Biggest changeAs of December 31, 2023 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Assets Cash and cash equivalents 804 81,384 1,682 275,054 11,269 — 370,193 Accounts receivable and contract assets, net — 97,187 — 2,006,358 — — 2,103,545 Long-term investments — — — — 101,481 — 101,481 Investment in subsidiaries and VIEs and VIEs' subsidiaries 2,269,730 — 12,913 — 2,256,571 (4,539,214 ) — Intercompany balances* 134,255 62,917 — 6,225 (203,397 ) — — Other assets 2,627 74,280 — 2,795,297 197,343 — 3,069,547 Total assets 2,407,416 315,768 14,595 5,082,934 2,363,267 (4,539,214 ) 5,644,766 Liabilities Tax payables — 24,249 1 519,951 24,618 — 568,819 Other liabilities 25,275 278,606 1,650 2,319,356 70,599 — 2,695,486 Total liabilities 25,275 302,855 1,651 2,839,307 95,217 — 3,264,305 Total net assets 2,382,141 12,913 12,944 2,243,627 2,268,050 (4,539,214 ) 2,380,461 * Intercompany balances resulted from regular transactions in the business operations of the entities, and no service fees were charged by Shanghai Kunjia. 12 As of December 31, 2022 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Assets Cash and cash equivalents 8,567 16,294 1,391 240,816 23,950 — 291,018 Accounts receivable and contract assets, net — 71,184 — 1,661,034 — — 1,732,218 Long-term investments — — — 90,497 — 90,497 Investment (Deficit) in subsidiaries and VIEs and VIEs' subsidiaries 1,087,634 — (357,417 ) — 1,158,282 (1,888,499 ) — Intercompany balances* 154,113 84,569 (1,300 ) (8,878 ) (228,504 ) — — Other assets 3,248 231,126 — 629,786 42,977 — 907,137 Total assets 1,253,562 403,173 (357,326 ) 2,522,758 1,087,202 (1,888,499 ) 3,020,870 Liabilities Tax payables — 286,705 — 345,908 212 632,825 Other payable related to the disposal of Shanghai Caiyin — 188,300 — — — — 188,300 Other liabilities 10,478 285,585 82 661,160 937 — 958,242 Total liabilities 10,478 760,590 82 1,007,068 1,149 — 1,779,367 Total net assets/(liabilities) 1,243,084 (357,417 ) (357,408 ) 1,515,690 1,086,053 (1,888,499 ) 1,241,503 * Intercompany balances resulted from regular transactions in the business operations of the entities, and no service fees were charged by Shanghai Kunjia. 13 For the year ended December 31, 2023 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 1,670,688 — 4,720,863 96,483 (1,021,161 ) 5,466,873 Total operating costs and expenses (4,546 ) (1,614,045 ) (45 ) (3,444,526 ) (92,402 ) 1,021,161 (4,134,403 ) (Loss)/Income from operations (4,546 ) 56,643 (45 ) 1,276,337 4,081 — 1,332,470 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 1,301,067 — 328,844 — 1,469,714 (3,099,625 ) — Net income 1,297,619 328,844 328,866 1,140,848 1,720,422 (3,519,023 ) 1,297,576 For the year ended December 31, 2022 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 972,029 — 2,979,683 44,100 (724,398 ) 3,271,414 Total operating costs and expenses (6,494 ) (919,825 ) (45 ) (1,798,121 ) (89,308 ) 724,398 (2,089,395 ) (Loss)/Income from operations (6,494 ) 52,204 (45 ) 1,181,562 (45,208 ) — 1,182,019 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 1,199,673 — 164,741 — 1,165,074 (2,529,488 ) — Net income 1,179,658 164,741 164,722 1,000,352 1,200,247 (2,529,488 ) 1,180,232 For the year ended December 31, 2021 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 680,790 — 1,571,104 65,092 (536,496 ) 1,780,490 Total operating costs and expenses (6,979 ) (696,592 ) — (1,102,656 ) (78,803 ) 536,496 (1,348,534 ) (Loss)/Income from operations (6,979 ) (15,802 ) — 468,448 (13,711 ) — 431,956 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 480,184 — 89,149 — 482,331 (1,051,664 ) — Net income 472,086 89,149 89,170 393,161 475,859 (1,051,664 ) 467,761 14 For the year ended December 31, 2023 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash provided by (used in) operating activities 144,310 139,602 291 327,764 (64,707 ) (157,672 ) 389,588 Net cash (used in) provided by investing activities — (74,100 ) (38,081 ) (49,526 ) 223,695 (167,838 ) (105,850 ) Net cash (used in) provided by financing activities (155,400 ) — 38,081 (244,000 ) (157,672 ) 325,510 (193,481 ) For the year ended December 31, 2022 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash (used in) provided by operating activities (21,917 ) 8,807 15,020 146,876 (15,194 ) — 133,592 Net cash used in investing activities — (7,265 ) — (9,466 ) (6,218 ) — (22,949 ) Net cash provided by (used in) financing activities 8,783 — (21,349 ) — — — (12,566 ) For the year ended December 31, 2021 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash (used in) provided by operating activities (12,317 ) 98,486 (534 ) 60,489 38,416 — 184,540 Net cash used in investing activities — (96,180 ) — (1,612 ) (28,430 ) — (126,222 ) Net cash provided by financing activities 3,296 — 4,056 — 2,586 — 9,938 Approvals Required from the PRC Authorities for Offering Securities to Foreign Investors We are required to complete filing or fulfill other requirements of the China Securities Regulatory Commission, or the CSRC within three business days after the closing of our future offerings, according to the Trial Administrative Measures (as defined below).
