We had an income tax expenses for the year of 2023 because our profit-generating subsidiaries and VIE’s subsidiaries utilized net operating loss carried forwards in 2023. For the year ended December 31, 2024, the income tax benefits primarily generated from deferred tax benefits of net operating losses.
We had an income tax expenses for the year of 2023 because our profit-generating subsidiaries and VIE’s subsidiaries utilized net operating loss carried forwards in 2023. For the year ended December 31, 2024, the income tax expenses primarily generated from deferred tax benefits of net operating losses.
For the years ended December 31, 2022, 2023 and 2024, the VIEs delivered a diverse, comprehensive range of educational content primarily through (i) selling subscriptions of the VIEs’ online learning platforms, in particular Sentu Academy, to higher education institutions and other institutional customers under a B2B2C model; (ii) licensing select content in Sentu Academy to institutional customers based on their needs and preferences under a B2B2C model; (iii) offering educational content in mobile video packages directly to end users under a B2C model, including (a) offering the VIEs’ Fish Learning mobile video package via the platform of Tianyi Video; (b) offering courses in a mobile video package to be redeemed by mobile users of China Telecom using their reward points, which was terminated in 2023; and (c) offering the VIEs’ new mobile video package, Light Class, via a subscription account on WeChat and through cooperation with China Unicom’s subsidiaries.
For the years ended December 31, 2023, 2024 and 2025, the VIEs delivered a diverse, comprehensive range of educational content primarily through (i) selling subscriptions of the VIEs’ online learning platforms, in particular Sentu Academy, to higher education institutions and other institutional customers under a B2B2C model; (ii) licensing select content in Sentu Academy to institutional customers based on their needs and preferences under a B2B2C model; (iii) offering educational content in mobile video packages directly to end users under a B2C model, including (a) offering the VIEs’ Fish Learning mobile video package via the platform of Tianyi Video; (b) offering courses in a mobile video package to be redeemed by mobile users of China Telecom using their reward points, which was terminated in 2023; and (c) offering the VIEs’ new mobile video package, Light Class, via a subscription account on WeChat and through cooperation with China Unicom’s subsidiaries.
The Company provides advertising services to customers on its mobile application in the form of pop-up ads and banners, and generates revenue from advertisements based on the posting period or based on the number of times viewers click on these advertisements etc. The decrease in subscriptions form end customers resulted in decreased advertising services. 76 ● IT related solution services.
The Company provides advertising services to customers on its mobile application in the form of pop-up ads and banners, and generates revenue from advertisements based on the posting period or based on the number of times viewers click on these advertisements etc. The decrease in subscriptions form end customers resulted in decreased advertising services. ● IT related solution services.
Critical Accounting Estimates Quantitative and Qualitative Disclosures about Market Risk Foreign Exchange Risk Foreign currency risk is the risk of loss resulting from changes in foreign currency exchange rates. Fluctuations in exchange rates between the RMB and other currencies in which we and the VIEs conduct business may affect our and the VIEs’ financial position and results of operations.
E. Critical Accounting Estimates Quantitative and Qualitative Disclosures about Market Risk Foreign Exchange Risk Foreign currency risk is the risk of loss resulting from changes in foreign currency exchange rates. Fluctuations in exchange rates between the RMB and other currencies in which we and the VIEs conduct business may affect our and the VIEs’ financial position and results of operations.
The details were as the following: For the year ended December 31, 2023 2024 2024 RMB RMB US$ (in thousands) Impairment of long-term prepayments 155,307 — — Impairment of intangible assets 4,642 — — Impairment of educational contents 197,467 — — Total 357,416 — — Impairment of long-term prepayments: As of December 31, 2023, we and the VIEs reviewed the long-term prepayments for educational content.
The details were as the following: For the year ended December 31, 2023 2024 RMB RMB (in thousands) Impairment of long-term prepayments 155,307 — Impairment of intangible assets 4,642 — Impairment of educational contents 197,467 — Total 357,416 — Impairment of long-term prepayments: As of December 31, 2023, we and the VIEs reviewed the long-term prepayments for educational content.
We did not provided impairment against intangible assets for the year ended December 31, 2024. Impairment of educational contents: For the years ended December 31, 2023, because certain contents were obsolete, we and the VIEs assessed that it is not likely that end customers would subscribe for related educational contents.
We did not provided impairment against intangible assets for the year ended December 31, 2024. 91 Impairment of educational contents: For the years ended December 31, 2023, because certain contents were obsolete, we and the VIEs assessed that it is not likely that end customers would subscribe for related educational contents.
We and the VIEs determine the pricing of our and the VIEs’ products and services primarily based on cost of revenues, market demand for the products and services of us and the VIEs and pricing of our and the VIEs’ competitors. With technical developments in educational content services and IT related solution services, more competitors may enter into this market.
We and the VIEs determine the pricing of our and the VIEs’ products and services primarily based on cost of revenues, market demand for the products and services of us and the VIEs and pricing of our and the VIEs’ competitors. 83 With technical developments in educational content services and IT related solution services, more competitors may enter into this market.
They may be exempted from income tax on their foreign-derived income and there are no withholding taxes in Hong Kong on remittance of dividends. 75 China Effective from January 1, 2008, the PRC’s statutory, EIT rate is 25%.
They may be exempted from income tax on their foreign-derived income and there are no withholding taxes in Hong Kong on remittance of dividends. China Effective from January 1, 2008, the PRC’s statutory, EIT rate is 25%.
We expect that changes in our and the VIEs’ product and service mix may continue to affect revenue contribution percentages from our and the VIEs’ operating segments as well as our and the VIEs’ gross and net profit margins. 71 KEY COMPONENTS OF RESULTS OF OPERATIONS Net Revenues We and the VIEs derived revenue primarily from (i) provision of educational content service and other services; and (ii) provision of IT related solution services.
We expect that changes in our and the VIEs’ product and service mix may continue to affect revenue contribution percentages from our and the VIEs’ operating segments as well as our and the VIEs’ gross and net profit margins. 84 KEY COMPONENTS OF RESULTS OF OPERATIONS Net Revenues We and the VIEs derived revenue primarily from (i) provision of educational content service and other services; and (ii) provision of IT related solution services.
Organizational Structure.” All of our and the VIEs’ revenues have been, and we expect they are likely to continue to be, in the form of Renminbi.
