汤臣倍健:2025年年度审计报告

123456719

916

2026320

“”

——

15——2023

11111231

10%500

110%

1000

30%

1//

10%1000

10%

122.

133

141

15A.

B.A

164

171

“”

1814—

—14——

191

(/)

201

22——

216.

1212

222

A.B.C.D.E.F.

236

24“”

14——

251

261.

17——

“”

271.

281

2920%50%

A.B. 20 ——

302

A.B.C.

7——

D. 12

——

22——

318——

321.

()

5-455%2.11%-19%

2-250%-10%4%-50%

2-100%5%10%-50%

3-50%5%19%-33%

(1)(2)

(3)(4)

33(1)(2)

(3)(4)

341

7——

12——

0.00

-0.00

0.00

35%

0.00

*100.00

100.00

0.00

* LSG 10

361

371

382.

A.B.C.A B

393.

401.

411.

431

442.

3 B2C

4 B2B

5 B2B

(

)

451

46A.

A.B.C./

472.

48B.

C.D.

493

501

5111—

3.2025

526%13%

5%9%

12%15%16.50%17%20%22%

24%25%28%30%

10%

25%

16.50%

30%

20%

21%7%

24%

22%

17%

12%

2024 11 28 GR202444004720

15%20242026

2[2023]12

2520

5320271231

20234320231

1202712315%

“”20251231“”

202511“”2025“”2024

21101.402136.27

2421901050.902552406746.08

23066248.7739495690.47

4410051.935051735.62

2449398453.002596956308.44

1231637517.77826433583.73

1.20251231

2.20251231

3607888853.062000469369.86--

3607888853.062000469369.86“+”

3607888853.062000469369.86

127837.27

54127837.27

1.20251231

2.20251231

3.20251231

11287645226.02171066403.52

122146612.85814990.86

233491328.18298272.26

34417211.68154072.04

455154106.34559689.59

5470262.42-

288924747.49172893428.27

13635139.447617309.54

275289608.05165276118.73

(%)

940045.800.33940045.80100.00-

287984701.6999.6712695093.644.41275289608.05

1267500171.5792.5811833974.494.42255666197.08

220484530.127.09861119.154.2019623410.97

3-----

288924747.49100.0013635139.444.72275289608.05

55(%)(%)

762617.990.44762617.99100.00-

172130810.2899.566854691.553.98165276118.73

1136480426.5378.946502765.844.76129977660.69

235650383.7520.62351925.710.9935298458.04

3-----

172893428.27100.007617309.544.41165276118.73

1762617.99762617.99640697.70640697.70100.00

2--174954.26174954.26100.00

3--124393.84124393.84100.00

762617.99762617.99940045.80940045.80100.00--

(%)

1------

11266990819.5711563302.064.33

12222141.648943.0240.39

233487210.36261729.4153.72

267500171.5711833974.494.42

2------

1120479452.19856041.224.18

12277.3777.37100.00

2334117.824117.82100.00

344---

56(%)

455882.74882.74100.00

20484530.12861119.154.20

287984701.6912695093.644.41

(%)

1------

11135388332.916051858.534.47

122811033.04301298.7837.15

233281060.58149608.5353.23

136480426.536502765.844.76

2------

1135558749.32260291.280.73

1223957.823957.82100.00

233---

344848.44848.44100.00

45586828.1786828.17100.00

35650383.75351925.710.99

172130810.286854691.553.98

7617309.546521702.44-31435.97535308.51-13635139.44

535308.51

57%

71610326.330-324.793341360.33

20355467.1317.05881391.73

17083346.7915.91739708.91

16008633.9115.54693173.85

14274977.7214.94618106.54

139332751.88--48.236273741.36

98419243.8877119353.00

1.20251231

2.20251231

77844641.09-

3.20251231

11102235501.6598.62103012177.8093.76

1221272256.631.235827359.205.30

233150626.210.15469008.270.43

3--563956.810.51

103658384.49100.00109872502.08100.00

582.

10920916.8610.54

8685011.548.38

8671753.908.37

5678316.385.48

5660377.365.46

39616376.0438.23

27006216.7324358356.90

22015735.1923302516.55

15776.2328985.27

4705438.205034309.63

5353352.111933270.98

32090301.7330299082.43

5084085.005940725.53

27006216.7324358356.90

1115358724.5718380336.01

12210361272.243723923.61

2332702689.213997252.48

593441288792.131831192.17

4551159721.571018165.26

51219102.011348212.90

32090301.7330299082.43

5084085.005940725.53

27006216.7324358356.90

(%)

1221783.473.811221783.47100.00-

30868518.2696.193862301.5312.5127006216.73

120863951.7265.023472159.7216.6417391792.00

10004566.5431.17390141.813.909614424.73

3-----

32090301.73100.005084085.0015.8427006216.73

(%)(%)

