Biggest changeVariable interest entities and their subsidiaries WFOEs Subsidiaries (other than the WFOEs) Eliminating adjustments Consolidated totals RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 401,002 2,832,913 606,915 593,695 — 4,434,525 887,386 803,720 1,239,956 598,617 — 3,529,679 Short-term investments — 333,191 608,547 — — 941,738 — 738,561 203,049 — — 941,610 Accounts receivable, net — 2,061,497 798 106,747 — 2,169,042 — 2,117,491 3,189 70,498 — 2,191,178 Licensed copyrights, net — 361,225 108,181 113,115 — 582,521 — 193,365 112,455 82,898 — 388,718 Prepayments and other assets 4,725 2,603,639 55,701 1,843,338 — 4,507,403 2,543 2,138,706 34,917 299,885 — 2,476,051 Total current assets 405,727 8,192,465 1,380,142 2,656,895 — 12,635,229 889,929 5,991,843 1,593,566 1,051,898 — 9,527,236 Non-current assets: Fixed assets, net — 600,586 228,678 34,549 — 863,813 — 607,502 150,191 120,289 — 877,982 Long-term investments — 1,712,915 — 547,870 — 2,260,785 — 1,577,992 — 530,485 — 2,108,477 Investment in subsidiaries and contractual interests in VIEs — — — 35,486 (35,486 ) — — — — 36,497 (36,497 ) — Licensed copyrights, net — 1,951,329 2,758,685 2,256,494 — 6,966,508 — 1,656,880 3,141,940 2,131,233 — 6,930,053 Produced content, net — 12,349,284 487,767 539,934 — 13,376,985 — 13,418,428 810,581 478,860 — 14,707,869 Operating lease assets — 545,894 1,400 136,603 — 683,897 — 486,719 795 122,318 — 609,832 Goodwill — 2,345,466 1,475,357 — — 3,820,823 — 2,345,466 1,475,357 — — 3,820,823 Others — 745,107 334,591 2,906,636 — 3,986,334 — 1,156,455 992,676 5,029,122 — 7,178,253 Total non-current assets — 20,250,581 5,286,478 6,457,572 (35,486 ) 31,959,145 — 21,249,442 6,571,540 8,448,804 (36,497 ) 36,233,289 Amounts due from the entities within our company (1) 22,653,118 — 1,118,471 — (23,771,589 ) — 21,082,424 — 2,938,540 — (24,020,964 ) — Total assets 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075 ) 44,594,374 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 LIABILITIES Third-party liabilities Current liabilities: Accounts and notes payable — 3,197,634 1,110,027 1,363,413 — 5,671,074 — 3,422,348 2,059,613 1,000,248 — 6,482,209 Customer advances and deferred revenue — 4,234,384 2,848 135,976 — 4,373,208 — 4,212,168 681 190,837 — 4,403,686 Short-term loans — 2,292,845 460,267 818,525 — 3,571,637 — 1,433,031 1,671,149 682,721 — 3,786,901 Convertible senior notes, current portion 2,802,442 — — — — 2,802,442 242,460 — — — — 242,460 Long-term loans, current portion — — — — — — — 63,997 97,990 6,000 — 167,987 Operating lease liabilities, current portion — 83,575 666 16,642 — 100,883 — 78,079 557 18,039 — 96,675 Accrued expenses and other liabilities 25,891 2,641,951 2,296,146 858,302 — 5,822,290 13,897 3,226,119 2,379,155 678,244 — 6,297,415 Total current liabilities 2,828,333 12,450,389 3,869,954 3,192,858 — 22,341,534 256,357 12,435,742 6,209,145 2,576,089 — 21,477,333 Non-current liabilities: — Long-term loans — — 97,990 — — 97,990 — 935,455 — 101,380 — 1,036,835 Convertible senior notes 8,143,994 — — — — 8,143,994 8,350,570 — — — — 8,350,570 Operating lease liabilities — 485,139 533 38,075 — 523,747 — 433,549 — 28,425 — 461,974 Other non-current liabilities — 1,037,634 251,357 13,203 — 1,302,194 — 980,001 64,883 15,165 — 1,060,049 Total non-current liabilities 8,143,994 1,522,773 349,880 51,278 — 10,067,925 8,350,570 2,349,005 64,883 144,970 — 10,909,428 Amounts due to the entities within our company (1) — 21,712,172 — 14,197,364 (35,909,536 ) — — 19,093,453 — 15,329,046 (34,422,499 ) — Total liabilities 10,972,327 35,685,334 4,219,834 17,441,500 (35,909,536 ) 32,409,459 8,606,927 33,878,200 6,274,028 18,050,105 (34,422,499 ) 32,386,761 Shareholders’ equity/(deficit): Noncontrolling interests — 63,497 — 34,900 — 98,397 — (21,519 ) — 29,857 — 8,338 Total iQIYI shareholders’ equity/(deficit) (2) 12,086,518 (7,305,785 ) 3,565,257 (8,361,933 ) 12,102,461 12,086,518 13,365,426 (6,615,396 ) 4,829,618 (8,579,260 ) 10,365,038 13,365,426 Total equity/(deficit) 12,086,518 (7,242,288 ) 3,565,257 (8,327,033 ) 12,102,461 12,184,915 13,365,426 (6,636,915 ) 4,829,618 (8,549,403 ) 10,365,038 13,373,764 Total liabilities and equity/(deficit) 23,058,845 28,443,046 7,785,091 9,114,467 (23,807,075 ) 44,594,374 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 15 Selected Condensed Consolidating Cash Flows Information For the year ended December 31, 2022 2023 2024 iQIYI, Inc.