Organizational Structure.” 92 All of our and the VIEs’ revenues have been, and we expect they are likely to continue to be, in the form of Renminbi.
IT related solution services. For the years ended December 31, 2022, 2023 and 2024, WFOE and its subsidiaries and VIEs derived revenue from IT related solution services through providing (i) design and development of customized IT system service, (ii) procurement and assembling of equipment, and (iii) technological support and maintenance service.
For the years ended December 31, 2023, 2024 and 2025, WFOE and its subsidiaries and VIEs derived revenue from IT related solution services through providing (i) design and development of customized IT system service, (ii) procurement and assembling of equipment, and (iii) technological support and maintenance service.
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended December 31, 2024 that are reasonably likely to have a material adverse effect on our net revenues, income, profitability, liquidity or capital resources, or that would cause reported financial information not necessarily to be indicative of future operating results or financial conditions. 85 E.
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended December 31, 2025 that are reasonably likely to have a material adverse effect on our net revenues, income, profitability, liquidity or capital resources, or that would cause reported financial information not necessarily to be indicative of future operating results or financial conditions.
Net revenue from the educational content service and other services decreased by RMB32.0 million from RMB RMB71.7 million for the year ended December 31, 2023 to RMB39.7 million (US$5.4 million) for the year ended December 31, 2024. The decrease was primarily due to a decrease of RMB31.55 million in other services which was primarily mobile media advertising services.
Net revenue from the educational content service and other services decreased by RMB32.0 million from RMB RMB71.7 million for the year ended December 31, 2023 to RMB39.7 million (for the year ended December 31, 2024. The decrease was primarily due to a decrease of RMB31.55 million in other services which was primarily mobile media advertising services.
Recently Issued Accounting Pronouncements A list of recently issued accounting pronouncements that are relevant to us is included in note 2 to our consolidated financial statements included elsewhere in this Form 20-F. 86
Recently Issued Accounting Pronouncements A list of recently issued accounting pronouncements that are relevant to us is included in note 2 to our consolidated financial statements included elsewhere in this Form 20-F. 96
The decrease of cost of revenues was primarily attributable to the decrease of RMB57.4 million (US$7.9 million) in amortization of educational contents as we impaired educational contents in 2023, and decrease of RMB35.8 million (US$4.9 million) in material costs used for educational content service and other services with decreased subscriptions from end customers and decreased orders from high schools, and a decrease of RMB129.1 million (US$17.7 million) in purchase of IT equipment for IT related solution services.
The decrease of cost of revenues was primarily attributable to the decrease of RMB57.4 million in amortization of educational contents as we impaired educational contents in 2023, and decrease of RMB35.8 million in material costs used for educational content service and other services with decreased subscriptions from end customers and decreased orders from high schools, and a decrease of RMB129.1 million in purchase of IT equipment for IT related solution services.
The significant changes in short-term prepayments and contract liabilities were mainly due to decreased procurement and assembling of equipment projects in the year of 2024; and (iv) an increase of accounts payable of RMB 26.0 million (US$3.6 million) which was in line with the increase in accounts receivable.
The significant changes in short-term prepayments and contract liabilities were mainly due to decreased procurement and assembling of equipment projects in the year of 2024; and (iv) an increase of accounts payable of RMB 26.0 million which was in line with the increase in accounts receivable.
Investing Activities Net cash used in investing activities was RMB16.7 million (US$2.3 million) for the year ended December 31, 2024, primarily due to purchase of educational contents of RMB18.2 million (US$2.5 million) and purchase of short-term investments of RMB11.5 million (US$1.6 million), partially offset by proceeds from redemption of short-term investments of RMB11.2 million (US$1.5 million) and refund of long-term prepayments of RMB 1.8 million (US$0.2 million) from a supplier.
Net cash used in investing activities was RMB16.7 million for the year ended December 31, 2024, primarily due to purchase of educational contents of RMB18.2 million and purchase of short-term investments of RMB11.5 million, partially offset by proceeds from redemption of short-term investments of RMB11.2 million and refund of long-term prepayments of RMB 1.8 million from a supplier.
In addition, for the same periods, the VIEs also derived revenue from other services primarily from (i) promotion service on the Fish Learning platform; (ii) provision of mobile application content data business system services; and (iii) provision of technical support services for a mobile paid-content platform of China Unicom mainly accessible from a subscription account on WeChat.
In addition, for the same periods, the VIEs also derived revenue from other services primarily from (i) promotion service on the Fish Learning platform; (ii) provision of mobile application content data business system services; and (iii) provision of technical support services for a mobile paid-content platform of China Unicom mainly accessible from a subscription account on WeChat. 85 IT related solution services.
Serviced fee represents fees we and the VIEs paid in relation to bidding for projects and customer services. 74 General and Administrative Expenses .
Serviced fee represents fees we and the VIEs paid in relation to bidding for projects and customer services. 86 General and Administrative Expenses .
In 2022, 2023 and 2024, our and the VIEs’ revenue contribution percentages from the two operating segments varied significantly year over year.
In 2023, 2024 and 2025, our and the VIEs’ revenue contribution percentages from the two operating segments varied significantly year over year.
Cost of Revenues Our and the VIEs’ cost of revenue decreased by 52.4% from RMB B424.3 million for the year ended December 31, 2023 to RMB202.0 million (US$27.7 million) for the year ended December 31, 2024.
Cost of Revenues Our and the VIEs’ cost of revenue decreased by 52.4% from RMB B424.3 million for the year ended December 31, 2023 to RMB202.0 million for the year ended December 31, 2024.
Net revenue from IT related solution services decreased by RMB159.7 million (US$21.9 million), or 43.3% from RMB368.8 million for the year ended December 31, 2023 to RMB209.1 million (US$28.6 million) for the year ended December 31, 2024. The decrease was primarily caused by decreased cloud-based customers in 2024 in design and development of customized IT system.
Net revenue from IT related solution services decreased by RMB159.7 million, or 43.3% from RMB368.8 million for the year ended December 31, 2023 to RMB209.1 million for the year ended December 31, 2024. The decrease was primarily caused by decreased cloud-based customers in 2024 in design and development of customized IT system.
This decrease was primarily driven by the net effects of a decrease of RMB32.0 million (US$4.4 million) in revenue generated from educational content services and other services and a decrease of RMB 159.7 million (US$21.9 million) in net revenues from the provision of IT related solution services. ● Educational content service and other services.