2101478.566.942101478.56100.00-

28197603.8793.063839246.9713.6224358356.90

121201037.9969.973395035.8716.0117806002.12

6996565.8823.09444211.106.356552354.78

3-----

30299082.43100.005940725.5319.6124358356.90

602101478.562101478.561221783.471221783.47100.00

2101478.562101478.561221783.471221783.47100.00--

(%)

1------

115409512.96174474.263.23

1229627390.30953875.199.91

2332159432.75387568.5617.95

3441288792.13373504.2928.98

4551159721.57633787.8354.65

51219102.01948949.5977.84

20863951.723472159.7216.64

2------

119949211.61375085.273.77

12248654.9312008.0424.68

2336700.003048.5045.50

10004566.54390141.813.90

30868518.263862301.5312.51

(%)

1------

1110875543.78417703.053.84

1223155889.98272686.358.64

2333165024.56569734.7718.00

3441831192.17699698.5238.21

4551018165.26568441.6655.83

51155222.24866771.5275.03

21201037.993395035.8716.01

61(%)

2------

116783515.22243476.433.59

1226700.001304.4919.47

23313360.006439.5248.20

344---

455---

5192990.66192990.66100.00

6996565.88444211.106.35

28197603.873839246.9713.62

()()

3839246.97-2101478.565940725.53

————————

------

---59048.02-59048.02-

------

82531.11-1327833.471410364.58

--106050.00106050.00

----

--2160526.582160526.58

-428.53---428.53

3862301.53-1221783.475084085.00

622101478.561327833.47106050.002101478.56-1221783.47

3839246.9782531.11-59048.02-428.533862301.53

5940725.531410364.58106050.002160526.58-428.535084085.00

2160526.58

8000000.001-224.93802400.00

1589136.7814.9559910.46

1150000.000-53.58353565.00

1093972.0013.4141242.74

888000.0012.7735608.80

--12721108.78--39.641292727.00

462511324.5715160163.05447351161.52

169151859.174519397.62164632461.55

32792671.89101291.9332691379.96

21491264.592061044.4219430220.17

17021424.58-17021424.58

634126765.19-4126765.19

707095309.9921841897.02685253412.97

377533791.6732221956.49345311835.18

203804627.6510861719.35192942908.30

28235755.1598490.3928137264.76

17331589.9983781.0817247808.91

17433791.57-17433791.57

7807680.10-7807680.10

652147236.1343265947.31608881288.82

32221956.493862700.46--21022429.3997935.4915160163.05

10861719.351783010.11--8193679.0468347.204519397.62

98490.3925992.62--27155.193964.11101291.93

83781.088401023.56--6434571.6410811.422061044.42

43265947.3114072726.75--35677835.26181058.2221841897.02

-67708301.92

13758473.9130082433.31

64233318.65151783139.40

394289.14-

64282847002.481782125598.55

361233084.181963991171.26

65((

))

-17279096.37---------17279096.37

2262674.7913200000.00---188293.08-----2074381.7113200000.00

24396501.0218200247.60--164488.01-----24560989.0318200247.60

228215250.41---37275556.00-30865726.05-----160073968.36-

7022801.68---143372.88-----7166174.56-

9664517.48----1291263.96-----8373253.52-

47441113.66----10371128.43-----37069985.23-

319002859.0448679343.97--37275556.00-42408550.63-----239318752.4148679343.97

68000000.00

66“”200000000.00

68000000.0034.00%2025123110880000.00

67--------20000000.00-

---------

8623400.00---5860800.00-2762600.001881984.00-896400.00

16088200.00---5492200.00-10596000.00--9404000.001000000.00

279396069.64---82720669.64-196675400.0046675400.00--

---------

KangSeed

4099700.01-114959.69--92859.694121800.01--29607669.57-

Technology Ltd

50000.00----50000.00---

308307369.65-114959.69-94073669.64-92859.69214255800.0148557384.00-59011669.571896400.00

