Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.Shenzhen Tellus Holding Co. Ltd.2025 Semi-Annual Report
August 2025
1Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section I Important Notes Contents and Interpretations
The Board of Directors the Board of Supervisors and directors
supervisors and senior executives of the Company guarantee that the present
semi-annual report is true accurate and complete without false records
misleading statements or major omissions and undertake the joint and
several legal liabilities arising therefrom.Fu Chunlong head of the Company Huang Tianyang the person in
charge of accounting and person in charge of the accounting firm (accountant
in charge) declare to guarantee the truthfulness accuracy and completeness
of the financial report in this semi-annual report.All directors of the Company have attended the meeting of the Board of
Directors to review the semi-annual report.The Company has no plans to distribute cash dividends issue bonus
shares and convert reserved funds into share capital.
2Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Contents
Section I Important Notes Contents and Interpretat... 2
Section II Company Profile and Major Financial Ind... 6
Section III Management Discussion and Analysis .......9
Section IV Corporate Governance Environment and So.. 23
Section V Important Matters ........................ 24
Section VI Changes in Shares and Shareholders .......36
Section VII Bond-related Information ................41
Section VIII Financial Report .......................42
Section IX Other Submitted Data ................... 177
3Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Documents for Inspection
(I) Financial statements signed and sealed by the head of the Company the person in charge of accounting and the person in
charge of the accounting firm (accountant in charge).(II) Originals of all company documents and announcements that have been publicly disclosed during the reporting period.(III) The above documents for future reference shall be kept at the Secretariat Office of the Board of Directors of the Company.
4Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Interpretations
Term Refer(s) to Interpretation
CSRC Refer(s) to China Securities Regulatory Commission
SZSE Refer(s) to Shenzhen Stock Exchange
Shenzhen Branch of China Securities Depository and
CSDC Shenzhen Branch Refer(s) to
Clearing Corporation Limited
Company the Company and Tellus Holding Refer(s) to Shenzhen Tellus Holding Co. Ltd.Reporting period this/the reporting period Refer(s) to The first half of 2025
State-owned Assets Supervision and Management
Shenzhen SASAC Refer(s) to Commission of Shenzhen Municipal People's
Government
Shenzhen Special Economic Zone Development Group
SDG Group and controlling shareholder Refer(s) to
Co. Ltd.SIHC Refer(s) to Shenzhen Investment Holdings Co. Ltd.Shenzhen Jewelry SJIS Refer(s) to Shenzhen Jewelry Industry Service Co. Ltd.Guorun Guorun Gold Refer(s) to Guorun Gold Shenzhen Co. Ltd.Tellus Treasury Refer(s) to Shenzhen Tellus Treasury Supply Chain Tech Co. Ltd.Shanghai Fanyue Refer(s) to Shanghai Fanyue Diamond Co. Ltd.Zhongtian Company Refer(s) to Shenzhen Zhongtian Industry Co. Ltd.Tellus Shuibei Jewelry Refer(s) to Shenzhen Tellus Shuibei Jewelry Co. Ltd.SDG Huari Refer(s) to Shenzhen SDG Huari Automobile Enterprise Co. Ltd.Huari Company Refer(s) to Shenzhen Huari Automobile Sales and Service Co. Ltd.Tellus Jewelry Building Jewelry Building Refer(s) to Tellus Shuibei Jewelry Building
Tellus Gold and Diamond Building Gold and Diamond
Refer(s) to Tellus Gold and Diamond Trading Building
Building
5Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section II Company Profile and Major Financial Indicators
I. Company Profile
Stock abbreviation Tellus A Tellus B Stock code 000025 200025
Stock abbreviation before
N/A
change (if any)
Stock exchange on which the
Shenzhen Stock Exchange
shares are listed
Chinese name of the
Shenzhen Tellus Holding Co. Ltd.Company
Chinese abbreviation (if any) Tellus A
English name of the Company
Shenzhen Tellus Holding Co.Ltd.(if any)
Abbreviation of English name
N/A
(if any)
Legal representative of the
Fu Chunlong
Company
II. Contact Persons and Contact Information
Secretary of the Board of Directors Securities affairs representative
Name Qi Peng Liu Menglei
3F Tellus Building No. 56 2nd Shuibei 3F Tellus Building No. 56 2nd Shuibei
Address
Road Luohu District Shenzhen Road Luohu District Shenzhen
Tel. (0755)83989390 (0755)88394183
Fax (0755)83989386 (0755)83989386
E-mail ir@tellus.cn liuml@tellus.cn
III. Other Information
1. Contact information
Whether the Company's registered address office address and postal code company website e-mail etc. changed during the
reporting period
□ Applicable□ Not applicable
There were no changes to the Company's registered address office address postal code website e-mail etc. during the reporting
period. Please refer to the 2024 Annual Report for details.
2. Information disclosure and designated location
Whether the information disclosure and designated location changed during the reporting period
□ Applicable□ Not applicable
The names and websites of the stock exchange websites and media on which the Company disclosed the semi-annual report and
the designated location of the Company's semi-annual report remained unchanged during the reporting period. For more
6Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
information please refer to the 2024 Annual Report.
3. Other relevant information
Whether other relevant information changed during the reporting period
□ Applicable□ Not applicable
IV. Major Accounting Data and Financial Indicators
Does the Company need to retrospectively adjust or restate the accounting data for previous years
□Yes□ No
Increase/decrease in the
Same period of the reporting period over the
Reporting period
previous year same period of the previous
year
Operating revenue (RMB) 878272629.94 1580023748.85 -44.41%
Net profit attributable to shareholders of
84013429.3576662479.699.59%
the listed company (RMB)
Net profit attributable to shareholders of
the listed company after deducting non- 76473401.54 70454786.31 8.54%
recurring profit or loss (RMB)
Net cash flows from operating activities
154806331.67107309488.9244.26%
(RMB)
Basic earnings per share (RMB/share) 0.1949 0.1778 9.62%
Diluted earnings per share (RMB/share) 0.1949 0.1778 9.62%
Weighted average return on net assets 4.77% 4.66% 0.11%
Increase/decrease at the end
End of the previous of the reporting period as
End of the reporting period
year compared with the end of the
previous year
Total assets (RMB) 2725442964.28 2594459237.89 5.05%
Net assets attributable to shareholders of
1767792226.911726884629.562.37%
the listed company (RMB)
V. Discrepancy of Accounting Data under the Domestic and Foreign Accounting Standards
1. Discrepancy in net profit and net assets in the financial reports disclosed simultaneously according to
International Accounting Standards and Chinese Accounting Standards
□ Applicable□ Not applicable
There was no discrepancy in net profit and net assets in the financial reports disclosed by the Company following International
Accounting Standards and Chinese Accounting Standards in the reporting period.
2. Discrepancy in net profit and net assets in the financial reports disclosed simultaneously according to
foreign accounting standards and Chinese Accounting Standards
□ Applicable□ Not applicable
There was no discrepancy in net profit and net assets in the financial reports disclosed by the Company following foreign
7Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
accounting standards and Chinese Accounting Standards in the reporting period.VI. Non-Recurring Profit or Loss Items and Amounts
□Applicable □ Not applicable
Unit: RMB
Item Amount Note
Profit or loss of non-current assets disposal (including the write-off part of the
-6079.20
provision for impairment of assets)
Government subsidies included in the current profit or loss (excluding those that are
closely related to the Company's normal business operations in line with national
1056727.69
policies and regulations and granted per defined criteria with a continuous influence
on the Company's profits and losses)
Profit or loss from changes in the fair value of financial assets and financial liabilities
held by the Company as a non-financial company as well as profit or loss from the
4675868.00
disposal of the financial assets and financial liabilities except in effective hedging
activities related to the normal operating activities of the Company.Other non-operating revenue and expenses than the above items 3352382.93
Less: Effect on income tax 2218656.63
Effect on minority interests (after-tax) -679785.02
Total 7540027.81
Specific conditions of other profits or losses conforming to the definition of non-recurring profit or loss:
□ Applicable□ Not applicable
The Company has no other profits or losses conforming to the definition of non-recurring profit or loss.Explanation on defining the non-recurring profits or losses set out in the Explanatory Announcement No. 1 on Information
Disclosure for Companies Offering Securities to the Public—Non-Recurring Profit or Loss as recurring profits or losses
□Applicable □ Not applicable
Amount involved
Item Reason
(RMB)
Due to the price fluctuation risk related to gold effective hedging of gold futures is a
means for Guorun Gold and Tellus Treasury subsidiaries of the Company to avoid
relevant risks. This activity falls under normal proprietary business operations.Therefore based on the nature and characteristics of its normal business operations the
Effective Company has classified the following items listed in the Explanatory Announcement
-14224744.55
hedging No. 1 on Information Disclosure for Companies Offering Securities to the Public—Non-
Recurring Profit or Loss (2023 Revision) as recurring profit or loss items: effective
hedging related to the normal operations of non-financial enterprises; profits or losses
from changes in the fair value of financial assets and financial liabilities held; and
profits or losses from the disposal of financial assets and financial liabilities.According to the Explanatory Announcement No. 1 on Information Disclosure for
Refund of Companies Offering Securities to the Public—Non-Recurring Profit or Loss (2023
handling fees Revision) the refund of handling fees for individual income tax received by the
50320.31
for individual Company and its subsidiaries is categorized as income related to routine activities. As it
income tax is neither of a special nature nor incidental it is classified as a recurring profit or loss
item.
8Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section III Management Discussion and Analysis
I. Main Business of the Company During the Reporting Period
(I) The Company's main business during the reporting period included jewelry trading gold and property
platforms.
1. Jewelry trading: The Company undertook the establishment of the Shenzhen International Jewelry &
Jade Exchange. By building a jewelry transaction digital trading system that combines online and offline
activities with complete functions and services such as display trading bidding auction evaluation financing
and information release the Company set up trade channels from overseas upstream resources to domestic
wholesale terminal merchants gradually becoming an influential comprehensive service provider in the
international jewelry and jade trading industry and helping Shenzhen build an international jewelry and jade
industry center.
2. Gold: With product innovation as the core the Company built an omnichannel operation system for the
coordinated development of B-end and C-end operations. For B-end activities the Company provided fast low-
cost and demand-oriented product services through efficient operation supply chain integration and financial
advantages. For C-end activities the Company created an influential differentiated brand through IP co-
branding agile development diversified marketing promotion and product quality system construction.
3. Property platforms: The Company is the largest owner of Tellus-Gmond Gold Jewelry Industrial Park
in the Shuibei area. The Tellus Jewelry Building and Tellus Gold and Diamond Building invested by the
Company have been put into operation successively maintaining a high occupancy rate. In addition the
Company holds a significant amount of property resources in areas such as Luohu and Futian in Shenzhen.While maintaining the stability of its existing leasing business the Company actively promotes the
improvement of property quality. It will promote the transition of its old properties from traditional simple
leasing to commercial property operation with a focus on enhancing and exploring the added value of its
property brands. This initiative aims to establish innovative industrial projects that align with the overall
strategic layout of the city the district and the Company.(II) Description of the main business models of the jewelry business
1. Sales model
9Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The Company adopts both wholesale and retail as the main sales models for gold and jewelry. Additionally
it provides supporting services such as customs clearance agency services and safe deposit box leasing. The
sales revenue composition of the jewelry business in H1 2025 is as follows:
Sales model Amount of operating revenue Amount of operating cost(RMB 10000) (RMB 10000) Gross profit rate
Wholesale 31952.93 30747.71 3.77%
Retail sales 38044.58 37628.72 1.09%
Other services 822.64 241.67 70.62%
Total 70820.15 68618.10 3.11%
2. Production model
At present the Company's gold and related products mainly use a commissioned processing model while
diamonds colored gemstones and other products do not involve processing. The production model composition
in H1 2025 is as follows:
Production model Amount (RMB 10000) Proportion
Finished products through the commissioned processing 57296.52 100.00%
3. Purchase model
Gold and related products: The Company purchases gold raw materials from Shanghai Gold Exchange or
other qualified organizations or leases them from banks.Other jewelry and jade: The Company purchases such products from overseas jewelry and jade suppliers
and handles tax-paying import procedures through Shenzhen Jewelry.The purchase model composition in H1 2025 is as follows:
Purchase quantity Purchase amount
Purchase model Raw materials
(kg) (RMB 10000)
Spot trading Gold 912.94 60047.08
Spot trading Silver 15.50 10.29
Rental business Gold 83.00 5376.06
Total 1011.43 65433.43
10Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
4. Operation of physical stores during the reporting period
Operating
S/N Name revenue Operating cost(RMB (RMB 10000) Address
10000)
1 Guorun Direct-sales Store 768.22 763.90Atrium of Tellus Jewelry Building 2nd Shuibei Road Luohu(Tellus) District Shenzhen City
Counter and Side Hall of
Guorun Direct-sales Store B1-046 and B1-023 Basement Level 1 Annex Building of2 (Tellus) on Basement Level 5122.36 5086.56Tellus Jewelry Building 2nd Shuibei Road Luohu District
1 Shenzhen City
5. Online sales during the reporting period
S/N Name Operating revenue (RMBOperating cost (RMB
10000)10000)
1 Taobao and Tmall platform stores 6192.24 6202.73
2 JD platform stores 5470.67 5401.43
3 Alibaba platform stores 4494.89 4345.99
4 Pinduoduo platform stores 5159.65 5103.75
5 Jingya platform stores 10452.46 10388.93
6 WeChat platform stores 521.38 517.76
7 Dewu platform stores 0.19 0.12
8 Douyin platform stores 0.07 0.03
6. Inventory of jewelry business during the reporting period
As of June 30 2025 the inventory balance of the Company's jewelry business was RMB 65098057.50 of
which the amount measured at fair value was RMB 64651775.39 corresponding to hedged items with
commodity futures contracts and T+D contracts as hedging instruments and the value of gold leased from banks.The Company shall abide by the disclosure requirements for "jewelry-related business" in the Guidelines of Shenzhen Stock
Exchange for Self-Regulatory Supervision of Listed Companies No. 3—Industry Information Disclosure.II. Analysis of Core Competitiveness
(I) Location advantage
The Company located in Shuibei the core cluster area of Shenzhen's jewelry industry is the largest owner
of Tellus-Gmond Gold Jewelry Industrial Park. Shuibei accounts for more than 75% of China's gold and
jewelry market share. Within the one-square-kilometer core area of the Shuibei market tens of thousands of
gold and jewelry enterprises are gathered. According to the data from the Shenzhen Gold & Jewelry
Association the annual physical pick-up volume of gold and platinum in Shenzhen accounts for about 70% of
the physical sales volume at Shanghai Gold Exchange and the physical consumption of diamonds accounts for
about 80% of the import value at Shanghai Diamond Exchange. In terms of brand concentration Luohu District
is home to over 40 leading jewelry enterprises and 29 "China Famous Trademarks" in the jewelry sector
11Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
accounting for 30% of the national total. The district has also successfully supported the stock exchange listings
of jewelry companies including Chow Tai Seng and DR Group. Shuibei has formed a complete industrial chain
covering design and R&D production and manufacturing exhibition and trading brand operation headquarters
office operation inspection and testing and talent training.The location advantage of the Shuibei area is significant. The concentration of numerous jewelry suppliers
and established businesses facilitates the Company's import-export operations and exhibition and marketing
activities. The market influence and centralized trade information in Shuibei provide a favorable business
environment and development platform enabling the Company to promptly capture market feedback and
respond quickly to market changes. Shenzhen's "20+8" Industrial Cluster Development Plan emphasizes the
future focus on developing modern fashion industrial clusters. The government's strong support for the jewelry
industry provides substantial backing for the Company helping reduce operating costs enhance profitability
and achieve sustainable development.(II) Resource advantage
By leveraging its state-owned enterprise background and harnessing industrial synergies the Company
deeply integrates resources from both the supply and demand sides of the jewelry industry. This endows the
Company with a certain advantage in coordinating upstream resources. The Company has established direct
partnerships with domestic and international gold and jewelry suppliers and processors engaging in
collaborative discussions with organizations such as the Turkish Jewellery Exporters' Association the Republic
of Sakha (Yakutia) delegation from Russia and Myanmar Gems and Pearl Enterprise to develop domestic and
international exhibition and trading business.Through years of dedicated efforts the Company has accumulated significant industry resources and
influence. It maintains close collaborations with authoritative testing and appraisal institutions in the industry
such as the National Gemstone Testing Center National Center of Quality Supervision and Inspection on Gold
and Silver Jewelry (Nanjing) National Center of Quality Supervision and Inspection on Gold and Silver
Jewelry (Tianjin) and HJTC actively participates in and organizes industry activities and sets industry
standards to continuously expand its industry reputation and impact. The group standard—Quality Evaluation of
Seawater Pearls—jointly drafted by the Company passed the expert review on March 22 2025 and was
approved and released by the Shenzhen Standards Promotion Council in June 2025. The Company has deeply
embedded itself in the supply chain business to offer professional full-industry supply chain services and has
cooperated with renowned jewelry enterprises in the industry to further expand its business scale.The Company's property platforms have brought stable business revenue and cash flow laying a solid
foundation for the Company's long-term development. The Tellus Jewelry Building and the Tellus Gold and
Diamond Building have been put into use one after another. They maintain a high occupancy rate. Furthermore
12Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
the Company plans to continuously unlock the commercial value of its traditional properties through quality
upgrades and old property renewal initiatives.(III) Management advantage
In terms of digitalization the Company has achieved significant technological advancements. It has
vigorously promoted the digital transformation of its trading platform organized and prioritized functional
modules and continuously adjusted its construction strategy to respond promptly to changes and meet business
needs. The Company has improved and enhanced the platform's capabilities in online transactions data analysis
and intelligent supervision gradually applying these features in its supply chain operations to effectively serve
jewelry industry clients and support the growth of micro- small- and medium-sized enterprises (MSMEs)
within the sector.In terms of risk control the Company has formulated strict internal business control processes such as
supplier access standards a customer evaluation system and a procurement price comparison system to realize
multi-level risk control over capital information and logistics. At the same time it has continuously optimized
business processes and internal control systems during business operations and carried out research and
innovation on new categories and new business models under the premise of controllable risks. By leveraging
information system development and system data analysis the Company has enhanced its business risk early
warning capabilities.In terms of internal management the Company takes scientific management as the driving force and
guarantee for development. From the perspective of promoting operation via management it is business-
oriented and combines its actual situation to introduce a leading business model improve the 4S control system
consolidate a closed loop of strategic management and smoothly implement its plans.In terms of talent development the Company conducts an integrated "testing-training-practice" training
mode for middle and senior management. With the mode focusing on accurate diagnosis system empowerment
and practical transformation it assists the management team in improving leadership and execution thereby
creating a strong management engine to support business strategies.III. Analysis of Main Business
Overview
See "I. Main Business of the Company During the Reporting Period" for relevant content.Year-on-year (YoY) changes in main financial data
Unit: RMB
Same period of the YoY
Reporting period Reasons for change
previous year increase/decrease
Decrease in gold business
Operating revenue 878272629.94 1580023748.85 -44.41%
volume this year
13Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Decrease as gold business
Operating cost 736664626.44 1451925990.76 -49.26%
volume decreases
Decrease as gold business
Selling expenses 6551375.74 10655583.07 -38.52%
volume decreases
Administrative
25702432.6323758940.408.18%
expenses
Mainly due to the decrease in
Financial expenses 2287888.06 3685893.43 -37.93% interest expenses on gold
business financing
Mainly due to the increase in
Income tax expenses 25372160.83 19663631.30 29.03% total profit compared to the same
period last year
Mainly due to the increase in
R&D investment in
R&D investment 2045320.23 1353032.80 51.17%
informatization development of
subsidiaries
Net cash flows from Mainly due to the decrease in
154806331.67107309488.9244.26%
operating activities gold business stocks
Mainly due to the decrease in on-
maturity redemptions related to
Net cash flows from
-233644957.72 -136462605.64 -71.22% money management during this
investing activities
reporting period compared to the
same period last year
Mainly due to the increase in
Net cash flows from
-13048507.32 24828865.44 -152.55% dividend distribution during this
financing activities
reporting period
Mainly due to the increase in
dividend distribution and the
Net increase in cash decrease in on-maturity
-91887133.37-4323672.93-2025.21%
and cash equivalents redemptions related to money
management during this
reporting period
Significant changes in the Company's profit composition or source during this reporting period
□ Applicable□ Not applicable
No significant changes in the Company's profit composition or source during this reporting period
Operating revenue composition
Unit: RMB
Reporting period Same period of the previous year YoY
Proportion in Proportion in increase/decrea
Amount Amount
operating revenue operating revenue se
Total operating
878272629.94100%1580023748.85100%-44.41%
revenue
By industry
Wholesale and
708201538.2580.64%1441734815.2591.25%-50.88%
retail of jewelry
Property lease and
170071091.6919.36%138078049.358.74%23.17%
service
Others 0.00 0.00% 210884.25 0.01% -100.00%
By product
Wholesale and
708201538.2580.64%1441734815.2591.25%-50.88%
retail of jewelry
Property lease and
170071091.6919.36%138078049.358.74%23.17%
service
14Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Others 0.00 0.00% 210884.25 0.01% -100.00%
By region
South China 577029206.44 65.70% 1017725204.81 64.41% -43.30%
East China 105033882.43 11.96% 89258835.53 5.65% 17.67%
North China 48267352.47 5.50% 426593372.53 27.00% -88.69%
Central China 134032831.63 15.26% 37329652.67 2.36% 259.05%
Other regions 13909356.97 1.58% 9116683.31 0.58% 52.57%
Situation of industries products or regions with operating revenues or operating profits accounting for more than 10% of that of
the Company
□Applicable □ Not applicable
Unit: RMB
YoY YoY YoY
Gross
increase/decrea increase/decrea increase/decreas
Operating revenue Operating cost profit
se in operating se in operating e in gross
rate
revenue costs margin
By industry
Wholesale and
708201538.25686181047.023.11%-50.88%-51.35%0.94%
retail of jewelry
Property lease
170071091.6950483579.4270.32%23.17%21.64%0.37%
and service
By product
Wholesale and
708201538.25686181047.023.11%-50.88%-51.35%0.94%
retail of jewelry
Property lease
170071091.6950483579.4270.32%23.17%21.64%0.37%
and service
By region
South China 577029206.44 439154616.68 23.89% -43.29% -51.06% 12.08%
East China 105033882.43 104027905.36 0.96% 17.67% 18.53% -0.71%
North China 48267352.47 46598537.67 3.46% -88.69% -88.94% 2.20%
Central China 134032831.63 133101093.39 0.70% 259.05% 262.84% -1.04%
Other regions 13909356.97 13782473.34 0.91% 52.57% 54.62% -1.31%
The main business data adjusted at the end of the reporting period will be taken for the recent one period if the Company's
statistical caliber of main business data is adjusted during the reporting period
□ Applicable□ Not applicable
IV. Analysis of Non-main Business
□Applicable □ Not applicable
Unit: RMB
Amount Proportion in total profit Explanation Sustainable or not
Wealth management income and
Income from investment income with the
6028215.73 5.63% No
investment recognition of the equity method
of shareholding enterprises
Changes in fair value of unexpired
Profits or losses of
-2801386.05 -2.62% wealth management products gold No
changes in fair value
leasing business and hedging tools
Change fees for businesses to
Non-operating change contracts and the
3456068.88 3.23% No
revenue liquidated damages for early
cancellation of leases
15Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Non-operating
103685.95 0.10% Liquidated damages paid No
expenses
V. Analysis of Assets and Liabilities
1. Major changes in asset composition
Unit: RMB
End of the reporting period As of the end of the previous year
Proportion Explanation of
Proportion in Proportion in
Amount Amount increase/decrease major changes
total assets total assets
Cash at bank
277967745.5110.20%377971359.6914.57%-4.37%
and on hand
Accounts
96524408.173.54%46564067.141.79%1.75%
receivable
Inventories 65098057.50 2.39% 127432191.55 4.91% -2.52%
Investment
1080852577.1539.66%1099772133.1042.39%-2.73%
properties
Long-term
equity 97002094.11 3.56% 85091833.20 3.28% 0.28%
investments
Fixed assets 66418841.10 2.44% 70763683.25 2.73% -0.29%
Projects under
2678672.060.10%3332141.190.13%-0.03%
construction
Right-of-use
72469255.872.66%78558005.503.03%-0.37%
assets
Short-term
142951444.415.25%120101444.434.63%0.62%
borrowings
Contract
3359542.000.12%4009504.590.15%-0.03%
liabilities
Lease liabilities 72273602.70 2.65% 76541985.55 2.95% -0.30%
2. Primary overseas assets
□ Applicable□ Not applicable
3. Assets and liabilities at fair value
□Applicable □ Not applicable
Unit: RMB
Profits or Accumulat Impair
losses from ed changes ment
Purchase Sales
Beginning changes in in fair accrue Other Ending
Item amount in amount in
balance fair value value d in changes balance
this period this period
during this included in this
period equity period
Financial
assets
16Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
1. Trading
financial
assets
165630834.0293000002610000019702679
(excluding -604036.00
60.000.008.06
derivative
financial
assets)
2.
Derivative
292078.00-183918.00108160.00
financial
assets
3. Other
debt 13725028 22425940
84724128.762284998.60
investment 2.42 9.78
s
Subtotal of
250647040.8430250282610000042139436
financial 1497044.60
22.420.007.84
assets
Hedged 114856873.1 65049640 72789356 37863854.
404150.950.000.000.00
items 5 0.31 9.58 83
Total of the 365503913.9 10807466 98889356 45925822
1901195.550.000.000.00
above 7 82.73 9.58 2.67
Financial 62799920. 2050410.0 63472251.
46660.002651520.000.000.0024561.57
liabilities 00 0 57
Other changes: Interest accrued by the Company's borrowing business.Whether major changes occurred to the measurement attributes of the main assets of the Company within the reporting period
□Yes□ No
4. Restriction on asset rights as of the end of the reporting period
Unit: RMB
Item Book value on June 30 2025
Gold leasing security deposits and interest 30350972.23
Futures and options account margin 1080805.01
Amount under judicial control 1066174.00
Margin payable security deposits and interest 36080959.01
Total 68578910.25
VI. Analysis of Investment
1. Overview
□Applicable □ Not applicable
Investment in the reporting period Investment in the same period of the
Change rate
(RMB) previous year (RMB)
1834078.6513519694.27-86.43%
2. Significant equity investment acquired in the reporting period
□ Applicable□ Not applicable
17Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Significant non-equity investment ongoing in the reporting period
□ Applicable□ Not applicable
4. Financial assets investment
(1) Securities investment
□ Applicable□ Not applicable
The Company had no securities investment during the reporting period.
(2) Investment in derivatives
□Applicable □ Not applicable
1) Investment in derivatives for hedging purposes during the reporting period
□Applicable □ Not applicable
Unit: RMB 10000
Proportion
Profits
of the
or
investment
losses
Accumulated Purchased Selling amount in
from
Initial changes in amount amount net assets
Type of derivative Beginning changes Ending
investment fair value during the during the of the
investment amount in fair amount
amount included in reporting reporting Company
value
equity period period at the end
during
of the
this
reporting
period
period
Futures (Huatai account) 1050 1387.78 10.82 0 8306.39 9587.09 107.08 0.06%
Futures (CITIC account) 290.6 429.86 0 0 1782.29 2212.15 0 0.00%
Yongan Futures (revenue
000042.8942.8900.00%
swap)
Futures (CITIC account) 57.2 466.21 0 0 0 466.21 0 0.00%
Total 1397.8 2283.85 10.82 0 10131.57 12308.34 107.08 0.06%
Accounting policies and
specific principles of
accounting for hedging
business during the
reporting period and No
whether there was any
significant change in
them compared to the
previous reporting period
Explanation of actual During the reporting period the spot price rose by RMB 14.8868 million due to the underlying gold
profits and losses during price; the futures account hedging and position closing loss was RMB 17.5439 million; the hedging fee
the reporting period was RMB 163200 and the actual hedging loss was RMB 2.8203 million.Measurement method of hedge effectiveness: Hedge effectiveness = Change in Futures Price / Change
Explanation of hedging in Spot Price. The closer this value is to 100% the more effective the hedge. A hedge is considered
effectiveness highly effective when its effectiveness ranges from 80% to 125%. The Company's hedge effectiveness
consistently exceeds 85% indicating that its hedging strategy is highly effective.
18Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Source of funds for
Owned funds
investment in derivatives
The Company's hedging transactions align with the following basic principles: The value changes of the
futures varieties and contract quantities are roughly equivalent to those of the spot positions; futures
positions are in the opposite direction to spot positions; and the time in which the futures position is
held corresponds to the time in which the risk is borne by the spot market. The main risks of positions
Risk analysis and control
in gold futures include basis risks forced liquidation risks and operational error risks. To manage basis
measures for positions in
risks when the basis narrows the Company strives to use leased gold as inventory and minimize or
derivatives during the
avoid building proprietary inventory. To manage forced liquidation risks a risk warning system has
reporting period
been established. In case of significant gold price fluctuations capital planning is done in advance to
(including but not limited
ensure adequate funds in the margin account. If forced liquidation is triggered by emergency events the
to market risks liquidity
incident is reported to the Company's senior management immediately and the hedging positions that
risks credit risks
have undergone forced liquidation will be restored at an appropriate time. To manage operational error
operational risks and
risks the Company has implemented a trader training mechanism strictly adhered to internal policies
legal risks)
and workflow requirements for operation and review and performed daily reporting. The Company has
established a scientific and effective hedging management system which is implemented through four
key aspects: organizational structure design planning systems management and evaluation procedures
and dynamic risk monitoring.For changes in market
prices or fair value of
invested derivatives
during the reporting During the reporting period the fair value change of the futures contracts held for hedging purposes
period the analysis of was RMB 108200. The Company determined the fair value using the closing price on June 30 2025 of
derivative fair value shall the futures contracts held on the Shanghai Gold Exchange with the floating gain and loss representing
disclose the specific the change in fair value.valuation methods used
and related hypotheses
and parameter settings.Involvement in litigation
N/A
(if applicable)
2) Investment in derivatives for speculative purposes during the reporting period
□ Applicable□ Not applicable
During the reporting period the Company had no investment in derivatives for speculative purposes.
5. Usage of raised funds
□ Applicable□ Not applicable
No raised funds were used within the reporting period of the Company.VII. Sales of Major Assets and Equity
1. Sales of major assets
□ Applicable□ Not applicable
The Company did not sell any major assets during the reporting period.
2. Sales of major equity
□ Applicable□ Not applicable
19Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
VIII. Analysis of Main Holding Companies and Joint-stock Companies
□Applicable □ Not applicable
Main subsidiaries and joint-stock companies contributing over 10% to the Company's net profit
Unit: RMB
Company Compa Registere Operating Operating
Main business Total assets Net assets Net profit
name ny type d capital revenue profit
Jewelry
exhibition and
fair planning
Shenzhen
jewelry
Jewelry - -
Subsidi consignment 1000000 61941420. 35323933. 1798206.7
Industry 1333272.6 1333329.8
ary sales conference 00 30 52 2
Service 0 0
services and
Co. Ltd.jewelry
transaction
matchmaking
Sales of gold bars
and jewelry for
Guorun
investment gold - -
Gold Subsidi 2000000 46343495 19155285 70334772
recycling and 6586309.8 6510402.2
Shenzhen ary 00 1.36 8.08 7.65
gold 8 9
Co. Ltd.refining/exchange
services
Shenzhen Purchase sales
Tellus and leasing of
Treasury gold ornaments
Subsidi 5000000 99312662. 49068552. 3055603.8 1817694.7 1817694.8
Supply and precious
ary 0 05 27 8 2 3
Chain metal products
Tech Co. and warehousing
Ltd. services
Shenzhen
Property leasing
Zhongtian Subsidi 3662219 57814487 48283973 76360175. 57008660. 43921879.leasing of safe
Industry ary 00 7.23 2.34 62 06 47
deposit boxes
Co. Ltd.Shenzhen
Tellus
Subsidi 1896000 19666615 16569924 21731531. 24054726. 19722076.Shuibei Property leasing
ary 0 9.76 0.43 63 13 19
Jewelry
Co. Ltd.Shenzhen
Xinyongto
ng Motor
Subsidi 15582496. 9968854.2 3343780.1 2210704.3 2107872.5
Vehicle Property leasing 9607800
ary 86 5 8 4 3
Inspection
Equipment
Co. Ltd.Shenzhen
Tellus
Xinyongto
ng Subsidi 3290000 97652416. 78802082. 5696024.6 4061940.4 3077980.8
Property leasing
Automobil ary 0 28 26 4 0 9
e
Developm
ent Co.
20Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Ltd.Shenzhen
Tellus
Chuangyin Subsidi 3002501.7 1971279.3
Property leasing 1500000 0.00 11739.56 11425.24
g ary 7 0
Technolog
y Co. Ltd.Shenzhen
SDG Huari
Automobil Subsidi USD 23395402. 19772927. 3680164.1 2048191.2 2465381.4
Property leasing
e ary 5000000 67 66 5 2 3
Enterprise
Co. Ltd.Investment in
Shenzhen
Joint- industrial
Tellus-
stock development 5370496 35965718 13686007 66419256. 32688421. 24428065.Gmond
compa property 0 2.75 4.26 82 60 74
Investment
ny management and
Co. Ltd.leasing
Acquisition and disposal of subsidiaries during the reporting period
□ Applicable□ Not applicable
IX. Structured Entities Controlled by the Company
□ Applicable□ Not applicable
X. Risks Faced by the Company and Countermeasures
In the process of strategy implementation and project operation the Company will objectively and clearly
recognize the possible risks and take active and effective measures to prevent them.
1. Risk 1: Market price fluctuations
The Company's primary raw materials are gold and jewelry. In recent years fluctuations in international
and domestic economic conditions and changes in consumer demand have led to price fluctuations in gold and
other raw materials creating uncertainties for the Company's operations.Countermeasures: First the Company will continuously strengthen risk management and establish and
improve risk prevention and control mechanisms to ensure its compliance operation. Second it will firmly
advance its strategic transformation promote the implementation of transformation projects through digital
technology empowerment and innovative business models explore incremental markets expand business scale
and seek new profit growth points to enhance competitiveness and provide a solid foundation for long-term
stable development.
2. Risk 2: Insufficient talent team building
With the implementation of transformation projects and business expansion the current pool of
professionals in the jewelry industry cannot meet the Company's rapid development needs.
21Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Countermeasures: First the Company will accelerate the training of internal professionals through
industry research and learning and business practice. Second it will employ more business personnel with
experience in the jewelry industry to comprehensively improve the team's business capabilities from market
development to risk control management. Third it will obtain internal and external resources organize AI
courses and auctioneer training examinations drive the structural upgrade of employee professional capabilities
and provide a platform for employee growth.XI. Formulation and Implementation of Market Value Management System and Valuation
Enhancement Plan
Whether the Company has formulated a market value management system
□Yes□ No
Whether the Company has disclosed a valuation enhancement plan
□Yes□ No
XII. Implementation of the Action Plan for "Improvement in Quality and Return"
Whether the Company has disclosed an announcement on the Action Plan for "Improvement in Quality and Return"
□Yes□ No
22Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section IV Corporate Governance Environment and Society
I. Change of the Directors Supervisors and Senior Executives of the Company
□Applicable □ Not applicable
Name Position Type Date Reason
Chairman of Board of
Guo Xiaodong Resigned January 1 2025 Retired
Supervisors
Yang Xi General Manager Appointed April 24 2025 Job transfer
Deputy General
Zhang Zheng Appointed April 24 2025 Job transfer
Manager
Yang Hong Employee Supervisor Elected April 21 2025 Job transfer
II. Profit Distribution and Capital Reserves Converted to Share Capital in the Reporting
Period
□ Applicable□ Not applicable
The Company plans not to distribute cash dividends issue bonus shares or transfer share capital from capital reserve in the half
year.III. Implementation of the Company's Equity Incentive Plan Employee Stock Ownership
Plan or Other Employee Incentive Measures
□ Applicable□ Not applicable
During the reporting period there was no equity incentive plan employee stock ownership plan or other employee incentive
measures and their implementation for the Company.IV. Environmental Information Disclosure
Whether the listed company and its major subsidiaries are included in the list of enterprises that disclose environmental
information according to law
□Yes□ No
V. Social Responsibilities
The Company actively fulfills its social responsibilities and responds to the national poverty alleviation
policy and rural revitalization strategy. In the first half of 2025 the Company helped consolidate the
achievements in poverty alleviation and promote the development of rural industries by purchasing poverty
alleviation products worth RMB 62890. At the same time it continued to carry out volunteer services and
public welfare activities practice corporate responsibilities with practical actions and contribute to public
welfare.
23Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section V Important Matters
I. Commitments Fulfilled and Unfulfilled by Actual Controllers Shareholders Related
Parties Purchasers and Other Relevant Parties During and at the End of the Reporting
Period
□Applicable □ Not applicable
Commitment Commitment Commitment Commitment Commitment
Commitment content Performance
cause party type time period
The Company will maintain the
independence of the listed
company and maintain personnel
independence institutional
independence financial
independence and asset integrity
with the listed company. The listed During the
company will still have period of
Shenzhen Ensure the independent operation ability being an
Investment independence independent procurement December indirect In
Holdings of listed production and sales system and 30 2022 controlling performance
Co. Ltd. companies independent intellectual property shareholder
rights. of the
In case of violation of the above Company
commitments the Company will
bear corresponding legal
responsibilities including but not
limited to compensation for all
losses caused to the listed
Commitment company.made in
acquisition 1. As of the signing date of this
report or Letter of Commitment the
report of Company and other enterprises
equity controlled by the Company have
change not engaged in business and
activities that are in direct
competition with or may constitute
direct competition with Tellus and
will not engage in business and During the
activities that are in direct period of
Shenzhen competition with or may constitute being an
Avoid
Investment direct competition with Tellus in December indirect In
horizontal
Holdings the future (except those arranged 30 2022 controlling performance
competition
Co. Ltd. based on Shenzhen SASAC or shareholder
similar government agencies); of the
2. During the period of being the Company
indirect controlling shareholder of
Tellus and during Tellus' listing on
the Shenzhen Stock Exchange the
Company will fully respect the
independent operation autonomy of
all subsidiaries controlled by the
Company and ensure that the
legitimate rights and interests of
24Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Tellus and its minority
shareholders will not be infringed;
3. The Company promises not to
seek illegitimate interests with the
status of controlling shareholder of
Tellus thus damaging the rights
and interests of Tellus and its
minority shareholders;
4. The Company promises not to
assist any party to engage in any
business activities that are in
substantial competition or potential
competition with the main business
of Tellus by using the information
learned or known from Tellus;
5. If the Company or other
enterprises controlled by the
Company violate the above
commitments and guarantees the
Company shall bear the economic
losses caused to the listed
company.
1. The Company and the
companies enterprises and
economic organizations controlled
or actually controlled by the
Company (excluding enterprises
controlled by listed companies
hereinafter collectively referred to
as "affiliated companies") will
exercise the rights of shareholders
fulfill the obligations of
shareholders and maintain the
independence of listed companies
in terms of assets finance
personnel business and
institutions in strict accordance During the
with the provisions of laws period of
Shenzhen Reduce and regulations and other normative being an
Investment standardize documents; December indirect In
Holdings related party 2. The Company promises not to 30 2022 controlling performance
Co. Ltd. transactions use its position as a controlling shareholder
shareholder to urge the General of the
Meeting of Shareholders or the Company
Board of Directors of the listed
company to make resolutions that
infringe upon the legitimate rights
and interests of other shareholders
of the listed company;
3. The Company or its affiliated
companies will try to avoid related
party transactions with listed
companies. If it is inevitable to
have related party transactions with
listed companies the Company or
its affiliated companies will urge
the controlled entities to trade with
listed companies on an equal and
25Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
voluntary basis per fair reasonable
and normal commercial transaction
conditions;
4. The Company or its affiliated
companies will perform the
decision-making procedures of
related party transactions and the
corresponding information
disclosure obligations in strict
accordance with the Articles of
Association of the listed company
and relevant laws and regulations;
5. The Company or its affiliated
companies will ensure that they
will not seek special interests
beyond the above provisions
through related party transactions
with listed companies illegally
transfer the funds and profits of
listed companies through related
party transactions and maliciously
damage the legitimate rights and
interests of listed companies and
their shareholders through related
party transactions. In case of
violation of the above
commitments the Company will
bear corresponding legal
responsibilities including but not
limited to compensation for all
losses caused to the listed
company.Commitment In the future the Company will
made during Shenzhen disclose relevant information
the initial Tellus regarding the progress of its new October 17 In
Others Long-term
public Holding Co. business in a timely accurate and 2014 performance
offering or Ltd. sufficient manner per relevant
refinancing requirements.Shenzhen Special Economic Zone
Development Group Co. Ltd. the
controlling shareholder of the
Company issued the Letter of
Commitment to Avoiding
Horizontal Competition on May
Other Shenzhen 26 2014. The commitments are as
commitments Special follows:
made for Economic 1. The Company and other
Horizontal May 26 In
minority Zone enterprises controlled by the Long-term
competition 2014 performance
shareholders Development Company other than Tellus
of the Group Co. Holding are not engaged in
Company Ltd. business that is in substantial
competition with the main business
of Tellus Holding and there is no
horizontal competition relationship
with Tellus Holding;
2. The Company and other
enterprises controlled by the
26Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Company shall not directly or
indirectly engage in or participate
in any business that constitutes or
may constitute competition with
the main business of Tellus
Holding in any form;
3. If the Company and other
enterprises controlled by the
Company can engage in or
participate in any business
opportunity that may compete with
the main business of Tellus
Holding they shall notify Tellus
Holding of the above business
opportunity before implementing
or signing relevant agreements. If
Tellus Holding makes a positive
reply within a reasonable period
specified in the notice that it is
willing to take advantage of the
business opportunity the business
opportunity will be given priority
to Tellus Holding.From 2023 to 2025 the Company's
profits will be first used to cover
the losses of previous years. After
making up for the losses of
previous years on the premise that
the Company's profits and cash
flow meet the normal operation
Shenzhen
and long-term development of the
Other Tellus Dividend April 27 December In
Company the Company will
commitments Holding Co. commitment 2023 31 2025 performance
implement an active profit
Ltd.distribution method to reward
shareholders. For details please
refer to the Shareholder Return
Plan for the Next Three Years
(2023-2025) disclosed on
www.cninfo.com.cn on April 27
2023.
Whether the
commitments
Yes
are duly
performed
Explanation
of the
situation
where
commitments N/A
are not
fulfilled
within the
deadline
27Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
II. Controlling Shareholder and Other Related Parties' Occupation of Non-operating Funds
of the Listed Company
□ Applicable□ Not applicable
Non-operating fund occupied by the controlling shareholder and other related parties toward the listed company was not identified
within the reporting period of the Company.III. Illegal External Guarantees
□ Applicable□ Not applicable
During the reporting period the Company had no illegal external guarantees.IV. Employment and Dismissal of Accounting Firms
Whether the Semi-Annual Financial Report has been audited
□Yes□ No
The Semi-Annual Report of the Company has not been audited.V. Description of the Board of Directors and the Board of Supervisors on the "Non-
Standard Auditor's Report" Issued by the Accounting Firm During the Reporting Period
□ Applicable□ Not applicable
VI. Description of the Board of Directors on the "Non-Standard Auditor's Report" of the
Previous Year
□ Applicable□ Not applicable
VII. Matters Related to Bankruptcy Reorganization
□ Applicable□ Not applicable
Matters concerning bankruptcy reorganization were not identified within the reporting period of the Company.VIII. Lawsuit Proceedings
Major litigation and arbitration matters
□Applicable □ Not applicable
Whether
Progress
Amount estimate Execution
of Litigation
Basic information of involved d of litigation Disclosur
litigation (arbitration) trial Disclosure index
litigation (arbitration) (RMB liabilities (arbitration) e date
(arbitratio results and impacts
10000) are judgment
n)
formed
Land lease contract The second- The
2024 Annual
dispute (Tellus instance judgment execution
March Report of
Shuibei Jewelry 1403.76 No Closed supported some of was
28 2025 Securities Times
Company formerly the Company's completed.and CNINFO
Shenzhen claims. The
28Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Automobile Industry execution
and Trade Co. Ltd. is payment
the plaintiff) was RMB
7.294
million.The first instance
Project construction
supported some of
contract dispute
the plaintiff's
(Zhongtian Industrial 2024 Annual
claims in this
Company as the In March Report of
670.44 No lawsuit. The case is N/A
defendant in the progress 28 2025 Securities Times
currently in the
original claim and the and CNINFO
second instance
plaintiff in the
and has not yet
counterclaim)
been judged.The Company
Unjust enrichment Retrial appealed and the 2024 Annual
dispute (Tellus has been second-instance March Report of
175.94 No N/A
Holding as the applied judgment upheld 28 2025 Securities Times
plaintiff) for the first-instance and CNINFO
judgment.Other contentious matters
□ Applicable□ Not applicable
IX. Punishment and Rectification
□ Applicable□ Not applicable
No punishment or rectification was identified within the reporting period of the Company.X. Integrity Situation of the Company and Its Controlling Shareholders and Actual
Controllers
□ Applicable□ Not applicable
XI. Major Related Party Transactions
1. Related party transactions concerning daily operations
□Applicable □ Not applicable
Settl
Appr
Pricin Price Amou Exce emen
Type Proporti oved Market
g of nt of ed t
Relat of Conten on to transa price of
princi related related the meth
Related ed- relate t of transacti ction availabl
ple of party party appr od of Discl Disclos
transact party d related on amou e similar
relate transac transa oved relate osure ure
ion relati party party amount nt transacti
d tion ction amo d date index
party onsh trans transac of the (RM on
party (RMB (RMB unt party
ip actio tion same B (RMB
transa 10000 1000 or trans
n kind 1000 10000)
ction ) 0) not actio
0)
n
Shenzh Subs Daily Provid Mark Acco Marc Annou
en SDG idiar relate e et 23.18 23.18 0.09% 35 No rding 23.18 h 28 ncemen
Tellus y of d propert pricin to the 2025 t on
29Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Propert contr party y g contr Daily
y ollin trans leasing act Related
Manage g actio service amou Party
ment share n s nt or Transa
Co. hold agree ctions
Ltd. er ment in 2025
Provid (Annou
Subs Acco
e nceme
idiar Daily rding
Shenzh propert nt No.:
y of relate to the
en SDG y Mark 2025-
contr d contr Marc
Microfi leasing et 010) of
ollin party 0.00 0.00 0.00% 150 No act 0.00 h 28
nance and pricin Securit
g trans amou 2025
Co. manag g ies
share actio nt or
Ltd. ement Times
hold n agree
service and
er ment
s CNINF
Provid O
Subs Acco
Shenzh e
idiar Daily rding
en SDG propert
y of relate to the
Service y Mark
contr d contr Marc
Co. leasing et
ollin party 0.00 0.00 0.00% 400 No act 0.00 h 28
Ltd. and pricin
g trans amou 2025
and its parkin g
share actio nt or
branche g
hold n agree
s service
er ment
s
The
Com
pany'
s
relat
ed
natur
Acco
al Provid
Shenzh Daily rding
pers e
en relate to the
on broker Mark
Telixin d contr Marc
serve age et
g party 0.00 0 0.00% 60 No act 0.00 h 28
s as and pricin
Investm trans amou 2025
a agency g
ent Co. actio nt or
direc service
Ltd. n agree
tor s
ment
of
the
joint
-
stock
com
pany
Subs Acco
Shenzh
idiar Daily Accept rding
en SDG
y of relate engine to the
Engine Mark
contr d ering contr Marc
ering et
ollin party supervi 0.00 0.00 0.00% 160 No act 0.00 h 28
Manage pricin
g trans sion amou 2025
ment g
share actio service nt or
Co.hold n s agree
Ltd.er ment
Shenzh Subs Daily Accept Mark 1.89 1.89 100.00 1050 No Acco 1.89 Marc
30Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
en SDG idiar relate propert et % rding h 28
Service y of d y pricin to the 2025
Co. contr party manag g contr
Ltd. ollin trans ement act
and its g actio and amou
branche share n securit nt or
s hold y agree
er service ment
s
Shenzh Subs Acco
en SDG idiar Daily Accept rding
Tellus y of relate propert to the
Mark
Propert contr d y contr Marc
et
y ollin party manag 0.00 0.00 0.00% 690 No act 0.00 h 28
pricin
Manage g trans ement amou 2025
g
ment share actio service nt or
Co. hold n s agree
Ltd. er ment
Subs Acco
Shenzh
idiar Daily Accept rding
en SDG
y of relate propert to the
Buildin Mark
contr d y contr Marc
g et
ollin party manag 0.00 0.00 0.00% 50 No act 0.00 h 28
Techno pricin
g trans ement amou 2025
logy g
share actio service nt or
Co.hold n s agree
Ltd.er ment
Ente
rpris
e
Acco
Guoren contr
Daily rding
Propert olled
relate Accept to the
y & by Mark
d insuran contr Marc
Casualt indir et
party ce 2.17 2.17 62.56% 100 No act 2.17 h 28
y ect pricin
trans service amou 2025
Insuran contr g
actio s nt or
ce Co. ollin
n agree
Ltd. g
ment
share
hold
ers
Subs Acco
idiar Daily Accept rding
Shenzh
y of relate propert to the
en SDG Mark
contr d y contr Marc
Eastern et
ollin party manag 0.00 0 0.00% 50 No act 0.00 h 28
Service pricin
g trans ement amou 2025
Co. g
share actio service nt or
Ltd.hold n s agree
er ment
Total -- -- 27.24 -- 2745 -- -- -- -- --
Details of large-sum sales return N/A
The actual performance during the
reporting period (if any) if the
total amount of daily related party Normal performance
transactions occurring in the
current period is estimated by
31Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
category
Reasons for the great difference
between transaction price and
N/A
market reference price (if
applicable)
2. Related party transactions from the acquisition and sale of assets or equity
□ Applicable□ Not applicable
During the reporting period the Company had no related party transactions from the acquisition and sale of assets or equity.
3. Related party transactions of joint outbound investment
□ Applicable□ Not applicable
During the reporting period the Company had no related party transactions of joint outbound investment.
4. Transactions related to credit and debt
□Applicable □ Not applicable
Whether there are transactions of non-operating related credit and debt
□Yes□ No
During the reporting period the Company had no transactions of non-operating related credit and debt.
5. Transactions with related finance companies
□ Applicable□ Not applicable
There is no deposit loan credit or other financial business between the Company and related finance companies and related
parties.
6. Transactions between finance companies controlled by the Company and related parties
□ Applicable□ Not applicable
There is no deposit loan credit or other financial business between the finance companies controlled by the Company and related
parties.
7. Other major related party transactions
□ Applicable□ Not applicable
During the reporting period the Company had no other major related party transactions.XII. Major Contracts and Performance
1. Trusteeship contracting and leasing matters
(1) Trusteeship
□ Applicable□ Not applicable
During the reporting period the Company had no trusteeship.
32Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Contracting
□ Applicable□ Not applicable
During the reporting period the Company had no contracting.
(3) Leasing
□ Applicable□ Not applicable
During the reporting period the Company has no leasing.
2. Significant guarantees
□Applicable □ Not applicable
Unit: RMB 10000
External guarantees of the Company and its subsidiaries (excluding the guarantees to subsidiaries)
Disclosur
e date of
Whether
the
Actual Actual Whethe it is
Name of relevant Guaran Type of Counter-
date of guarante Collatera Guarante r it is provided
guarante announce tee guarante guarantee
occurren e l (if any) e period fulfille to
ed party ment of amount e (if any)
ce amount d related
the
parties
guarantee
amount
Shenzhe
Until the
n Renfu
expiry
Tellus
Septembe date of
Automo 3500 0 Pledge No No Yes Yes
r 30 2014 the Joint
biles
Venture
Service
Contract
Co. Ltd.Total external Total actual external
guarantee amount guarantee amount
00
approved during the during the reporting
reporting period (A1) period (A2)
Total external
Total actual external
guarantee amount
guarantee balance at
approved at the end of 3500 0
the end of reporting
the reporting period
period (A4)
(A3)
The Company's guarantee to subsidiaries
Disclosur
e date of
Whether
the
Actual Actual Whethe it is
Name of relevant Guaran Type of Counter-
date of guarante Collatera Guarante r it is provided
guarante announce tee guarante guarantee
occurren e l (if any) e period fulfille to
ed party ment of amount e (if any)
ce amount d related
the
parties
guarantee
amount
Guarantee between subsidiaries
33Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Disclosur
e date of
Whether
the
Actual Actual Whethe it is
Name of relevant Guaran Type of Counter-
date of guarante Collatera Guarante r it is provided
guarante announce tee guarante guarantee
occurren e l (if any) e period fulfille to
ed party ment of amount e (if any)
ce amount d related
the
parties
guarantee
amount
Total amount of the Company's guarantee (i.e. total of the first three items)
Total guarantee Total actual
amount approved guarantee amount
00
during the reporting during the reporting
period (A1+B1+C1) period (A2+B2+C2)
Total guarantee Total actual
amount approved at guarantee balance at
the end of the 3500 the end of the 0
reporting period reporting period
(A3+B3+C3) (A4+B4+C4)
Proportion of total actual guarantee amount
0.00%
(i.e. A4+B4+C4) to the Company's net assets
Including:
Specific description of the composite guarantee
3. Entrusted financial management
□Applicable □ Not applicable
Unit: RMB 10000
The amount of
impairment
accrued for
Capital source of Amount of
Unexpired Overdue overdue
Category entrusted financial entrusted financial
balance unrecovered amount unrecovered
management management
financial
management
products
Bank financial
Owned funds 57000 44000 0 0
products
Total 57000 44000 0 0
Details of high-risk entrusted financial management with a large individual amount or low security and poor liquidity
□ Applicable□ Not applicable
Principal unable to be recovered or other conditions causing impairment for entrusted financial management
□ Applicable□ Not applicable
4. Other major contracts
□ Applicable□ Not applicable
During the reporting period the Company had no major contracts.
34Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
XIII. Clarification on Other Major Matters
□ Applicable□ Not applicable
The Company had no other major matters that needed to be stated during the reporting period.XIV. Major Matters of the Company's Subsidiaries
□ Applicable□ Not applicable
35Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section VI Changes in Shares and Shareholders
I. Changes in Shares
1. Changes in shares
Unit: share
Before the change Increase (+)/decrease (-) in this change After the change
Conversion
Issuance
Bonus of capital
Quantity Proportion of new Others Subtotal Quantity Proportion
shares reserve into
shares
share capital
I. Restricted
00.00%0000000.00%
shares
1. State
00.00%0000000.00%
shareholding
2. State-
owned legal
00.00%0000000.00%
person
shareholding
3. Other
domestic 0 0.00% 0 0 0 0 0 0 0.00%
shareholding
Including:
Shares held by
00.00%0000000.00%
domestic legal
person
Domestic
natural person 0 0.00% 0 0 0 0 0 0 0.00%
shareholding
4. Foreign
00.00%0000000.00%
shareholding
Including:
Foreign legal
00.00%0000000.00%
person
shareholding
Foreign
natural person 0 0.00% 0 0 0 0 0 0 0.00%
shareholding
II. Unrestricted
431058320100.00%00000431058320100.00%
shares
1. RMB-
denominated 392778320 91.12% 0 0 0 0 0 392778320 91.12%
ordinary shares
2. Domestic
listed foreign 38280000 8.88% 0 0 0 0 0 38280000 8.88%
shares
3. Foreign 0 0.00% 0 0 0 0 0 0 0.00%
listed foreign
36Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
shares
4. Others 0 0.00% 0 0 0 0 0 0 0.00%
III. Total amount
431058320100.00%00000431058320100.00%
of shares
Reasons for changes in shares
□ Applicable□ Not applicable
Status of authorization for changes in shares
□ Applicable□ Not applicable
Status of transfer for changes in shares
□ Applicable□ Not applicable
Progress in the implementation of share repurchase
□ Applicable□ Not applicable
Progress in the implementation of share repurchase reduction through centralized bidding
□ Applicable□ Not applicable
Effect of changes in shares on the financial indicators including basic earnings per share and diluted earnings per share in the most
recent year and in the most recent period as well as net asset per share attributable to the Company's shareholders of ordinary
shares
□ Applicable□ Not applicable
Other information disclosed as the Company deems necessary or required by securities regulatory authorities
□ Applicable□ Not applicable
2. Changes in shares with restrictions on sale
□ Applicable□ Not applicable
II. Conditions on Issuance and Listing of Securities
□ Applicable□ Not applicable
III. Number of Shareholders of the Company and Their Shareholding Conditions
Unit: share
Total number of preferred
Total number of ordinary shareholders at shareholders (if any) with restored
508550
the end of the reporting period voting rights at the end of the
reporting period (see Note 8)
Shareholders holding more than 5% shares or shareholding of the top 10 shareholders (excluding shares lent through refinancing)
Numbe Pledged marked
Number of Increase/d
Shareh r of or frozen shares
shares held at ecrease Number of
Nature of olding restrict
Name of shareholder the end of the during the unrestricted
shareholder proport ed Status
reporting reporting shares held Quant
ion shares of
period period ity
held shares
Shenzhen Special
Economic Zone State-owned
49.09% 211591621 0 0 211591621 N/A 0
Development Group Co. legal person
Ltd.
37Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Shenzhen Capital Fortune Domestic
Jewelry Industry non-state- -
3.96% 17052853 0 17052853 N/A 0
Investment Enterprise owned legal 4866300
(Limited Partnership) person
Domestic
Li Xiaoming natural 0.75% 3229100 159600 0 3229100 N/A 0
person
Industrial and Commercial
Bank of China Limited -
Others 0.58% 2507975 975500 0 2507975 N/A 0
China Southern CSI All
Share Real Estate ETF
China Merchants Bank Co.Ltd. - China Southern CSI Others 0.42% 1796570 169500 0 1796570 N/A 0
1000 ETF
GUOTAI JUNAN
Overseas
SECURITIES (HONG 0.39% 1691956 -91535 0 1691956 N/A 0
legal person
KONG) LIMITED
Hong Kong Securities Overseas
0.39% 1690055 -887184 0 1690055 N/A 0
Clearing Company Limited legal person
Domestic
Li Daoqing natural 0.30% 1283900 661800 0 1283900 N/A 0
person
Agricultural Bank of China
Limited - MaxWealth CSI
Others 0.29% 1241875 873500 0 1241875 N/A 0
SH-SZ-HK Gold Industry
Equity ETF
Domestic
Ma Yongcheng natural 0.26% 1139280 100 0 1139280 N/A 0
person
Status of the strategic investor or general
legal person becoming one of the top 10
N/A
shareholders due to rights issue (if any)
(see Note 3)
Among the top 10 shareholders Shenzhen Special Economic Zone Development
Group Co. Ltd. was not related to other shareholders and was not a person acting in
Explanations of the related relationship or
concert as stipulated in the Measures for the Administration of the Takeover of Listed
concerted action of the above shareholders
Companies. It was unknown whether other shareholders of tradable shares were
persons acting in concert.Description of the above-mentioned
shareholders' involvement in
N/A
entrusting/being entrusted with the right to
vote and giving up the right
Special description of repurchase special
account among the top 10 shareholders (if N/A
any) (see Note 11)
Shareholdings of the top 10 shareholders without restrictions on sale (excluding shares lent through refinancing and locked shares of
senior executives)
Number of unrestricted shares held at Share type
Name of shareholder
the end of reporting period Share type Quantity
RMB-
Shenzhen Special Economic Zone Development
211591621 denominated 211591621
Group Co. Ltd.ordinary shares
RMB-
Shenzhen Capital Fortune Jewelry Industry
17052853 denominated 17052853
Investment Enterprise (Limited Partnership)
ordinary shares
38Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
RMB-
Li Xiaoming 3229100 denominated 3229100
ordinary shares
RMB-
Industrial and Commercial Bank of China Limited -
2507975 denominated 2507975
China Southern CSI All Share Real Estate ETF
ordinary shares
RMB-
China Merchants Bank Co. Ltd. - China Southern
1796570 denominated 1796570
CSI 1000 ETF
ordinary shares
GUOTAI JUNAN SECURITIES (HONG KONG) Domestic listed
16919561691956
LIMITED foreign shares
RMB-
Hong Kong Securities Clearing Company Limited 1690055 denominated 1690055
ordinary shares
RMB-
Li Daoqing 1283900 denominated 1283900
ordinary shares
RMB-
Agricultural Bank of China Limited - MaxWealth
1241875 denominated 1241875
CSI SH-SZ-HK Gold Industry Equity ETF
ordinary shares
RMB-
Ma Yongcheng 1139280 denominated 1139280
ordinary shares
Among the top 10 shareholders Shenzhen Special Economic Zone
Description of the related relationship or concerted
Development Group Co. Ltd. a state-owned legal-person shareholder was
action among the top 10 shareholders without
not related to other shareholders and was not a person acting in concert as
restrictions on sale and between the top 10
stipulated in the Measures for the Administration of the Takeover of Listed
shareholders without restrictions on sale and the top
Companies. It was unknown whether other shareholders of tradable shares
10 shareholders
were persons acting in concert.Description of participation of the top 10
shareholders of ordinary shares in securities margin N/A
trading (if any) (see Note 4)
The situation of shareholders holding more than 5% of shares the top 10 shareholders and the top 10 shareholders with
unrestricted tradable shares participating in the lending of shares in the refinancing business
□ Applicable□ Not applicable
Changes from the previous period caused by the top 10 shareholders and the top 10 shareholders with unrestricted tradable shares
due to refinancing-based lending/returning
□ Applicable□ Not applicable
Whether the Company's top 10 shareholders of ordinary shares and the top 10 shareholders of ordinary shares without restrictions
on sale performed the agreed repurchase transactions during the reporting period
□Yes□ No
The Company's top 10 shareholders of ordinary shares and the top 10 shareholders of ordinary shares without restrictions on sale
did not perform the agreed repurchase transactions during the reporting period.IV. Changes in Shareholdings of Directors Supervisors and Senior Executives
□ Applicable□ Not applicable
There was no change in the shareholding of directors supervisors and senior executives during the reporting period. Please refer
to the 2024 Annual Report for details.
39Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
V. Changes in the Controlling Shareholder or Actual Controller
Changes in the controlling shareholder during the reporting period
□ Applicable□ Not applicable
During the reporting period the Company had no change in the controlling shareholder.Changes in the actual controller during the reporting period
□ Applicable□ Not applicable
During the reporting period the Company had no change in the actual controller.VI. Preferred Shares
□ Applicable□ Not applicable
During the reporting period the Company had no preferred shares.
40Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section VII Bond-related Information
□ Applicable□ Not applicable
41Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section VIII Financial Report
I. Auditor's Report
Whether the Semi-Annual Report has been audited
□Yes□ No
The Semi-Annual Financial Report of the Company has not been audited.II. Financial Statements
The unit of measurement for the statements in the financial notes is: RMB
1. Consolidated Balance Sheet
Prepared by: Shenzhen Tellus Holding Co. Ltd.June 30 2025
Unit: RMB
Item Ending balance Beginning balance
Current assets:
Cash at bank and on hand 277967745.51 377971359.69
Settlement reserve fund
Lending to banks and other financial
institutions
Trading financial assets 197026798.06 165630834.06
Derivative financial assets 108160.00 292078.00
Notes receivable
Accounts receivable 96524408.17 46564067.14
Receivables financing
Prepayments 1465429.39 797409.91
Premiums receivable
Reinsurance premium receivable
Reinsurance contract reserves
receivable
Other receivables 14105222.01 8081783.33
Including: Interest receivable
Dividends receivable
Financial assets purchased under
resale agreements
Inventories 65098057.50 127432191.55
Including: Data resources
Contract assets
Held-for-sale assets
Current portion of non-current assets 142271146.55 91587627.94
42Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Other current assets 87339849.84 96743827.38
Total current assets 881906817.03 915101179.00
Non-current assets:
Loans and advances issued
Debt investment
Other debt investments 224259409.78 84724128.76
Long-term receivables
Long-term equity investments 97002094.11 85091833.20
Other equity instrument investments
Other non-current financial assets
Investment properties 1080852577.15 1099772133.10
Fixed assets 66418841.10 70763683.25
Projects under construction 2678672.06 3332141.19
Productive biological assets
Oil and gas assets
Right-of-use assets 72469255.87 78558005.50
Intangible assets 6458986.61 3775834.45
Including: Data resources
Development expenditures
Including: Data resources
Goodwill
Long-term deferred expenses 43186431.17 48095409.37
Deferred income tax assets 5487009.50 5496778.78
Other non-current assets 244722869.90 199748111.29
Total non-current assets 1843536147.25 1679358058.89
Total assets 2725442964.28 2594459237.89
Current liabilities:
Short-term borrowings 142951444.41 120101444.43
Borrowings from the central bank
Loans from other banks and other
financial institutions
Financial liabilities held for trading 63472251.57
Derivative financial liabilities 46660.00
Notes payable 120000000.00 110000000.00
Accounts payable 115261800.96 125555693.13
Advances from customers 4301247.00 9469503.75
Contract liabilities 3359542.00 4009504.59
Financial assets sold under repurchase
agreements
Deposits from banks and other
financial institutions
Acting trading securities
Acting underwriting securities
43Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Employee compensation payable 39624881.92 36835623.94
Taxes payable 47350155.70 36109740.02
Other payables 133005148.65 126312280.55
Including: Interest payable
Dividends payable
Handling charges and commission
payable
Reinsurance accounts payable
Held-for-sale liabilities
Current portion of non-current
6319333.618674869.40
liabilities
Other current liabilities 6104471.89 6142814.36
Total current liabilities 681750277.71 583258134.17
Non-current liabilities:
Insurance contract reserves
Long-term borrowings
Bonds payable
Including: Preferred shares
Perpetual bonds
Lease liabilities 72273602.70 76541985.55
Long-term payables 3920160.36 3920160.36
Long-term employee compensation
payable
Estimated liabilities
Deferred income 6957331.78 7837477.60
Deferred income tax liabilities 24290793.06 25175508.48
Other non-current liabilities
Total non-current liabilities 107441887.90 113475131.99
Total liabilities 789192165.61 696733266.16
Owners' equity:
Share capital 431058320.00 431058320.00
Other equity instruments
Including: Preferred shares
Perpetual bonds
Capital reserves 430866408.50 430866408.50
Less: Treasury shares
Other comprehensive incomes -7606040.90 -7606040.90
Special reserves
Surplus reserves 74222656.99 74222656.99
General risk provisions
Undistributed profit 839250882.32 798343284.97
Total equity attributable to owners of the
1767792226.911726884629.56
parent company
Minority shareholders' equity 168458571.76 170841342.17
Total owners' equity 1936250798.67 1897725971.73
Total liabilities and owner's equity 2725442964.28 2594459237.89
Legal representative: Fu Chunlong Person in charge of accounting: Huang Tianyang Person in charge of the accounting firm:
44Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Huang Tianyang
2. Parent Company's Balance Sheet
Unit: RMB
Item Ending balance Beginning balance
Current assets:
Cash at bank and on hand 9091978.62 25182064.77
Trading financial assets 10258165.52 121340400.00
Derivative financial assets
Notes receivable
Accounts receivable 19042900.68 19714030.82
Receivables financing
Prepayments 254330.32 96692.05
Other receivables 4316161.82 2839370.67
Including: Interest receivable
Dividends receivable
Inventories
Including: Data resources
Contract assets
Held-for-sale assets
Current portion of non-current assets 121943858.88 91587627.94
Other current assets 1479107.24 51886807.24
Total current assets 166386503.08 312646993.49
Non-current assets:
Debt investment
Other debt investments 205894859.99 63517795.43
Long-term receivables
Long-term equity investments 810612868.52 798702607.61
Other equity instrument investments
Other non-current financial assets
Investment properties 522597609.18 530187087.36
Fixed assets 12781924.08 13330517.88
Projects under construction 1986361.94 1986361.94
Productive biological assets
Oil and gas assets
Right-of-use assets 77081238.60 81973406.34
Intangible assets 2055032.12 2203851.20
Including: Data resources
Development expenditures
Including: Data resources
Goodwill
Long-term deferred expenses 20084616.43 20931913.29
45Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Deferred income tax assets
Other non-current assets 70410021.55 26969339.66
Total non-current assets 1723504532.41 1539802880.71
Total assets 1889891035.49 1852449874.20
Current liabilities:
Short-term borrowings
Financial liabilities held for trading
Derivative financial liabilities
Notes payable
Accounts payable 56318929.28 59250518.21
Advances from customers 1524027.99 1118873.69
Contract liabilities
Employee compensation payable 34642272.97 30927714.69
Taxes payable 23833888.26 21432181.88
Other payables 104317062.85 120275555.64
Including: Interest payable
Dividends payable
Held-for-sale liabilities
Current portion of non-current
7643543.048212093.33
liabilities
Other current liabilities 1609232.42 1609232.42
Total current liabilities 229888956.81 242826169.86
Non-current liabilities:
Long-term borrowings
Bonds payable
Including: Preferred shares
Perpetual bonds
Lease liabilities 77363968.31 80617189.54
Long-term payables
Long-term employee compensation
payable
Estimated liabilities
Deferred income
Deferred income tax liabilities 7188936.09 7188936.09
Other non-current liabilities
Total non-current liabilities 84552904.40 87806125.63
Total liabilities 314441861.21 330632295.49
Owners' equity:
Share capital 431058320.00 431058320.00
Other equity instruments
Including: Preferred shares
Perpetual bonds
Capital reserves 428256131.23 428256131.23
Less: Treasury shares
Other comprehensive incomes -7632462.90 -7632462.90
46Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Special reserves
Surplus reserves 74222656.99 74222656.99
Undistributed profit 649544528.96 595912933.39
Total owners' equity 1575449174.28 1521817578.71
Total liabilities and owner's equity 1889891035.49 1852449874.20
3. Consolidated Income Statement
Unit: RMB
Item The first half of 2025 The first half of 2024
I. Total operating revenue 878272629.94 1580023748.85
Including: Operating revenue 878272629.94 1580023748.85
Interest income
Premiums earned
Handling charges and
commission income
II. Total operating cost 778520084.04 1498402354.66
Including: Operating cost 736664626.44 1451925990.76
Interest expenses
Handling charges and
commission expenditure
Surrender value
Net payments for insurance
claims
Net provision for insurance
liability reserves
Policy dividend expenses
Reinsurance expenses
Taxes and surcharges 5268440.94 7022914.20
Selling expenses 6551375.74 10655583.07
Administrative expenses 25702432.63 23758940.40
R&D expenses 2045320.23 1353032.80
Financial expenses 2287888.06 3685893.43
Including: Interest expenses 3643266.25 5197620.36
Interest income 1583374.44 2112971.50
Add: Other incomes 1107048.00 5680047.59
Investment income (loss to be
6028215.7314706604.25
listed with "-")
Including: Income from
investment in associates and joint 12775706.23 20511753.40
ventures
Income from
derecognition of financial assets at
amortized cost
Exchange income (loss to be
listed with "-")
Net exposure hedging income
47Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(loss to be listed with "-")
Income from fair value changes
-2801386.05-2981593.36
(loss to be listed with "-")
Credit impairment loss (loss to be
-312882.35-857544.91
listed with "-")
Asset impairment loss (loss to be
listed with "-")
Income from assets disposal (loss
-123104.39-227.20
to be listed with "-")
III. Operating profit (loss to be listed
103650436.8498168680.56
with "-")
Add: Non-operating revenue 3456068.88 1112033.25
Less: Non-operating expenses 103685.95 107338.47
IV. Total profit (total loss to be listed
107002819.7799173375.34
with "-")
Less: Income tax expenses 25372160.83 19663631.30
V. Net profit (net loss to be listed with "-
81630658.9479509744.04
")
(I) Classified by operating continuity
1. Net profit from continuing
81630658.9479509744.04
operations (net loss to be listed with "-")
2. Net profit from discontinued
operations (net loss to be listed with "-")
(II) Classified by attribution of
ownership
1. Net profit attributable to
shareholders of the parent company (net 84013429.35 76662479.69
loss to be listed with "-")
2. Minority interest income (net loss
-2382770.412847264.35
to be listed with "-")
VI. Net after-tax amount of other
comprehensive income
Net after-tax amounts of other
comprehensive income attributable to the
owner of the parent company
(I) Other comprehensive income
that cannot be reclassified into profit or
loss
1. Changes arising from
remeasurement of the defined benefit
plan
2. Other comprehensive income
that cannot be reclassified into profit or
loss under the equity method
3. Changes in fair value of
investments by other equity instruments
4. Changes in fair value of the
Company's own credit risk
5. Others
(II) Other comprehensive income to
be reclassified into profit or loss
1. Other comprehensive income
that can be reclassified into profit or loss
under the equity method
48Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
2. Changes in fair value of other
debt investments
3. Amount of financial assets
reclassified and included in other
comprehensive income
4. Provision for credit impairment
of other debt investments
5. Reserves for cash flow hedge
6. Translation differences arising
from the financial statements of foreign
currency
7. Others
Net after-tax amount of other
comprehensive income attributable to
minority shareholders
VII. Total comprehensive income 81630658.94 79509744.04
Total comprehensive income
attributable to the owner of the parent 84013429.35 76662479.69
company
Total comprehensive income
-2382770.412847264.35
attributable to minority shareholders
VIII. Earnings per share:
(I) Basic earnings per share 0.1949 0.1778
(II) Diluted earnings per share 0.1949 0.1778
In case of a business merger under common control in the current period the net profit realized by the merged party before the
merger is RMB and the net profit realized by the merged party in the previous period is RMB .Legal representative: Fu Chunlong Person in charge of accounting: Huang Tianyang Person in charge of the accounting firm:
Huang Tianyang
4. Parent Company's Income Statement
Unit: RMB
Item The first half of 2025 The first half of 2024
I. Operating revenue 58621053.92 55668957.83
Less: Operating cost 23987855.33 21857801.26
Taxes and surcharges 830387.15 666504.17
Selling expenses 518115.28 1613067.79
Administrative expenses 21204645.29 19676080.08
R&D expenses
Financial expenses 1456770.51 314066.15
Including: Interest expenses 1574505.31 1410977.14
Interest income 132113.06 1152266.18
Add: Other incomes 214922.09 60704.40
Investment income (loss to be
91814280.8594855787.41
listed with "-")
Including: Income from
investment in associates and joint 11910260.91 19879117.40
ventures
Income from
derecognition of financial assets
measured at amortized cost (loss to be
49Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
listed with "-")
Net exposure hedging income
(loss to be listed with "-")
Income from fair value changes
-1082234.48129101.37
(loss to be listed with "-")
Credit impairment loss (loss to be
35396.25
listed with "-")
Asset impairment loss (loss to be
listed with "-")
Income from assets disposal (loss
-32362.39
to be listed with "-")
II. Operating profit (loss to be listed with
101573282.68106587031.56
"-")
Add: Non-operating revenue 1050299.68 167555.00
Less: Non-operating expenses 35396.25
III. Total profit (total loss to be listed
102588186.11106754586.56
with "-")
Less: Income tax expenses 5850758.54 3911367.29
IV. Net profit (net loss to be listed with
96737427.57102843219.27
"-")
(I) Net profit from continuing
96737427.57102843219.27
operations (net loss to be listed with "-")
(II) Net profit from discontinued
operations (net loss to be listed with "-")
V. Net after-tax amount of other
comprehensive income
(I) Other comprehensive income
that cannot be reclassified into profit or
loss
1. Changes arising from
remeasurement of the defined benefit
plan
2. Other comprehensive income
that cannot be reclassified into profit or
loss under the equity method
3. Changes in fair value of
investments by other equity instruments
4. Changes in fair value of the
Company's own credit risk
5. Others
(II) Other comprehensive income to
be reclassified into profit or loss
1. Other comprehensive income
that can be reclassified into profit or loss
under the equity method
2. Changes in fair value of other
debt investments
3. Amount of financial assets
reclassified and included in other
comprehensive income
4. Provision for credit impairment
of other debt investments
5. Reserves for cash flow hedge
6. Translation differences arising
50Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
from the financial statements of foreign
currency
7. Others
VI. Total comprehensive income 96737427.57 102843219.27
VII. Earnings per share:
(I) Basic earnings per share
(II) Diluted earnings per share
5. Consolidated Cash Flow Statement
Unit: RMB
Item The first half of 2025 The first half of 2024
I. Cash flows from operating activities:
Cash received from sales of goods or
1007896076.002365424815.77
rendering of services
Net increase in deposits from
customers and placements from banks
and other financial institutions
Net increase in borrowings from the
central bank
Net increase in borrowings from other
financial institutions
Cash received from premiums of
original insurance contracts
Net amount of cash received from
reinsurance business
Net increase in deposits of the insured
and investments
Cash received from interest handling
charges and commissions
Net increase in borrowings from banks
and other financial institutions
Net increase of repurchasing business
funds
Net amount of cash received from
acting trading securities
Tax refunds received 37295.38 37746.08
Other cash received related to
87779185.34110631913.79
operating activities
Subtotal of cash inflows from operating
1095712556.722476094475.64
activities
Cash paid for purchase of goods and
787104493.072196783671.76
receipt of labor services
Net increase in loans and advances to
customers
Net increase in deposits in the central
bank and other financial institutions
Cash paid for claims on original
insurance contracts
Net increase in lendings to banks and
other financial institutions
Cash paid for interest handling
charges and commissions
51Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Cash paid for policy dividends
Cash paid to and for employees 26278872.85 24123668.90
Taxes and fees paid 33435410.90 41216137.40
Other cash paid related to operating
94087448.23106661508.66
activities
Subtotal of cash outflows from operating
940906225.052368784986.72
activities
Net cash flows from operating activities 154806331.67 107309488.92
II. Cash flow from investing activities:
Cash received from disposal of
341019153.51418023375.56
investments
Cash received from acquirement of
1355298.3921365841.08
investment income
Net cash received from disposal of
fixed assets intangible assets and other 30583.15 1974.82
long-term assets
Net cash received from disposal of
subsidiaries and other business units
Cash received related to other
669327.72
investing activities
Subtotal of cash inflows from investing
342405035.05440060519.18
activities
Cash paid to acquire fixed assets
intangible assets and other long-term 5475969.23 14170382.92
assets
Cash paid for investments 570171410.96 554236930.32
Net increase in pledge loans
Net cash paid for acquisition of
subsidiaries and other business units
Other cash paid related to investing
402612.588115811.58
activities
Subtotal of cash outflows from investing
576049992.77576523124.82
activities
Net cash flows from investing activities -233644957.72 -136462605.64
III. Cash flows from financing activities:
Cash received from absorbing
investment
Including: Cash received by
subsidiaries from absorbing investments
of minority shareholders
Cash received from borrowings 184500000.00 263000000.00
Other cash received related to
financing activities
Subtotal of cash inflows from financing
184500000.00263000000.00
activities
Cash paid for repayment of debts 151600000.00 220000000.00
Cash paid for distribution of
45218183.6917416675.48
dividends profits or interest repayment
Including: Dividends and profits paid
by subsidiaries to minority shareholders
Other cash paid related to financing
730323.63754459.08
activities
Sub-total of cash outflows from
197548507.32238171134.56
financing activities
Net cash flows from financing activities -13048507.32 24828865.44
IV. Effect of exchange rate changes on 578.35
52Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
cash and cash equivalents
V. Net increase in cash and cash
-91887133.37-4323672.93
equivalents
Add: Beginning balance of cash and
301275968.63160223387.69
cash equivalents
VI. Ending balance of cash and cash
209388835.26155899714.76
equivalents
6. Parent Company's Cash Flow Statement
Unit: RMB
Item The first half of 2025 The first half of 2024
I. Cash flows from operating activities:
Cash received from sales of goods or
68270922.8862729612.62
rendering of services
Tax refunds received
Other cash received related to
3838443.1495110233.33
operating activities
Subtotal of cash inflows from operating
72109366.02157839845.95
activities
Cash paid for purchase of goods and
19371209.7416964957.26
receipt of labor services
Cash paid to and for employees 17881365.69 16012236.59
Taxes and fees paid 8571789.07 4315386.13
Other cash paid related to operating
18381714.6097680119.77
activities
Subtotal of cash outflows from operating
64206079.10134972699.75
activities
Net cash flows from operating activities 7903286.92 22867146.20
II. Cash flow from investing activities:
Cash received from disposal of
240019153.51330497067.04
investments
Cash received from acquirement of
74290000.0015058727.78
investment income
Net cash received from disposal of
fixed assets intangible assets and other
long-term assets
Net cash received from disposal of
subsidiaries and other business units
Cash received related to other
investing activities
Subtotal of cash inflows from investing
314309153.51345555794.82
activities
Cash paid to acquire fixed assets
intangible assets and other long-term 5172800.29 13583673.72
assets
Cash paid for investments 290171410.96 342236930.32
Net cash paid for acquisition of
subsidiaries and other business units
Other cash paid related to investing
activities
Subtotal of cash outflows from investing
295344211.25355820604.04
activities
Net cash flows from investing activities 18964942.26 -10264809.22
III. Cash flows from financing activities:
Cash received from absorbing
53Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
investment
Cash received from borrowings
Other cash received related to
financing activities
Subtotal of cash inflows from financing
activities
Cash paid for repayment of debts
Cash paid for distribution of
43097999.3313408159.80
dividends profits or interest repayment
Other cash paid related to financing
activities
Sub-total of cash outflows from
43097999.3313408159.80
financing activities
Net cash flows from financing activities -43097999.33 -13408159.80
IV. Effect of exchange rate changes on
cash and cash equivalents
V. Net increase in cash and cash
-16229770.15-805822.82
equivalents
Add: Beginning balance of cash and
25182064.778805213.07
cash equivalents
VI. Ending balance of cash and cash
8952294.627999390.25
equivalents
7. Consolidated Statement of Changes in Owners' Equity
Amount in the current period
Unit: RMB
The first half of 2025
Owners' equity attributable to the parent company
Other equity Oth Min Tota
instruments Less er Gen Und ority l
Item Shar Capi : com Spe Surp eral istri shar own
e Pref Perp tal Trea preh cial lus risk bute Oth Subt ehol
capi erre etua
ers'
Oth rese sury ensi rese rese prov d ers otal
ders'
tal d l equi
equi
ers rves shar ve rves rves isio prof
shar bon ty tyes inco ns it
es ds mes
I. Ending 431 430 - 742 798 172 170 189
balance of 058 866 760 226 343 688 841 772
the previous 320. 408. 604 56.9 284. 462 342. 597
year 00 50 0.90 9 97 9.56 17 1.73
Add:
Changes in
accounting
policies
Co
rrection of
prior errors
Ot
hers
II. Beginning 431 430 - 742 798 172 170 189
balance of 058 866 760 226 343 688 841 772
the current 320. 408. 604 56.9 284. 462 342. 597
54Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
year 00 50 0.90 9 97 9.56 17 1.73
III.Increase/Dec
rease in the 409 409 - 385
current 075 075 238 248
period 97.3 97.3 277 26.9
(decrease to 5 5 0.41 4
be listed with
"-")
(I) Total
134134238306
comprehensi
29.329.327758.9
ve income
550.414
(II) Capital
invested and
decreased by
owners
1. Ordinary
shares
contributed
by owners
2. Capital
contributed
by the
holders of
other equity
instruments
3. Amount of
share-based
payments
included in
owners'
equity
4. Others
---
431431431
(III) Profit
058058058
distribution
32.032.032.0
000
1.
Appropriatio
n to surplus
reserve
2.
Appropriatio
n to general
risk
provision
---
3.
431431431
Distribution
058058058
to owners (or
32.032.032.0
shareholders)
000
4. Others
55Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(IV) Internal
transfers of
owner's
equity
1. Capital
reserves
converted to
capital (or
share capital)
2. Surplus
reserves
converted to
capital (or
share capital)
3. Surplus
reserves to
recover loss
4. Retained
earnings
carried
forward from
changes in
the defined
benefit plan
5. Retained
earnings
carried
forward from
other
comprehensi
ve income
6. Others
(V) Special
reserve
1.
Appropriatio
n in the
current
period
2. Utilization
in the current
period
(VI) Others
IV. Ending 431 430 - 742 839 176 168 193
balance of 058 866 760 226 250 779 458 625
the current 320. 408. 604 56.9 882. 222 571. 079
period 00 50 0.90 9 32 6.91 76 8.67
Amount of the previous year
Unit: RMB
The first half of 2024
Item
Owners' equity attributable to the parent company Min Tota
56Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Other equity Oth ority l
instruments Less er Gen Und shar own
Shar Capi : com Spe Surp eral istri ehol ers'
e Pref Perp tal Trea preh cial lus risk bute Oth Subt ders' equi
capi erre etua Oth rese sury ensi rese rese prov d ers otal equi ty
tal d l ers rves shar ve rves rves isio prof ty
shar bon es inco ns it
es ds mes
I. Ending 431 430 - 639 685 160 127 173
balance of 058 866 731 562 342 390 166 107
the previous 320. 408. 855 86.4 592. 505 863. 191
year 00 50 2.65 6 62 4.93 09 8.02
Add:
Changes in
accounting
policies
Co
rrection of
prior errors
Ot
hers
II. Beginning 431 430 - 639 685 160 127 173
balance of 058 866 731 562 342 390 166 107
the current 320. 408. 855 86.4 592. 505 863. 191
year 00 50 2.65 6 62 4.93 09 8.02
III.Increase/Dec
rease in the 632 632 661
284
current 996 996 469
726
period 71.7 71.7 36.1
4.35
(decrease to 7 7 2
be listed with
"-")
766766795
(I) Total 284
624624097
comprehensi 726
79.679.644.0
ve income 4.35
994
(II) Capital
invested and
decreased by
owners
1. Ordinary
shares
contributed
by owners
2. Capital
contributed
by the
holders of
other equity
instruments
3. Amount of
share-based
payments
57Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
included in
owners'
equity
4. Others
---
133133133
(III) Profit
628628628
distribution
07.907.907.9
222
1.
Appropriatio
n to surplus
reserve
2.
Appropriatio
n to general
risk
provision
---
3.
133133133
Distribution
628628628
to owners (or
07.907.907.9
shareholders)
222
4. Others
(IV) Internal
transfers of
owner's
equity
1. Capital
reserves
converted to
capital (or
share capital)
2. Surplus
reserves
converted to
capital (or
share capital)
3. Surplus
reserves to
recover loss
4. Retained
earnings
carried
forward from
changes in
the defined
benefit plan
5. Retained
earnings
carried
forward from
other
comprehensi
58Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
ve income
6. Others
(V) Special
reserve
1.
Appropriatio
n in the
current
period
2. Utilization
in the current
period
(VI) Others
IV. Ending 431 430 - 639 748 166 130 179
balance of 058 866 731 562 642 720 014 721
the current 320. 408. 855 86.4 264. 472 127. 885
period 00 50 2.65 6 39 6.70 44 4.14
8. Statement of Changes in Owners' Equity of Parent Company
Amount in the current period
Unit: RMB
The first half of 2025
Other equity instruments Other
Capita Less: compr Specia Surplu Undist Total
Item Share Prefer Perpet l Treas ehensi l s ribute ownerOthers
capital red ual Others reserv ury ve reserv reserv d s'
shares bonds es shares incom es es profit equity
es
I. Ending -
43104282742259591521
balance of 7632
583256132656.12938175
the previous 462.9
0.001.23993.3978.71
year 0
Add:
Changes in
accounting
policies
Co
rrection of
prior errors
Ot
hers
II. Beginning -
43104282742259591521
balance of 7632
583256132656.12938175
the current 462.9
0.001.23993.3978.71
year 0
III.Increase/Dec 5363 5363
rease in the 1595. 1595.current 57 57
period
59Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(decrease to
be listed with
"-")
(I) Total 9673 9673
comprehensi 7427. 7427.ve income 57 57
(II) Capital
invested and
decreased by
owners
1. Ordinary
shares
contributed
by owners
2. Capital
contributed
by the
holders of
other equity
instruments
3. Amount of
share-based
payments
included in
owners'
equity
4. Others
--
(III) Profit 4310 4310
distribution 5832. 5832.
0000
1.
Appropriatio
n to surplus
reserve
2.--
Distribution 4310 4310
to owners (or 5832. 5832.shareholders) 00 00
3. Others
(IV) Internal
transfers of
owner's
equity
1. Capital
reserves
converted to
capital (or
share capital)
2. Surplus
reserves
converted to
capital (or
60Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
share capital)
3. Surplus
reserves to
recover loss
4. Retained
earnings
carried
forward from
changes in
the defined
benefit plan
5. Retained
earnings
carried
forward from
other
comprehensi
ve income
6. Others
(V) Special
reserve
1.
Appropriatio
n in the
current
period
2. Utilization
in the current
period
(VI) Others
IV. Ending -
43104282742264951575
balance of 7632
583256132656.44524491
the current 462.9
0.001.23998.9674.28
period 0
Amount of the previous year
Unit: RMB
The first half of 2024
Other equity instruments Other
Capita Less: compr Specia Surplu Undist Total
Item Share Prefer Perpet l Treas ehensi l s ribute ownerOthers
capital red ual Others reserv ury ve reserv reserv d s'
shares bonds es shares incom es es profit equity
es
I. Ending -
43104282639551681432
balance of 7344
583256136286.78408041
the previous 974.6
0.001.23466.5769.61
year 5
Add:
Changes in
accounting
policies
61Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Co
rrection of
prior errors
Ot
hers
II. Beginning -
43104282639551681432
balance of 7344
583256136286.78408041
the current 974.6
0.001.23466.5769.61
year 5
III.Increase/Dec
rease in the
89488948
current
0411.0411.
period
3535
(decrease to
be listed with
"-")
(I) Total 1028 1028
comprehensi 4321 4321
ve income 9.27 9.27
(II) Capital
invested and
decreased by
owners
1. Ordinary
shares
contributed
by owners
2. Capital
contributed
by the
holders of
other equity
instruments
3. Amount of
share-based
payments
included in
owners'
equity
4. Others
--
(III) Profit 1336 1336
distribution 2807. 2807.
9292
1.
Appropriatio
n to surplus
reserve
2.--
Distribution 1336 1336
to owners (or 2807. 2807.shareholders) 92 92
62Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Others
(IV) Internal
transfers of
owner's
equity
1. Capital
reserves
converted to
capital (or
share capital)
2. Surplus
reserves
converted to
capital (or
share capital)
3. Surplus
reserves to
recover loss
4. Retained
earnings
carried
forward from
changes in
the defined
benefit plan
5. Retained
earnings
carried
forward from
other
comprehensi
ve income
6. Others
(V) Special
reserve
1.
Appropriatio
n in the
current
period
2. Utilization
in the current
period
(VI) Others
IV. Ending -
43104282639560631522
balance of 7344
583256136286.58812845
the current 974.6
0.001.23467.9280.96
period 5
63Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
III. Basic Information of the Company
Shenzhen Tellus Holding Co. Ltd. (hereinafter referred to as "the Company") is a limited liability company
registered in the Shenzhen Administration for Industry and Commerce on November 10 1986. The Company
was reorganized and established from the former Shenzhen Machinery Industry Company with the approval
through the Reply on the Reorganization of Shenzhen Machinery Industry Company into Shenzhen Tellus
Machinery Co. Ltd. (SFBF [1991] No. 1012) issued by the General Office of Shenzhen Municipal People's
Government. The Company currently holds a business license with a unified social credit code of
91440300192192210U with a registered capital of RMB 431058320.00 and a total of 431058320 shares
including 392778320 A shares and 38280000 B shares without trading restrictions on sale. The business
address of the Company's headquarters is 3-4/F Tellus Building 2nd Shuibei Road Luohu District Shenzhen.The legal representative is Fu Chunlong.In 1993 with the approval from the Reply on the Reorganization of Shenzhen Tellus Machinery Co. Ltd. into a
Public Limited Liability Company (SFBF [1992] No. 1850) issued by the General Office of Shenzhen
Municipal People's Government and the Reply on the Issuance of Shares by Shenzhen Tellus Machinery Electric
Co. Ltd. (SRYFZ [1993] No. 092) issued by Shenzhen Special Economic Zone Branch of the People's Bank of
China the Company was reorganized into a public limited liability company through an initial public offering
with a registered capital of RMB 166880000.00 and a total share capital of 166880000 shares. 120900000
shares were converted from former assets 25980000 were issued as A shares and 20000000 were issued as
B shares. Shares issued by the Company had a par value of RMB 1 per share. On June 21 1993 the Company's
shares were listed and traded on the Shenzhen Stock Exchange.According to the resolution of the Company's 1993 Annual General Meeting of Shareholders based on the
share capital of 166880000 shares as of December 31 of that year the Company distributed a cash dividend of
RMB 0.5 and issued 2 bonus shares to all shareholders for every 10 shares held totaling 33376000 shares
which was implemented in 1994. After the bonus issue of shares the registered capital was increased to RMB
200256000.00.
According to the resolution of the Company's 1994 Annual General Meeting of Shareholders based on the
share capital of 200256000 shares as of December 31 of that year the Company distributed a cash dividend of
RMB 0.5 and issued 0.5 bonus shares to all shareholders for every 10 shares held with 0.5 additional shares
totaling 20025600 shares which was implemented in 1995. The registered capital was increased to RMB
220281600.00 after the bonus issue of shares and transfer.
According to the resolution of the Company's 1994 Annual General Meeting of Shareholders based on the
share capital of 200256000 shares as of December 31 of that year the Company distributed a cash dividend of
RMB 0.5 and issued 0.5 bonus shares to all shareholders for every 10 shares held with 0.5 additional shares
totaling 20025600 shares which was implemented in 1995. The registered capital was increased to RMB
220281600.00 after the bonus issue of shares and transfer. According to the resolution of the 4th Extraordinary
General Meeting of Shareholders of the Company in 2014 upon the approval from the Reply to the Approval of
Non-public Offering of Shares by Shenzhen Tellus Holding Co. Ltd. (ZJXK [2015] No. 173) issued by the
China Securities Regulatory Commission the Company issued 77000000 ordinary A shares to Shenzhen
Special Economic Zone Development Group Co. Ltd. and Shenzhen Capital Fortune Jewelry Industry
64Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Investment Enterprise (Limited Partnership) in 2015. After the issuance the registered capital was increased to
RMB 297281600.00.According to the resolution of the Company's 2018 Annual General Meeting of Shareholders based on the
share capital of 297281600 shares as of December 31 of that year the Company increased 4.5 shares for every
10 shares to all shareholders through capital reserves totaling 133776720 shares which was implemented in
2019. After the transfer the registered capital was increased to RMB 431058320.00.
Main business activities: Property leasing and services gold and jewelry operations etc.The financial statements and notes to the financial statements were approved by the Sixteenth Formal Meeting
of the Tenth Board of Directors of the Company on August 20 2025.IV. Preparation Fundamentals for Financial Statements
1. Preparation fundamentals
The Company prepared the financial statements according to Accounting Standards for Business Enterprises
issued by the Ministry of Finance as well as relevant application guidelines interpretations and other
provisions (hereinafter collectively referred to as "ASBE"). In addition the Company also disclosed relevant
financial information per the Rules for the Preparation of Information Disclosure of Companies Issuing
Securities to the Public No.15—General Provisions on Financial Reports (2023 Revision) issued by the China
Securities Regulatory Commission (CSRC).
2. Continuing operations
The financial statements have been prepared based on continuing operations.V. Significant Accounting Policies and Accounting Estimates
Notes to specific accounting policies and accounting estimates:
The Company has determined its criteria for depreciation of investment properties depreciation of fixed assets
capitalization of R&D expenses and revenue recognition policies based on its own production and operation
characteristics. For specific accounting policies please refer to Note V. 14 Note V. 15 and Note 23.
1. Declaration on compliance with ASBE
The financial statements comply with the requirements of ASBE and truly and fully reflect the Company's
merger and financial situation as of June 30 2025 as well as the merger in the first half of 2025 and the
Company's operating results merger cash flows and other information.
2. Accounting period
The Company uses the calendar year as the accounting year namely from January 1 to June 30.
65Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Business cycle
The business cycle of the Company is six months.
4. Bookkeeping base currency
The Company and its domestic subsidiaries take RMB as the bookkeeping base currency. The Company uses
RMB to prepare the financial statements.
5. Method of determining significance criteria and basis of selection
□Applicable □ Not applicable
Item Significance criteria
Significant receivables with provision for bad debts drawn on a Amount ≥ RMB 1000000.00 or accounts for more than 1% of
single basis various receivables
Significant construction in progress The budget amount for a single project is ≥ 20000000.00
Accounts payable with a single account receivable age of more
than one year/other payables accounting for more than 1% of
Significant accounts payable and other payables
the total accounts payable with an amount ≥ RMB
1000000.00
The total revenue from related parties accounts for more than
10% of the total revenue in the consolidated financial
Significant non-wholly-owned subsidiaries statements or the absolute value of net profit accounts for more
than 10% of the net profit in the consolidated financial
statements.Single investing activity accounts for more than 10% of the
Significant investing activities and projects total cash inflows or outflows related to investing activities or
the outflows amount to ≥ RMB 100000000.00.Significant receivables with provision for bad debts drawn on a Amount ≥ RMB 1000000.00 or accounts for more than 1% of
single basis various receivables
The book value of long-term equity investment in a single
investee is more than RMB 15 million or the profit or loss on
Significant joint ventures or associates
the long-term equity investment under the equity method
accounts for over 3% of the Company's consolidated net profit.The Company recognizes the profit distribution after the
Significant events after the balance sheet date
balance sheet date as a significant event
6. Accounting treatment method for business mergers under common control and not under common
control
(1) Business mergers under common control
For a business merger under common control the merging party shall measure the assets and liabilities acquired
from the merged party at their book value on the merger date in the consolidated financial statements of the
ultimate controlling party. The difference between the book value of the net assets obtained in the business
merger and the book value of the merger is used to adjust the capital reserve. Where the capital reserve is
insufficient for offset retained earnings shall be adjusted.Business mergers under common control realized step-by-step through multiple transactions
66Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The assets and liabilities acquired by the merging party from the merged party shall be measured based on their
book value on the merger date in the consolidated financial statements of the ultimate controlling party.According to the difference between the sum of the book value of holding investment before merger and the
book value of newly paid consideration on the merger date and the book value of net assets obtained by
merging the capital reserve shall be adjusted; if the capital reserve is insufficient for offset retained earnings
may be adjusted. The long-term equity investment held before the acquisition of the merged party's control by
the merging party and the profit or loss other comprehensive income and changes in other owners' equities that
have been recognized during the period from the date of acquisition of the original equity or the date of
common control of the merging party and the merged entity (which is later) to the merging date shall offset
against the retained beginning earnings or current profits and losses respectively during the period of the
comparative statement.
(2) Business mergers not under common control
For a business merger not under common control the merger costs are the fair value of assets paid liabilities
incurred or assumed and equity securities issued by the Company on the acquisition date to obtain control over
the acquiree. The assets liabilities and contingent liabilities of the acquiree are recognized as per fair value on
the acquisition date.The difference between the merging cost and the fair value of identifiable net assets obtained from the acquiree
shall be recognized as goodwill and successively measured by deducting the accumulative depreciation
provision by cost; the difference between the merging cost and the fair value of identifiable net assets obtained
from the acquiree shall be included in the current profits and losses after review.Business mergers not under common control realized step-by-step through multiple transactions
The merging cost shall be equal to the sum of the consideration paid on the acquisition date and the fair value of
the acquiree's equity which has been held before the acquisition date on the acquisition date. The acquiree's
equity held before the acquisition date shall be re-measured at its fair value on the acquisition date and the
difference between the fair value and its book value shall be included in the current investment income; if the
acquiree's equity held before the date of acquisition involves other comprehensive income changes in other
owners' equity shall be transformed into the current profit on the acquisition date except comprehensive income
generated due to remeasuring the change in net liabilities or new assets of defined benefit plan by the investee
and other comprehensive income related to non-trading equity instrument investment originally measured at fair
value through other comprehensive income.
(3) Disposal of related handling charges for business mergers
Intermediation costs for audit legal services assessment and consultation and other administrative expenses
incurred shall be included in the current profit or loss when incurred during the business mergers. The
transaction expenses of equity securities or debt securities issued as merger consideration shall be included in
the initially recognized amount of equity securities or debt securities.
7. Judgment standard for control and preparation of consolidated financial statements
(1) Judgment standard for control
67Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The consolidation scope of consolidated financial statements is determined based on control. Control means the
power of the Company over the investee with which the Company enjoys variable returns through participating
in related activities of the investee and can influence its amount of return by using its power over the investees.Once changes in relevant facts and circumstances lead to changes in relevant elements involved in the above
definition of control the Company will conduct a reassessment.When judging whether to include a structured entity in the scope of consolidation the Company evaluates
whether to control the structured entity based on all facts and circumstances including evaluating the purpose
and design of the establishment of the structured entity identifying the types of variable returns and bearing
part or all of the return variability by participating in its related activities.
(2) Preparation of consolidated financial statements
Consolidated financial statements are prepared by the Company based on the financial statements of the
Company and its subsidiaries as well as other related data. In the preparation of consolidated financial
statements the accounting policies and accounting periods of the Company and its subsidiaries are required to
be consistent and significant transactions and current balances between companies are offset.Where a subsidiary or business has been acquired through a business merger involving enterprises under
common control in the reporting period the subsidiary or business is deemed to be included in the consolidated
financial statements from the date they are controlled by the ultimate controlling party. Their operating results
and cash flows are respectively included in the consolidated income statement and consolidated cash flow
statement from the date they are controlled by the ultimate controlling party.For subsidiaries and businesses that increased due to a business merger under different control during the
reporting period the revenues expenses and profits of such subsidiaries and businesses from the purchase date
to the end of the reporting period shall be included in the consolidated income statement and their cash flows
shall be included in the consolidated cash flow statement.The portion of shareholders' equity of subsidiaries not belonging to the Company shall be listed separately
under the item "Shareholders' Equity" in the consolidated balance sheet as minority shareholders' equity. The
portion of net profit or loss of subsidiaries in the current period belonging to minority shareholders' equity shall
be listed separately under the item "Minority Shareholders' Profit or Loss" in the consolidated income statement.If the loss of a subsidiary borne by minority shareholders exceeds its share in the owner's equity of the
subsidiary at the beginning of the period the balance shall still offset the minority equity.
(3) Acquisition of equity from minority shareholders of subsidiaries
The capital reserve in the consolidated balance sheet shall be adjusted due to the balance between the long-term
equity investment cost newly obtained from minority equity and the net asset share of subsidiaries calculated
continuously starting from the purchase date or consolidation as per the new shareholding ratio and the balance
between disposing money obtained from partial disposal of subsidiaries' equity investment without loss of
control and the net asset share of subsidiaries calculated continuously starting from the purchase date or
consolidation corresponding to the disposal of long-term equity investment. If the capital reserve is insufficient
for offset retained earnings may be adjusted.
68Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(4) Disposal of the loss of control over subsidiaries
If the Company's control over the original subsidiaries is lost due to the disposal of part of an equity investment
or other reasons the remaining equity shall be recalculated at fair value on the day when the control is lost. The
difference between the sum of consideration acquired from the disposal of equity and the fair value of the
remaining equity minus the sum of the share of net assets and the goodwill of the original subsidiaries
calculated constantly based on the original shareholding proportion from the acquisition date shall be included
in current investment income at the time of loss of control.When the Company loses control over the original subsidiaries other comprehensive income in connection with
equity investment of the original subsidiaries shall be subject to accounting treatment using the same basis on
which the original subsidiaries directly dispose of relevant assets or liabilities and other changes in owners'
equity related to the original subsidiaries under the equity method shall be transferred into current profit or loss
at the time of loss of control.
8. Classification of joint arrangements and accounting treatment methods for joint operations
A joint arrangement refers to an arrangement jointly controlled by two or more participants. The joint
arrangement of the Company can be classified into joint operation and joint venture.
(1) Joint operation
Joint operations refer to joint arrangements in which the Company enjoys assets related to the arrangements and
bears liabilities related to the arrangements.The Company recognizes the following items related to the quantum of interest in joint operations and carries
out accounting treatment per the relevant provisions of ASBE:
A. Recognize the assets held solely and the assets held jointly identified as per its shares;
B. Recognize the liabilities borne solely and the liabilities borne jointly identified as per its shares;
C. Recognize the revenue generated from the sale of shares enjoyed in the joint operation;
D. Recognize the revenue generated from the sale of shares enjoyed in the joint operation as per its shares;
E. Recognize the expenses incurred separately and the expenses incurred from the joint operation as per their
shares.
(2) Joint venture
Joint ventures refer to joint arrangements in which the Company only has rights over the net assets of the
arrangements.The Company carries out accounting treatment for investment in joint ventures according to the provisions on
equity method accounting of long-term equity investments.
69Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
9. Standards for defining cash and cash equivalents
Cash refers to cash on hand and deposits that are readily available for payment. Cash equivalents refer to short-
term highly liquid investments held by the Company that are readily convertible into known amounts of cash
and have an insignificant risk of change in value.
10. Foreign currency transactions and foreign currency statement translation
Foreign currency transactions of the Company are translated into the bookkeeping base currency according to
the spot exchange rate on the transaction date.On the balance sheet date monetary items denominated in foreign currencies are translated at the spot exchange
rate on that date. Exchange differences arising from the difference between the spot exchange rate on the
balance sheet date and that at initial recognition or on the previous balance sheet date shall be included in
current profit or loss; foreign currency non-monetary items measured at historical cost are still translated at the
spot exchange rate on the transaction date; foreign currency non-monetary items measured at fair value shall be
translated at the spot exchange rate on the date when the fair value is determined. The difference between the
translated amount in recording currency and the original amount in recording currency shall be included in the
current profit or loss or other comprehensive income according to the nature of the non-monetary items.
11. Financial instruments
Financial instruments refer to contracts that form the financial assets of a party and form financial liabilities or
equity instruments of other parties.
(1) Recognition and derecognition of financial instruments
The Company will recognize an item of financial asset or financial liability at the time when it becomes a party
to the contract of the financial instruments.The financial assets shall be derecognized if one of the following conditions is met:
* The contractual right to collect cash flow of the financial assets is terminated;
* This financial asset has been transferred and meets the following derecognition conditions for the transfer of
financial assets.If the current obligation of a financial liability has been discharged in whole or in part such financial liability or
part thereof shall be derecognized. The Company (the debtor) and the creditor sign an agreement to replace the
existing financial liabilities by assuming new financial liabilities and if the contractual terms of the new
financial liabilities are substantially different from those of the existing financial liabilities the existing
financial liabilities shall be derecognized and the new financial liabilities shall be recognized at the same time.Financial assets transacted conventionally are subject to accounting recognition and derecognition on the
transaction day.
70Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Classification and measurement of financial assets
According to the business model of financial assets management and the contractual cash flow characteristics of
financial assets upon initial recognition the Company classifies financial assets into financial assets measured
at amortized cost financial assets at fair value with changes into other comprehensive income and financial
assets at fair value through profit or loss.Financial assets are measured at fair value at initial recognition. For financial assets at fair value through profit
or loss the related transaction fees are directly included in the current profit or loss; for other financial assets
the related transaction fees are included in the initially recognized amount. For accounts receivable arising from
the sale of products or the provision of labor services which do not include or do not consider significant
financing components the amount of consideration the Company is expected to be entitled to receive is taken as
the initial recognition amount.Financial assets measured at amortized cost
The Company classifies the financial assets that meet all of the following conditions and are not designated to
be measured at fair value through profit or loss as those measured at amortized cost:
The business model of the Company to manage such financial assets is aimed at collecting contractual cash
flows;
The contract terms of the financial assets stipulate that cash flows generated on a specific date are only
payments of principal and interest based on the outstanding principal amount.After initial recognition such financial assets are measured at amortized cost using the effective interest method.Any gains or losses on financial assets at amortized cost that are not part of the hedging relationship are charged
to the current profit or loss at derecognition amortization using the effective interest method or recognition of
impairment.Financial assets at fair value with changes into other comprehensive income
The Company classifies financial assets that meet the following conditions and are not designated to be
financial assets at fair value through profit or loss as financial assets at fair value through other comprehensive
income:
The Company manages the financial asset in a business model that aims at both collecting contractual
cash flows and selling the financial asset;
The contract terms of the financial assets stipulate that cash flows generated on a specific date are only
payments of principal and interest based on the outstanding principal amount.After initial recognition such financial assets are subsequently measured at fair value. Interest impairment
losses or gains and exchange gains and losses calculated by the effective interest method are included in the
current profit or loss and other gains or losses are included in other comprehensive income. At the time of
71Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
derecognition the accumulated gains or losses previously included in other comprehensive income shall be
transferred out from other comprehensive income and included in the current profit or loss.Financial assets at fair value through profit or loss
Except for the above-mentioned financial assets measured at amortized cost and fair value through other
comprehensive income the Company classifies all remaining financial assets as financial assets at fair value
through profit or loss. At the initial recognition to eliminate or significantly reduce accounting mismatches the
Company irrevocably designates some financial assets that should have been measured at amortized costs or
fair value with changes into other comprehensive income as the financial assets at fair value through profit or
loss.Such financial assets are subsequently measured at fair value after initial recognition and the resulting gains or
losses (including interest and dividend revenue) are included in the current profit or loss unless the financial
assets are part of the hedging relationship.However for non-trading equity instrument investments the Company irrevocably designates them as financial
assets at fair value with changes into other comprehensive income upon initial recognition. The designation is
made on a single investment basis and the related investments meet the definition of equity instruments from
the perspective of the issuer.After initial recognition such financial assets are subsequently measured at fair value. Dividend income that
meets the conditions is included in profit or loss and other gains or losses and changes in fair value are included
in other comprehensive income. Upon derecognition the accumulated gains or losses previously included in
other comprehensive income are transferred out of other comprehensive income and included in retained
earnings.The business model of managing financial assets refers to how the Company manages financial assets to
generate cash flows. The business model determines the cash flow source of the financial assets managed by the
Company which may be the collection of contract cash flow the sale of financial assets or both. The Company
determines the business model for managing financial assets based on objective facts and specific business
objectives for managing financial assets decided by key management personnel.The Company evaluates the contractual cash flow characteristics of financial assets to determine whether the
contractual cash flow generated by the relevant financial assets on the specific date is only the payment of
principal and interest based on the principal amount outstanding. In this context principal refers to the fair
value of financial assets at initial recognition; interest includes consideration for the time value of money credit
risk associated with the amount of principal outstanding over a specific period and other fundamental
borrowing risks costs and profits. In addition the Company evaluates the contract terms that may cause
changes in the time distribution or amount of contractual cash flows of financial assets to determine whether
they meet the requirements for the above-mentioned contractual cash flow characteristics.Only when the Company changes the business model of managing financial assets will all affected related
financial assets be reclassified on the first day of the first reporting period after the business model changes;
otherwise financial assets cannot be reclassified after initial recognition.
72Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(3) Classification and measurement of financial liabilities
Financial liabilities of the Company are classified into financial liabilities measured at fair value through profit
or loss and financial liabilities measured at amortized cost upon initial recognition. For financial liabilities not
classified as financial liabilities at fair value through profit or loss the transaction costs are recognized in the
initially recognized amount.Financial liabilities at fair value through profit or loss
Financial liabilities measured at fair value through profit or loss include financial liabilities held for trading and
those designated to be measured at fair value through profit or loss upon initial recognition. Such financial
liabilities shall be subsequently measured at fair value and the profits or losses arising from changes in fair
value as well as dividends and interest expenses related to such financial liabilities shall be included in the
current profit or loss.Financial liabilities measured at amortized cost
Other financial liabilities are subsequently measured at amortized cost using the effective interest method and
gains or losses arising from derecognition or amortization are included in the current profit or loss.Difference between financial liabilities and equity instruments
Financial liabilities refer to those that meet one of the following conditions:
* Contractual obligations to deliver cash or other financial assets to other parties.* A contractual obligation to exchange financial assets or financial liabilities with another entity under
potentially unfavorable conditions.* Non-derivative contracts that must or can be settled with the enterprise's equity instruments in the future and
according to which the enterprise will deliver a variable number of its equity instruments.* Derivative contracts that must or can be settled with the enterprise's equity instruments in the future except
for derivative contracts where a fixed amount of its equity instruments is exchanged for a fixed amount of cash
or other financial assets.Equity instruments refer to contracts that can prove the ownership of residual equity in an enterprise's assets
after all liabilities are deducted.If the Company cannot unconditionally avoid performing a contractual obligation by delivering cash or other
financial assets the contractual obligation meets the definition of financial liabilities.If a financial instrument must or can be settled with the Company's equity instrument it is necessary to consider
whether the Company's equity instruments used for the settlement of such instruments are used as substitutes
for cash or other financial assets or to enable the instrument holder to enjoy residual equity in the assets of the
73Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
issuer after all liabilities are deducted. If the situation is the former the instrument is a financial liability of the
Company; if it is the latter the instrument is an equity instrument of the Company.
(4) Derivative financial instruments and embedded derivative instruments
The Company's derivative financial instruments include option contracts among others. It is initially measured
at the fair value on the date of signing the derivative transaction contract and subsequently measured at its fair
value. Derivative financial instruments with positive fair values are recognized as an asset and those with
negative fair values as a liability. Any gain or loss arising from changes in fair value that does not comply with
the provisions of hedge accounting is directly included in the current profit or loss.For hybrid instruments containing embedded derivative instruments if the main contract is a financial asset the
relevant provisions of financial asset classification shall apply to the hybrid instruments as a whole. If the main
contract is not a financial asset and the hybrid instrument is not measured at fair value through profit or loss for
accounting treatment the embedded derivative instruments are not closely related to the main contract in terms
of economic characteristics and risks and have the same conditions as the embedded derivative instruments. If
the separately existing instruments meet the definition of derivative instruments the embedded derivative
instruments shall be separated from the hybrid instruments and treated as separate derivative financial
instruments. If the embedded derivative instruments cannot be measured separately at the time of acquisition or
on the subsequent balance sheet date the hybrid instruments are designated as financial assets or financial
liabilities at fair value through profit or loss as a whole.
(5) Fair value of financial instruments
Please refer to Note V. 11 for determination methods for fair values of financial assets and financial liabilities.
(6) Impairment of financial assets
The Company carries out impairment accounting treatment and recognizes the loss provision for the following
items based on expected credit losses:
Financial assets measured at amortized cost;
Receivables and debt instrument investments at fair value with changes into other comprehensive
income;
Contract assets as defined in the Accounting Standards for Business Enterprises No. 14—Revenue;
Lease receivables;
Financial guarantee contracts (except for those measured at fair value through profit or loss where the
transfer of financial assets does not meet derecognition conditions or continues to be involved in the
transferred financial assets).Measurement of expected credit loss
The expected credit loss refers to the weighted average of the credit losses of financial instruments with the risk
of default as weight. Credit loss refers to the difference between all contract cash flow that the Company
74Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
discounts at the original effective interest rate and is receivable per the contract and all cash flow expected to be
received that is the present value of all cash shortages.The Company considers reasonable and reliable information about past events current situation and forecast of
the future economic situation and takes the risk of default as the weight to calculate the probability-weighted
amount of the present value of the difference between the cash flow receivable from the contract and the cash
flow expected to be received and recognize the expected credit loss.The Company measures the expected credit losses of financial instruments at different stages. If the credit risk
of financial instruments has not increased significantly since initial recognition it is in the first stage. The
Company measures the loss provision according to the expected credit loss in the next 12 months; if the credit
risk of a financial instrument has increased significantly since initial recognition but no credit impairment has
occurred it is in the second stage. The Company measures the loss provision according to the expected credit
loss of the instrument throughout its duration; if a financial instrument has been credit-impaired since initial
recognition it is in the third stage. The Company measures the loss provision according to the expected credit
loss of the instrument throughout its duration.For financial instruments with low credit risk on the balance sheet date the Company assumes that their credit
risks have not increased significantly since initial recognition and measures the loss provision according to the
expected credit loss in the next 12 months.The expected credit loss of the whole duration refers to the expected credit loss caused by all possible default
events of financial instruments throughout the estimated duration. The expected credit loss in the next 12
months refers to the expected credit loss caused by the possible default events of financial instruments within 12
months (or the expected duration if the expected duration of financial instruments is less than 12 months) after
the balance sheet date which is part of the expected credit loss in the whole duration.When the expected credit loss is measured the longest term that the Company needs to consider is the longest
contract term that the enterprise faces credit risk (including the option to renew the contract).For financial instruments in the first and second stages and with low credit risk the Company calculates interest
income according to the book balance before deducting the provision for impairment and the actual interest rate.For financial instruments in the third stage the Company calculates interest income according to the amortized
cost (that is the book balance less the impairment provision) and the effective interest rate.For receivables such as notes receivable accounts receivable financing of accounts receivable other
receivables and contract assets if the credit risk characteristics of a customer are significantly different from
those of other customers in the portfolio or the credit risk characteristics of the customer have changed
significantly the Company shall make provision for bad debts on the receivable item. Except for receivables
with provision for bad debts drawn on a single basis the Company divides receivables into portfolios according
to credit risk characteristics and calculates provision for bad debts based on portfolios.Notes receivable and accounts receivable
75Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
For notes receivable and accounts receivable regardless of whether there is a significant financing component
the Company always measures the loss provision according to the amount equivalent to the expected credit loss
over the whole duration.When the information of expected credit loss cannot be evaluated at a reasonable cost for a single financial asset
or contract asset the Company divides the notes receivable accounts receivable and contract assets into
portfolios according to the credit risk characteristics calculates the expected credit loss based on the portfolio
and determines the portfolio based on the following:
A. Notes receivable
Notes receivable portfolio 1: Bank acceptance bill
Notes receivable portfolio 2: Commercial acceptance bills
B. Accounts receivable
Accounts receivable portfolio 1: Leasing and other portfolio
Accounts receivable portfolio 2: Jewelry sales business portfolio
For notes receivable and contract assets divided into portfolios the Company refers to the historical credit loss
experience combines the current situation with the forecast of the future economic situation and calculates the
expected credit loss through default risk exposure and the expected credit loss rate for the whole duration.For the accounts receivable divided into portfolios the Company refers to the historical credit loss experience
combines the current situation with the forecast of the future economic situation formulates the comparison
table of aging of accounts receivable and the expected credit loss rate in the entire duration and calculates the
expected credit loss. The age of accounts receivable shall be calculated from the date of recognition.Other receivables
The Company divides other receivables into several portfolios based on credit risk characteristics calculates the
expected credit loss based on the portfolio and determines the portfolio based on the following:
Other receivables portfolio 1: Aging portfolio
Other receivables portfolio 1: Portfolio of deposits and security deposits receivable
Other receivables portfolio 3: Portfolio of related party transactions within the consolidation scope
For other receivables that are divided into portfolios the Company calculates the expected credit loss based on
the default risk exposure and the expected credit loss rate within the next 12 months or the whole duration. The
age of other receivables divided into portfolios by aging shall be calculated from the date of recognition.Creditor's rights investments other creditor's rights investments
For creditor's rights investments and other creditor's rights investments the Company calculates the expected
credit loss according to the nature of the investment as well as various types of counterparty and risk exposure
through default risk exposure and the expected credit loss rate in the next 12 months or the entire duration.
76Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Assessment of significant increase in credit risk
To determine the relative changes in the default risks of financial instruments in the duration and assess whether
the credit risk of financial instruments has increased significantly since initial recognition the Company
compares the default risk of financial instruments on the balance sheet date with the default risk on the initial
recognition date.When determining whether the credit risk has significantly increased since the initial recognition the Company
considers reasonable and well-founded information obtained without unnecessary additional cost or effort
including forward-looking information. The information considered by the Company includes:
The debtor fails to pay the principal and interest by the contract expiration date;
A significant deterioration (if any) in the external or internal credit ratings of a financial instrument
whether it has occurred or is anticipated;
A significant deterioration in the operating performance of the debtor whether it has occurred or is
anticipated;
Changes in the existing or expected technical market economic or legal environment that will have a
significant adverse impact on the debtor's ability to repay the Company.According to the nature of financial instruments the Company evaluates whether the credit risk has increased
significantly based on individual financial instruments or portfolios of financial instruments. When evaluating
based on portfolios of financial instruments the Company may classify financial instruments based on common
credit risk characteristics such as overdue information and credit risk rating.If the financial instrument is overdue for more than 30 days the Company determines that its credit risk has
significantly increased.The Company considers that a default of a financial asset occurs when:
The borrower is unlikely to pay in full what is owed to the Company. The assessment does not cover
the realization of the collateral (if held) or other recourse actions by the Company;
Financial assets are overdue for more than 90 days.Credit-impaired financial assets
On the balance sheet date the Company evaluates whether the credit impairment has occurred to financial
assets measured by amortized cost and at fair value with changes into other comprehensive income. When one
or more events that have an adverse effect on the expected future cash flow of a financial asset occur the
financial asset becomes a credit-impaired financial asset. Evidence for credit-impaired financial assets includes
the following observable information:
The issuer or debtor is caught in a serious financial difficulty;
The debtor breaches the agreement of contract such as default or overdue payment of interest or
principal;
77Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The Company grants concessions to the debtor due to economic or contractual considerations related to
the debtor's financial difficulties which would not be made under any other circumstances;
There lies a great probability of bankruptcy or other financial restructuring for the debtor;
The issuer or debtor is caught in financial difficulties which leads to the disappearance of the active
market of the financial asset;
Presentation of provision for expected credit loss
To reflect the changes in the credit risk of financial instruments since the initial recognition the Company re-
measures the expected credit loss on each balance sheet date. The increase or reversal amount of provision for
loss therefrom shall be regarded as impairment loss or gain and included in the current profit or loss. For the
financial assets measured at amortized cost the provision for loss shall be used to offset against the book value
of financial assets presented in the balance sheet; for the debt investments measured at fair value with changes
into other comprehensive income the Company recognizes the provision for loss in other comprehensive
income and the book value of financial assets will not be deducted.Write-off
When the Company no longer reasonably expects that the contractual cash flow of the financial asset can be
recovered in whole or in part the book balance of the financial asset is directly written down. Such write-downs
may constitute the derecognition of related financial assets. This usually happens when the Company
determines that the debtor has no assets or sources of revenue to generate sufficient cash flow to repay the
amount to be written down. However according to the Company's procedures for recovering due amounts
write-down financial assets may still be affected by implementation activities.If the write-down financial assets are recovered later they shall be regarded as the reversal of impairment loss
and included in the current profit or loss.
(7) Transfer of financial assets
Transfer of financial assets refers to the assignment or delivery of financial assets to the other party other than
the issuer of such financial assets (transferee).If the Company has transferred substantially all risks and rewards of ownership of a financial asset to the
transferee the financial asset shall be derecognized; if it retains substantially all risks and rewards of ownership
of the financial asset the financial asset shall not be derecognized.If the Company neither transfers nor retains almost all risks and rewards of ownership of a financial asset it
shall deal with them as follows: If the control over the financial asset is waived the financial asset shall be
derecognized and the assets and liabilities incurred shall be recognized; if the control over the financial asset is
not waived the relevant financial asset shall be recognized to the extent that it continues to be involved in the
transferred financial asset and the relevant liabilities shall be recognized accordingly.
(8) Offset of financial assets and financial liabilities
78Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
When the Company has a legal right to offset the recognized financial assets and financial liabilities and such
legal right is currently enforceable and the Company plans to settle on a net basis or realize the financial assets
and pay off the financial liabilities simultaneously the financial assets and financial liabilities are presented in
the balance sheet at the amount after offsetting each other. In addition financial assets and financial liabilities
are presented separately in the balance sheet and are not mutually offset.The Company shall abide by the disclosure requirements for "jewelry-related business" in the Guidelines of Shenzhen Stock
Exchange for Self-Regulatory Supervision of Listed Companies No. 3—Industry Information Disclosure.
12. Inventories
The Company shall abide by the disclosure requirements for "jewelry-related business" in the Guidelines of Shenzhen Stock
Exchange for Self-Regulatory Supervision of Listed Companies No. 3—Industry Information Disclosure.
(1) Classification of inventories
The Company's inventories include raw materials finished goods hedged items materials processed on a
commission basis and goods sold on a commission basis.
(2) Valuation method for dispatched inventories
Inventories of the Company are priced by actual cost when acquired. Raw materials and goods in stock shall be
sent out by first-in first-out method.
(3) Recognition and withdrawal of provision for decline in the value of inventories
On the balance sheet date inventories are valued by cost or net realizable value whichever is lower. If the net
realizable value is lower than the cost the provision for decline in the value of inventories is accrued.Net realizable value is the estimated selling price less estimated costs to be incurred upon completion estimated
selling expenses and related taxes. When the net realizable value of inventories is determined the obtained
concrete evidence is taken as a basis and the purpose of holding inventories and the impact of matters after the
balance sheet date are taken into consideration.The Company usually conducts the provision for decline in the value of inventories on an individual inventory
item basis. For the inventories with high quantity and low unit price the provision for decline in the value of
inventories will be made by inventory type.On the balance sheet date if the factors affecting the previous write-down of inventory value have disappeared
the provision for decline in the value of inventories shall be reversed within the amount original provision.
(4) Inventory system
The Company adopts the perpetual inventory system.
(5) Amortisation methods for low-value consumables and packaging materials
79Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The Company adopts the one-off amortization method for low-value consumables collected.
13. Long-term equity investments
Long-term equity investments include equity investments in subsidiaries joint ventures and associates. When
the Company can exercise significant influence over the investee the investee is an associate.
(1) Recognition of initial investment cost
Long-term equity investments forming business mergers: For long-term equity investments acquired through
business mergers under common control the book value share of the owner's equity of the combined party in
the consolidated financial statements of the ultimate controlling party shall be recognized as the investment cost
on the combination date; for long-term equity investment acquired through business mergers under different
control the combination cost shall be recognized as the investment cost of long-term equity investment.For long-term equity investments acquired by other methods: For those acquired by cash payment the actual
purchase price shall be taken as the initial investment cost; for those acquired by issuing equity securities the
fair value of issued equity securities shall be taken as the initial investment cost.
(2) Subsequent measurement and recognition of related profit or loss
Investments in subsidiaries are accounted for using the cost method unless they meet the conditions of being
held for sale; investments in associates and joint ventures are calculated through the equity method.For long-term equity investments calculated by the cost method except for the declared but not yet released
cash dividends or profits included in the actual price or consideration paid when acquiring the investment the
distributed cash dividends or profits declared by the investee shall be recognized as investment income and
included in the current profit or loss.For long-term equity investments calculated through the equity method if the initial investment cost is greater
than the share of fair value of net identifiable assets of the investee at the time of investment the investment
cost of the long-term equity investment shall not be adjusted; if the initial investment cost is less than the share
of fair value of net identifiable assets of the investee at the time of investment the book value of the long-term
equity investment shall be adjusted and the difference shall be included in the current profit or loss.For equity method-based calculation the investment income and other comprehensive income shall be
recognized respectively according to the share of the net profits and losses and other comprehensive income
realized by the investee that shall be enjoyed or shared. Meanwhile the book value of the long-term equity
investment shall be adjusted. The part of the due share shall be calculated according to the distributed profit or
cash dividend declared by the investee and the book value of the long-term equity investment shall be reduced
accordingly. For other changes of owners' equity of the investee apart from net profit and loss other
comprehensive income and profit distribution the book value of long-term equity investment shall be adjusted
and included in capital reserve (other capital reserves). The recognition of the share of the investee's net profits
and losses that should be enjoyed is based on the fair value of the identifiable assets of the investee at the time
80Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
of investment acquisition. The investee's net profit is then adjusted before recognition per the Company's
accounting policies and the accounting period.If it can exert a significant influence or implement joint control over the investee but not constitute the control
due to the additional investment and other causes on the date of transition the sum of the fair value of equity
originally held and the new investment cost shall be regarded as the initial investment cost accounted through
the equity method. If the original equity is classified as a non-trading equity instrument investment measured at
fair value with changes into other comprehensive income the related accumulated changes in fair value
originally included in other comprehensive income shall be transferred to retained earnings in accounting using
the equity method.Suppose the Company loses joint control over or significant influence on the investee due to the disposal of
partial equity investment and other reasons. In that case the remaining equity after disposal shall be subject to
accounting treatment according to the Accounting Standards for Business Enterprises No. 22—Recognition and
Measurement of Financial Instruments on the date of losing joint control or significant influence and the
difference between fair value and book value shall be included in the current profit or loss. Other
comprehensive income recognized from the original equity investment due to accounting through the equity
method shall be subject to accounting treatment using the same basis on which the investee directly disposes of
relevant assets or liabilities when the accounting with the equity method is terminated; other changes in owner's
equity related to the original equity investment shall be transferred into the current profit or loss.If the Company loses control over the investee due to the disposal of partial equity investment or other reasons
and the residual equity after disposal can exercise joint control over or significant influence on the investee it
shall be accounted for through the equity method instead and adjusted as if it had been calculated through the
equity method since it was acquired; if the residual equity after disposal cannot exercise joint control over or
significant influence on the investee it shall be subject to accounting treatment according to relevant provisions
of Accounting Standards for Business Enterprises No. 22—Recognition and Measurement of Financial
Instruments and the difference between its fair value and book value since the date of losing control shall be
included in the current profit or loss.If the shareholding proportion of the Company decreases due to capital increase by other investors resulting in
loss of control but common control over or significant influence on the investee the Company's share of net
assets increased due to capital increase and share expansion of the investee shall be recognized according to the
new shareholding proportion. The difference between the original book value of long-term equity investment
corresponding to the decrease in the shareholding proportion that shall be carried forward shall be included in
the current profit or loss; the new shareholding proportion is then adjusted as if it had been accounted for using
the equity method since the acquisition of the investment.Unrealized internal transaction gains and losses between the Company and associates and joint ventures shall be
calculated according to the shareholding proportion and the investment gains and losses shall be recognized
based on the offset. However the unrealized internal transaction losses incurred between the Company and the
investee that belong to the impairment loss of transferred assets shall not be offset.
(3) Basis for determining joint control and significant influence on the investee
81Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Joint control refers to the sharing of control over certain arrangements under related agreements and associated
activities of the arrangement can be determined only when the unanimous consent of the parties sharing the
control right is obtained. When determining the existence of joint control the first step is to assess whether the
arrangement is collectively controlled by all parties involved or a combination of the parties. The next step is to
evaluate whether decisions about the relevant activities of the arrangement require the unanimous consent of
those parties who collectively control the arrangement. If all participants or a group of participants must act in
concert to decide the relevant activities of an arrangement it is considered that all participants or a group of
participants collectively control the arrangement; if two or more participants can collectively control an
arrangement it does not constitute joint control. Protective rights are not considered in determining whether or
not there is joint control.Significant influence means the power of the investor to participate in making decisions on the financial and
operating policies of an investee but the investor cannot control or jointly control with other parties over the
formulation of these policies. When determining whether significant influence can be exerted on the investee
we shall consider the impact of voting shares directly or indirectly held by the investor and current executable
potential voting rights held by the investor and other parties after they are assumed to be converted into equity
in the investee including the impact of current convertible warrants and share options and convertible corporate
bonds issued by the investee.If the Company directly owns or indirectly owns via its subsidiaries more than 20% (including) but less than
50% of voting shares of the investee the condition shall be recognized as exerting significant influence on the
investee unless concrete evidence shows that participation in the production and business decisions of the
investee is not allowed without constituting significant influence. If the voting shares of the investee owned by
the Company are less than 20% (not including) the condition shall not be considered as being of significant
influence on the investee in general unless concrete evidence shows that the Company can participate in the
production and business decisions of the investee under this condition constituting significant influence.
(4) Impairment test method and accrual method for impairment provision
For investments in subsidiaries associates and joint ventures please see Note V. 19 for the accrual method for
impairment provision.
14. Investment properties
Measurement model of investment properties
Cost method
Depreciation or amortization method
Investment properties are properties held for rent earnings capital appreciation or both. Investment properties
of the Company include the land rights of use that have already been rented the land rights of use held for
transfer after appreciation and buildings that have been rented.Investment properties of the Company shall be initially measured as per the price upon acquisition and
depreciated or amortized on schedule as per relevant provisions on fixed assets or intangible assets.
82Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Investment properties are measured subsequently as per the cost model. See Note V. 19 for the provision
method of asset impairment.The disposal income from the sale transfer discard or destruction of the investment properties shall be
included in the current profit or loss after their book value and relevant taxes are deducted.
15. Fixed assets
(1) Recognition conditions
Fixed assets of the Company refer to the tangible assets held for producing goods rendering labor services renting or business
management with a service life of over one fiscal year.The fixed assets can be recognized only when the economic benefits related to such fixed assets are likely to flow into an
enterprise and the cost of such fixed assets can be measured reliably.Fixed assets of the Company shall be initially measured at the actual cost when acquired.For the subsequent expenses related to fixed assets if the economic benefits of the assets are likely to flow into the Company and
the cost can be reliably measured they are included in the cost of fixed assets; daily repair costs of fixed assets that do not meet
the conditions for subsequent expenses for capitalization of fixed assets are included in the current profit or loss or the cost of
relevant assets according to the beneficiaries upon occurrence. The book value of the part being replaced will be derecognized.
(2) Depreciation method
Annual depreciation
Category Depreciation method Depreciation period Residual ratio
rate
Premises and buildings Straight-line method 10 35-40 0 3 10 2.43-2.77
Including: Decoration
Straight-line method 10 0 10
of self-owned houses
Machinery and
Straight-line method 10 3 9.70
equipment
Electronic equipment Straight-line method 3 3 32.33
Transportation
Straight-line method 7 3 13.86
equipment
Office and other
Straight-line method 5 3 19.40
equipment
The depreciation rate of fixed assets with provision for impairment shall be calculated and determined by
deducting the accumulated amount of provision for impairment of fixed assets.
16. Construction in progress
The Company's cost of construction in progress is determined according to the actual construction expenditures
including various necessary construction expenditures incurred during the construction period borrowing costs
that shall be capitalized before the project reaches the expected serviceable condition and other relevant
expenses.
83Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Construction in progress is transferred to fixed assets when it is ready for its intended use.See Note V. 19 for the provision method of asset impairment of the construction in progress.
17. Borrowing costs
(1) Recognition principle for capitalization of borrowing costs
Borrowing costs incurred by the Company that are directly attributable to the acquisition construction or
production of assets eligible for capitalization shall be capitalized and included in relevant asset costs; other
borrowing costs shall be recognized as expenses according to their amount when incurred and included in the
current profit or loss. Borrowing costs shall be capitalized when all of the following conditions are satisfied:
* Expenditures on an asset have been incurred and expenditures on the asset comprise payments in cash
transfer of non-cash assets or assumption of debts with interests for acquisition construction or production of
the asset qualifying for capitalization;
* Borrowing costs have been occurred;
* The acquisition construction or production activities necessary to bring the assets to their intended use or
sale have started.
(2) Period of borrowing costs capitalization
The capitalization of borrowing costs shall cease when the assets eligible for capitalization acquired
constructed or produced by the Company are ready for their intended use or sale. When the borrowing costs
occurring after the assets eligible for capitalization are available for intended use or sale they are recognized as
expenses based on the amount incurred upon the occurrence and included in the current profit or loss.If the acquisition construction or production of assets eligible for capitalization is interrupted abnormally and
the interruption period exceeds three consecutive months the capitalization of borrowing costs shall be
suspended; the borrowing costs during the normal interruption period shall continue to be capitalized.
(3) Capitalization rate and calculation method of capitalization amount of borrowing costs
The balance of the interest from special borrowings that occurred in the current period deducting the interest
income acquired from unused borrowings deposited in banks or deducting investment income from temporary
investment of the borrowings shall be capitalized. The capitalized amount of general borrowing shall be
determined by multiplying the weighted average of the asset expenditures from the accumulative asset
expenditures exceeding the special borrowing by the capitalization rate of general borrowing occupied. The
capitalization rate is determined based on the weighted average interest rate of general borrowings.During the capitalization period the balance of exchange for special foreign-currency borrowings shall be
capitalized in full amount while that of general foreign-currency borrowings shall be included in the current
profit or loss.
84Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
18. Intangible assets
(1) Service life and its determination basis estimation amortization method or review procedure
The Company's intangible assets include land use rights computer software and trademarks.Intangible assets are initially measured at cost and their service life is determined upon acquisition. If the
service life of an intangible asset is limited it shall be amortized within the estimated service life with an
amortization method that can reflect the expected realization mode of economic benefits related to the asset
since the asset is available for use; if the expected realization mode cannot be reliably determined the asset
shall be amortized with the straight-line method; intangible assets with uncertain service life shall not be
amortized.The amortization method for intangible assets with limited service life is as follows:
Category Service
life Determination basis of service life
Amortization
method Remarks
Land use right 50 years Legal right to use Straight-linemethod
Computer 5 years Determine the service life regarding the term that can Straight-linesoftware bring economic benefits to the Company method
Trademark 10 years Determine the service life regarding the term that can Straight-linebring economic benefits to the Company method
At the end of each year the Company shall recheck the service life and amortization method of intangible assets
with limited service life. If there are changes from previous estimates the original estimates shall be adjusted
and the changes shall be accounted for as changes in accounting estimates.If an intangible asset is expected no longer to generate future economic benefits for the Company at the balance
sheet date the book value of the asset is transferred to the current profit or loss.See Note V. 19 for the provision method of asset impairment of the intangible assets.
(2) Collection scope of R&D expenditures and relevant accounting treatment methods
The R&D expenditures of the Company refer to expenditures directly related to the R&D activities of the
Company including salaries of R&D personnel direct R&D investments depreciation expenses and long-term
deferred expenses design expenses equipment commissioning expenses amortization expenses of intangible
assets expenses incurred from commissioned external R&D and other expenses. The salaries of R&D
personnel are included in R&D expenditures according to the project working hours. Equipment production
lines and sites shared for R&D activities and other production and operation activities are included in R&D
expenditures according to the proportion of working hours and area.The Company divides the expenditure of internal R&D projects into research stage expenditure and
development stage expenditure.
85Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Expenditures at the research stage shall be included in the current profit or loss when incurred.Expenditures at the development stage can be capitalized only when all of the following conditions are met
namely: It is technically feasible to complete the intangible assets so that they can be used or sold; there is an
intention to complete the intangible asset and use or sell it; ways for intangible assets to generate economic
benefits include proving that there is a market for the products produced by using the intangible assets or the
intangible assets themselves as well as proving their usefulness if intangible assets are to be used internally;
there are sufficient technical financial and other resources to complete the development of the intangible assets
and have the ability to use or sell them; the expenditures attributable to the development stage of intangible
assets can be measured reliably. Development expenditures that do not meet the above conditions are included
in the current profit or loss.The R&D projects of the Company will enter the development stage after meeting the above conditions and
passing the technical feasibility study and economic feasibility study to gain project approval.The capitalized expenditures in the development stage shall be presented as development costs on the balance
sheet and shall be transferred into intangible assets from the date when the project meets the expected usage.
19. Impairment of long-term assets
The impairment of the long-term equity investments in subsidiaries associates and joint ventures as well as of
investment properties fixed assets construction in progress right-of-use assets and intangible assets
subsequently measured by the cost model (except for inventories and investment properties deferred income
tax assets and financial assets measured by fair value model) shall be determined by the Company according to
the following methods:
The Company judges whether there is a sign of impairment to assets on the balance sheet date. If such a sign
exists the Company estimates the recoverable amount and conducts the impairment test. The goodwill formed
due to the business merger intangible assets with uncertain service life and intangible assets that have not yet
reached their intended use shall be tested for impairment every year regardless of whether there is any sign of
impairment.The recoverable amount is the net amount gained after the fair value of assets deducts the disposal fees or the
present value of the estimated future cash flow of the assets whichever is higher. The Company estimates the
recoverable amount on a single-asset basis. If it is difficult to estimate the recoverable amount of a single asset
the recoverable amount of the asset group shall be determined based on the asset group to which the asset
belongs. The asset group is determined by whether the main cash flow generated by the asset group is
independent of those generated by other assets or asset groups.When the asset or asset group's recoverable amount is lower than its book value the Company reduces its book
value to its recoverable amount the reduced amount is recorded in the current profit or loss and the provision
for impairment of assets is recognized.For the impairment test of goodwill the book value of goodwill formed by the business merger shall be
amortized to relevant asset groups with a reasonable method since the acquisition date; if it is difficult to
86Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
amortize to relevant asset groups it shall be amortized to relevant asset group portfolios. The relevant asset
group or portfolio of asset group is an asset group or portfolio of asset group that can benefit from synergies of
a business combination and is not greater than the reportable segment of the Company.During the impairment test if there is any sign of impairment in the asset groups or portfolios of asset groups
related to goodwill first conduct an impairment test for asset groups or portfolios of asset groups that do not
contain goodwill calculate the recoverable amount and recognize the corresponding impairment loss. Then an
impairment test shall be conducted on the asset groups or portfolios of asset groups that include goodwill. The
book value should be compared with the recoverable amount; if the recoverable amount is found to be lower
than the book value an impairment loss for goodwill shall be recognized.Once recognized the impairment loss of assets shall not be reversed in future accounting periods.
20. Long-term deferred expenses
Long-term deferred expenses of the Company shall be valued as per actual cost and averagely amortized as per
the expected benefit period. If the long-term deferred expense project cannot benefit the future accounting
period the amortized value of the project shall be included in the current profit or loss in full amount.
21. Employee compensation
(1) Accounting treatment for short-term compensation
Long-term deferred expenses of the Company shall be valued as per actual cost and averagely amortized as per
the expected benefit period. If the long-term deferred expense project cannot benefit the future accounting
period the amortized value of the project shall be included in the current profit or loss in full amount.
(2) Accounting treatment for post-employment benefits
Post-employment benefit plans include defined contribution plans and defined benefit plans. Among them the
defined contribution plan refers to a post-employment benefit plan in which the enterprise has no further
payment obligation after paying fixed expenses to an independent fund; the defined benefit plan refers to a post-
employment benefit plan other than a defined contribution plan.Defined contribution plan
The defined contribution plan includes basic endowment insurance unemployment insurance etc.During the accounting period when employees provide services the amount payable calculated according to
the defined contribution plan is recognized as a liability and included in the current profit or loss or related asset
costs.Defined benefit plan
For defined benefit plans an independent actuary shall carry out an actuarial valuation on the annual balance
sheet date and determine the cost of providing benefits with the expected cumulative welfare unit method.
87Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Employee compensation costs arising from the defined benefit plan of the Company shall include the following
components:
* Service costs including current service costs past service costs and settlement gains or losses. Current
service costs refer to the increased amount in the present value of defined benefit plan obligations caused when
employees provide services in the current period; past service costs refer to the increase or decrease in the
present value of defined benefit plan obligations related to employee services in previous periods caused by
modifications for defined benefit plans.* Net interest on the defined benefit plan net liabilities or assets including interest income on plan assets
interest cost on the defined benefit plan obligation and interest on the effect of the asset ceiling.* Changes as a result of remeasurement of the defined benefit plan's net liabilities or assets.Unless other accounting standards require or allow employee's benefit costs to be included in assets costs the
above items * and * shall be included by the Company in current profit or loss; item * shall be included in
other comprehensive income and be not reversed to profit or loss; when the original defined benefit plan is
terminated the amount included in other comprehensive income before shall be completely transferred to the
undistributed profit.
(3) Accounting treatment for termination benefits
If the Company provides termination benefits to employees the employee compensation liabilities arising from
the termination benefits shall be recognized at the earliest of the following two dates and included in the current
profit or loss: The Company cannot unilaterally withdraw the termination benefits provided due to the labor
relationship termination plan or layoff proposal; the Company recognizes the costs or expenses related to the
restructuring involving the payment of termination benefits.If an employee's internal retirement plan is implemented the economic compensation before the official
retirement date belongs to the termination benefits. During the period from the date when the employee stops
providing services to the normal retirement date the wages to be paid to the early retired employees and the
social insurance premiums to be paid are included in the current profit or loss in a lump sum. Economic
compensation after the official retirement date (such as the pension) is treated as post-employment benefits.
(4) Accounting treatment for other long-term employee benefits
Other long-term employee benefits provided by the Company to its employees which meet the criteria for a
defined contribution plan shall be handled per the regulations relevant to the defined contribution plan
mentioned above. If the benefits meet the defined benefit plan they shall be handled per the relevant provisions
on the defined benefit plan above but the part of "changes arising from re-measuring the net liabilities or net
assets of the defined benefit plan" in the relevant employee compensation costs shall be included in the current
profit or loss or the relevant asset costs.
88Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
22. Estimated liabilities
An obligation related to contingencies if satisfying the following conditions at the same time will be
recognized as an estimated liability by the Company:
(1) The obligation is the current obligation of the Company;
(2) Performance of this obligation will probably cause outflow of economic interest of the Company;
(3) The amount of such obligation can be measured reliably.
Estimated liabilities are initially measured at the optimal estimate required to perform the relevant current
obligation in comprehensive consideration of the risks uncertainty time value of money and other factors
pertinent to the contingencies. Where the time value of money is of significant influence the optimal estimate is
recognized through the discount of relevant future cash outflows. On the balance sheet date the book value of
the estimated liabilities is reviewed and adjusted by the Company to reflect the current best estimate.If all or part of the expenditures necessary for clearing off the recognized estimated liabilities are expected to be
compensated by a third party or any other party the amount of compensation shall be recognized as assets
separately only when it is basically sure that the amount can be obtained. The recognized amount of
compensation shall not exceed the book value of recognized liabilities.
23. Revenue
Accounting policies of revenue disclosure recognition and measurement by business types
(1) General principle
The Company has fulfilled its performance obligations of the contract which means it recognizes the revenue
when the customer has acquired the control rights of relevant goods or services.If the contract contains two or more performance obligations the Company shall at the beginning date of the
contract apportion the transaction price to each performance obligation according to the relative proportion of
the individual selling price of the commodities or services promised by each performance obligation and
measure the revenue according to the transaction price apportioned to each performance obligation.When one of the following conditions is met it is considered the fulfillment of performance obligations over a
period of time; otherwise it is regarded as the fulfillment of performance obligations at a specific point in time:
* The customer simultaneously obtains and consumes the economic benefits arising from the contract
performance of the Company.* The customer can control the goods under construction during the performance of the Company.
89Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
* The goods produced during the performance of the Company have irreplaceable uses and the Company has
the right to collect payments for the accumulated performance portion to date throughout the contract period.For the performance obligations performed within a certain period of time the Company shall recognize the
revenue within that period according to the performance progress. If the performance progress cannot be
reasonably confirmed and the costs incurred by the Company can be expected to be compensated the revenues
shall be recognized according to the amount of costs incurred until the performance progress can be reasonably
recognized.For performance obligations performed at a certain time point the Company shall confirm the revenue at the
time point when the customer gains control rights of the relevant commodities or services. In determining
whether a customer has obtained the control rights of the goods or services the Company shall consider the
following signs:
* The Company enjoys the current collection right concerning such goods or services i.e. customers have the
obligation to pay immediately concerning the goods.* The Company has transferred the legal ownership of the goods to customers i.e. customers have owned the
legal ownership of the goods.* The Company has transferred the goods to customers in kind i.e. customers have possessed the goods.* The Company has transferred the major risks and rewards from the ownership of the goods to customers i.e.customers have obtained the major risks and remuneration on the ownership of the goods.* Customers have accepted such goods or services.* Other signs indicate that customers have obtained the right to control the goods.
(2) Specific method
The Company's revenue is mainly derived from the following businesses: Property leasing and services and
jewelry sales and services.* Property leasing and services
See Note V. 26 for the specific method for the recognition of revenue from property leasing and services.* Sales and services of gold and jewelry
The Company determines whether it is the main responsible person or the agent during transactions according
to its control over goods or services before transferring them to customers. If the Company has control over the
goods or services before transferring them to customers the Company is the main responsible person and
recognizes the revenue according to the total consideration received or receivable; otherwise the Company acts
90Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
as an agent and recognizes the revenue according to the amount of commission or handling charge expected to
be entitled which is determined according to the net amount of the total consideration received or receivable
after deducting the price payable to other related parties or according to the established commission amount or
proportion.The specific recognition method of revenues generated from gold and jewelry sales is as follows:
In gold and jewelry sales the Company mainly takes a direct-sales model with the sales agency model as a
supplement. For the direct-sales model the sales channels include wholesalers e-commerce and retail in direct-
sales stores. The time points for revenue recognition under the sales models with such channels as wholesalers
e-commerce and retail are as follows:
* In wholesaler sales purchasers cooperate with the Company directly. The time point is when the goods-
related control rights have been transferred to the purchasers which signifies that the performance obligation is
completed according to the sales contract. The revenue will then be recognized after customers accept the goods
and issue receipts. This is a performance obligation performed at a certain time point.* In e-commerce sales the Company sells goods on e-commerce platforms. The sales revenue will be
recognized when customers have signed for the goods and the Company has received payments or obtained the
right to claim payments. This is a performance obligation performed at a certain time point.* In retail through direct-sales stores the Company sells its goods in its self-owned real estate. The sales
revenue will be recognized when the Company has sold goods to customers and received payments or obtained
the right to claim payments. This is a performance obligation performed at a certain time point.* In the sales agency model the Company sends products to stores of entrusted sellers. The sales revenue will
be recognized when the sellers have sold goods to end consumers end consumers have signed for goods and
the control right has been transferred to end consumers. This is also the time point signifying that the obligation
performance for the contract is done. This is a performance obligation performed at a certain time point.The specific methods for recognizing other revenues for the Company are as follows:
In the independent gold repurchase business the Company obtains old gold from the market and entrusts
refineries to process it into standard gold bars. The standard gold bars will then be sold to the Shanghai Gold
Exchange. According to the set price by the Shanghai Gold Exchange at specific time points the Company
confirms the selling (counting) in the trading system and recognizes the revenue after obtaining the settlement
document of the Shanghai Gold Exchange.In the gold and jewelry sales agency business the Company acts as an agent and provides agency services for
principals according to the agency purchase agreement to earn agency commission fees. The Company
recognizes the agency commission revenue when customers pay and sign for goods.In the agency gold repurchase business the Company acts as a supplier agent to repurchase gold and collect
service fees. Revenue is calculated and recognized based on the duration of the agency gold repurchase and
according to the contract.
91Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Recognition methods and measurement methods for the same kind of business with different business models and different
revenues
The Company shall abide by the disclosure requirements for "jewelry-related business" in the Guidelines of Shenzhen Stock
Exchange for Self-Regulatory Supervision of Listed Companies No. 3—Industry Information Disclosure.
24. Government subsidies
The government subsidies shall be recognized when all the attached conditions can be satisfied and the
government subsidies can be received.The government subsidies considered monetary assets shall be measured at the amount received or receivable.The government subsidies considered non-monetary assets are measured based on the fair value or the nominal
amount of RMB 1 if the fair value cannot be acquired reliably.Asset-related government subsidies refer to those that are acquired by the Company and used for acquiring
constructing or forming long-term assets in other ways. Other government subsidies are considered revenue-
related government subsidies.For the government subsidies with the grant objects not expressly stipulated in the government documents if
they can be used to form long-term assets the government subsidies corresponding to the value of the assets are
regarded as asset-related government subsidies while the rest are regarded as revenue-related government
subsidies. For the government subsidies that are difficult to differentiate the government subsidies as a whole
are regarded as revenue-related government subsidies.The asset-related government subsidies shall be recognized as deferred income which shall be included in
profits and losses in installments reasonably and systematically within the service life of the relevant assets. For
revenue-related government subsidies they shall be included in the current profit or loss if used to compensate
for the incurred related costs or losses; if used to compensate for the related costs or losses during future periods
they shall be included in the deferred income and included in the current profit or loss during the period when
the related costs or losses are recognized. Government subsidies measured at the nominal amount shall be
directly included in the current profit or loss. The Company adopts the same treatment for those transactions of
similar government subsidies.The government subsidies related to daily activities shall be included in other incomes according to the essence
of economic business. Government subsidies irrelevant to daily activities are included in non-operating revenue.For the government subsidies recognized to be refunded if the government subsidies are used to offset the book
value of the related assets when they are initially recognized the book value of the assets shall be adjusted. If
there is deferred income concerned the government subsidies shall be offset against the book balance of the
deferred income and the excess shall be included in the current profit or loss. In other cases they shall be
directly included in the current profit or loss.
92Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
25. Deferred income tax assets/deferred income tax liabilities
Income tax includes current income tax and deferred income tax. The income tax shall be included in the
current profit or loss as income tax expenses except that the deferred income taxes related to the adjustment of
goodwill due to business mergers or the transactions and matters directly included in the owner's equity are
included in the owner's equity.The Company shall recognize deferred income tax with the balance sheet liability method according to the
temporary differences between the book value of assets and liabilities and their tax bases at the balance sheet
date.Relevant deferred income tax liabilities shall be recognized for each taxable temporary difference unless the
taxable temporary difference arises from the following transactions:
(1) The initial recognition of goodwill or the initial recognition of assets or liabilities incurred in a transaction
with the following features: The transaction should not be a business merger and does not impact accounting
profit or taxable income at the time of the transaction (except for individual transactions with equal taxable
temporary differences and deductible temporary differences resulting from the initial recognition of assets and
liabilities);
(2) For taxable temporary differences related to investments in subsidiaries joint ventures and associates the
time of reversal of the temporary difference can be controlled and likely the temporary difference will not be
reversed in the foreseeable future.For deductible temporary differences as well as the deductible losses and tax deductions that can be carried
forward to the next year except for the deductible temporary differences incurred in following transactions the
Company recognizes the deferred income tax assets to the extent that it is likely that future taxable income will
be available for deducting the deductible temporary differences deductible losses and tax deductions:
(1) The transaction should not be a business merger and does not impact accounting profit or taxable income at
the time of the transaction (except for individual transactions with equal taxable temporary differences and
deductible temporary differences resulting from the initial recognition of assets and liabilities);
(2) For deductible temporary differences associated with investments in subsidiaries joint ventures and
associates if the following conditions are satisfied at the same time corresponding deferred income tax assets
are recognized: The temporary difference will likely be reversed in the foreseeable future and taxable income
will likely be available in the future for deducting the deductible temporary differences.On the balance sheet date deferred income tax assets and deferred tax liabilities are measured at the tax rates
that are expected to apply to the period when the asset is recovered or the liability is settled and reflect the
income tax effect of the method of the expected recovery of assets and settlement of liabilities on the balance
sheet date.On the balance sheet date the Company reviews the book value of deferred income tax assets. If it is likely that
sufficient taxable profits will not be available in future periods to deduct the benefit of the deferred income tax
93Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
assets the book value of the deferred income tax assets will be reduced. Any such reduction in amount is
reversed to the extent that it becomes probable that sufficient taxable income will be available.On a balance sheet date the deferred income tax assets and liabilities are presented in the net value after
offsetting when the following conditions are met at the same time:
(1) The taxpayer has the legal right of income tax assets and liabilities in the current period settled at the net
amount;
(2) Deferred income tax assets and deferred income tax liabilities are related to the income taxes levied by the
same tax collection agency on the same taxpayer within the Company.
26. Lease
(1) Accounting treatment method for lease as the lessee
On the commencement date of the lease term the Company shall recognize the right-of-use assets and the lease
liabilities for all leases except for the short-term leases and low-value asset leases that are subject to simplified
treatment.Lease liabilities shall be initially measured at the present value calculated by the interest rate implicit in lease
according to the unpaid lease payment on the commencement date of the lease term. If the interest rate implicit
in lease cannot be determined the incremental borrowing rate shall be used as the discount rate. Lease
payments include fixed payments and substantially fixed payments; the amount related to lease incentive (if any)
shall be deducted; variable lease payments that depend on an index or rate; the exercise price of a purchase
option provided that the lessee reasonably determines that the option will be exercised; payments required to
exercise the lease termination option provided that the lease term reflects that the lessee will exercise the lease
termination option; payments expected to be made based on the guaranteed residual value provided by the
lessee. The interest expenses of the lease liabilities within each lease term shall be calculated subsequently
according to the fixed periodic rate and included in the current profit or loss. The variable lease payment that is
not included in the measurement of lease liabilities is included in the current profit or loss when it occurs.Short-term lease
Short-term lease refers to a lease with a lease term of not more than 12 months on the commencement date of
the lease term except for the lease containing the purchasing right.The Company includes the payment amount of short-term leases into relevant asset costs or current profits and
losses by the straight-line method at each period within the lease term.For short-term leases the Company selects the above-simplified treatment method for the items meeting the
short-term lease conditions in the following asset types according to the category of leased assets.Low-value asset lease
94Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
A low-value asset lease refers to a lease with a value lower than RMB 40000 when an individual leased asset is
brand new.The Company includes the payment amount of low-value asset leases into relevant asset costs or the current
profit or loss by the straight-line method at each period within the lease term.For low-value asset leases the Company selects the above simplified treatment method according to the specific
conditions of each lease.Lease change
If the lease changes and meets the following conditions at the same time the Company will take the lease
change as a separate lease for the accounting treatment: * The lease change expands the lease scope by
increasing the right to use one or more leased assets and * The increased consideration is equivalent to the
amount by adjusting the separate price of the expanded lease scope according to the contract.If the lease change is not taken as a separate lease for accounting treatment the Company shall on the effective
date of the lease change reallocate the consideration of the changed contract redetermine the lease term and
remeasure the lease liabilities according to the changed lease payment and the present value calculated by the
revised discount rate.If the lease scope is reduced or the lease term is shortened due to the lease change the Company will
correspondingly reduce the book value of right-of-use assets and include relevant profits or losses from partial
or complete termination of the lease in the current profit or loss.If the lease liabilities are remeasured due to other lease changes the Company will adjust the carrying amount
of right-of-use assets accordingly.
(2) Accounting treatment method for lease as the lessor
When the Company is the lessor the lease that substantially transfers all risks and rewards related to the
ownership of the assets is recognized as a finance lease and leases other than finance leases are recognized as
operating leases.Financial lease
In a finance lease at the commencement of the lease term the Company takes the net investment in a lease as
the entry value of the finance lease receivables and the net investment in a lease is the sum of the unguaranteed
residual value and the present value of the lease receipts not yet received at the commencement of the lease
term discounted at the interest rate implicit in the lease. The Company as the lessor calculates and recognizes
interest income in each lease term at a fixed periodic rate. Variable lease payments obtained by the Company as
the lessor but not considered in the measurement of net investment in leases are recognized in the current profit
or loss when incurred.The derecognition and impairment of finance lease receivables shall be subject to accounting treatment
according to the Accounting Standards for Business Enterprises No. 22—Recognition and Measurement of
95Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Financial Instruments and the Accounting Standards for Business Enterprises No. 23—Transfer of Financial
Assets.Operating leasing
Lease income from operating leases is included in the current profit or loss by the Company as per the straight-
line method in different stages over the lease term. The initial direct cost incurred related to the operating lease
shall be capitalized amortized within the lease term according to the same base with the recognition of rent
revenue and included in the current profit or loss by stages. The variable lease receipts obtained by the
Company related to operating leases and not charged to the lease receipts shall be included in the current profit
or loss when incurred.Lease change
If there is a change in the operating lease the Company will take it as a new lease from the effective date of the
change to carry out accounting treatment and the lease receipts received in advance or receivable related to the
lease before the change will be regarded as the collected amount for the new lease.If the finance lease changes and meets the following conditions the Company will take the change as a separate
lease for accounting treatment: * The change expands the lease scope by increasing the right to use one or
more leased assets; and * The increased consideration is equivalent to the amount by adjusting the separate
price of the expanded lease scope according to the contract.If the change of finance lease is not accounted for as a separate lease the Company shall deal with the changed
lease based on the following circumstances: * If the change takes effect on the commencement date of the
lease and the lease is classified as an operating lease the Company shall take it as a new lease for the
accounting treatment from the effective date of lease change and take the net lease investment made before the
effective date of the lease change as the book value of the leased asset; * If the change takes effect on the
commencement date of the lease and the lease is classified as a finance lease the Company shall carry out
accounting treatment according to the regulations on modifying or renegotiating contracts described in
Accounting Standards for Business Enterprises No. 22—Recognition and Measurement of Financial
Instruments.
27. Other significant accounting policies and accounting estimates
The Company continuously evaluates the significant accounting estimates and key assumptions adopted based
on historical experience and other factors including reasonable expectations for future events. Significant
accounting estimates and critical assumptions that may lead to a major adjustment of the book value of assets
and liabilities in the next accounting year are listed as follows:
Classification of financial assets
Significant judgments involved in determining the classification of financial assets of the Company include the
analysis of business models and contract cash flow characteristics.
96Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The Company determines the business model for managing financial assets at the level of financial asset
portfolios considering the method of evaluating and reporting financial asset performance to key executives
the risks affecting financial asset performance and their management methods and the process by which
relevant business management personnel obtain remuneration.When assessing whether the contract cash flow of financial assets is consistent with the basic loan arrangement
the Company has the following main judgments: Whether the principal may change in the time distribution or
amount in the duration due to prepayment and other reasons; whether the interest includes only the time value
of money credit risks other basic borrowing risks and consideration with costs and profits. For example
whether the amount paid in advance only reflects the unpaid principal and the interest based on the unpaid
principal and the reasonable compensation paid due to the early termination of the contract.Measurement of expected credit loss of accounts receivable
The Company calculates the expected credit loss of accounts receivable through the default risk exposure and
the expected credit loss rate of accounts receivable and determines the expected credit loss rate based on
default probability and the loss given default. In determining the expected credit loss rate the Company uses the
internal historical credit loss experience and other data and adjusts the historical data according to the current
situation and forward-looking information. When considering forward-looking information the Company uses
indicators that include risks of economic downturns as well as changes in the external market environment
technological environment and customer conditions. The Company regularly monitors and reviews the
assumptions related to the calculation of the expected credit loss.Deferred income tax assets
To the extent that there will probably be sufficient taxable profits to offset the losses deferred income tax assets
shall be recognized based on all unused tax losses. This requires the management to use a large number of
judgments to estimate the time and amount of future taxable profits and determine the amount of deferred
income tax assets that should be recognized in combination with tax planning strategies.Determination of the fair value of unlisted equity investment
The fair value of unlisted equity investments is the estimated future cash flows discounted using current
discount rates for projects with similar terms and risk characteristics. This valuation involves uncertainty
because it requires the Company to estimate expected future cash flows and discount rates. Under limited
circumstances if the information for determining the fair value is insufficient or the range of possible estimates
of fair value is wide and the cost represents the best estimate for the fair value within this range such cost
could represent its appropriate estimate for the fair value within this distribution range.
28. Changes in significant accounting policies and accounting estimates
(1) Changes in significant accounting policies
□ Applicable□ Not applicable
97Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Changes in material accounting estimates
□ Applicable□ Not applicable
(3) Conditions of the first implementation of new accounting standards from 2025 to adjust the relevant items in financial
statements at the beginning of the first implementation year
□ Applicable□ Not applicable
VI. Taxes
1. Main taxes and tax rates
Tax category Tax basis Tax rate
Taxable value-added amount (Tax
payable is calculated using the taxable
Value-added tax sales amount multiplied by the applicable 13% 9% 5% 6% and 3%
tax rate less deductible input tax of the
current period)
Urban maintenance and construction tax Actually paid turnover tax 7%
Corporate income tax Taxable income 25% 20%
For taxation according to price the taxes
payable shall be calculated based on
1.2% of the remaining price after
deducting 30% of the original value of
Property tax 1.2%12%
house properties; for taxation according
to lease the taxes payable shall be
calculated based on 12% of the rent
revenue.Educational surcharge Actually paid turnover tax 3%
Local educational surcharge Actually paid turnover tax 2%
Disclosure statement of taxable entities with different corporate income tax rates
Name of taxable entity Income tax rate
Shenzhen Tellus Chuangying Technology Co. Ltd. 20%
Shenzhen Bao'an Shiquan Industry Co. Ltd. 20%
Shenzhen SDG Tellus Real Estate Co. Ltd. 20%
Shenzhen Automobile Industry Supply and Marketing
20%
Company
Shenzhen Xinyongtong Motor Vehicle Inspection Equipment
20%
Co. Ltd.Shanghai Fanyue Diamond Co. Ltd. 20%
Shenzhen Huari Anxin Automobile Inspection Co. Ltd. 20%
Other taxable entities other than the above 25%
2. Tax preference
* Corporate income tax
According to the Announcement on Further Implementing Preferential Income Tax Policies for Small and
Micro Enterprises (Announcement [2022] No. 13 of the Ministry of Finance and the State Taxation
Administration) from January 1 2022 to December 31 2024 for small micro-profit enterprises the portion of
98Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
their annual taxable income exceeding RMB 1 million but not exceeding RMB 3 million shall be calculated at a
reduced rate of 25% in their taxable income and they shall pay corporate income tax at a rate of 20%.According to the Announcement on Implementing Preferential Income Tax Policies for Small and Micro
Enterprises and Individual Businesses (Announcement [2023] No. 6 of the Ministry of Finance and the State
Taxation Administration) from January 1 2023 to December 31 2024 the portion of their annual taxable
income but not exceeding RMB 1 million shall be calculated at a reduced rate of 25% in their taxable income
and they shall pay corporate income tax at a rate of 20%. According to the Announcement on Tax Policies for
Further Supporting the Development of Small and Micro Enterprises and Individual Businesses
(Announcement [2023] No. 12 of the Ministry of Finance and the State Taxation Administration) the taxable
income of small micro-profit enterprises shall be calculated at a reduced rate of 25% and the corporate income
tax shall be paid at a rate of 20% until December 31 2027. The subsidiaries of the Company including Tellus
Chuangying Bao'an Shiquan Tellus Real Estate Company Automobile Supply and Marketing Company
Shanghai Fanyue Xinyongtong Testing and Huari Anxin enjoy the above tax preferences.* Value-added tax
According to the Notice of the State Taxation Administration on Adjusting the Relevant Tax Policies of
Diamonds and Shanghai Diamond Exchange (CS [2006] No. 65) taxpayers are exempted from import value-
added tax (VAT) for rough diamonds sold through Shanghai Diamond Exchange to the domestic market; for
finished diamonds sold by taxpayers through Shanghai Diamond Exchange to the domestic market the part
with an actual import VAT burden exceeding 4% shall be refunded upon collection by the customs. In the
domestic link taxpayers shall deduct the input tax based on the VAT amount indicated on the tax payment
receipt issued by the customs. After taxpayers follow the policy of VAT exemption and refund-upon-collection
for diamonds sold to the domestic market through the Shanghai Diamond Exchange diamonds sold to the
domestic market will be managed by the customs per current regulations when they leave the Shanghai
Diamond Exchange. Shanghai Fanyue Diamond Co. Ltd. the Company's subsidiary is a member of the
Shanghai Diamond Exchange and enjoys the above tax preferences when importing finished diamonds through
the Shanghai Diamond Exchange.* Educational surcharge
According to the Notice of the State Taxation Administration on Expanding the Scope of Exemptions for Certain
Government Funds (CS [2016] No. 12) the exemption threshold for the Educational Surcharge Local
Educational Surcharge and Water Conservancy Construction Fund has been raised. Specifically the exemption
now applies to taxpayers with monthly sales or turnover not exceeding RMB 100000 (or quarterly sales or
turnover not exceeding RMB 300000 for those paying taxes quarterly) an increase from the previous threshold
of RMB 30000 per month (or RMB 90000 per quarter). Shenzhen Huari Automobile Sales and Service Co.Ltd. a subsidiary of the Company enjoys the above tax preference if its monthly sales (turnover) do not exceed
RMB 100000.VII. Notes to Consolidated Financial Statements
1. Cash at bank and on hand
Unit: RMB
99Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Item Ending balance Beginning balance
Cash on hand 9592.79 20879.87
Cash at bank 179793143.41 280040887.67
Other cash at bank and on hand 98165009.31 97909592.15
Total 277967745.51 377971359.69
Other notes
The cash at the bank and on hand with limited use rights by the Company mainly includes note margins gold leasing and futures
and options margins.The details of restricted cash at bank and on hand are as follows:
Unit: RMB
Item Ending balance Ending balance of the previousyear
Gold leasing security deposits and interest 30350972.23 20069638.91
Futures and options account margin 1080805.01 22848540.40
Amount under judicial control 1066174.00 663948.65
Margin payable security deposits and interest 36080959.01 33113263.10
Total 68578910.25 76695391.06
2. Trading financial assets
Unit: RMB
Item Ending balance Beginning balance
Financial assets at fair value through
197026798.06165630834.06
profit or loss
Including:
Structured deposits and finance products 197026798.06 165630834.06
Including:
Total 197026798.06 165630834.06
3. Derivative financial assets
Unit: RMB
Item Ending balance Beginning balance
Hedging instruments—derivative
financial assets in designated hedging 108160.00 292078.00
relationship
Total 108160.00 292078.00
4. Accounts receivable
(1) Disclosure by account receivable age
Unit: RMB
Account receivable age Period-end book balance Period-beginning book balance
Within 1 year (inclusive) 94720887.91 44225898.09
100Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
1-2 years 2520681.03 2520681.03
2-3 years 508387.31 508387.31
Over 3 years 48296682.08 48781485.16
Over 5 years 48296682.08 48781485.16
Total 146046638.33 96036451.59
(2) Disclosure by bad debt accrual method
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Account
s
receivab
le with
482966482966487814487814
provisio 0.33% 100.00% 32.63% 100.00%
82.0882.0885.1685.16
n for bad
debts on
a single
basis
Includ
ing:
Account
s
receivab
le with
provisio 977499 122554 965244 472549 690899. 465640
66.93%1.25%67.37%1.02%
n for bad 56.25 8.08 08.17 66.43 29 67.14
debts on
a
portfolio
basis
Includ
ing:
Includin
g:
Portfolio
of
329420573331.323687354981573331.349248
leasing 22.56% 1.74% 27.64% 1.06%
56.910225.8939.360208.34
and
other
business
es
Jewelry
sales 648078 652217. 641556 117568 117568. 116392
44.37%1.01%39.73%1.00%
business 99.34 06 82.28 27.07 27 58.80
portfolio
101Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
96,
146046495222960364494723465640
Total 100.00% 33.91% 524, 100.00% 51.51%
638.3330.1651.5984.4567.14
408.17
Category name of bad debt provision made on a single basis:
Unit: RMB
Beginning balance Ending balance
Name Provision for Provision for Provision Reasons for
Book balance Book balance
bad debts bad debts proportion provision
Long account
Shenzhen Jinlu receivable age
Industry & 9846607.00 9846607.00 9846607.00 9846607.00 100.00% and expected to
Trade Co. Ltd. be
unrecoverable
Guangdong Long account
Zhanjiang receivable age
Samsung 4060329.44 4060329.44 4060329.44 4060329.44 100.00% and expected to
Automobile be
Co. Ltd. unrecoverable
Long account
receivable age
Wang
2370760.40 2370760.40 2370760.40 2370760.40 100.00% and expected to
Changlong
be
unrecoverable
Huizhou
Long account
Jiandacheng
receivable age
Road and
2021657.70 2021657.70 2021657.70 2021657.70 100.00% and expected to
Bridge
be
Engineering
unrecoverable
Co. Ltd.Long account
Guangdong receivable age
GW Holdings 1862000.00 1862000.00 1862000.00 1862000.00 100.00% and expected to
Group Co. Ltd. be
unrecoverable
Long account
receivable age
Jiangling
1191059.98 1191059.98 1191059.98 1191059.98 100.00% and expected to
Motors Factory
be
unrecoverable
Long account
Yangjiang
receivable age
Automobile
1150000.00 1150000.00 1150000.00 1150000.00 100.00% and expected to
Trading Co.be
Ltd.unrecoverable
Long account
receivable age
Others 26279070.64 26279070.64 25794267.56 25794267.56 100.00% and expected to
be
unrecoverable
Total 48781485.16 48781485.16 48296682.08 48296682.08
Category name of bad debt provision made on a portfolio basis: Leasing and other portfolio
Unit: RMB
Name Ending balance
102Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Book balance Provision for bad debts Provision proportion
Within 1 year 29912988.57 322296.93 1.08%
1-2 years 2520681.03 126034.06 5.00%
2-3 years 508387.31 125000.03 24.59%
Total 32942056.91 573331.02
Explanation of the basis for determining the portfolio:
Category name of bad debt provision made on a portfolio basis: Jewelry sales business portfolio
Unit: RMB
Ending balance
Name
Book balance Provision for bad debts Provision proportion
Within 1 year (inclusive) 64807899.34 652217.06 1.01%
Total 64807899.34 652217.06
Explanation of the basis for determining the portfolio:
Whether to accrue bad debt provision of accounts receivable according to expected credit loss:
□Applicable □ Not applicable
Unit: RMB
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
690899.2948781485.1649472384.45
2025
Balance as of January
1 2025 in the current
period
Provision in the current
534648.79534648.79
period
Write-off in the current
484803.08484803.08
period
Balance as of June 30
1225548.0848296682.0849522230.16
2025
(3) Bad debt provision provided recovered or reversed in the current period
Bad debt provision in the current period:
Unit: RMB
Amount of change during the current period
Beginning
Category
balance Recovery or
Ending balance
Provision Write-off Others
reversal
Provision for
bad debts made
48781485.16484803.0848296682.08
on a single
basis
Provision for
bad debts made 690899.29 534648.79 1225548.08
on a portfolio
103Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
basis
Total 49472384.45 534648.79 0.00 484803.08 0.00 49522230.16
4. Accounts receivable that have been written off in the current period
Unit: RMB
Item Write-off amount
Accounts receivable actually written off 484803.08
(5) Accounts receivable and contractual assets with the top five ending balances collected as per the
borrowers
Unit: RMB
Ending balance of
bad debt
Proportion in total
Ending balance of proportion of
Ending balance of ending balance of
Ending balance of accounts accounts
Company name accounts accounts
contract assets receivable and receivable and
receivable receivable and
contract assets impairment
contractual assets
provision of
contract assets
IBELOVE
(Guangdong)
36923649.3936923649.3925.28%369236.49
Jewelry Industry
Co. Ltd.Henan Post and
Telecommunicatio
16880037.9116880037.9111.56%168800.38
ns Technology
Co. Ltd.Shenzhen Jinlu
Industry & Trade 9846607.00 9846607.00 6.74% 9846607.00
Co. Ltd.Shenzhen Shishijin
4597479.194597479.193.15%45974.79
Jewelry Co. Ltd.GuangdongZhanjia
ng Samsung
4060329.444060329.442.78%4060329.44
Automobile Co.Ltd.Total 72308102.93 72308102.93 49.51% 14490948.10
5. Other receivables
Unit: RMB
Item Ending balance Beginning balance
Other receivables 14105222.01 8081783.33
Total 14105222.01 8081783.33
104Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(1) Dividends receivable
1) Category of dividends receivable
Unit: RMB
Project (or the investee) Ending balance Beginning balance
China Pufa Machinery Industry Co. Ltd. 0.00 0.00
2) Dividends receivable of important account receivable age of over 1 year
Unit: RMB
Whether impairment
Project (or the Period-end original Reasons for non- has occurred and the
Account receivable age
investee) value recovery basis for determining
impairment
The company has huge
losses in its financial
positions and operating
China Pufa Machinery conditions and the
1305581.86 2-3 years Not paid yet
Industry Co. Ltd. dividends receivable
may not be recovered
so full impairment is
accrued.Total 1305581.86
3) Disclosure by bad debt accrual method
□Applicable □ Not applicable
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Provisio
n for bad
debts 130558 130558 130558 130558
100.00%100.00%0.00100.00%100.00%0.00
made on 1.86 1.86 1.86 1.86
a single
basis
Including:
Including:
130558130558130558130558
Total 100.00% 100.00% 0.00 100.00% 100.00% 0.00
1.861.861.861.86
Category name of bad debt provision made on a single basis:
Unit: RMB
Beginning balance Ending balance
Name
Original book Provision for Original book Provision for Provision Reasons for
105Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
value bad debts value bad debts proportion provision
China Pufa
The company's
Machinery
1305581.86 1305581.86 1305581.86 1305581.86 100.00% financial
Industry Co.position is poor
Ltd.Total 1305581.86 1305581.86 1305581.86 1305581.86
Bad debt provision made according to the general model of expected credit loss:
Unit: RMB
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
1305581.861305581.86
2025
Balance as of January
1 2025 in the current
period
Balance as of June 30
1305581.861305581.86
2025
Changes in book balance with significant amount changed of loss provision in the reporting period
□ Applicable□ Not applicable
4) Bad debt provision provided recovered or reversed in the current period
Unit: RMB
Amount of change during the current period
Beginning
Category Recovery or Charge-off or Ending balancebalance Provision Other changes
reversal write-off
Provision for
1305581.861305581.86
bad debts
Total 1305581.86 1305581.86
(2) Other receivables
1) Classification of other receivables by nature
Unit: RMB
Payment nature Period-end book balance Period-beginning book balance
Temporary payments receivable 56892425.28 57088093.88
Deposits and security deposits 4044125.34 3195494.08
Total 60936550.62 60283587.96
2) Disclosure by account receivable age
Unit: RMB
Account receivable age Period-end book balance Period-beginning book balance
Within 1 year (inclusive) 11173929.58 5141214.58
106Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
1-2 years 3209073.66 3209073.66
2-3 years 916546.35 916546.35
Over 3 years 45637001.03 51016753.37
Over 5 years 45637001.03 51016753.37
Total 60936550.62 60283587.96
3) Disclosure by bad debt accrual method
□Applicable □ Not applicable
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Provisio
n for bad
debts 484480 462411 220686 538195 516126 220686
79.51%95.44%89.28%95.90%
made on 45.45 81.20 4.25 47.79 83.54 4.25
a single
basis
Including:
Provisio
n for bad
debts
124885590147.118983646404589121.587491
made on 20.49% 4.73% 10.72% 9.11%
05.174157.760.17099.08
a
portfolio
basis
Including:
Account
receivab 844437 230887. 821349 326854 230887. 303765
13.86%2.73%5.42%7.06%
le age 9.83 66 2.17 6.09 66 8.43
portfolio
Portfolio
of
deposit
and 404412 359259. 368486 319549 358233. 283726
6.64%8.88%5.30%11.21%
security 5.34 75 5.59 4.08 43 0.65
deposit
receivab
le
609365468313141052602835522018808178
Total 100.00% 76.85% 100.00% 86.59%
50.6228.6122.0187.9604.633.33
Category name of bad debt provision made on a portfolio basis:
Unit: RMB
Ending balance
Name
Book balance Provision for bad debts Provision proportion
Account receivable age 8444379.83 230887.66 2.73%
107Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
portfolio
Portfolio of deposit and
4044125.34359259.758.88%
security deposit receivable
Total 12488505.17 590147.41
Bad debt provision made according to the general model of expected credit loss:
Unit: RMB
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
589121.090.0051612683.5452201804.63
2025
Balance as of January
1 2025 in the current
period
Provision in the current
9276.320.000.009276.32
period
Reversal in the current
3530.000.0030000.0033530.00
period
Write-off in the current
0.000.005306106.095306106.09
period
Other changes 4720.00 35396.25 40116.25
Balance as of June 30
590147.410.0046241181.2046831328.61
2025
Changes in book balance with significant amount changed of loss provision in the reporting period
□ Applicable□ Not applicable
4) Bad debt provision provided recovered or reversed in the current period
Bad debt provision in the current period:
Unit: RMB
Amount of change during the current period
Beginning
Category
balance Recovery or Charge-off or
Ending balance
Provision Others
reversal write-off
Provision for
52201804.639276.3233530.005306106.0940116.2546831328.61
bad debts
Total 52201804.63 9276.32 33530.00 5306106.09 40116.25 46831328.61
5) Other receivables actually written off in the current period
Unit: RMB
Item Write-off amount
Other receivables actually written off 5306106.09
108Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
6) Other receivables of the top five period-end balances by the owing party
Unit: RMB
Proportion to Ending balance of
Account
Company name Payment nature Ending balance ending balance of provision for bad
receivable age
other receivables debts
China Automobile
South China
Intercourse funds 9832956.37 Over 3 years 16.13% 9832956.37
Automobile Sales
Co. Ltd.Shenzhen Nanfang
Industry and Trade Intercourse funds 7359060.75 Over 3 years 12.07% 7359060.75
Industrial Co. Ltd.Shenzhen
Zhonghao (Group) Intercourse funds 5000000.00 Over 3 years 8.20% 5000000.00
Co. Ltd.Shenzhen Kaifeng
Special
Intercourse funds 4413728.50 Over 3 years 7.24% 2206864.25
Automobile
Industry Co. Ltd.Shenzhen
Xinxingtai Trading Intercourse funds 2418512.90 Over 3 years 3.97% 2418512.90
Co. Ltd.Total 29024258.52 47.61% 26817394.27
6. Prepayments
(1) Prepayments listed by account receivable age
Unit: RMB
Ending balance Beginning balance
Account receivable age
Amount Proportion Amount Proportion
Within 1 year 1463564.45 99.87% 795544.97 99.77%
1-2 years 261.00 0.02% 261.00 0.03%
Over 3 years 1603.94 0.11% 1603.94 0.20%
Total 1465429.39 797409.91
Explanation of reasons for delayed settlement of important prepayments with account receivable age over 1 year:
N/A
(2) Prepayments with the top five ending balances collected as per the object of prepayment
Unit: RMB
Company name Balance as of June 30 2025 Proportion in total ending balance ofprepayments (%)
Beijing FENZ Culture Communication Co. Ltd. 377358.49 25.75%
Shenzhen Gas Corporation Ltd. 177963.50 12.14%
Hangzhou Eossoft Co. Ltd. 162831.86 11.11%
Shenzhen Wuhua Tianbao Software Co. Ltd. 115200.00 7.86%
Shenzhen Power Supply Bureau Co. Ltd. 72046.01 4.92%
Total 905399.86 61.78%
109Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
7. Inventories
Whether the Company needs to comply with the disclosure requirements for the real estate industry
No
(1) Inventory classification
Unit: RMB
Ending balance Beginning balance
Provision for Provision for
decline in the decline in the
value of value of
Item inventories or inventories or
Book balance impairment Book value Book balance impairment Book value
provisions of provisions of
contract contract
performance performance
cost cost
Raw materials 22881656.48 22881656.48 8281211.63 8281211.63
Goods in stocks 29429618.08 29094882.38 334735.70 29558580.97 29094882.38 463698.59
Hedged items 37863854.83 37863854.83 114856873.15 114856873.15
Goods sold on
a commission 4017810.49 4017810.49 3830408.18 3830408.18
basis
Total 94192939.88 29094882.38 65098057.50 156527073.93 29094882.38 127432191.55
The Company shall abide by the disclosure requirements for "jewelry-related business" in the Guidelines of Shenzhen Stock
Exchange for Self-Regulatory Supervision of Listed Companies No. 3—Industry Information Disclosure.
