凯升控股：截至二零二四年十二月三十一日止年度之全年业绩公告及继续停牌

– 2 – 219,401(742,042)19,737(104,463)239,138(846,505)135.08(16.41)5.08(16.41) 815,563885,5246,1876,1076,8282,69714167,285158,879151,587,6671,444,0322502502,583,7802,497,4894,7244,6931668,05255,89017265,730189,441444,947339,466783,453589,4901838,94936,5581782,38971,455191,3922,2271921,893–3,0322,64620348,938304,834496,593417,720286,860171,7702,870,6402,669,259 1.Major Success Group LimitedLiability Company2.••• LET Group Holdings LimitedG1 Entertainment1716– 6 – LETG1 Entertainment Limited57 3.4.5.–– 377,069335,68837,43633,439414,505369,127– 7 – 6.7. 97,725101,54335,56018,2329,3882,6977957068182,503144,286125,681(80,427)(39,064)(44,104)(304,834)(78)(683)(3)–5512–(483,107)–9,167–56(124,557)(818,453) 1514– 8 – 8.––9.21 98,183105,0041,5101,4111,3262071,2135,5704256344,4747,822 19– 9 – 10.–– – 10 – 1581953,908–4,0661955% 20% 12.13. 229,232,000739,964,0004,509,444,590– 11 – 14.SuntrustSuntrust Home Developers, Inc.Suntrust20,000,000SuntrustSuntrustSuntrustSuntrust156,608,00020,000,000155,264,000156,182,0001,549,000345,0002,697,0002,697,00015.––– Suntrust Resort Holdings, Inc.20,000,000620,000,00012,021,0009,388,0006757,231689,730830,436754,3021,587,6671,444,032Suntrust– 12 – 1.8SuntrustSuntrust1.65SuntrustSuntrust 5,600,000,0003,111,111,111Suntrust(10)6.03656,400,000,0003,878,787,878Suntrust(6)6.0365100%97,725,000101,543,0006143,635,000166,962,000– 13 – (%)–16.03%17.80%–15.93%17.74%–12–0.41.463,67252,7154,5153,366(135)(191)68,05255,890135,000191,000– 14 – 17.152118.1,1656,3912,89952227,97238,94930(1)2,899,0002,495,0001,903,0002,240,000– 15 – 3677,2552,49549725,94436,558(2) 19.2,060,0001,510,000 3.507.751.003,000,000835,0007.37%1,411,0009– 16 – 0.020.05(%)a43.01%58.63%0.881.88b(%)c4.27%4.30%a.b.c.19,07316719,2401,411–1,41126–26–2,0602,06020,5102,22722,7371,510–1,510(127)–(127)–(835)(835)21,8931,39223,285– 17 – 20.1,754,952,0001,514,000,000LETSuntrust21.55,076,40011.28 SuntrustSuntrustSuntrust14151,602,911,000Suntrust1,214,000,000LET44,104,000304,834,0007137,691,0001,071,236,000428,494,000– 18 – 75,691,000586,832,00030,276,400234,642,0005.765,676,82543,995,0007.5%1,462,50019,854,0991,037,0752,499,57510,703,84983,831,0003,034,00025,247,0001,213,0005,570,0009Suntrust8,632,500,0001,170,000,000– 19 – 22. G1 EntertainmentG1 Entertainment73,000••(Russia’s Best Casino Hotel 2021)•• 77.5%3%244–FZ891090,000154,000(Tigre de Cristal)9881036,000121(World Casino Awards)CASCADE88OK– 20 – VisaMastercardCASCADE(i)(ii)(i)(ii)3.05(iii)622(iii)G1 Entertainment– 21 – G1 EntertainmentAktiv116,000,00075%(a)(b)(c)(d)(e)(f) Limited Liability CompanyDalnevostochnyjG1 Entertainment1413.243.053.10 3.10A 3.21 3.25 3.27A 3.2813.92– 22 – (i)(ii)(iii)•6.01A(1)1818(i)6.016.10(ii)2A•571V8(1)(i)(ii)(iii)– 23 – (1)(1)(2)Joyful Award Limited 297,000,000(2)1,618,400,00058.0(58.0)––84.9(84.9)––150.0(150.0)––292.9(292.9)––186.4(186.4)––7.2–(7.2)–193.6(186.4)(7.2)––280.0(280.0)––125.0–125.0– 24 – –74.3(74.3)––479.3(354.3)125.0486.5–(361.5)125.0LETLET6%292,900,000186,400,000479,300,000LET280,000,000Joyful Award Limited(ii)(iii)74,300,000– 25 – 479,300,000125,000,000 500,000,000(i) 77.5% SuntrustLETSuntrustEBITDAEBITDAEBITDA162,500,000131,500,00045,400,00012.3%EBITDA– 26 – EBITDA–(73)216,647171,992160,422163,769377,069335,68837,43633,439414,505369,1271,6133,209(63)(672)(7,049)(5,913)(19,923)(17,079)(9,320)(9,487)(116,616)(112,510)(100,616)(95,130)(253,587)(240,791)EBITDA162,531131,54511,40810,153(22,634)(26,720)151,305114,97897,725101,54335,56018,2329,3882,697(425)(634)(4,066)(195)289,487236,621– 27 – 144,470(169,022)(80,427)(39,064)(56,410)(77,833)(44,104)(304,834)(4,049)(7,188)–(483,107)248,969(844,427)(19,737)104,463229,232(739,964) – 28 – 18%%%–0.0%(198)0.0%307,76263.8%231,21756.7%174,87336.2%176,94343.3%482,635100.0%407,962100.0%–9.8–(0.2)–0.1–(0.1)–(2.01)%–19,800,000100,0002.01%– 29 – %908,000,000%4,836,000,000 2422943622951,1939084850754421717219.8%17.0%20.7%14.9%18.2%18.9%29303029302726%1,193,000,000172,000,00026%217,000,00018.9%18.2%1,1591,2021,3011,1744,8364,651383650361601643.3%3.0%3.8%3.1%3.3%3.5%3133223223193193074,651,000,0004%160,000,000164,000,0005%3.6%2.4%319307– 30 – 12%9,400,0006%35,600,00016% 37,400,00074%73%44%42%253,600,000240,800,0005.3%3%97,700,000SuntrustSuntrust101,500,0002,700,00018,200,00096%7.5%21%– 31 – SuntrustSuntrust1,755,000,000Suntrust1,211,000,000LETSuntrust44,100,000483,100,00056,400,000 Suntrust1,602,900,0001,514,000,000LET304,800,00077,800,000– 32 – Suntrust144,500,000169,000,000125,0007,500COVID–1985,0005,500105,0006,50011,300,00018,400,00019,800,00015,800,000– 33 – G1 Entertainment20%445,200,000523,700,000229,200,000740,000,0002,657,700,0002,438,300,0000%0%3,000,0002.5%1,892,2753.5– 34 – 286,900,000171,800,0001.61.4444,900,000339,500,0000.2%85.0%14.7%0.1%139,56786,06813,068(437,987)(4,238)(89,905)148,397(441,824)339,466831,861(42,916)(50,571)444,947339,466139,600,00086,100,00013,100,000(i)35,600,000(ii)15,400,000438,000,000(i)Joyful Award Limited281,600,000(