68385679560.05373094160.73

385679560.05373094160.73

20251231

----

1.210733253.48210733253.48

2.--

1--

2--

3.8441278.918441278.91

18054395.538054395.53

2386883.38386883.38

4.202291974.57202291974.57

----

1.53802209.1353802209.13

2.5427564.645427564.64

15427564.645427564.64

2--

3--

3.2217500.962217500.96

12199791.232199791.23

217709.7317709.73

4.57012272.8157012272.81

----

1.--

2.39319116.3239319116.32

69139319116.3239319116.32

3.--

1--

2--

4.39319116.3239319116.32

----

1.105960585.44105960585.44

2.156931044.35156931044.35

89332616.3250013500.0039319116.32

2879555060.022764015293.41

----------

1.2642467651.23787780421.63129345230.5235320982.483594914285.86

2.228830200.0753930861.575880397.9957403.63288698863.26

14479613.0714446545.385086284.2957403.6324069846.37

2223963703.6239484316.19794113.70-264242133.51

3386883.38---386883.38

703.5875349.2715121601.8318616273.063378589.3442991813.50

15875349.2715121601.8318616273.063378589.3442991813.50

4.2160913.262886744.52184005.8617500.305249163.94

5.2867583415.29829476425.89116793361.3132017297.073845870499.56

----------

1.293130181.77419393962.5390235627.2827103861.60829863633.18

2.83796232.3268770161.3614290074.652682398.66169538866.99

183778522.5968770161.3614290074.652682398.66169521157.26

217709.73---17709.73

3.2309635.4513225895.7817734116.363075827.0836345474.67

12309635.4513225895.7817734116.363075827.0836345474.67

4.213872.03704525.02170853.419936.271099186.73

5.374830650.67475642753.1386962438.9826720369.45964156212.23

----------

1.-1035359.27--1035359.27

2.-1069821.357232.23-1077053.58

3.-----

4.-46814.46--46814.46

5.-2151995.087232.23-2159227.31

----------

1.2492752764.62351681677.6829823690.105296927.622879555060.02

2.2349337469.46367351099.8339109603.248217120.882764015293.41

10766861.23

1987785.29

33887051.13

11863427.21

137981593.51

71145241641.40

110043575.32330216105.19

721.

93700383.41-93700383.41298410336.13-298410336.13

1479491.57-1479491.57123889.50-123889.50

4632994.50-4632994.5015749745.46-15749745.46

5038251.39-5038251.392754674.54-2754674.54

1624370.61-1624370.6111533404.98-11533404.98

3568083.84-3568083.841644054.58-1644054.58

110043575.32-110043575.32330216105.19-330216105.19

1519742900.00298410336.1318292881.08223002833.80---93700383.4124.80%24.80%---

437520300.00123889.501777909.37-422307.30--1479491.5719.21%19.21%---

73374564100.0015749745.466950547.7318530047.28--462748.594632994.5069.52%69.52%---

--2754674.5426112490.71132743.373551387.4920144783.00-5038251.39-------

--11533404.9812220086.5322129120.90---1624370.61-------

--1644054.582371417.42447388.16---3568083.84-------

--330216105.1967725332.84264242133.513973694.79201-----

----

1.3110947.263110947.26

2.115202.42115202.42

3.2303305.352303305.35

12303305.352303305.35

4.-16045.46-16045.46

5.906798.87906798.87

----

741.2139875.602139875.60

2.753585.97753585.97

1753585.97753585.97

3.2100269.952100269.95

12100269.952100269.95

4.-13270.60-13270.60

5.779921.02779921.02

----

1.--

2.--

1--

3.--

4.--

5.--

----

1.126877.85126877.85

2.971071.66971071.66

751.

----------------

1.235798742.3943720839.1112801597.00160679823.141083070030.73304780191.6740000.001840891224.04

2.-294008.34-4285993.65---4580001.99

1---312298.86---312298.86

2-294008.34-----294008.34

3---3973694.79---3973694.79

3.---894818.83---894818.83

1---894818.83---894818.83

4.5048192.62--72696.9843819878.9312321045.25-61261813.78

5.240846935.0144014847.4512801597.00164143694.941126889909.66317101236.9240000.001905838220.98

----------------

1.24057362.8632174326.255480423.20118677250.81475270435.82107004062.7440000.00762703861.68

2.2509094.184706777.272143680.9624300666.1866986551.2413605541.99-114252311.82

12509094.184706777.272143680.9624300666.1866986551.2413605541.99-114252311.82

3.---894818.83---894818.83

1---894818.83---894818.83

764.

---72696.9820146993.874530133.14-24749823.99

5.26566457.0436881103.527624104.16142155795.14562403980.93125139737.8740000.00900811178.66

----------------

1.----369266410.77149107212.81-518373623.58

2.--------

1--------

3.--------

1--------

4.----14927965.406027808.78-20955774.18

5.----384194376.17155135021.59-539329397.76

----------------

1.214280477.977133743.935177492.8421987899.80180291552.5636826477.46-465697644.56

2.211741379.5311546512.867321173.8042002572.33238533184.1448668916.12-559813738.78

