()
ZHONGXINGHUA CERTIFIED PUBLIC ACCOUNTANTS LLP1.2.
3.202420251-9
“”“”
19933181993132
13479250-960001997618
19977419951996
104
8400
1998425
19982731998116
600014400.00
2000972000
1021025760.00
20160.00
2000581999
[2000]179199914400.0010
32001142304.00
1432256.0022464.00
200152220002000
22464.00101102
6739.2029203.20
200632110
200643320052005
292032000103187609600
379641600
20101
20205222020
[2020]301939862368
39862368419503968
91320200250377396Q 2025 09 30
41950.396841950.3968
165
0.5mm-12mm
202618
10%90%
[2025]01-12952025
930100%160990.0020231231“”)
(10%
)
1
2202411
10%202411
32024
16100.0020231231
1
202412
3120250930202420251-9
2
111231
312
4
5
1
2
1212
520121933——
“”52“”
“”15“”
“”
6
1
2“”
2—22—
15“”10“”
“”“”
7152“”
8——
1
2
3
“”“”
12
34
5
67
“”
1
12
122
3
4
1
2
1
20%
312
1
20%
12
12
12
12
1
2
34
11“”
1
8——
42——“”
12
2
12
3
10“”
1
“”
“”“”“”“”
“”
22——
220——
62“”16
22“”17
1
2
%%
203-104.50-4.85
103-109.00-9.70
103-109.00-9.70
5-63-1015.00-19.40
4-53-1018.00-24.25
5-103-109.00-19.40
0%10
3
22“”
4
518
22“”
19
3
20
12
3
22“”
21
2223
2425
1
23
26
1
2
34
5
1
231
2
27
14——2017
2829/
1
23
4
30
112
2
31
50
32
32
1
17
2023102517202321
“17”“”“”“”
202411
17
18
202412618202424
“18”
18
13——
“”“”“”“”“”“”“”
18
18
2
1
13%9%6%
7%5%
3%2%
25%20%15%
2
120241224
GR202421200153
15%
2
[2023]620231120241231100
25%20%
202213202211
2024123110030025%
20%
3[2021]
13202111100%
202111200%
420111013
[2011]100
13%3%
52015612
[2015]78
13%6%70%
1
202593020241231
129125.781856323.87
7666600.392820075.54
28213554.7346443315.98
36009280.9051119715.39
2
1
202593020241231
23742997.4519274257.41
27000000.0050000000.00
50742997.4569274257.41
1620000.003000000.00
49122997.4566274257.41
2
2025930
%%
50742997.45100.001620000.003.1949122997.45
23742997.4546.7923742997.45
27000000.0053.211620000.006.0025380000.00
50742997.45100.001620000.003.1949122997.4520241231
%%
69274257.41100.003000000.004.3366274257.41
19274257.4127.8219274257.41
50000000.0072.183000000.006.0047000000.00
69274257.41100.003000000.004.3366274257.41
3
202412
2025930
31
3000000.001620000.003000000.001620000.00
3000000.001620000.003000000.001620000.00
202411
202412
31
3660000.003000000.003660000.003000000.00
3660000.003000000.003660000.003000000.00
4
5
23742997.45
23742997.45
3
1
202593020241231
1104989830.71104055346.83
1241287450.1655682042.98
239948593.8164261257.90
3460676020.5518521099.31
454413439.30220359.92
539618254.1144448827.73202593020241231
260933588.64287188934.67
86542972.5488279282.57
174390616.10198909652.10
2
2025930
%%
5040494.001.935040494.00100
255893094.6498.0781502478.5431.85174390616.10
195966614.7236.7834982357.5636.4560984257.16
2159926479.9261.2946520120.9829.09113406358.94
260933588.64100.0086542972.5433.17174390616.10
20241231
%%
5040494.001.765040494.00100.00
282148440.6798.2483238788.5729.50198909652.10
1110566512.9538.5048064882.3743.4762501630.58
2171581927.7259.7435173906.2020.50136408021.52
287188934.67100.0088279282.5730.74198909652.10
2025930
%
4622297.404622297.40100.00
418196.60418196.60100.00
5040494.005040494.00100.00——
1
2025930
%
164870886.353892253.196.00
12--
23--2025930
%
3456239.9850615.9890.00
45109685.80109685.80100.00
530929802.5930929802.59100.00
95966614.7234982357.5636.45
20241231
%
165577229.243934633.756.00
12
23
348590350.987731315.8990.00
45220359.92220359.92100.00
536178572.8136178572.81100.00
110566512.9548064882.3743.47
2
2025930
%
140118944.362005947.225.00
1241287450.164128745.0210.00
239948593.812984578.1430.00
3460619780.5730309890.2950.00
454303753.503443002.8080.00
53647957.523647957.52100.00
159926479.9246520120.9829.09
20241231
%
138478117.591923091.145.00
1255682042.985568204.3010.00
2364261257.9019278377.3730.00
349512551.734756275.8750.00
45
53647957.523647957.52100.0020241231
