汇金通:汇金通2025年度审计报告

2025123120251231

22-114()-

3.-

()

()40

202512

312025

111231

HUIJINTONG POWER EQUIPMENT

(SINGAPORE) PTE. LTD.( “HJT (SINGAPORE)”) HJT Steel Tower (Australia) Pty

Ltd( “HJT (AUS)”)

-23-()-

(

)(

)

1000

30%

11000

2000

11000

>10%

6.1

6.2

-24-()-

6.-

6.2-

7.1

7.2

()

-25-()-

7.-

7.2-

“”

(

)

9.1

“”

()

-26-()-

9.-

9.2

“”

10.

(

)

——(“”)

-27-()-

10.-

()

10.1

-28-()-

10.-

10.1-

()

10.1.1

10.1.2

-29-()-

10.-

10.1-

10.1.2-

10.1.3

10.2

21——

-30-()-

10.-

10.2-

10.2.1

10.2.2

(1)

(2)

(3)

(4)

(5)

(6)

10.2.3

-31-()-

10.-

10.2-

10.2.3-

10.2.4

10.3

(1)

(2)

(3)

()

-32-()-

10.-

10.3-

10.4

10.4.1

10.4.1.1

10.4.2

(

)

(

)

10.4.3

()

-33-()-

10.-

10.5

11.

11.1

10.2

11.2

11.3

12.

12.1

10.2

-34-()-

12.-

12.1-

12.2

12.3

12.4

13.

13.1

13.2

-35-()-

13.-

13.2-

13.3

14.

14.1

14.2

14.3

14.4

15.

-36-()-

15.-

16.

16.1

()

16.2

10.2

16.3

-37-()-

16.-

16.3-

16.4

17.

17.1

17.2

22——

-38-()-

17.-

17.3

17.3.1

17.4

18.

-39-()-

19.

19.1

19.2

205%4.75%

105%9.50%

55%19.00%

19.3

20.

-40-()-

20.-

21.

22.

22.1

500%

100%

5-100%

-41-()-

22.-

22.2

(1)

(2)

(3)

(4)

(5)

23.

-42-()-

23.-

24.

25.

26.

26.1

26.2

-43-()-

26.-

26.3

27.

28.

28.1

13——

(1)

(2)

(3)

-44-()-

28.-

28.1-

28.2

(1)

(2)

(3)

29.

29.1

()

29.2

(1)(2)

(3)

-45-()-

29.-

29.3

(1)

(2)

30.

30.1

30.2

-46-()-

31.

31.1

31.1.1

31.1.2

4——

8——

31.1.3

-47-()-

31.-

31.1-

31.1.3-

31.1.4

-48-()-

31.-

31.1-

31.1.4-

31.2

31.2.1

14——

31.2.2

31.2.2.1

31.2.2.2

-49-()-

31.-

31.2-

31.2.3

22——

32./

32.1

()

32.2

-50-()-

32./-

32.2-

()

32.3

-51-()-

33.

-52-()-

33.-

34.

34.1

()

9%15%17%

20%25%27.5%30%

13%9%6%

70%

1.2%12%

-53-()-

1.-

15%

QINGDAO HUIJINTONG POWER

EQUIPMENT CO. LTD( ) 30%

(“”)

15%

(“”)

15%

(“”)

30%

HJT (AUS) 27.5% 1000

27.5%

20%

(“”)

HJT (SINGAPORE) 17%

(“”)

20%

(“”)

25%

(“”)

15%

(“”)

25%

(“”)

15%

(“”)

25%

(“”)

20%

(“”)

-54-()-

(1)

(201893

)13%

20239(

202343)20231120271231

(2)

1)202512

20252026202715%

2)202312

20232024202515%

(201158)15%

4)202312

20232024202515%

5)202411

20242025202615%

(201158)15%

(20235)

515%

59%

-55-()-

2.-

(2)-

(201913)

(20236

)(

20236)

(202213)

(202312

)20231120271231

30025%20%

()

20252024

12311231

61551.6184204.14

213109689.61124207911.86

91568935.4758425728.77

27748935.4743430890.04

63820000.004994686.43

-10000152.30

304740176.69182717844.77

888774.881292967.64

20252024

12311231

13000597.58-

-56-()-

(1)

20252024

12311231

111486374.9843845001.58

20238698.1323360856.09

34000.00198196.86

131691073.1167007660.81

(2)

(3)

-98585071.30

-12995343.41

-111580414.71

(4)

2025123120241231

%%%%

131725073.11100.0034000.000.03131691073.1167205857.67100.00198196.860.2967007660.81

1131045073.1199.48--131045073.1163241920.5594.10--63241920.55

2680000.000.5234000.005.00646000.003963937.125.90198196.865.003765740.26

131725073.11100.0034000.000.03131691073.1167205857.67100.00198196.860.2967007660.81

