希教国际控股2026中期报告

2 4 21 27 29 30 32 33 36 77 20262 2720262 2720262 2720262 27 202622720262272026227 20262 27 2026227202622720262 27 20263 620263 6 20262 27 20263 620263 620263 620263 6 20262 27202622720262 27 83 PO Box 309, Ugland HouseGrand Cayman, KY1-1104Cayman Islands 20005 Maples Fund Services (Cayman) LimitedPO Box 1093, Boundary HallCricket SquareGrand Cayman, KY1-1102Cayman Islands 183171712–1716 33191901 1333304–3309 www.hopeedu.com 97927 1765 1.夯 2,000 2. 28225.2%4.5%800938222425 3. 2,349455929.3 4. 11621 202510 20261 202642+2030 1. 3641311 2. 3 3. 132296321,428168143231332821,66167.3%29915.4% 4. 17AI 1.2025923444,792,88587.8420258212025923 2.2025925162,668,30020259182,070,0004,168,5492025926 3.20251114(i)2024112920251024(ii)20258262025111420251024 4.2025111670.03%10,000,0002025111720251119 5.20262272026242026227 6.202622720262272026227 1. 2. 3. + 4. 20262282025228 *(i)(ii)(iii)(iv)(v)(vi)(vii) 20262282,046.251,010.05988.19 2026228545.20620.19 20262282,046.252,116.7070.453.33% 20262281,058.061,192.69134.6311.29% 2026228988.19924.0164.186.95% 20262281,010.05950.2659.796.29% 2026228167.05159.527.534.72% 2026228271.58287.6716.095.59% 2026228100.18112.5112.3310.96% 2026228620.19312.25101.40% 20262282,293.4420258313,291.59(i)2,127.4120258312,647.54(ii)2025831185.91(iii)166.032025831458.14 20262282,363.8720258312,824.6420262285.83%20258315.72% 20262284,012.212,293.441,175.32355.3864.18100.4119.124.364,911.651,834.241,386.191,140.90114.25436.0720262280.8220258310.69 2,363.872,127.41166.0310,344.822025831–4.9%20262280.7% 202622822.9%202583129.5% 202622820262285% 2026228 20262289 202622822 20258210.2685,414,55820257300.2041.96%0.1972025924444,792,8858,669,767,591 202592487.84 2025821 1.202636202636202636 2.202631320263132026313 3.20263302026202320262028202633020263302026512 2026228 202622813,68824 2025228 2026228 13.51B(1)202512302025 2026228C3 2026228 2025925Tequ Mayflower Limited162,668,30020259182,070,0004,168,54920259262025108 2026228 2026228XVXV78352 (1)2026228MaysunshineTrustCantrust(Far East)Limited100%Maysunshine TrustMaysunshine Holdings Limited100%Maysunshine Holdings LimitedMaysunshineLimited94.946%Maysunshine Limited43.19%46.43% (2)2022 (3)20262288,673,936,140 2026228XV352 201820222026228 2026228XV23336 (1)Maysunshine LimitedTequ Group A Limited43.19%38.30%18.51% Maysunshine LimitedMaysunshine Holdings Limited94.946%Maysunshine Holdings Limited100%Cantrust (Far East) Limited Maysunshine LimitedTequ Group A LimitedMaysunshine Holdings Limited4,027,349,343 Tequ Group A Limited33%40.09%26.91%60%40%52.20% 4,073,112,270 (2)20262288,673,936,140 2026228XV23336 2018 20262282018230,287,2542.7%20262282018321 2018 20262282018 202591202622820182018318201825 2022 20223182022 29762026228343434 2410 34 2025228 2026428 2026228 2026228 2026228 1. 2026228342025831 2026228899,447,0001,386,187,00050,311,00020262282,127,409,000 20262282026228 2. 2025831 21 2026228 3. 3. 2026228 3. 20262282025831 4. 4. 2026228 2026228 4. 2025228 4. 2026228 5. 6. 7. 2026228 2025228 20161172017912016 2021514202191202120212016202120162021 2026228 7. 25% 15% 25% 24% 20% 9% 8. (i)8,605,843,551 20252280.20 (ii)20182022 2026228 (a)4070 (b)20262281,067,502,00020258311,721,924,000 (c)202622890,277,000202583159,258,000 (d)2026228(c)169,879,00010 (e)2026228369,564,0002025831216,643,00018(a) 2026228 831202583120262282026228 11. 2026228 11. (i)100%309,890,000 2026228 11. (ii)31,500,000 2026228 2026228 11. (iii)20241129100%540,000,0002026129 (iv)2025826100%650,000,00020251231 12. 2026228 2026228 13. (a)958,204,0008% (b) (i) 2026228164,755,0002026228147,241,0002025831147,241,000 (ii)8%100%202622851,073,000202583151,073,000 2026228 2026228 15. 2026228 2026228 17. 18. 2026228 18. (a) (i)2026228594,836,0002025831783,427,000 (ii) 202622820258315,000,000 18. (a) (iii)13,810,00014293,364,0002025831278,979,000 18,882,00014510,036,0002025831768,627,000 70,000,000124,129,0001495,000,0002025831 (b) (i)100%2026228197,617,0002025831345,147,000 (ii)100%2026228312,419,0002025831423,480,000 (iii)2026228100%225,000,0002025831250,000,000 (iv)2026228100%9,800,000202583110,000,000 (v)2026228100%350,000,0002025831280,000,000 (vi)2026228100%70,000,000202583170,000,000 2026228 18. (c) 18. 2026228 19. 202132Tequ Mayflower Limited350,000,0002,259,775,00020263220214123.85 2025831 202573020259301,000610 47,611,250331,918,00078,900,000 20259182,070,00014,715,0004,168,549 2025925 2026228 20. 202622710,000,000,0000.00001100,00010,000,000,0000.00001200,00020,000,000,0000.00001 (i)20259182,070,0004,168,549 (ii)20259240.2444,792,88587,841,00080,317,0002025923 2026228 21. 20264282025228 22. 22. (a)2026129 2026228210,000,000 2026228 (b)20251231 (c)2025111670%380,000,000(i)370,000,000(ii)10,000,00020251130 2026228 23. 24. (a) 24. (b) 2026228 24. (b)