This decrease was primarily driven by the net effects of a decrease of RMB32.0 million in revenue generated from educational content services and other services and a decrease of RMB 159.7 million in net revenues from the provision of IT related solution services. ● Educational content service and other services.
For the years ended December 31, 2022, 2023 and 2024, our and the VIEs’ cost of revenues represented approximately 101.0%, 96.3% and 81.2% of our and the VIEs’ total revenue, respectively. Our and the VIEs’ costs of revenues consist primarily of inventory cost, staff costs, video content costs, depreciation expenses and other direct costs of providing these services or goods.
For the years ended December 31, 2023, 2024 and 2025, our and the VIEs’ cost of revenues represented approximately 96.3%, 81.2% and 82.3% of our and the VIEs’ total revenue, respectively. Our and the VIEs’ costs of revenues consist primarily of inventory cost, staff costs, video content costs, depreciation expenses and other direct costs of providing these services or goods.
Income tax (expenses) benefit We and the VIEs reported income tax expenses of RMB0.2 million for the year ended December 31, 2023 and income tax benefits of RMB12.85 million (US$1.76 million) for the year ended December 31, 2024.
Income tax (expenses) benefit We and the VIEs reported income tax expenses of RMB0.2 million for the year ended December 31, 2023 and income tax expenses of RMB12.85 million for the year ended December 31, 2024.
Our subsidiaries are mainly operating in mainland China with most of the transactions settled in RMB. We consider that our and the VIEs’ business in mainland China is not exposed to any significant foreign exchange risk as there are no significant financial assets or liabilities of these subsidiaries denominated in the currencies other than the respective functional currency.
We consider that our and the VIEs’ business in mainland China is not exposed to any significant foreign exchange risk as there are no significant financial assets or liabilities of these subsidiaries denominated in the currencies other than the respective functional currency.
Compared with the decrease in revenues growth, the higher percentage of decrease in cost of revenues was mainly attributable to the higher gross profit we earned from educational contents in 2024 as compared with that in 2023.
Compared with the decrease in revenues growth, the lower percentage of decrease in cost of revenues was mainly attributable to the lower gross profit we earned from educational contents in 2025 as compared with that in 2025.
For the years ended December 31, 2022, 2023 and 2024, revenue derived from educational content service and other services accounted for 40.6%, 16.3% and 12.0%, respectively, of our and the VIEs’ total revenue, and revenue derived from IT related solution services accounted for 59.4%, 83.7% and 88.0%, respectively, of our and the VIEs’ total revenue.
For the years ended December 31, 2023, 2024 and 2025, revenue derived from educational content service and other services accounted for 16.3%, 12.0% and 25.9%, respectively, of our and the VIEs’ total revenue, and revenue derived from IT related solution services accounted for 83.7%, 88.0% and 74.1%, respectively, of our and the VIEs’ total revenue.
This increase was primarily due to an increase of RMB 53.8 million in share-based compensation as we adopted share incentive plan in the year of 2024 and issued 48,000,000 ordinary shares to our management, employees and directors, partially offset by a decrease of RMB3.3 million in professional expenses and a decrease of RMB 1.6 million in salary and welfare expenses due to resignation of administrative department employees. 77 Research and Development Expenses: Our and the VIEs’ research and development expenses decreased from RMB11.8 million for the year ended December 31, 2023 to RMB 5.7 million (US$0.8 million) for the year ended December 31, 2024.
This increase was primarily due to an increase of RMB 53.8 million in share-based compensation as we adopted share incentive plan in the year of 2024 and issued 48,000,000 ordinary shares to our management, employees and directors, partially offset by a decrease of RMB3.3 million in professional expenses and a decrease of RMB 1.6 million in salary and welfare expenses due to resignation of administrative department employees.
Sales and Marketing Expenses: Our and the VIEs’ sales and marketing expenses decreased from RMB7.6 million for the year ended December 31, 2023 to RMB 6.9 million (US$0.9 million). This decrease was mainly driven by n decrease of RMB0.7 million in salary and welfare expenses due to resignation of salespersons with decrease in IT related solution services.
This decrease was mainly driven by n decrease of RMB0.7 million in salary and welfare expenses due to resignation of salespersons with decrease in IT related solution services. General and Administrative Expenses: Our and the VIEs’ general and administrative expenses increased from RMB22.2 million for the year ended December 31, 2023 to RMB 54.6 million.
For the years ended December 31, 2022, 2023 and 2024, our and the VIEs’ revenue was RMB505.7 million, RMB440.5 million and RMB248.8 million (US$34.1 million), respectively. The following table sets forth a breakdown of our and the VIEs’ revenue by business segments for the years indicated.
For the years ended December 31, 2023, 2024 and 2025, our and the VIEs’ revenue was RMB440.5 million, RMB248.8 million and RMB 70.2 million (US$10.0 million), respectively. The following table sets forth a breakdown of our and the VIEs’ revenue by business segments for the years indicated.
The foreign currency risk we have assumed mainly comes from movements in the HKD/RMB exchange rate. We and our major overseas intermediate holding companies’ functional currency is U.S. dollar. We and the VIEs are mainly exposed to foreign exchange risk arising from our and the VIEs’ cash and loans to subsidiaries dominated in RMB.
The foreign currency risk we have assumed mainly comes from movements in the HKD/RMB exchange rate. We and our major overseas intermediate holding companies’ functional currency is U.S. dollar.
Gross (Loss) Profit As a result of the foregoing, our and the VIEs’ reported a gross profit of RMB16.2 million and RMB 46.8 million (US$6.4 million) for the year ended December 31, 2023 and 2024, respectively.
Gross (Loss) Profit As a result of the foregoing, our and the VIEs’ reported a gross profit of RMB46.8 million and RMB 12.4 million (US$1.8 million) for the year ended December 31, 2024 and 2025, respectively.
Operating expenses Our and the VIEs’ total operating expenses increased from RMB399.0 million for the year ended December 31, 2023 to RMB 83.5 million (US$11.4 million) for the year ended December 31, 2024.
Operating expenses Our and the VIEs’ total operating expenses increased from RMB399.0 million for the year ended December 31, 2023 to RMB 83.5 million for the year ended December 31, 2024. Sales and Marketing Expenses: Our and the VIEs’ sales and marketing expenses decreased from RMB7.6 million for the year ended December 31, 2023 to RMB 6.9 million.