20251231

1131045073.11--

2680000.0034000.005.00

131725073.1134000.000.03

-57-()-

3.-

(4)-

()()

11198196.86-198196.86

(164196.86)-(164196.86)

123134000.00-34000.00

(5)

20242025

12311231

198196.86(164196.86)34000.00

1---

2198196.86(164196.86)34000.00

198196.86(164196.86)34000.00

(6)

(1)

20252024

12311231

11547045888.721575072944.80

1-2354922563.86221914330.93

2-359824760.8391193709.28

3-417335342.7212370687.46

4-58469570.286713728.16

574862260.7677379883.84

2062460387.171984645284.47

233393357.95221033247.24

1829067029.221763612037.23

-58-()-

4.-

(2)

2025123120241231

%%%%

69393538.763.3669393538.76100.00-62646912.423.1659581086.2795.113065826.15

1993066848.4196.64163999819.198.231829067029.221921998372.0596.84161452160.978.401760546211.08

2062460387.17100.00233393357.9511.321829067029.221984645284.47100.00221033247.2411.141763612037.23

--5599--()-

4.-

(2)-

151995321.3051995321.30100.00

26720960.016720960.01100.00

32171081.022171081.02100.00

41464173.001464173.00100.00

584207.2284207.22100.00

63362707.753362707.75100.00

72292605.862292605.86100.00

8563522.98563522.98100.00

9738959.62738959.62100.00

69393538.7669393538.76100.00

20251231

11539900375.1476995018.975.00

1-2350218891.7635021889.2610.00

2-359824760.8317947428.2730.00

3-414991937.407495968.7750.00

4-57956846.766365477.4080.00

520174036.5220174036.52100.00

1993066848.41163999819.198.23

()()

11161452160.9759581086.27221033247.24

(271601.60)271601.60-

69375421.3210140012.1779515433.49

(66554147.36)(599161.28)(67153308.64)

(2014.14)-(2014.14)

1231163999819.1969393538.76233393357.95

-60-()-

4.-

(3)

20242025

12311231

59581086.2710411613.77(599161.28)-69393538.76

161452160.9769103819.72(66554147.36)(2014.14)163999819.19

221033247.2479515433.49(67153308.64)(2014.14)233393357.95

20232024

12311231

61298917.095304911.51(6957951.29)(64791.04)-59581086.27

133229742.4483688421.28(55470819.84)-4817.09161452160.97

194528659.5388993332.79(62428771.13)(64791.04)4817.09221033247.24

(4)

(5)

2025202520252025

2025

1231123112311231

1231

1120724469.7169814403.29190538873.005.8711683808.06

256745359.1347785744.27104531103.403.226438712.26

329582024.9446591864.0176173888.952.353882074.36

418303915.0252284529.7870588444.802.183568947.67

552018708.7917488675.9369507384.722.146922659.13

277374477.59233965217.28511339694.8715.7632496201.48

(1)

2025123120241231

1071518702.3985452978.32986065724.071145970317.4374275788.831071694528.60

110855849.805542792.49105313057.3168699050.513434952.5365264097.98

1182374552.1990995770.811091378781.381214669367.9477710741.361136958626.58

(2)

-61-()-

5.-

(3)

2025123120241231

%%%%

3131023.080.263131023.08100.00------

1179243529.1199.7487864747.737.451091378781.381214669367.94100.0077710741.366.401136958626.58

11068387679.3190.3682321955.247.71986065724.071145970317.4394.3474275788.836.481071694528.60

2110855849.809.385542792.495.00105313057.3168699050.515.663434952.535.0065264097.98

1182374552.19100.0090995770.817.701091378781.381214669367.94100.0077710741.366.401136958626.58

--6622--()-

5.-

(3)-

11824525.011824525.01100.00

21306498.071306498.07100.00

3131023.083131023.08100.00

20251231

1841255951.9742062797.645.00

1-2166156388.9916615638.9010.00

2-349494480.0714848344.0030.00

3-43918894.561959447.2950.00

4-53631181.552904945.2480.00

53930782.173930782.17100.00

1068387679.3182321955.247.71

20251231

110855849.805542792.495.00

(4)

20242025

12311231

-3131023.08--3131023.08

77710741.3649819410.29(39449888.41)(215515.51)87864747.73

74275788.8348007474.28(39961307.87)-82321955.24

3434952.531811936.01511419.46(215515.51)5542792.49

77710741.3652950433.37(39449888.41)(215515.51)90995770.81

-63-()-

5.-

(5)

(1)

20252024

12311231

15529254.4010193984.21

114032005.6968532607.59

129561260.0978726591.80

(2)

(3)

