[一季报]博实股份(002698):2025年第一季度报告(英文版)

时间:2025年04月25日 19:36:32 中财网

原标题:博实股份:2025年第一季度报告(英文版)




HARBIN BOSHI AUTOMATION CO., LTD. Interim Report for
The First Quarter 2025

The Company and whole members of the Board of Directors guarantee that the information disclosed is factual, accurate and complete, and there is no false record, misleading statement or material omission.

Important content reminder:

1.The Board of Directors, the Board of Supervisors as well as all the directors, supervisors and senior
managers of HARBIN BOSHI AUTOMATION CO., LTD. ( hereinafter referred to as “the Company”) warrant the factuality, accuracy and completeness of this Report and there is no false record, misleading statement or material omission. And they will be severally and jointly liable for this Report.

2.The person in charge of the Company, the person in charge of accounting work of the Company, and the person in charge of accounting department of the Company warrant that the financial information
in this Report is factual, accurate and complete.

3. Whether this First Interim Report has been audited by auditing firm or not?
□Yes √No

I. Main financial data

1. Main accounting data and financial indicators

Indicate by check mark if there is any retrospectively restated accounting data of previous years.
□Yes √No


 Jan 1 to Mar 31, 2025Jan 1 to Mar 31, 2024Increase/Decrease over the same period of previous year
Operating Revenue (RMB)700,025,064.80661,556,066.085.81%
Net profit attributable to parent company’s shareholders (RMB)150,060,221.43105,613,101.5042.08%
Net profit after deducting non-recurring profit or loss attributable to shareholders of the parent company (RMB)140,242,465.1996,268,409.9445.68%
Net cash flow from operating activities (RMB)-40,463,557.49-49,813,273.2918.77%
Basic earnings per share (RMB/share)0.14780.103842.39%
Diluted earnings per share (RMB/share)0.14650.103841.14%
Weighted average return on equity3.88%2.98%0.90%
 Mar 31, 2025Dec 31, 2024Increase/decrease of Mar 31, 2025 over Dec 31, 2024
Total assets (RMB)6,939,892,261.666,955,348,945.64-0.22%
Total equity attributable to shareholders of the parent company (RMB)3,954,219,490.313,790,432,312.964.32%

2. Non-recurring gains and losses

√ Applicable □Not applicable
Unit: RMB


ItemJan 1 to Mar 31, 2025Note
Profit or loss from disposal of non-current assets (including the write-off of accrued for impairment of assets)157.57 
Governmental subsidy reckoned into current gains or losses (excluding the subsidy enjoyed in quota or ration according to the unified national standards, which are closely relevant to enterprise’s business)3,570,953.86 
Profit or loss arising from the changes in the fair value of financial assets, financial8,459,513.38Income from cash
liabilities by non-financial enterprises, as well as investment income from the disposal of financial assets and financial liabilities, except effectively hedging business related to normal business operations of company. management
Other non-operating income and expenses other than the above548.52 
Less: Impact on income tax1,532,409.63 
Impact on minority shareholders’ equity (after tax)681,007.46 
Total9,817,756.24--

Other gain/loss items that qualified the definition of non-recurring profit (gains)/losses:
□ Applicable √Not applicable

The Company does not have other gain/loss items that qualified the definition of non-recurring profit
(gains)/losses.

Explanation on those non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss” defined as
recurring gain/loss.

□ Applicable √ Not applicable

The Company does not have the non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss”
defined as recurring gain/loss.