11.53%

7710562923.76--294008.34-10268915.42

10562923.76--294008.34-10268915.42

LSG100% 2022929494.58 - - - - 81778955.82 2104708450.40

2022929494.58----81778955.822104708450.40

LSG100% 930788686.73 - - - - 37628067.17 968416753.90

930788686.73----37628067.17968416753.90

LSG

Life-Space LSG LSG

2025

LSG 2018 8 LSG

2020

LSG LSG

7820251231

LSG

148298.77

2026312

LSG

2026 TKMQD0100

LSG

210470.85

96841.68

-113629.17

=+113629.17

34669.60

=+148298.77

177692.62

0=--

20252026

3.77%-10.85%

7920252026

66.71%

11.90% WACC

20252026

2026

11.90%202412.94%

5.2025

177692.62

33958078.373913718.254572673.27-33299123.35

8000.00-8000.00--

-20144783.001184987.19-18959795.81

33966078.3724058501.255765660.46-52258919.16

131670485.2926829866.93123346170.5725384615.81

8154416.612038604.158911361.372230238.08

29518162.894427724.4332461734.674869260.20

13748320.022467318.8611329500.002080165.00

91366702.9622841675.74135212567.3033803141.83

30005836.377501459.09106501385.4026625346.35

98819453.2624704863.3225515924.546378981.15

80-141028780.5221154317.0989738959.9013460843.99

17724457.005317337.1010686414.973205924.49

--405411.14101352.79

273877775.6068630044.81267979680.8867031908.34

835914390.52185913211.52812089110.74185171778.03

46193235.787205387.10111607986.3517015881.92

162831970.3224579967.13173012548.5026068006.30

4078283.77611742.584495703.88674355.59

188856817.2456657045.17250589929.5575126895.53

125416212.8718812431.93109702632.2516455394.85

19153384.002873007.60113227053.6416984058.05

--385304.4396326.11

546529903.98110739581.51763021158.60152420918.35

44405928.96141507282.5628384628.16156787149.87

44405928.9666333652.5528384628.16124036290.19

543971467.80717777523.67

582862532.72446862447.98

1126834000.521164639971.65

2025-7014256.96

202616030087.0434879862.79

202725605852.1527954553.24

81202824738254.4634958642.76

2029123052128.84136325282.11

2030179161488.96-

214274721.27205729850.12

582862532.72446862447.98--

23993710.00-23993710.0023817004.69-23817004.69

606963015.04-606963015.04535495380.43-535495380.43

630956725.04-630956725.04559312385.12-559312385.12

15000000.0015000000.00

948017927.431542501388.82

822.

-28530356.46

295700056.79211355756.36

2.1

3908602.5361758.47

2.1

280883903.79292101985.70

245523302.12232966202.66

526407205.91525068188.36

2.1

831.

125356407.50859430471.22742638570.90505931.15242654238.97

1174838.3238800752.0339538263.3220443.32457770.35

10110067.7328010901.0122212161.49-15908807.25

136641313.55926242124.26804388995.71526374.47259020816.57

1.118750513.45765886187.49648546960.72318372.23236408112.45

2.921057.8338753237.4738639900.98-1034394.32

3.718712.8313131925.8213388278.9618630.64480990.33

239923.0211620325.7311860248.75--

16029.501453865.481469894.98--

462760.3157734.6158135.2318630.64480990.33

4.758845.8436571864.8037330710.64--

5.160099.181897310.171896715.85-160693.50

6.4047178.373189945.472836003.75168928.284570048.37

125356407.50859430471.22742638570.90505931.15242654238.97

1.1150358.6537313742.1638026773.7820443.32457770.35

2.24479.671487009.871511489.54--

3.-----

1174838.3238800752.0339538263.3220443.32457770.35

31297368.4875633878.96

12818151.587414534.10

5045491.974832771.27

84886244.59520569.56

379819.04223233.99

253212.74148658.59

457.44635.70

1241239.56932645.01

850126.83952601.13

1725.221023.69

1464128.751205440.59

54237966.2091865992.59

452983504.15414840438.10

189646077.93143524496.82

86353211.35122945946.67

142486855.68106530551.53

20216087.8326813138.18

14281271.3615026304.90

452983504.15414840438.10

92677.63867965.06

8537395497.0336276104.98

37395497.0336276104.98

84218175.45-

1.80%

110273.33914053.23

1826.4315041.79

108446.90899011.44

92677.63867965.06

15769.2731046.38

1474557.251167916.89

606543.10386213.48

868014.15781703.41

4.81%

4.19%

863.

291715.93-714230.44

1557142.061633648.06

-68084804.9015000.009204141.7358895663.17

2014

116666.68-116666.68-

2015

775000.00-300000.00475000.00

2017

681818.22-327272.72354545.50

16257731.78-2934349.3713323382.41

37689084.89-3429374.6334259710.26

2018

861111.18-333333.32527777.86

1303480.33-300000.001003480.33“2017

2025”

2333333.33-500000.001833333.33

“”

