Biggest changeSelected Condensed Consolidating Schedule of Financial Position As of June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Cash and cash equivalents 11,732 123,276 58,647 604 - 194,259 Restricted cash - 118,796 - - - 118,796 Inter-group balance due from VIEs and subsidiaries 77 20,000 46,029 - (66,106 ) - Investments in subsidiaries 248,459 - - - (248,459 ) - Other assets - 91,869 59,012 - - 150,881 Total assets 260,268 353,941 163,688 604 (314,565 ) 463,936 Inter-group balance due to VIEs and subsidiaries - 46,008 20,000 21 (66,029 ) - Inter-group balance due to parent - - - 77 (77 ) - Other liabilities 217 181,959 21,709 - - 203,885 Total liabilities 217 227,967 41,709 98 (66,106 ) 203,885 Total equity 260,051 125,974 121,979 506 (248,459 ) 260,051 Less: Non-controlling interests - - - - - - Total Puyi Inc.’s equity 260,051 125,974 121,979 506 (248,459 ) 260,051 3 As of June 30, 2021 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Cash and cash equivalents 12,770 126,653 120,422 748 - 260,593 Restricted cash - 72,189 - - - 72,189 Inter-group balance due from VIEs and subsidiaries - 44,400 40,150 - (84,550 ) - Investments in subsidiaries 307,741 - - - (307,741 ) - Other assets - 86,310 48,811 - - 135,121 Total assets 320,511 329,552 209,383 748 (392,291 ) 467,903 Inter-group balance due to VIEs and subsidiaries - 40,129 44,400 21 (84,550 ) - Other liabilities 210 129,836 17,556 61 (61 ) 147,602 Total liabilities 210 169,965 61,956 82 (84,611 ) 147,602 Total equity 320,301 159,587 147,427 666 (307,680 ) 320,301 Less: Non-controlling interests - - - - - - Total Puyi Inc.’s equity 320,301 159,587 147,427 666 (307,680 ) 320,301 Selected Condensed Consolidating Schedule of Results of Operations For the fiscal year ended June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 159,181 46,841 - (17,281 ) 188,741 Cost of revenues - (45,535 ) (5,104 ) - 16,805 (33,834 ) Operating expenses (1,610 ) (153,695 ) (74,998 ) (159 ) 1,452 (229,010 ) Loss from operations (1,610 ) (40,049 ) (33,261 ) (159 ) 976 (74,103 ) Other income, net 227 4,784 8,476 - (976 ) 12,511 Share of loss from subsidiaries (59,220 ) - - - 59,220 - Loss before income taxes (60,603 ) (35,265 ) (24,785 ) (159 ) 59,220 (61,592 ) Income tax (expense) benefit (64 ) 1,652 (663 ) - - 925 Net loss (60,667 ) (33,613 ) (25,448 ) (159 ) 59,220 (60,667 ) Less: net loss attributable to non-controlling interests - - - - - - Net loss attributable to Puyi Inc.’s shareholders (60,667 ) (33,613 ) (25,448 ) (159 ) 59,220 (60,667 ) For the fiscal year ended June 30, 2021 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 193,013 37,954 - (39,767 ) 191,200 Cost of revenues - (69,985 ) (13,825 ) - 39,767 (44,043 ) Operating expenses (1,369 ) (184,600 ) (35,726 ) (108 ) 1,464 (220,339 ) Loss from operations (1,369 ) (61,572 ) (11,597 ) (108 ) 1,464 (73,182 ) Other income, net 68 7,828 11,076 - (1,464 ) 17,508 Share of loss from subsidiaries (45,067 ) - - - 45,067 - Loss before income taxes (46,368 ) (53,744 ) (521 ) (108 ) 45,067 (55,674 ) Income tax (expense) benefit (2 ) 12,017 (2,407 ) - - 9,608 Net loss (46,370 ) (41,727 ) (2,928 ) (108 ) 45,067 (46,066 ) Less: net income attributable to non-controlling interests - 304 - - - 304 Net loss attributable to Puyi Inc.’s shareholders (46,370 ) (42,031 ) (2,928 ) (108 ) 45,067 (46,370 ) For the fiscal year ended June 30, 2020 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 179,256 12,970 - (62,743 ) 129,483 Cost of revenues - (35,705 ) (58,797 ) - 62,743 (31,759 ) Operating expenses (1,286 ) (137,820 ) (13,828 ) 1,686 - (151,248 ) Income (loss) from operations (1,286 ) 5,731 (59,655 ) 1,686 - (53,524 ) Other income, net 188 13,026 3,703 662 - 17,579 Share of loss from subsidiaries (31,805 ) - - - 31,805 - Income (loss) before income taxes (32,903 ) 18,757 (55,952 ) 2,348 31,805 (35,945 ) Income tax (expense) benefit - (5,990 ) 8,384 - - 2,394 Net income (loss) (32,903 ) 12,767 (47,568 ) 2,348 31,805 (33,551 ) Less: net loss attributable to non-controlling interests - (648 ) - - - (648 ) Net income (loss) attributable to Puyi Inc.’s shareholders (32,903 ) 13,415 (47,568 ) 2,348 31,805 (32,903 ) 4 Selected Condensed Consolidating Schedule of Cash Flows For the fiscal year ended June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (1,455 ) 52,727 (60,676 ) (144 ) - (9,548 ) Net cash used in investing activities - (9,497 ) (1,099 ) - - (10,596 ) Net cash provided by (used in) financing activities - - - - - - Net increase (decrease) in cash and cash equivalents, and restricted cash (1,455 ) 43,230 (61,775 ) (144 ) - (20,144 ) Cash and cash equivalents, and restricted cash at the beginning of year 12,770 198,842 120,422 748 - 332,782 Effect of exchange rate changes on cash and cash equivalents 417 - - - - 417 Cash and cash equivalents, and restricted cash at the end of year 11,732 242,072 58,647 604 - 313,055 For the fiscal year ended June 30, 2021 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (1,239 ) 11,169 (12,708 ) (47 ) - (2,825 ) Net cash provided by (used in) investing activities - 54,489 (6,499 ) - - 47,990 Net cash provided by (used in) financing activities - - - - - - Net increase (decrease) in cash and cash equivalents, and restricted cash (1,239 ) 65,658 (19,207 ) (47 ) - 45,165 Cash and cash equivalents, and restricted cash at the beginning of year 15,286 133,184 139,629 795 - 288,894 Effect of exchange rate changes on cash and cash equivalents (1,277 ) - - - - (1,277 ) Cash and cash equivalents, and restricted cash at the end of year 12,770 198,842 120,422 748 - 332,782 For the fiscal year ended June 30, 2020 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (1,206 ) (32,961 ) (56,929 ) 2,347 - (88,749 ) Net cash provided by (used in) investing activities - (53,534 ) 453 (56,694 ) 56,694 (53,081 ) Net cash provided by financing activities - - 56,694 - (56,694 ) - Net increase (decrease) in cash and cash equivalents, and restricted cash (1,206 ) (86,495 ) 218 (54,347 ) - (141,830 ) Cash and cash equivalents, and restricted cash at the beginning of year 16,036 219,679 139,411 55,142 - 430,268 Effect of exchange rate changes on cash and cash equivalents 456 - - - - 456 Cash and cash equivalents, and restricted cash at the end of year 15,286 133,184 139,629 795 - 288,894 5 Summary of Risk Factors Below please find a summary of the principal risks we, our subsidiaries and the consolidated VIEs, face.
Biggest changeSelected Condensed Consolidating Schedule of Balance Sheets As of June 30, 2023 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Cash and cash equivalents 2,605 63,527 97,610 728 - 164,470 Restricted cash - 8,258 - - - 8,258 Inter-group balance due from VIEs and subsidiaries 809 52,080 49,160 - (102,049 ) - Investments in subsidiaries 213,620 - - - (213,620 ) - Other assets - 68,310 30,424 71 - 98,805 Total assets 217,034 192,175 177,194 799 (315,669 ) 271,533 Inter-group balance due to VIEs and subsidiaries - 49,180 52,040 21 (101,241 ) - Inter-group balance due to parent - - - 793 (793 ) - Other liabilities - 40,062 14,437 - - 54,499 Total liabilities - 89,242 66,477 814 (102,034 ) 54,499 Total equity 217,034 102,933 110,717 (15 ) (213,635 ) 217,034 3 As of June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Cash and cash equivalents 11,732 123,276 58,647 604 - 194,259 Restricted cash - 118,796 - - - 118,796 Inter-group balance due from VIEs and subsidiaries 77 20,000 46,029 - (66,106 ) - Investments in subsidiaries 248,459 - - - (248,459 ) - Other assets - 91,869 59,012 - - 150,881 Total assets 260,268 353,941 163,688 604 (314,565 ) 463,936 Inter-group balance due to VIEs and subsidiaries - 46,008 20,000 21 (66,029 ) - Inter-group balance due to parent - - - 77 (77 ) - Other liabilities 217 181,959 21,709 - - 203,885 Total liabilities 217 227,967 41,709 98 (66,106 ) 203,885 Total equity 260,051 125,974 121,979 506 (248,459 ) 260,051 Selected Condensed Consolidating Schedule of Results of Operations For the fiscal year ended June 30, 2023 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 87,728 40,582 705 (14,575 ) 114,440 Cost of revenues - (20,979 ) (7,765 ) - 12,608 (16,136 ) Operating expenses (2,084 ) (105,641 ) (51,054 ) (1,233 ) 2,904 (157,108 ) Loss from