FACTORS AFFECTING RESULTS OF OPERATIONS The business, financial condition and results of operations of us and the VIEs have been, and are expected to continue to be, affected by a number of factors, which primarily include the following: We, together with the VIEs, operate in China’s educational content service and mobile media service market, and IT related solution services market.
We, together with the VIEs, then initiated end-user business and started providing products to individual customers, and acquired companies in Shanghai and Guangzhou to facilitate further expansion in the end-user market. 82 Factors Affecting Results of Operations The business, financial condition and results of operations of us and the VIEs have been, and are expected to continue to be, affected by a number of factors, which primarily include the following: We, together with the VIEs, operate in China’s educational content service and mobile media service market, and IT related solution services market.
Research and Development Expenses: Our and the VIEs’ research and development expenses decreased from RMB15.6 million for the year ended December 31, 2022 to RMB11.8 million (US$1.7 million) for the year ended December 31, 2023.
Research and Development Expenses: Our and the VIEs’ research and development expenses decreased from RMB11.8 million for the year ended December 31, 2023 to RMB 5.7 million for the year ended December 31, 2024.
For the year ended December 31, 2023, our and the VIEs’ net cash used in financing activities was RMB7.2 million, which mainly represented repayments of loans to related parties of RMB7.2 million.
For the year ended December 31, 2023, our and the VIEs’ net cash used in financing activities was RMB7.2 million, which mainly represented repayments of loans to related parties of RMB7.2 million. 94 Capital Expenditure Our and the VIEs’ capital expenditures are incurred mainly to purchase educational video content and tangible assets.
Year ended December 31, 2024 compared to year ended December 31, 2023 For the Years Ended December 31, 2023 2024 RMB % RMB US$ % (in thousands, except for share, per share data and percentages) Net revenues 440,537 100.0 248,831 34,090 100.0 Cost of revenues (424,346 ) (96.3 ) (201,991 ) (27,673 ) (81.2 ) Gross (loss) profit 16,191 3.7 46,840 6,417 18.8 Operating expenses: Sales and marketing expenses 7,590 1.7 6,873 942 2.8 General and administrative expenses 22,187 5.0 70,886 9,712 28.5 Research and development expenses 11,761 2.7 5,775 791 2.3 Impairment of other non-current assets 357,416 81.2 - - 0.0 Total operating expenses 398,954 90.6 83,464 11,436 33.5 Loss from operations (382,763 ) (86.9 ) (36,624 ) (5,019 ) (14.7 ) Other income: Total other income, net 161 0.0 55 7 0.0 Loss before income tax (382,602 ) (86.9 ) (36,569 ) (5,012 ) (14.7 ) Income tax (expense) benefits (211 ) (0.0 ) 12,853 1,701 1.1 Net loss (382,813 ) (86.9 ) (33,841 ) (4,638 ) (13.6 ) Net Revenues Our and the VIEs’ revenue decreased by 43.5% from RMB440.5 million for the year ended December 31, 2023 to RMB248.8 million (US$34.1 million) for the year ended December 31, 2024.
Net loss As a result of the foregoing, we and the VIEs reported net loss of RMB 33.4 million and RMB 16.3 million (US$2.3 million) for the years ended December 31, 2024 and 2025, respectively. 89 Year ended December 31, 2024 compared to year ended December 31, 2023 For the Years Ended December 31, 2023 2024 RMB % RMB % (in thousands, except for share, per share data and percentages) Net revenues 440,537 100.0 248,831 100.0 Cost of revenues (424,346 ) (96.3 ) (201,991 ) (81.2 ) Gross (loss) profit 16,191 3.7 46,840 18.8 Operating expenses: Sales and marketing expenses 7,590 1.7 6,873 2.8 General and administrative expenses 22,187 5.0 54,574 21.9 Research and development expenses 11,761 2.7 5,775 2.3 Impairment of other non-current assets 357,416 81.2 - 0.0 Total operating expenses 398,954 90.6 67,222 27.0 Loss from operations (382,763 ) (86.9 ) (20,382 ) (8.2 ) Other income: Total other income, net 161 0.0 (177 ) (0.1 ) Loss before income tax (382,602 ) (86.9 ) (20,559 ) (8.3 ) Income tax expense (211 ) (0.0 ) (12,854 ) (5.2 ) Net loss (382,813 ) (86.9 ) (33,413 ) (13.5 ) Net Revenues Our and the VIEs’ revenue decreased by 43.5% from RMB440.5 million for the year ended December 31, 2023 to RMB248.8 million for the year ended December 31, 2024.
Compared with the decrease in revenues growth, the higher percentage of decrease in cost of revenues was mainly attributable to the higher gross profit we earned from IT solution services in 2023 as compared with that in 2022. 79 Gross (Loss) Profit As a result of the foregoing, our and the VIEs’ reported a gross profit of RMB16.2 million (US$2.3 million) for the year ended December 31, 2023, and a gross loss of RMB5.5 million for the year ended December 31, 2022.
Compared with the decrease in revenues growth, the higher percentage of decrease in cost of revenues was mainly attributable to the higher gross profit we earned from educational contents in 2024 as compared with that in 2023. 90 Gross (Loss) Profit As a result of the foregoing, our and the VIEs’ reported a gross profit of RMB16.2 million and RMB 46.8 million for the year ended December 31, 2023 and 2024, respectively.
In accordance with the implementation rules of EIT Law, a qualified HNTE is eligible for a preferential tax rate of 15% with HNTE certificate effective for a period of three years and a SE is entitled to a two-year income tax exemption starting from the first profit making year, followed by a reduction of half the applicable tax rate for the subsequent three years, and SMEs are entitled to a reduced EIT rate of 20%, 75% reduction of taxable income for the first RMB3,000,000 taxable income, and no reduction for the remaining taxable income for the year ended December 31, 2023 and 2024, 87.5% reduction of taxable income for the first RMB1,000,000 taxable income and 25% reduction of taxable income between RMB1,000,000 and RMB3,000,000, and no reduction for the remaining taxable income for the year ended December 31, 2022.