20252025

12311231

285072605.36-

485025311.35-

770097916.71-

(4)

2025123120241231

%%%%

129561260.09100.00--129561260.0978726591.80100.00--78726591.80

1129561260.09100.00--129561260.0978726591.80100.00--78726591.80

129561260.09100.00--129561260.0978726591.80100.00--78726591.80

20251231

1129561260.09--

129561260.09--

-64-()-

6.-

(4)-

(5)

(6)

(1)

2025123120241231

145932161.37100.0070088994.8897.80

1-2--1004771.311.40

2-3--554762.170.77

3--19400.580.03

45932161.37100.0071667928.94100.00

(2)1

(3)

20252025

12311231

116536141.0936.00

26423443.8513.98

32694349.845.87

42398212.525.22

51400682.053.05

29452829.3564.12

-65-()-

8.1

20252024

12311231

11548956.689180726.39

8.2

(1)

20252024

12311231

110512424.108816987.58

1-22220029.342169183.94

2-31321689.06118648.78

3-4115000.00204943.06

4-5174943.06448945.48

5463945.4831000.00

3259074.362608982.45

11548956.689180726.39

(2)

20252024

12311231

7198755.566034782.71

803185.521502496.46

3754867.902852893.37

3051222.061399536.30

3259074.362608982.45

11548956.689180726.39

-66-()-

8.-

8.2-

(3)

()()

111019899.59-1589082.862608982.45

912022.14--912022.14

(261929.90)--(261929.90)

(0.33)--(0.33)

12311669991.50-1589082.863259074.36

(4)

20242025

12311231

1589082.86---1589082.86

1019899.59912022.14(261929.90)(0.33)1669991.50

2608982.45912022.14(261929.90)(0.33)3259074.36

(5)

(6)

2025

1231

1364742.06239.221364742.06

1106379.24127.47110637.92

1103700.0017.4555185.00

804439.101/55.43419220.16

()800000.0015.4040000.00

5179260.401989785.14

(7)

-67-()-

(1)

2025123120241231

242034254.62-242034254.62249776129.97-249776129.97

24278.79-24278.79109312.60-109312.60

737747345.58-737747345.58534699140.45-534699140.45

188171872.66-188171872.66153566729.19-153566729.19

4766102.36-4766102.36857289.37-857289.37

18684986.80-18684986.8016244023.84-16244023.84

1191428840.81-1191428840.81955252625.42-955252625.42

(2)

10.

20252024

12311231

21055397.277661561.21

-2453.86

21055397.277664015.07

-68-()-

11.

20242025

12311231

-500000.00----500000.00---

-500000.00----500000.00----

--6699--()-

12.

(1)

2025111326670.861326670.86

202512311326670.861326670.86

202511(67891.81)(67891.81)

(30445.44)(30445.44)

20251231(98337.25)(98337.25)

202512311228333.611228333.61

202412311258779.051258779.05

(2)

13.

13.1

20252024

12311231

1010277139.061087632200.46

-70-()-

13.-

13.2

(1)

2025111025479381.78581655282.2326797295.0820054688.6731292730.501685279378.26

4185413.2937127056.801016483.221621743.00326385.8544277082.16

85421.8627912941.211575956.821621743.00326385.8531522448.74

4099991.439214115.59---13314107.02

--(559473.60)--(559473.60)

(22505676.86)(11240794.40)(4891158.49)(143644.28)(1099218.93)(39880492.96)

202512311007159118.21607541544.6322922619.8121532787.3930519897.421689675967.46

202511(258200476.42)(279566682.01)(22856020.43)(15048765.90)(21975233.04)(597647177.80)

(51296959.93)(52010730.83)(693446.99)(2068028.36)(3663641.81)(109732807.92)

(51296959.93)(52010730.83)(1224946.91)(2068028.36)(3663641.81)(110264307.84)

--531499.92--531499.92

16581112.186303397.414241907.23118241.18736499.3227981157.32

20251231(292916324.17)(325274015.43)(19307560.19)(16998553.08)(24902375.53)(679398828.40)

20251231714242794.04282267529.203615059.624534234.315617521.891010277139.06

20241231767278905.36302088600.223941274.655005922.779317497.461087632200.46

(2)

(3)

19845516.53

35988.64

8562417.24

8412662.66

6633161.60

4604815.72

4261555.44

1989960.57

43312351.65

3185498.50

100843928.55

(4)

-71-()-

14.

14.1

2025

1231

11732393.36

13378420.75

(24123557.02)

987257.09

14.2

(1)

20251231

949521.24-949521.24

37735.85-37735.85

987257.09-987257.09

(2)

10809450.0010809450.00-(10809450.00)-100%

6200000.00-6194690.26(6194690.26)-100%

4200000.00922943.363132688.64(3106110.76)949521.2474%

3100000.00-3055314.04(3055314.04)-100%

1000000.00-995727.81(957991.96)37735.8596%

25309450.0011732393.3613378420.75(24123557.02)987257.09//

(3)

-72-()-

15.

