Biggest changeRisk Factors — Risks Relating to Our Corporate Structure.” 20 Table of Contents VIE Consolidation Schedule The following tables present the Company’s condensed consolidating schedule depicting the consolidated statements of comprehensive income (loss) for the fiscal years ended December 31, 2022, 2023 and 2024 of the Company, its subsidiaries, the VIE, and the corresponding eliminating adjustments separately. Year Ended December 31, 2024 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 268,055,926 4,236 — 268,060,162 Cost and expenses: Cost of revenues 146,109 126,649,100 — — 126,795,209 Operating expenses 6,750,893 176,165,735 1,567,412 — 184,484,040 Total cost and expenses 6,897,002 302,814,835 1,567,412 — 311,279,249 Other operating income, net — 174,931 — — 174,931 Loss from operations (6,897,002) (34,583,978) (1,563,176) — (43,044,156) Other income 33,082 949,333 331 — 982,746 Investment loss (29,233,857) (438,153) (6,465,269) 35,699,126 (1) (438,153) Loss before income taxes (36,097,777) (34,072,798) (8,028,114) 35,699,126 (42,499,563) Income tax benefit — (6,401,691) — — (6,401,691) Net loss (36,097,777) (27,671,107) (8,028,114) 35,699,126 (36,097,872) Net loss attributable to non-controlling interests — (6,465,269) (95) 6,465,269 (1) (95) Net loss attributable to ATA Creativity Global (36,097,777) (21,205,838) (8,028,019) 29,233,857 (36,097,777) Year Ended December 31, 2023 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 221,618,968 — — 221,618,968 Cost and expenses: Cost of revenues 74,827 106,886,932 — — 106,961,759 Operating expenses 5,141,980 150,202,984 839,014 — 156,183,978 Total cost and expenses 5,216,807 257,089,916 839,014 — 263,145,737 Other operating income, net — 30,865 — — 30,865 Loss from operations (5,216,807) (35,440,083) (839,014) — (41,495,904) Other income 25,797 947,489 368 — 973,654 Investment loss (28,469,235) — (6,776,600) 35,245,835 (1) — Loss before income taxes (33,660,245) (34,492,594) (7,615,246) 35,245,835 (40,522,250) Income tax benefit — (6,811,709) — — (6,811,709) Net loss (33,660,245) (27,680,885) (7,615,246) 35,245,835 (33,710,541) Net loss attributable to non-controlling interests — (6,825,164) (1,732) 6,776,600 (1) (50,296) Net loss attributable to ATA Creativity Global (33,660,245) (20,855,721) (7,613,514) 28,469,235 (33,660,245) 21 Table of Contents Year Ended December 31, 2022 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 206,820,874 — — 206,820,874 Cost and expenses: Cost of revenues 88,930 104,226,926 — — 104,315,856 Operating expenses 6,175,519 152,050,480 882,098 — 159,108,097 Total cost and expenses 6,264,449 256,277,406 882,098 — 263,423,953 Other operating income, net — 16,515 — — 16,515 Loss from operations (6,264,449) (49,440,017) (882,098) — (56,586,564) Other income 6,857 754,982 483 — 762,322 Investment loss (41,635,317) — (6,942,500) 48,577,817 (1) — Gain on deconsolidation of subsidiaries and others, net — 1,308,627 — — 1,308,627 Loss before income taxes (47,892,909) (47,376,408) (7,824,115) 48,577,817 (54,515,615) Income tax benefit — (5,921,384) — — (5,921,384) Net loss (47,892,909) (41,455,024) (7,824,115) 48,577,817 (48,594,231) Net loss attributable to non-controlling interests — (7,636,896) (6,926) 6,942,500 (1) (701,322) Net loss attributable to ATA Creativity Global (47,892,909) (33,818,128) (7,817,189) 41,635,317 (47,892,909) (1) To eliminate the investment income or loss recognized in the Company derived from earnings or losses picked up from its subsidiaries and the VIE, as well as the investment loss recorded in the VIE with the net loss attributable to the VIE as non-controlling interests recorded in the subsidiaries of the Company. 