中国健康科技集团：2025年年报

1069 245121421303637394042 PO Box 1350Windward 3 Regatta Office ParkGrand CaymanKY1-1108Cayman Islands A1212 A4903 Ocorian Trust (Cayman) LimitedPO Box 1350Clifton House75 Fort StreetGrand CaymanKY1-1108Cayman Islands 1617 97911 www.01069.com.cn 01069 •90,200,00047,600,000•22,700,000200,000,000•28,200,000204,000,000•77.3%92.7%15.4•2.7529.79• 5,64812,36818,01636.6 10 59600514,500,0002,560,000 39,500,00025,000,00014,500,000 150 14.1 18,016 28 90,200,00047,600,000 8,200,0001,900,0009.1%4.0% 9,000,0009,700,0007.2% 900,0001,400,000 21,500,00027.0%15,700,0004,500,000 34,500,00022,200,00030,500,000 3,500,0003,200,0008.5%120,000,0002346 22,700,000200,000,00028,200,000204,000,000202,000,000 205,400,00046,700,0004,500,000 120,000,000110,030,00023463,300,000115,600,000115,200,000 77.3%92.7%115,600,000 859,242,204716,242,204102,924,22046,700,00013,000,000 29332,900,0003,300,000 (10)0.01(1)0.1 (i)859,242,20485,924,220(ii)16,00010,000 143,000,0000.0435.8516.64%0.043 5.85 (i)859,242,20485,924,220(ii)16,00010,000 17,000,0000.284.6316.52%0.28 4.63 69 581810 3610 7640 3810 847584371439 56 4515JBPB & Company 2663DX.com808683018301DX.com8086661119128239 14492489139888 3921,0459,62313,21930,65342,814 36,600,00039,500,00014,100,000 7 36118 5% 17 31 28 LED 25% 38 14 XV571352C3 XV23336 1.859,242,204 2. XV23336 1818 14A 14A35 32 C1 (i) (ii) (iii) 28.58%37.93% 3.09D (a)(b)(c)(d)(e) C.1.4 (1)(2) 3.10(1)(2)3.10A 3.13 14 (a)(b) 17 3.213.23 3.29 622 3035 –––––––––– ( a ) (10%) ( b ) ( c ) A1212www.01069.com.cn 36118 1920 50,650,00038,400,00030,454,0004,553,000 •••• 23 33,796,000222,000 ••••• •••••• P07560188101003-1005 1 . POBox 1350,Windward 3 Regatta Office Park,GrandCayman, KY1-1108, Cayman Islands14A1212 2 . 3 . 1611775 3 . 11397397354102812112184 1234 1 8 1818111187733 181818 4 . 21617236 ••• 4 . 4 . (i)(ii)9 1219 25 4 . 4 . ••• 4 . 9 4 . 16 12 4 . 99 ••••• 4 . •• 4 . 4 . 4 . 4 . 4 . 15 •• 4 . •• 3 ( i ) 4 . ( i i ) 9 121212 12 ( i ) 4 . ( i ) ••••• 30 ( i i ) 4 . ( i i i ) (a)(b)(c)(d)(e) ( i v ) ( v ) 4 . ( v ) •••• 4 . 4 . 5 . 4 5 . 19(f) ( a ) 50,650,00038,400,00050,670,00029,400,000 ( b ) 37,743,00042,275,0003,152,000 5 . ( c ) 16,623,000 ( d ) 23 6 . 7 . (i)(ii)(iii)(iv) 7 . 7 . 7 . 7 . 7 . 10%10%) 8 . 9 . 1 0 . 1 1 . 51,986,00030,318,000 5,989,000 1 2 . 1 3 . R&H Restructuring (Cayman) Ltd.Martin Trott Martin Nicholas John Trott 26 (i)(ii)60(iii)(a)(b)(c) 0.0021000.2010.200.01 1 3 . 0.1288466,000,0000.01(i)29,999,999(ii)30,000,0000.55140,000,0000.01 202,024,000 1 4 . ( a ) 1 4 . ( a ) 1 4 . ( a ) 1234105(c)5678910 1 4 . ( b ) 1 5 . 1 6 . 21030 (a)3440 ( a ) 21,0451,4033,3492,1594,578,0004,318,0001,3891,38940 1 9 . ( b ) 9,6236423,7187,436,00064264240 ( c ) 13,2198812,8292,521)6,986,0005,042,00088188140169169 ( d ) Garden Glaze LimitedGardenGlazeGardenGlaze30,6522,0445,1982,29915,215,0004,597,0002,0442,0444099 ( e ) 42,8142,8547,3628,2369,854,00011,129,0002,8542,85440 1 9 . ( f ) 15.36%15.27% (WACC)1801.02%1.20%15.36%15.27%1.59%1.75%5.43%40% 28283,065 1 9 . ( f ) 28283,000 28282,641 28284,135 28285,758 1 9 . ( g ) 2 0 . (a)200501814,469,000 2 0 . ( b ) 17.24%17.29% ––––(WACC)–60–30–17.24%–85%–––2% 44 ( c ) 2 1 . ( a )6018 ( b ) ( c ) 2 2 . 120120 2 3 . ( a ) 2 3 . ( b ) 93,000,000105,657,00040,000,00053,000,00093,000,000 2 4 . 2 5 . 4,490,0003,230,000 0.125%0.385%0.125%0.385% 2 7 . 11,597,000 2 8 . ( a )A 170,000,000AGardenGlaze AA5A23,800,000AA23,800,000A A5A13 A 2 8 . ( b )B 34,100,000B BB5B B5B13 B ( c )C CAB2829 C120.0(i)(ii)(iii)(iv)(v)C2%3%4%6%C 2 8 . 2 9 . 29 3 0 . 3 1 . 3 1 . (i)0.043143,000,000 (ii)(i)1000.0020.20(ii)0.200.01 100,000,000100,000,00010,000,000,0000.010.00250,000,0007,162,422.04716,242,2040.01 3 1 . (iii)606,000,000 0.1288466,000,00065.06% (i)30,000,000(ii)0.55140,000,000(iii)19.55% 3 2 . 5%25,00030,000 170,000134,000 3 3 . 3 4 . 1328 3 5 . 3 6 . 2829 3 7 . ( A ) 3 7 . ( B ) ( i ) 3 7 . ( B ) ( i i ) 50 5019,00014,000 ( i i i ) 23.4%31.0%81.0%73.2% 3 7 . ( B ) ( i i i ) ••••• 3 7 . ( B ) ( i i i ) ( a ) 3 7 . ( B ) ( i i i ) ( a ) 93,000,00040,000,00053,000,000 257,000228,000 3 7 . ( B ) ( i i i ) ( b ) 9 379,000157,000 ( c ) 9 3 7 . ( B ) ( i v ) 3 7 . ( B ) ( i v ) 3 7 . ( B ) ( i v ) 3 7 . ( C ) (i)(ii)(iii) 3 8 . 3 9 . 3 9 . 4 0 . 17,000,0000.2816.52%