In accordance with the implementation rules of EIT Law, a qualified HNTE is eligible for a preferential tax rate of 15% with HNTE certificate effective for a period of three years and a SE is entitled to a two-year income tax exemption starting from the first profit making year, followed by a reduction of half the applicable tax rate for the subsequent three years, and SMEs are entitled to a reduced EIT rate of 20%, 75% reduction of taxable income for the first RMB3,000,000 taxable income, and no reduction for the remaining taxable income for the year ended December 31, 2023, 2024 and 2025 87 RESULTS OF OPERATIONS The following table sets forth a summary of our (including the VIEs’) consolidated results of operations for the years indicated, both in absolute amounts and as percentages of total income from us and the VIEs.
The following table sets forth the components of our and the VIEs’ operating expenses by amounts and percentages of our and the VIEs’ net revenues for the years presented: For the Years Ended December 31, 2022 2023 2024 RMB % RMB % RMB US$ % (in thousands, except percentages) Operating expenses: – Sales and marketing expenses 7,088 1.4 7,590 1.7 6,873 942 2.8 – General and administrative expenses 53,216 10.5 22,187 5.0 54,574 7,477 21.9 – Research and development expenses 15,569 3.1 11,761 2.7 5,775 791 2.3 – Impairment of goodwill 7,712 1.5 - 0.0 - - 0.0 – Impairment of other non-current assets 118,322 23.4 357,416 81.2 - - 0.0 Total 201,907 39.9 398,954 90.6 83,464 11,436 33.5 Sales and Marketing Expenses .
The following table sets forth the components of our and the VIEs’ operating expenses by amounts and percentages of our and the VIEs’ net revenues for the years presented: For the Years Ended December 31, 2023 2024 2025 RMB % RMB % RMB US$ % (in thousands, except percentages) Operating expenses: – Sales and marketing expenses 7,590 1.7 6,873 2.8 5,717 818 8.1 – General and administrative expenses 22,187 5.0 54,574 21.9 20,421 2,918 29.1 – Research and development expenses 11,761 2.7 5,775 2.3 3,220 461 4.6 – Impairment of other non-current assets 357,416 81.2 - 0.0 - - 0.0 Total 398,954 90.6 67,221 33.5 29,358 4,197 41.8 Sales and Marketing Expenses .
Risk Factors — Risks Related to Doing Business in China — PRC regulation of loans and direct investment by offshore holding companies to PRC entities may delay or prevent us from using the proceeds of financing activities to make loans to our PRC subsidiaries or VIE or to make additional capital contributions to Jianzhi Beijing, which could materially and adversely affect our and the VIEs’ liquidity and our and the VIEs’ ability to fund and expand our and the VIEs’ business operations.” Cash Flows The following table sets forth a summary of our and the VIEs’ cash flows for the years presented: For the Years Ended December 31, 2022 2023 2024 2024 RMB RMB RMB US$ Net cash provided by operating activities 94,222,109 15,159,956 10,508,470 1,439,654 Net cash used in investing activities (218,486,639 ) (55,165,530 ) (16,718,685 ) (2,290,451 ) Net cash provided by (used in) financing activities 126,561,795 (7,247,688 ) 760,947 104,249 Effect of exchange rate changes on cash held in foreign currencies 1,491,231 373,943 (263,492 ) (35,841 ) Net increase (decrease) in cash 3,788,496 (46,879,319 ) (5,617,097 ) (769,539 ) Cash at beginning of the year 61,266,782 65,055,278 18,175,959 2,490,096 Cash at end of the year 65,055,278 18,175,959 12,461,382 1,707,202 83 Operating Activities Net cash provided by operating activities for the year ended December 31, 2024 was RMB10.6 million (US$1.5 million), primarily attributable to (i) net loss of RMB33.8 million (US$4.6 million), adjusted for adding back of share-based compensation expenses of RMB36.4 million (US$5.0 million); and (ii) an increase in accounts receivable of RMB32.4 million (US$4.4 million) as we generated IT related services in November 2024 which was not uncollected as of December 31, 2024; (iii) a decrease in short-term prepayments of RMB77.6 million (US$10.6 million), and a decrease in contract liabilities of RMB80.7 million (US$11.1 million).
Risk Factors — Risks Related to Doing Business in China — PRC regulation of loans and direct investment by offshore holding companies to PRC entities may delay or prevent us from using the proceeds of financing activities to make loans to our PRC subsidiaries or VIE or to make additional capital contributions to Jianzhi Beijing, which could materially and adversely affect our and the VIEs’ liquidity and our and the VIEs’ ability to fund and expand our and the VIEs’ business operations.” Cash Flows The following table sets forth a summary of our and the VIEs’ cash flows for the years presented: For the Years Ended December 31, 2023 2024 2025 2025 RMB RMB RMB US$ Net cash provided by (used in) operating activities 15,159,956 10,508,470 (9,745,382 ) (1,429,409 ) Net cash used in investing activities (55,165,530 ) (16,718,685 ) (28,513,974 ) (4,077,444 ) Net cash provided by (used in) financing activities (7,247,688 ) 760,947 34,034,375 4,729,803 Effect of exchange rate changes on cash held in foreign currencies 373,943 (265,309 ) (68,028 ) 163,158 Net decrease in cash (46,879,319 ) (5,714,577 ) (4,293,009 ) (613,892 ) Cash at beginning of the year 65,055,278 18,175,959 12,461,382 1,781,954 Cash at end of the year 18,175,959 12,461,382 8,168,373 1,168,062 Operating Activities Net cash used in operating activities for the year ended December 31, 2025 was RMB9.7 million (US$1.4 million), primarily attributable to (i) net loss of RMB16.3 million (US$2.3 million), adjusted for adding back of share-based compensation expenses of RMB10.2 million (US$1.4 million) and reversal of credit losses against doubtful accounts of RMB 1.6 million (US$0.2 million); and (ii) a decrease in accounts receivable of RMB15.3 million (US$2.2 million) which was in line with a decrease of revenues for the year ended December 31, 2025; (iii) a decrease of accounts payable of RMB 15.5 million (US$2.2 million) which was in line with decrease of accounts receivable; and (iv) a decrease of other payables of RMB 1.3 million (US$0.2 million). 93 Net cash provided by operating activities for the year ended December 31, 2024 was RMB10.6 million, primarily attributable to (i) net loss of RMB33.8 million, adjusted for adding back of share-based compensation expenses of RMB36.4 million; and (ii) an increase in accounts receivable of RMB32.4 million as we generated IT related services in November 2024 which was not uncollected as of December 31, 2024; (iii) a decrease in short-term prepayments of RMB77.6 million, and a decrease in contract liabilities of RMB80.7 million.