22 Table of Contents The following tables present the Company’s condensed consolidating schedule depicting the consolidated balance sheets as of December 31, 2023 and 2024 of the Company, its subsidiaries, the VIE and corresponding eliminating adjustments separately. December 31, 2024 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 4,608,462 31,554,745 360,788 — 36,523,995 Accounts receivable, net — 2,712,845 — — 2,712,845 Prepaid expenses and other current assets 4,336 27,398,498 — — 27,402,834 Inter-company receivables — 66,217,253 (1) — (66,217,253) (1) — Amounts due from nominee shareholders for the VIE — 50,000,000 (2) — (50,000,000) (2) — Total current assets 4,612,798 177,883,341 360,788 (116,217,253) 66,639,674 Non-current assets: Other non-current assets — 155,988,099 10,000 — 155,998,099 Goodwill — 196,289,492 — — 196,289,492 Long-term investments 78,329,251 38,000,000 42,537,827 (120,867,078) (3) 38,000,000 Total non-current assets 78,329,251 390,277,591 42,547,827 (120,867,078) 390,287,591 Total assets 82,942,049 568,160,932 42,908,615 (237,084,331) 456,927,265 LIABILITIES Current liabilities: Accrued expenses and other payables 3,231,601 53,023,439 117,920 — 56,372,960 Deferred revenues and other current liabilities — 298,122,449 — — 298,122,449 Inter-company payables — — 66,217,253 (1) (66,217,253) (1) — Total current liabilities 3,231,601 351,145,888 66,335,173 (66,217,253) 354,495,409 Total non-current liabilities — 22,785,664 — — 22,785,664 Total liabilities 3,231,601 373,931,552 66,335,173 (66,217,253) 377,281,073 Shareholders’ equity: Common shares 4,755,623 — — — 4,755,623 Paid-in capital — 15,984,800 50,000,000 (2) (65,984,800) (2)(3) — Treasury shares (8,201,046) — — — (3) (8,201,046) Additional paid-in capital 547,915,003 (120,348,733) — 120,348,733 (3) 547,915,003 Accumulated other comprehensive loss (36,952,183) 58,457,737 — (58,457,737) (3) (36,952,183) Retained earnings (accumulated deficits) (427,806,949) 197,597,748 (73,362,302) (124,235,446) (3) (427,806,949) Non-controlling interests — 42,537,828 (64,256) (42,537,828) (3) (64,256) Total shareholders’ equity 79,710,448 194,229,380 (23,426,558) (170,867,078) 79,646,192 Total liabilities and shareholders’ equity 82,942,049 568,160,932 42,908,615 (237,084,331) 456,927,265 23 Table of Contents December 31, 2023 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 1,068,177 58,841,837 257,218 — 60,167,232 Accounts receivable, net — 2,235,490 — — 2,235,490 Prepaid expenses and other current assets 4,272 8,031,305 6,592 — 8,042,169 Inter-company receivables — 64,617,353 (1) — (64,617,353) (1) — Amounts due from nominee shareholders for the VIE — 50,000,000 (2) — (50,000,000) (2) — Total current assets 1,072,449 183,725,985 263,810 (114,617,353) 70,444,891 Non-current assets: Other non-current assets — 144,192,170 12,590 — 144,204,760 Goodwill — 196,289,492 — — 196,289,492 Long-term investments 115,087,677 38,000,000 49,003,096 (164,090,773) (3) 38,000,000 Total non-current assets 115,087,677 378,481,662 49,015,686 (164,090,773) 378,494,252 Total assets 116,160,126 562,207,647 49,279,496 (278,708,126) 448,939,143 LIABILITIES Current liabilities: Accrued expenses and other payables 3,122,258 45,963,258 60,587 — 49,146,103 Deferred revenues and other current liabilities — 265,256,398 — — 265,256,398 Inter-company payables — — 64,617,353 (1) (64,617,353) (1) — Total current liabilities 3,122,258 311,219,656 64,677,940 (64,617,353) 314,402,501 Total non-current liabilities — 21,562,935 — — 21,562,935 Total liabilities 3,122,258 332,782,591 64,677,940 (64,617,353) 335,965,436 Shareholders’ equity: Common shares 4,730,128 — — — 4,730,128 Paid-in capital — 15,984,800 50,000,000 (2) (65,984,800) (2)(3) — Treasury shares (8,201,046) — — — (3) (8,201,046) Additional paid-in capital 545,222,465 (120,348,733) — 120,348,733 (3) 545,222,465 Accumulated other comprehensive loss (37,004,507) 45,917,853 — (45,917,853) (3) (37,004,507) Retained earnings (accumulated deficits) (391,709,172) 238,868,040 (65,334,283) (173,533,757) (3) (391,709,172) Non-controlling interests — 49,003,096 (64,161) (49,003,096) (3) (64,161) Total shareholders’ equity 113,037,868 229,425,056 (15,398,444) (214,090,773) 112,973,707 Total liabilities and shareholders’ equity 116,160,126 562,207,647 49,279,496 (278,708,126) 448,939,143 (1) To eliminate the amounts related to the loans provided by subsidiaries of the Company to the VIE.
