嘉戎技术_本次重大资产重组涉及的拟购买资产最近两年及一期的财务报告和审计报告（确实无法提供的，应当说明原因及相关资产的财务状况和经营成果）(申报稿)

[2026]361Z0250

4-1-111-6

4-1-222

1101001-11001-26(100037)

TEL:010-6600 1391 FAX:010-6600 1392

E-mail:bj@rsmchina.com.cn

https://www.rsm.global/china/

[2026]361Z0250

2025123120241231

20252024

2025123120241231

20252024

100%

20252024

4-1-320252024

4-1-420252024

4-1-54

4-1-65

4-1-7[2026]361Z0250

2026525

4-1-84-1-94-1-104-1-114-1-124-1-134-1-144-1-154-1-164-1-174-1-1820242025

()

()2017720178

2017430

40002017811

20251231

72530974.0036

91330110694565363872530974.00

1718

4-1-191.

111231

15%

()5%

0.5%1000

5%300

10.5%500

0.5%500

4-1-201

4-1-21

A.a

4-1-22b

B.a

A.B.C.

“”

“”“”

4-1-23“”

“”“”

4-1-24/

4-1-25A.

B.“”

“”“”

“”

4-1-26b

4-1-279.

10.

11.

4-1-282

4-1-293

4-1-304

4-1-315

1212

4-1-3212

A. /

4-1-331

4-1-341

A.B.C.D.

4-1-35E.

F.G.H. 30

4-1-366

A.B.A.B.

4-1-3722-

A.B.

22-

4-1-388

12.

4-1-3913.

4-1-405

14.

4-1-4115.

4-1-4216.

1“”3

4-1-433

17.

4-1-441

20%20%50%

A.B.

4-1-45C.

A.B.C.D.

4-1-4637

4-1-474

18.

5-4052.38-19

4-1-4819.

5-405.002.38-19

5-105.009.50-19

4-55.0019-23.75

3-55.0019-31.67

20.

4-1-4921.

4-1-5022.

4-1-513

A.B.C.D.E.

23.

4-1-5224.

4-1-5325.

4-1-54A.

A.B.C.

4-1-55D.

;

4-1-56A.

B.C.

26.

27.

4-1-573

4-1-586

28.

4-1-5950

4-1-6013

4-1-612

FOB/CIF/C&F

EXW

DAP

4-1-6229.

4-1-6330.

4-1-64A.

B.A.B.

A.B.

4-1-65A.

A.B.

4-1-664

4-1-6731.

4-1-6826

4-1-694

(

)

A. B.

4-1-70A.

4-1-7111

32.

2022

136

33.

4-1-722

34.

4-1-732

35.

2023102517[2023]21

17202411202411

1717

202432024202412

618

2024

4-1-740

13%9%6%

5%7%

15%

25%

((2011)4(

(2011)100)13%

(202343)20231120271231

20221224

GR202233005200

4-1-7520251219

GR202533007918

2024202515%

2024126

GR202433000262

2024202515%

2023128

GR202333004172 2024 2025

15%

202312

10025%20%

25%20%

20271231

202382

202312

20231120271231

4-1-761.

2025123120241231

1629.141629.14

151705173.5093401216.91

58585856.43790889.11

210292659.0794193735.16

123.26%

202511860000.002.1

880750.1057700000.00

2024785714.16

20251231

2025123120241231

310480828.8430085263.89

2025123120241231

6787971.226787971.2252388721.2052388721.20

2025123120241231

4836159.9323822068.17

4-1-772025123120241231

4836159.9323822068.17

20251231

(%)(%)

6787971.22100.006787971.22

20241231

(%)(%)

52388721.20100.0052388721.20

2025123120241231

150998749.2834928443.83

1215075731.7453136974.74

2324678592.998123996.72

344683624.6911968500.00

4511565690.021365797.98

5980519.85573959.60

107982908.57110097672.87

22827215.9117546116.99

85155692.6692551555.88

4-1-782

20251231

(%)(%)

3538850.003.283438850.0097.17100000.00

104444058.5796.7219388365.9118.5685055692.66

107982908.57100.0022827215.9121.1485155692.66

20241231

(%)(%)

315000.000.29315000.00100.00

109782672.8799.7117231116.9915.7092551555.88

110097672.87100.0017546116.9915.9492551555.88

*20251231:

20251231

3153850.003153850.00100.00

385000.00285000.0074.03

3538850.003438850.0097.17

20241231:

20241231

315000.00315000.00100.00

*20251231

4-1-792025123120241231

150998749.282549937.465.0034928443.831746422.205.00

1-214875731.741487573.1710.0053121974.745312197.4710.00

2-324593592.994918718.6020.008123996.721624799.3420.00

3-44623774.692774264.8160.0011968500.007181100.0060.00

4-58471690.026777352.0280.001365797.981092638.3880.00

5880519.85880519.85100.00273959.60273959.60100.00

104444058.5719388365.9118.56109782672.8717231116.9915.70

2024122025123131

315000.003323850.00200000.003438850.00

17231116.992157248.9219388365.91

17546116.995481098.92200000.0022827215.91

2023122024123131

5100000.0015000.004800000.00315000.00

15510218.331720898.6617231116.99

20610218.331735898.664800000.0017546116.99

20244800000.00

4-1-805

2025

62554792.0050.71%

12755159.14

2024

77512568.2760.83%

7260016.94

2025123120241231

3433159.8013427770.51

20251231

3433159.80

20241231

13427770.51

20251231

4-1-8120251231

3433159.80

20241231

13427770.51

20251231

2025123120241231

22125169.8330788989.13

2025123120241231

(%)(%)

11550983.8979.3412508675.3699.34

12372668.5219.064600.550.04

231374.880.0748100.000.38

330000.001.5330000.000.24

1955027.29100.0012591375.91100.00

4-1-8221

2025827191.08

42.31%

202410009443.62

79.49%

2025123120241231

2380657.423089388.91

2025123120241231

11838917.28560491.06

12342200.001088080.00

23359840.001967688.00

3490000.005000.00

455000.007500.00

57500.00

2643457.283628759.06

262799.86539370.15

2380657.423089388.91

2025123120241231

1776200.713445118.00

867256.57183641.06

2643457.283628759.06

262799.86539370.15

2380657.423089388.91

4-1-83A. 2025 12 31

2643457.28262799.862380657.42

20251231

2643457.289.94262799.862380657.42

20251231

B. 2024 12 31

3628759.06539370.153089388.91

20241231

3628759.0614.86539370.153089388.91

20241231

4-1-8420241231

(())

20241231

539370.15539370.15

20241231

-276570.29-276570.29

20251231

262799.86262799.86

(())

20231231

296160.99296160.99

20231231

243209.16243209.16

4-1-8512

(())

20241231

539370.15539370.15

20251231(%)

ASTOM

CORPORATION 626951.33 1 23.72 31347.57

500000.00118.9125000.00

1200000.00

500000.001-218.9160000.00100000.002-3

200000.00

150000.001-25.6715000.00

140000.002-35.3028000.00

1916951.3372.51159347.57

20241231(%)

2421588.001-2546000.00

2-31875588.00

66.73429717.60

1100000.00

300000.001-2200000.008.2725000.00

300000.001-28.2730000.00

150000.0014.137500.00

86401.6512.384320.08

4-1-8620241231(%)

3257989.6589.78496537.68

2025123120241231

63624041.541442167.5062181874.0470442413.06929352.2769513060.79

18408142.26980669.3017427472.9619818944.35467019.0019351925.35

23102603.644528518.8118574084.8335534082.762665081.5332869001.23

62573852.24814469.9361759382.3190268620.981780578.9088488042.08

334877.05334877.05304660.28304660.28

392974.67392974.67342676.20342676.20

168436491.407765825.54160670665.86216711397.635842031.70210869365.93

2024122025123131

929352.27971944.03459128.801442167.50

467019.00513650.30980669.30

2665081.533182136.981318699.704528518.81

1780578.90968018.201934127.17814469.93

5842031.705635749.513711955.677765825.54

202312

202412

3131

643952.69320963.5035563.92929352.27

174723.32292295.68467019.00

573925.632301589.80210433.902665081.53

91742.051688836.851780578.90

1484343.694603685.83245997.825842031.70

4-1-879.

20251231

15377006.70768850.3414608156.36

9672129.70483606.499188523.21

5704877.00285243.855419633.15

20241231

17319694.50865984.7316453709.77

1614500.0080725.001533775.00

15705194.50785259.7314919934.77

20251231

(%)(%)

5704877.00100.00285243.855.005419633.15

20241231

(%)(%)

15705194.50100.00785259.735.0014919934.77

4-1-8820251231

20251231

5704877.00285243.855.00

20241231

15705194.50785259.735.00

202412

202512

785259.73-500015.88285243.85

20231220241231/31

1051707.71-266447.98785259.73

10.

2025123120241231

5707667.129719640.20

285383.36485982.01

5422283.769233658.19

11.

2025123120241231

3794779.90579823.92

199099.7535766.35

31631.254862.10

4025510.90620452.37

4-1-8912.