3. Particulars about changes in items of main accounting data and financial index and explanations of
reasons.


Consolidated Balance Sheet itemsMar 31,2025Dec 31,2024ChangeReasons for the changes
 (RMB)(RMB)  
Cash and cash equivalent843,036,452.3555,996,398.591405.52%Mainly due to cash management activities.
Financial assets held for trading1,112,186,420.041,934,953,566.81-42.52%Mainly due to cash management activities
Financing receivable83,529,638.9553,851,796.6755.11%Due to the increase in the amount of bank acceptance bills with higher credit rating at the period end.
Advance payment99,602,034.3369,344,997.8143.63%The operating advance payments increased.
Non-current assets due within one year4,422,459.268,666,821.13-48.97%Long-term receivables due within one year received.
Construction in progress67,061.362,023,251.20-96.69%Construction in progress transferred to fixed assets.
Other non-current assets36,787,716.6872,004,147.13-48.91%The long-term product quality guarantee decreased compared with the opening balance.
Employee benefits payable21,149,184.7877,703,338.35-72.78%The year-end bonus accrued at the end of the 2024, which was paid this period, and the balance decreased.
Non-current liabilities due within one year4,287,856.323,296,253.3830.08%The interest accrued on bonds payable due within one year increased.
Deferred income11,419,000.001,340,000.00752.16%Earmarked project funds were received this period.
Consolidated Income Statement items from the beginning of the year to the end of the reporting periodJan 1 to Mar 31,2025Jan 1 to Mar 31, 2024ChangeReasons for the changes
 (RMB)(RMB)  
Taxes and surcharges8,347,845.144,519,845.5484.69%The turnover tax payable in this period increased year-on-year, and the taxes and surcharges also increased accordingly.
Financial expenses5,641,436.12231,475.212337.17%Jointly influenced by interest expenses increased and interest income decreased.
Thereof : Interest expenses4,914,894.913,315,708.1148.23%Interest expenses increased year-on-year.
Interest income463,228.933,488,426.46-86.72%Interest income decreased year-on-year.
Other income5,411,503.7130,481,463.69-82.25%The value-added tax refund received from sales of product with software decreased year-on-year.
Investment income (loss is stated with “-”)10,149,482.64-10,438,879.79197.23%Jointly influenced by the investment income accrued in associates and income from cash management activities this period.
Thereof: Income from investment in associates and joint ventures4,653,079.54-11,058,454.75142.08%The investment income accrued in associates increased this period.
Gains from changes in fair value (loss is stated with “-”)2,963,110.285,173,071.32-42.72%Due to cash management activities.
Income tax expenses24,654,890.8218,568,651.7732.78%The growth of revenue and profits has led to an increase in income tax expenses.
Net profit attributable to parent company’s shareholders(loss is stated with “-”)150,060,221.43105,613,101.5042.08%Jointly influenced by the increase in revenue and the improvement in the gross profit rate level for the current period
Minority interests(loss is stated with “-”)7,491,883.0116,564,114.17-54.77%Mainly due to the profits of its holding subsidiary , Boao Environment, have decreased year-on-year
Consolidated Cash Flow Statement items from the beginning of the year to the end of the reporting periodJan 1 to Mar 31,2025Jan 1 to Mar 31, 2024ChangeReasons for the changes
 (RMB)(RMB)  
Net cash flows from investing activities823,366,436.16370,494,696.11122.23%Mainly due to the impact of cash management activities.
Net cash flows from financing activities1,484,488.32-82,525,837.15101.80%Due to the Company shares buy-back in the base period.

II. Shareholders Information

1. Total number of common shareholders and preference shareholders with voting rights recovered and top ten common shareholders
Unit: Share

Total number of shareholders of common stocks at the end of the reporting period54,978Total preference shareholders with voting rights recovered at end of reporting period0   
Top 10 shareholders(Excluding shares lent in refinancing)      
NameNatureOwnershipAmount of shares heldAmount of restricted shares heldPledged, marked or frozen stocks 
     StatusAmount
Unicom-Xinwo Venture Capital Management (Shanghai) Co., Ltd. - Lianchuang Weilai (Wuhan) Intelligent Manufacturing Industrial Investment Partnership (Limited Partnership)Others14.20%145,176,676 Not applicable 
Deng XijunDomestic natural person9.41%96,181,56272,136,172Not applicable 
Zhang YuchunDomestic natural person8.09%82,696,35762,022,268Not applicable 
Wang ChungangDomestic natural person5.61%57,394,04743,045,535Not applicable 
Cai ZhihongDomestic natural person4.96%50,677,029 Not applicable 
Cai HegaoDomestic natural person4.89%50,000,000 Not applicable 
Cheng FangDomestic natural person1.19%12,117,896 Not applicable 
Tan JianxunDomestic natural person1.13%11,516,538 Not applicable 
Liu MeixiaDomestic natural person1.04%10,639,500 Not applicable 
Wang HaochengDomestic natural person0.95%9,750,000 Not applicable 
Top 10 shareholders with unrestricted shares held(Excluding shares lent in refinancing and executive lock-in shares)      
NameAmount of unrestricted shares heldType of shares    
  TypeAmount   
Unicom-Xinwo Venture Capital Management (Shanghai) Co., Ltd. - Lianchuang Weilai (Wuhan) Intelligent Manufacturing Industrial Investment Partnership (Limited Partnership)145,176,676RMB ordinary shares145,176,676   
Cai Zhihong50,677,029RMB ordinary shares50,677,029   
Cai Hegao50,000,000RMB ordinary shares50,000,000   