356203.08-147394.36208808.72

5G+ 255626.81 - 204501.47 51125.34

4717118.31-243051.584474066.73

980012.97-148862.76831150.21

320000.00--320000.00

300000.00-103154.87196845.13

8730000.00--30000.00

904880.0815000.0030000.00889880.08

86179.97-86179.97-

82000.00--82000.00

30000.00--30000.00

20244557.27--4557.27

68084804.9015000.009204141.7358895663.17

1700845431.00----9168400.00-9168400.001691677031.00

9168400.0091684001

9168400.00105201465.00

9168400.0096033065.00

2024848212025225

2024

1000020000

2024862025226

2025

8202025

252025731

91684000.5390%11.95/10.78

/105201465.00

886111540700.50-96800261.466014740439.04

26857100.82101760.002155200.0024803660.82

6138397801.32101760.0098955461.466039544099.86

96800261.4696033065.009168400

19168400.00

105201465.009168400.0096033065.00

767196.46

2155200.002025

101760.002025

259698936.01105201465.00105201465.00259698936.01

8966520366.33-93958709.95---14111050.45-79847659.50--13327293.17

66520366.33-93958709.95---14111050.45-79847659.50--13327293.17

-124996133.3969927926.56---69927926.56--55068206.83

-58475767.06-24030783.39---14111050.45-9919732.94--68395500.00

90850363387.42--850363387.42

850363387.42--850363387.42

2679535927.023565164792.96

+---

2679535927.023565164792.96

782150543.66652833808.18

606038127.841516597599.60

-21865074.52

2855648342.842679535927.02

20253212024

1683439244103.60

606038127.84

6195658930.571938934033.166780737792.502208506969.16

69811889.9372538619.1357656971.1269513494.64

6265470820.502011472652.296838394763.622278020463.80

912.

6265470820.502011472652.29

5079184022.871559379575.10

1002861361.26392668384.57

321031064.60126408735.02

-137605628.23-66984042.40

6265470820.502011472652.29

27440121.2319200869.76

19600066.6813713706.33

20695356.5215361144.68

2503412.711919039.29

5351838.555259137.12

130483.6135137.25

75721279.3055489034.43

450641542.73477728234.78

17397410.9412832511.09

22040119.5626690227.96

578467715.87635822833.58

902713210.53966933195.67

3216376.623900081.36

35376061.1155201996.10

7759904.1810360555.61

4029408.915608556.34

86258519.9771500063.43

92566930978.77758701095.10

7134513.976210364.67

2681965763.163031489715.69

253669634.69257174216.46

-2155200.0021199200.00

51207128.9284693362.34

3283032.905863986.98

2618476.612380610.32

2991069.545194059.26

11429585.6920067286.57

1861769.932505316.54

17552599.9222427246.73

157406468.70131183606.08

6066474.704443175.20

505931041.60557132066.48

57544169.2664844712.99

33972567.4066904471.83

6548427.676928931.43

-14468254.841954254.16

1078812.651754078.27

962231.842225532.59

3316222.704016553.50

88954176.68148628534.77

1598.11

9314405815.5512153587.24

14417.537132198.40

41992723.6757728755.85

1440787.121672417.45

8031228.29-5221342.67

-18114892.71-49124093.83

9087961.768025225.26

2125179.973016867.09

1749623.101242555.85

8962782.3815815595.74

21925547.2128100243.94

----

2014116666.68200000.00

2015

300000.00300000.00

-2500.00

2017327272.72327272.72

2934349.371885322.29

3429374.633429374.60

2018

333333.32333333.32

“20172025”

500000.00500000.00

“”147394.36168890.34

5G+ 204501.47 208025.24

148862.76148862.76

543051.58481643.99

94-40000.00

103154.87-

----

30000.00-

86179.97-

9000.00389706.03

20222000000.00-

2023-100000.00

2024-2000000.00

2024-150000.00

2D CAD&3D CAD - 377161.06

11213141.7311042092.35

-42408550.63-98847090.49

-5754614.10

29544539.6672587068.02

--13229556.64

1896400.003211400.00

7128577.536735672.95

-3839033.44-23787892.06

10256170.829700055.71

60491961.4418691506.84

70748132.2628391562.55

-6521702.441967281.16

95-1304314.58668500.21

-7826017.022635781.37

-14072726.75-42623720.91

-1077053.58-413421.43

-39319116.32-

-54468896.65-43037142.34

29243477.1114443761.94

19769146.0060704551.0019769146.00

21590053.6732674623.3621590053.67

-4612.40-

258669.73748253.57258669.73

41617869.4094132040.3341617869.40

19713746.0060267500.00

2024-97051.00

-160000.00

-30000.00

2022-50000.00

2023-2024-100000.00

202523000.00-

32400.00-

9619769146.0060704551.00

1903766.1311252149.961903766.13

2672915.004086943.912672915.00

871095.4142683.59871095.41

2542942.001530668.862542942.00

525959.40109996.00525959.40

8516677.9417022442.328516677.94

220183418.50196742181.21

-28311719.8856009504.94

191871698.62252751686.15

1008425201.11

/151263780.17

55226349.09

-1149603.31

-3613101.15

14242030.71

-18289508.97

-68990872.90

63182624.98

191871698.62

971.