%
171581927.7235173906.2020.50
3
202412
2025930
31
5040494.005040494.00
83238788.579547203.5511283513.5881502478.54
88279282.579547203.5511283513.5886542972.54
202411
202412
31
4622297.40418196.605040494.00
78104168.415179620.1645000.0083238788.57
82726465.815597816.7645000.0088279282.57
42025930
2025930
202520252025
93093020259930302025
%930
56091527.7656091527.7621.2052726036.09
37272484.1237272484.1214.0918636242.06
37067668.0837067668.0814.012404247.99
18852135.0018852135.007.136164497.23
18122647.3118122647.316.851812264.73
167406462.27167406462.2763.2981743288.10
4
1202593020241231
%%
110580336.3376.7314429852.9285.23
121639409.3311.891787640.4010.56
231262384.969.15521288.363.08
34257841.081.87172422.651.02
4530289.790.22
518964.180.1418964.180.11
13789225.67100.0016930168.51100.00
22025930
20259302025930%
2155446.5715.63
2135387.4115.49
2108673.9415.29
1726115.0612.52
1000000.007.25
9125622.9866.18
5
202593020241231
7375198.95
3729550.736346093.16
3729550.7313721292.11
1
202593020241231
7375198.95
2
202593020241231
1112512.31717309.64
127200.815007300.81
235021690.431652969.00
34200000.00
455000.005000.00
51546194.001548194.00202593020241231
6892597.558930773.45
3163046.822584680.29
3729550.736346093.16
202593020241231
1125190.003877762.57
4200000.004327000.00
1567407.55726010.88
6892597.558930773.45
3163046.822584680.29
3729550.736346093.16
12
20241231506361.27530125.021548194.002584680.29
——
——
——
——
578366.53578366.53
20259301084727.80530125.021548194.003163046.82
12
202411265636.74228735.111548194.002042565.85
——12
——
——
——
241224.53301389.91542614.44
500.00500.00
20241231506361.27530125.021548194.002584680.29
202412
20259
3130
2584680.29578366.533163046.82
2584680.29578366.533163046.82
20241
202412
131
2042565.85542614.44500.002584680.29
2042565.85542614.44500.002584680.29
2025930
2025930202593020259
%30
4000000.002-358.031200000.00
1446194.00520.981446194.00
1000000.002-314.51300000.00
200000.003-42.90100000.002025930
202593020259
%30
121113.5511.766803.83
6767307.5598.183052997.83
6
1
2025930
66830067.9217747848.9749082218.95
15168309.4615168309.46
21168982.057263620.2513905361.80
1530330.3951191.411479138.98
19040426.1419040426.14
123738115.9625062660.6398675455.33
20241231
54824597.3016103602.3338720994.97
14894701.9314894701.93
18719411.147263620.2511455790.89
1644662.6722766.311621896.36
19040426.1419040426.14
109123799.1823389988.8985733810.29
2
202412
2025930
31
16103602.331644246.6417747848.97
7263620.25-7263620.25
22766.3128425.1051191.41
23389988.891672671.7425062660.6320241120241231
8717339.457653832.62267569.7416103602.33
7263620.257263620.25
37313.6322766.3137313.6322766.31
8754653.0814940219.18304883.3723389988.89
30.00
7
1
202593020241231
3594000.00179700.003414300.003594000.00179700.003414300.00
3594000.00179700.003414300.003594000.00179700.003414300.00
2
2025930
%%
3594000.00100.00179700.005.003414300.00
3594000.00100.00179700.005.003414300.00
3594000.00100.00179700.005.003414300.00
20241231
%%
3594000.00100.00179700.005.003414300.00
3594000.00100.00179700.005.003414300.00
3594000.00100.00179700.005.003414300.00
3
202412
20259
3130202412
20259
3130
179700.00179700.00
179700.00179700.00
20241
202412
131
179700.00179700.00
179700.00179700.00
8
202593020241231
15017986.0715120104.30
9
202593020241231
161000000.00161000000.00
10
1
202593020241231
1000000.001000000.00
61422384.1561422384.15
62422384.1562422384.15
11
202593020241231
167683282.59187518840.01
167683282.59187518840.01
1
120241231162124362.90159994210.968772818.502723515.92187597635.498838763.40530051307.17
279055.7766746.54145802.31
179055.7766746.54145802.312-
31634336.284381924.436016260.71
11634336.284381924.436016260.71
2-
