For the year ended December 31, 2021 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustments Total RMB Continuing operations Revenue — 20,112,033 3,459,777 10,864,732 230 34,436,772 Cost of revenue — (10,419,986 ) (2,210,487 ) (4,725,977 ) — (17,356,450 ) General and administrative expenses (1,059,294 ) (9,601,120 ) (6,327,602 ) (1,384,517 ) (230 ) (18,372,763 ) (Loss)/Income from operations (1,059,294 ) 90,927 (5,078,312 ) 4,754,238 — (1,292,441 ) Other expense, net — (558,309 ) (14,640 ) (38,445 ) 2,823,630 2,212,236 Equity in (loss)/profit of subsidiaries and VIEs, net (242,760,667 ) — 4,045,103 1,047,849 237,667,715 — (Loss)/Income before income tax expenses (243,819,961 ) (467,382 ) (1,047,849 ) 5,763,642 240,491,345 919,795 Income tax expense — — — (670,976 ) — (670,976 ) (Loss)/Income from continuing operations, net of tax (243,819,961 ) (467,382 ) (1,047,849 ) 5,092,666 240,491,345 248,819 Loss from discontinued operation, net of tax — (244,068,780 ) — — (244,068,780 ) Net (loss)/income (243,819,961 ) (244,536,162 ) (1,047,849 ) 5,092,666 240,491,345 (243,819,961 ) Condensed Consolidating Schedule of Cash Flows Net cash (used in)/provided by operating activities (2,290,367 ) 29,764,431 (1,397,532 ) 3,040,518 1,490,550 30,607,600 Net cash used in investing activities — (153,593,942 ) (423,550 ) (1,153,024 ) 120,000 (155,050,516 ) Net cash provided by financing activities — 115,671,061 — 120,000 (120,000 ) 115,671,061 Effect of exchange rate changes on cash and cash equivalents (3,088,575 ) — — (6,903 ) (1,490,550 ) (4,586,028 ) Net changes in cash and cash equivalents (5,378,942 ) (8,158,450 ) (1,821,082 ) 2,000,591 — (13,357,883 ) Cash and cash equivalents at the beginning of year 200,108,273 9,611,773 2,880,261 169,399 — 212,769,706 Cash and cash equivalents at the end of year 194,729,331 1,453,323 1,059,179 2,169,990 — 199,411,823 24 For the year ended December 31, 2022 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Continuing operation Revenue - 38,096,542 3,257,199 - - 41,353,741 Cost of revenue - (38,988,285 ) (1,397,604 ) (19,073 ) - (40,404,962 ) General and administrative expenses (2,360,615 ) (43,124,641 ) (553,351 ) (467,924 ) - (46,506,531 ) Sales and marketing expenses - (61,645 ) - - - (61,645 ) Income from operations (2,360,615 ) (44,078,029 ) 1,306,244 (486,997 ) - (45,619,397 ) Other income, net 12,107 35,717,046 16,757 2,109 - 35,748,019 Equity in loss of subsidiaries and VIEs, net (5,441,353 ) - (470,467 ) (852,534 ) 6,764,354 - Income before income tax expenses (7,789,861 ) (8,360,983 ) 852,534 (1,337,422 ) 6,764,354 (9,871,378 ) Income tax expense - (58,664 ) - 10,273 - (48,391 ) Income from continuing operations, net of tax (7,789,861 ) (8,419,647 ) 852,534 (1,327,149 ) 6,764,354 (9,919,769 ) Income from discontinued operations, net of tax - 1,828,539 - - - 1,828,539 Net (loss)/income (7,789,861 ) (6,591,108 ) 852,534 (1,327,149 ) 6,764,354 (8,091,230 ) Condensed Consolidating Schedule of Cash Flows Net cash (used in)/provided by operating activities (1,900,037 ) 43,586,442 (32,749 ) (685,955 ) - 40,967,701 Net cash used in investing activities - (456,381 ) - - - (456,381 ) Net cash used in financing activities - (11,218,750 ) - - - (11,218,750 ) Effect of exchange rate changes on cash and cash equivalents 17,940,145 - - 117,010 - 18,057,155 Net increase in cash and cash equivalents 16,040,108 31,911,311 (32,749 ) (568,945 ) - 47,349,725 Cash and cash equivalents at the