行情中心 沪深A股 上证指数 板块行情 股市异动 股圈 专题 涨跌情报站 盯盘 港股 研究所 直播 股票开户 智能选股
全球指数
数据中心 资金流向 龙虎榜 融资融券 沪深港通 比价数据 研报数据 公告掘金 新股申购 大宗交易 业绩速递 科技龙头指数

特力B:2025年半年度报告(英文版)

深圳证券交易所 08-22 00:00 查看全文

特力B --%

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

免责声明:本页所载内容来旨在分享更多信息,不代表九方智投观点,不构成投资建议。据此操作风险自担。投资有风险、入市需谨慎。

相关股票

相关板块

  • 板块名称
  • 最新价
  • 涨跌幅

相关资讯

扫码下载

九方智投app

扫码关注

九方智投公众号

头条热搜

涨幅排行榜

  • 上证A股
  • 深证A股
  • 科创板
  • 排名
  • 股票名称
  • 最新价
  • 涨跌幅
  • 股圈