operations (2,084 ) (38,892 ) (18,237 ) (528 ) 937 (58,804 ) Other income, net 286 19,158 5,295 10 (937 ) 23,812 Share of loss from subsidiaries (41,771 ) - - - 41,771 - Loss before income taxes (43,569 ) (19,734 ) (12,942 ) (518 ) 41,771 (34,992 ) Income tax expense (8 ) (3,307 ) (5,270 ) - - (8,585 ) Net loss (43,577 ) (23,041 ) (18,212 ) (518 ) 41,771 (43,577 ) For the fiscal year ended June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 159,181 46,841 - (17,281 ) 188,741 Cost of revenues - (45,535 ) (5,104 ) - 16,805 (33,834 ) Operating expenses (1,610 ) (153,695 ) (74,998 ) (159 ) 1,452 (229,010 ) Loss from operations (1,610 ) (40,049 ) (33,261 ) (159 ) 976 (74,103 ) Other income, net 227 4,784 8,476 - (976 ) 12,511 Share of loss from subsidiaries (59,220 ) - - - 59,220 - Loss before income taxes (60,603 ) (35,265 ) (24,785 ) (159 ) 59,220 (61,592 ) Income tax (expense) benefit (64 ) 1,652 (663 ) - - 925 Net loss (60,667 ) (33,613 ) (25,448 ) (159 ) 59,220 (60,667 ) For the fiscal year ended June 30, 2021 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Revenues - 193,013 37,954 - (39,767 ) 191,200 Cost of revenues - (69,985 ) (13,825 ) - 39,767 (44,043 ) Operating expenses (1,369 ) (184,600 ) (35,726 ) (108 ) 1,464 (220,339 ) Loss from operations (1,369 ) (61,572 ) (11,597 ) (108 ) 1,464 (73,182 ) Other income, net 68 7,828 11,076 - (1,464 ) 17,508 Share of loss from subsidiaries (45,067 ) - - - 45,067 - Loss before income taxes (46,368 ) (53,744 ) (521 ) (108 ) 45,067 (55,674 ) Income tax (expense) benefit (2 ) 12,017 (2,407 ) - - 9,608 Net loss (46,370 ) (41,727 ) (2,928 ) (108 ) 45,067 (46,066 ) Less: net income attributable to non-controlling interests - 304 - - - 304 Net loss attributable to Puyi Inc.’s shareholders (46,370 ) (42,031 ) (2,928 ) (108 ) 45,067 (46,370 ) 4 Selected Condensed Consolidating Schedule of Cash Flows For the fiscal year ended June 30, 2023 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (2,735 ) (165,366 ) 32,076 124 - (135,901 ) Net cash used in investing activities (6,952 ) (4,921 ) (65 ) (6,952 ) 13,904 (4,986 ) Net cash provided by financing activities - - 6,952 6,952 (13,904 ) - Net increase (decrease) in cash and cash equivalents, and restricted cash (9,687 ) (170,287 ) 38,963 124 - (140,887 ) Cash and cash equivalents, and restricted cash at the beginning of year 11,732 242,072 58,647 604 - 313,055 Effect of exchange rate changes on cash and cash equivalents 560 - - - - 560 Cash and cash equivalents, and restricted cash at the end of year 2,605 71,785 97,610 728 - 172,728 For the fiscal year ended June 30, 2022 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (1,455 ) 52,727 (60,676 ) (144 ) - (9,548 ) Net cash used in investing activities - (9,497 ) (1,099 ) - - (10,596 ) Net cash provided by (used in) financing activities - - - - - - Net increase (decrease) in cash and cash equivalents, and restricted cash (1,455 ) 43,230 (61,775 ) (144 ) - (20,144 ) Cash and cash equivalents, and restricted cash at the beginning of year 12,770 198,842 120,422 748 - 332,782 Effect of exchange rate changes on cash and cash equivalents 417 - - - - 417 Cash and cash equivalents, and restricted cash at the end of year 11,732 242,072 58,647 604 - 313,055 For the fiscal year ended June 30, 2021 Parent VIEs WFOEs Other subsidiaries Eliminating adjustments Consolidated totals Net cash provided by (used in) operating activities (1,239 ) 11,169 (12,708 ) (47 ) - (2,825 ) Net cash provided by (used in) investing activities - 54,489 (6,499 ) - - 47,990 Net cash provided by (used in) financing activities - - - - - - Net increase (decrease) in cash and cash equivalents, and restricted cash (1,239 ) 65,658 (19,207 ) (47 ) - 45,165 Cash and cash equivalents, and restricted cash at the beginning of year 15,286 133,184 139,629 795 - 288,894 Effect of exchange rate changes on cash and cash equivalents (1,277 ) - - - - (1,277 ) Cash and cash equivalents, and restricted cash at the end of year 12,770 198,842 120,422 748 - 332,782 5 Summary of Risk Factors Below please find a summary of the principal risks we, our subsidiaries and the VIEs face.