Biggest changeRisk Factors — Risks Relating to Our Corporate Structure.” VIE Consolidation Schedule The following tables present the Company’s condensed consolidating schedule depicting the consolidated statements of comprehensive income (loss) for the fiscal years ended December 31, 2023, 2024 and 2025 of the Company, its subsidiaries, the VIE, and the corresponding eliminating adjustments separately. Year Ended December 31, 2025 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 268,112,876 — — 268,112,876 Cost and expenses: Cost of revenues 70,406 137,731,120 — — 137,801,526 Reversal of provision for loan receivable and other receivables (2,485,349) (1,296,313) — — (3,781,662) Goodwill impairment — 33,908,719 — — 33,908,719 Operating expenses 4,904,148 158,245,103 1,321,640 — 164,470,891 Total cost and expenses 2,489,205 328,588,629 1,321,640 — 332,399,474 Other operating income, net — 175,898 — — 175,898 Loss from operations (2,489,205) (60,299,855) (1,321,640) — (64,110,700) Other income 24,414 579,687 171 — 604,272 Investment gain(loss) (45,582,703) 11,880,702 (4,784,626) 50,367,329 (1) 11,880,702 Loss before income taxes (48,047,494) (47,839,466) (6,106,095) 50,367,329 (51,625,726) Income tax benefit — (3,578,203) — — (3,578,203) Net loss (48,047,494) (44,261,263) (6,106,095) 50,367,329 (48,047,523) Net loss attributable to non-controlling interests — (4,784,626) (29) 4,784,626 (1) (29) Net loss attributable to ATA Creativity Global (48,047,494) (39,476,637) (6,106,066) 45,582,703 (48,047,494) 20 Table of Contents Year Ended December 31, 2024 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 268,055,926 4,236 — 268,060,162 Cost and expenses: Cost of revenues 146,109 126,649,100 — — 126,795,209 Operating expenses 6,750,893 176,165,735 1,567,412 — 184,484,040 Total cost and expenses 6,897,002 302,814,835 1,567,412 — 311,279,249 Other operating income, net — 174,931 — — 174,931 Loss from operations (6,897,002) (34,583,978) (1,563,176) — (43,044,156) Other income 33,082 949,333 331 — 982,746 Investment gain(loss) (29,233,857) (438,153) (6,465,269) 35,699,126 (1) (438,153) Loss before income taxes (36,097,777) (34,072,798) (8,028,114) 35,699,126 (42,499,563) Income tax benefit — (6,401,691) — — (6,401,691) Net loss (36,097,777) (27,671,107) (8,028,114) 35,699,126 (36,097,872) Net loss attributable to non-controlling interests — (6,465,269) (95) 6,465,269 (1) (95) Net loss attributable to ATA Creativity Global (36,097,777) (21,205,838) (8,028,019) 29,233,857 (36,097,777) Year Ended December 31, 2023 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB Net revenues — 221,618,968 — — 221,618,968 Cost and expenses: Cost of revenues 74,827 106,886,932 — — 106,961,759 Operating expenses 5,141,980 150,202,984 839,014 — 156,183,978 Total cost and expenses 5,216,807 257,089,916 839,014 — 263,145,737 Other operating income, net — 30,865 — — 30,865 Loss from operations (5,216,807) (35,440,083) (839,014) — (41,495,904) Other income 25,797 947,489 368 — 973,654 Investment loss (28,469,235) — (6,776,600) 35,245,835 (1) — Loss before income taxes (33,660,245) (34,492,594) (7,615,246) 35,245,835 (40,522,250) Income tax benefit — (6,811,709) — — (6,811,709) Net loss (33,660,245) (27,680,885) (7,615,246) 35,245,835 (33,710,541) Net loss attributable to non-controlling interests — (6,825,164) (1,732) 6,776,600 (1) (50,296) Net loss attributable to ATA Creativity Global (33,660,245) (20,855,721) (7,613,514) 28,469,235 (33,660,245) (1) To eliminate the investment income or loss recognized in the Company derived from earnings or losses picked up from its subsidiaries and the VIE, as well as the investment loss recorded in the VIE with the net loss attributable to the VIE as non-controlling interests recorded in the subsidiaries of the Company. 