(2) Provision for decline in the value of inventories and impairment provisions of contract performance
cost
Unit: RMB
Increase in the current period Decrease in the current period
Beginning
Item Reversal or Ending balancebalance Provision Others Others
write-off
Goods in stocks 29094882.38 29094882.38
Total 29094882.38 29094882.38
Provision for decline in the value of inventories made on a portfolio basis
Unit: RMB
Period end Period beginning
Portfolio name Proportion of Proportion ofProvision for Beginning Provision for
Ending balance provision for provision for
decline in value balance decline in value
decline in value decline in value
Standards for provision for decline in the value of inventories made on a portfolio basis
8. Non-current assets due within one year
Unit: RMB
110Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Item Ending balance Beginning balance
Large-denomination certificates of
deposit time deposits and interest due 142271146.55 91587627.94
within one year
Total 142271146.55 91587627.94
(1) Creditors' investment due within one year
□ Applicable□ Not applicable
(2) Other debt investments due within one year
□ Applicable□ Not applicable
9. Other current assets
Unit: RMB
Item Ending balance Beginning balance
Input tax to be deducted 15701967.98 25711444.95
Taxes pre-paid 167517.52 167748.29
Large-denomination certificates of
26755104.9854969057.53
deposit time deposits and interest
Unamortized expenses 313322.22
Advances for agency business 44715259.36 15582254.39
Total 87339849.84 96743827.38
10. Other debt investments
(1) Information on other debt investments
Unit: RMB
Accumula
ted
Changes impairme
Accumula
in fair nt
Interest ted
Beginnin Accrued value in Ending provision
Item adjustmen Costs changes Remarks
g balance interest the balance recognize
t in fair
current d in other
value
period comprehe
nsive
income
Transfera
ble large-
847241222425942031938
sum
8.7609.7841.27
certificate
of deposit
847241222425942031938
Total
8.7609.7841.27
111Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
11. Long-term receivables
(1) Long-term receivables
Unit: RMB
Ending balance Beginning balance
Discount rate
Item Provision for Provision for
Book balance Book value Book balance Book value range
bad debts bad debts
Transactions
with related 6146228.91 6146228.91 6146228.91 6146228.91
parties
Total 6146228.91 6146228.91 6146228.91 6146228.91
(2) Disclosure by bad debt accrual method
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Provisio
n for bad
debts 614622 614622 614622 614622
100.00%100.00%100.00%100.00%
made on 8.91 8.91 8.91 8.91
a single
basis
Including:
Including:
614622614622614622614622
Total 100.00% 100.00% 100.00% 100.00%
8.918.918.918.91
12. Long-term equity investments
Unit: RMB
Increase/decrease in the current period
Beginn Invest Adjust Ending
Beginn ing Cashment ment
divide Ending balancing balanc profit to
Investe balanc e of Additi Reduc Chang nd or Provisi
balanc e of
or loss other
e e impair onal ed es in profit on for
e impair
recogn compr Others
invest invest other declare impair (book ment(book ment ized by ehensi
value) provisi ment ment equity d to be ment
value) provisi
equity ve
distrib onon metho incom
uted
d e
I. Joint venture
Shenz 56216 12214 68430
112Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
hen 004.2 032.8 037.1
Tellus- 6 7 3
Gmon
d
Invest
ment
Co.Ltd.Shenz
hen
Telixin
1368614011
g 32412
903.3030.6
Invest 7.30
77
ment
Co.Ltd.
699021253882441
Subtot
907.6160.1067.8
al
370
II. Associate
Shenz
hen
Renfu
Tellus 15188 - 14561
Autom 925.5 62789 026.3
obiles 7 9.26 1
Servic
e Co.Ltd.Shenz
hen
Tellus
Autom
obile
Servic
e
Chain
Co.Ltd.Shenz
hen
Yongt
ong
Xinda
Testin
g
Equip
ment
Co.Ltd.Hunan
Chang
yang 1810
0.00
Industr 540.70
ial Co.Ltd.Shenz 3225 3225
113Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
hen 000.00 000.00
Jieche
ng
Electro
nics
Co.Ltd.Shenz
hen
Xianda
o New 4751
0.00
Materi 621.62
als
Co.Ltd.China
Autom
otive
Industr
y 40000 40000
Shenz 0.00 0.00
hen
Tradin
g Co.Ltd.Shenz
hen
Univer
sal
5000050000
Standa
0.000.00
rd
Parts
Co.Ltd.Shenz
hen
China
Autom
obile
South 2250 2250
China 000.00 000.00
Autom
obile
Sales
Co.Ltd.Shenz
hen
Bailiy
uan 1320 1320
Power 000.00 000.00
Supply
Co.Ltd.Shenz
hen 20000 20000
Yimin 1.10 1.10
Auto
114Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Tradin
g Co.Ltd.Shenz
hen
Torch
Spark 17849 86544 86544 17849
Plug .20 5.32 5.32 .20
Industr
y Co.Ltd.Shenz
hen
Hanli
High
1956
Tech 0.00
000.00
Ceram
ics
Co.Ltd.Shenz
hen
Nanfa
ng 6700 6700
Autom 000.00 000.00
obile
Repair
Center
15188231311456114612
Subtot 86544 86544
925.5012.6026.3850.3
al 5.32 5.32
7210
8509123131127759700214612
86544
Total 833.2 012.6 706.2 094.1 850.3
5.32
02310
Whether the recoverable amount is determined according to the net amount with fair value deducting disposal expenses
□ Applicable□ Not applicable
Whether the recoverable amount is determined according to the present value of the expected future cash flow
□ Applicable□ Not applicable
Reasons for the apparent inconsistency between the aforementioned information and the information used in the impairment test of
previous years or external information
Reasons for the apparent inconsistency between the information adopted by the Company's impairment test in previous years and
the actual situation in that year
13. Investment properties
(1) Investment properties measured at cost
□Applicable □ Not applicable
Unit: RMB
Projects under
Item Houses and buildings Land use right Total
construction
I. Original book value
115Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
1. Beginning
1282555873.4895667082.861378222956.34
balance
2. Increase in the
current period
(1)
Outsourcing
(2) Transfer
from inventories/fixed
assets/construction in
progress
(3) Increase
from business merger
3. Decrease in the
current period
(1) Disposal
(2) Other
transfer-out
4. Ending balance 1282555873.48 95667082.86 0.00 1378222956.34
II. Accumulated
depreciation and
accumulated
amortization
1. Beginning
271005582.027445241.22278450823.24
balance
2. Increase in the
18361831.77557724.1818919555.95
current period
(1) Provision
18361831.77557724.1818919555.95
or amortization
3. Decrease in the
current period
(1) Disposal
(2) Other
transfer-out
4. Ending balance 289367413.79 8002965.40 297370379.19
III. Impairment
provision
1. Beginning
balance
2. Increase in the
current period
(1) Provision
3. Decrease in the
current period
(1) Disposal
116Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Other
transfer-out
4. Ending balance
IV. Book value
1. Ending book
993188459.6987664117.461080852577.15
value
2. Beginning book
1011550291.4688221841.641099772133.10
value
Whether the recoverable amount is determined according to the net amount with fair value deducting disposal expenses
□ Applicable□ Not applicable
Whether the recoverable amount is determined according to the present value of the expected future cash flow
□ Applicable□ Not applicable
Reasons for the apparent inconsistency between the aforementioned information and the information used in the impairment test of
previous years or external information
Reasons for the apparent inconsistency between the information adopted by the Company's impairment test in previous years and
the actual situation in that year
(2) Investment properties measured at fair value
□ Applicable□ Not applicable
(3) Investment properties without property certificates
Unit: RMB
Reasons for failure to obtain the property
Item Book value
certificate
The property ownership certificate has
CNNC office building 3608463.03 not been handled due to historical
reasons.The property ownership certificate has
Building 12 Sungang 3088.41 not been handled due to historical
reasons.The property ownership certificate has
Shops in Building 12 Sungang 11348.91 not been handled due to historical
reasons.Total 3622900.35
14. Fixed assets
Unit: RMB
Item Ending balance Beginning balance
Fixed assets 66076535.95 70699928.84
Disposal of fixed assets 342305.15 63754.41
Total 66418841.10 70763683.25
117Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(1) Fixed assets
Unit: RMB
Machinery Office and
Premises and Transportatio Electronic Fixed asset
Item and other Total
buildings n equipment equipment decoration
equipment equipment
I. Original
book value:
1.
218469493.21437166.9261036785.
Beginning 3203004.38 8981644.20 1569294.59 7376181.84
35834
balance
2.
Increase in
239989.98157643.41397633.39
the current
period
(1)
239989.98157643.41397633.39
Purchase
(2)
Transfer
from
construction
in progress
(3)
Increase
from
business
merger
3.
Decrease in
2880351.53640883.58596042.23475480.044592757.38
the current
period
(1)
Disposal or 2880351.53 640883.58 596042.23 475480.04 4592757.38
scrapping
4.
218469493.18556815.4256841661.
Ending 2562120.80 8625591.95 1569294.59 7058345.21
35535
balance
II.Accumulated
depreciation
1.
155407884.12464244.7184305652.
Beginning 2650168.44 7317598.28 1103942.47 5361813.66
84443
balance
2.
Increase in
2942064.68551155.1833183.54380996.59836178.044743578.03
the current
period
(1)
2942064.68551155.1833183.54380996.59836178.044743578.03
Provision
118Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3.
Decrease in
2288758.37409587.22707565.26290740.933696651.78
the current
period
(1)
Disposal or 2288758.37 409587.22 707565.26 0.00 290740.93 3696651.78
scrapping
4.
158349949.10726641.5185352578.
Ending 2273764.76 6991029.61 1103942.47 5907250.77
52568
balance
III.Impairment
provision
1.
Beginning 3555385.70 1400149.60 61984.82 387935.44 465352.12 160396.39 6031204.07
balance
2.
Increase in
the current
period
(1)
Provision
3.
Decrease in
424115.78114510.0180031.56618657.35
the current
period
(1)
Disposal or 424115.78 114510.01 80031.56 618657.35
scrapping
4.
Ending 3555385.70 976033.82 61984.82 273425.43 465352.12 80364.83 5412546.72
balance
IV. Book
value
1.
56564158.166076535.9
Ending book 6854140.08 226371.22 1361136.91 0.00 1070729.61
35
value
2.
59506222.870699928.8
Beginning 7572772.64 490851.12 1276110.48 0.00 1853971.79
14
book value
(2) Fixed assets leased out by operating lease
Unit: RMB
Item Ending book value
Premises and buildings 47404603.29
119Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(3) Fixed assets without property certificates
Unit: RMB
Reasons for failure to obtain the property
Item Book value
certificate
The property ownership certificate has
Yongtong Building 18127156.45 not been handled due to historical
reasons.The property ownership certificate has
Automobile Building 18801078.04 not been handled due to historical
reasons.Underground parking lot of Tellus The property ownership certificate of the
6680945.72
Building parking lot cannot be handled.The property ownership certificate has
3-5F Plant 1# 2# and 3# Taoyuan Road 2367938.17 not been handled due to historical
reasons.Unable to apply for property ownership
Transfer floor(s) of Tellus Building 1034749.52
certificate
The property ownership certificate has
Building 16 Taohuayuan 823134.90 not been handled due to historical
reasons.The property ownership certificate has
Warehouse 641161.93 not been handled due to historical
reasons.The property ownership certificate has
1F Bao'an Commercial and Residential
578859.56 not been handled due to historical
Building
reasons.The property ownership certificate has
Shuibei Zhongtian Building 557868.82 not been handled due to historical
reasons.The property ownership certificate has
Warehouse of the Trade Department 38148.37 not been handled due to historical
reasons.The property ownership certificate has
Shops Plants No. 5-7 Buxin 19632.62 not been handled due to historical
reasons.The property ownership certificate has
Songquan Apartment (mixed) 10086.79 not been handled due to historical
reasons.The property ownership certificate has
Buxin Generator Room 5994.58 not been handled due to historical
reasons.The property ownership certificate has
Guest House on Renmin North Road 5902.41 not been handled due to historical
reasons.Total 49692657.88
(4) Impairment test of fixed assets
□ Applicable□ Not applicable
(5) Disposal of fixed assets
Unit: RMB
Item Ending balance Beginning balance
120Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Fixed assets to be disposed 342305.15 63754.41
Total 342305.15 63754.41
15. Construction in progress
Unit: RMB
Item Ending balance Beginning balance
Projects under construction 2678672.06 3332141.19
Total 2678672.06 3332141.19
(1) Construction in progress
Unit: RMB
Ending balance Beginning balance
Item Impairment Impairment
Book balance Book value Book balance Book value
provision provision
Restoration
Project after
Reinforcement 1885589.69 1885589.69 1885589.69 1885589.69
of Building No.
5 Buxin
Other projects 793082.37 793082.37 1446551.50 1446551.50
Total 2678672.06 2678672.06 3332141.19 3332141.19
(2) Impairment test of construction in progress
□ Applicable□ Not applicable
16. Right-of-use assets
(1) Right-of-use assets
Unit: RMB
Item Premises and buildings Total
I. Original book value
1. Beginning balance 96383601.17 96383601.17
2. Increase in the current period
3. Decrease in the current period
4. Ending balance 96383601.17 96383601.17
II. Accumulated depreciation
1. Beginning balance 17825595.67 17825595.67
2. Increase in the current period 6088749.63 6088749.63
(1) Provision 6088749.63 6088749.63
3. Decrease in the current period
121Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(1) Disposal
4. Ending balance 23914345.30 23914345.30
III. Impairment provision
1. Beginning balance
2. Increase in the current period
(1) Provision
3. Decrease in the current period
(1) Disposal
4. Ending balance
IV. Book value
1. Ending book value 72469255.87 72469255.87
2. Beginning book value 78558005.50 78558005.50
(2) Impairment test of right-of-use assets
□ Applicable□ Not applicable
17. Intangible assets
(1) Intangible assets
Unit: RMB
Non-patented Computer
Item Land use right Patent right Trademark Total
technology software
I. Original book
value
1.
Beginning 1967851.00 128500.00 7789468.20 9885819.20
balance
2. Increase
in the current 3122261.32 3122261.32
period
(1)
3122261.323122261.32
Purchase
(2)
Internal R&D
(3)
Increase from
business
merger
3.
Decrease in the
current period
(1)
122Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Disposal
4. Ending
1967851.000.000.00128500.0010911729.5213008080.52
balance
II.Accumulated
amortization
1.
Beginning 906247.54 114780.56 5088956.65 6109984.75
balance
2. Increase
in the current 51785.52 1360.14 385963.50 439109.16
period
(1)
51785.521360.14385963.50439109.16
Provision
3.
Decrease in the
current period
(1)
Disposal
4. Ending
958033.060.000.00116140.705474920.156549093.91
balance
III. Impairment
provision
1.
Beginning
balance
2. Increase
in the current
period
(1)
Provision
3.
Decrease in the
current period
(1)
Disposal
4. Ending
balance
IV. Book value
1. Ending
1009817.940.000.0012359.305436809.376458986.61
book value
2.
Beginning book 1061603.46 0.00 0.00 13719.44 2700511.55 3775834.45
value
The proportion of intangible assets formed through internal R&D in the balance of intangible assets at the end of the current period
123Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Impairment test of intangible assets
□ Applicable□ Not applicable
18. Long-term unamortized expenses
Unit: RMB
Amortization
Increase in the Other decreased
Item Beginning balance amount in the Ending balance
current period amount
current period
Decoration
48065483.012089914.396989914.6743165482.73
engineering
Informationization
29926.368977.9220948.44
system service fee
Total 48095409.37 2089914.39 6998892.59 43186431.17
19. Deferred income tax assets/deferred income tax liabilities
(1) Deferred income tax assets not offset
Unit: RMB
Ending balance Beginning balance
Item Deductible temporary Deferred income tax Deductible temporary Deferred income tax
difference assets difference assets
Provision for
34949558.208737389.5534988635.308747158.83
impairment of assets
Deferred income 556473.76 139118.44 556473.76 139118.44
Changes in the fair
value of trading 398515.24 99628.81 398515.24 99628.81
financial assets
Changes in the fair
value of other equity 10176617.20 2544154.30 10176617.20 2544154.30
instrument investments
Lease liabilities 84443765.64 21110941.41 84443765.66 21110941.41
Total 130524930.04 32631232.51 130564007.16 32641001.79
(2) Deferred income tax liabilities not offset
Unit: RMB
Ending balance Beginning balance
Item Taxable temporary Deferred income tax Taxable temporary Deferred income tax
difference liabilities difference liabilities
Increase in assessed
value from a business
110826495.4427706623.86114326295.4728581570.00
merger under different
control
Accelerated
depreciation of fixed 87499.87 21874.97 126577.00 31644.25
assets
Time difference of
17094258.404273564.6017094258.404273564.60
income tax due to
124Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
allocation of rent-free
period income
Right-of-use assets 77731810.56 19432952.64 77731810.56 19432952.64
Total 205740064.27 51435016.07 209278941.43 52319731.49
(3) Deferred income tax assets or liabilities presented in net amount after being offset
Unit: RMB
Amount of offsetting
Amount of offsetting Beginning balance of
Ending balance of of deferred income tax
of deferred income tax deferred income tax
Item deferred tax assets or assets against liabilities
assets against liabilities assets or liabilities after
liabilities after offset at the beginning of the
at the end of the period offset
period
Deferred income tax
27144223.015487009.5027144223.015496778.78
assets
Deferred income tax
27144223.0124290793.0627144223.0125175508.48
liabilities
(4) Breakdown of unrecognized deferred income tax assets
Unit: RMB
Item Ending balance Beginning balance
Deductible temporary difference 149654149.86 149654149.86
Deductible losses 43563199.30 44519904.21
Total 193217349.16 194174054.07
(5) Deductible losses of unrecognized deferred income tax assets will become mature and due in the
following years
Unit: RMB
Year Ending amount Beginning amount Remarks
2025
20266073904.168589171.35
20272693238.232693238.23
202824987453.6724987453.67
20291964871.151964871.15
20307843732.09
Total 43563199.30 38234734.40
20. Other non-current assets
Unit: RMB
Ending balance Beginning balance
Item Impairment Impairment
Book balance Book value Book balance Book value
provision provision
Prepaid project
19732181.2119732181.2147062569.0047062569.00
payment
Reclassification
of VAT debit 7100032.34 7100032.34 7237158.45 7237158.45
balance
125Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Large-
denomination
certificates of
217890656.35217890656.35145315608.13145315608.13
deposit and
interest due
over one year
Prepayments
132775.71132775.71
for software
Total 244722869.90 244722869.90 199748111.29 199748111.29
21. Assets with restricted ownership or right-of-use
Unit: RMB
Period end Period beginning
Item Book Restriction Book Restriction
Book value Restriction Book value Restriction
balance type balance type
Security Security
deposits deposits
Cash at
68578910. 68578910. Security and futures 76695391. 76695391. Security and futures
bank and
25 25 deposit margin for 06 06 deposit margin for
on hand
bank gold bank gold
leasing leasing
68578910.68578910.76695391.76695391.
Total
25250606
22. Short-term borrowings
(1) Classification of short-term borrowings
Unit: RMB
Item Ending balance Beginning balance
Credit borrowings 142951444.41 120101444.43
Total 142951444.41 120101444.43
23. Financial liabilities held for trading
Unit: RMB
Item Ending balance Beginning balance
Financial liabilities held for trading 63472251.57
Including:
Gold leasing 63472251.57
Including:
Total 63472251.57
24. Derivative financial liabilities
Unit: RMB
Item Ending balance Beginning balance
Derivative financial liabilities with 46660.00
126Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
designated hedging relationship
Total 46660.00
25. Notes payable
Unit: RMB
Category Ending balance Beginning balance
Bank acceptance bills 120000000.00 110000000.00
Total 120000000.00 110000000.00
26. Accounts payable
(1) Presentation of accounts payable
Unit: RMB
Item Ending balance Beginning balance
Purchase payment for goods and services 6964045.10 7874360.75
Payment for engineering equipment 108297755.86 117681332.38
Total 115261800.96 125555693.13
(2) Significant accounts payable with an account receivable age of over one year or overdue
Unit: RMB
Reasons for not repaying or carrying
Item Ending balance
forward
Shenzhen Yinglong Jian'an (Group) Co.
28298954.80 Project(s) unsettled
Ltd.China Construction First Group
6558657.35 Project(s) unsettled
Corporation Limited
Shenzhen Yinuo Construction
3555095.22 Project(s) unsettled
Engineering Co. Ltd.Shenzhen Shuibei Yihao Investment
1120000.00 Project(s) unsettled
Development Co. Ltd.Beijing Fugonglide Technology
1038109.61 Project(s) unsettled
Development Co. Ltd.Total 40570816.98
27. Other payables
Unit: RMB
Item Ending balance Beginning balance
Other payables 133005148.65 126312280.55
Total 133005148.65 126312280.55
(1) Other payables
1) Other payables presented by the nature of payment
Unit: RMB
127Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Item Ending balance Beginning balance
Deposits and security deposits 75360737.18 73630322.35
Associated intercourse funds 6472637.75 7845985.83
Withdrawal in advance 10962316.83 14104886.38
Temporary receipts payable 40209456.89 30731085.99
Total 133005148.65 126312280.55
2) Other significant accounts payable with an account receivable age of over one year or overdue
Unit: RMB
Reasons for not repaying or carrying
Item Ending balance
forward
Amount owed to related party
Hongkong Yujia Investment Limited 2146404.58
companies not yet repaid
Shenzhen Fuluxin Jewelry Co. Ltd. 1441083.45 Security deposits not yet due
Shenzhen Longgang Tellus Real Estate
1095742.50 Outstanding by related companies
Co. Ltd.Total 4683230.53
28. Advances from customers
(1) Presentation of advances from customers
Unit: RMB
Item Ending balance Beginning balance
Rent 4301247.00 9469503.75
Total 4301247.00 9469503.75
29. Contract liabilities
Unit: RMB
Item Ending balance Beginning balance
Goods fees receivable in advance 2396041.09 2404815.58
Services fees receivable in advance 963500.91 1604689.01
Total 3359542.00 4009504.59
30. Employee compensation payable
(1) Presentation of employee compensation payable
Unit: RMB
Increase in the current Decrease in the current
Item Beginning balance Ending balance
period period
I. Short-term
36774351.1926085644.0823235113.3539624881.92
compensation
II. Post-employment
benefits-defined 29272.75 2613522.88 2642795.63 0.00
contribution plan
III. Dismissal benefits 32000.00 493974.13 525974.13 0.00
128Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Total 36835623.94 29193141.09 26403883.11 39624881.92
(2) Presentation of short-term compensation
Unit: RMB
Increase in the current Decrease in the current
Item Beginning balance Ending balance
period period
1. Wages bonuses
allowances and 36144993.25 22482904.24 19581506.67 39046390.82
subsidies
2. Employee benefits 518171.62 472876.52 472511.52 518536.62
3. Social insurance
10591.21907069.46917660.670.00
premium
Including:
Medical insurance 8898.48 745133.74 754032.22 0.00
premium
Work-
related injury insurance 764.39 84745.65 85510.04 0.00
premium
Maternity
928.3477190.0778118.410.00
insurance premium
4. Housing provident
1012.801761425.261762438.060.00
fund
5. Labor union funds
and staff education 99582.31 460224.60 499852.43 59954.48
funds
8. Others 1144.00 1144.00
Total 36774351.19 26085644.08 23235113.35 39624881.92
(3) Presentation of defined contribution plan
Unit: RMB
Increase in the current Decrease in the current
Item Beginning balance Ending balance
period period
1. Basic endowment
27743.972486409.982514153.950.00
insurance
2. Unemployment
1528.78127112.90128641.680.00
insurance premium
Total 29272.75 2613522.88 2642795.63 0.00
31. Taxes payable
Unit: RMB
Item Ending balance Beginning balance
Value-added tax 9314464.23 5266527.71
Consumption tax 647.79 964.82
Corporate income tax 16066703.33 11454335.79
Individual income tax 302871.02 1297785.08
129Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Urban maintenance and construction tax 101245.40 105007.68
Educational surcharge 86439.00 74959.48
Land use tax 217454.93 26460.00
Land VAT 17360372.46 17360372.46
Stamp duty 237235.91 518448.66
Property tax 3648226.88
Other taxes 14494.75 4878.34
Total 47350155.70 36109740.02
32. Non-current liabilities due within one year
Unit: RMB
Item Ending balance Beginning balance
Lease liabilities due within one year 6319333.61 8674869.40
Total 6319333.61 8674869.40
33. Other current liabilities
Unit: RMB
Item Ending balance Beginning balance
Taxes of items to be written off 6104471.89 6142814.36
Total 6104471.89 6142814.36
34. Lease liabilities
Unit: RMB
Item Ending balance Beginning balance
Lease liabilities 72273602.70 76541985.55
Total 72273602.70 76541985.55
35. Long-term payables
Unit: RMB
Item Ending balance Beginning balance
Long-term payables 3920160.36 3920160.36
Total 3920160.36 3920160.36
(1) Long-term payables presented by the nature of payment
Unit: RMB
Item Ending balance Beginning balance
Employee housing deposit 3908848.40 3908848.40
Grant for tech innovation projects 11311.96 11311.96
Subtotal 3920160.36 3920160.36
36. Deferred income
Unit: RMB
130Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Increase in the Decrease in the
Item Beginning balance Ending balance Cause
current period current period
Government
7837477.60 880145.82 6957331.78 Asset-related
subsidy
Total 7837477.60 880145.82 6957331.78
37. Share capital
Unit: RMB
Increase/decrease in this period (+ -)
Beginning Conversion Ending
balance Issuance of of capitalBonus shares Others Subtotal balance
new shares reserve into
share capital
431058320.431058320.
Total shares
0000
38. Capital reserves
Unit: RMB
Increase in the current Decrease in the current
Item Beginning balance Ending balance
period period
Capital premium (share
425184907.34425184907.34
premium)
Other capital reserves 5681501.16 5681501.16
Total 430866408.50 430866408.50
39. Other comprehensive income
Unit: RMB
Amount Incurred in the current period
Less: Less:
Amount Amount
included in included in
other other
Amount comprehen comprehen
incurred sive sive Attributabl Attributabl
Beginning
Item before income in income in Less: e to the e to
Ending
balance income tax the the Income tax parent minority balance
in the previous previous expenses company shareholder
current period and period and after tax s after tax
period transferred transferred
to profit to retained
and loss in earnings in
the current the current
period period
I. Other
comprehen - -
sive 7632462.9 7632462.9
income 0 0
items not to
131Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
be
reclassified
into profit
or loss
Chang
es in the
fair value
--
of other
7632462.97632462.9
equity
00
instrument
investment
s
II. Other
comprehen
sive
income
26422.0026422.00
items to be
reclassified
into profit
or loss
Including:
Other
comprehen
sive
income
items to be
26422.0026422.00
reclassified
into profit
or loss
through the
equity
method
Total other
--
comprehen
7606040.97606040.9
sive
00
income
40. Surplus reserves
Unit: RMB
Increase in the current Decrease in the current
Item Beginning balance Ending balance
period period
Statutory surplus
74222656.9974222656.99
reserves
Total 74222656.99 74222656.99
41. Undistributed profits
Unit: RMB
Item Current period Previous period
Undistributed profits at the end of the
798343284.97685342592.62
previous period before adjustment
132Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Undistributed profits at the end of the
798343284.97685342592.62
period after adjustment
Add: Net profit attributable to owners of
84013429.3576662479.69
the parent company in the current period
Ordinary share dividends payable 43105832.00 13362807.92
Undistributed profits at the end of the
839250882.32748642264.39
period
Details of adjustments to undistributed profits at the beginning of the period:
1) The affected undistributed profit at the beginning of the period due to the retroactive adjustment of ASBE and its relevant new
regulations is RMB 0.00 .
2) Due to changes in accounting policies the affected undistributed profit at the beginning of the period is RMB 0.00.
3) Due to the correction of major accounting errors the undistributed profit of RMB 0.00 at the beginning of the period is affected.
4) Due to the change in the consolidation scope caused by the same control the undistributed profit of RMB 0.00at the beginning
of the period is affected.
5) The amount of undistributed profits at the beginning of the period that is affected due to the total of other adjustments is RMB
0.00.