2025123120241231

12511816.39643398.8211868417.5720126733.771009816.6919116917.08

-1133075.84-1133075.84-313498.38-313498.38

5707667.12285383.365422283.769719640.20485982.019233658.19

7937225.11358015.467579209.6510720591.95523834.6810196757.27

20251231

12511816.39643398.8211868417.57

20251231

12511816.395.14643398.8211868417.57

20251231

20126733.771009816.6919116917.08

4-1-9020126733.771009816.6919116917.08

20241231

20126733.775.021009816.6919116917.08

20241231

202412

202512

3131

1009816.69-366417.87643398.82

2023122024123131

1486704.18-476887.491009816.69

13.

2025

202412

211.64-211.64

4-1-91202512202512

3131

2024

202312

17096.0020000.00-36884.36

202412202512

3131

211.64

14.

2025

2024122025123131

1894763.99220454.122115218.11

684781.89

4-1-922024

2023122024123131

1478951.31300000.00115812.681894763.99

905236.01

15.

2025

1.202412311739698.431739698.43

4.202512311739698.431739698.43

1.2024123145592.0845592.08

2.68388.1268388.12

168388.1268388.12

4.20251231113980.20113980.20

1.20241231

2.244418.23244418.23

1244418.23244418.23

4-1-933.

4.20251231244418.23244418.23

1.202512311381300.001381300.00

2.202412311694106.351694106.35

2024

1.20231231

2.1739698.431739698.43

4.202412311739698.431739698.43

1.20231231

2.45592.0845592.08

145592.0845592.08

4.2024123145592.0845592.08

1.20231231

4.20241231

1.202412311694106.351694106.35

2.20231231

220251231

16.

2025123120241231

225043030.77218558210.27

4-1-942025123120241231

225043030.77218558210.27

2025

1.202412

31192747656.712205481.424115885.3086541336.729974353.75295584713.90

365921.23349548.68655161.4230802363.95680897.2732853892.55

1365921.23349548.68655161.4230718417.09680897.2732769945.69

83946.8683946.86

156046.741426986.782990894.854573928.37

4.202512

193113577.942555030.104614999.98115916713.897664356.17323864678.0831

1.202412

3134213089.011334285.713235547.2832527393.445716188.1977026503.63

11993294.85389626.71440769.6210512625.111272772.1024609088.39

111993294.85389626.71440769.6210512625.111272772.1024609088.39

145838.60240090.502428015.612813944.71

1145838.60240090.502428015.612813944.71

4.202512

46206383.861723912.423530478.3042799928.054560944.6898821647.3131

1.202412

4.202512

1.202512146907194.08831117.681084521.6873116785.843103411.49225043030.77

4-1-952.202412

31158534567.70871195.71880338.0254013943.284258165.56218558210.27

2024

1.202312

31192493983.062095676.114031503.9581252310.909916675.42289790149.44

2.253673.65109805.31278328.975406095.85470277.806518181.58

1109805.31278328.974831386.10470277.805689798.18

253673.65574709.75828383.40

193947.62117070.03412599.47723617.12

4.202412

192747656.712205481.424115885.3086541336.729974353.75295584713.9031

1.202312

3121929366.791022007.362978099.8723037895.204742619.1953709988.41

12283722.22312278.35441417.309616232.331181652.5823835302.78

112283722.22312278.35441417.309616232.331181652.5823835302.78

183969.89126734.09208083.58518787.56

4.202412

34213089.011334285.713235547.2832527393.445716188.1977026503.6331

1.202312

4.202412

1.202412

31158534567.70871195.71880338.0254013943.284258165.56218558210.27

2.202312170564616.271073668.751053404.0858214415.705174056.23236080161.03

4-1-9631

20251231

82423687.00

688197.99

83111884.99

17.

2025123120241231

26125442.567461551.05

997099.70235885.79

27122542.267697436.84

2025123120241231

25132855.5625132855.566838910.256838910.25

992587.00992587.00622640.80622640.80

26125442.5626125442.567461551.057461551.05

2025

2024122025123131

29910000.006838910.2518293945.3125132855.56

4-1-97(%)(%)

93.38

2024

2023122024123131

29910000.00350943.406487966.856838910.25

(%)(%)

25.14

18.

2025

1.2024123112166878.1112166878.11

2.4271688.474271688.47

3.3035803.853035803.85

4.2025123113402762.7313402762.73

1.202412313153061.093153061.09

2.3635521.843635521.84

13635521.843635521.84

3.3035803.853035803.85

13035803.853035803.85

4-1-984.202512313752779.083752779.08

1.20241231

4.20251231

1.202512319649983.659649983.65

2.202412319013817.029013817.02

2024

1.202312313481013.483481013.48

2.8685864.638685864.63

4.2024123112166878.1112166878.11

1.202312311241430.771241430.77

2.1911630.321911630.32

11911630.321911630.32

4.202412313153061.093153061.09

1.20231231

4.20241231

1.202412319013817.029013817.02

2.202312312239582.712239582.71

19.

