银河娱乐2025年报

2025 02040610131424333637547273787980828384 BBS LLDBBS BBS LLDBBSBBS LLDBBS LLDBBSBBS BBSBBS BBSBBS * * 2727 HK0027.HK (852) 3150 1111(852) 3150 1100ir@galaxyentertainment.com # http://www.galaxyentertainment.com # ™™™ ™ ••140 •5,000• ••••™•JW••• • •120•™75,0005751.5150•3D103D4K•40,0008,50016,00010,0006,5008,500 •16,0003608 ••••500• ™ •™™•310180•2,500• 600,000 5,0007,000 Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco 13 ™ BBS 9%2,40215%4,01018%2,90014%280 EBITDA19%12214522%107 3630.500.701.200.80 350(Andrea Bocelli)G-Dragon2025 UFCUFC BBS 120 2,4029%85%64115%6% 4,01015%3,9402,90018%26%2108024%1,48058% 14%28011%26%38% 49213%EBITDA14519%10722%™EBITDA13424%EBITDA1413%™EBITDA1,10054% EBITDA15EBITDA1305% 49119%36510%9579%3114% （除另有指明以外 ，所有金額以港元為單位） 36313350 0.500.700.80 （除另有指明以外 ，所有金額以港元為單位） ™ ™19%410EBITDA13424%™EBITDA15EBITDA1198% 98% （除另有指明以外 ，所有金額以港元為單位） 507%EBITDA14 13%EBITDA2,000EBITDA149% 100% （除另有指明以外 ，所有金額以港元為單位） ™ EBITDA1,10054% 1.0948%EBITDA(700)1,400 EBITDA8.772% A （除另有指明以外 ，所有金額以港元為單位） ™ ™ 95 ™350(Andrea Bocelli)G-Dragon2025UFCUFC 601,3505,000 0.80 （除另有指明以外 ，所有金額以港元為單位） 15517.2 UFCUFC 5,000 EBITDA 831.43759.469%998.44945.78 5% （除另有指明以外 ，所有金額以港元為單位） 170.9774.7248.6934.78Wynn Resorts, LimitedWynn ResortsWynn Resorts5,200,00071.42Wynn ResortsWYNNWynn Resorts48.69998.444.9%Wynn Resorts Wynn ResortsWynn Resorts 143.10203.8212.9441.79 （除另有指明以外 ，所有金額以港元為單位） 800400 40.0040.008.6613.54 4,7004,5001,6001,700 21,20083.41 BBS2024 IAG Academy IR Awards BBS 1(2)(3) University of WaikatoChurngold Ventures Holdings Limited LLD BBS C13845 3335www.galaxyentertainment.com C.2.1 3.10A B.2.3 3.13 3.09D C3 571 2 • • •••• ••• 17.04 (1) 10 B.3.5 • • ••••• •••622••• 3.29 7377 5,180,000 •• ••• (i)(ii) (i)(ii) 67 5665% 5802.5%501,000(i)(ii)7 6152.5%50 (i)(ii)43 78 0.800.5035.000.701.501.001440 622693,974,067,00088,559,803,000 10122432 5 9 123 27 1,4624,344,700 416,0001,660415,485 35,0001309,000 3335 106(A)97 571XV352C3 (1)(2)1,548,786,70814,225,849(3)XV7,488,3933,966,8063,184,791(4)5,518,1564,766,496(5)4,379,240,712(6) (b) XV622 XV336 (1)HSBC International Trustee Limited1,548,786,708 (2)4,379,240,712 (i)CWL Assets (PTC) LimitedHSBC International Trustee Limited1,548,786,708(ii)City Lion Profits Corp.CWL Assets (PTC) Limited973,282,206(iii)CWL Assets (PTC) LimitedSuper Focus Company Limited274,494,154(iv)295,421,000 XV336 (1) (2) (i) (ii)(iii)(a)(b)(aa)(bb) (3) 10%436,914,130 43,691,41310% 2,171,6660.05%15,122,0480.35%404,835,2739.24% (4) 1% (5) (6) (7) 1.00 (8) (i)(ii) (9) a.40.90 1,771,76050% 1.00 (Black-Scholes) 105107 (1) (2) (i)(ii)(iii)(a)(b)(aa)(bb) (3) (3) (4) (4) (5) (6) 1.00 (7) (8) 4,344,7000.018,879,2004,340,90745,296 416,0001,660415,4851,663,418334,301 a.38.48b.39.86c.38.43 38.86 (i)38.31(ii)38.1940.8738.9837.8642.8837.84 38.9538.021.0037.9537.64 9,078,3910.21%17.04(1) 72 30%30% 4,632,00034,632,000 獨立核數師報告 160 •••••• 26(a)151617 712613 獨立核數師報告 405 • 獨立核數師報告 ••••• P05152 綜合資產負債表於二零二五年十二月三十一日 綜合財務報表附註 1. (i)(ii) 2. 19.019.84.1 337.5327.6328.5318.99.08.7 綜合財務報表附註 3. 6 (a) 211 (b) 717910979710282118195 3. (b) 18 4. 4.1 4.2 4. 4.2 9 4.3 4. 4.4 4.5 20%50% 4. 4.6 4.7 5020201020 4. 4.8 • • 12 4.9 4.10 4. 4.11 4.12 •• 4. 4.12 (ii) (iii) • •• 綜合財務報表附註 4. 4.12 (iii) (iv) 4.13 4. 4.13 4.14 9 4.15 4.16 4.17 綜合財務報表附註 4. 4.18 4.19 4.20 4. 4.21 4.22 35%5% 綜合財務報表附註 4. 4.23 4.24 (a) (b) 4. 4.24 (b) (ii) 4.25 4.26 (a) (b) 綜合財務報表附註 4. 4.26 (c) (d) (e) (f) 4.27 4. 4.27 (i)(ii)(iii) 4.28 4.29 4.30 綜合財務報表附註 4. 4.31 5. 5.1 0.5%116,200,00093,734,0002%7,728,0001,044,000 綜合財務報表附註 5. 5.1 (a) (i) (ii) 21 10%604,518,000448,780,000 (iii) 0.5%6,471,00020,895,000 0.5%1,092,0001,116,000 5. 5.1 (b) 24 (c) 5. 5.1 (c) 5. 5.2 16/20017/20225048.55048.5 5. 5.3 ••• 5. 5.3 • • • 5. 5.3 21 6. (a) 7124.9 綜合財務報表附註 6. (b) (c) (d) (e) (f) 1,447,572,0001,184,593,000 7. 14.2314.48 8. EBITDAEBITDA 8. 8. 8. 8. 554.55558.269.117.5128.6629.70 9. (b) 495,271,000418,132,00051,232,000127,882,000178,222,000133,491,000 5% 14%16% 270,797,000256,900,00011,132,00014,147,00045,000254,000 10. (i)(ii)(iii)(iv)(v)(vi)(vii)50% 10. (b) (c) (a) 11. 12. 16.5%16.5%12%30%12%30%12%12% 12. (a)19/2024 (b)GloBE15% 13. 14. 495,271,000418,132,000 16. (a) 150 32,677,0004,467,000 2,666,000,0002,737,000,0002,666,000,0001,827,000,000910,000,000 (b) 174,597,000144,742,00043,679,00041,792,0009(b) 24,953,00024,657,00011 6,070,00011,634,0009(b) 96,546,000103,018,000 17. 18. 19. 20. (a)(b)21(c)(d)5%(e)9(a)593,000,000364,000,000 21. (a) (b)Wynn Resorts, LimitedWynn Resorts5,200,0005,200,00071.4Wynn ResortsWYNNWynn Resorts49359989464.9%3.7%Wynn Resorts4,0504,060Wynn Resorts Wynn ResortsW