(1)

20251134541302.8734541302.87

2432872.082432872.08

(2239824.80)(2239824.80)

2025123134734350.1534734350.15

202511(8294613.83)(8294613.83)

(11947218.81)(11947218.81)

2239824.802239824.80

20251231(18002007.84)(18002007.84)

2025123116732342.3116732342.31

2024123126246689.0426246689.04

(2)

16.

(1)

202511330838350.28400056.161832.4017514447.40348754686.24

---11663273.6911663273.69

---853823.69853823.69

---10809450.0010809450.00

(8908962.00)--(118867.92)(9027829.92)

20251231321929388.28400056.161832.4029058853.17351390130.01

202511(46778085.34)(125058.11)(432.65)(8804785.33)(55708361.43)

(6823725.75)(55693.34)(570.84)(1768763.02)(8648752.95)

2487651.24--29716.982517368.22

20251231(51114159.85)(180751.45)(1003.49)(10543831.37)(61839746.16)

20251231270815228.43219304.71828.9118515021.80289550383.85

20241231284060264.94274998.051399.758709662.07293046324.81

(2)

-73-()-

17.

(1)

20252024

12311231

137666791.00137666791.00

()

137666791.00137666791.00

(2)

20242025

12311231

25550523.15--25550523.15

()

25550523.15--25550523.15

(3)

()()

-74-()-

17.-

(4)

15.54%-

0.00%

(15.68%

675626374.43756000000.00-59.09%

)3.39%-7.50%

10.12%

675626374.43756000000.00-

()

75600.00

67562.64

--7755--()-

18.

20242025

12311231

204385.38358601.35(220259.14)342727.59

1092281.391238578.67(1030798.97)1300061.09

1296666.771597180.02(1251058.11)1642788.68

19./

(1)

2025123120241231

327682203.1247737955.30301551167.9144291780.74

5407409.47892707.756805645.531020846.83

54920.7510984.1514522224.612203128.50

12018378.651802756.8021898280.873284742.13

10860609.531101057.9311551584.661039642.62

356023521.5251545461.93356328903.5851840140.82

(2)

2025123120241231

18684986.802625378.4812171775.081747847.33

16732342.312509851.3526246689.043937003.36

597.5889.64--

37589068.705638360.3039732973.385959946.01

73006995.3910773679.7778151437.5011644796.70

(3)

20252024

1231202512312024

12311231

5135319.4746410142.465684850.6946155290.13

5135319.475638360.305684850.695959946.01

-76-()-

19./-

(4)

20252024

12311231

1638068.792122279.39

(5)

20252024

12311231

2025-498735.50

2026520452.62520452.62

2027977598.80977364.80

2028109321.40109321.40

202916405.0716405.07

203014290.90-

1638068.792122279.39

20.

20252024

12311231

8377925.566514184.23

21.

2025123120241231

91571935.4791571935.4758428728.7758428728.77

----308225267.31177018763.36

71085509.6160792643.48165079569.37140415661.40

162657445.08152364578.95531733565.45375863153.53

-77-()-

22.

(1)

20252024

12311231

933258285.16404900000.00

108930546.21774109530.48

-8654865.20

878062840.29510000000.00

1506054.17764622.17

1921757725.831698429017.85

(2)

(3)219220000.00

23.

20252024

12311231

58373244.7716500000.00

10000000.0096341538.90

68373244.77112841538.90

24.

(1)

2025123120241231

1472742420.0693.80534137412.4598.09

1-227406802.685.444388553.560.81

2-32783976.610.551841143.330.34

31070501.480.214148719.010.76

504003700.83100.00544515828.35100.00

-78-()-

24.-

(2)131261280.77

(3)

163237959.22

146339445.94

180365

790

25.

(1)

2025123120241231

164421.78100.00277609.85100.00

(2)1

26.

(1)

20252024

12311231

134117021.3978426114.81

(2)1

(3)

2026

-79-()-

27.

(1)

20242025

12311231

63940818.16395464156.72402884049.1956520925.69

--28945733.0628945733.06-

-63593.4363593.43-

63940818.16424473483.21431893375.6856520925.69

(2)

20242025

12311231

38843280.83358959731.22360275963.4637527048.59

-9885827.409885827.40-

-16044564.4616044564.46-

-14368290.6714368290.67-

-1676273.791676273.79-

----

-4650112.014650112.01-

25097537.335923921.6312027581.8618993877.10

63940818.16395464156.72402884049.1956520925.69

(3)

20242025

12311231

-27883057.8627883057.86-

-1062675.201062675.20-

-28945733.0628945733.06-

27883057.861062675.20(2024

37601646.651436549.11)

-80-()-

28.