Deng Xijun24,045,390RMB ordinary shares24,045,390
Zhang Yuchun20,674,089RMB ordinary shares20,674,089
Wang Chungang14,348,512RMB ordinary shares14,348,512
Cheng Fang12,117,896RMB ordinary shares12,117,896
Tan Jianxun11,516,538RMB ordinary shares11,516,538
Liu Meixia10,639,500RMB ordinary shares10,639,500
Wang Haocheng9,750,000RMB ordinary shares9,750,000

Shareholders holding more than 5% of the shares, the top 10 shareholders, and the top 10 shareholders of
unrestricted tradable shares participate in the lending of shares in the refinancing business.
□Applicable √Not applicable

The top 10 shareholders and the top 10 shareholders of unrestricted tradable shares have changed compared
with the previous period due to the refinancing, lending/repayment.
□Applicable √Not applicable

2.The total number of preferred shareholders and the top 10 preferred shareholders’ shareholdings of
the Company

□Applicable √Not applicable

III. Other Significant Events

□Applicable √Not applicable

IV. Quarterly Financial Statements

1. Financial statements

(1)Consolidated Balance Sheet

Prepared by HARBIN BOSHI AUTOMATION CO., LTD. Unit: RMB

ItemMar 31 ,2025Jan 1, 2025
Current assets:  
Cash and cash equivalent843,036,452.3555,996,398.59
Financial assets held for trading1,112,186,420.041,934,953,566.81
Derivative financial assets  
Notes receivable182,619,443.40197,170,155.60
Accounts receivable1,208,807,262.941,201,119,619.90
Financing receivable83,529,638.9553,851,796.67
Advance payment99,602,034.3369,344,997.81
Other receivables31,175,302.9636,340,345.23
Thereof: Interest receivable0.000.00
Dividend receivable2,600,701.328,360,557.32
Inventories2,051,243,686.742,072,436,762.83
Contract assets196,334,663.00156,905,007.88
Assets held for sale  
Non-current assets due within one year4,422,459.268,666,821.13
Other current assets14,618,805.6520,661,815.01
Total current assets5,827,576,169.625,807,447,287.46
Non-current assets:  
Debt investments  
Other debt investments  
Long-term receivable12,520,395.3112,520,693.35
Long-term equity investment526,743,586.10523,324,767.86
Investment in other equity instruments61,002,054.3961,002,054.39
Other non-current financial assets  
Investment real estate10,897,265.0811,072,140.54
Fixed assets360,728,912.05362,897,699.40
Construction in progress67,061.362,023,251.20
Productive biological assets  
Oil and gas assets  
Right-of-use assets3,492,442.784,223,259.80
Intangible assets52,839,839.6354,090,016.00
Development expenditure  
Goodwill401,878.10401,878.10
Long-term deferred expenses67,559.0775,344.58
Deferred income tax assets46,767,381.4944,266,405.83
Other non-current assets36,787,716.6872,004,147.13
Total non-current assets1,112,316,092.041,147,901,658.18
Total assets6,939,892,261.666,955,348,945.64
Current liabilities:  
Short-term loans37,376,419.4736,873,798.71
Financial liabilities held for trading  
Derivative financial liabilities  
Notes payable  
Accounts payable257,728,208.44287,672,496.07
Advance from customers70,305.0096,750.00
Contract liabilities1,662,214,399.491,806,791,270.47
Employee benefits payable21,149,184.7877,703,338.35
Taxes payable50,021,191.0245,232,724.27
Other payables52,607,066.4254,407,824.55
Thereof: Interest payable0.000.00
Dividend payable4,900,000.004,900,000.00
Liabilities held for sale  
Non-current liabilities due within one year4,287,856.323,296,253.38
Other current liabilities129,593,087.56126,947,921.74
Total current liabilities2,215,047,718.502,439,022,377.54
Non-current liabilities:  
Long-term loans  
Bonds payable451,142,918.03447,585,593.01
Thereof: Preferred stock  
Perpetual debt  
Lease liabilities324,557.16752,611.54
Long-term payables  
Long-term employee benefits payable  
Estimated liabilities7,625,730.559,906,258.47
Deferred income11,419,000.001,340,000.00
Deferred income tax liability18,551,365.9317,190,937.90
Other non-current liabilities114,414,453.3988,916,685.57
Total non-current liabilities603,478,025.06565,692,086.49
Total Liabilities2,818,525,743.563,004,714,464.03
Shareholders' equity:  
Share capital1,022,560,873.001,022,559,197.00
Other equity instruments32,091,358.5832,093,192.04
Thereof: Preferred stock  
Perpetual debt  
Capital reserve346,044,203.19333,197,886.86
Minus: treasury shares41,777,510.2041,777,510.20
Other comprehensive income28,610,120.6128,344,422.67
Special reserve28,068,141.7727,453,042.66
Surplus reserve397,185,756.08397,185,756.08
General risk reserve  
Retained earnings2,141,436,547.281,991,376,325.85
Total equity attributable to shareholders of parent company3,954,219,490.313,790,432,312.96
Minority shareholder equity167,147,027.79160,202,168.65
Total shareholders' equity4,121,366,518.103,950,634,481.61
Total liabilities and shareholders' equity6,939,892,261.666,955,348,945.64