beginning of year 194,729,331 1,453,323 1,059,179 2,169,990 - 199,411,823 Cash and cash equivalents at the end of year 210,769,439 33,364,634 1,026,430 1,601,045 - 246,761,548 Less cash and cash equivalents of discontinued operations–end of year - 491,106 - - - 491,106 Cash and cash equivalents of continuing operations–end of year 210,769,439 32,873,528 1,026,430 1,601,045 - 246,270,442 25 For the year ended December 31, 2023 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Continuing operation Revenue - 48,374,296 2,441,120 - - 50,815,416 Cost of revenue - (46,182,644 ) (662,871 ) (4,799 ) - (46,850,314 ) General and administrative expenses (1,292,974 ) (110,694,880 ) (652,759 ) (621,002 ) - (113,261,615 ) Sales and marketing expenses - (18,300 ) - - - (18,300 ) (Loss)/income from operations (1,292,974 ) (108,521,528 ) 1,125,490 (625,801 ) - (109,314,813 ) Other income, net 336 8,263,054 569,101 6,693 - 8,839,184 Equity in (loss)/income of subsidiaries and VIEs (125,338,010 ) - (3,518,720 ) 1,824,129 127,032,601 - (Loss)/income before income tax expenses (126,630,648 ) (100,258,474 ) (1,824,129 ) 1,205,021 127,032,601 (100,475,629 ) Income tax expense - (216,120 ) - (2,903,456 ) - (3,119,576 ) (Loss)/income from continuing operations, net of tax (126,630,648 ) (100,474,594 ) (1,824,129 ) (1,698,435 ) 127,032,601 (103,595,205 ) Loss from discontinued operations, net of tax - (23,394,661 ) - - - (23,394,661 ) Net (loss)/income (126,630,648 ) (123,869,255 ) (1,824,129 ) (1,698,435 ) 127,032,601 (126,989,866 ) Condensed Consolidating Schedule of Cash Flows Net cash (used in)/provided by operating activities (42,725,890 ) (16,213,871 ) 283,574 (543,288 ) - (59,199,475 ) Net cash used in investing activities - (7,576,283 ) - - - (7,576,283 ) Net cash provided by financing activities 41,856,435 2,227,473 - - - 44,083,908 Effect of exchange rate changes on cash and cash equivalents 2,947,203 - - 23,350 - 2,970,553 Net increase in cash and cash equivalents 2,077,748 (21,562,681 ) 283,574 (519,938 ) - (19,721,297 ) Cash and cash equivalents at the beginning of year 210,769,439 32,873,528 1,026,430 1,601,045 - 246,270,442 Cash and cash equivalents of discontinued operations–beginning of year - 491,106 - - - 491,106 Cash and cash equivalents at the end of year 212,847,187 11,801,953 1,310,004 1,081,107 - 227,040,251 Less cash and cash equivalents of discontinued operations–end of year - - - - - - Cash and cash equivalents of continuing operations–end of year 212,847,187 11,801,953 1,310,003 1,081,108 - 227,040,251 26 Cash and Asset Flows through Our Organization The Company may (i) transfer the net proceeds into Liandu WFOE to pay in their initially subscribed registered capital, and (ii) provide loans to Liandu WFOE and the VIEs.
For the year ended December 31, 2022 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Continuing operation Revenue - 38,096,542 3,257,199 - - 41,353,741 Cost of revenue - (38,988,285 ) (1,397,604 ) (19,073 ) - (40,404,962 ) General and administrative expenses (2,360,615 ) (43,124,641 ) (553,351 ) (467,924 ) - (46,506,531 ) Sales and marketing expenses - (61,645 ) - - - (61,645 ) Income from operations (2,360,615 ) (44,078,029 ) 1,306,244 (486,997 ) - (45,619,397 ) Other income, net 12,107 35,717,046 16,757 2,109 - 35,748,019 Equity in loss of subsidiaries and VIEs, net (5,441,353 ) - (470,467 ) (852,534 ) 6,764,354 - Income before income tax expenses (7,789,861 ) (8,360,983 ) 852,534 (1,337,422 ) 