20252024

12311231

96873863.03105038411.78

13475638.9615684322.56

770956.45831391.40

1144821.321296163.99

278896.21303006.24

1101755.201717526.13

476639.83770842.57

317836.26513971.37

1256847.771075756.02

37500.6313270.05

5698.715198.61

218548.58531880.95

115959002.95127781741.67

29.

29.1

20252024

12311231

10041714.039418814.10

29.2

(1)

20252024

12311231

2810425.336105467.10

7194925.743183807.28

8807.417317.50

27555.55122222.22

10041714.039418814.10

(2)1

-81-()-

30.

20252024

12311231

1(32)435287938.01543413323.24

1-8341521.60

1(33)12018378.6510671635.02

447306316.66562426479.86

31.

20252024

12311231

104649868.5025103689.66

17689206.065818502.38

122339074.5630922192.04

32.

20252024

12311231

139100000.00355920000.00

507654949.03484569949.03

616716500.00349518000.00

1055988.981325323.24

1264527438.011191333272.27

435287938.01543413323.24

139100000.00182420000.00

220679949.03247590000.00

74452000.00112078000.00

1055988.981325323.24

829239500.00647919949.03

-173500000.00

286975000.00236979949.03

542264500.00237440000.00

-82-()-

33.

20252024

12311231

12018378.6521898280.87

12018378.6510671635.02

-11226645.85

34.

20252024

12311231

2831624.132987048.01

5968934.308564536.65

2060051.10-

10860609.5311551584.66

35.

20252024

12311231

339139100.00339139100.00

36.

20242025

12311231

898974850.45--898974850.45

749372.83--749372.83

899724223.28--899724223.28

-83-()-

37.

20242025

12311231

1028435.24(610998.61)(601030.35)(9968.26)427404.89

38.

20242025

12311231

90028597.17809845.93-90838443.10

39.

20252024

557902257.40423341644.15

103040984.78154700157.52

809845.933182589.27

29437291.4016956955.00

630696104.85557902257.40

20251231

83891095.45(2024123173548689.99)

40.

(1)

20252024

3954834119.063614711035.154336207969.713936716232.24

227535279.959347493.28282366788.6131122806.36

4182369399.013624058528.434618574758.323967839038.60

-84-()-

40.-

(2)

20252024

3048729418.192821913555.573438390895.983147634202.56

332795334.74282177860.52520508621.48457867002.17

343274502.09285712613.49304109377.70262995701.84

3724799255.023389804029.584263008895.163868496906.57

230034864.04224907005.5773199074.5568219325.67

227535279.959347493.28282366788.6131122806.36

4182369399.013624058528.434618574758.323967839038.60

(3)

20252024

4077981444.733523585435.244515179857.523873736953.74

104387954.28100473093.19103394900.8094102084.86

4182369399.013624058528.434618574758.323967839038.60

41.

20252024

8986243.599784171.64

6475204.939061672.85

3650035.473497867.45

3371522.203480297.65

2913136.743922867.00

1942091.202615200.50

213060.33212034.57

9534.60400.50

9027.765004.52

-337408.08

27569856.8232916924.76

-85-()-

42.

20252024

22853888.7622575646.03

18875289.7613196644.05

12162379.0111926853.06

11763997.227878021.16

3134921.454271371.72

2358497.842044194.88

1332729.89646297.26

531272.82544330.42

278145.14329733.81

360908.00631932.18

73652029.8964045024.57

43.

20252024

34462971.3733357180.48

7564305.596912573.27

7224471.485498747.27

6698311.097610907.26

4236889.944844238.72

4230185.846188324.19

1672958.361712079.24

1636532.871600069.80

631388.401657466.10

68358014.9469381586.33

44.

20252024

120803273.28145659705.11

42605305.6931404698.92

6726220.985754812.56

783041.443587961.46

170917841.39186407178.05

-86-()-

45.

20252024

96363154.59127166815.78

226474.64971964.44

813035.552394705.17

212034.892277177.26

2139226.562488577.49

97901380.49129537865.36

46.

20252024

14802577.376298750.64

-12750.00

124425.4774018.67

18609282.5737101096.68

33536285.4143486615.99

47.

20252024

290083.59228261.52

(766888.27)(546264.52)

(476804.68)(318003.00)

48.

20252024

164196.861803.14

(12362124.85)(26564561.66)

(650092.24)(817580.57)

(12848020.23)(27380339.09)

-87-()-

49.

20252024

(13500544.96)(8982477.60)

50.

20252024

11410409.6715672294.80

51.