42. Operating revenue and operating cost
Unit: RMB
Amount Incurred in the current period Amount Incurred in the previous period
Item
Revenue Costs Revenue Costs
Main business 878272629.94 736664626.44 1580023748.85 1451925990.76
Total 878272629.94 736664626.44 1580023748.85 1451925990.76
Breakdown information of operating revenue and operating cost:
Unit: RMB
Classificati Segment 1 Segment 2 Total
on of Operating Operating Operating Operating Operating Operating Operating Operating
contract revenue cost revenue cost revenue cost revenue cost
Business
type
Including:
Jewelry
70820153686181047082015368618104
sales and
8.257.028.257.02
services
Leasing
1700710950483579.1700710950483579.
and
1.69421.6942
services
By
operating
regions
Including:
South 57702920 43915461 57702920 43915461
China 6.44 6.68 6.44 6.68
10503388104027901050338810402790
East China
2.435.362.435.36
North 48267352. 46598537. 48267352. 46598537.China 47 67 47 67
Central 13403283 13310109 13403283 13310109
133Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
China 1.63 3.39 1.63 3.39
Other 13909356. 13782473. 13909356. 13782473.regions 97 34 97 34
By market
or customer
type
Including:
By contract
type
Including:
By time of
transfer of
goods
Including:
By contract
term
Including:
By sales
channel
Including:
87827262736664628782726273666462
Total
9.946.449.946.44
43. Taxes and surcharges
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Urban maintenance and construction tax 554972.10 1233347.07
Educational surcharge 396408.64 893173.74
Property tax 3656626.88 3530269.75
Land use tax 190994.93 197577.76
Stamp duty 465496.45 1164004.73
Other taxes 3941.94 4541.15
Total 5268440.94 7022914.20
Other notes:
44. Administrative expenses
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Employee compensation 21447273.63 19829421.54
Office expenses 106651.37 110795.99
Transport and travel expenses 39058.54 44514.01
Business entertainment expenses 31442.43 48702.75
134Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Depreciation and amortization 2088771.93 2224953.37
Intermediary agency service fees 226628.89 269351.37
Others 1762605.84 1231201.37
Total 25702432.63 23758940.40
45. Selling expenses
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Employee compensation 2974011.67 3521903.27
Advertising marketing expenses 1741521.32 4453697.92
Depreciation and amortization 967223.36 1361625.33
Office expenses 27482.06 173640.67
Property management water and
48045.0765294.90
electricity fees
Transport and travel expenses 50558.09 134013.99
Insurance and supervisory charges 236612.73 273533.86
Others 505921.44 671873.13
Total 6551375.74 10655583.07
46. R&D expenses
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Employee compensation 1854234.24 1203314.39
Information technology service expenses 126979.93 20222.89
Depreciation and amortization 43652.36 24087.95
Others 20453.70 105407.57
Total 2045320.23 1353032.80
47. Financial expenses
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Net interest expenses 3643266.25 5197620.36
Interest income 1583374.44 2112971.50
Exchange profit or loss 31299.59 409047.03
Handling expenses and others 196696.66 192197.54
Total 2287888.06 3685893.43
48. Other incomes
Unit: RMB
Sources of other incomes Amount Incurred in the current period Amount Incurred in the previous period
I. Government subsidies included in
1056727.695606545.82
other incomes
Including: Government subsidies related
880145.82880145.82
to deferred income
Government subsidies directly included
176581.874726400.00
in current profit or loss
II. Other items related to daily activities 50320.31 73501.77
135Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
and included in other incomes
Including: Individual income tax
50320.3173501.77
withholding fees
Total 1107048.00 5680047.59
49. Income from changes in fair value
Unit: RMB
Sources of incomes from changes in fair
Amount Incurred in the current period Amount Incurred in the previous period
value
Trading financial assets -604036.00 219551.09
Financial liabilities held for trading -2698180.00 -1908400.00
Derivative instruments of effective
500829.95-1292744.45
hedges
Total -2801386.05 -2981593.36
50. Investment incomes
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Incomes from long-term equity
investments calculated through the 12775706.23 20511753.40
equity method
Investment incomes from trading
7978084.004062385.40
financial assets during the holding period
Closing income from commodity futures
-14725574.50-9867534.55
contracts and T+D contracts (hedging)
Total 6028215.73 14706604.25
51. Credit impairment loss
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Loss on bad debts of accounts receivable -534648.79 -751209.02
Loss on bad debts of other receivables 64369.93 -106335.89
Impairment loss of other current assets 157396.51
Total -312882.35 -857544.91
52. Incomes from asset disposal
Unit: RMB
Sources of incomes from asset disposal Amount Incurred in the current period Amount Incurred in the previous period
Gains from disposal of fixed assets (loss
-123104.39-227.20
to be listed with "-")
53. Non-operating revenue
Unit: RMB
136Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Amount Incurred in the Amount Incurred in the Amount included in current
Item
current period previous period non-recurring profit or loss
Gains from unpayable
468058.51468058.51
payments
Revenue from liquidated
2901437.721085508.332901437.72
damages
Others 86572.65 26524.92 86572.65
Total 3456068.88 1112033.25 3456068.88
54. Non-operating expenses
Unit: RMB
Amount Incurred in the Amount Incurred in the Amount included in current
Item
current period previous period non-recurring profit or loss
Loss from scrapping of non-
3135.433135.43
current assets
Overdue payments and
liquidated damage 59834.27 107338.47 59834.27
expenditure
Others 40716.25 40716.25
Total 103685.95 107338.47 103685.95
55. Income tax expenses
(1) List of income tax expenses
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Current income tax expenses 26247106.97 17857884.67
Deferred income tax expenses -874946.14 1805746.63
Total 25372160.83 19663631.30
(2) Accounting profit and income tax expense adjustment process
Unit: RMB
Item Amount Incurred in the current period
Total profit 107002819.77
Income tax expenses based on statutory/applicable tax rate 26750704.94
Effect of different tax rates applied to subsidiaries -446906.47
Effect of income tax during the period before adjustment 1945489.25
Effect of non-taxable incomes -3193926.56
Effect of non-deductible costs expenses and losses 778567.10
Effect of using deductible losses of unrecognized deferred tax
-1083240.51
assets in the previous period
Effect of deductible temporary differences or deductible losses
of unrecognized deferred income tax assets during the current 621473.07
period
Income tax expenses 25372160.83
137Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
56. Other comprehensive income
See Note VII. 39 for details.
57. Items in the cash flow statement
(1) Cash related to operating activities
Other cash received related to operating activities
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Deposits and security deposits 44623431.06 32184951.83
Interest income 1020520.75 597641.87
Current accounts and others 42135233.53 77849320.09
Total 87779185.34 110631913.79
Other cash paid related to operating activities
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Out-of-pocket expenses 11696851.14 20185486.98
Deposits and security deposits 43181818.16 18341700.56
Penalty for breach of contract 59834.27 107338.47
Current accounts and others 39148944.66 68026982.65
Total 94087448.23 106661508.66
(2) Cash related to investing activities
Other cash received related to investing activities
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Income from futures liquidation 0.00 669327.72
Total 669327.72
Other cash paid related to investing activities
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Futures trading fees and liquidation
402612.588115811.58
losses
Total 402612.58 8115811.58
(3) Cash related to financing activities
Other cash paid related to financing activities
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Principal and interest on lease liabilities
730323.63754459.08
paid
Total 730323.63 754459.08
Notes for other paid cash related to financing activities:
138Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Changes in liabilities arising from financing activities
□ Applicable□ Not applicable
58. Supplementary information to the cash flow statement
(1) Supplementary information to the cash flow statement
Unit: RMB
Supplementary information Amount in the current period Amount in the previous period
1. Reconciliation of net profit to cash
flows from operating activities:
Net profit 81630658.94 79509744.04
Add: Provision for impairment of
312882.35857544.91
assets
Depreciation of fixed assets
depletion of oil and gas assets and
23663133.9820210193.63
depreciation of productive biological
assets
Depreciation of right-of-use
6088749.634726718.58
assets
Amortization of intangible assets 439109.16 280390.51
Amortization of long-term
6998892.593448584.09
deferred expenses
Loss from disposal of fixed
assets intangible assets and other long- 123104.39 227.20
term assets (gain to be listed with "-")
Loss from the scrapping of fixed
assets (gain to be listed with "-")
Loss from changes in fair value
2801386.052981593.36
(gain to be listed with "-")
Financial expense (gain to be
2287888.063685893.43
listed with "-")
Investment loss (gain to be listed
-6028215.73-14706604.25
with "-")
Decrease of deferred income tax
9769.281895046.72
assets (increase to be listed with "-")
Increase of deferred income tax
-884715.42-89300.07
liabilities (decrease to be listed with "-")
Decrease of inventories (increase
62334134.0586288295.78
to be listed with "-")
Decrease of operational
receivables (increase to be listed with "- -101367058.55 -95752549.66
")
Increase in operating items
76396612.8913973710.65
payable (decrease to be listed with "-")
Others
Net cash flows from operating
154806331.67107309488.92
activities
2. Major investing and financing
139Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
activities not involving cash receipts and
payments:
Transfer of debt into capital
Current portion of convertible
corporate bonds
Fixed assets acquired through
financial lease
3. Net changes in cash and cash
equivalents:
Ending balance of cash 209388835.26 155899714.76
Less: Beginning balance of cash 301275968.63 160223387.69
Add: Ending balance of cash
equivalents
Less: Beginning balance of cash
equivalents
Net increase in cash and cash
-91887133.37-4323672.93
equivalents
(2) Composition of cash and cash equivalents
Unit: RMB
Item Ending balance Beginning balance
I. Cash 209388835.26 301275968.63
Including: Cash on hand 9592.79 20879.87
Cash at bank available for
179793143.41241190505.42
payment at any time
Other cash at bank and on hand
29586099.0660064583.34
available for payment at any time
III. Ending balance of cash and cash
209388835.26301275968.63
equivalents
(3) Monetary funds not belonging to cash and cash equivalents
Unit: RMB
Amount in the previous Reasons for not belonging to
Item Amount in the current period
period cash and cash equivalents
Gold leasing security deposits
30350972.2340477138.89
and interest
Futures and options account
1080805.014104642.60
margin
Amount under judicial control 1066174.00
Margin payable security
36080959.0128123726.04
deposits and interest
Total 68578910.25 72705507.53
140Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
59. Monetary items in foreign currency
(1) Monetary items in foreign currency
Unit: RMB
Ending balance of foreign Ending balance of converted
Item Conversion exchange rate
currency RMB
Cash at bank and on hand
Including: USD 861.56 7.19 6193.24
EUR
HKD 73961.03 0.92 68220.58
Accounts receivable
Including: USD
EUR
HKD
Long-term borrowings
Including: USD
EUR
HKD
Other receivables
Including: USD 122890.49 7.19 883386.30
Other payables
Including: HKD 3376679.37 0.92 3114600.01
(2) Description of overseas operating entities including the disclosure of the primary places of business
abroad bookkeeping base currency and the basis for its selection for significant overseas operating
entities. If there is a change in the bookkeeping base currency the reason for the change shall also be
disclosed.□ Applicable□ Not applicable
60. Lease
(1) The Company as the leasee
□Applicable □ Not applicable
Variable lease payments not included in the measurement of lease liabilities
□ Applicable□ Not applicable
Lease expenses for short-term leases or low-value assets that are simplified
□ Applicable□ Not applicable
Situations involving sale and leaseback transactions
(2) The Company as the lessor
Operating leases with the Company as the lessor
141Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
□Applicable □ Not applicable
Unit: RMB
Including: Incomes related to variable
Item Lease income lease payments that are not included in
the measurement of lease receipts
Lease 170071091.69
Total 170071091.69
Finance lease with the Company as the lessor
□ Applicable□ Not applicable
Annual undiscounted lease receipts in the next five years
□ Applicable□ Not applicable
Reconciliation of undiscounted lease payments to net lease investment
(3) Recognition of selling profit or loss on a finance lease as a producer or distributor
□ Applicable□ Not applicable
VIII. R&D Expenditures
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Labor costs 1854234.24 1203314.39
Depreciation expenses 43652.36 24087.95
Other expenses 147433.63 125630.46
Total 2045320.23 1353032.80
Including: Expense account-based R&D
2045320.231353032.80
expenses
IX. Equity in Other Entities
1. Equity in subsidiaries
(1) Composition of enterprise group
Unit: RMB
Principal Shareholding proportion
Subsidiary Registered Place of Business Acquisition
place of
name capital registration nature Direct Indirect methodbusiness
Shenzhen
Tellus
Xinyongtong 32900000.0 Establishmen
Shenzhen Shenzhen Commerce 5.00% 95.00%
Automobile 0 t
Development
Co. Ltd.Shenzhen
Bao'an
Establishmen
Shiquan 2000000.00 Shenzhen Shenzhen Commerce 0.00% 100.00%
t
Industry Co.Ltd.
142Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Shenzhen
SDG Tellus 31150000.0 Establishmen
Shenzhen Shenzhen Commerce 100.00% 0.00%
Real Estate 0 t
Co. Ltd.Shenzhen
Tellus
Establishmen
Chuangying 1500000.00 Shenzhen Shenzhen Commerce 100.00% 0.00%
t
Technology
Co. Ltd.Shenzhen
Xinyongtong
Motor
Establishmen
Vehicle 9607800.00 Shenzhen Shenzhen Commerce 51.00% 0.00%
t
Inspection
Equipment
Co. Ltd.Shenzhen
Tellus
18960000.0 Establishmen
Shuibei Shenzhen Shenzhen Commerce 100.00% 0.00%
0 t
Jewelry Co.Ltd.Shenzhen
Automobile
Industry 11110000.0 Establishmen
Shenzhen Shenzhen Commerce 0.00% 100.00%
Supply and 0 t
Marketing
Company
Shenzhen
Zhongtian 366221900. Establishmen
Shenzhen Shenzhen Commerce 100.00% 0.00%
Industry Co. 00 t
Ltd.Shenzhen
Huari
Automobile Establishmen
2000000.00 Shenzhen Shenzhen Commerce 60.00% 0.00%
Sales and t
Service Co.Ltd.Shenzhen
Tellus
Treasury 50000000.0 Establishmen
Shenzhen Shenzhen Commerce 100.00% 0.00%
Supply Chain 0 t
Tech Co.Ltd.Shenzhen
Jewelry
100000000. Establishmen
Industry Shenzhen Shenzhen Commerce 65.00% 0.00%
00 t
Service Co.Ltd.Shanghai
Fanyue Establishmen
3500000.00 Shanghai Shanghai Commerce 0.00% 100.00%
Diamond t
Co. Ltd.Guorun Gold
200000000. Establishmen
Shenzhen Shenzhen Shenzhen Commerce 36.00% 3.25%
00 t
Co. Ltd.Shenzhen 35712710.5 Establishmen
Shenzhen Shenzhen Commerce 60.00% 0.00%
SDG Huari 0 t
143Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Automobile
Enterprise
Co. Ltd.Shenzhen
Huari Anxin
Establishmen
Automobile 1500000.00 Shenzhen Shenzhen Commerce 0.00% 100.00%
t
Inspection
Co. Ltd.Explanation of the fact that the shareholding percentage is different from proportion of votes in subsidiaries:
The shareholding proportion in Guorun Gold Shenzhen Co. Ltd. is different from the proportion of voting rights and the basis for
holding half or less of the voting rights but still controlling the investee:
In June 2022 the Company cooperated with its subsidiaries Shenzhen Jewelry Industry Service Co. Ltd. Shenzhen HTI Group
Co. Ltd. Chow Tai Fook Jewellery Park (Wuhan) Co. Ltd. Chow Tai Seng Jewelry Co. Ltd. Beijing Caishikou Department
Store Co. Ltd. and Shenzhen ZHL Industrial Co. Ltd. to jointly invest in the establishment of Guorun Gold Shenzhen Co. Ltd.Among them the Company contributed RMB 72 million with a shareholding ratio of 36%; Shenzhen Jewelry Industry Service
Co. Ltd. a subsidiary of the Company contributed RMB 10 million with a shareholding ratio of 5%; Shenzhen HTI Group Co.Ltd. held 10% and other shareholders held 49% in total. The Company signed a concerted action agreement with Shenzhen HTI
Group Co. Ltd. stipulating that Shenzhen HTI Group Co. Ltd. shall maintain a consensus with the Company when voting at the
shareholders' meeting and the board of directors of Guorun Gold Shenzhen Co. Ltd. Therefore the Company and its subsidiaries
actually hold 51% of the voting rights of Guorun Gold Shenzhen Co. Ltd. and have control over Guorun Gold Shenzhen Co. Ltd.The basis for the Company's control over the investee when holding half or less of the voting rights and the Company's control
over the investee when holding more than half of the voting rights:
The basis for control over the important structured entities incorporated in the consolidated scope:
The basis to determine whether company is the agent or the principal:
(2) Important non-wholly-owned subsidiaries
Unit: RMB
Profit or loss
Shareholding Dividends declared to Balance of minority
attributable to minority
Subsidiary name proportion of minority minority shareholders interest at the end of
shareholders in the
shareholders in the current period the period
current period
Guorun Gold Shenzhen
60.75%-3955069.39116863519.44
Co. Ltd.Notes on the difference between the shareholding percentage of minority shareholders of subsidiaries and the voting rights ratio:
Other notes:
(3) Main financial information of important non-wholly-owned subsidiaries
Unit: RMB
Ending balance Beginning balance
Subsid Curren Non- Curren Non-
iary Non- Total Non- TotalCurren Total t current Curren Total t current
name current liabiliti current liabilitit assets assets liabiliti liabiliti t assets assets liabiliti liabiliti
assets es assets es
es es es es
Guoru 45684 6588 46343 26827 3606 27188 38961 7015 39662 19465 3912 19856
144Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
n Gold 6257. 693.85 4951. 5240. 852.96 2093. 3130. 684.80 8815. 3052. 502.84 5555.Shenz 51 36 32 28 69 49 28 12
hen
Co.Ltd.Unit: RMB
Amount Incurred in the current period Amount Incurred in the previous period
Subsidiary Total Cash flows Total Cash flows
name Operating comprehen from Operating comprehen fromNet profit Net profit
revenue sive operating revenue sive operating
income activities income activities
Guorun
--
Gold 70334772 58673219. 14275345 90487735.
6510402.26510402.2670179.30670179.30
Shenzhen 7.65 39 81.98 85
99
Co. Ltd.
2. Equity in joint ventures or associates
(1) Important joint ventures or associates
Shareholding proportion Accounting
Name of joint methods for the
Principal place Place of
venture or Business nature investment in
of business registration
associate Direct Indirect joint ventures
or associates
Joint ventures:
Shenzhen
Investing in the
Tellus-Gmond
Shenzhen Shenzhen establishment 50.00% Equity method
Investment Co.of industries
Ltd.Associates:
Shenzhen
Renfu Tellus
Mercedes-Benz
Automobiles Shenzhen Shenzhen 35.00% Equity method
Auto Sales
Service Co.Ltd.Explanation of the shareholding percentage being different from the proportion of voting rights in joint ventures or associates:
The basis for holding less than 20% of the voting rights but enjoying a significant influence or holding 20% or more of the voting
rights but not enjoying a significant influence:
(2) Main financial information of important joint ventures
Unit: RMB
Ending balance/amount incurred in the Beginning balance/amount incurred in
current period the previous period
Shenzhen Tellus-Gmond Investment Co. Shenzhen Tellus-Gmond Investment Co.Ltd. Ltd.Current assets 69841154.89 64308170.72
Including: Cash and cash equivalents 69362514.23 63261490.89
Non-current assets 289816027.86 301569595.17
Total assets 359657182.75 365877765.89
145Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Current liabilities 51333108.49 46770664.57
Non-current liabilities 171464000.00 206675092.80
Total liabilities 222797108.49 253445757.37
Minority shareholders' equity
Equity attributable to shareholders of the
136860074.26112432008.52
parent company
Shares of net assets calculated as per the
68430037.1356216004.26
shareholding proportion
Adjustments
--Goodwill
--Unrealized profit of internal
transactions
--Others
Book value of equity investments to joint
68430037.1356216004.26
ventures
Fair value of equity investment in joint
ventures with public offer
Operating revenue 66419256.82 68891890.69
Financial expenses 3516403.35 4854802.36
Income tax expenses 8142688.58 5728222.17
Net profit 24428065.74 14559666.49
Net profit from discontinued operations
Other comprehensive incomes
Total comprehensive income 24428065.74 14559666.49
Dividends received from joint ventures
15000000.00
in the current year
(3) Major financial information of important associates
Unit: RMB
Ending balance/amount incurred in the Beginning balance/amount incurred in
current period the previous period
Shenzhen Renfu Tellus Automobiles Shenzhen Renfu Tellus Automobiles
Service Co. Ltd. Service Co. Ltd.Current assets 47723590.63 142897387.81
Non-current assets 18029405.35 23459468.10
Total assets 65752995.98 166356855.91
Current liabilities 24150063.67 122597583.76
Non-current liabilities 362341.96
Total liabilities 24150063.67 122959925.72
Minority shareholders' equity
Equity attributable to shareholders of the
41602932.3143396930.19
parent company
Shares of net assets calculated as per the 14561026.31 15188925.57
146Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
shareholding proportion
Adjustments
--Goodwill
--Unrealized profit of internal
transactions
--Others
Book value of equity investments in
14561026.3115188925.57
associates
Fair value of equity investment in
associates with public offer
Operating revenue 297931059.04 385757907.13
Net profit -1793997.89 35552134.52
Net profit from discontinued operations
Other comprehensive incomes
Total comprehensive income -1793997.89 35552134.52
Dividends received from associates in
the current year
(4) Summary of financial information of unimportant joint ventures and associates
Unit: RMB
Ending balance/amount incurred in the Beginning balance/amount incurred in
current period the previous period
Joint ventures:
Total book value of investments 14011030.67 13686903.37
Total amount of the following items at
the shareholding percentage
--Net profit 324127.30 156037.06
--Other comprehensive income 324127.30 156037.06
Associates:
Total amount of the following items at
the shareholding percentage
(5) Excess losses incurred to joint ventures or associates
Unit: RMB
Unrecognized loss Unrecognized loss in the Unrecognized loss
Name of joint venture or
accumulated in the previous current period (or net profit accumulated at the end of the
associate
period shared in the current period) current period
Shenzhen Tellus Automobile
98865.2698865.26
Service Chain Co. Ltd.Shenzhen Yongtong Xinda
1176212.731176212.73
Testing Equipment Co. Ltd.
147Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
X. Government Subsidies
1. Government subsidies recognized as receivable amounts at the end of the reporting period
□ Applicable□ Not applicable
Reasons for not receiving the estimated amount of government subsidies at the expected time point
□ Applicable□ Not applicable
2. Liability-related projects with government subsidies
□Applicable □ Not applicable
Unit: RMB
Amount
Amount
included in
New granted transferred to Other
non-
Accounting Beginning amount in other changes in Ending Asset/income
operating
item balance the current incomes in the current balance -related
revenue in
period the current period
the current
period
period
Deferred
7837477.60 880145.82 6957331.78 Asset-related
income
3. Government subsidies included in the current profit or loss
□Applicable □ Not applicable
Unit: RMB
Accounting item Amount Incurred in the current period Amount Incurred in the previous period
Other incomes 1107048.00 5680047.59
Other notes:
XI. Risks Related to Financial Instruments
1. Various risks arising from financial instruments
The main financial instruments of the Company include cash at bank and on hand accounts receivable and
other receivables non-current assets due within one year other current assets trading financial assets debt
investments other debt investments other equity instrument investments other non-current financial assets
long-term receivables notes payable accounts payable other payables short-term borrowings trading financial
liabilities non-current liabilities due within one year lease liabilities and long-term payables. Details of each
financial instrument of the Company are disclosed in the related notes. Risks associated with these financial
instruments and the risk management policies adopted by the Company to mitigate these risks are described as
follows. The management of the Company manages and monitors these risk exposures to ensure that the above
risks are controlled in a limited scope.Objectives and policies of risk management
148Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
The major risks that may be caused by the Company’s financial instruments include credit risks liquidity risks
and market risks (including exchange rate risk interest rate risk and commodity price risk).The Company's overall risk management plan aims to mitigate the potential adverse effects on the Company's
financial performance caused by the unpredictability of the financial market.The Company has formulated risk management policies to identify and analyze all the risks faced by the
Company set up the acceptable risk level and design corresponding internal control procedures to monitor the
Company's risk level. These risk management policies and related internal control systems will be reviewed
regularly to accommodate market conditions or changes in the Company's operating activities. The internal
audit department will also regularly or irregularly check whether the implementation of such internal control
systems complies with risk management policies.The Company disseminates risks in financial instruments through appropriate diversified investments and
business portfolios and formulates corresponding risk management policies to reduce risks concentrated in a
single industry specific regions or specific counterparties.
(1) Credit risks
Credit risk is the risk of financial loss of the Company caused by a counterparty's failure to meet its obligations
in a contract.The Company manages credit risks through portfolio classification. Credit risk mainly arises from bank deposits
accounts receivable other receivables long-term receivables debt investments etc.For expected bank deposits no major credit risk is generated as the Company’s bank deposits are mainly kept in
state-owned banks and other large and medium-sized listed banks.For notes receivable accounts receivable other receivables and long-term receivables relevant policies are
established by the Company to control credit risk exposure. The Company evaluates customers' credit
qualifications based on their financial status credit records and other factors such as current market conditions
and sets corresponding credit periods. The Company will monitor the credit records of customers regularly. For
customers with poor credit records measures such as written payment demand shortening the credit period or
canceling the credit period will be adopted by the Company to ensure the overall credit risk is in the
controllable scope.The Company's debtors of accounts receivable are customers distributed in different industries and areas. The
Company continuously conducts credit assessments on the financial status of accounts receivable and when
appropriate purchases credit guarantee insurance.The maximum credit risk exposure tolerable by the Company is the book amount of each of the financial asset
items in the balance sheet. The Company has not provided any other guarantee that may cause the Company to
bear credit risks.Among the accounts receivable of the Company the accounts receivable from the top five customers account
for 49.51% of the total accounts receivable (2024: 28.78%). Additionally among the other receivables the
amounts owed by the top five companies in amount in arrear represent 47.64% of the Company's total other
receivables (2024: 48.62%).
149Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Liquidity risks
Liquidity risk refers to the risk of a shortage of funds arising from the performance of the Company's
obligations to settle through the delivery of cash or other financial assets.In managing liquidity risk the Company maintains sufficient cash and cash equivalents as deemed necessary by
management and monitors them to meet operational needs and mitigate the impact of cash flow volatility. The
management of the Company monitors the utilization of bank loans and ensures compliance with borrowing
agreements. Meanwhile the Company has obtained commitments from major financial institutions regarding
the provision of adequate reserve funds to meet the Company's fund requirements in the short and long terms.Sources of the Company's working capital include funds generated from operating activities bank loans and
other borrowings. At the end of the period the unused bank borrowing limit of the Company is RMB 1.32
billion (RMB 20 million at the end of the previous year).At the end of the period financial liabilities and off-balance sheet guaranteed items held by the Company are
analyzed as follows based on the expiration date of undiscounted remaining contract cash flow (unit: RMB
10000):
June 30 2025
Project name
Within 1 year 1-2 years 2-3 years Over 3 years Total
Financial
liabilities:
Short-term
borrowings 14295.14 14295.14
Financial
liabilities held for 6347.23 6347.23
trading
Derivative
financial - -
liabilities
Accounts payable 2594.73 3825.94 0.71 5104.80 11526.18
Other payables 4814.40 2375.50 364.18 5746.43 13300.51
Current portion of
non-current 631.93 631.93
liabilities
Lease liabilities 589.78 1149.10 6471.98 8210.86
Long-term
payables 392.02 392.02
Total 28683.43 6791.22 1513.99 17715.23 54703.87
At the end of the previous year financial liabilities and off-balance sheet guaranteed items held by the
Company were analyzed as follows based on the expiration date of undiscounted remaining contract cash flow
(unit: RMB 10000):
December 31 2024
Project name
Within 1 year 1-2 years 2-3 years Over 3 years Total
Financial liabilities:
Short-term borrowings 12010.14 - - - 12010.14
Financial liabilities held for
trading - - - - 0.00
150Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Derivative financial liabilities 4.67 - - - 4.67
Accounts payable 3624.12 3825.94 0.71 5104.80 12555.57
Other payables 4145.11 2375.50 364.18 5746.43 12631.22
Current portion of non-current
liabilities 867.49 - - - 867.49
Lease liabilities - 1129.41 1149.10 6471.98 8750.49
Long-term payables - - - 392.02 392.02
Total 20651.53 7330.85 1513.99 17715.23 47211.61
The amount of financial liabilities disclosed in the above table is undiscounted contractual cash flows and may
therefore differ from their carrying amount in the balance sheet.The maximum guarantee amount of the signed guarantee contract does not represent the amount to be paid.
(3)Market risks
Market risk of financial instruments refers to the risk of fluctuation in fair value or future cash flow of financial
instruments due to market price development. Market risks include interest rate risk exchange rate risk and
other price risks.Interest rate risk
Interest rate risk refers to the risk that the fair value or future cash flow of financial instruments will fluctuate
due to changes in the market interest rate. Interest rate risk can come from recognized interest-bearing financial
instruments and unrecognized financial instruments (such as certain loan commitments).The interest rate risk of the Company mainly arises from long-term borrowings from banks bonds payable and
other long-term debts with interest. Financial liabilities with a floating interest rate expose the Company to cash
flow interest rate risk and financial liabilities with a fixed interest rate expose it to a fair value interest rate risk.The Company determines the ratio of fixed-rate and floating-rate contracts based on the market environment
and maintains an appropriate combination of fixed-rate and floating-rate instruments through regular review and
monitoring.The Company keeps an eye on the effect of changes in interest rates on the Company's interest rate risk. At
present the Company does not take any interest rate hedging policy. However the management is responsible
for monitoring interest rate risk and will consider hedging significant interest rate risks when necessary. The
increase in interest rates will increase the cost of new interest-bearing debts and the Company's unpaid interest
expense on interest-bearing debts accrued at floating interest rates which will have a significant adverse effect
on the Company's financial results. The management will duly make adjustments according to the latest market
conditions. These adjustments may reduce interest rate risks via interest rate swaps.For financial instruments held on the balance sheet date that expose the Company to fair value interest rate risk
the impact of net profit and shareholders' equity in the above sensitivity analysis is the impact after re-
measurement of the above financial instruments according to the new interest rate assuming that the interest rate
on the balance sheet date changes. For floating rate non-derivative instruments held on the balance sheet date
that expose the Company to cash flow interest rate risk the impact of net profit and shareholders' equity in the
above sensitivity analysis is the impact of the above interest rate changes on the estimated annual interest
expenses or revenue. The previous year's analysis was based on the same assumption and methodology.
151Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Exchange rate risk
Exchange rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due
to changes in foreign exchange rates. Exchange rate risk may come from financial instruments valued in a
foreign currency other than the bookkeeping base currency.The main business of the Company is conducted in China and settled in RMB. Therefore the Company believes
that the exchange rate risk faced is not significant.The Company keeps an eye on the effect of the fluctuation in exchange rates on its exchange rate risk. At
present the Company does not take any action to avoid exchange rate risks. However the management is
responsible for monitoring exchange rate risks and will consider hedging significant interest rate risks when
necessary.Capital management
The objective of the Company's capital management policy is to ensure the sustainability of operations thereby
providing returns to shareholders and benefiting other stakeholders while maintaining an optimal capital
structure to reduce the cost of capital.To maintain or adjust the capital structure the Company may adjust financing methods and the amount of
dividends paid to shareholders return capital to shareholders issue new shares and other equity instruments or
sell assets to reduce liabilities.The Company monitors capital structure based on the asset-liability ratio (i.e. total liabilities divided by total
assets). At the end of the period the Company's asset-liability ratio is 28.96% (26.85% at the end of the
previous year).
2. Hedging
(1) The Company conducts hedging business for risk management
□Applicable □ Not applicable
To avoid the risk of changes in the fair value of gold raw materials held by them (i.e. the hedged risk) the
subsidiaries of the Company Guorun Gold Shenzhen Co. Ltd. and Shenzhen Tellus Treasury Supply Chain
Tech Co. Ltd. analyzed the expected purchase transactions of gold raw materials based on the number of gold
bars booked and invested by customers and on this basis used hedging instruments such as deferred delivery
contracts for spot gold of Shanghai Gold Exchange gold futures contracts of Shanghai Futures Exchange and
exchange gold options. In this way the risk of gold product price decline caused by the sharp drop in gold price
can be avoided. Guorun Gold a subsidiary of the Company formulated the Hedging Transaction Management
Guidelines which clearly stipulates the approval authority operation process and risk control for the Company
to carry out hedging business. The hedge is a fair value hedge. The accounting period specified for the hedging
relationship is from January 1 2025 to June 30 2025.The approval procedures for the Company to use its funds to carry out hedging business comply with relevant
national laws regulations and the Articles of Association. The gold deferred transaction hedging business
152Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
carried out to avoid fluctuations in gold prices is conducive to controlling operational risks and improving the
Company's ability to resist market fluctuations.
(2) The Company carries out eligible hedging business and applies hedge accounting
Unit: RMB
The book value of the hedged items and related adjustments are as follows:
H1 2025
Accumulated amount of Changes in the
hedging adjustment forListed fair value of
Book value of hedged items fair value of hedged itemsitems of thehedged items
(included in the bookbalance used as a basis
Item value of hedged items) sheet for recognizing
including an invalid
Assets Liabilities Assets Liabilitieshedged portion ofitems hedges in 2025
(note)
Commodity
price risk- 37863854.83 - -269754.86 Inventories -
inventory
2024
Accumulated amount of Changes in the
hedging adjustment for fairListed fair value of
Book value of hedged items value of hedged itemsitems of thehedged items
(included in the book valuebalance used as a basis
Item of hedged items) sheet for recognizing
including an invalid
Assets Liabilities Assets Liabilities hedged portion ofitems hedges in 2024
(note)
Commodity
price risk- 115731218.89 - -874345.74 - Inventories -
inventory
Changes in the book value and fair value of hedging instruments are as follows:
H1 2025
Hedging instruments'Book value of hedging instruments Changes in the
fair value of
Listed itemshedging
of the balanceinstruments
Item sheet used as a basis
Nominal amount Assets Liabilities including for recognizing
hedging an invalid
instruments portion of
hedges in 2025
(note)
Commodity Derivative
price risk- 37863854.83 108160.00 - financial -
inventory asset/liability
153Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
2024
Hedging instruments'Book value of hedging instruments Changes in the
fair value of
Listed itemshedging
of the balanceinstruments
Item sheet used as a basis
Nominal amount Assets Liabilities including for recognizinghedging an invalid
instruments portion of
hedges in 2024
(note)
Commodity Derivative
price risk- 115731218.89 292078.00 46660.00financial -
inventory asset/liability
Note: The invalid portion of hedging mainly comes from basis risk supply and demand change risks in the spot
or futures market and uncertainty risks in other spot or futures markets. The invalid portions of hedging
recognized in the current and previous years are not significant.
(3) The Company carries out hedging business for risk management and expects to achieve the risk management objectives
but does not apply hedge accounting
□ Applicable□ Not applicable
3. Financial assets
(1) Classification of transfer methods
□ Applicable□ Not applicable
(2) Financial assets derecognized due to transfers
□ Applicable□ Not applicable
(3) Continuing involvement in the transfer of financial assets
□ Applicable□ Not applicable
Other notes
XII. Disclosure of Fair Value
1. Ending fair value of the assets and liabilities measured at fair value
Unit: RMB
Ending fair value
Item Level 1 fair value Level 2 fair value Level 3 fair value
Total
measurement measurement measurement
I. Continuous fair value
--------
measurement
154Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(I) Trading financial
197026798.06197026798.06
assets
1. Financial assets at
fair value through 197026798.06 197026798.06
profit or loss
(4) Structured deposits
197026798.06197026798.06
and financial products
(II) Derivative
108160.00108160.00
financial assets
1. Hedging instruments 108160.00 108160.00
(III) Other debt
224259409.78224259409.78
investments
1. Large-denomination
224259409.78224259409.78
certificate of deposit
(IV) Hedged items 37863854.83 37863854.83
Total assets
continuously measured 37972014.83 421286207.84 459258222.67
at fair value
(VII) Specified as
financial liabilities at
fair value with changes 63472251.57 63472251.57
into current profit or
loss
(1) Gold leasing 63472251.57 63472251.57
Total amount of
liabilities continuously 63472251.57 63472251.57
measured at fair value
II. Non-continuous fair
--------
value measurement
2. The basis for determining the market price of items subject to continuous and non-continuous level 1
fair value measurement
Level 1: Quotations for the same assets or liabilities in active markets (unadjusted).The Company designates the financial liabilities measured at fair value through profit or loss as the physical
gold leasing business from banks by the Company. There is an active market for gold (Shanghai Gold
Exchange) and the Shanghai Gold Exchange publishes the closing price of gold contract transactions on each
trading day. At the end of the period the Company uses the closing price published by the Shanghai Gold
Exchange on the last trading day as the basis for determining the market price.The hedged items of the Company are gold product inventories. The hedging instruments are assets/liabilities
arising from changes in the fair value of gold futures contracts and gold spot deferred settlement contracts held
by the Company. The Company determines the fair value based on the public quotations of gold spot
transactions and futures transactions of Shanghai Gold Exchange and Shanghai Futures Exchange.
155Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Qualitative and quantitative information about valuation techniques and key parameters of items
concerning continuous and non-continuous level 2 fair value measurement
Level 2: Observable input values other than market quotations for assets or liabilities in level 1 are used directly
(i.e. price) or indirectly (i.e. derived from price).The trading financial assets held by the Company are bank financial products with one-year principal
guaranteed floating income and their fair value is determined based on discounted future cash flows calculated
at an agreed expected rate of return. There is no material difference between the fair value and book cost of
other non-current financial assets held by the Company.Information on level 2 fair value measurement
Content Ending fair value Valuation technique Input value
Derivative
instruments:
Derivative financial Discounted cash flow
assets -- method Expected interest rate
Derivative financial
liabilities --
Discounted cash flow
method Expected interest rate
4. Qualitative and quantitative information about valuation techniques and key parameters of items
concerning continuous and non-continuous level 3 fair value measurement
5. Information on the adjustment between the beginning book value and the ending book value of items
subject to continuous level 3 fair value measurement and sensitivity analysis of unobservable parameters
Level 3: Any input value (unobservable input value) that is not based on observable market data is used for
assets or liabilities.Equity instrument investments are measured by the Company based on the investment cost as a reasonable
estimate of the fair value because the operating environment operating conditions and financial conditions of
the investee China PUFA Machinery Industry Co. Ltd. have not changed significantly.Quantitative information of significant unobservable input values used in level 3 fair value measurement
Content Ending fair Valuation Unobservable input Range (weightedvalue technique value average)
Equity instrument
investment:
Unlisted equity
investment Net assets N/A N/A
6. Reasons for transfer and the policies applicable at the time of transfer for items subject to continuous
fair value measurement and having transferred between levels in the current period
In this year the fair value measurement of financial assets and financial liabilities of the Company did not
transfer between Level 1 and Level 2 or transfer into or out of Level 3.
156Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
For financial instruments traded in active markets the Company determines their fair value based on active
market quotes. For financial instruments not traded in active markets the Company uses valuation techniques to
establish their fair value. The used valuation model mainly includes the discounted cash flow model and the
market comparable company model. The input values of valuation techniques mainly include the risk-free
interest rate benchmark interest rate exchange rate credit point difference liquidity premium and discount for
lack of marketability (DLOM).XIII. Related Parties and Related Transactions
1. Information of the parent company
Shareholding Vote proportion of
Name of parent Place of proportion of the the parent
Business nature Registered capital
company registration parent company to company to the
the Company Company
Real estate
Shenzhen Special
development and
Economic Zone RMB
Shenzhen operation 49.09% 49.09%
Development 6179406000
domestic
Group Co. Ltd.commerce
Information of the parent company
SDG Group established on June 20 1982 was invested by the Shenzhen SASAC. The company currently
holds a business license with a unified social credit code of 91440300192194195C and a registered capital of
RMB 6179406000.The ultimate controlling party of the Company is the State-owned Assets Supervision and Management Commission of Shenzhen
Municipal People’s Government.
2. Information of the subsidiaries of the Company
For details of the Company's subsidiaries please refer to Note IX.1.
3. Information of the joint ventures and associates of the Company
The important joint ventures or associates of the Company are detailed in Note IX. 2.The information on other joint ventures or associates that produced balance by conducting related-party transactions with the
Company in the current period or in the earlier period is shown as follows:
Name of joint venture or associate Relationship with the Company
Shenzhen Tellus Xinyongtong Automobile Service Co. Ltd. Associate of the Company
Shenzhen Tellus Automobile Service Chain Co. Ltd. Associate of the Company
Shenzhen Yongtong Xinda Testing Equipment Co. Ltd. Associate of the Company
Shenzhen Torch Spark Plug Industry Co. Ltd. Associate of the Company
Shenzhen Xiandao New Materials Co. Ltd. Associate of the Company
Shenzhen Telixing Investment Co. Ltd. Joint venture of the Company
4. Information of other related parties
Name of other related parties Relationship between other related parties and the Company
157Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Shenzhen SDG Microfinance Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Urban Renewal Investment Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen Machinery & Equipment Import & Export Co. Ltd. Controlled subsidiary of the Company's parent company
Hongkong Yujia Investment Limited Controlled subsidiary of the Company's parent company
Shenzhen SDG Engineering Management Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen Tellus Yangchun Company Controlled subsidiary of the Company's parent company
Shenzhen SDG Real Estate Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen Longgang Tellus Real Estate Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Tellus Property Management Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Service Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Liming Optoelectronics (Group) Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Building Technology Co. Ltd. Controlled subsidiary of the Company's parent company
Shenzhen SDG Eastern Service Co. Ltd. Controlled subsidiary of the Company's parent company
Subsidiary controlled by the parent company of the Company
ISSTech Information Technology Co. Ltd.within 12 months
Shenzhen Wahlai Decoration & Furniture Co. Ltd. Associate of the Company's parent company
Shenzhen ZHL Industrial Co. Ltd. Minority shareholder of important subsidiary
Beijing Caishikou Department Store Co. Ltd. Minority shareholder of important subsidiary
Shenzhen Shuntian Electric Vehicle Technology Development
Investment company of the Company
Co. Ltd.Enterprise in which the former president of an important
Shenzhen Zhongminglong Investment Co. Ltd.subsidiary holds shares
Enterprise controlled by minority shareholders of important
Shenzhen Jinliantong Digital Technology Co. Ltd.subsidiary
Enterprise controlled by minority shareholders of important
Shenzhen Yuepengjin Jewelry Co. Ltd.subsidiary
Enterprise controlled by minority shareholders of important
Shenzhen Yuepengjin E-commerce Co. Ltd.subsidiary
Holding subsidiary of the parent company of the Company's
Guoren Property & Casualty Insurance Co. Ltd.parent company
5. Information of related transactions
(1) Related transactions of purchase/sales of commodities and rendering/receiving of labor services
Information on purchase of commodities/receipt of labor services
Unit: RMB
Amount Incurred Exceeding the Amount Incurred
Content of related Approved
Related party in the current transaction amount in the previous
party transaction transaction amount
period or not period
Shenzhen SDG
Receiving services 11005695.25 10500000.00 No 10111049.17
Service Co. Ltd.Shenzhen SDG
Tellus Property
Receiving services 1687429.32 6900000.00 No 872337.13
Management Co.Ltd.Shenzhen SDG
Building
Receiving services 135849.06 500000.00 No 135849.06
Technology Co.Ltd.Shenzhen ZHL
Receiving services 7156.32 No 412229.08
Industrial Co. Ltd.Shenzhen
Yuepengjin Receiving services 61686.73 No 40625.67
Jewelry Co. Ltd.
158Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Shenzhen SDG
Engineering
Receiving services 207497.86 1600000.00 No 120000.00
Management Co.Ltd.Guoren Property &
Purchasing
Casualty Insurance 102641.52 1000000.00 No 232830.19
services
Co. Ltd.Shenzhen Wahlai
Decoration & Receiving services 6087971.24 No 7474168.85
Furniture Co. Ltd.Shenzhen SDG
Eastern Service Receiving services 0.00 500000.00 No
Co. Ltd.ISSTech
Information Purchasing
1776482.07 No
Technology Co. software
Ltd.Information on selling goods/rendering labor services
Unit: RMB
Content of related party Amount Incurred in the Amount Incurred in the
Related party
transaction current period previous period
Beijing Caishikou
Sales of goods 6149180.28 3391541.93
Department Store Co. Ltd.Shenzhen ZHL Industrial Co.Provision of services 18848.52 339874.20
Ltd.Shenzhen Yuepengjin E-
Sales of goods 0.00 66320646.02
commerce Co. Ltd.Shenzhen Telixing
Provision of services 0.00 283018.88
Investment Co. Ltd.Notes for related transactions of purchase/sales of commodities and rendering/receiving of labor services
(2) Information of related lease
The Company as the lessor:
Unit: RMB
Lease income recognized in Lease income recognized in
Name of the lessee Type of assets leased
the current period the previous period
Shenzhen SDG Service Co.Lease of houses 2097741.01 1309654.02
Ltd.Shenzhen SDG Tellus
Property Management Co. Lease of houses 84045.66 82730.47
Ltd.Shenzhen SDG Microfinance
Lease of houses 636925.89 610182.85
Co. Ltd.Shenzhen Yongtong Xinda
Lease of houses 0.00 8400.00
Testing Equipment Co. Ltd.Shenzhen Yuepengjin Jewelry
Lease of houses 865740.46 1116635.87
Co. Ltd.Shenzhen Renfu Tellus
Automobiles Service Co. Lease of houses 0.00 2595238.09
Ltd.
159Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(3) Remuneration of key management personnel
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Remuneration of key management
1734900.002201400.00
personnel
6. Receivables and payables by related parties
(1) Receivables
Unit: RMB
Ending balance Beginning balance
Project name Related party Provision for bad Provision for bad
Book balance Book balance
debts debts
Accounts Shenzhen ZHL
16322.36163.22
receivable Industrial Co. Ltd.Beijing Caishikou
Accounts
Department Store 985795.20 9857.95 544715.30 5447.15
receivable
Co. Ltd.Accounts Shenzhen SDG
346925.541043536.0310435.36
receivable Service Co. Ltd.Shenzhen SDG
Accounts
Microfinance Co. 12708.97
receivable
Ltd.Shenzhen
Accounts
Yuepengjin 144922.40
receivable
Jewelry Co. Ltd.Guoren Property &
Prepayments Casualty Insurance 60062.85 162704.37
Co. Ltd.Shenzhen SDG
Prepayments 7200.00
Service Co. Ltd.Shenzhen Tellus
Automobile
Other receivables 1360390.00 1360390.00 1360390.00 1360390.00
Service Chain Co.Ltd.Shenzhen Xiandao
Other receivables New Materials 660790.09 660790.09
Co. Ltd.Shenzhen Tellus
Xinyongtong
Other receivables 114776.33 114776.33 114776.33 114776.33
Automobile
Service Co. Ltd.Shenzhen SDG
Liming
Other receivables 2886.00 2886.00 2886.00 2886.00
Optoelectronics
(Group) Co. Ltd.Shenzhen SDG
Tellus Property
Other receivables 34155.00 18834.77 3641.74
Management Co.Ltd.Shenzhen
Other receivables 531882.24 531882.24 531882.24 531882.24
Yongtong Xinda
160Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Testing Equipment
Co. Ltd.Shenzhen Telixing
Other receivables Investment Co. 738682.15 36057.45 733103.55 36057.45
Ltd.Shenzhen ZHL
Other receivables 1154654.17 11546.54 633580.65 6335.81
Industrial Co. Ltd.Shenzhen Tellus
Long-term Automobile
6146228.916146228.916146228.916146228.91
receivables Service Chain Co.Ltd.
(2) Payables
Unit: RMB
Period-beginning book
Project name Related party Period-end book balance
balance
Shenzhen Machinery &
Accounts payable Equipment Import & Export 45300.00 45300.00
Co. Ltd.Shenzhen ZHL Industrial Co.Accounts payable 834.89 669.57
Ltd.Shenzhen Yuepengjin Jewelry
Accounts payable 9506.00 28000.00
Co. Ltd.Shenzhen Wahlai Decoration
Accounts payable 738955.78 5371011.83
& Furniture Co. Ltd.Shenzhen SDG Service Co.Accounts payable 3042053.10 3865062.67
Ltd.Shenzhen SDG Engineering
Accounts payable 108038.46 1365692.04
Management Co. Ltd.Shenzhen Tellus-Gmond
Accounts payable 200000.00
Investment Co. Ltd.Shenzhen SDG Microfinance
Advances from customers 42625.39
Co. Ltd.Shenzhen SDG Tellus
Advances from customers Property Management Co. 1243.34 1243.34
Ltd.Shenzhen Yongtong Xinda
Advances from customers 68.00 68.00
Testing Equipment Co. Ltd.Shenzhen SDG Microfinance
Other payables 237804.66 237804.66
Co. Ltd.Shenzhen SDG Service Co.Other payables 40992.00 50506.00
Ltd.Shenzhen Yuepengjin Jewelry
Other payables 388102.00 388102.00
Co. Ltd.Shenzhen Torch Spark Plug
Other payables 143746.10
Industry Co. Ltd.Shenzhen Tellus Automobile
Other payables 800.00 800.00
Service Chain Co. Ltd.Shenzhen SDG Tellus
Other payables Property Management Co. 183069.59 441842.84
Ltd.Shenzhen Special Economic
Other payables Zone Development Group 3000.00 3000.00
Co. Ltd.Other payables Shenzhen Tellus Yangchun 476217.49 476217.49
161Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Real Estate Co. Ltd.Shenzhen Machinery &
Other payables Equipment Import & Export 1554196.80 1575452.52
Co. Ltd.Shenzhen Wahlai Decoration
Other payables 206607.08 150929.85
& Furniture Co. Ltd.Shenzhen SDG Engineering
Other payables 148302.24
Management Co. Ltd.Hongkong Yujia Investment
Other payables 2255339.58 2255339.58
Limited
Shenzhen SDG Urban
Other payables 28766.05 28766.05
Renewal Investment Co. Ltd.Shenzhen Zhongminglong
Other payables 14100.00
Investment Co. Ltd.Shenzhen Shuntian Electric
Other payables Vehicle Technology 2000.00 2000.00
Development Co. Ltd.Shenzhen Renfu Tellus
Other payables Automobiles Service Co. 833334.00
Ltd.Shenzhen Longgang Tellus
Other payables 1095742.50 1095742.50
Real Estate Co. Ltd.XIV. Commitments and Contingencies
1. Important commitments
Important commitments existing on the balance sheet date
As of June 30 2025 the Company had no significant commitments.
2. Contingencies
(1) Important contingencies existing on the balance sheet date
As of June 30 2025 the Company had no pending litigation external guarantees or other contingencies that
should be disclosed.
(2) In case of no important contingencies to be disclosed a description shall be given
The Company has no important contingencies to be disclosed.XV. Matters after the Balance Sheet Date
1. Description of other matters after the balance sheet date
None.
162Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
XVI. Other Significant Matters
1. Segmented information
(1) Determination basis and accounting policy of reporting segments
According to the Company's internal organizational structure management requirements and internal reporting
system the business of the Company is divided into four reporting segments. These reporting segments are
determined based on the financial information required by the Company's daily internal management. The
Group's management regularly evaluates the operating results of these reporting segments to determine the
allocation of resources to them and evaluate their performance.The reporting segments of the Company include:
(1) Jewelry sales and services and wholesale and retail of gold and jewelry;
(2) Leasing and services real estate and commercial real estate leasing;
The segment reporting information is disclosed according to the accounting policy and measurement standard
adopted when each segment reports to the management and the accounting policy and measurement basis are in
correspondence with those of formulating financial statements.
(2) Financial information of reporting segments
Unit: RMB
Wholesale and retail of
Item Leasing and services Inter-segment offset Total
jewelry
Revenue from main
708201538.25171981312.06-1910220.37878272629.94
business
Costs of main business 686181047.02 48786699.93 1696879.49 736664626.44
Total assets 628889666.66 2843473827.15 -746920529.53 2725442964.28
Total liabilities 349451926.17 499022295.36 -59282055.92 789192165.61
XVII. Notes for Major Items of the Parent Company's Financial Statement
1. Accounts receivable
(1) Disclosure by account receivable age
Unit: RMB
Account receivable age Period-end book balance Period-beginning book balance
Within 1 year (inclusive) 16943582.42 17614712.56
1-2 years 2352446.33 2352446.33
2-3 years 77741.87 77741.87
Over 3 years 484803.08
Over 5 years 484803.08
Total 19373770.62 20529703.84
163Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
(2) Disclosure by bad debt accrual method
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Account
s
receivab
le with
484803.484803.
provisio 2.36% 100.00%
0808
n for bad
debts on
a single
basis
Includ
ing:
Account
s
receivab
le with
provisio 193737 330869. 190429 200449 330869. 197140
100.00%1.71%97.64%1.65%
n for bad 70.62 94 00.68 00.76 94 30.82
debts on
a
portfolio
basis
Includ
ing:
1.
Account
193737330869.190429200449330869.197140
receivab 100.00% 1.71% 97.64% 1.65%
70.629400.6800.769430.82
le age
portfolio
193737330869.190429205297815673.197140
Total 100.00% 1.71% 100.00% 3.97%
70.629400.6803.840230.82
Category name of bad debt provision made on a portfolio basis: Account receivable age portfolio
Unit: RMB
Ending balance
Name
Book balance Provision for bad debts Provision proportion
Account receivable age
19373770.62330869.941.71%
portfolio
Total 19373770.62 330869.94
Whether to accrue bad debt provision of accounts receivable according to expected credit loss:
□Applicable □ Not applicable
Unit: RMB
164Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
330869.94484803.08815673.02
2025
Balance as of January
1 2025 in the current
period
Write-off in the current
484803.08484803.08
period
Balance as of June 30
330869.94330869.94
2025
(3) Bad debt provision provided recovered or reversed in the current period
Bad debt provision in the current period:
Unit: RMB
Amount of change during the current period
Beginning
Category Recovery or Ending balancebalance Provision Write-off Others
reversal
Provision for
bad debts made
484803.08484803.080.00
on a single
basis
Provision for
bad debts made
330869.94330869.94
on a portfolio
basis
Total 815673.02 0.00 0.00 484803.08 0.00 330869.94
4. Accounts receivable that have been written off in the current period
Unit: RMB
Item Write-off amount
Accounts receivable actually written off 484803.08
(5) Accounts receivable and contractual assets with the top five ending balances collected as per the
borrowers
Unit: RMB
Ending balance of
bad debt
Proportion in total
Ending balance of proportion of
Ending balance of ending balance of
Ending balance of accounts accounts
Company name accounts accounts
contract assets receivable and receivable and
receivable receivable and
contract assets impairment
contractual assets
provision of
contract assets
165Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Chow Sang Sang
1549351.741549351.748.00%132000.05
(China) Co. Ltd.
Shenzhen Helin
1102940.651102940.655.69%119263.93
Jewelry Co. Ltd.Zhongbao Jinyuan
(Shenzhen)
Industrial 983098.71 983098.71 5.07% 146148.47
Development Co.Ltd.Shenzhen Le En
Ai Jewelry Co. 520147.37 520147.37 2.68% 17626.37
Ltd.Shenzhen Xinyufu
473715.46473715.462.45%52630.50
Jewelry Co. Ltd.Total 4629253.93 4629253.93 23.89% 467669.32
2. Other receivables
Unit: RMB
Item Ending balance Beginning balance
Other receivables 4316161.82 2839370.67
Total 4316161.82 2839370.67
(1) Dividends receivable
1) Category of dividends receivable
Unit: RMB
Item (or Investee) Ending balance Beginning balance
China Pufa Machinery Industry Co. Ltd. 0.00 0.00
2) Dividends receivable of important account receivable age of over 1 year
Unit: RMB
Whether impairment
Period-end original Reasons for non- has occurred and the
Item (or Investee) Account receivable age
value recovery basis for determining
impairment
The financial and
operating conditions of
China Pufa Machinery the company are
1305581.86 2-3 years Not paid yet
Industry Co. Ltd. normal and the
dividends receivable
are not impaired.Total 1305581.86
3) Disclosure by bad debt accrual method
□Applicable □ Not applicable
Unit: RMB
166Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Provisio
n for bad
debts 130558 130558 130558 130558
100.00%100.00%0.00100.00%100.00%0.00
made on 1.86 1.86 1.86 1.86
a single
basis
Including:
Including:
130558130558130558130558
Total 100.00% 100.00% 0.00 100.00% 100.00% 0.00
1.861.861.861.86
Category name of bad debt provision made on a single basis:
Unit: RMB
Beginning balance Ending balance
Name Original book Provision for Original book Provision for Provision Reasons for
value bad debts value bad debts proportion provision
The financial
and operating
China Pufa conditions of
Machinery the company
1305581.861305581.861305581.861305581.86100.00%
Industry Co. are normal and
Ltd. the dividends
receivable are
not impaired.Total 1305581.86 1305581.86 1305581.86 1305581.86
Bad debt provision made according to the general model of expected credit loss:
Unit: RMB
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
1305581.861305581.86
2025
Balance as of January
1 2025 in the current
period
Balance as of June 30
1305581.861305581.86
2025
Changes in book balance with significant amount changed of loss provision in the reporting period
□ Applicable□ Not applicable
167Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
4) Bad debt provision provided recovered or reversed in the current period
Unit: RMB
Amount of change during the current period
Beginning
Category Recovery or Charge-off or Ending balancebalance Provision Other changes
reversal write-off
Provision for
1305581.861305581.86
bad debts
Total 1305581.86 1305581.86
(2) Other receivables
1) Classification of other receivables by nature
Unit: RMB
Payment nature Period-end book balance Period-beginning book balance
Other temporary payments receivable 8765779.13 13967525.96
Deposits and security deposits 1679641.62 1556456.36
Concerned intercourse funds within the
1213911.2961.00
consolidation scope of receivables
Total 11659332.04 15524043.32
2) Disclosure by account receivable age
Unit: RMB
Account receivable age Period-end book balance Period-beginning book balance
Within 1 year (inclusive) 1881258.78 404467.63
1-2 years 2557254.64 2557254.64
2-3 years 1091.61 1091.61
Over 3 years 7219727.01 12561229.35
Over 5 years 7219727.01 12561229.35
Total 11659332.04 15524043.23
3) Disclosure by bad debt accrual method
Unit: RMB
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debts debts
Categor
y Provisio Book Provisio Book
Proporti n value Proporti n value
Amount Amount Amount Amount
on proporti on proporti
on on
Provisio
n for bad 717002 717002 125115 125115
debts 68.64% 100.00% 0.00 22.77% 100.00% 0.002.49 2.49 24.83 24.83
made on
a single
168Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
basis
Includ
ing:
Provisio
n for bad
debts
327539173147.310225301251173147.283937
made on 31.36% 5.29% 77.23% 0.30%
8.26730.538.40730.67
a
portfolio
basis
Includ
ing:
Account
receivab 159575 63267.3 153248 145606 63267.3 139279
15.28%3.96%3.49%3.47%
le age 6.64 6 9.28 2.04 6 4.68
portfolio
Portfolio
of
deposit
and 167964 109880. 156976 155645 109880. 144657
16.08%6.54%2.96%3.86%
security 1.62 37 1.25 6.36 37 5.99
deposit
receivab
le
104454734317310225155240126846283937
Total 100.00% 70.30% 100.00% 23.01%
20.750.220.5343.2372.560.67
Category name of bad debt provision made on a portfolio basis:
Unit: RMB
Ending balance
Name
Book balance Provision for bad debts Provision proportion
Account receivable age
1595756.6463267.363.96%
portfolio
Portfolio of deposit and
1679641.62109880.376.54%
security deposit receivable
Total 3275398.26 173147.73
Bad debt provision made according to the general model of expected credit loss:
Unit: RMB
Stage 1 Stage 2 Stage 3
Expected credit loss Expected credit loss
Provision for bad debts Expected credit loss in throughout the duration throughout the duration Total
the next 12 months (no credit impairment (credit impairment has
occurs) occurred)
Balance on January 1
173147.7312511524.8312684672.56
2025
Balance as of January
1 2025 in the current
period
Write-off in the current
5306106.095306106.09
period
Other changes 35396.25 35396.25
Balance as of June 30 173147.73 7170022.49 7343170.22
169Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
2025
Changes in book balance with significant amount changed of loss provision in the reporting period
□ Applicable□ Not applicable
4) Bad debt provision provided recovered or reversed in the current period
Bad debt provision in the current period:
Unit: RMB
Amount of change during the current period
Beginning
Category Recovery or Charge-off or Ending balancebalance Provision Others
reversal write-off
Provision for
bad debts made
12511524.835306106.0935396.257170022.49
on a single
basis
Provision for
bad debts made
173147.73173147.73
on a portfolio
basis
Total 12684672.56 0.00 0.00 5306106.09 35396.25 7343170.22
5) Other receivables actually written off in the current period
Unit: RMB
Item Write-off amount
Other receivables actually written off 5306106.09
6) Other receivables of the top five period-end balances by the owing party
Unit: RMB
Proportion to Ending balance of
Account
Company name Payment nature Ending balance ending balance of provision for bad
receivable age
other receivables debts
Shenzhen
Zhonghao (Group) Intercourse funds 5000000.00 Over 3 years 42.88% 5000000.00
Co. Ltd.Shenzhen
Petrochemical Intercourse funds 1927833.34 Over 3 years 16.53% 1927833.34
Group Co. Ltd.Shenzhen Jinzhou
Precision Security deposit 1515467.96 Over 3 years 13.00% 75773.40
Technology Corp.Shenzhen Telixing
Investment Co. Intercourse funds 738682.15 1-2 years 6.34% 36057.45
Ltd.China
Construction First
Intercourse funds 583978.93 1-2 years 5.01% 29198.95
Group Corporation
Limited
Total 9765962.38 83.76% 7068863.14
170Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Long-term equity investment
Unit: RMB
Ending balance Beginning balance
Item Impairment Impairment
Book balance Book value Book balance Book value
provision provision
Investment in
713610774.41713610774.41715566774.411956000.00713610774.41
subsidiaries
Investment in
associates and 100227094.11 3225000.00 97002094.11 94878995.52 9787162.32 85091833.20
joint ventures
Total 813837868.52 3225000.00 810612868.52 810445769.93 11743162.32 798702607.61
(1) Investment in subsidiaries
Unit: RMB
Beginning Beginning Increase/decrease in the current period Ending Ending
balance balance of
Investee Provision
balance balance of
(book impairment Additional Reduced for Others (book impairment
value) provision investment investment impairment value) provision
Shenzhen
SDG Tellus 31152888. 31152888.Real Estate 87 87
Co. Ltd.Shenzhen
Tellus
Chuangyin
526308.52526308.52
g
Technolog
y Co. Ltd.Shenzhen
Tellus
Xinyongto
ng 2883644.2 2883644.2
Automobil 6 6
e
Developme
nt Co. Ltd.Shenzhen
Zhongtian 36968052 36968052
Industry 2.90 2.90
Co. Ltd.Shenzhen
Tellus
86251071.86251071.
Shuibei
5757
Jewelry
Co. Ltd.Shenzhen
SDG Huari
Automobil 61908926. 61908926.e 77 77
Enterprise
Co. Ltd.Shenzhen 1807411.5 1807411.5
171Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Huari 2 2
Automobil
e Sales and
Service
Co. Ltd.Shenzhen
Xinyongto
ng Motor
4900000.04900000.0
Vehicle
00
Inspection
Equipment
Co. Ltd.Shenzhen
Tellus
Treasury 50000000. 50000000.Supply 00 00
Chain Tech
Co. Ltd.Shenzhen
Hanli High
1956000.0
Tech 0.00
0
Ceramics
Co. Ltd.Shenzhen
Jewelry
32500000.32500000.
Industry
0000
Service
Co. Ltd.Guorun
Gold 72000000. 72000000.Shenzhen 00 00
Co. Ltd.
713610771956000.071361077
Total
4.4104.41
(2) Investment in associates and joint ventures
Unit: RMB
Increase/decrease in the current period
Beginn Invest Adjust Ending
Beginn ing Cashment ment
divide Ending balancing balanc profit to
Additi Reduc Chang nd or Provisi balanc e ofInvest balanc e of or loss other e impair
or e impair onal ed es in profit on forrecogn compr Others
(book ment invest invest other declare impair
(book ment
ized by ehensi
ment ment equity d to be ment value) provisivalue) provisi equity ve
on distrib
on
metho incom
uted
d e
I. Joint venture
Shenz
hen
Tellus- 56216 12214 68430
Gmon 004.2 032.8 037.1
d 6 7 3
Invest
ment
172Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Co.Ltd.Shenz
hen
Telixin
1368614011
g 32412
903.3030.6
Invest 7.30
77
ment
Co.Ltd.
699021253882441
Subtot
907.6160.1067.8
al
370
II. Associate
Shenz
hen
Renfu
Tellus 15188 - 14561
Autom 925.5 62789 026.3
obiles 7 9.26 1
Servic
e Co.Ltd.Hunan
Chang
yang 1810
Industr 540.70
ial Co.Ltd.Shenz
hen
Jieche
ng 3225 3225
Electro 000.00 000.00
nics
Co.Ltd.Shenz
hen
Xianda
o New 4751
Materi 621.62
als
Co.Ltd.
15188-14561
Subtot 9787 3225
925.562789026.3
al 162.32 000.00
79.261
850911191097002
97873225
Total 833.2 260.9 094.1
162.32000.00
011
Whether the recoverable amount is determined according to the net amount with fair value deducting disposal expenses
□ Applicable□ Not applicable
Whether the recoverable amount is determined according to the present value of the expected future cash flow
□ Applicable□ Not applicable
173Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Reasons for the apparent inconsistency between the aforementioned information and the information used in the impairment test of
previous years or external information
Reasons for the apparent inconsistency between the information adopted by the Company's impairment test in previous years and
the actual situation in that year
4. Operating revenue and operating cost
Unit: RMB
Amount Incurred in the current period Amount Incurred in the previous period
Item
Revenue Costs Revenue Costs
Main business 58621053.92 23987855.33 55668957.83 21857801.26
Total 58621053.92 23987855.33 55668957.83 21857801.26
5. Investment income
Unit: RMB
Item Amount Incurred in the current period Amount Incurred in the previous period
Long-term equity investment income
74290000.0071225000.00
calculated by the cost method
Incomes from long-term equity
investments calculated through the 11910260.91 19879117.40
equity method
Investment incomes from trading
2583913.182162425.56
financial assets during the holding period
Interest income from large-sum
3030106.761589244.45
certificates of deposit
Total 91814280.85 94855787.41
XVIII. Supplementary Information
1. Breakdown of non-recurring profit or loss of the current period
□Applicable □ Not applicable
Unit: RMB
Item Amount Note
Profits and losses from disposal of non-
-6079.20
current assets
Government subsidies included in the
current profit or loss (excluding those
that are closely related to the Company's
normal business operations in line with
1056727.69
national policies and regulations and
granted per defined criteria with a
continuous influence on the Company's
profits and losses)
Profit or loss from changes in the fair
value of financial assets and financial 4675868.00
liabilities held by the Company as a non-
financial company as well as profit or
174Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
loss from the disposal of the financial
assets and financial liabilities except in
effective hedging activities related to the
normal operating activities of the
Company.Other non-operating revenue and
3352382.93
expenses than the above items
Less: Effect on income tax 2218656.63
Effect on minority interests (after-
-679785.02
tax)
Total 7540027.81 --
Specific conditions of other profits or losses conforming to the definition of non-recurring profit or loss:
□ Applicable□ Not applicable
The Company has no other profits or losses conforming to the definition of non-recurring profit or loss.Explanation on defining the non-recurring profits or losses set out in the Explanatory Announcement No. 1 on Information
Disclosure for Companies Offering Securities to the Public—Non-Recurring Profit or Loss as recurring profits or losses
□Applicable □ Not applicable
Amount involved
Item Reason
(RMB)
Due to the price fluctuation risk related to gold effective hedging of gold futures is
a means for Guorun Gold and Tellus Treasury subsidiaries of the Company to
avoid relevant risks. This activity falls under normal proprietary business
operations. Therefore based on the nature and characteristics of its normal business
operations the Company has classified the following items listed in the
Effective
-14224744.55 Explanatory Announcement No. 1 on Information Disclosure for Companies
hedging
Offering Securities to the Public—Non-Recurring Profit or Loss (2023 Revision) as
recurring profit or loss items: effective hedging related to the normal operations of
non-financial enterprises; profits or losses from changes in the fair value of
financial assets and financial liabilities held; and profits or losses from the disposal
of financial assets and financial liabilities.According to the Explanatory Announcement No. 1 on Information Disclosure for
Refund of Companies Offering Securities to the Public—Non-Recurring Profit or Loss (2023
handling fees Revision) the refund of handling fees for individual income tax received by the
50320.31
for individual Company and its subsidiaries is categorized as income related to routine activities.income tax As it is neither of a special nature nor incidental it is classified as a recurring profit
or loss item.
2. Return on net assets and earnings per share
Earnings per share
Profit during the reporting Weighted average return on
period net assets Basic earnings per share Diluted earnings per share
(RMB/share) (RMB/share)
Net profit attributable to
ordinary shareholders of the 4.77% 0.1949 0.1949
Company
Net profit attributable to
ordinary shareholders of the
4.34%0.17740.1774
Company after deduction of
non-recurring profit or loss
175Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
3. Difference in accounting data under domestic and foreign accounting rules
(1) Differences in net profits and net assets in the financial reports disclosed simultaneously according to
the international accounting standards and Chinese accounting standards
□ Applicable□ Not applicable
(2) Differences in net profits and net assets in the financial reports disclosed simultaneously according to
the foreign accounting standards and Chinese accounting standards
□ Applicable□ Not applicable
(3) Specify the reasons for differences in accounting data under domestic and foreign accounting
standards; if the adjustment is made to data audited by an overseas audit firm specify the name of the
audit firm
176Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Section IX Other Submitted Data
I. Other Major Social Security Issues
Whether the listed company and its subsidiaries have other major social security issues
□Yes□No □Not applicable
Whether administrative penalties were imposed during the reporting period
□Yes□No □Not applicable
II. Registration Form for Reception of Investigation Communication Interviews and
Other Activities During the Reporting Period
□Applicable □ Not applicable
Index of
Receptio Way of Type of Main points talked about and general
Reception date Visitor
n place reception visitor information provided investigation
information
Telephone Inquiry about whether the
January 16 2025 Company communic Individual Investor Company issues a performance N/A
ation forecast
Telephone
Inquiry about the Company's
February 19 2025 Company communic Individual Investor N/A
business operations
ation
Telephone
Inquiry about the Company's ESG
February 24 2025 Company communic Individual Investor N/A
reporting progress
ation
Telephone
Inquiry about the Company's
March 19 2025 Company communic Individual Investor N/A
annual report disclosure timeline
ation
Telephone
Inquiry about the Company's Q1
April 14 2025 Company communic Individual Investor N/A
business performance
ation
Telephone
Inquiry about the Company's
May 16 2025 Company communic Individual Investor N/A
business situation
ation
Telephone Inquiry about the Company's
May 22 2025 Company communic Individual Investor business operations and share N/A
ation prices
Telephone
Inquiry about the Company's
June 24 2025 Company communic Individual Investor N/A
business situation
ation
III. Capital Transactions Between the Listed Company and Its Controlling Shareholders
and Other Related Parties
□Applicable □ Not applicable
Unit: RMB 10000
Name of the Nature of Beginning Amount Amount Ending Interest Interest
transaction transaction balance incurred in repaid in the balance income expenses
177Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
party the reporting reporting
period period
Shenzhen
SDG Operating
7472.731.27
Microfinance transaction
Co. Ltd.Shenzhen
SDG Tellus
Operating
Property 8.82 8.82
transaction
Management
Co. Ltd.Shenzhen
SDG Tellus
Operating
Property 1.88 1.54 0 3.42
transaction
Management
Co. Ltd.ISSTech
Information Operating
188.65188.65
Technology transaction
Co. Ltd.Shenzhen
Operating
SDG Service 104.35 224.75 294.41 34.69
transaction
Co. Ltd.Shenzhen
Operating
SDG Service 0.72 0.72
transaction
Co. Ltd.Guoren
Property &
Operating
Casualty 16.27 10.88 21.14 6.01
transaction
Insurance
Co. Ltd.Shenzhen
Jewelry Non-
Industry operating 40.44 1.85 38.59
Service Co. transaction
Ltd.Guorun Gold Non-
Shenzhen operating 19.03 11.04 7.99
Co. Ltd. transaction
Shenzhen
Xinyongtong
Motor Non-
Vehicle operating 25.54 25.54 0
Inspection transaction
Equipment
Co. Ltd.Shenzhen
Tellus
Non-
Xinyongtong
operating 11.48 0 11.48
Automobile
transaction
Service Co.Ltd.Shenzhen
Xiandao Non-
New operating 66.08 0
Materials transaction
Co. Ltd.
178Full Text of the 2025 Semi-Annual Report of Shenzhen Tellus Holding Co. Ltd.
Shenzhen
Tellus
Non-
Automobile
operating 136.04 0 136.04
Service
transaction
Chain Co.Ltd.Shenzhen
Tellus
Non-
Automobile
operating 614.62 0 614.62
Service
transaction
Chain Co.Ltd.Shenzhen
ZHL Operating
63.36110.7358.62115.47
Industrial transaction
Co. Ltd.Beijing
Caishikou
Operating
Department 54.47 694.86 650.75 98.58
transaction
Store Co.Ltd.Shenzhen
ZHL Operating
20.371.63
Industrial transaction
Co. Ltd.Shenzhen
Telixing Operating
73.320.5573.87
Investment transaction
Co. Ltd.Shenzhen
Yongtong
Non-
Xinda
operating 53.19 53.19
Testing
transaction
Equipment
Co. Ltd.Shenzhen
SDG Liming
Operating
Optoelectron 0.29 0.29
transaction
ics (Group)
Co. Ltd.Shenzhen
Yuepengjin Operating
90.976.4114.49
Jewelry Co. transaction
Ltd.Total -- 1196.07 1492.69 1411.05 1211.63 0 0
179



