博骏教育2024年报

2346828586273136140141143144146211 2320249120249131,4272,2401,700 20012001620124202132019920219120218312023831 2001 *** Cricket SquareHutchins DriveP.O. Box 2681Grand CaymanKY1-1111Cayman Islands 239 **** **** 12206–19 **** Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DriveP.O. Box 2681Grand Cayman KY1-1111Cayman Islands ****** 1617 1758 http://www.bojuneducation.com/ +86-28-86006028BJJY@bojuneducation.com (3) 2024831 2024831429.840.3202383151.091.3 232021912021831202191202383151%20249131,427 1,000 202191 20241217 232023831 20247 2024831 201332,58070432.6 19933039 2021150 31,427651,07630,286 (i)20249 (i) (ii) 2023/202442,0001,2002022/20232023/202444,160–46,5602022/2023 2023/202413,500–14,0001,400–3,3002022/20234,150–4,2501,0002022/2023 201920205153 2001 1202316.711,09234.4%33.6%4,94034017.0% 214.9511,01355.5%54.5%1,79034046.0%43.8%1.04255.23%5.2%1,220130 34,56726729.7%2,1285528.8%30.0%3742423.5%24.2% 202110 122022420202212212023714 2 202212212023714 2023831 1+X 20257.5—— 4(i) (i)32022 2024831 2021514202191(1)(2) 2021831202183120218312021831 2019315202011 201812292018522018615 202383181.3348.5428.6%2024831429.820238312024831363.3202483126,0002023/202413,55014,0001,4003,30020248316,0004,1504,2501,0002023/202457696715.8 2023202483152.3%85.3% 202383169.4155.5224.1%2024831224.92023831 (i)202383137.746.2122.4%202483183.91,900 (ii)20238310.310.02,855.6%202483110.3 (iii)20238313.386.72,609.0%202483190.02,58070 (iv)202383121.112.358.3%20248318.8 202383114.7%33202483147.7%202383118.0%30.9%202483148.9%202383154.3%202483151.2% 202383110.6%7.6%202483118.2% 20238314.111.9291.6%202483116.02024831422.18.3 202383191.290.098.6%20248311.2202383151%85.0 202383138.283.9219.7%2024831122.1101.7 2024831 202383116.091.7571.7%2024831107.7202383153.036.617.920248311,496.8946.6550.2(i)(ii)(iii) 20238311.90.527.9%20248312.4202383120248 31363.312.0 202383151.0202483140.391.3179.0% 107.753.036.617.920248311,496.8946.6550.2(i)(ii)(iii) 2023831277.016.45.9%2024831293.42024/20252023/2024 202483120248311,496.820238311,507.310.5(i)328.7(ii)430.4(iii)523.2(iv)214.54.2%10.1%202483149.8% 20232024831346.6225.82024831 2024831120.8175.3385.889.9202383120238312024831168.4194.62023831202383120248312024831178.0 (i)(ii)(iii)(iv) 2023831276.4%2024831290.6%(i)(ii)(iii) 102024831395,000202356,000 20232024831 5%202320248315%2023202483120232024 2024831 15.12023831 2023410(i)(ii)309,060,00051%2023831202310190.850.8481,282,4602023460.260903,138,4609.0%20209112020101620211112021819202183120211125202112820234102023626202372020238312023101920236282024831 20187 1920179 8 202182741,164,941.29 2022520 20228 1920218 31 2024131 20218272021962021102620225202022610202413120244152021930 2024831 494.0428.9416.012.93% 2023112412.920241231 2023101981,282,46051%2020911202010162021111202181920218312021112520211282023410202362620237202023831202310192023628 2023112733.34%17,500,0002023112720231130 2024831 2024831 20248312,24020238312,4302024831132.1202344.4 201871220215130.5981,000,000203151220238170.1305,000,00020338 1620248316,000,000 2024831 201661422196132018731 202483112 2024831 2024831 (i)(ii)(iii)(iv) 2024831 2024831 2025116 20251162025113202511620251101617 202483110% 202483114.2%6.3% 20248315% 20248312024831 202483115 2.36223,510,000494.0428.92024831428.9 202483130 2024831 202483155.638 202483127 2024831 84 3.132024831 —2024831486 —2024831 2024831 2024831 — 202483112 31 2024831XVXV78352C3 (2)202495Graymind Investments LimitedGraymindGraymind144,212,000 2024831XVXV78352 —202483118 2024831336XV23 (1)(2)233,920,000(3)Graymind202495Graymind144,212,000(4)Graymind(5)(6)Zhuotai Education Investment Limited80%20%(7)Zhuotai Education Investment Limited81,282,460(8)Broad Skill Holdings LimitedAll Jovial LimitedAll Jovial Limited(9)Broad Skill Holdings Limited56,510,000 2024831XV23336 2018712 (i) (ii) (aa)(bb)(cc)(dd)(ee)(ff)(gg)(hh) (iii) (aa)30% (bb)10%90,000,000 (iv) 1% (v) (vi) 21 (vii) (viii) (i)(ii)(iii)1 (ix) 2024831 202483120248316,000,000202483174,000,0008.19%6,000,0000.66%20248316,000,0002024831903,138,4600.66% (1)Hull-White314,000262,000 —20248312023628 2024831 2024831 202253014A 2022831()2022831408.8520229116,35440.02024829202491204.4258,17740.020248310.1 95% 5%3,000,00014A.7614A A. AB A 1.2020619— (1) 2.2020619— (1)3.2020619— (2)4.— (3)——— (4)5.20206196.2020619— (4)7.2020619— (5)8.2020619—(6) B B 1.20236285.— I.2.20236285.— I.3.20236285.— II.4.20236285.— IV.5.20236286.20236285.— III.7.20236285.— V.8.20236285.— VI. B. AB B1. (1)A AA AA (i)(ii)A (i)AA(ii)A(iii)A(iv)A(i)AA(ii)AA (2)A AAA AA (3)A A A (i)A(ii)A (4)A A2020619— (3) AAA (5)A A2020619— (3) AAA AA (6)A AAA AA (7)A A A (i)(ii)A(iii) (8)A AA A B2.B (1)B BB BB (i)(ii)B (i)BB(ii)B(iii)B(iv)B(i)BB(ii)BB (2)B BBB BB (3)B B (i)B(ii)B (4)B B2023628—(3) BBB (5)B B20236285.— IV. BBB BB (6