4-1-992025

1.2024123124090464.003658656.122244339.62127609.0030121068.74

2.346534.67346534.67

1346534.67346534.67

4.2025123124090464.004005190.792244339.62127609.0030467603.41

1.202412313282145.91694288.502015172.7981492.366073099.56

2.481897.56769685.0320833.5446116.641318532.77

1481897.56769685.0320833.5446116.641318532.77

4.202512313764043.471463973.532036006.33127609.007391632.33

1.20241231

4.20251231

1.20251231

20326420.532541217.26208333.2923075971.08

2.20241231

20808318.092964367.62229166.8346116.6424047969.18

2024

1.2023123124090464.002302220.492244339.62302979.8128940003.92

2.1356435.6376861.041433296.67

11356435.6376861.041433296.67

3.252231.85252231.85

1252231.85252231.85

4-1-1004.2024123124090464.003658656.122244339.62127609.0030121068.74

1.202312312800248.35153481.361702047.83247023.214902800.75

2.481897.56540807.14313124.9686701.001422530.66

1481897.56540807.14313124.9686701.001422530.66

3.252231.85252231.85

1252231.85252231.85

4.202412313282145.91694288.502015172.7981492.366073099.56

1.20231231

4.20241231

1.20241231

20808318.092964367.62229166.8346116.6424047969.18

2.20231231

21290215.652148739.13542291.7955956.6024037203.17

220251231

20.

2025

2024123120251231

477903.22174919.20302984.02

825000.00846491.90598404.871073087.03

1302903.22846491.90773324.071376071.05

2024

20231231

202412

578837.62100934.40477903.22

900000.0075000.00825000.00

1478837.62175934.401302903.22

4-1-10121.

2025123120241231

8779094.111292422.296708016.431006202.47

23709922.343555878.9819085292.342862263.07

40546984.136082047.6234206498.405130974.76

6484003.07972600.46

2599700.00389955.001965400.00294810.00

6481981.21972297.185163917.55774587.63

6517353.43977603.014117699.47617654.92

9644631.83772578.049057550.91499855.04

684781.89102717.28905236.01135785.40

105448452.0115118099.8681209611.1111322133.29

2025123120241231

490828.8473624.3385263.8912789.58

9649983.65773380.829013817.02493294.96

4380079.00657011.865112460.19766869.03

12019813.321802972.0011957277.511793591.63

26540704.813306989.0126168818.613066545.20

202512

3120251231

202412

3120241231

3306989.0111811110.853066545.208255588.09

3306989.013066545.20

4-1-1022025123120241231

283881.7588084.85

24809100.0012600836.91

25092981.7512688921.76

2025123120241231

2027490076.63490076.63

20283518833.853518833.85

20298591926.438591926.43

203012208263.09

24809100.0012600836.91

22.

2025123120241231

9672129.70483606.499188523.211614500.0080725.001533775.00

297504.13297504.136637033.886637033.88

30840291.6730840291.67

40809925.50483606.4940326319.018251533.8880725.008170808.88

23.

20251231

11860000.0011860000.00

880750.10880750.10

57700000.0057700000.00

4836159.934836159.93

132786571.35103438436.46

11216700.009332227.02

219280181.38188047573.51

4-1-10320241231

785714.16785714.16

23822068.1723822068.17

192747656.71158534567.70

24090464.0020808318.09

241445903.04203950668.12

24.

2025123120241231

4333434.50

20251231

25.

2025123120241231

18872528.2513020216.99

9672522.814871099.33

10931089.0611182199.24

39476140.1229073515.56

26.

2025123120241231

2044686.562034685.98

27.

4-1-1042025123120241231

108945622.33153393030.53

20251231

16460176.99

20241231

16460176.99

6304424.7821

6063515.04

5829196.45

34657313.26

2025-44447408.20

28.