6,764,354 (9,871,378 ) Income tax expense - (58,664 ) - 10,273 - (48,391 ) Income from continuing operations, net of tax (7,789,861 ) (8,419,647 ) 852,534 (1,327,149 ) 6,764,354 (9,919,769 ) Income from discontinued operations, net of tax - 1,828,539 - - - 1,828,539 Net (loss)/income (7,789,861 ) (6,591,108 ) 852,534 (1,327,149 ) 6,764,354 (8,091,230 ) Condensed Consolidating Schedule of Cash Flows Net cash (used in)/provided by operating activities (1,900,037 ) 43,586,442 (32,749 ) (685,955 ) - 40,967,701 Net cash used in investing activities - (456,381 ) - - - (456,381 ) Net cash used in financing activities - (11,218,750 ) - - - (11,218,750 ) Effect of exchange rate changes on cash and cash equivalents 17,940,145 - - 117,010 - 18,057,155 Net increase in cash and cash equivalents 16,040,108 31,911,311 (32,749 ) (568,945 ) - 47,349,725 Cash and cash equivalents at the beginning of year 194,729,331 1,453,323 1,059,179 2,169,990 - 199,411,823 Cash and cash equivalents at the end of year 210,769,439 33,364,634 1,026,430 1,601,045 - 246,761,548 Less cash and cash equivalents of discontinued operations–end of year - 491,106 - - - 491,106 Cash and cash equivalents of continuing operations–end of year 210,769,439 32,873,528 1,026,430 1,601,045 - 246,270,442 24 For the year ended December 31, 2023 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Continuing operation Revenue - 48,374,296 2,441,120 - - 50,815,416 Cost of revenue - (46,182,644 ) (662,871 ) (4,799 ) - (46,850,314 ) General and administrative expenses (1,292,974 ) (110,694,880 ) (652,759 ) (621,002 ) - (113,261,615 ) Sales and marketing expenses - (18,300 ) - - - (18,300 ) (Loss)/income from operations (1,292,974 ) (108,521,528 ) 1,125,490 (625,801 ) - (109,314,813 ) Other income, net 336 8,263,054 569,101 6,693 - 8,839,184 Equity in (loss)/income of subsidiaries and VIEs (125,338,010 ) - (3,518,720 ) 1,824,129 127,032,601 - (Loss)/income before income tax expenses (126,630,648 ) (100,258,474 ) (1,824,129 ) 1,205,021 127,032,601 (100,475,629 ) Income tax expense - (216,120 ) - (2,903,456 ) - (3,119,576 ) (Loss)/income from continuing operations, net of tax (126,630,648 ) (100,474,594 ) (1,824,129 ) (1,698,435 ) 127,032,601 (103,595,205 ) Loss from discontinued operations, net of tax - (23,394,661 ) - - - (23,394,661 ) Net (loss)/income (126,630,648 ) (123,869,255 ) (1,824,129 ) (1,698,435 ) 127,032,601 (126,989,866 ) Condensed Consolidating Schedule of Cash Flows Net cash (used in)/provided by operating activities (42,725,890 ) (16,213,871 ) 283,574 (543,288 ) - (59,199,475 ) Net cash used in investing activities - (7,576,283 ) - - - (7,576,283 ) Net cash provided by financing activities 41,856,435 2,227,473 - - - 44,083,908 Effect of exchange rate changes on cash and cash equivalents 2,947,203 - - 23,350 - 2,970,553 Net increase in cash and cash equivalents 2,077,748 (21,562,681 ) 283,574 (519,938 ) - (19,721,297 ) Cash and cash equivalents at the beginning of year 210,769,439 32,873,528 1,026,430 1,601,045 - 246,270,442 Cash and cash equivalents of discontinued operations–beginning of year - 491,106 - - - 491,106 Cash and cash equivalents at the end of year 212,847,187 11,801,953 1,310,004 1,081,107 - 227,040,251 Less cash and cash equivalents of discontinued operations–end of year - - - - - - Cash and cash equivalents of continuing operations–end of year 212,847,187 11,801,953 1,310,003 1,081,108 - 227,040,251 25 For the year ended December 31, 2024 