General and Administrative Expenses: Our and the VIEs’ general and administrative expenses increased from RMB22.2 million for the year ended December 31, 2023 to RMB 70.9 million (US$9.7 million).
General and Administrative Expenses: Our and the VIEs’ general and administrative expenses decreased from RMB54.6 million for the year ended December 31, 2024 to RMB 20.4 million (US$2.9 million).
Furthermore, capital account transactions, which include foreign direct investment in and loans to our PRC subsidiaries, must be approved by and/or registered with SAFE, its local branches and certain local banks. 82 As a Cayman Islands exempted company and offshore holding company, we are permitted under PRC laws and regulations to provide funding to our PRC subsidiaries only through loans or capital contributions, subject to the approval, filings or registration of government authorities and limits on the amount of capital contributions and loans.
As a Cayman Islands exempted company and offshore holding company, we are permitted under PRC laws and regulations to provide funding to our PRC subsidiaries only through loans or capital contributions, subject to the approval, filings or registration of government authorities and limits on the amount of capital contributions and loans.
For the Years Ended December 31, 2022 2023 2024 RMB RMB RMB US$ (in thousands) Educational content service and other services – Educational content service –B2B2C 51,482 28,615 31,587 4,327 –B2C 149,692 4,453 1,693 232 – Other services 3,741 38,670 6,449 884 Subtotal 204,915 71,738 39,729 5,443 IT related solution services – Design and development of customized IT system 71,438 243,330 20,308 2,782 – Procurement and assembling of equipment 228,366 125,413 186,261 25,518 – Technological support and maintenance 1,005 56 2,533 347 Subtotal 300,809 368,799 209,102 28,647 Total revenues 505,724 440,537 248,831 34,090 The following table sets forth a breakdown of our and the VIEs’ revenue by service type for the years indicated.
For the Years Ended December 31, 2023 2024 2025 RMB RMB RMB US$ (in thousands) Educational content service and other services – Educational content service –B2B2C 28,615 31,587 8,336 1,192 –B2C 4,453 1,693 5,896 843 – Other services 38,670 6,449 3,964 567 Subtotal 71,738 39,729 18,196 2,602 IT related solution services – Design and development of customized IT system 243,330 20,308 2,576 368 – Procurement and assembling of equipment 125,413 186,261 49,307 7,051 – Technological support and maintenance 56 2,533 100 14 Subtotal 368,799 209,102 51,983 7,433 Total revenues 440,537 248,831 70,179 10,035 The following table sets forth a breakdown of our and the VIEs’ revenue by service type for the years indicated.
Cost of Revenues Our and the VIEs’ cost of revenue decreased by 17.0% from RMB511.3 million for the year ended December 31, 2022 to RMB424.3 million (US$59.8 million) for the year ended December 31, 2023.
Cost of Revenues Our and the VIEs’ cost of revenue decreased by 71.4% from RMB 202.0 million for the year ended December 31, 2024 to RMB57.8 million (US$8.3 million) for the year ended December 31, 2025.
Additionally, we believe that our and the VIEs’ results of operations and financial condition are affected by company-specific factors, including the factors discussed below, many of which are beyond our and the VIEs’ control. 70 Demand for Online Educational Content Compared to traditional in-person classroom teaching, we believe online education is superior as it breaks down the time and location barriers of traditional offline education and offers students a more flexible, convenient and cost-effective alternative.
Demand for Online Educational Content Compared to traditional in-person classroom teaching, we believe online education is superior as it breaks down the time and location barriers of traditional offline education and offers students a more flexible, convenient and cost-effective alternative.
Our and the VIEs’ cost of revenues was RMB511.3 million, RMB424.3 million and RMB 202.0 million(US$27.7 million) for the years ended December 31, 2022, 2023 and 2024, respectively. 73 For the Years Ended December 31, 2022 2023 2024 RMB RMB RMB US$ (in thousands) Cost of revenues: Educational content service and other services 233,129 100,812 7,582 1,039 IT related solution services 278,136 323,534 194,409 26,634 Total 511,265 424,346 201,991 27,673 Operating Expenses Our and the VIEs’ operating expenses consist of sales and marketing expenses, research and development expenses, and general and administrative expenses.
For the Years Ended December 31, 2023 2024 2025 RMB RMB RMB US$ (in thousands) Cost of revenues: Educational content service and other services 100,812 7,582 7,184 1,027 IT related solution services 323,534 194,409 50,576 7,232 Total 424,346 201,991 57,760 8,259 Operating Expenses Our and the VIEs’ operating expenses consist of sales and marketing expenses, research and development expenses, and general and administrative expenses.
This increase was mainly driven by a decrease of RMB3.2 million in outsourced labor costs, because the VIEs further reduced its expenditures on development of new educational contents.
The decrease was mainly driven by a decrease of RMB0.3 million in outsourced labor costs, because the VIEs further reduced its expenditures on development of new educational contents and a decrease of RMB 2.2 million in salary and welfare expenses due to resignation of research and development department staff.
This decrease was primarily driven by the net effects of a decrease of RMB133.2 million (US$18.8 million) in revenue generated from educational content services and other services, partially net off by an increase of RMB68.0 million in net revenues from the provision of IT related solution services. ● Educational content service and other services.
This decrease was primarily driven by a decrease of RMB21.4 million (US$3.1 million) in revenue generated from educational content services and other services and a decrease of RMB 157.3 million (US$22.3 million) in net revenues from the provision of IT related solution services. ● Educational content service and other services.
Our and the VIEs’ cash primarily consist of cash, investments in interest bearing demand deposits accounts and time deposits with terms of and less than three months. As of December 31, 2023, our and the VIEs’ accounts receivable was RMB4.9 million, representing a decrease of RMB12.3 million (US$1.7 million) from RMB17.2 million as of December 31, 2022.
As of December 31, 2025, our and the VIEs’ cash were RMB6.0 million (US$0.9 million). Our and the VIEs’ cash primarily consist of cash, investments in interest bearing demand deposits accounts and time deposits with terms of and less than three months.
The increase was primarily because we and the VIEs generated RMB 28 million in IT services in the November 2024 which was within credit term as of December 31, 2024. The turnover days for accounts receivable for the year ended December 31, 2023 and 2024 was 40 days and 86 days, respectively.