42025930162124362.90159994210.967217537.992723515.92183215711.068905509.94524180848.77
12024123180525740.88141629110.187511817.322612800.0977799729.836123846.52316203044.82
24082214.841729561.65444914.6514172.4912750194.92726544.9019747603.45
14082214.841729561.65444914.6514172.4912750194.92726544.9119747603.46
2-
31321088.402817169.394138257.79
11321088.402817169.394138257.79
2-
4202593084607955.72143358671.836635643.572626972.5887732755.366850391.42331812390.48
1202412314201525.9522127896.3926329422.34
2
1
31644246.641644246.64
11644246.641644246.64
2
420259304201525.9520483649.7524685175.70
1202593077516407.1812434013.18581894.4296543.3474999305.952055118.52167683282.59
22024123181598622.0214163574.831261001.18110715.8387670009.272714916.88187518840.01
1202411162416649.38159840696.069745244.582722732.29289541883.178412999.48632680204.96
2246788.99174514.901660589.223274.34425763.922510931.37
11660589.223274.34425763.922089627.48
2246788.99174514.90421303.89
3
3539075.4721000.002633015.302490.71101944247.68105139829.16
1539075.4721000.002633015.302490.713195581.48260025554.0360025554.03
341918693.6541918693.65
420241231162124362.90159994210.968772818.502723515.92187597635.498838763.40530051307.17
120241173543775.40139192283.576986553.402580041.43106965668.915191023.75334459346.46
27180232.942445741.332687657.7835249.3719795446.54932822.7733077150.73
17180232.942445741.332687657.7835249.3719795446.54932822.7733077150.73
2
3198267.468914.722162393.862490.7148961385.6251333452.37
1198267.468914.722162393.862490.712372066.75
224502431.1624502431.16
324458954.4624458954.46
42024123180525740.88141629110.187511817.322612800.0977799729.836123846.52316203044.82
12024114201525.9544590082.6948791608.64
23753548.573753548.57
13753548.573753548.57
326215734.8726215734.87
1
218721970.3018721970.30
37493764.577493764.57
4202412314201525.9522127896.3926329422.34
12024123181598622.0214163574.831261001.18110715.8387670009.272714916.88187518840.01
220241188872873.9816446886.542758691.18142690.86137986131.573221975.73249429249.86
12
202593020241231
32390487.2218550983.63
32390487.2218550983.63
1202593020241231
2762623.622762623.621298334.421298334.42
29627863.6029627863.6017252649.2117252649.21
32390487.2232390487.2218550983.6318550983.63
2025930
20241220259
3130
1363000.001298334.421464289.202762623.62
30000000.0017252649.2112375214.3929627863.60
31363000.0018550983.6313839503.5932390487.22
20241231
202411202412
31
1363000.001141635.36156699.061298334.42
30000000.0017252649.2117252649.21
31363000.001141635.3617409348.2718550983.63
13
1202412313772721.711945503.905718225.61
2
1
2
3
1
420259303772721.711945503.905718225.61
1202412312628022.281111716.523739738.80
2492754.18208446.84701201.02
1492754.18208446.84701201.02
2
31
420259303120776.461320163.364440939.82
120241231
2
3
42025930
12025930651945.25625340.541277285.79
2202412311144699.43833787.381978486.81
12024116610039.381945503.908555543.28
2
1
2
32837317.672837317.67
12837317.672837317.67
4202412313772721.711945503.905718225.61
12024114099004.97833787.394932792.36
21366334.98277929.131644264.11
11366334.98277929.131644264.11
2
32837317.672837317.67
12837317.672837317.67
4202412312628022.281111716.523739738.80
1202411
2
3
420241231
1202412311144699.43833787.381978486.81
22024112511034.411111716.513622750.9214
1
12024123127374134.3531112913.9153560000.001135610.9474140000.00187322659.20
251679.2451679.24
151679.2451679.24
2
3
1
4202593027374134.3531112913.9153560000.001187290.1874140000.00187374338.44
1202412316527256.349602796.2653560000.00866893.3370556945.93
2362074.32531933.3980312.04974319.75
1362074.32531933.3980312.04974319.75
2
3
1
2
420259306889330.6610134729.6553560000.00947205.37-71531265.68
12024123111510117.6566140000.0077650117.65
2
1
3