2024122025123131

12939480.4169680262.6967326480.1615293262.94

-263631.693545743.153514656.27294718.57

13203112.1073226005.8470841136.4315587981.51

2023122024123131

11168604.8968986544.7767215669.2512939480.41

-356009.223113109.193205486.72263631.69

11524614.1172099653.9670421155.9713203112.10

2024122025123131

12199175.3461988989.2859624415.8714563748.75

4-1-1052024122025123131

28000.502102224.002099601.7030622.80

181246.272183521.662182382.59182385.34

153825.391922391.191914577.61161638.97

27420.88261130.47267804.9820746.37

864.002520653.952520653.95864.00

530194.30884873.80899426.05515642.05

12939480.4169680262.6967326480.1615293262.94

2023122024123131

10563239.1660879037.0759243100.8912199175.34

3200.002830141.672805341.1728000.50

150085.202117591.562086430.49181246.27

132348.021804829.841783352.47153825.39

17737.18312761.72303078.0227420.88

864.002246260.002246260.00864.00

451216.53913514.47834536.70530194.30

11168604.8968986544.7767215669.2512939480.41

20241231

202512

263631.693545743.153514656.27294718.57

1.255138.373438302.523407653.19285787.70

2.8493.32107440.63107003.088930.87

263631.693545743.153514656.27294718.57

20231231

202412

356009.223113109.193205486.72263631.69

1.343733.053010859.163099453.84255138.37

2.12276.17102250.03106032.888493.32

356009.223113109.193205486.72263631.69

4-1-10629.

2025123120241231

984942.445095807.40

2949898.377934690.34

208097.192062881.28

204162.26256154.13

87430.29109775.37

58286.9473183.59

1167017.831240076.77

322461.39322440.00

157720.4373129.93

27.3226.91

6140044.4617168165.72

30.

2025123120241231

7397887.246159792.52

2025123120241231

1590456.001549497.00

4298602.34720216.55

1508828.903890078.97

7397887.246159792.52

31.

2025123120241231

3793763.101713456.48

32.

4-1-1072025123120241231

6581687.254405856.17

4836159.9323822068.17

11417847.1828227924.34

33.

2025123120241231

8167704.907816189.10

409683.96621297.78

7758020.947194891.32

3793763.101713456.48

3964257.845481434.84

34.

2025123120241231

6481981.215163917.55

35.

20241231

20251231

2035406.87634300.0061731.462607975.41

2023123120241231

141177.851965400.0071170.982035406.87

36.

12025

2024122025123131%

32513404.0032513404.0044.83

14579222.00600000.0013979222.0019.27

4416013.004416013.006.09

4879692.00885288.003994404.005.51

2922498.002922498.004.03

4-1-1082024122025123131%

3680011.00826623.002853388.003.93

()2070393.002070393.002.85

2199910.00500000.001699910.002.34

1827704.00365541.001462163.002.02

905776.00905776.001.25

1957766.001061000.00896766.001.24

()887700.00887700.001.22

()799842.00799842.001.10

797500.00797500.001.10

755000.00755000.001.04

580000.00130000.00450000.000.62

532100.00115000.00417100.000.58

409895.00409895.000.57

535000.00235000.00300000.000.41

2107187.002107187.00

1740000.001740000.00

1611204.001611204.00

851623.00851623.00

813770.00813770.00

715885.00715885.00

690000.00690000.00

560000.00560000.00

499981.00499981.00

428108.00428108.00

4-1-10920241231

202512

31%

355000.00355000.00

300000.00300000.00

256938.00256938.00

205579.00205579.00

53003404.0035381297.0015853727.0072530974.00100.00

22024

2023122024123131%

14579222.0014579222.0027.51

4879692.004879692.009.21

4416013.004416013.008.33

3680011.003680011.006.94

2922498.002922498.005.51

2199910.002199910.004.15

2107187.002107187.003.98

2018904.00407700.001611204.003.04

1957766.001957766.003.69

1827704.001827704.003.45

1740000.001740000.003.28

1541623.00690000.00851623.001.61

100

4-1-1102023122024123131%

905776.00905776.001.71

813770.00813770.001.54

755000.00755000.001.42

715885.00715885.001.35

599842.00599842.00

580000.00580000.00

580000.00580000.001.09

560000.00560000.001.06

535000.00535000.001.01

532100.00532100.001.00

499981.00499981.000.94

455000.00100000.00355000.000.67

428108.00428108.000.81

409895.00409895.000.77

300000.00300000.000.57

256938.00256938.000.48

205579.00205579.000.39

799842.00799842.001.51

887700.00887700.001.67

690000.00690000.001.30

53003404.002377542.002377542.0053003404.00100.00

101

4-1-11137.

12025

2024123120251231

240208196.65330472430.001117476.15569563150.50

4146399.472448853.966595253.43

244354596.12332921283.961117476.15576158403.93

22024

2023123120241231

240208196.65240208196.65

1764349.872382049.604146399.47

241972546.522382049.60244354596.12

38.

12025

2024122025123131

-769450.61220454.1233068.12187386.00-582064.61

22024

102

4-1-1122023122024123131

-867891.39115812.6817371.9098440.78-769450.61

39.