21 Table of Contents The following tables present the Company’s condensed consolidating schedule depicting the consolidated balance sheets as of December 31, 2024 and 2025 of the Company, its subsidiaries, the VIE and corresponding eliminating adjustments separately. December 31, 2025 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 1,057,465 84,007,574 171,249 — 85,236,288 Accounts receivable, net — 298,377 — — 298,377 Prepaid expenses and other current assets 4,240 25,821,157 7,062 — 25,832,459 Inter-company receivables — 67,411,670 (1) — (67,411,670) (1) — Amounts due from nominee shareholders for the VIE — 50,000,000 (2) — (50,000,000) (2) — Total current assets 1,061,705 227,538,778 178,311 (117,411,670) 111,367,124 Non-current assets: Other non-current assets — 134,540,098 10,000 — 134,550,098 Goodwill — 162,380,773 — — 162,380,773 Long-term investments 33,544,606 — 37,753,202 (71,297,808) (3) — Total non-current assets 33,544,606 296,920,871 37,763,202 (71,297,808) 296,930,871 Total assets 34,606,311 524,459,649 37,941,513 (188,709,478) 408,297,995 LIABILITIES Current liabilities: Accrued expenses and other payables 2,559,166 53,872,129 62,496 — 56,493,791 Short-term loan — 1,000,000 — — 1,000,000 Deferred revenues and other current liabilities — 287,085,706 — — 287,085,706 Inter-company payables — — 67,411,670 (1) (67,411,670) (1) — Total current liabilities 2,559,166 341,957,835 67,474,166 (67,411,670) 344,579,497 Lease liabilities-non current — 14,617,119 — — 14,617,119 Long-term loan — 15,031,900 — — 15,031,900 Deferred tax liabilities — 2,086,619 — — 2,086,619 Total non-current liabilities — 31,735,638 — — 31,735,638 Total liabilities 2,559,166 373,693,473 67,474,166 (67,411,670) 376,315,135 Shareholders’ equity: Common shares 4,780,117 — — — 4,780,117 Paid-in capital — 15,984,800 50,000,000 (2) (65,984,800) (2)(3) — Treasury shares (8,201,046) — — — (3) (8,201,046) Additional paid-in capital 548,769,331 (120,348,733) — 120,348,733 (3) 548,769,331 Accumulated other comprehensive income(loss) (37,446,814) 39,101,537 — (39,101,537) (3) (37,446,814) Retained earnings (accumulated deficits) (475,854,443) 178,275,370 (79,468,368) (98,807,002) (3) (475,854,443) Non-controlling interests — 37,753,202 (64,285) (37,753,202) (3) (64,285) Total shareholders’ equity 32,047,145 150,766,176 (29,532,653) (121,297,808) 31,982,860 Total liabilities and shareholders’ equity 34,606,311 524,459,649 37,941,513 (188,709,478) 408,297,995 22 Table of Contents December 31, 2024 Subsidiaries of the Elimination The Company Company VIE adjustments Consolidated RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 4,608,462 31,554,745 360,788 — 36,523,995 Accounts receivable, net — 2,712,845 — — 2,712,845 Prepaid expenses and other current assets 4,336 27,398,498 — — 27,402,834 Inter-company receivables — 66,217,253 (1) — (66,217,253) (1) — Amounts due from nominee shareholders for the VIE — 50,000,000 (2) — (50,000,000) (2) — Total current assets 4,612,798 177,883,341 360,788 (116,217,253) 66,639,674 Non-current assets: Other non-current assets — 155,988,099 10,000 — 155,998,099 Goodwill — 196,289,492 — — 196,289,492 Long-term investments 78,329,251 38,000,000 42,537,827 (120,867,078) (3) 38,000,000 Total non-current assets 78,329,251 390,277,591 42,547,827 (120,867,078) 390,287,591 Total assets 82,942,049 568,160,932 42,908,615 (237,084,331) 456,927,265 LIABILITIES Current liabilities: Accrued expenses and other payables 3,231,601 53,023,439 117,920 — 56,372,960 Deferred revenues and other current liabilities — 298,122,449 — — 298,122,449 Inter-company payables — — 66,217,253 (1) (66,217,253) (1) — Total current liabilities 3,231,601 351,145,888 66,335,173 (66,217,253) 354,495,409 Total non-current liabilities — 22,785,664 — — 22,785,664 Total liabilities 3,231,601 373,931,552 66,335,173 (66,217,253) 377,281,073 Shareholders’ equity: Common shares 4,755,623 — — — 4,755,623 Paid-in capital — 15,984,800 50,000,000 (2) (65,984,800) (2)(3) — Treasury shares (8,201,046) — — — (3) (8,201,046) Additional paid-in capital 547,915,003 (120,348,733) — 120,348,733 (3) 547,915,003 Accumulated other comprehensive income(loss) (36,952,183) 58,457,737 — (58,457,737) (3) (36,952,183) Retained earnings (accumulated deficits) (427,806,949) 197,597,748 (73,362,302) (124,235,446) (3) (427,806,949) Non-controlling interests — 42,537,828 (64,256) (42,537,828) (3) (64,256) Total shareholders’ equity 79,710,448 194,229,380 (23,426,558) (170,867,078) 79,646,192 Total liabilities and shareholders’ equity 82,942,049 568,160,932 42,908,615 (237,084,331) 456,927,265 (1) To eliminate the amounts related to the loans provided by subsidiaries of the Company to the VIE.