Condensed Consolidating Schedule of Results of Operations Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Revenue - 32,139,658 661,002 - - 32,800,660 Cost of revenue - (35,844,133 ) (2,810 ) (4,162 ) - (35,851,105 ) General and administrative expenses (2,647,144 ) (18,717,355 ) (577,702 ) (856,964 ) - (22,799,165 ) Sales and marketing expenses - (111,780 ) - - - (111,780 ) (Loss)/income from operations (2,647,144 ) (22,533,610 ) 80,490 (861,126 ) - (25,961,390 ) Other income, net 18 1,255,874 1,570 1,895 - 1,259,357 Equity in (loss)/income of subsidiaries and VIEs, net (21,980,540 ) - (822,165 ) 740,105 22,062,600 - Loss before income tax expenses (24,627,666 ) (21,277,736 ) (740,105 ) (119,126 ) 22,062,600 (24,702,033 ) Income tax expense - - - - - - Net loss (24,627,666 ) (21,277,736 ) (740,105 ) (119,126 ) 22,062,600 (24,702,033 ) Condensed Consolidating Schedule of Cash Flows Net cash used in operating activities (861,999 ) (16,099,979 ) (455,100 ) (904,713 ) - (18,321,791 ) Net cash used in investing activities - (554,082 ) - - - (554,082 ) Net cash provided by financing activities - 8,750,000 - - - 8,750,000 Effect of exchange rate changes on cash and cash equivalents 3,785,027 - - 24,833 - 3,809,860 Net increase/(decrease) in cash and cash equivalents 2,923,028 (7,904,061 ) (455,100 ) (879,880 ) - (6,316,013 ) Cash and cash equivalents at the beginning of year 212,847,187 11,801,953 1,310,004 1,081,107 - 227,040,251 Cash and cash equivalents at the end of year 215,770,215 3,897,892 854,904 201,227 - 220,724,238 26 Cash and Asset Flows through Our Orga nization The Company may (i) transfer the net proceeds into Liandu WFOE to pay in their initially subscribed registered capital, and (ii) provide loans to Liandu WFOE and the VIEs.
For the years ended December 31, 2021 2022 2023 RMB RMB RMB US$ (Note 2(g)) Net revenues: Revenue from third parties 8,512,992 40,599,456 50,061,131 7,050,963 Revenue from related parties 906,667 754,285 754,285 106,239 Revenue from affected entity 25,017,113 - - - Total net revenues 34,436,772 41,353,741 50,815,416 7,157,202 Cost of revenues (17,356,450 ) (40,404,962 ) (46,850,314 ) (6,598,729 ) Gross profit 17,080,322 948,779 3,965,102 558,473 Operating expenses: General and administrative expenses (18,372,763 ) (27,664,531 ) (25,445,401 ) (3,583,910 ) Selling and marketing expenses - (61,645 ) (18,300 ) (2,578 ) Impairment loss on goodwill - (18,842,000 ) (22,677,921 ) (3,194,118 ) Expected credit loss for receivables and other assets - - (65,138,293 ) (9,174,537 ) Total operating expenses (18,372,763 ) (46,568,176 ) (113,279,915 ) (15,955,143 ) Operating loss (1,292,441 ) (45,619,397 ) (109,314,813 ) (15,396,670 ) Interest expense (2,393,178 ) (4,014,414 ) (3,634,721 ) (511,940 ) Interest income 14,834 73,705 134,011 18,875 Fair value change gain of contingent consideration - 22,850,000 - - Other income, net 4,590,580 16,838,728 12,339,894 1,738,038 Income/(loss) before income tax expense 919,795 (9,871,378 ) (100,475,629 ) (14,151,697 ) Income tax expenses (670,976 ) (48,391 ) (3,119,576 ) (439,383 ) Income/(loss) from continuing operations, net of tax 248,819 (9,919,769 ) (103,595,205 ) (14,591,080 ) (Loss)/income from discontinued operation, net of tax (244,068,780 ) 1,828,539 (23,394,661 ) (3,295,070 ) Net loss (243,819,961 ) (8,091,230 ) (126,989,866 ) (17,886,150 ) Net loss attributable to Lixiang Education Holding Co., Ltd. shareholders (243,819,961 ) (7,789,861 ) (126,630,648 ) (17,835,555 ) Net loss attributable to non-controlling interests - (301,369 ) (359,218 ) (50,595 ) Other comprehensive (loss)/income: Foreign currency translation adjustment, net of nil tax (4,586,027 ) 18,057,155 2,970,553 418,394 Comprehensive (loss)/income (248,405,988 ) 9,965,925 (124,019,313 ) (17,467,756 ) Total comprehensive loss attributable to non-controlling interests - (301,369 ) (359,218 ) (50,595 ) Total comprehensive (loss)/income attributable to Lixiang Education Holding Co., Ltd. shareholders (248,405,988 ) 10,267,294 (123,660,095 ) (17,417,161 ) Earnings/(loss) per ordinary share attributable to Lixiang Education Holding Co., Ltd. shareholders from continuing operations 0.00 (0.15 ) (1.32 ) (0.19 ) —Basic and diluted (Loss)/Earnings per ordinary share attributable to Lixiang Education Holding Co., Ltd. shareholders from discontinued operation (3.66 ) 0.03 (0.30 ) (0.04 ) —Basic and diluted Weighted average number of ordinary shares outstanding 66,667,000 66,667,000 78,584,808 78,584,808 30 The following table presents our summary consolidated balance sheet data as of December 31, 2022 and 2023.
For the years ended December 31, 2022 2023 2024 RMB RMB RMB US$ Net revenues: Revenue from third parties 40,599,456 50,061,131 32,046,375 4,390,335 Revenue from a related party 754,285 754,285 754,285 103,337 Total net revenues 41,353,741 50,815,416 32,800,660 4,493,672 Cost of revenues (40,404,962 ) (46,850,314 ) (35,851,105 ) (4,911,581 ) Gross profit/(loss) 948,779 3,965,102 (3,050,445 ) (417,909 ) Operating expenses: General and administrative expenses (27,664,531 ) (25,445,401 ) (22,799,165 ) (3,123,473 ) Selling and marketing expenses (61,645 ) (18,300 ) (111,780 ) (15,314 ) Impairment loss on goodwill (18,842,000 ) (22,677,921 ) - - Expected credit loss for receivables and other assets - (65,138,293 ) - - Total operating expenses (46,568,176 ) (113,279,915 ) (22,910,945 ) (3,138,787 ) Operating loss (45,619,397 ) (109,314,813 ) (25,961,390 ) (3,556,696 ) Interest expense (4,014,414 ) (3,634,721 ) (2,860,956 ) (391,949 ) Interest income 73,705 134,011 289,865 39,711 Fair value change gain of contingent consideration 22,850,000 - - - Other income, net 16,838,728 12,339,894 3,830,448 524,769 Loss before income tax expense (9,871,378 ) (100,475,629 ) (24,702,033 ) (3,384,165 ) Income tax expense (48,391 ) (3,119,576 ) - - Loss from continuing operations, net of tax (9,919,769 ) (103,595,205 ) (24,702,033 ) (3,384,165 ) Income/(loss) from discontinued operation, net of tax 1,828,539 (23,394,661 ) - - Net loss (8,091,230 ) (126,989,866 ) (24,702,033 ) (3,384,165 ) Net loss attributable to Lixiang Education Holding Co., Ltd. shareholders (7,789,861 ) (126,630,648 ) (24,627,666 ) (3,373,977 ) Net loss attributable to non-controlling interests (301,369 ) (359,218 ) (74,367 ) (10,188 ) Other comprehensive income/(loss): Foreign currency translation adjustment, net of nil tax 18,057,155 2,970,553 3,809,859 521,949 Comprehensive income/(loss) 9,965,925 (124,019,313 ) (20,892,174 ) (2,862,216 ) Total comprehensive loss attributable to non-controlling interests (301,369 ) (359,218 ) (74,367 ) (10,188 ) Total comprehensive income/(loss) attributable to Lixiang Education Holding Co., Ltd. shareholders 10,267,294 (123,660,095 ) (20,817,807 ) (2,852,028 ) Loss per ordinary share attributable to Lixiang Education Holding Co., Ltd. shareholders from continuing operations (0.15 ) (1.32 ) (0.21 ) (0.03 ) —Basic and diluted Earnings/(loss) per ordinary share attributable to Lixiang Education Holding Co., Ltd. shareholders from discontinued operation 0.03 (0.30 ) - - —Basic and diluted Weighted average number of ordinary shares outstanding 66,667,000 78,584,808 116,667,000 116,667,000 30 The following table presents our summary consolidated balance sheet data as of December 31, 2023 and 2024.
