辉煌明天2025中期报告

目錄 24517272829303150 公司資料 3823 20256102025610 The offices of Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1-9008Cayman Islands 20256102025610 9517B 7201–02201–03 20256102025630202563020256302025610 18323201 公司資料 Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1-9008Cayman Islands 1617 31 1351 www.btomorrow.cn 財務表現摘要 (1)(2)(3) 管理層討論與分析 2025 2025GDP5.3% 2025 AIGCAIGCAI2025AIGC 2025 QuestMobile2025AIGC 管理層討論與分析 AIAIAIAI 2025AIGC AIGC668.12024480.3187.839.1% 156202417232.3202430.51.86.1% 管理層討論與分析 1.720243.55.2147%(i)(ii) 0.9 DMPERPCRM AIPLAIPL(Awareness)(Interest)(Purchase)(Loyalty) LinkBriAILinkDoAIAIAILinkBriAI 管理層討論與分析 LinkBriAI 2025AIGCLinkBriAIAIGCAIGCAIGCAIGCAIGCLinkBriAIAIGC50%AIGC 2020AI Z 管理層討論與分析 202552220244682025AIGCAIGC 3662024296 2025PUSH200 管理層討論與分析 934.82024819.1115.714.1% 2025AIGCAIGC2025 2025 LinkBriAI 管理層討論與分析 20256302024630 2025630668,121,0002024480,287,000187,834,00039.1% 管理層討論與分析 2025630635,807,0002024449,819,000185,988,00041.3% 202563032,314,000202430,468,0001,846,0006.1% (i)(ii)(iii)(iv)20256302,677,00020242,598,00079,0003.0% 202563020256 3026,396,000202421,073,0005,323,00025.3%(i)(ii) 20256302,171,0002024811,000 202563059,0002024427,000368,00086.2% 管理層討論與分析 20256302,074,00020241,807,000267,00014.8% 20256302025630708,00020241,064,000356,00033.5% 20256301,653,00020243,542,0005,195,000146.7%(i)(ii) 20256 30580,146,000202412 31449,355,000437,314,000202412 31306,703,000142,832,00020241231142,652,00015,489,000202412 3115,844,0002025630149.1%202412 31111.3% 2025630 2025630133,430,0002024123183,199,000 20256 302.70%4.50%2024 12 312.80%4.50%20256307.69%20241231 管理層討論與分析 20256 3092,219,000202412 3190,090,000 20256 302025630 202563020256302,973,00020246 30498,000202563020241231 20256 3060,000,000202412 3160,000,000600,000,00020241231600,000,0000.1 20256 30 202563012,766,00012,000,000202412 31 202563020241231 管理層討論與分析 2025630202202412 31209 2025AIGC AIGC AIGCLinkBriAIDeepSeekDeepSeekAIGCAIGC 管理層討論與分析 AIGCAIGC AIGC AIGCLinkBriAILinkBriAI AI AIGC 其他資料 20256 30XV(a)XV78(b)352(c) 1.2025630600,000,000 2.Brilliant LeagueVast OceanHighland TriumphBrilliant LeagueHighland TriumphARK TRUST (SINGAPORE)LTDVISTRA TRUST (SINGAPORE) PTE. LIMITEDARK TRUST (SINGAPORE) LTDVISTRA TRUST(SINGAPORE) PTE. LIMITEDSMART GUIDE VENTURES LIMITEDULTRA MODEL LIMITEDARK TRUST(SINGAPORE) LTDSMART GUIDE VENTURES LIMITEDBrilliant LeagueVISTRATRUST (SINGAPORE) PTE. LIMITEDULTRA MODEL LIMITEDHighland TriumphBrilliant LeagueVast OceanHighland TriumphBrilliant LeagueVast OceanHighlandTriumph325,537,469 3. 4.Able2shine LimitedAble2shine Limited3,639,700 5. 6.Global Digital Adc LimitedGlobal Digital Adc Limited541,691 其他資料 2025630XV(a)XV78(b)352(c) 18182025630 其他資料 33620256 30XV23 1.2025630600,000,000 2.Brilliant LeagueVast OceanHighland TriumphBrilliant LeagueVast OceanHighland TriumphBrilliant LeagueVastOceanHighland Triumph325,537,469 3.SMART GUIDE VENTURES LIMITEDARK TRUST (SINGAPORE) LTDARK TRUST (SINGAPORE) LTDBrilliant LeagueSMART GUIDE VENTURES LIMITEDARK TRUST (SINGAPORE) LTDBrilliant League 4.ULTRA MODEL LIMITEDVISTRA TRUST (SINGAPORE) PTE. LIMITEDVISTRA TRUST (SINGAPORE) PTE. LIMITEDHighland TriumphULTRA MODELLIMITEDVISTRA TRUST (SINGAPORE) PTE. LIMITEDHighland Triumph 5. 其他資料 6.Little wisdom LimitedLittle wisdom Limited71,020,000 7. 8.39,760,8091,730,723 3362025630XV23 20256302025630 20256302024630 (i)(ii)(iii)(iv)(v)(i)(iv) 其他資料 500,000,00010% 10% 30% 20256 3050,000,00020256308.3% 121% (i)(ii)(iii) 其他資料 1.0028 202157(i)(ii) 202157(i)(ii) 10%50,000,000 8,136,7721.63%2024123142,771,8907.13% 20256302024630156,000 其他資料 128.08(1)(a) 其他資料 2025630 1.(i) 30%12(ii) 30%24(iii) 40%362021723 12312025112025630 202157202172020225 122022570.980.730.71 20246 302024 20256 30 其他資料 C.2.1 2025630 C1202571(i)(ii)(iii)2025630 20256 302025630 13.51B(1) 1.20256302.20256303.2025630 其他資料 20256 30 2020111186.0 202312 27Little wisdom LimitedBridgeDo Holding Limited0.145100,000,00010,000,0000.145(i)202312 270.16512.12%(ii)0.17316.18% 2024122Little wisdom Limited71,020,00011.84%14.513.5(i)(ii)202312272024122 20241231 簡明綜合全面收益表 簡明綜合財務狀況表 簡明綜合權益變動表 簡明綜合現金流量表 簡明綜合財務報表附註 ࿚Ї2025630 1. 輝煌明天科技控股有限公司201811 82219613Walkers Corporate Limited, 190 ElginAvenue, George Town, Grand Cayman KY1-9008, Cayman Islands20201111 2. 343416 3. 202563020241231 202511 21 簡明綜合財務報表附註 ࿚Ї2025 630 4. 20241231 5. 5.1 20241231 20241231 5.2 簡明綜合財務報表附註 ࿚Ї2025630 5. 5.2 5.3 202563020241231 20256 3020241231 簡明綜合財務報表附註 ࿚Ї2025 630 5. 5.4 6. 7. 20252024630 簡明綜合財務報表附註 ࿚Ї2025630 7. (a) (b) 15 (c) 20252024630 簡明綜合財務報表附註࿚Ї2025 630 8. 簡明綜合財務報表附註 ࿚Ї2025630 9. 10. 簡明綜合財務報表附註 ࿚Ї2025 630 11. (a) (b) 20252024630 (c) 25% (d) 20081110% 簡明綜合財務報表附註 ࿚Ї2025630 12. (b) 13. 20256302024630 簡明綜合財務報表附註࿚Ї2025 630 簡明綜合財務報表附註 ࿚Ї2025630 15. 3015020256302024123