Taxation.” Financial Schedules Related to the Group VIEs The tables set forth below the condensed consolidated schedule depicting the results of operations, the financial position and cash flows that disclose the financial information for Qudian Inc., or the Parent Company, the financial information for the subsidiaries of the Parent Company that are not the Group VIEs, the financial information for the Group VIEs, the eliminating adjustments between our Company and the Group VIEs and the consolidated results. 6 Table of Contents Condensed Consolidated Schedule of Results of Operation For the year ended December 31, 2021 2022 2023 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Third-party revenues — 550,886 1,591,171 (488,014) 1,654,043 — 276 577,217 — 577,493 — 105,226 47,771 (26,659) 126,338 Intra-Group revenues (1) — 648 9,541 (10,189) — — 128 785 (913) — — — — — — Total revenues — 551,534 1,600,712 (498,203) 1,654,043 — 404 578,002 (913) 577,493 — 105,226 47,771 (26,659) 126,338 Third-party costs and expenses (45,318) (99,247) (947,955) 81,878 (1,010,642) (50,254) (7,346) (966,669) 23,834 (1,000,435) (24,006) (285,797) (204,295) 28,836 (485,262) Intra-Group costs and expenses (1) — (490,060) (648) 490,708 — — (913) — 913 — — (3,131) (1) 3,132 — Total costs and expenses (45,318) (589,307) (948,603) 572,586 (1,010,642) (50,254) (8,259) (966,669) 24,747 (1,000,435) (24,006) (288,928) (204,296) 31,968 (485,262) Operating gain/(loss) (45,318) (37,773) 652,109 74,383 643,401 (50,254) (7,855) (388,667) 23,834 (422,942) (24,006) (183,702) (156,525) 5,309 (358,924) Income (loss) from non-operations (5,128) (194,327) 216,364 (74,383) (57,474) 8,834 (91,174) 167,065 (23,835) 60,890 132,769 (57,035) 327,633 (5,309) 398,058 Share of loss in subsidiaries (292,444) — — 292,444 — (121,865) — — 121,865 — (244,412) — — 244,412 — Contractual interests in VIEs and VIEs’ subsidiaries (3) 931,964 — — (931,964) — (198,679) — — 198,679 — 174,783 — — (174,783) — Net income/(loss) 589,074 (232,100) 868,473 (639,520) 585,927 (361,964) (99,029) (221,602) 320,543 (362,052) 39,134 (240,737) 171,108 69,629 39,134 7 Table of Contents Condensed Consolidated Schedule of Balance Sheets For the year ended December 31, 2021 2022 2023 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Cash and cash equivalents 558,272 123,342 1,383,881 — 2,065,495 559,373 230,325 2,696,678 — 3,486,376 413,318 1,942,756 4,851,270 — 7,207,344 Restricted cash — 158,332 19,593 — 177,925 — 10,479 75,893 — 86,372 — 55,795 3,640 — 59,435 Total current assets 758,510 1,909,229 9,787,359 (237,009) 12,218,089 777,311 266,947 10,077,616 (63,348) 11,058,526 492,127 2,981,889 6,682,050 3,880 10,159,946 Investments in subsidiaries (2) 10,850,691 — — (10,850,691) — 10,406,137 — — (10,406,137) — 10,520,531 — — (10,520,531) — Total non-current assets — 105,027 1,744,115 23,895 1,873,037 — 44,263 1,619,592 24,054 1,687,909 — 2,136,690 365,558 (179,998) 2,322,250 Amounts due from Qudian Inc. — — 4,330 (4,330) — — — 3,880 (3,880) — — — 3,880 (3,880) — Amounts due from subsidiaries 1,569,605 — 1,975,679 (3,545,284) — 797,287 — 105,833 (903,120) — 687,538 — 1,112,061 (1,799,599) — Amounts due from VIEs and VIEs’ subsidiaries 25,631 889,898 — (915,529) — 70,882 11,364 — (82,246) — — 344,028 — (344,028) — Amounts due from group companies 1,595,236 889,898 1,980,009 (4,465,143) — 868,169 11,364 109,713 (989,246) — 687,538 344,028 1,115,941 (2,147,507) — Total assets 13,204,437 2,904,154 13,511,483 (15,528,948) 14,091,126 12,051,617 322,574 11,806,921 (11,434,677) 12,746,435 11,700,196 5,462,607 8,163,549 (12,844,156) 12,482,196 Total current liabilities 2,021 128,276 423,523 (60,303) 493,517 5,024 55,158 584,278 (59,530) 584,930 8,365 559,248 130,226 56,647 754,486 Total non-current liabilities 681,401 — 592,668 (200,000) 1,074,069 — 10 118,783 — 118,793 — 39,720 39 — 39,759 Amounts due to Qudian Inc. — 1,569,605 