As of December 31, 2024, our and the VIEs’ accounts receivable was RMB36.5 million, representing an increase of RMB31.6 million from RMB4.9 million as of December 31, 2023. The increase was primarily because we and the VIEs generated RMB 28.0 million in IT services in the November 2024 which was within credit term as of December 31, 2024.
Net cash used in investing activities was RMB218.5 million for the year ended December 31, 2022, primarily due to (i) purchase of short-term investments of RMB3.9 million, (ii) purchase of RMB176.6 million of educational content, and (iii) RMB46.2 million in prepayments for educational content, and (iv) loans of RMB 3.0 million made to a third party, partially offset by proceeds from redemption of short-term investments of RMB11.2 million. 84 Financing Activities For the year ended December 31, 2024, our and the VIEs’ net cash provided by financing activities was RMB0.8 million (US$0.1 million), which mainly provided by proceeds of RMB 7.0 million (US$1.0 million) from borrowing from a third party, proceeds from borrowings of RMB 1.1 million (US$0.2 million) from related parties, partially offset by repayments of loans to related parties of RMB7.4 million (US$1.0 million).
For the year ended December 31, 2024, our and the VIEs’ net cash provided by financing activities was RMB0.8 million, which mainly provided by proceeds of RMB 7.0 million from borrowing from a third party, proceeds from borrowings of RMB 1.1 million from related parties, partially offset by repayments of loans to related parties of RMB7.4 million.
We also expect that cash generated from our and the VIEs’ operation activities and financing activities will meet our and the VIEs’ capital expenditure needs in the foreseeable future. Off-balance Sheet Commitment and Arrangements We and the VIEs have not entered into any financial guarantees or other commitments to guarantee the payment obligations of any third parties.
Off-balance Sheet Commitment and Arrangements We and the VIEs have not entered into any financial guarantees or other commitments to guarantee the payment obligations of any third parties.
For the Years Ended December 31, 2022 2023 2024 RMB RMB RMB US$ (in thousands) Revenue from educational content service and other services – Subscription revenue 59,217 16,385 15,156 2,076 – Licensing revenue 141,597 16,683 18,124 2,483 – Other services revenue 3,741 38,670 6,449 884 Subtotal 204,915 71,738 39,729 5,443 Revenue from IT related solution services 300,809 368,799 209,102 28,647 Total 505,724 440,537 248,831 34,090 72 Educational content service and other services.
For the Years Ended December 31, 2023 2024 2025 RMB RMB RMB US$ (in thousands) Revenue from educational content service and other services – Subscription revenue 16,385 15,156 14,053 2,010 – Licensing revenue 16,683 18,124 179 25 – Other services revenue 38,670 6,449 3,964 567 Subtotal 71,738 39,729 18,196 2,602 Revenue from IT related solution services 368,799 209,102 51,983 7,433 Total 440,537 248,831 70,179 10,035 Educational content service and other services.
Liquidity and Capital Resource To date, we and the VIEs have financed our and the VIEs’ operating and investing activities primarily through cash generated from operating activities. As of December 31, 2024, our and the VIEs’ cash were RMB12.5 million (US$1.7 million), respectively.
Net loss As a result of the foregoing, we and the VIEs reported net loss of RMB382.8 million and RMB33.4 million for the years ended December 31, 2023 and 2024, respectively. B. Liquidity and Capital Resource To date, we and the VIEs have financed our and the VIEs’ operating and investing activities primarily through cash generated from operating activities.
Net revenue from the educational content service and other services decreased by RMB133.2 million (US$18.8 million) from RMB204.9 million for the year ended December 31, 2022 to RMB71.7 million (US$10.1 million) for the year ended December 31, 2023.
Net revenue from the educational content service and other services decreased by RMB21.5 million from RMB RMB39.7 million for the year ended December 31, 2024 to RMB18.2 million (US$2.6 million) for the year ended December 31, 2025.
For the years ended December 31, 2022, 2023 and 2024, the total amount of operating expenses, as a percentage of our and the VIEs’ total revenue was approximately 39.9%, 90.6% and 33.5%, respectively. The dramatic increase in operating expense in 2023 was because we provided impairment on obsolete educational contents, licensed copyrights and long-term prepayments for educational contents.
For the years ended December 31, 2023, 2024 and 2025, the total amount of operating expenses, as a percentage of our and the VIEs’ total revenue was approximately 90.6%, 33.5% and 41.8%, respectively.
Capital Expenditure Our and the VIEs’ capital expenditures are incurred mainly to purchase educational video content and tangible assets. We and the VIEs made capital expenditures of RMB176.6 million, RMB55.0 million and RMB 18.2 million (US$2.5 million) on educational contents for the years ended December 31, 2022, 2023 and 2024, respectively.
We and the VIEs made capital expenditures of RMB55.0 million, RMB 18.2 million and RMB 35.4 million (US$5.1 million) on educational contents for the years ended December 31, 2023, 2024 and 2025, respectively. Our and the VIEs’ capital expenditures have been primarily funded by cash generated from our and the VIEs’ operations.
Net revenue from IT related solution services increased by RMB68.0 million (US$9.6 million), or 22.6% from RMB300.8 million for the year ended December 31, 2022 to RMB368.8 million (US$51.9 million) for the year ended December 31, 2023. The increase was primarily attributable to acquisition of new cloud-based customers in 2023 in design and development of customized IT system.
Net revenue from IT related solution services decreased by RMB157.1 million (US$21.7 million), or 75.1% from RMB209.1 million for the year ended December 31, 2024 to RMB52.0 million (US$7.4 million) for the year ended December 31, 2025. The decrease was primarily caused by decreased cloud-based customers in 2025 in design and development of customized IT system.
General and Administrative Expenses: Our and the VIEs’ general and administrative expenses decreased from RMB53.2 million for the year ended December 31, 2022 to RMB22.2 million (US$3.1 million) for the year ended December 31, 2023.
Research and Development Expenses: Our and the VIEs’ research and development expenses decreased from RMB5.7 million for the year ended December 31, 2024 to RMB 3.2 million (US$0.5 million) for the year ended December 31, 2025.
Our and the VIEs’ capital expenditures have been primarily funded by cash generated from our and the VIEs’ operations. We expect to continue to make capital expenditures to support the expected growth of our and the VIEs’ business.
