天立国际控股2025 中期报告

2341725262729313455 97927Ogier Global (Cayman) Limited89 Nexus Way, Camana BayGrand Cayman KY1-9009Cayman Islands 183171712-1716ACG, HKACG153203-320789 Nexus Way, Camana BayGrand Cayman KY1-9009Cayman IslandsT25248401773http://www.tianlieducation.com 3 53,900127214591QS90% 4173150127QuacquarelliSymonds(QS)2QS6QS55% 5 36582,6822,06018(i)(ii) (a)(b)(c) 6(d) 7123456789101112131415161718192021222324252627282930*1.2. 11183.34%85% 97% 8(i)(ii)53,90036,70846.8% 9 1,876,0501,645,443(1,170,981)(1,062,518)705,069582,9258,681(32,047)(117,259)(130,048)(8,338)(60,296)-715496,525382,137(107,022)389,503285,863 1,876.1473.8 1,012,491474,941332,26756,3511,876,0501,645.414.0%851.31,012.5474.9294.312.9%332.326.1116.3%56.4 1018.9% 11259.1125.6423.8 259,093208,957242,051202,770125,626112,545423,798426,956101,21192,21611,5539,6617,6499,4131,170,9811,062,5181,062.510.2%1,171.014.0%209.024.0%202.819.4%242.1112.511.6%427.00.7% 1292.29.8%101.29.719.6%11.6705.1582.921.0%37.6%35.4%2.29.28.7(i)(ii)(iii)130.09.8%117.335.660.320.896.311.2%107.025%21.6%25.2%3.6 13652.3 2,438.4 2,434.0454.4 52,846(277,643)(679,235)(904,032)1,349,016444,6779,708454,385 (74,804)(220,408)(620,734)(915,946)(307)6,0811,432,369522,504129,828652,332 20.1%183.2 142,029.72,053.01,761.8516.021.7%218.1 15(i)694.97(i) 62.8190.0306.0(ii)1,202.5157.7291,000,0007.7291,000,000200.0067.6567.650.00194.970.000.000.00300.000.000.000.00(ii) 5.786.220.928531.004.17131.030%183171712-1716 16121.730% 17123(1)(2)(3)Shang Long Limited XV7Sky Elite Limited30,000,00030,000,0007,000,0007,000,00066.67% XV835230,000,000894,242,3161,956,5206,521,733932,720,56944.29%7,000,0001,956,5208,956,5200.43%1,702,0000.08%13,043,2890.62%Sky Elite Limited894,242,3161,956,520Sky Elite Limited6,521,7331,956,52013,043,289 18XVXV78352XV23336Sky Elite Limited1894,242,31642.46%21,956,520930,764,049932,720,56944.29%211,612,00010.05%Norges Bank105,994,0005.03%(1)SkyElite LimitedXVSkyEliteLimited(2)1,956,520336 19 6,1495,106 13.51B(1) 201061,000,0009,400,00070,400,0004,100,00064,800,000200,000,0009.45%9.50%140,500,000135,200,0009,400,0002,113,711,0000.004 211.1040%30%A60%B30%30% 30%40%40% 222.2.484.723.4.9,400,0004.715.9,400,0003.12176.1%120.1%C1C.2.113.92 2370,396 (a)(b)C333,266,6369,389,0007,584,0003.873.1326,171,3421,805,0004.103.737,095,2949,389,00033,266,636 2410 24 2526 Ernst & Young27/F, One Taikoo Place979 King’s RoadQuarry Bay, Hong Kong2410 噆⭰㰟㛪姯⸒Ṳ⋀㈧榀㸖毩歁㵳勘䙮怺979⤑⏋✱ᷧ⺎27㧺Tel曢婘: +852 2846 9888Faxₚ䜆: +852 2868 4432ey.com3434 5434 34 27 29161717179,763(1,330)989,166(82,153)––––––––––––––––––2,9682,466–––––––––––2,156–(29,812)––(831)31,142(30,311)–––(85,920)–178,932–875,903*(77,531)** 183,022(31,663)1,220,270(88,644)12,95212–––––183,022(31,663)1,220,270(88,644)12,952––––––––––––––––––––––(49,739)–––––––––2,9232,512(3,182)–––1,214––(57,527)––––––––––––1,712183,022(89,190)1,173,454(84,918)11,482 31 33 1.2,438,389,000974,723,000271,122,000(a)881,775,000(b) 34342,433,968,0001,346,460,000313,905,000454,385,0001,358,388,0001,761,775,000844,000,000880,000,000 352.(a)(b)(c) 16117716 161277 3.(i)(ii) 15 36IC 373.4. 9(%) 5.6 396(a)(b)(c)(d)11,000 16.5%15%15%40%9%5%25%40%3%15%50%440,0008,000 25%70%15% 7. 418.(a)(b)20,814,0009. 867,580,000 1,989,730(23,130)1,966,600 707,662,000458,9652,448,695480,114–34,12034,12034,120(24,299)(47,429)––769769769–––12,765–––(13,686)469,5552,436,155514,082 10.11.12. 36 4236,32711,9673,2576,39539,58418,36219,51018,77456,18133,05229,46033,38015,39415,39412,77117,54417,09510,415150,411128,5593,8753,57356,33158,76288,366–148,57262,335298,983190,894 4313.14. 4516.10,000,000,0002,105,880,0002,115,654,000 17.(a)1,712,000(b)4.72 1,134,7001,290,00025,400,0002.4830,000,0002.489,400,0004.7264,800,000 462,968,0009,400,0000.14,100,0001.591.473.12 4717.(b) 14,174,000 35,911,0001.5933704,00038,784,0001.46575,087,00013,966,00026,934,0003.12285,817,0001.57%94.30%3.21%103.1228 18.19.20.(a) 485.784.17121,725,00088,237,00062,82461,813** 4920.(b)(i)(ii)(iii) 20.(c)(1)(2)(3) 509%11%252–179–431––14,915 5120.(c)(4)(5) 20.(c)(6) 5320.(d)21. 1,289,1201,312,052737,762987,7772,026,8822,299,829 21.22.23. 54 55 D.