12025

2024123120251231

2295281.383400679.671689010.374006950.68

22024

20231231

20241231

932109.282883691.021520518.922295281.38

40.

12025

20251120251231

25044230.124734036.5629778266.68

22024

20241120241231

20561259.844482970.2825044230.12

41.

103

4-1-11320252024

236547894.99211995853.23

30759462.2944936033.24

4734036.564482970.28

10600680.8015901021.20

251972639.92236547894.99

42.

20252024

281224666.29184689514.34237435432.93139380375.26

13757263.806792780.6914046199.906806043.11

294981930.09191482295.03251481632.83146186418.37

20252024

221420769.15146010383.64161810170.8693014131.20

52583653.3628944813.2966406539.8840104179.84

7220243.789734317.419218722.196262064.23

13757263.806792780.6914046199.906806043.11

294981930.09191482295.03251481632.83146186418.37

289490719.44188924141.45229731062.50138535536.84

5491210.652558153.5821750570.337650881.53

294981930.09191482295.03251481632.83146186418.37

104

4-1-11443.

20252024

1091966.291215045.53

467900.42520657.19

311933.59347104.80

2573805.832629138.52

322461.39322454.26

392337.01155159.03

99.3235.88

5160503.855189595.21

44.

20252024

9390756.029105038.85

1059559.001113626.09

887282.99858916.37

861935.07834091.25

923522.43562295.27

180400.00114800.00

38113.31294229.60

13341568.8212882997.43

45.

20252024

14430849.6713588805.64

6195062.834903475.55

5179725.254895005.79

2488203.673041127.36

948253.93856849.60

703185.381061902.11

521615.51661544.55

648262.42474353.54

31115158.6629483064.14

46.

105

4-1-11520252024

16123969.2214830598.09

5752290.456479205.02

2634365.782444228.36

1055436.89638212.69

120850.37106470.50

344400.00311600.00

28913.5916496.23

967726.971097170.43

27027953.2725923981.32

47.

20252024

313086.73240020.17

313086.73119197.94

1107630.67771023.80

-794543.94-531003.63

-654954.19-736623.88

-782305.24-1366803.89

34593.3220213.30

-2197210.05-2614218.10

48.

20252024

2907586.737931556.56

7553219.375265525.06

61731.4671170.98

1191460.361495344.26

175.20

11714173.1214763596.86

49.

20252024

-211.64-36884.36

1363581.13587843.08

-636931.56

106

4-1-11620252024

1363369.49-85972.84

50.

20252024

-490828.8485263.89

51.

20252024

-5281098.923064101.34

276570.29-243209.16

366417.87476887.49

-4638110.763297779.67

52.

20252024

-5635749.51-4603685.83

97134.39322222.98

-244418.23

-5783033.35-4281462.85

53.

20252024

-868858.24-5561.94

54.

20252024

660238.571865.30660238.57

8213.600.918213.60

668452.171866.21668452.17

55.

107

4-1-11720252024

41965.12

15398.2324702.3015398.23

21058.06200802.4221058.06

3600.0039557.523600.00

571.39

40056.29307598.7540056.29

56.

20252024

6115372.877980842.60

-3588590.88-3372370.36

2526781.994608472.24

20252024

31958425.4947897704.71

/4793763.827184655.71

98054.52477007.01

52931.88-51803.28

278297.64281848.14

641683.44433774.23

-3337981.06-3722542.22

31.755532.65

2526781.994608472.24

57.

20252024

8187694.577230925.06

1766055.75

108

4-1-11820252024

1021630.67771023.80

53349.92290144.37

5995597.81

11028730.9114287691.04

20252024

18694142.0521422586.99

11955035.94

3905005.91379969.84

34554183.9021802556.83

20252024

723780000.00232280000.00

20252024

1092224291.67242280000.00

320000.00

1092224291.67242600000.00

20252024

2398090.432403090.43

1365000.00

3763090.432403090.43

202412

202512

3131

10600680.8010600680.80

1713456.484046323.901966017.283793763.10

109

4-1-119202412

202512

3131

5481434.844332250.38261904.765587522.623964257.84

7194891.3218979255.0812828602.845587522.627758020.94

202312

202412

3131

5000000.00126020.855126020.85

15901021.2015901021.20

1650401.331766583.69362426.641341101.901713456.48

313213.268751935.341870257.281713456.485481434.84

6963614.5926545561.0823259725.973054558.387194891.32

58.