20252024

26961.85157758.7726961.85

1830099.13807986.151830099.13

397190.39459083.11397190.39

2254251.371424828.032254251.37

52.

20252024

795813.142460628.32795813.14

795813.142438548.45795813.14

-22079.87-

3942189.54-3942189.54

713705.00558358.31713705.00

140000.00445000.00140000.00

51633.54705876.3951633.54

5643341.224169863.025643341.22

-88-()-

53.

(1)

20252024

27448692.6817923612.97

(609067.48)8683071.16

26839625.2026606684.13

(2)

20252024

134644579.99188180196.76

/20196687.0028227029.51

(670143.73)(553041.83)

16660.371551114.28

12988926.409076511.44

-(13905.11)

2143.642595.01

(5694648.48)(10092359.00)

/-(1591260.17)

26839625.2026606684.13

54.

(1)

20252024

813035.552394705.17

483709452.74282552619.89

14802577.3717850335.30

-807573.41

499325065.66303605233.77

-89-()-

54.-

(1)-

20252024

97267892.87103475938.82

211750912.1999690134.93

309018805.06203166073.75

(2)

20252024

332000000.0062100000.00

28500000.0024053400.00

360500000.0086153400.00

20252024

345500000.0041100000.00

14689165.3932083252.54

360189165.3973183252.54

(3)

20252024

1907491671.661234109530.48

-90-()-

54.-

(3)-

20252024

12539248.9414564794.33

2202096180.281672387285.76

2214635429.221686952080.09

20242025

12311231

1698429017.851920251671.6681176374.451778099338.13-1921757725.83

122222.221135000000.00461828576.671450583797.40-146367001.49

1191333272.27938645000.0013364261.03878815095.29-1264527438.01

21898280.87-2659346.7212539248.94-12018378.65

8341521.60--8341521.60--

2920124314.813993896671.66559028558.874128379001.36-3344670543.98

-91-()-

55.

(1)

20252024

107804954.79161573512.63

13500544.968982477.60

(597.58)-

12848020.2327380339.09

110294753.28109798048.69

11947218.8112404273.41

8648752.958502296.60

1251058.112399123.35

(11410409.67)(15672294.80)

768851.292302869.55

96575189.48129443993.04

(290083.59)(228261.52)

()(287481.77)14163617.86

(321585.71)(5480546.70)

()(236176215.39)316146146.65

(188873594.11)(508875120.56)

()291646206.43(79507494.40)

217925582.51183332980.49

213168241.22124289116.00

124289116.00416440550.66

()88879125.22(292151434.66)

“”“”“”

“”

-92-()-

55.-

(2)

20252024

213168241.22124289116.00

61551.6184204.14

213106689.61124204911.86

213168241.22124289116.00

(3)

3000.003000.00

91568935.4758425728.77

91571935.4758428728.77

56.

(1)

1264815.237.02888890149.30

15003.905.114276733.66

1153.884.68925410.77

20000.000.07761551.40

8.428.235569.34

31.900.903228.81

8991229.377.028863197666.82

333174.157.02882341814.47

328608.577.02882309723.92

-93-()-

56.-

(2)

HJT (AUS)

HJT (SINGAPORE)

57.

(1)

()12539248.94

2025

1231

112191813.88

12191813.88

(2)

125

1338993.74

59682.55

553320.75

704889.53

21100.91

1338993.74

-94-()

20252024

-2374533.19

-3964657.60

-3558474.28

-3649828.36

-3496006.08

-4202106.24

2227811.883415487.70

800kv 5515957.88 6874206.16

750kv - 6094647.51

1000kv 5650862.20 5970531.96

35kv - 6527730.94

110kv - 3984347.23

220kV - 3624694.78

-2796980.03

-3544016.88

-1573970.11

-3660701.04

-1587441.33

-3366470.24

-4568251.67

-7182604.49

-7249134.61

-8130807.72

-2800954.68

-3022908.21

554956.499784085.93

581808.088198977.28

-11448684.86

467646.656307017.51

1517846.227286791.42

3670487.755815432.78

2492143.795019340.18

13687670.211117934.37

-2684632.12

-3850280.87

-95-()-

1.-

20252024

45K - 1304136.32

56-691037.88

90-696798.38

P - 775993.78

-800248.38

-1885534.77

-1875397.55

-1302047.73

-929999.51

-1840044.30

-2396719.28

-739872.83

-888926.00

-1545750.98

1598983.65-

1512730.60-

1442963.00-

1293244.30-

2544000.71-

2575648.98-

2725959.38-

2191392.11-

2048199.55-

1231564.55-

750kV 2580266.45 -

220kV 3945251.95 -

110kV 2961616.13 -

35kV-220kV 6094596.84 -

35-750kV 4057037.46 -

3702374.91-

4878807.26-

2807536.30-

3208122.62-

-96-()-

1.-

20252024

3150108.74-

4176895.60-

2104237.06-

6806448.76-

5041808.55-

3262965.99-

2161835.72-

4266763.02-

3422839.96-

3621473.85-

3764252.70-

4212332.34-

3112875.93-

3185830.32-

4037567.91-

4028781.55-

3568114.32-

2203985.48-

2114841.02-

2391864.40-

2294719.51-

2069204.45-

1952799.73-

1231108.08-

1659742.60-

1306955.90-

170917841.39186407178.05

-97-()