Legal representative: Deng Xijun Director of Finance: Sun Zhiqiang Prepared by: Wang Peihua

(2)Consolidated Income Statement
Unit: RMB


ItemCurrent periodLast period
1. Total revenue700,025,064.80661,556,066.08
Thereof : Operating revenue700,025,064.80661,556,066.08
2. Total cost527,634,039.96538,442,856.96
Thereof: Cost of sales421,565,298.88448,452,537.86
Taxes and surcharges8,347,845.144,519,845.54
Selling expenses30,019,128.0433,067,230.42
General and administrative expenses28,411,674.8124,010,192.48
Research and development expenses33,648,656.9728,161,575.45
Financial expenses5,641,436.12231,475.21
Thereof : Interest expenses4,914,894.913,315,708.11
Interest income463,228.933,488,426.46
Add: Other income5,411,503.7130,481,463.69
Investment income (loss is stated with “-”)10,149,482.64-10,438,879.79
Thereof: Investment income from associates and joint ventures4,653,079.54-11,058,454.75
Gain from the derecognition of the financial assets measured at amortized cost  
Exchange income (Loss is listed with “-”)  
Net exposure hedging gains ("-" for losses)  
Gains from changes in fair value (loss is stated with “-”)2,963,110.285,173,071.32
Credit impairment losses (loss is stated with “-”)-4,406,173.65-4,023,799.88
Asset impairment losses (loss is stated with “-”)-4,302,658.65-3,500,078.35
Gains from disposal of assets (loss is stated with “-”)157.57160.84
3. Operating profit (loss is stated with “-”)182,206,446.74140,805,146.95
Add: Non-operating income13,396.020.47
Less: Non-operating expenses12,847.5059,279.98
4. Total profit (loss is stated with “-”)182,206,995.26140,745,867.44
Less: Income tax expenses24,654,890.8218,568,651.77
5. Net profit (loss is stated with “-”)157,552,104.44122,177,215.67
(1) Classified by continuity of operations  
1)Net profit from continuing operations(loss is stated with “-”)157,552,104.44122,177,215.67
2)Net profit from discontinued operations(loss is stated with “-”)  
(2) Classified by ownership of the equity  
1)Attributable to shareholders of the Parent Company150,060,221.43105,613,101.50
2)Minority interests7,491,883.0116,564,114.17
6. Other comprehensive income, net of tax265,697.945,016,737.85
Other comprehensive income attributable to shareholders of the Parent Company, net of tax265,697.945,016,737.85
(1) Other comprehensive income items which will not be reclassified subsequently to profit or loss 5,211,263.44
1) Changes arising from re-measurement of defined benefit  
plan  
2) Other comprehensive income that will not be transferred subsequently to profit or loss under the equity method  
3) Changes in the fair value of the investment in other equity instruments 5,211,263.44
4)Changes in the fair value of the Company’s own credit risk  
5)Others  
(2) Other comprehensive income items which will be reclassified subsequently to profit or loss265,697.94-194,525.59
1) Other comprehensive income that will be transferred subsequently to profit or loss under the equity method265,697.94-194,525.59
2)Changes in the fair value of other debt investments  
3)Amount of financial assets reclassified and included in other comprehensive income  
4) Credit impairment reserves for other debt investment  
5) Cash flow hedging reserve  
6) Translation differences arising from translation of foreign currency financial statements  
7)Others  
Other comprehensive income attributable to minority shareholders, net of tax  
7. Total comprehensive income157,817,802.38127,193,953.52
Attributable to shareholders of the Parent Company150,325,919.37110,629,839.35
Minority interests7,491,883.0116,564,114.17
8. Earnings per share  
(1) Basic earnings per share0.14780.1038
(2) Diluted earnings per share0.14650.1038