25,631 (1,595,236) — — 797,287 70,882 (868,169) — — 687,538 — (687,538) — Amounts due to subsidiaries — — 889,898 (889,898) — — — 11,364 (11,364) — — — 344,028 (344,028) — Amounts due to VIEs and VIEs’ subsidiaries 4,330 1,975,679 — (1,980,009) — 3,880 105,833 — (109,713) — 3,880 1,112,061 — (1,115,941) — Amounts due to group companies 4,330 3,545,284 915,529 (4,465,143) — 3,880 903,120 82,246 (989,246) — 3,880 1,799,599 344,028 (2,147,507) — Total liabilities 687,752 3,673,560 1,931,720 (4,725,446) 1,567,586 8,904 958,288 785,307 (1,048,776) 703,723 12,245 2,398,567 474,293 (2,090,860) 794,245 8 Table of Contents Condensed Consolidated Schedule of C as h Flows For the year ended December 31, 2021 2022 2023 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Cash flows generated from/(used in) operating activities (11,537) 1,003,060 747,408 (816,866) 922,065 44,844 172,649 (329,949) 373,327 260,871 256,324 (862,595) 1,132,978 (174,687) 352,020 Cash flows (used in)/generated from investing activities (132,143) (927,961) 645,957 167,567 (246,580) 908,576 1,240,565 489,499 (753,811) 1,884,829 29,181 2,685,750 1,449,584 (269,071) 3,895,444 Cash flows generated from/(used in) financing activities (127,088) (108,221) (571,156) 722,273 (84,192) (834,991) (701,934) 575,110 126,824 (834,991) (420,660) (180,631) (111,291) 146,610 (565,972) Effect of exchange rate changes on cash, cash equivalents and restricted cash 15,864 35,984 291 (72,974) (20,835) (117,328) (91,304) (26,408) 253,660 18,620 (10,900) (44,692) (229,017) 297,148 12,539 Net increase/(decrease) in cash, cash equivalents and restricted cash (254,904) 2,862 822,500 — 570,458 1,101 619,976 708,252 — 1,329,329 (146,055) 1,597,832 2,242,254 — 3,694,031 (1) Represents the intra-group transaction charge under a series of commercial agreements among our subsidiaries, the Group VIEs and subsidiaries of the Group VIEs.
Taxation.” Financial Schedules Related to the Group VIEs The tables set forth below the condensed consolidated schedule depicting the results of operations, the financial position and cash flows that disclose the financial information for Qudian Inc., or the Parent Company, the financial information for the subsidiaries of the Parent Company that are not the Group VIEs, the financial information for the Group VIEs, the eliminating adjustments between our Company and the Group VIEs and the consolidated results. 6 Table of Contents Condensed Consolidated Schedule of Results of Operation For the year ended December 31, 2022 2023 2024 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Third-party revenues — 276 577,217 — 577,493 — 105,226 47,771 (26,659) 126,338 — 216,428 — — 216,428 Intra-Group revenues (1) — 128 785 (913) — — — — — — — — — — — Total revenues — 404 578,002 (913) 577,493 — 105,226 47,771 (26,659) 126,338 — 216,428 — — 216,428 Third-party costs and expenses (50,254) (7,346) (966,669) 23,834 (1,000,435) (24,006) (285,797) (204,295) 28,836 (485,262) (43,039) (467,191) (33,948) 2,258 (541,920) Intra-Group costs and expenses (1) — (913) — 913 — — (3,131) (1) 3,132 — — — — — — Other operating incomes/(expenses) — 4,327 89,114 — 93,441 — 930 26,932 53 27,915 — 384,566 (367,222) — 17,344 Total costs and expenses (50,254) (3,932) (877,555) 24,747 (906,994) (24,006) (287,998) (177,364) 32,021 (457,347) (43,039) (82,625) (401,170) 2,258 (524,576) Operating gain/(loss) (50,254) (3,528) (299,553) 23,834 (329,501) (24,006) (182,772) (129,593) 5,362 (331,009) (43,039) 133,803 (401,170) 2,258 (308,148) Income/(loss) from non-operations 8,834 (95,501) 77,951 (23,835) (32,551) 132,769 (57,965) 300,701 (5,362) 370,143 234,930 212,431 (47,482) — 399,879 Share of gain/(loss) in subsidiaries (121,865) — — 121,865 — (244,412) — — 244,412 — 346,234 — — (346,234) — Contractual interests in VIEs and VIEs’ subsidiaries (3) (198,679) — — 198,679 — 174,783 — — (174,783) — (446,394) — — 446,394 — Net