As of December 31, 2022 Condensed Consolidating Schedule of Financial Position Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Assets Cash and cash equivalents 210,769,439 32,873,528 1,026,430 1,601,045 - 246,270,442 Inter-group balance due from VIEs and subsidiaries of continuing operation 7,686 57,331,944 16,855,664 50,350,000 (124,545,294 ) - Prepayments and other current assets - 74,180,309 27,594 1,298,263 - 75,506,166 Other current assets - 11,148 1,156,628 - - 1,167,776 Investment deficit in subsidiaries and VIEs 84,528,603 - - - (84,528,603 ) - Current assets belong to discontinued operation - 6,609,704 - - - 6,609,704 Total current assets 295,305,728 171,006,633 19,066,316 53,249,308 (209,073,897 ) 329,554,088 Property and equipment, net - 159,226,997 - 882,112 - 160,109,109 Land use right - 35,820,632 - - - 35,820,632 Goodwill - 70,369,837 - - - 70,369,837 Other non-current assets - 7,582,202 - 318,656 2,802,091 10,702,949 Investments in subsidiaries - - 3,903,286 648,631 (4,551,917 ) - Non-current assets belong to discontinued operation - 2,369,839 - - - 2,369,839 Total non-current assets - 275,369,507 3,903,286 1,849,399 (1,749,826 ) 279,372,366 Total assets 295,305,728 446,376,140 22,969,602 55,098,707 (210,823,723 ) 608,926,454 Short-term borrowings - 61,000,000 - - - 61,000,000 Inter-group balance due to VIEs and subsidiaries of continuing operation 42,307,875 35,000,000 34,000,406 7,687 (111,315,968 ) - Accrued liabilities and other current liabilities - 14,207,561 567,687 - - 14,775,248 Other current liabilities 55,717 19,826,532 1,537,396 1,228,414 - 22,648,059 Investment deficit in subsidiaries and VIEs - - - - - Amounts due to related party - 323,400 - - - 323,400 Amounts due to Affected Entity, current - 21,225,707 16,531 2,342,668 - 23,584,906 Current liabilities belong to discontinued operations - 11,762,881 - - - 11,762,881 Total current liabilities 42,363,592 163,346,081 36,122,020 3,578,769 (111,315,968 ) 134,094,494 Amounts due to Affected Entity, non-current - 194,552,414 151,519 21,472,630 - 216,176,563 Other non-current liabilities - 4,808,380 - - - 4,808,380 Non-current liabilities belong to discontinued operations - 356,250 - - - 356,250 Total non-current liabilities - 199,717,044 151,519 21,472,630 - 221,341,193 Total liabilities 42,363,592 363,063,125 36,273,539 25,051,399 (111,315,968 ) 355,435,687 Non-controlling interests - 548,631 - - - 548,631 Total shareholders’ equity (deficit) 252,942,136 83,313,015 (13,303,937 ) 30,047,308 (99,507,755 ) 253,490,767 22 As of December 31, 2023 Condensed Consolidating Schedule of Financial Position Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Assets Cash and cash equivalents 212,847,187 11,801,953 1,310,004 1,081,107 - 227,040,251 Inter-group balance due from VIEs and subsidiaries of continuing operation 42,496,200 14,585,744 16,876,506 31,904,317 (105,862,767 ) - Prepayments and other current assets - 5,180,474 58,187 954,883 - 6,193,544 Other current assets - 9,380 886,895 - - 896,275 Amounts due from related party - 10,750,000 - - - 10,750,000 Current