4202593011510117.6566140000.0077650117.65
1202593020484803.699468066.61-240084.818000000.0038192955.11
22024123120846878.0110000000.00268717.618000000.0039115595.62
120241127374134.3531112913.9153560000.001135610.9474140000.00187322659.20
21
2
3
1
42024123127374134.3531112913.9153560000.001135610.9474140000.00187322659.20
12024115967726.648354247.2453560000.00777192.0768659165.95
2559529.701248549.0289701.261897779.98
1559529.701248549.0289701.261897779.98
2
3
1
2
4202412316527256.349602796.2653560000.00866893.3370556945.93
12024111758666.6760140000.0061898666.67
29751450.986000000.0015751450.98
19751450.986000000.0015751450.98
3
42024123111510117.6566140000.0077650117.65
12024123120846878.0110000000.00268717.618000000.0039115595.62
220241121406407.7121000000.00358418.8714000000.0056764826.58
2
3
444
15
202593020241231
75871902.8375871902.83
12024122025930
31
308262093.66308262093.66
202411202412
31
308262093.66308262093.66
2
2024122025930
31
232390190.83232390190.83
202411202412
31
232390190.83232390190.83
202412202593031
3817338.671873467.451943871.22
273809.4361607.16212202.27
299999.98150000.03149999.95
1268195.71475573.41792622.30
5659343.792560648.053098695.74
17/
1
202593020241231
44101422.626057414.8342278873.895882989.74
179700.0026955.00179700.0026955.00
888125.00133218.751050000.00157500.00
23254245.163488136.7723254245.163488136.77
769101.58115365.24769101.58115365.24
85251261.6012777108.6585251261.6012777108.65
35535747.965330362.2035535747.965330362.20202593020241231
1583835.72395958.932217663.12554415.77
27559678.894133951.8327559678.894133951.83
219123118.5332458472.20218096272.2032466785.20
2
202593020241231
37663732.935649559.9439512556.065926883.41
1277285.79319321.451978486.81494621.70
38941018.725968881.3941491042.876421505.11
18
202593020241231
301765600.00301952200.00
38520000.0038520000.00
+276241100.0029949000.00
+29932000.00273813600.00
65000000.0083000000.00
637580.23745553.23
712096280.23727980353.23
19
1
202593020241231
35919229.1133564022.45
24063088.5819915217.79
15100033.2815285443.68
75082350.9768764683.92
20
202593020241231
34379788.1923209440.48
252641716.232641716.21
31738071.9620567724.27
21
1202412312025930
9163993.6733578301.2030449707.3912292587.48
-3864716.523864716.52
9163993.6737443017.7234314423.9112292587.48
2
202412312025930
6976148.3926049488.7423764895.409260741.73
201932.873011793.253213726.12
2236893.302236893.30
1794001.351794001.35
241372.69241372.69
201519.26201519.26
1963025.082180250.191167029.922976245.35
22887.3399875.7267162.6555600.40
9163993.6733578301.2030449707.3912292587.48
3
202412312025930
3736348.173736348.17
128368.35128368.35
3864716.523864716.52
22
202593020241231
545913.48230106.34
14836.66101244.04
70470.3941042.83
37159.9515889.42
26542.8211349.58
379905.04379905.03
147094.80147094.80
108935.37111241.19
12621.0712164.38
1343479.581050037.61
23202593020241231
58985628.9743546220.26
58985628.9743546220.26
1
202593020241231
19130000.00
28169793.4727559678.89
11489967.7315021111.56
101300.00101300.00
94567.77864129.81
58985628.9743546220.26
1
2025930
28169793.47
24
202593020241231
12611000000.00
12619158.33
127626017.591046866.85
12810683014.7213738739.19
11309032.3125804764.37
25
202593020241231
2641716.232641716.21
21674869.70
23742997.4519274257.41
26384713.6843590843.32
26
202593020241231
11000000.00
+
19158.33202593020241231
2411019158.33
27
202593020241231
1693499.832404031.49
109664.07186368.37
1583835.762217663.12
24626017.591046866.85
957818.171170796.27
28
202593020241231
7198212.21
7198212.21
1
202593020241231
10683014.7220936951.40
2410683014.7213738739.19
7198212.21
29
202412312025930
1050000.00161875.00888125.00
20241120241231
1050000.001050000.00
20241220259/3130
1050000.00161875.00888125.00
202411202412/31