(1)

202593000100%

20251231

(2)

20253

()

(1)

100.00-

HJT (AUS) 60.00 -

100.00-

HJT (SINGAPORE) 100.00 -

-100.00

100.00-

-92.57

92.57

-92.57

100.00-

-98-()-

1.-

(2)

7.43467.43463077481.83-50628606.73-

7.43467.43461676792.44-19696088.08-

(3)

20251231

931045412.57342832440.731273877853.30389056518.00203835045.10592891563.10

690024918.78201402584.74891427503.52623139486.593363366.30626502852.89

20241231

913904059.24359850005.381273754064.62553393674.2980768147.29634161821.58

555627718.15203133698.31758761416.46512798869.643591798.72516390668.36

2025

898394997.6841394047.1641394047.16137088668.30

690257543.1022553902.5322553902.5376915705.72

2024

1083152362.6652023706.4652023706.4671385476.32

693180505.8940515463.6340515463.6399914659.46

-99-()

20242025

12311231

11551584.662080500.00(2771475.13)10860609.53

-12031102.24(12031102.24)-

11551584.6614111602.24(14802577.37)10860609.53

()

-100-()-

1.-

2.1

2025123133.43%

66.57%

/0.502025

()/4523700.00

20251231

0.50

2.2

-101-()-

2.-

2.2-

/()/()/()

4.002882229.022882229.02

(4.00)(2882229.02)(2882229.02)

20251231

11-22-55

1938275862.44---1938275862.44

68373244.77---68373244.77

504003700.83---504003700.83

10041714.03---10041714.03

453014966.11---453014966.11

104649868.50---104649868.50

22000165.50532414500.00297025000.00-851439665.50

3100359522.18532414500.00297025000.00-3929799022.18

-102-()

20251231

-13000597.58-13000597.58

--500000.00500000.00

--129561260.09129561260.09

-13000597.58130061260.09143061857.67

20241231

--78726591.8078726591.80

2024/()2025

12311231

---500000.00--500000.00

78726591.80--530998587.00480163918.71-129561260.09

78726591.80--531498587.00480163918.71-130061260.09

()

%%%

22863.557327.7512.7540.50

“”

-103-()-

()

(1)

20252024

159993244.8334061175.88

5037539.521980371.51

566338.28237735.84

2175805.3110132451.13

34382.55141509.43

1488785.834430525.96

4189794.784183505.20

1821215.261779288.11

914337.06-

(2)

20252024

()-1085714.29

553320.75553320.75

-104-()-

4.-

(2)-

202520242025202420252024

1142857.141142857.1518511.1518511.152432872.08-

(3)

2224

2025365559445.94

219220000.00146339445.94

(4)

100000000.002025-1-202025-2-5

100000000.002025-2-242025-3-3

100000000.002025-3-62025-4-28

80000000.002025-3-252025-4-29

80000000.002025-5-82025-6-18

20000000.002025-5-212025-6-18

35000000.002025-6-102025-6-20

30000000.002025-6-132025-6-24

50000000.002025-6-182025-6-27

10000000.002025-6-192025-6-27

30000000.002025-6-202025-6-27

80000000.002025-6-272025-6-27

30000000.002025-8-192025-8-29

30000000.002025-9-12025-9-24

40000000.002025-9-82025-9-26

30000000.002025-9-122025-9-28

80000000.002025-9-222025-9-30

70000000.002025-10-152025-11-3

25000000.002025-11-182025-11-26

15000000.002025-11-192025-11-26

40000000.002025-11-252025-12-1

10000000.002025-11-262025-12-10

50000000.002025-12-242025-12-29

-105-()-

4.-

(5)

20252024

621.34740.66

(1)

2025123120241231

654056.7932702.84--

494809.56-640233.45-

--432487.91-

(2)

20252024

12311231

7206300.007206300.00

218000.0040000.00

43153442.12-

630360.36940933.88

480106.78-

1386782.61516978.66

18867.92156973.00

27555.55122222.22

()

-106-()

2026327

100.608()339139100

20619657.28()

()

(1)