20252024

29431643.5043289232.47

5783033.354281462.85

4638110.76-3297779.67

24677476.5123880894.86

3635521.841911630.32

1318532.771422530.66

773324.07175934.40

“”868858.245561.94

“”41965.12

“”-490828.84-85263.89

“”500704.46-62055.06

“”-1363369.4930604.84

“”-3588590.88-2731476.74

“”-640893.62

110

4-1-12020252024

“”42103893.93-4510417.59

“”51822060.85-31953157.95

“”-67202725.1751571216.29

4160523.263745221.70

97068169.1687075210.93

139851908.9793408021.00

93408021.0061411260.18

46443887.9731996760.82

2025123120241231

139851908.9793408021.00

1629.141629.14

139845173.5093401216.91

5106.335174.95

139851908.9793402846.05

59.

20251231

2025123120251231

1349184.867.02889483150.54

170947.028.23551407834.18

6248.007.028843915.94

111

4-1-1212025123120251231

145915245.080.0447976536565.23

3358.007.028823602.71

3607.008.235529705.45

20241231

2024123120241231

2932998.627.188421083567.28

429478.687.18843087264.54

166031658.920.0462337676141.69

2095.007.188415059.70

60.

20252024

94029.20139697.84

11703.21

313086.73119197.94

2505903.892545130.80

20252024

13508300.8713762663.70

112

4-1-12220252024

202615466910.06

202718826624.89

20281716865.47

20252024

16123969.2214830598.09

5752290.456479205.02

2634365.782444228.36

1055436.89638212.69

120850.37106470.50

344400.00311600.00

28913.5916496.23

967726.971097170.43

27027953.2725923981.32

(%)

2500100.00

113

4-1-123(%)

2000

100.00

1000

100.00

1000

100.00

500

100.00

100

100.00

100

100.00

300

75.00

100

70.00

5060.00

500

51.005.00

4555.56

2025649%2025

62751%100.00%

/1365000.00

——1365000.00

——

/1365000.00

114

4-1-124/247523.85

1117476.15

20251231/202520241231/2024

211.64

-211.64-36884.36

——-211.64-36884.36

——

——-211.64-36884.36

2024123120251231

-32021.03-32021.03

20251231

20241231

12025

202412

31202512/

2035406.87634300.0061731.462607975.41

115

4-1-12522024

202312

31202412/

141177.851965400.0071170.982035406.87

20252024/

61731.4671170.98

10460806.1013197081.62

10522537.5613268252.60

116

4-1-1261

117

4-1-127(

)

50.71%60.83%

72.51%89.78%

20251231

118

4-1-12820251231

4333434.504333434.50

38537269.48938870.6439476140.12

7397887.247397887.24

3793763.103793763.10

4836159.934836159.93

3964257.843964257.84

58898514.254903128.4863801642.73

20241231

29073515.5629073515.56

6159792.526159792.52

1713456.481713456.48

23822068.1723822068.17

5481434.845481434.84

60768832.735481434.8466250267.57

119

4-1-1294.

2025

57481060.07

54810324.63

57481060.07

2024

63579511.30

46339563.94

63579511.30

120

4-1-1301.20251231

20251231

310480828.84310480828.84

3433159.803433159.80

2115218.112115218.11

2.20241231

20241231

30085263.8930085263.89

13427770.5113427770.51

1894763.991894763.99

121

4-1-1311.

44.8269%

20252024

312274.36506446.93

20252024

223241.15192707.96

2831.85

122

4-1-1322

110000000.002019/5/202027/12/31

30000000.002024/6/212029/6/20

10000000.002020/5/12027/5/1

20252024

4077916.573968657.25

202512202412

2025123120241231

44420.0072500.00

2025123120241231

38250.00

12025

2023

65000.00456130.0765000.00429000.00

123

4-1-1332023

22024

2023

20252024

6595253.434146399.47

12025

20232448853.96

22024

20232382049.60

124

4-1-1341.

202512311558

122.6

1()()2021

()2024

616

780.00406.20

2024715

390.0067.75

2025821

328.271186.00

195.002025

892026221

328.27390.002026

317

2026311

125

4-1-135780.00656.55

2026427

130152.45

22023

9 1.2 /h 2024 1

2025727

55.6067.0020251226

20264

20251231

56.78

()()2021

()2026427

420.00

140.00642.84

126

4-1-13620251127

“”19100%2026525

100%135044.29

ASTOM 2018 8

()

ASTOM ASTOM

ASTOM 2018 8 30 2038 8 29

20188302028830

ASTOM ASTOM

127

4-1-1372025123120241231

153511400.0849098717.99

115071528.2053136974.74

224678592.998123996.72

34683624.6911968500.00

411565690.021365797.98

5980519.85473959.60

110491355.83124167947.03

22792338.6817264395.65

87699017.15106903551.38

20251231

(%)(%)