assets belong to discontinued operation - - - - - - Total current assets 255,343,387 42,327,551 19,131,592 33,940,307 (105,862,767 ) 244,880,070 Property and equipment, net - 150,806,607 - 742,979 - 151,549,586 Land use right - 34,873,935 - - - 34,873,935 Goodwill - - - - - - Other non-current assets - 2,480,864 - 186,615 - 2,667,479 Investments in subsidiaries - - 384,566 2,472,760 (2,857,326 ) - Non-current assets belong to discontinued operation - - - - - - Total non-current assets - 188,161,406 384,566 3,402,354 (2,857,326 ) 189,091,000 Total assets 255,343,387 230,488,957 19,516,158 37,342,661 (108,720,093 ) 433,971,070 Short-term borrowings - 74,000,000 - - - 74,000,000 Inter-group balance due to VIEs and subsidiaries of continuing operation 43,765,484 15,500,000 33,750,406 - (93,015,890 ) - Accrued liabilities and other current liabilities - 5,946,598 - 1,244 - 5,947,842 Other current liabilities 56,662 13,794,749 980,457 412,086 - 15,243,954 Investment deficit in subsidiaries and VIEs 54,111,743 - - - (54,111,743 ) Amounts due to related party - 8,000,000 - - - 8,000,000 Amounts due to Affected Entity, current - - - - - - Current liabilities belong to discontinued operations - - - - - - Total current liabilities 97,933,889 117,241,347 34,730,863 413,330 (147,127,633 ) 103,191,796 Amounts due to Affected Entity, non-current - 162,500,961 - 11,179,402 - 173,680,363 Other non-current liabilities - - - - - - Non-current liabilities belong to discontinued operations - - - - - - Total non-current liabilities - 162,500,961 - 11,179,402 - 173,680,363 Total liabilities 97,933,889 279,742,308 34,730,863 11,592,732 (147,127,633 ) 276,872,159 Non-controlling interests - (310,587 ) - - - (310,587 ) Total shareholders’ equity (deficit) 157,409,498 (49,253,351 ) (15,214,705 ) 25,749,929 38,407,540 157,098,911 23 The following table presents the condensed consolidating schedule of results of operations and cash flows of our parent company, VIEs and their consolidated subsidiaries, Liandu WFOE that is the primary beneficiary of the VIEs, and other subsidiaries for the years ended December 31, 2021, 2022 and 2023.
As of December 31, 2023 Condensed Consolidating Schedule of Financial Position Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Assets Cash and cash equivalents 212,847,187 11,801,953 1,310,004 1,081,107 - 227,040,251 Inter-group balance due from VIEs and subsidiaries of continuing operation 42,496,200 14,585,744 16,876,506 31,904,317 (105,862,767 ) - Prepayments and other current assets - 5,180,474 58,187 954,883 - 6,193,544 Other current assets - 9,380 886,895 - - 896,275 Amounts due from a related party - 10,750,000 - - - 10,750,000 Current assets belong to discontinued operation - - - - - - Total current assets 255,343,387 42,327,551 19,131,592 33,940,307 (105,862,767 ) 244,880,070 Property and equipment, net - 150,806,607 - 742,979 - 151,549,586 Land use right - 34,873,935 - - - 34,873,935 Goodwill - - - - - - Other non-current assets - 2,480,864 - 186,615 - 2,667,479 Investments in subsidiaries - - 384,566 2,472,760 (2,857,326 ) - Non-current assets belong to discontinued operation - - - - - - Total non-current assets - 188,161,406 384,566 3,402,354 (2,857,326 ) 189,091,000 Total assets 255,343,387 230,488,957 19,516,158 37,342,661 (108,720,093 ) 433,971,070 Short-term borrowings - 74,000,000 - - - 74,000,000 Inter-group balance due to VIEs and subsidiaries of continuing operation 43,765,484 15,500,000 