20252024

12311231

1897738729.28944313143.39

1-2245727313.81148140202.63

2-349923038.3577241046.86

3-412875468.219916079.77

4-57108783.776669691.07

574079264.0576640924.22

1287452597.471262921087.94

167644846.51172419478.35

1119807750.961090501609.59

-107-()-

1.-

(2)

2025123120241231

%%%%

55714782.544.3355714782.54100.00-56247214.654.4554862742.3797.541384472.28

1231737814.9395.67111930063.979.091119807750.961206673873.2995.55117556735.989.741089117137.31

1139787782.1088.53111930063.979.821027857718.131198889186.5194.93117556735.989.811081332450.53

91950032.837.14--91950032.837784686.780.62--7784686.78

1287452597.47100.00167644846.5113.021119807750.961262921087.94100.00172419478.3513.651090501609.59

--110088--()-

1.-

(2)-

151995321.3051995321.30100.00

22171081.022171081.02100.00

31464173.001464173.00100.00

484207.2284207.22100.00

55714782.5455714782.54100.00

20251231

1805533149.1740276657.525.00

1-2244217343.1724421734.3310.00

2-349923038.3514976911.5230.00

3-412875468.216437734.1650.00

4-57108783.775687027.0180.00

520129999.4320129999.43100.00

1139787782.10111930063.979.82

6704156.37-

9973152.31-

2755949.32-

72483940.98-

32833.85-

91950032.83-

-109-()-

1.-

(3)

()()

11117556735.9854862742.37172419478.35

---

42198323.861445776.9043644100.76

(47822981.73)(593736.73)(48416718.46)

(2014.14)-(2014.14)

1231111930063.9755714782.54167644846.51

20242025

12311231

54862742.371445776.90(593736.73)-55714782.54

117556735.9842198323.86(47822981.73)(2014.14)111930063.97

172419478.3543644100.76(48416718.46)(2014.14)167644846.51

(4)

(5)

2025202520252025

2025

1231123112311231

1231

172483940.98-72483940.985.63-

251709652.8215476704.3667186357.185.226907206.33

347305307.7311475196.4758780504.204.577525605.52

434074637.4321066345.9055140983.334.285623223.27

551995321.30-51995321.304.0451995321.30

257568860.2648018246.73305587106.9923.7472051356.42

-110-()-

20252024

12311231

728413598.08825799178.40

(1)

20252024

12311231

1180827404.59279647543.38

1-212016697.85546186546.62

2-3536194329.62116204.56

3-4115000.00211311.03

4-5174943.06405508.18

5398945.48-

1313722.52767935.37

728413598.08825799178.40

20252024

12311231

5958162.185257017.96

617148.231274784.65

1371683.88

721780326.31820035311.16

1313722.52767935.37

728413598.08825799178.40

-111-()-

2.-

(1)-

((

))

11767935.37--767935.37

()545787.15545787.15

12311313722.52--1313722.52

20242025

12311231

---

767935.37545787.15-1313722.52

767935.37545787.151313722.52

767935.37545787.15-1313722.52

2025

1231

554100000.0012/75.93-

111000000.00115.21-

35000000.0014.80-

17678158.4412.42-

3312187.9610.45-

721090346.40

-112-()-

2025123120241231

()1024036155.062323338.471021712816.59994036155.062323338.47991712816.59

1024036155.062323338.471021712816.59994036155.062323338.47991712816.59

20242025

2025

12311231

1231

315000000.00--315000000.00--

104072548.03--104072548.03--

HJT (AUS) 3110.28 - - 3110.28 - -

300000000.00--300000000.00--

20000000.00--20000000.00--

204960496.75--204960496.75-2323338.47

50000000.00--50000000.00--

-30000000.00-30000000.00--

994036155.0630000000.00-1024036155.06-2323338.47

(1)

20252024

2138244621.072024696546.462450722141.772317168343.71

225954639.51116318081.15225623170.9678139666.72

2364199260.582141014627.612676345312.732395308010.43

(2)

20252024

1499102559.211446417728.741822060128.861736821577.15

212174172.65181958173.93372370579.81342390718.66

196933025.17171413638.22183092358.55169736722.23

1908209757.031799789540.892377523067.222248949018.04

230034864.04224907005.5773199074.5568219325.67

225954639.51116318081.15225623170.9678139666.72

2364199260.582141014627.612676345312.732395308010.43

-113-()-

4.-

(3)

20252024

2308592841.722084081054.732581010795.102306596855.62

55606418.8656933572.8895334517.6388711154.81

2364199260.582141014627.612676345312.732395308010.43

20252024

270160.50206053.15

(328624.47)(456227.98)

(58463.97)(250174.83)

******

-114-1.

10641558.38

14802577.37

290681.17

756199.84

(2620238.56)

124425.47

23995203.67

3122269.73

247956.18

20624977.76

%//

5.36380.30380.3038

4.29010.24300.2430

行情