income/(loss) (361,964) (99,029) (221,602) 320,543 (362,052) 39,134 (240,737) 171,108 69,629 39,134 91,731 346,234 (448,652) 102,418 91,731 7 Table of Contents Condensed Consolidated Schedule of Balance Sheets For the year ended December 31, 2022 2023 2024 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Cash and cash equivalents 559,373 230,325 2,696,678 — 3,486,376 413,318 1,942,756 4,851,270 — 7,207,344 305,194 1,770,124 2,187,994 — 4,263,312 Restricted cash — 10,479 75,893 — 86,372 — 55,795 3,640 — 59,435 — 38,187 743,000 — 781,187 Total current assets 777,311 266,947 10,077,616 (63,348) 11,058,526 492,127 2,981,889 6,682,050 3,880 10,159,946 1,383,409 4,658,544 4,093,690 3,879 10,139,522 Investments in subsidiaries (2) 10,406,137 — — (10,406,137) — 10,520,531 — — (10,520,531) — 10,211,097 — — (10,211,097) — Total non-current assets — 44,263 1,619,592 24,054 1,687,909 — 2,136,690 365,558 (179,998) 2,322,250 — 2,200,737 2,623,968 (2,500,000) 2,324,705 Amounts due from Qudian Inc. — — 3,880 (3,880) — — — 3,880 (3,880) — — — 3,880 (3,880) — Amounts due from subsidiaries 797,287 — 105,833 (903,120) — 687,538 — 1,112,061 (1,799,599) — 440,260 — 488,678 (928,938) — Amounts due from VIEs and VIEs’ subsidiaries 70,882 11,364 — (82,246) — — 344,028 — (344,028) — — 7,116 — (7,116) — Amounts due from group companies 868,169 11,364 109,713 (989,246) — 687,538 344,028 1,115,941 (2,147,507) — 440,260 7,116 492,558 (939,934) — Total assets 12,051,617 322,574 11,806,921 (11,434,677) 12,746,435 11,700,196 5,462,607 8,163,549 (12,844,156) 12,482,196 12,034,766 6,866,397 7,210,216 (13,647,152) 12,464,227 Total current liabilities 5,024 55,158 584,278 (59,530) 584,930 8,365 559,248 130,226 56,647 754,486 739,456 372,724 1,190 10,722 1,124,092 Total non-current liabilities — 10 118,783 — 118,793 — 39,720 39 — 39,759 — 48,706 — — 48,706 Amounts due to Qudian Inc. — 797,287 70,882 (868,169) — — 687,538 — (687,538) — — 440,260 — (440,260) — Amounts due to subsidiaries — — 11,364 (11,364) — — — 344,028 (344,028) — — — 7,116 (7,116) — Amounts due to VIEs and VIEs’ subsidiaries 3,880 105,833 — (109,713) — 3,880 1,112,061 — (1,115,941) — 3,880 488,678 — (492,558) — Amounts due to group companies 3,880 903,120 82,246 (989,246) — 3,880 1,799,599 344,028 (2,147,507) — 3,880 928,938 7,116 (939,934) — Total liabilities 8,904 958,288 785,307 (1,048,776) 703,723 12,245 2,398,567 474,293 (2,090,860) 794,245 743,336 1,350,368 8,306 (929,212) 1,172,798 8 Table of Contents Condensed Consolidated Schedule of C as h Flows For the year ended December 31, 2022 2023 2024 Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated Parent Company Subsidiaries of Parent Company Group VIEs Elimination Consolidated (RMB in thousands) (RMB in thousands) (RMB in thousands) Cash flows generated from/(used in) operating activities 44,844 172,649 (329,949) 373,327 260,871 256,324 (862,595) 1,132,978 (174,687) 352,020 191,117 936,222 (1,349,176) 110,837 (111,000) Cash flows (used in)/generated from investing activities 908,576 1,240,565 489,499 (753,811) 1,884,829 29,181 2,685,750 1,449,584 (269,071) 3,895,444 (523,284) (1,128,141) (561,586) (131,356) (2,344,367) Cash flows generated from/(used in) financing activities (834,991) (701,934) 575,110 126,824 (834,991) (420,660) (180,631) (111,291) 146,610 (565,972) 186,844 208,955 (156,112) (52,843) 186,844 Effect of exchange rate changes on cash, cash equivalents and restricted cash (117,328) (91,304) (26,408) 253,660 18,620 (10,900) (44,692) (229,017) 297,148 12,539 37,199 (207,275) 142,957 73,362 46,243 Net increase/(decrease) in cash, cash equivalents and restricted cash 1,101 619,976 708,252 — 1,329,329 (146,055) 1,597,832 2,242,254 — 3,694,031 (108,124) (190,239) (1,923,917) — (2,222,280) (1) Represents the intra-group transaction charge under a series of commercial agreements among our subsidiaries, the Group VIEs and subsidiaries of the Group VIEs.