华兴资本控股2024中期报告

1911 2 4 6 25 35 93 37 Maples Corporate Services LimitedP.O. Box 309Ugland HouseGrand Cayman, KY1-1104Cayman Islands 21100027 1818107–08 3823 183171712 1716 Maples Fund Services (Cayman) LimitedPO Box 1093, Boundary HallCricket SquareGrand Cayman, KY1-1102Cayman Islands Goldman Sachs 1911 http://www.huaxing.com/ 2024630247 (2)(i)(ii)(iii)(iv) 2024IPO20243.639%0.7452120238% 202437%8.93DPI2024DPI100%34817420242472013–201587.9 2024AGI2024IPOATMDe-SPACRTOIPO 20241.0329%A202463%19%117%APP13202358% 2024 20246 3097.62023630112.813.5% 20236 30140.413.3%20246 30159.120236 30206.222.8%20246 30159.1 202420236 3061.527.6 20246 3019.6%15.3% 1.5%2.0%0%2%20%0%20%8%5712 (1) (2) (3)20246 30202312 31 20236 30227.532.0%20246 30154.720232024202420236 3033.430.0 20246 3020246 3010.120236 3094.2 20236 30180.249.0%20246 3091.8 202420236 3039.5126.2202420236 3030.1%41.2% 20246 30103.52023630119.713.6%IPO 20236 30161.69.7%20246 30146.0 202420236 3042.541.9 20246 3027.120236 3045.540.4% 20236 3069.827.9%20246 3050.4 202420236 3023.224.3 20246 30328.920236 30536.638.7% 136.111.2%159.933.2%22.954.0%10.189.3% 20236 3047.820246 3030.6 20246 30359.520236 30584.438.5% 20236 30552.019.0%20246 30447.3 20236 30320.412.0%20246 30282.120236 3041.331.4%20246 3028.3202363021.8% 20236 3041.581.5%20246 307.7 20246 305.920236 3033.6 202420236 309.114.4 20236 3069.120246 307.1 20236 30168.99.0%20246 30153.6 20246 3087.720236 3032.4 20236 307.920246 300.55 20236 3020246 3013.1 20236 300.420246 300.5 20186 2820187 28201849%51%202031320204120246 30 202420236 3073.6112.2 202420236 3012.351.020246 30 202420236 3086.0163.2202420236 3073.8180.1 20246 3045.520236 3014.1202420236 3072.4175.4202420236 30117.9161.2 20246 30 20246301,245.21,184.920246 301,765.22,329.8 (i)(ii)(iii)(iv) 20246 30198.573.67.548.222.2290.6(i)262.1(ii)239.7(iii)22.0(iv)278.9(v)52.2(vi)238.5(vii)278.9(viii)40.7(ix)6.0(x)0.2 20236 30887.3112.2139.285.732.2913.8(i)831.6(ii)428.0(iii)278.4(iv)243.6(v)130.1(vi)106.8(vii)4.8(viii)978.8(ix)130.1(x)0.7 20246 3052.3(i)56.1(ii)13.2(iii)12.4(iv)12.1(v)21.3(vi)21.0 20236 30743.3(i)471.6(ii)209.2(iii)58.9(iv)43.4(v)23.6(vi)12.6(vii)10.0(viii)35.4(ix)27.0(x)17.6(xi)4.6(xii)1.1 20246 3031.6(i)20.1(ii)10.9 20236 302,210.9(i)2,170.6(ii)115.8(iii)44.0(iv)29.7(v)19.0(vi)3.8(vii)100.5(viii)67.9(ix)2.5 20246 30 2024630998.920246301,765.22,329.8 20246 3012.9%2023123112.6% 20246 302,325.1202312313.0%20246305% 20243 11790.820243 1120244 19 20246 30 20246 30 20246 3052186% 20246 30 20246 30 20246 3012820246 30282.1202363012.0% 20246 30 20246 30 20246 3031 20246 30 (a)(b)(c) 20246 3020236 30 20246 30XV352C3 1.20246 30568,397,776 2.400,000Go Perfect Development Limited763,240 3.4,200,000Honor Equity Limited1,910,158 4.380,000Go Perfect Development Limited619,299 5.2,721,0921,064,131510,000 (ii) 1.Ever Perfect Investments Limited 2.Ever Perfect Investments LimitedHuaxing Associates III, L.P.1,000,000Huaxing Associates III, L.P.4.96% 20246 30XV(a)XV(b)352(c) 20246 30336 1.20246 30568,397,776 2.FBH PartnersCR Partners 81.73%FBH Partners 79%FBH Partners21%FBH PartnersFBH PartnersCR Partners218,127,33220246 30Best Fellowship Limited 100%Best FellowshipLimited12,240,000Sky AlliesInfiniti Trust (Hong Kong)LimitedSky Allies Development Limited25,277,192Sky Allies Development Limited25,277,1924,972,60080,0005,052,600Go Perfect Development Limited3,002,579Go Perfect Development Limited13,179,462 3.Greenhouse CR Holdings Co., Ltd.Trustbridge Partners IV, L.P.Trustbridge Partners IV, L.P.TB Partners GP4, L.P.TB Partners GP4, L.P.TB Partners GP LimitedTB Partners GP LimitedGreenhouse CR Holdings II Co., Ltd.Trustbridge Partners V, L.P.TrustbridgePartners V, L.P.TB Partners GP5, L.P.TB Partners GP5, L.P.TB Partners GP5 LimitedTB Partners GP5 LimitedGreenhouse CR Holdings Co., Ltd.19,869,350Greenhouse CR Holdings II Co., Ltd.15,521,522 4.Pandanus Associates Inc.Pandanus Partners L.P.FIL Limited 2023 3 7Pandanus Associates Inc.Pandanus Partners L.P.Pandanus Partners L.P.FIL Limited38.71% 5.Brown Brothers Harriman & Co.2023 2 7 20246 30XV23336 1. 20246 30(a)7,701,0921.35%(b)9,878,6881.74% 1. 20246 30 2. 20186 15 20246 30 20246 30 2. 20246 3026 C.2.120246 30 20246 30 20246 3020246 30 202313.51B(1) 20249 6(i)(ii)20249 6 13.51B(1) 20246 3013.2013.21 13.22 —— 1.(i)(ii) 20246 30(i)(ii)10,107,412 3.21 20246 30 20246 302410 (1) 20248 3020210%10040.8163%3.49%20248 30 (2) 20249 620236 220249 920249 6 (3) 20249 6CEO202496 20246 30 379220246 30343434 2410 3120246 3078,127,00020246 30 20246 3020246 30 34 20236 302410 20249 5 20246 30 20246 30 (1)(2)(3)(4)(5) 20246 30 20246 30 1. 34 2. 20246 30202312 31 202411 3. 8 (a)(i)(ii) (b) (c) (d) 20246 30 3. 3. 20246 30 3. 20246 30241,132,00020236 30567,710,00020246 30168,750,00020236 30392,343,000 (a)(b) 20246 3010,107,00020236 3094,218,000(a)(b) 3. 20246 30 4. 6. 20246 30 7. 8.