41257696.4756356321.91

23542769.1065918531.21

18983832.6153656388.39

83784298.18175931241.51

2280546896.802827398026.24

5920268.9412858992.41

2286467165.742840257018.65

-50000000.00

5647928236.823240000000.00

2252520400.004070000000.00

5708478.73142079240.43

-12663200.23

37275556.00-

7943432671.557464742440.66

7240600000.003860000000.00

981513307876.003655000000.00

9000000.00-

-370840.00

8762907876.007515370840.00

707429.6218798047.68

105201465.00241702034.03

105908894.62260500081.71

867965.06-92677.63707429.62160535.4492677.63

31046.38-983167.48-998444.5915769.27

1542501388.821741963749.8613552788.752350000000.00-948017927.43

-99000000.00838609.2715620433.82-84218175.45

1543400400.261840963749.8615467243.132366327863.441158980.031032344549.78

1.----

816553502.49647863269.54

54468896.6543037142.34

7826017.02-2635781.37

174948721.90127863008.82

753585.9720729986.32

114252311.82113528372.74

995765660.463882262.51

“-”-29243477.11-14443761.94

“-”2672915.004082331.51

“-”-70748132.26-28391562.55

“-”8627108.4412153587.24

“-”3839033.4423787892.06

“-”15279867.31109523342.65

“-”-43591587.19-53513837.71

“-”-90625909.12338283667.54

“-”-26608411.09280428552.68

“-”271684476.37-965169196.99

-2155200.0024927752.00

1213699380.10685937027.39

2.----

3.----

1834200925.072591904572.82

2591904572.823323717490.49

-757703647.75-731812917.67

1834200925.072591904572.82

21101.402136.27

1811113574.902552406746.08

23066248.7739495690.47

1834200925.072591904572.82

1003.

290623153.04317577218.33

----1024931642.49

90821993.357.0288638369626.86

77852543.464.6892365066146.79

9105746.110.90328224309.89

1614103.744.05206540348.35

836.608.23556889.82

588573.725.45863212788.51

34165331.000.000414281.11

7840437367.000.00032101237.21

785769.241.73191360873.75

294060.250.119535140.20

----18692740.45

5025.587.028835323.80

3877458.674.689218182179.20

32.995.4586180.08

277911235.290.000374480.21

231293.471.7319400577.16

----167144.69

7970.007.028856019.54

4500.004.689221101.40

30759.010.903227781.54

10120000000.000.00048360.00

89255000.000.000323920.34

17300.001.731929961.87

----13053227.99

14582.427.0288102496.91

2761821.014.689212950731.08

----53452155.59

459863.727.02883232290.12

10226367.704.689247953483.42

544137.160.9032491464.68

2200.008.235518118.10

101241.045.4586552634.34

115928401.000.000448458.07

2790501203.220.0003747854.32

117243.621.7319203054.23

1629913.600.1195194774.68

45050.000.222510023.63

PENTAVITE PTY LTD

Life-Space Group Pty Ltd

BIOCARNA PTY LTD

()

BYHEALTH INTERNATIONAL COMPANY

LIMITED

102HONGKONG LIFE-SPACE COMPANY

LIMITED

PENTAVITE INTERNATIONAL COMPANY

LIMITED

()

PENTAVITE VIETNAM COMPANY LIMITED

PENTAVITE USA INC

PENTAVITE MALAYSIA SDN.BHD.PT PENTAVITE NUTRITION INDONESIA

PENTAVITE PHILIPPINES CORPORATION

PENTAVITE SINGAPORE PTE. LTD.PENTAVITE(THAILAND)CO. LTD

DIVICO HK LIMITED

14417.53

5834853.23

6542282.85

1032.

10512499.57

75939433.32

111114688.32

211707184.94

310371729.24

47291644.74

57287222.74

528166963.34

57544169.2664844712.99

33972567.4066904471.83

6548427.676928931.43

-14468254.841954254.16

1078812.651754078.27

962231.842225532.59

3316222.704016553.50

88954176.68148628534.77

10562923.76--294008.34--10268915.42

1041.

PENTAVITE PHILIPPINES CORPORATION 2025 2025

PENTAVITE SINGAPORE PTE. LTD. 2025 2025

PENTAVITE(THAILAND)CO. LTD 2025 2025

DIVICO HK LIMITED 2025 2025

20252025

—

1000100%100%

10514195.64100%100%

1333100%100%

10000100%100%

1980100%100%

2000100%100%

349308.98100%100%

1540100%100%

17042.8513100%100%

1000100%100%

2500100%100%

1000100%100%

()2000100%100%

()34088.4633100%100%

666.666680%80%

5510100%100%

1310100%100%

10000100%100%

6000100%100%

——

PENTAVITE PTY

100100%100%

LTD

106——

1000

100%100%

——

70211.4857

100%100%

LIFE-SPACE HK

1100%100%

LIMITED

()3000

100%100%

70200

100%100%

Life-Space Group

100100%100%

Pty Ltd

DIVICO HK 30472.0656

100%100%

LIMITED

———LSG

Ultra Mix(Aust.) Pty Ltd 12 100% 100%

Evolution Health Pty Ltd 2 100% 100%

Divico Pty Ltd 100 100% 100%

1100%100%

——()

30132.1024100%100%

BYHEALTH

INTERNATIONAL 558 100% 100%

COMPANY LIMITED

5000100%100%

———

BIOCARNA 6210

100%100%

PTY LTD

107()500

100%100%

———BYHEALTH INTERNATIONAL COMPANY LIMITED

HONGKONG LIFE-SPACE

3516.6657100%100%

COMPANY LIMITED

PENTAVITE INTERNATIONAL

1100%100%

COMPANY LIMITED

PENTAVITE VIETNAM

95100%100%

COMPANY LIMITED

PENTAVITE USA INC 1000 100% 100%

PENTAVITE MALAYSIA SDN.

