升能集团中期报告2025

2025 234717242628303133 Cricket Square Peter Brendon WyllieAdriaan Johannes Basson Hutchins Drive, P.O. Box 2681Grand Cayman, KY1-1111Cayman Islands 3 26262602 183171712–1716 Peter Brendon Wyllie Wells Fargo Bank, N.A.Credit Suisse (Switzerland) Ltd. 2459 Peter Brendon Wyllie www.sanergygroup.com Adriaan Johannes Basson • 25EMEA 70%90% 46,000 EMEA C1 2459 EMEA C3 571 0.01 25 a)b)c) 36.4% –8.12.5 (i) (ii) (iii) 14.49.7 4.74.715.04.9 EBITDA13.092,000 EBITDA 1.0% 0.7% 9,6828,06219.7%26.7%29.3%43.5% EMEA28.5%4.0%32.123.83,3162,949 40.221.3(i)4,1542,641(ii)(iii)0.24.6 8.12.525.3%10.4% 3.65.837.4% 1.31.70.4 14.49.7(i)(ii) EBITDAEBITDA (i)(ii)(iii) 4.55.41.31.84.910.9 8.59.9 27.729.71.7 104.472.5105.868.2 28.1%26.5% 2.3 20.70.73.65.321.03.73.66.4 80.540 5% XV352 1.1,140,000,000 2.Otautahi Capital Inc.Otautahi Holdings LimitedOtautahi Holdings LimitedOtautahi Enterprises Trust Company LimitedOtautahi Enterprises Trust Company LimitedOtautahi Enterprises TrustOtautahiEnterprises TrustOtautahi Enterprises Trust Company LimitedOtautahi Capital Inc. XVXV78352 XV23336 1.1,140,000,000 2.Otautahi Capital Inc.Otautahi Holdings LimitedOtautahi Holdings LimitedOtautahi Enterprises Trust Company LimitedOtautahi Enterprises Trust Company LimitedOtautahi Enterprises TrustOtautahiEnterprises TrustOtautahi Enterprises Trust Company LimitedOtautahi Enterprises TrustOtautahi Capital XV23336 100,000,000 0.08570,000,0005,809,00045,600,000 570,000,000100%43,900,000 2,00020,000 186.7 1542073.35.1 13.51B(1) (a) (b)969 13.51B(1) 3.21 •2410 2656343434 2410 34 • 1. Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman,KY1-1111, Cayman Islands26262602 3434 9,664,00027,657,0004,848,0008,498,00015 1. 2. 21 3. 60,00066,000 4. (b) 3060 * 5. 6. 6. ***1,639,0001,825,000^ 7. 16.5%2,000,0008.25%16.5% 21% 25%15% 7. 24%3.9% 8. 9. 21 10,000,000 9. 10,000,000 10. 2,255,000878,000 2436230,000230,000 7,789,0007,780,00012,948,00013,217,0003,623,0003,609,000 Hubei Hairong Technology Co., LtdHubei Hairong40,000,0005,709,000Hubei Hairong33.3%Hubei HairongHubei HairongHubei HairongHubei Hairong28.3%25%Hubei Hairong Hubei Hairong52.5%51%Hubei Hairong1,540,000 12. 3060 653,0003,726,000 12. 13. 18 14. 60,00060,000268,000165,000 15. 1,621,0003,789,0006,216,00014,554,00033.43.5 4,848,000 16. 16.– 16. 22,942,00031,513,00050,197,00030,144,000 50,077,00030,037,000 10%10% 1,220,0001,170,000 17. Otautahi Capital Inc.0.32550,000,0000.32550,000,000500,0001,584,0002,044,00040,000 17. 0.3980,000,0000.3980,000,000800,0003,211,0003,941,00070,000 18. 20.70.73.65.321.03.73.66.4 19. 20. (i)5,0005,000 (ii) (iii) (iv) (v)208,000 21. 0.08570,000,0005,809,00045,600,000 21. 570,000,000100%43,900,000