33,750,406 - (93,015,890 ) - Accrued liabilities and other current liabilities - 5,946,598 - 1,244 - 5,947,842 Other current liabilities 56,662 13,794,749 980,457 412,086 - 15,243,954 Investment deficit in subsidiaries and VIEs 54,111,743 - - - (54,111,743 ) Amounts due to related party - 8,000,000 - - - 8,000,000 Amounts due to Affected Entity, current - - - - - - Current liabilities belong to discontinued operations - - - - - - Total current liabilities 97,933,889 117,241,347 34,730,863 413,330 (147,127,633 ) 103,191,796 Amounts due to Affected Entity, non-current - 162,500,961 - 11,179,402 - 173,680,363 Other non-current liabilities - - - - - - Non-current liabilities belong to discontinued operations - - - - - - Total non-current liabilities - 162,500,961 - 11,179,402 - 173,680,363 Total liabilities 97,933,889 279,742,308 34,730,863 11,592,732 (147,127,633 ) 276,872,159 Non-controlling interests - (310,587 ) - - - (310,587 ) Total shareholders’ equity (deficit) 157,409,498 (49,253,351 ) (15,214,705 ) 25,749,929 38,407,540 157,098,911 22 As of December 31, 2024 Condensed Consolidating Schedule of Financial Position Parent VIEs and their consolidated subsidiaries Liandu WFOE which is the primary beneficiary of the VIEs Other subsidiaries Elimination adjustment Total RMB Assets Cash and cash equivalents 215,770,215 3,897,892 854,904 201,227 - 220,724,238 Inter-group balance due from VIEs and subsidiaries 43,130,675 15,356,140 3,105,881 24,159,107 (85,751,803 ) - Prepayments and other current assets - 4,426,665 365,085 1,054,980 - 5,846,730 Other current assets - 156,770 - - - 156,770 Amounts due from a related party - 9,542,000 - - - 9,542,000 Total current assets 258,900,890 33,379,467 4,325,870 25,415,314 (85,751,803 ) 236,269,738 Property and equipment, net - 146,646,206 - 603,848 - 147,250,054 Land use right - 33,927,238 - - - 33,927,238 Other non-current assets - 53,014,362 - 155,938 - 53,170,300 Investments in subsidiaries - - 3,081,121 1,388,736 (4,469,857 ) - Total non-current assets - 233,587,806 3,081,121 2,148,522 (4,469,857 ) 234,347,592 Total assets 258,900,890 266,967,273 7,406,991 27,563,836 (90,221,660 ) 470,617,330 Short-term borrowings - 84,000,000 - - - 84,000,000 Inter-group balance due to VIEs and subsidiaries 46,586,500 20,645,000 19,805,002 - (87,036,502 ) - Accrued liabilities and other current liabilities 31,932 7,457,837 - - - 7,489,769 Other current liabilities - 19,304,474 38,078 72,096 - 19,414,648 Investment deficit in subsidiaries and VIEs 66,144,375 - - - (66,144,375 ) - Amounts due to a related party - 1,817,485 - - - 1,817,485 Total current liabilities 112,762,807 133,224,796 19,843,080 72,096 (153,180,877 ) 112,721,902 Amounts due to Affected Entity, non-current - 158,514,326 - 14,531,837 - 173,046,163 Other non-current liabilities - 39,352,135 - - - 39,352,135 Total non-current liabilities - 197,866,461 - 14,531,837 - 212,398,298 Total liabilities 112,762,807 331,091,257 19,843,080 14,603,933 (153,180,877 ) 325,120,200 Non-controlling interests - (640,953 ) - - - (640,953 ) Total shareholders’ equity/(deficit) 146,138,083 (64,123,984 ) (12,436,089 ) 12,959,903 62,959,217 145,497,130 23 The following table presents the condensed consolidating schedule of results of operations and cash flows of our parent company, VIEs and their consolidated subsidiaries, Liandu WFOE that is the primary beneficiary of the VIEs, and other subsidiaries for the years ended December 31, 2022, 2023 and 2024.