华昱高速二零二五年年报

23451223626476828384868788 89121205 Suntera (Cayman) LimitedSuite 3204, Unit 2ABlock 3, Building DP.O. Box 1586Gardenia CourtCamana BayGrand CaymanKY1-1100Cayman Islands 愨1617 779 15181801-08 1810 HKICPA, FCCA www.huayu.com.hk1823 Cricket SquareHutchins DriveP.O. Box 2681Grand CaymanKY1-1111Cayman Islands 140,400,00029.1%40,200,000 150,000 140,400,00040,200,000 140,400,000198,100,00029.1% 66,300,00069,500,0004.6%21,600,00022,900,0005.7% 74,200,000128,600,00042.3% 22,500,00039,500,00043.0%16.0%19.9%3.9% 64,300,0003.0%3.9% 53,600,00027.7%28.6%0.9% 1,400,0003,100,0003,700,0001,600,000 41,500,00047,200,00012.1% 10,100,00010,500,000 5,200,0005,100,0002.0% 40,200,00013,300,000202.3% 294,200,000244,600,000126,800,000185,800,000 550,000,0000.280.23 19,500,000 28,000,00060%184,800,00018,400,000 99,200,000203,600,000 66,300,00069,500,0004.6%1,800,0001,900,0005.2%3.0 74,200,000128,600,00042.3%EBITDA4,400,00023,400,000 51%150,00095% 130,00024,400,000 33938346,200,00037,700,000 0.8858,500,000 58,500,00012.42% 50,600,000 C1 C3 3.09D 14 3.133.10 A ••••••╱•╱ 3.2915 10% 1,000,0002,000,0013,000,000 D278 www.huayu.com.hk 5758(2)(21) (7) 89121205kenneth.sin@huayu.com.hk+852 2559 1210+852 2559 1026 C2 3R 112112 LED –––––––– IPCCSSP1-2.6SSP5-8.5NGFS2050 57 349033910 •••• 5 02111362 2,00050,000 26 • • 510 A 25-27 A1 (a)(b) A1.1 A1.3–A1.427A1.525-27A1.625-27 B B133-35 (a)(b) B1.134 B1.235 B235-36 (a)(b) B2.136 B2.236 B2.335-36 B3.137 B3.237 (a)(b) B4.134 B4.234 B538B5.138B5.238B5.338 B5.438 B6 39-40 (a)(b) B6.1– B6.340 B6.439-40 B6.540 B740-41 (a)(b) B7.141 B7.240 B7.340 B841 B8.141 B8.241 (I) 1924 (a) (i) (ii) (b)(i)(ii) (II) 2029-33 (a)(b)(c)(d) 2129-33 (a)(b) 2229-33 (a) (i) (ii) 2322(a) 2429-33 (a)(b)24(a) 2529-33 (a) (i)(ii) (b) 26 (a)(i)(ii) (iii) (b) (i) (1)(2)(3)(4)(5)(6)(7) (ii) (iii) (III) 2729-33 (a) (i)(ii)(iii)(iv)(v)(vi) (b) (c) (IV) 2827 (a)1(b)2(c)3 29 27 (a)2004 (b) (i)(ii)(iii) (c)28(b)22 (d)28(c)33201133 3029-33 3129-33 3229-33 33– 34 (a)(b) 3519(a)(iv)24 36S2– 37(a)(b)– (a)(b)(c)(d) (e)(f)(g)(h) 38– (a)(b)(c)(d) 39– 403739– (a)(b)123(c)(d)(e)(i)(ii)(iii)(iv) 7028 5827 5023 47 61GEM 72 5936 5932(Universityof Strathclyde)(Curtin University of Technology) 511 SARSH1N1COVID-19 294.27 10 511 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman,KY1-1111, Cayman Islands89121205 12 5% 82156 23 36,143,0008,514,000 0.121 10 23 83(3) 8485 XVXV78352 Velocity International Limited300,000,000 Velocity International Limited300,000,000Velocity International Limited 18XV352 XVXV (a)(b) 10301.0 (a) (b) (c) 10 41,260,8008.76% XV2310% Velocity International LimitedVelocityInternationalLimited300,000,000VelocityInternational Limited 25% 20 3 5%30,000 4,231,0003,345,000 3.13 C1 C3 82156 31(s)(ii) • • ••• P02412 1 (a) 1(c) (b) 16 2 1 (c) 21 (d) 1(n)(o) 1 (d) 1(i)(ii) (e) 1(i)(i)) 1(i)(ii) 1 (f) 1(i)(ii)) –510–5–5– (g) 1(i)(ii)) 1 (g) (h) (i) 12 1 (h) (i) 1(f)1(i)(ii)) 1 (h) (ii) 1(s)(iii) (i) (i) – – 1 (i) (i) –12122– –– 1 (i) –– 1 (i) ––90––– (ii) ––– 1 (i) – – – (iii) 341(i)(i) 1 (j) (k) 1(s)1(l)) (l) 1(i)(i)) (m) 1(i)(i) 1 (n) (o) 1(u) (p) (i) (ii) 1 (p) (ii) (iii) (q) 1 (q) ––– 1 (r) (s) (i) 1 (s) (ii) 1(k) (iii) (iv) 1 (s) (v) (vi) (t) 1 (u) (v) (w) (a) (i)(ii)(iii) 1 (w) (b)(i)(ii)(iii)(iv)(v)(vi)(a)(vii)(a)(i)(viii) (x) 2 1 (a) 12 1(g) (b) 3 (a) 3(b) (i) 3 (a) (i) 10% *10% (aa)25(a) (ii) 3 (b) (i) EBITDAEBITDA 3 (b) (i) 3 (b) 3 (b) (ii) 5 (a) 5 (b)7 5%30,000 5 (c) 1,2361,1404124111,6481,5512,6872,2396,1136,58629,65631,0631455,49691,859 6 1333,0221,0802,400(4,410)(1,254)(3,197)4,168(14)(104)(3,211)4,064 6 (a) (i)(ii)(iii)25%25%(iv)10%25%5% 6 (b) 7 8 7 9 (a) (i) (ii) (b) 10 10 (b) 1,204,0008,678,0005,011,000 17(d)21 12 12 13 i4,800,000 13 14 15 (i) 15 (b) i43,27348,145ii34,14736,56377,42084,708(34,147)(36,563)43,27348,145 16 21,19384,040於年內–(63,086)(8,341)23912,85221,19312,852545–20,64812,85221,193 16 444,562,00063,086,0001067 3%3.1% 135%7,4607,48033,60033,700 17 (a) (b) 17 (c) 17 17 (d) 18 19 20 20 (i)185,000,00072,000,0003.30%3.65%10467,000,000356,000,000(ii)2.3%3.5%2.3%3.7%(iii)18,000,000105,000,0003.7%3.8%29,000,0005%(iv)28,000,00044,000,0004.8%4.8% 21 22 (a) (b) 22 (c) 11,194,0004,657,000 (d) 178,084,000187,257,00017,808,00018,726,000 23 (a) 23 (b) (c) 0.01 10,000,000,000100,000 23 (c) (d) (i) 134 23 (d) (ii) 10%50%25% (iii) (1)(2)(3) (iv) (1) 23 (d) (iv) (1) 6,500,000 12,461,8001,298,000 (2) 0.0110% (v) 1(t) 23 (e) 24 25 (a) 16 25 (a) (b) 25 (b) (c) 184,759,00072,469,00020 50692,000272,000 25 (d) 26 243,000,000139,000,000 27 (a) 27 (b) 27 (c) 89 5