We expect to continue to make capital expenditures to support the expected growth of our and the VIEs’ business. We also expect that cash generated from our and the VIEs’ operation activities and financing activities will meet our and the VIEs’ capital expenditure needs in the foreseeable future.
Sales and Marketing Expenses: Our and the VIEs’ sales and marketing expenses increased from RMB7.1 million for the year ended December 31, 2022 to RMB7.6 million (US$1.1 million) for the year ended December 31, 2023.
Operating expenses Our and the VIEs’ total operating expenses increased from RMB67.2 million for the year ended December 31, 2024 to RMB 29.4 million (US$4.2 million) for the year ended December 31, 2025.
Historically, our PRC subsidiaries have not paid dividends to us, and they will not be able to pay dividends until they generate accumulated profits.
Historically, our PRC subsidiaries have not paid dividends to us, and they will not be able to pay dividends until they generate accumulated profits. Furthermore, capital account transactions, which include foreign direct investment in and loans to our PRC subsidiaries, must be approved by and/or registered with SAFE, its local branches and certain local banks.
For the year ended December 31, 2022, our and the VIEs’ net cash provided by financing activities was RMB126.6 million, which mainly represented proceeds of RMB147.0 million from initial public offering (“IPO”), partially offset by repayments of loans to related parties of RMB17.1 million, deposits of RMB4.3 million made to a redeemable shareholder, and the payment of issuance costs of RMB0.5 million in relation to the IPO.
Financing Activities For the year ended December 31, 2025, our and the VIEs’ net cash provided by financing activities was RMB34.0 million (US$4.7 million), which mainly provided by proceeds of RMB 35.4 million (US$4.9 million) from private placements, partially offset by repayments of loans to related parties of RMB1.4 million (US$0.2 million).
The decrease was primarily because we and the VIEs collected the outstanding balance of RMB12.1 million due from a customer of Guangzhou Xinzhiqiao. As of December 31, 2024, our and the VIEs’ accounts receivable was RMB36.53 million (US$5.2 million), representing an increase of RMB31.62 million (US$4.33 million) from RMB4.9 million as of December 31, 2023.
As of December 31, 2025, our and the VIEs’ accounts receivable was RMB20.3 million (US$2.9 million), representing a decrease of RMB16.2 million (US$2.3 million) from RMB36.5 million as of December 31, 2024, which was primarily attributable to decrease of revenues for the year ended December 31, 2025.
These costs are recorded in the consolidated statements of income and comprehensive income as incurred.
These costs are recorded in the consolidated statements of income and comprehensive income as incurred. Our and the VIEs’ cost of revenues was RMB424.3 million, RMB 202.0 million and RMB 57.8 million (US$8.3 million) for the years ended December 31, 2023, 2024 and 2025, respectively.
Net loss As a result of the foregoing, we and the VIEs reported net loss of RMB382.8 million and RMB19.5 million (US$2.7 million) for the years ended December 31, 2023 and 2024, respectively. 78 Year ended December 31, 2023 compared to year ended December 31, 2022 For the Years Ended December 31, 2022 2023 RMB % RMB US$ % (in thousands, except for share, per share data and percentages) Net revenues 505,724 100.0 440,537 62,048 100.0 Cost of revenues (511,265 ) (101.1 ) (424,346 ) (59,768 ) (96.3 ) Gross (loss) profit (5,541 ) (1.1 ) 16,191 2,280 3.7 Operating expenses: Sales and marketing expenses 7,088 1.4 7,590 1,069 1.7 General and administrative expenses 53,216 10.5 22,187 3,125 5.0 Research and development expenses 15,569 3.1 11,761 1,657 2.7 Impairment of goodwill 7,712 1.5 - - 0.0 Impairment of other non-current assets 118,322 23.4 357,416 50,341 81.2 Total operating expenses 201,907 39.9 398,954 56,192 90.6 Loss from operations (207,448 ) (41.0 ) (382,763 ) (53,912 ) (86.9 ) Other income: Total other income, net (116 ) (0.0 ) 161 23 (0.0 ) Loss before income tax (207,564 ) (41.0 ) (382,602 ) (53,889 ) (86.9 ) Income tax benefits (expense) 10,980 2.2 (211 ) (29 ) (0.0 ) Net loss (196,584 ) (38.8 ) (382,813 ) (53,918 ) (86.9 ) Net Revenues Our and the VIEs’ revenue decreased by 12.9% from RMB505.7 million for the year ended December 31, 2022 to RMB440.5 million (US$62.0 million) for the year ended December 31, 2023.
Year ended December 31, 2025 compared to year ended December 31, 2024 For the Years Ended December 31, 2024 2025 RMB % RMB US$ % (in thousands, except for share, per share data and percentages) Net revenues 248,831 100.0 70,179 10,035 100.0 Cost of revenues (201,991 ) (81.2 ) (57,760 ) (8,260 ) (82.3 ) Gross (loss) profit 46,840 18.8 12,419 1,775 17.7 Operating expenses: Sales and marketing expenses 6,873 2.8 5,717 818 8.1 General and administrative expenses 54,574 21.9 20,421 2,918 29.1 Research and development expenses 5,775 2.3 3,220 461 4.6 Impairment of other non-current assets - 0.0 - - 0.0 Total operating expenses 67,222 27.0 29,358 4,197 41.8 Loss from operations (20,382 ) (8.2 ) (16,939 ) (2,422 ) (23.9 ) Other income: Total other income, net (177 ) (0.1 ) 979 140 1.3 Loss before income tax (20,559 ) (8.3 ) (15,960 ) (2,282 ) (22.7 ) Income tax expense (12,854 ) (5.2 ) (340 ) (49 ) (0.5 ) Net loss (33,413 ) (13.5 ) (16,300 ) (2,331 ) (23.2 ) Net Revenues Our and the VIEs’ revenue decreased by 71.8% from RMB248.8 million for the year ended December 31, 2024 to RMB70.2 million (US$10.0 million) for the year ended December 31, 2025.
Our and the VIEs’ gross profit margin changed from negative 1.1% for the year ended December 31, 2022 to 3.7% for the year ended December 31, 2023.
Our and the VIEs’ gross profit margin changed from 18.8% for the year ended December 31, 2024 to 17.7% for the year ended December 31, 2025. The change was mainly decreased revenues earned from IT related solution services which generated lower gross profit as compared with educational services.