
1583 (1)EBITDAEBITDAEBITDA26 (2) (3) (5) (709)(133) 7(3,419)(2,934) (2,241)21,130 8(0.003)0.028 (2,241)21,130 5,2291,044(1,275)(3,837) 1,71318,337 1317,16718,867 1,091,5331,190,336 1415 659,732753,529 1,751,2651,943,865 6,4336,433691,993699,907506,544513,521 1,204,9701,219,861 1784,320143,734 3,1958,854 87,515152,588 1722,96028,733 115– 458,780571,416 1,751,2651,943,865 Maples CorporateServices LimitedPO Box 309 Ugland House Grand Cayman KY1-1104 CaymanIslands181262601 Sure Wonder Limited 2 2 (1) 21 (2) 979710281118 1811187733 3 3 90%90%8 10%8 4 7 25% 5% 42,891,00045,766,0002,145,0002,288,000 8 (a) (2,241)21,130 0.0030.028 (b) 9 0.020.02168815,102,000 0.0322,614,000 0.030.034063 10 50,58170,465 (a)5,744,0005,892,000 (b)10 10 966,0001,222,000 1 11 –28,830107231,39253,287 34,23244,205101,6966,97351,128 88,234 11 6,973,0001,392,000 110 12 11,520,00030.00% 14 301053090 3022,16613,384311801,9721,6131813656140 15 2,0002,000 16 3031180181365365 276,048316,148 17 –1,00022,96027,733 22,96028,733 84,320143,734 107,280172,467 17 2.78%2.71% 107,280172,467 911.5996.585.08.5%OEM 249.7282.132.411.5%27.4%28.3%0.92.221.123.3 (i)OEM32.40.9 (ii)5.16.0 (iii)6.7 486.7530.68.3%53.4%53.2%128.4151.815.4%26.4%28.6%2.2 OEM 297.0311.74.7%32.6%31.3%86.086.30.4%29.0%27.7%1.3 OEM 62.273.715.6%6.8%7.4%22.225.613.3%35.7%34.7%1.0 65.680.518.5%7.2%8.1%13.118.328.4%20.022.7%2.7 OEM 123.9128.23.4%13.6%12.9%4.1 137.2140.32.2%15.1%14.1%4.4 EBITDA EBITDA EBITDA 20252024 (2,241)21,130 (i)1,7422,253 (iii)(1,128)(3,287) EBITDA(iv)/(v)80,558101,306 (i)EBITDAEBITDA (ii) (iii) (iv)EBITDA (v)EBITDAEBITDAEBITDAEBITDA 1.74.71.33.8 B OEMOEMOEM 6.7 35.7 HALALSCKOSHERISO14001ISO9001 • •OEM • • • 488.1587.6107.3172.5 201.0182.11.41.31,205.01,219.91.2% 415.1380.866.033.2 1.30%3.50%1.30%3.60%2.78%2.71%405.0207.1233.00.59%1.25%0.78%1.35%0.80%1.03% 35.712.9 9.826.2 0.42.1 264.2362.9107.3164.0 207.1225.931.343.2 2,2002,400191.5196.8 2.70.7 0.030.02 1,320,000 www.fjqinqin.com)(www.hkexnews.hk) (1) 1617 (2) 1617 C1 C3 3.10(1)3.10(2)3.10A3.13 1,647,9601,300,000 1,300,000 8