瑞丽医美2025中期报告

2 4 14 20 21 22 24 25 27 29035 3TML29A2 97927 1333304-3309 4th Floor, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands 2135 Harneys Fiduciary (Cayman) Limited4th Floor, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands investor.relationship@raily.com http://www.raily.com 1617 8 8441 24,200202431,70023.7%8,70015,50020246 3012,10019,60028.1%20.9%3,10020246 302,62118.3% 20256 30202584.62024117.528.0%9.520246303.07.620246 301.6 1. 1.20257 4100.00%30.00% 3. 2. 4. 4,6602028 5. (i)(ii)(iii)20243130041PMMA 74.920246 3083.09.7% 38.420246 3040.14.3%33.120246 3039.816.8%2.720246 302.66.0% (i)(ii)(iii) 9.420246 3034.472.8%2025 20252025 0.320246 300.03 55.520246 3069.019.6% 84.620246 30117.528.0% 29.120246 3048.539.9%34.4%202441.3% 22.620246 3024.37.2%14.220246 3013.45.6%6.4202463024.173.4% 15.820246 3020.24.4 0.620246 3014.7 30.1%20246 3029.3%0.868.4%20246 3070.0%1.6 1.420246 301.6 1.320246 3010.08.7 1.220246 300.7 20.120246 3023.73.6 9.520246 303.07.620246 301.6 20256 305.7202412 317.85.7202412 317.8 20256 3035.9202412 3128.920256 3047.1202412 3133.220256 307.0202412 3113.0 20256 304.51.2 20256 3047.3202412 3135.6 20256 3020241231 20256 3020241231 20256 301.5202412 311.5 1.420246 304.3 20256 30100%20256 30152.6202412 31154.4172.8%2024 12 31161.7% 20256 3020.0202412 3113.020.0202412 3113.0 20256 301 202012 1520256 30 20256 30289202412 31290 30.320246 3031.01.420246 303.731.720246 3034.737.5%20246 3029.6% 20256 30 202012 2881.70.48.4 20256 30 20.820244 25139,269,333COVID-19 20242 26(3)(1)0.1480.13854.8140,728,5212024328 20.619.07.6 20256 30 20256 30XV352C3 C12 1.20256 30557,077,333 2. 20256 30XVXV78352 20256 30336 20256 30336 1.20256 30557,077,333 2. C3 202012 4 0.0849 20246 30 14.2920257 4 20253 7267 101 201 301 4014,660.2221,437,01220255 3020253 72025417202542420255 3020254 24 20258 15(i)(ii)20191120258 15 20257 4(i)715,0004,290,0005,005,0007.14%42.88%100.00%49.98%(ii)2,855,00049.98%30.00%10.00%60.00%100.00%30.00% 202413.51B(1) 3.22D.3 2410 Tel: +8522846 9888Fax: +852 2868 4432ey.com Ernst & Young27/F, One Taikoo Place979 King’s RoadQuarry Bay, Hong Kong 214020256 30343434 2410 34 20258 29 20256 30 20256 30 20256 30 20256 30 20256 30 1. 20256 3034202412 31 20256 3047,136,000 2. 202412 31 21 21 (8,284) 3. 20256 30202412 31 4. 4. 20246 30 4. 5. 20256 30 6. 25%20081 1 16.5%202416.5%2017432019132019220256 305%20245% 7. 20256 30 20256 30 8. 557,077,3332024508,330,653 20256 30 9. 20256 301,423,00020246 305,277,000 20256 30354,00020246 30109,00086,00020246 30109,000 20256 3020246 30 10. 20256 3021,536,00020246 30 21,437,00020255 30 20256 23 11. 13. 15. 249,000 20256 30 16. 17. 20257 4(i)715,0004,290,0005,005,0007.14%42.88%100.00%49.98%(ii)2,855,00049.98%30.00%10.00%60.00%100.00%30.00% 20258 15(i)(ii)20191 1