3538850.003.203438850.0097.17100000.00

106952505.8396.8019353488.6818.1087599017.15

103750717.3593.9019353488.6818.6584397228.67

3201788.482.903201788.48

110491355.83100.0022792338.6820.6387699017.15

20241231

(%)(%)

315000.000.25315000.00100.00

123852947.0399.7516949395.6513.69106903551.38

106048246.1485.4116949395.6515.9889098850.49

17804700.8914.3417804700.89

124167947.03100.0017264395.6513.90106903551.38

20251231

128

4-1-13820251231

3153850.003153850.00100.00

385000.00285000.0074.03

3538850.003438850.0097.17

20251231

2025123120241231

150309611.602515480.585.0031294017.101564700.865.00

1-214871528.201487152.8210.0053121974.745312197.4710.00

2-324593592.994918718.6020.008123996.721624799.3420.00

3-44623774.692774264.8160.0011968500.007181100.0060.00

4-58471690.026777352.0280.001365797.981092638.3880.00

5880519.85880519.85100.00173959.60173959.60100.00

103750717.3519353488.6818.65106048246.1416949395.6515.98

2024122025123131

315000.003323850.00200000.003438850.00

16949395.652404093.0319353488.68

17264395.655727943.03200000.0022792338.68

20231220241231

5100000.0015000.004800000.00315000.00

15354070.331595325.3216949395.65

20454070.331610325.324800000.0017264395.65

129

4-1-1394

2025

62554792.0049.71%

12755159.14

2024

88812814.1562.76%

6952416.94

2025123120241231

205226905.37128395929.44

2025123120241231

1204822221.37125889071.61

12172200.001070540.00

23342300.001937688.00

3460000.005000.00

455000.007500.00

57500.00

205409221.37128909799.61

182316.00513870.17

205226905.37128395929.44

130

4-1-1402025123120241231

1499720.003222928.00

70000.003371.44

203839501.37125683500.17

205409221.37128909799.61

182316.00513870.17

205226905.37128395929.44

A. 2025 12 31

205409221.37182316.00205226905.37

20251231

205409221.370.09182316.00205226905.37

11569720.0011.61182316.001387404.00

203839501.37203839501.37

205409221.370.09182316.00205226905.37

B. 2024 12 31

128909799.61513870.17128395929.44

20241231

131

4-1-141%

128909799.610.40513870.17128395929.44

13226299.4415.93513870.172712429.27

125683500.17125683500.17

128909799.610.40513870.17128395929.44

(())

20241231513870.17513870.17

20241231

-331554.17-331554.17

20251231182316.00182316.00

(())

20231231274443.81274443.81

20231231

132

4-1-14212

(())

239426.36239426.36

20241231513870.17513870.17

20251231(%)

11729603.0415.71

175559087.84185.47

2892748.4811.41

13658062.0116.65

500000.0010.2425000.00

204339501.3799.4825000.00

20241231(%)

118645750.17192.04

7037750.0015.46

2421588.00546000.002-1.88429717.60

31875588.00

133

4-1-14320241231(%)

300000.00100000.001-0.2325000.00

2200000.00

300000.001-20.2330000.00

128705088.1799.84484717.60

2025123120241231

63871105.1163871105.1154629105.1154629105.11

211.64211.64

63871105.1163871105.1154629316.7554629316.75

2024123120251231

12935397.0957400.0012877997.09

27780008.02295200.0028075208.02

1575000.001665000.003240000.00

300000.00300000.00

2050000.00950000.00450000.002550000.00

6788700.00789200.007577900.00

3200000.006050000.009250000.00

54629105.119749400.00507400.0063871105.11

134

4-1-1442023123120241231

12902597.0932800.0012935397.09

27484808.02295200.0027780008.02

1275000.00300000.001575000.00

300000.00300000.00

2050000.002050000.00

900000.005888700.006788700.00

3200000.003200000.00

44912405.119716700.0054629105.11

2025

202412

211.64-211.64

202512202512

3131

2024

202312

135

4-1-145202312

17096.0020000.00-36884.36

202412202412

3131

211.64

20252024

296914848.54218438911.63234771431.90162477677.14

13629401.786788530.6913907446.986806043.11

310544250.32225227442.32248678878.88169283720.25

20252024

7000000.00

1363581.13587843.08

-211.64-36884.36

8363369.49550958.72

20252024

-868858.24-47527.06

7614950.835336696.04

1854409.97673106.97

200000.004800000.00

136

4-1-1464-1-1474-1-1484-1-1494-1-1504-1-151

行情