15100%100%

BHD.PT PENTAVITE NUTRITION 1000000.00

100%100%

INDONESIA

PENTAVITE PHILIPPINES 29237480.00

100%100%

CORPORATION

PENTAVITE SINGAPORE PTE.

1100%100%

LTD.PENTAVITE(THAILAND)CO.

300100%100%

LTD

——

1000

90%90%

250

92%92%

1250

()100%100%

1000

100%100%

3000

100%100%

——

5000 OTC

100%100%

108500

100%100%

——

5000

100%100%

——

100100%100%

20.00%34402958.83-81277554.70

848170031.2612863097.65861033128.91454589254.32108910.79454698165.11

439326490.7327796746.54467123237.27224718980.1596326.11224815306.26

1654617733.18164535832.79164535832.7992911642.71

1704093342.46-19891592.20-19891592.20169140805.51

109()

90-92-2025-10-20

--360000.00

---

/360000.00

-598995.57

958995.57

191799.11

767196.46

----

239318752.41319002859.04

----

110---42408550.63-98847090.49

----

---42408550.63-98847090.49

66947187.58--9087961.76-57859225.82

1137617.3215000.00-116179.97-1036437.35

-2009000.00-2009000.00--

-19769146.0019769146.00---

68084804.9021793146.0019769146.0011213141.73-58895663.17--

11213141.7311042092.35

19769146.0060704551.00

30982287.7371746643.35

1116

--------

-3607888853.06-3607888853.06

1121.-3607888853.06-3607888853.06

1-3607888853.06-3607888853.06

--385679560.05385679560.05

1.--385679560.05385679560.05

1--385679560.05385679560.05

--214255800.01214255800.01

-3607888853.06599935360.064207824213.12

42.01%42.01%

1131.

59214.60142713.89

34655448.8718823957.61

-44924.89

2024

2024122024

<2024()><2024

2024

202422

2024

2024220

2024

“”

114/ A

/ A

1680

0.99%1490

0.88%88.69%190

0.11%11.31%

8.60/

362022

123136020.9994%

1212

123

30%30%40%2024

202412

50%50%

1152024-2026

2022202429.3%

2022202539.6%

2022202650.8%

2024

2024202213.01%

2025202220.30%

----

--4150000.0035690000.00

----

------4150000.0035690000.00

7.34/1-25

1162025460.008.60/

2024425

2024

8.60/7.70/

2025425

20247.70

/7.34/

19044000.00

-2155200.00

-2155200.00-

20251231

1172025.12.31

38603955.51

202210“”

“2022011716”

20221027

191250000

2023772022011716

2942736.1350002023

710

20241120235131

“”

20241129

20251120235131

1182022011716

20263202025

202512311675158844

104.50

—

1192.

5079184022.871002861361.26321031064.60-137605628.236265470820.50

1559379575.10392668384.57126408735.02-66984042.402011472652.29

758894584.8427555644.2727709263.122394010.26816553502.49

11491638763.802396186293.88795651390.60-703407797.5813980068650.70

2486359068.51371462515.14635238884.82-703407797.582789652670.89

9005279695.292024723778.74160412505.78-11190415979.81

5734049890.92872279925.69337579450.31-105514503.306838394763.62

1831026520.68362507911.07146683488.74-62197456.692278020463.80

669489308.73-13670940.84-7955098.35-647863269.54

11959712533.952211056195.62779223105.92-670238076.7014279753758.79

2927611009.44299529889.59625673933.36-670238076.703182576755.69

9032101524.511911526306.03153549172.56-11097177003.10

20251231

1000.00200.00800.0020491231

1000.0050.00950.0020491230

2000.00-2000.0020501230

10000.005.009995.0020511231

120“”202511

1168109774.50174366965.16

12292605370.32111507528.72

2333342298.681679139.78

3441679139.78-

165736583.28287553633.66

841.89441.68

165735741.39287553191.98

(%)(%)

-----

165736583.28100.00841.890.0005165735741.39

12084.400.001841.8940.391242.51

2-----

3165734498.8899.999--165734498.88

165736583.28100.00841.890.0005165735741.39

(%)(%)

-----

287553633.66100.00441.680.0002287553191.98

19881.070.003441.684.479439.39

2-----

3287543752.5999.997--287543752.59

121(%)(%)

287553633.66100.00441.680.0002287553191.98

(%)

1------

11---

1222084.40841.8940.39

2084.40841.8940.39

3------

1168109774.50--

12292603285.92--

2333342298.68--

3441679139.78--

165734498.88--

165736583.28841.890.0005

(%)