Biggest changeFor the year ended December 31, 2024 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 1,621,778 — 5,827,136 39,696 (1,687,578 ) 5,801,032 Total operating costs and expenses (3,736 ) (1,608,346 ) (26 ) (4,588,087 ) (40,400 ) 1,687,578 (4,553,017 ) (Loss)/Income from operations (3,736 ) 13,432 (26 ) 1,239,049 (704 ) — 1,248,015 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 1,060,219 — 22,309 — 1,095,954 (2,178,482 ) — Net income 1,056,478 22,309 22,302 1,073,652 1,229,209 (2,347,482 ) 1,056,468 For the year ended December 31, 2023 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 1,670,688 — 4,720,863 96,483 (1,021,161 ) 5,466,873 Total operating costs and expenses (4,546 ) (1,614,045 ) (45 ) (3,444,526 ) (92,402 ) 1,021,161 (4,134,403 ) (Loss)/Income from operations (4,546 ) 56,643 (45 ) 1,276,337 4,081 — 1,332,470 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 1,720,465 — 328,844 — 1,469,714 (3,519,023 ) — Net income 1,297,619 328,844 328,866 1,140,848 1,720,422 (3,519,023 ) 1,297,576 12 For the year ended December 31, 2022 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net revenue — 972,029 — 2,979,683 44,100 (724,398 ) 3,271,414 Total operating costs and expenses (6,494 ) (919,825 ) (45 ) (1,798,121 ) (89,308 ) 724,398 (2,089,395 ) (Loss)/Income from operations (6,494 ) 52,204 (45 ) 1,181,562 (45,208 ) — 1,182,019 Equity in earnings of subsidiaries and VIEs and VIEs' subsidiaries 1,199,673 — 164,741 — 1,165,074 (2,529,488 ) — Net income 1,179,658 164,741 164,722 1,000,352 1,200,247 (2,529,488 ) 1,180,232 For the year ended December 31, 2024 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash provided by (used in) operating activities 300,515 (169,333 ) (7 ) 1,624,602 (27,553 ) (302,736 ) 1,425,488 Net cash (used in) provided by investing activities — (61,774 ) (1,561 ) (943,632 ) 304,398 (80,951 ) (783,520 ) Net cash (used in) provided by financing activities (301,006 ) 152,727 — (288,500 ) (279,595 ) 383,687 (332,687 ) For the year ended December 31, 2023 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash provided by (used in) operating activities 144,310 139,602 291 327,764 (64,707 ) (157,672 ) 389,588 Net cash (used in) provided by investing activities — (74,100 ) (38,081 ) (49,526 ) 223,695 (167,838 ) (105,850 ) Net cash (used in) provided by financing activities (155,400 ) — 38,081 (244,000 ) (157,672 ) 325,510 (193,481 ) For the year ended December 31, 2022 Parent Consolidated VIE and its subsidiaries Shanghai Kunjia (WFOE) Other subsidiaries inside mainland China Subsidiaries outside mainland China Eliminations Consolidated total (RMB in thousands) Net cash (used in) provided by operating activities (21,917 ) 8,807 15,020 146,876 (15,194 ) — 133,592 Net cash used in investing activities — (7,265 ) — (9,466 ) (6,218 ) — (22,949 ) Net cash provided by (used in) financing activities 8,783 — (21,349 ) — — — (12,566 ) Approvals Required from the PRC Authorities for Offering Securities to Foreign Investors We are required to complete filing or fulfill other requirements of the China Securities Regulatory Commission, or the CSRC within three business days after the closing of our future offerings, according to the Trial Administrative Measures (as defined below).