.82

2375863661.7346932093.28

3430747026.9534512126.78

4530500646.7819560224.79

520916445.971669116.79

972964557.86695307121.38

153970257.2498437339.22

818994300.62596869782.16

962

%%%%

74071299.577.6167691624.5591.396379675.0248606497.516.9947893997.5298.53712499.99

64946908.516.6860181540.6292.664765367.8945495512.726.5445495512.72100.00

9124391.060.947510083.9382.311614307.133110984.790.452398484.8077.10712499.99

898893258.2992.3986278632.699.60812614625.60646700623.8793.0150543341.707.82596157282.17

878342634.9090.2786278632.699.82792064002.21644491423.8792.6950543341.707.84593948082.17

20550623.392.1120550623.392209200.000.322209200.00

972964557.86100.00153970257.24818994300.62695307121.38100.0098437339.22596869782.16

97“”

137315948.7237315948.72100.0037315948.7237315948.72

28179564.008179564.00100.008179564.008179564.00

35952000.005952000.00100.00

45627679.002813839.5050.00

53968660.003968660.00100.00

63903056.791951528.4050.00

64946908.5160181540.6245495512.7245495512.72

1410796261.8920539813.085.00

12372328824.5737232882.4610.00

2367077438.2613415487.6520.00

3425232051.7412616025.8750.00

452168174.071734539.2680.00

5739884.37739884.37100.00

878342634.9086278632.69

983

47893997.5213945627.03100000.005952000.0067691624.55

50543341.7035801290.9966000.0086278632.69

98437339.2249746918.02100000.0066000.005952000.00153970257.24

100%

66000.00

(%)

191579670.00191579670.0017.2019134383.50

105754400.0033950261.95139704661.9512.546985233.10

50693450.0011691000.0062384450.005.603900245.00

45100000.007040000.0052140000.004.682607000.00

42285909.9942285909.993.804528528.99

435413429.9952681261.95488094691.9443.8237155390.59

()

995456359.7313117450.51

5456359.7313117450.51

1516274.0012083627.78

124018000.001693222.91

231687124.2932500.00

34139807.00

4591000.00

5260350.92

6221398.2914300508.61

765038.561183058.10

5456359.7313117450.51

1002

%%%%

6221398.29100.00765038.5612.305456359.7314300508.61100.001183058.108.2713117450.51

6221398.29100.00765038.565456359.7314300508.61100.001183058.1013117450.51

“”

101%

1516274.0025813.705.00

124018000.00401800.0010.00

231687124.29337424.8620.00

6221398.29765038.56

((

))

1183058.101183058.10

418019.54418019.54

765038.56765038.56

((

))

14300508.6114300508.61

10212

((

))

8079110.328079110.32

6221398.296221398.29

1183058.10418019.54765038.56

11424.0033348.00

5518000.0012999773.00

304850.00834468.54

387124.29432919.07

6221398.2914300508.61

(%)

11600000.00122325.72240000.00

103(%)

2800000.001212.8680000.00

3800000.001212.8680000.00

4800000.001212.8680000.00

5800000.001212.8680000.00

4800000.0077.16560000.00

()

412132065.00412132065.00374132065.00374132065.00

6031351.856031351.85

418163416.85418163416.85374132065.00374132065.00

1041

262000000.0038000000.00300000000.00

DR UTILIGHT CORP LTD 21132065.00 21132065.00

DR LASER SINGAPORE PTE. LTD. 40000000.00 40000000.00

51000000.0051000000.00

374132065.0038000000.00412132065.00

6337500.00-306148.156031351.85

1053

()

1824169998.72976602658.881291678148.04680118077.24

525102.8739305.65

1824695101.59976641964.531291678148.04680118077.24

1823961995.39976282941.791290886799.04679351831.69

733106.20359022.74791349.00766245.55

1824695101.59976641964.531291678148.04680118077.24

()

-306148.15

-66000.00

208.92111.89

-371939.23111.89

()

-6204.41

19123127.48

106

行情