1------

119881.07441.684.47

9881.07441.684.47

3------

11174357084.09--

122111507528.72--

2331679139.78--

287543752.59--

122(%)

287553633.66441.680.0002

441.68400.21---841.89

83744192.0850.53-

42247247.1925.49-

29665625.0617.90-

5108445.363.08-

1774189.201.07-

162539698.8998.07-

634288232.57616212767.86

8911900.008395804.92

15776.238703.77

1232331884.012949800.74

622282562.53603935284.60

1770971.611773122.50

635313094.38617062716.53

1024861.81849948.67

634288232.57616212767.86

1154602304.8348274574.28

12227547168.9224436927.90

23312709110.0014554638.10

34414056621.862208000.00

4552208000.005445780.24

5524189888.77522142796.01

635313094.38617062716.53

1024861.81849948.67

634288232.57616212767.86

(%)

-----

635313094.38100.001024861.810.16634288232.57

18911900.001.40856619.739.618055280.27

4118631.850.65168242.084.083950389.77

3622282562.5397.95--622282562.53

635313094.38100.001024861.810.16634288232.57

124(%)

(%)

-----

617062716.53100.00849948.670.14616212767.86

18395804.921.36486545.255.807909259.67

4731627.010.77363403.427.684368223.59

3603935284.6097.87--603935284.60

617062716.53100.00849948.670.14616212767.86

(%)

1------

11888000.0035608.804.01

1228000000.00802400.0010.03

233----

344----

455----

523900.0018610.9377.87

8911900.00856619.739.61

2------

114063276.92153185.543.77

12248654.9312008.0424.68

2336700.003048.5045.50

4118631.85168242.084.08

3------

1149651027.91--

12219498513.99--

23312702410.00--

125(%)

34414056621.86--

4552208000.00--

5524165988.77--

622282562.53--

635313094.381024861.810.16

(%)

1------

118002000.00310477.603.88

1221500.00163.0510.87

233234708.1058723.9725.02

344--

4555780.243227.1155.83

5151816.58113953.5275.06

8395804.92486545.255.80

2------

114518576.35162668.753.60

1226700.001304.4919.47

23313360.006439.5248.20

344---

455---

5192990.66192990.66100.00

4731627.01363403.427.68

3------

1135753997.93--

12224428727.90--

23314306570.00--

3442208000.00--

126(%)

4555440000.00--

5521797988.77--

603935284.60--

617062716.53849948.670.14

12((

))

849948.67--849948.67

————————

------

1290491.28--1290491.28

----

1115578.14--1115578.14

----

1024861.81--1024861.81

------

849948.671290491.28-1115578.14-1024861.81

1276

540316993.160-585.05-

47437124.2717.47-

29623646.140-44.66-

8000000.001-21.26802400.00

2121959.440-20.33-

--627499723.01--98.77802400.00

5590646377.921447865017.054142781360.875581476697.921447865017.054133611680.87

287998096.3848679343.97239318752.41367682203.0148679343.97319002859.04

5878644474.301496544361.024382100113.285949158900.931496544361.024452614539.91

1281.

(

()

)

10618642.13-----10618642.13-

144950245.95-----144950245.95-

39486166.82-----12000.0039474166.82-

122120794.22-----947900.00121172894.22-

122467650.00-----122467650.00-

14508801.00-----12000.0014496801.00-

297840.50-----297840.50-

24577960.00-----8000.0024569960.00-

2035994982.951447865017.059230500.00---2045225482.951447865017.05

147912972.20----147912972.20-

20370840.00-----20370840.00-

15400000.00-----15400000.00-

500000.00-----500000.00-

()339444753.00-1439880.00---340884633.00-

80508800.00-----508800.0080000000.00-

13608800.00-----12000.0013596800.00-

427832.10-----427832.10-

55100000.00-----55100000.00-

2000000.00-----2000000.00-

12950000.00-----50000.00-

943264600.00-----943264600.00-

4133611680.871447865017.0510670380.00---1500700.004142781360.871447865017.05

((

))

-17279096.37---------17279096.37

2262674.7913200000.00---188293.08-----2074381.7113200000.00

24396501.0218200247.60--164488.01-----24560989.0318200247.60

228215250.41---37275556.00-30865726.05-----160073968.36-

7022801.68---143372.88-----7166174.56-

9664517.48----1291263.96-----8373253.52-

47441113.66----10371128.43-----37069985.23-

319002859.0448679343.97--37275556.00-42408550.63-----239318752.4148679343.97

1301.

2310192595.681255792732.242689501456.491454223291.25

133885137.2972820151.9482872044.0452923287.87

2444077732.971328612884.182772373500.531507146579.12

-42408550.63-98847090.49

62000000.0096000000.00

-5754614.10

28077732.6072267130.73

7128577.53-

1896400.003091600.00

56694159.5078266254.34

13126570562.11

30982287.73

35348591.35

106050.00

16004960.46

8962782.38

20338335.71

(1266081.45

96370816.87--

2025

132

行情