产品结构优化盈利能力提升，入股引望合作升级

      1 34105.00 35841.96 140041.22 167746.37 197668.85 104.00 5.09 290.72 19.78 17.84 -3831.87 -2449.69 4160.24 7147.57 9431.04 -110.09 36.07 269.83 71.81 31.95 11.32 10.39 26.94 26.43 25.93 -2.54 -1.62 2.76 4.73 6.25 -28.34 -44.33 26.10 15.19 11.52 9.56 9.52 6.98 4.78 3.38 -33.55 -21.48 26.73 31.47 29.34 利润表 2022 2023 2024E 2025E2026E 2022 20232024E 2025E2026E 16365 13161 62937 96491131057 34105 35842140041 167746197669 2961 2968 11510 1286813539 30244 32119102321 123418146419 442 1868 5755 73538123 926 9043427 41054837 1002 2237 7673 91929748 4820 546518906 1845219767 3993 3529 11213 1420216046 1775 16532101 25162965 2213 2354 6538 76078762 1314 16964201 41943953 26976 26117 10562 14771187276 172 -1625 -166-323 41 2042 2082 21422242 -306 -424-1260 -1342-1581 9620 10730 10036 95368892 -72 -83-280 -335-395 346 195 348 250250 0 -0-0 -0-0 6910 9544 8093 66135106 -37 1789118 72112 162 153 76 00 -170 220 00 2992 2463 2389 22222055 281 133150 130125 20072 25128 23024 2076418545 522 548455 455455 47048 51245 12865 16847205821 -4927 -39948244 1420718766 2079 786 600 650680 33 48127 127127 25670 30150 84100 10820126362 36 13666 6666 4583 6640 23588 2799831985 0 00 00 32331 37576 10828 13685159027 -4930 -40818305 1426918827 1764 3082 2196 1355569 290 761246 21402824 3150 3387 3907 38843834 -5221 -41577059 1212816003 4914 6469 6104 52394404 -1389 -17072899 49816572 37245 44045 11439 14208163430 -3832 -24504160 71489431 1497 1510 1510 15101510 -2550 -151611066 1692321323 15295 17874 17874 1787417874 -5153 -42426901 1182515570 -5373 -7978 -3817 333012761 -2.5 -1.62.8 4.76.2 11420 11406 15566 2271432145 -1617 -4206 -1307 3674 10246 9802 7200 14259 26387 42390 202220232024E2025E2026E 47048 51245 12865 16847 205821 104.0% 5.1% 290.7% 19.8% 17.8% -70.8% 18.9% 306.4% 72.3% 32.1% 202220232024E2025E2026E - 13.9% 303.3% 69.3% 31.2% -5221 -4157 6392 11518 15362 - 40.6% 830.2% 52.9% 26.0% 2209 2581 2736 2820 2819 - 36.1% 269.8% 71.8% 31.9% 172 -16 25 -166 -323 -19.5% 588.0% 726.4% -32.4% 2.4% 37 -1789 -118 -72 -112 1107 8883 41164 19981 17150 11.3% 10.4% 26.9% 26.4% 25.9% 424 700 1062 565 578 -15.3% -11.6% 5.0% 7.2% 8.1% -1271 6203 51262 34646 35475 -14.4% -11.1% 5.9% 8.5% 9.5% 3262 3227 -20 523 550 -33.6% -21.5% 26.7% 31.5% 29.3% -2606 608 0 0 0 -8.1% -4.8% 3.2% 4.2% 4.6% 1714 -354 -410 57 74 -67.9% 365.4% 2679.8 -35.7% -29.6% -4154 -2973 -390 -466 -476 -31 -1292 -186 50 30 -28.3 -44.3 26.1 15.2 11.5 -562 1318 -885 -841 -785 3.2 3.0 0.8 0.6 0.5 137 13 0 0 0 9.6 9.5 7.0 4.8 3.4 7208 2579 0 0 0 0.0% 0.0% 0.0% 0.0% 0.0% -427 -3885 -25 166 323 -9.9 -25.4 7.2 2.4 0.4 6325 -1269 -1096 -626 -433 -18.5 -68.6 5.4 2.0 0.4 906 1958 49776 33555 34566 -9.2 -24.5 8.7 2.8 0.5 ifind