Legal representative: Deng Xijun Director of Finance: Sun Zhiqiang Prepared by: Wang Peihua







(3)Consolidated Cash Flow Statement
Unit: RMB


ItemCurrent periodLast period
1. Cash flows from operating activities  
Cash received from sales of goods or rendering of services524,010,363.38510,985,323.62
Refund of taxes and surcharges 24,889,930.40
Other cash receipts relating to operating activities14,791,880.689,526,021.45
Sub-total of cash inflows from operating activities538,802,244.06545,401,275.47
Cash paid for goods and services286,903,029.85336,423,772.87
Cash paid to employees and paid on behalf of employees188,696,433.60180,222,032.08
Payments of taxes and surcharges79,036,007.2449,622,314.14
Other cash payments relating to operating activities24,630,330.8628,946,429.67
Sub-total of cash outflows from operating activities579,265,801.55595,214,548.76
Net cash flows from operating activities-40,463,557.49-49,813,273.29
2. Cash flows from investing activities  
Cash received from withdrawing investments3,108,780,121.391,017,788,000.00
Cash received from investment income21,912,076.366,255,768.14
Net cash received from disposal of fixed assets, intangible assets and other long term assets4,490.112,122.11
Net cash received from disposal of subsidiaries and other operating units  
Other cash receipts relating to investing activities460,000.00164,265.00
Sub-total of cash inflows from investing activities3,131,156,687.861,024,210,155.25
Cash paid to acquire fixed assets, intangible assets and other long-term assets17,795,204.7048,632,630.64
Cash paid to acquire investments2,289,240,000.00604,740,000.00
Net increase of mortgaged loans  
Net cash paid to acquire subsidiaries and other operating units  
Other cash payments relating to investing activities755,047.00342,828.50
Sub-total of cash outflows from investing activities2,307,790,251.70653,715,459.14
Net cash flows from investing activities823,366,436.16370,494,696.11
3. Cash flows from financing activities  
Cash received from capital contributions150,000.00100,000.00
Thereof: Cash received by subsidiaries from minority shareholders’ capital contributions150,000.00100,000.00
Cash received from borrowings16,950,000.0020,220,222.77
Other cash receipts from financing activities 200,000.00
Sub-total of cash inflows from financing activities17,100,000.0020,520,222.77
Cash repayments of borrowings13,950,000.0010,000,000.00
Distribution of dividends or profits and payments for interest expenses1,194,191.68809,131.65
Thereof: Cash payments for dividends or profit to minority shareholders by subsidiaries1,000,000.00612,500.00
Other cash payments relating to financing activities471,320.0092,236,928.27
Sub-total of cash outflows from financing activities15,615,511.68103,046,059.92
Net cash flows from financing activities1,484,488.32-82,525,837.15
4. Effect of foreign exchange rate changes on cash and cash equivalents291,161.80-7,797.34
5. Net increase in cash and cash equivalents784,678,528.79238,147,788.33
Add: Cash and cash equivalents at the beginning of period51,529,654.30330,325,705.08
6. Cash and cash equivalents at the end of period836,208,183.09568,473,493.41
(未完)
各版头条