爱康医疗2023 中期报告

2023 Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DrivePO Box 2681Grand CaymanKY1-1111Cayman Islands Eric Wang 102 3485 108 1016-19 Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands 1789.HK Link Market Services (Hong Kong) Pty Limited28161601 www.ak-medical.net 2023 20236306.4922.1%,1.335.2% 20233D 202353D3DOsteo MatchApolloTCBridge 3D 2023822 2023 2023630648.722.1%132.65.2% 3D 202320236 30552.521.2% 3D3D3D3D 20229202333D 202363050.210.8% 3D43D62 Innovative Costomized Orthopedic SolutionICOS3D3D3D 20232ICOS3D 202363027.831.5% 3D 3D3D3D 20233D (1)Osteo MatchPEEKOsteo MatchAI (2)ApolloACCF3D (3)TCBridge3D (4)ReTruss3D CT 20233D 83173D43D 20232023 2023Pathways 2023Pathways 3D202320030 – Visual Treatment SolutionVTSVTS VTS 20233D 20236 30648.7202222.1%2023202320236 3020226305.2% (1)3D(2)3D(3)3D(4)(5) 2023630648.72022630531.222.1% 2023630341.52022630327.94.2%2023630211.02022630128.164.7% 2023 3D20236 3050.2202263045.310.8%20233D 20236 3027.8202263021.131.5%20233D 2023630113.578.3%202320236 30535.214.5% 2023630247.12022630192.728.3% 2023630401.62022630338.518.6% 202363061.9%202263063.7%1.8%20224 20236301.020226305.04.02023630 2023630117.4202263099.717.7% 202363075.2202263054.537.8% 202363066.3202263054.421.9% 202363014.3202263014.60.3 202363025.4202263023.48.5% 20236 30525.8305.2330.3183.71,045.0202212311,083.3 20236 301,487.7202212311,629.0141.3 20236303.420226 307.3 630113.1(i)(ii)(iii) 20236 30183.7 20236 3033.120236301.4%20221231 202363020221231 2023630 2023630 20236 30 20236 301,08220226 3095020236 30125.12022630100.2 153020236303434 2410 202363034 108 2023822 1 342023822 202220232 34 2022 2410 20221231202212312023327 2 •17•8•12•12 3 (a) 2022202363010% 3 (b) 4 16.5% 2023630202363025%20226 3025%15%202310212023122202363019%202263019% 7 (a) 132,574,00020226 30126,033,0001,110,994,00020221,109,176,000 (b) 132,574,00020226 30126,033,0001,119,973,00020221,115,675,000 8 (a) 20236305,612,00020226 3011,304,0002023630202263051,312,000 (b) 2023630109,677,000202263023,562,000 9 10 12 13 202363033,075,00025,000,000183,204,000 14 (a) (b) 63020232022 6.020222.5 14 (c) 2023630 (i) 201711 1736,000,0001.00201851202711161.34 20236305,025,00020226302022630450,000 (ii)201711172022320234 2022319,930,0008,582,3621.00202333120323304.66 202348,800,0001,699,0361.002024411203341110.18 14 (c) (ii)201711172022320234 2023630396,05620226302022630 (d) 202012 82020128 2022630838,7843,106,0000.61%2.36% 2023202420252026331 2023630149,39820226301,1462022630 15 13 16 202212312023630 17 20232022630202363020221231 18 20236 30571XV(a)XV78(b)352(c)10 (1)LS(2)20236301,121,171,056(3)LZY Trust(i)505,157,500(ii)20231172023428Goldman Sachs International37,977,940(4)10,125,000(5)Bamboo Trust58,818,500(6)(i)667,864(ii)2,132,060 20236 30XVXV78352 20236 305%336 (3)LZY TrustLZY TrustRainbow Holdings LimitedRainbow Holdings Limited100%Rainbow Holdings Limited(i)505,157,500(ii)20231172023428Goldman Sachs37,977,940 (4)10,125,000 (5)Bamboo TrustBamboo Group Management LimitedBamboo Group Management Limited100%Bamboo Group Management Limited (6)Goldman Sachs InternationalGoldman Sachs (UK) LLCGoldman Sachs Group UK LimitedGoldman Sachs(UK) LLCThe Goldman Sachs Group, IncGoldman Sachs Group UK LimitedGoldmanSachs (UK) LLCThe Goldman Sachs Group, Inc.Goldman Sachs International The Goldman Sachs Group, Inc.GSAM Holdings LLC Goldman Sachs Asset Management, L.P.Goldman Sachs AsssetManagement InternationalGSAM Holdings LLC722,000192,000Goldman Sachs AssetManagement, L.P.530,000Goldman Sachs Assset Management InternationalGSAM Holdings LLC(i)Goldman Sachs Asset Management, L.P.99%(ii)Goldman Sachs Assset Management International100%The Goldman Sachs Group, Inc.GSAM Holdings LLCGoldman Sachs Asset Management, L.P.GoldmanSachs Assset Management International 2023630XV23336 2023630 (a) 201711 17 20236 303,400,0000.30% 201711171.34 1.34(i)(ii)(i) 1.0020171220 (aa) (i)30%(ii) 25%(iii) (bb)51 (I)25% (II)25% (III)25% (IV)25% (cc)(bb) (dd) (ee) (ff)(dd)(i)(ii)2019 2023630 (1)17.07(2)(a)(bb)(3)2023630(4)(5)2017127 (b) 2017111720171220 1. (i)(ii) 2. (i)(ii)(iii)(iv)(aa)(bb)(cc)(dd) 89,921,2178.02% 3. 121%1% 4. (i)17.03D (ii) (aa) (bb) (cc)(dd)(c)(c)(ee)(ff)(gg)(hh)7(ii) 5. 6. 1.00 7. 8. (i)(ii)(iii) 9. 20223 314.6611220228,582,3620.77%0.76%20222022202233120323304.66 2022 (i)1,716,472202220%20233 3120221,716,472 (ii)1,716,472202220%20243 312022 (iii)2,574,709202230%20253 312022 (iv)2,574,709202230%20263 312022 2022660,30417.04(1)660,30420222022331 20234 118620231,699,0360.15%0.15%202320232023411203341010.18 2023 (i)339,807202320%20244 112023(ii)339,807202320%20254 112023(ii)509,711202330%20264 112023(iv)509,711202330%20274 112023 2023139,62017.04(1)139,62020232023411 (1)17.07(2)(3)201341114(c)(ii)(4)