Biggest changeVariable interest entities and their subsidiaries WFOEs Subsidiaries (other than the WFOEs) Eliminating adjustments Consolidated totals RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB RMB ASSETS Current assets: Cash and cash equivalents 887,386 803,720 1,239,956 598,617 — 3,529,679 1,615,986 1,438,131 455,935 844,223 — 4,354,275 Short-term investments — 738,561 203,049 — — 941,610 — 281,692 33,127 — — 314,819 Accounts receivable, net — 2,117,491 3,189 70,498 — 2,191,178 — 2,406,133 3,157 113,378 — 2,522,668 Licensed copyrights, net — 193,365 112,455 82,898 — 388,718 — 270,434 88,828 88,245 — 447,507 Prepayments and other assets 2,543 2,138,706 34,917 299,885 — 2,476,051 19,043 1,880,948 51,968 699,067 — 2,651,026 Total current assets 889,929 5,991,843 1,593,566 1,051,898 — 9,527,236 1,635,029 6,277,338 633,015 1,744,913 — 10,290,295 Non-current assets: Fixed assets, net — 607,502 150,191 120,289 — 877,982 — 562,349 87,412 253,666 — 903,427 Long-term investments — 1,577,992 — 530,485 — 2,108,477 — 1,394,923 — 378,386 — 1,773,309 Investment in subsidiaries and contractual interests in VIEs — — — 36,497 (36,497 ) — — — — 48,908 (48,908 ) — Licensed copyrights, net — 1,656,880 3,141,940 2,131,233 — 6,930,053 — 1,407,960 2,923,020 1,631,974 — 5,962,954 Produced content, net — 13,418,428 810,581 478,860 — 14,707,869 — 13,942,621 400,950 234,466 — 14,578,037 Operating lease assets — 486,719 795 122,318 — 609,832 — 377,643 163 111,914 — 489,720 Goodwill — 2,345,466 1,475,357 — — 3,820,823 — 2,345,466 1,475,357 — — 3,820,823 Others — 1,156,455 992,676 5,029,122 — 7,178,253 — 1,975,616 1,165,153 5,722,401 — 8,863,170 Total non-current assets — 21,249,442 6,571,540 8,448,804 (36,497 ) 36,233,289 — 22,006,578 6,052,055 8,381,715 (48,908 ) 36,391,440 Amounts due from the entities within our company (1) 21,082,424 — 2,938,540 — (24,020,964 ) — 19,898,404 — 4,257,527 — (24,155,931 ) — Total assets 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 21,533,433 28,283,916 10,942,597 10,126,628 (24,204,839 ) 46,681,735 LIABILITIES Third-party liabilities Current liabilities: Accounts and notes payable — 3,422,348 2,059,613 1,000,248 — 6,482,209 — 3,879,760 1,787,145 985,527 — 6,652,432 Customer advances and deferred revenue — 4,212,168 681 190,837 — 4,403,686 — 3,947,934 — 212,525 — 4,160,459 Short-term loans — 1,433,031 1,671,149 682,721 — 3,786,901 — 996,608 825,217 671,275 — 2,493,100 Convertible senior notes, current portion 242,460 — — — — 242,460 1,459,151 — — — — 1,459,151 Long-term loans, current portion — 63,997 97,990 6,000 — 167,987 — 662,656 9,200 66,535 — 738,391 Operating lease liabilities, current portion — 78,079 557 18,039 — 96,675 — 66,347 — 17,827 — 84,174 Accrued expenses and other liabilities 13,897 3,226,119 2,379,155 678,244 — 6,297,415 45,808 2,890,603 2,632,684 910,505 — 6,479,600 Total current liabilities 256,357 12,435,742 6,209,145 2,576,089 — 21,477,333 1,504,959 12,443,908 5,254,246 2,864,194 — 22,067,307 Non-current liabilities: — Long-term loans — 935,455 — 101,380 — 1,036,835 — 3,070,772 130,629 167,475 — 3,368,876 Convertible senior notes 8,350,570 — — — — 8,350,570 6,711,948 — — — — 6,711,948 Operating lease liabilities — 433,549 — 28,425 — 461,974 — 319,955 — 20,301 — 340,256 Other non-current liabilities — 980,001 64,883 15,165 — 1,060,049 — 865,836 — 18,586 — 884,422 Total non-current liabilities 8,350,570 2,349,005 64,883 144,970 — 10,909,428 6,711,948 4,256,563 130,629 206,362 — 11,305,502 Amounts due to the entities within our company (1) — 19,093,453 — 15,329,046 (34,422,499 ) — — 19,244,158 — 14,809,890 (34,054,048 ) — Total liabilities 8,606,927 33,878,200 6,274,028 18,050,105 (34,422,499 ) 32,386,761 8,216,907 35,944,629 5,384,875 17,880,446 (34,054,048 ) 33,372,809 Shareholders’ equity/(deficit): Noncontrolling interests — (21,519 ) — 29,857 — 8,338 — (31,883 ) — 24,283 — (7,600 ) Total iQIYI shareholders’ equity/(deficit) (2) 13,365,426 (6,615,396 ) 4,829,618 (8,579,260 ) 10,365,038 13,365,426 13,316,526 (7,628,830 ) 5,557,722 (7,778,101 ) 9,849,209 13,316,526 Total equity/(deficit) 13,365,426 (6,636,915 ) 4,829,618 (8,549,403 ) 10,365,038 13,373,764 13,316,526 (7,660,713 ) 5,557,722 (7,753,818 ) 9,849,209 13,308,926 Total liabilities and equity/(deficit) 21,972,353 27,241,285 11,103,646 9,500,702 (24,057,461 ) 45,760,525 21,533,433 28,283,916 10,942,597 10,126,628 (24,204,839 ) 46,681,735 15 Selected Condensed Consolidating Cash Flows Information For the year ended December 31, 2023 2024 2025 iQIYI, Inc.