1050000.001050000.00
3020251-92024
199438015.25196637090.56304572838.45303439694.75
5095582.373494925.677696213.914627178.58
204533597.62200132016.23312269052.36308066873.33
31
20251-92024
157006.88135884.18
112147.7897110.08
1139715.091519620.22
441284.40588379.20
286017.62386351.88
37059.4542852.24
9584.6424674.40
2182815.862794872.20
32
20251-92024
1213284.651535569.87
142840.961646811.07
120877.55147630.59
15766.6521022.20
1641.4245660.32
1494411.233396694.05
33
20251-92024
11141159.3421015965.59
7359255.5511538883.75
5688703.4119657598.16
674325.781180561.76
24863444.0853393009.26
34
20251-92024
3227317.674239597.41
525254.354134544.2420251-92024
26130.3326657.99
63578.9251930.86
3842281.278452730.50
35
20251-92024
23091391.9545881716.72
519440.402659197.81
784276.90973368.08
23356228.4544195886.99
36
20251-92024
613348.001425399.80
24104.6222324.26
637452.621447724.06
37
20251-92024
18590.00
11283513.58
11283513.5818590.00
38
20251-92024
1380000.00660000.00
-9547203.55-5597816.76
-578366.53-542114.44
-8745570.08-5479931.20
39
20251-92024
-14000.32-14940219.18
270423.71
-18822417.40
-3753548.57
-15751450.98
-14000.32-52997212.42
4020251-92024
191302.56-16237.36
41
20251-92024
179450.00
960.00
179450.00960.00
42
20251-92024
2550.70121935.26
610114.58813486.10
557171.45
612665.281492592.81
43
1
20251-92024
26774.07541315.75
-444310.72-13553363.36
-417536.65-13012047.61
44
2025930
28193045.49
51765861.48
16786707.68
96745614.65
45
1
2
1%
100.00
100.00
51.00
51.00
51.00
51.00
51.00
51.00
51.00
51.00
51.00
2
3
2025425202569
2025721
62422384.1562422384.15
1
62422384.1562422384.15
162422384.1562422384.15
62422384.1562422384.15
1
%%
15000.0026.8226.82
2
1
34
5
1
/20251-92024
45475.00
14762.39
1265232.522531876.64
107683.96109697.11
23207.55
42671.7015871.00
500567.92564210.00
730771.501271115.75
9018101.0411398384.74
3302995.454417442.01
714769.81790578.11
15706001.4521159412.75
/
20251-92024
492703.632340559.47
144696151.11179811312.36
5497488.5211124170.46
12944142.8524044331.25
163630486.11217320373.54
2
20251-92024
785441200.001032802500.00
16248522.53
20251-92024
198565783.35
766311200.001032802500.00
31283196.89
20251-9202420251-92024
111514.34
136357.39
3
20251-92024
316723.81626247.60
200000.00
20251-92024
2064220.202752293.60
4
4289.002025.07.112026.07.10
430.002025.04.112026.04.11
534.482025.04.172026.04.17
1106.262023.06.292026.06.28
2000.002025.04.082026.04.08
2988.802025.04.022026.04.02
3200.002025.09.052026.03.05
3300.002025.09.102026.03.10
1000.002025.03.132026.03.13
3157.082025.07.032026.07.02
2000.002025.04.142026.04.13
1039.762025.05.282026.05.16
3960.242025.05.212026.05.19
2000.002025.03.102026.03.09
1852.002025.08.052026.08.04
7213.552024.10.242025.10.23
4750.002025.04.282026.04.27
2993.202025.03.132026.03.063000.002025.06.262026.06.25
3000.002025.07.312026.07.31
3490.002025.07.292026.07.29
1947.762024.11.112025.11.10
3000.002024.11.182025.11.17
3000.002024.11.262025.11.25
2000.002024.11.202025.11.19
5000.002025.05.272026.05.17
6
1
202593020241231
553094.0033185.64
56091527.763365491.6754527338.603271640.32
2581853.85154911.232486211.20149172.67
4767721.44286063.298010585.44480635.13
232333.30116166.65232333.3069699.99
24162.0024162.0024162.0024162.00
63697598.353946794.8465833724.544028495.75
412382.04
145776.00192065.00
145776.00604447.04
2000.00100.00
2
202593020241231
924044.46
162500.00
1089529.96
163689.31220841.73202593020241231
707621.04109965.04
195377.18102372.78
139352.21139352.21
17682.6717682.67
10.1710.17
100000.00100000.00
2575762.54690224.60
19130000.00
571593.15571593.15
70000.00
19771593.15571593.15
147758.161707016.58
1436077.60711668.17
1583835.762418684.75
1
20250930
2
20250930
1
(2024)01129406
“”
20247
24124876.00
2



