SCHEDULE I—CONDENSED FINANCIAL INFORMATION OF THE COMPANY |
SCHEDULE I—CONDENSED
FINANCIAL INFORMATION OF THE COMPANY
Balance Sheets
(In thousands, except for
shares and per share data)
| |
As of December 31, | |
| |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
US$ | |
| |
| | |
| | |
Note2(u) | |
ASSETS: | |
| | |
| | |
| |
Current assets: | |
| | |
| | |
| |
Cash and cash equivalents | |
| 23,595 | | |
| 20,014 | | |
| 2,742 | |
Short term investments | |
| — | | |
| 3,694 | | |
| 506 | |
Other receivables and amounts due from subsidiaries and affiliates | |
| 450,933 | | |
| 454,830 | | |
| 62,312 | |
Total current assets | |
| 474,528 | | |
| 478,538 | | |
| 65,560 | |
Non-current assets: | |
| | | |
| | | |
| | |
Investment in subsidiaries | |
| 3,010,729 | | |
| 2,512,999 | | |
| 344,279 | |
Investment in an affiliate | |
| — | | |
| 1,004,683 | | |
| 137,641 | |
Other non-current asset | |
| 13,461 | | |
| 17,549 | | |
| 2,404 | |
Total assets | |
| 3,498,718 | | |
| 4,013,769 | | |
| 549,884 | |
| |
| | | |
| | | |
| | |
LIABILITIES AND SHAREHOLDERS’ EQUITY: | |
| | | |
| | | |
| | |
Current liabilities: | |
| | | |
| | | |
| | |
Other payables and accrued expenses and amounts due to subsidiaries | |
| 1,427,456 | | |
| 1,467,253 | | |
| 201,012 | |
Total liabilities | |
| 1,427,456 | | |
| 1,467,253 | | |
| 201,012 | |
Ordinary shares (Authorized shares:10,000,000,000 at US$0.001 each; issued 1,158,913,224 and 1,159,323,224 shares, of which 1,134,236,184 and 1,132,091,984 shares were outstanding as of December 31, 2023 and 2024, respectively) | |
| 8,675 | | |
| 8,678 | | |
| 1,190 | |
Treasury Stock | |
| (178 | ) | |
| (197 | ) | |
| (27 | ) |
Additional paid-in capital | |
| 162,721 | | |
| 192,760 | | |
| 26,408 | |
Retained earnings | |
| 1,927,981 | | |
| 2,382,941 | | |
| 326,461 | |
Accumulated other comprehensive loss | |
| (27,936 | ) | |
| (37,666 | ) | |
| (5,160 | ) |
Total shareholders’ equity | |
| 2,071,263 | | |
| 2,546,516 | | |
| 348,872 | |
Total liabilities and shareholders’ equity | |
| 3,498,719 | | |
| 4,013,769 | | |
| 549,884 | |
Statements of Income and Comprehensive
Income
(In thousands)
| |
Year Ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | | |
US$ | |
General and administrative expenses | |
| (11,318 | ) | |
| (11,018 | ) | |
| (34,232 | ) | |
| (4,690 | ) |
Selling expenses | |
| — | | |
| (13,627 | ) | |
| (11,927 | ) | |
| (1,634 | ) |
Interest income | |
| 5 | | |
| 1,201 | | |
| 353 | | |
| 48 | |
Others, net | |
| 17,495 | | |
| 17,009 | | |
| 13,028 | | |
| 1,785 | |
Equity in earnings of subsidiaries and an affiliate | |
| 94,090 | | |
| 286,912 | | |
| 487,738 | | |
| 66,821 | |
Net Income attributable to the Company’s shareholders | |
| 100,272 | | |
| 280,477 | | |
| 454,960 | | |
| 62,330 | |
Other comprehensive income (loss): | |
| | | |
| | | |
| | | |
| | |
Foreign currency translation adjustments | |
| 3,728 | | |
| 2,249 | | |
| 1,688 | | |
| 231 | |
Unrealized net (loss) gains on available-for-sale investments | |
| (1,919 | ) | |
| 2,458 | | |
| (11,418 | ) | |
| (1,564 | ) |
Share of other comprehensive gain of affiliates | |
| 4,688 | | |
| — | | |
| — | | |
| — | |
Comprehensive income attributable to the Company’s shareholders | |
| 106,769 | | |
| 285,184 | | |
| 445,230 | | |
| 60,997 | |
Statements of Cash
Flows
(In thousands)
| |
Year Ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | | |
US$ | |
Cash flow from operating activities: | |
| | |
| | |
| | |
| |
Net income | |
| 100,272 | | |
| 280,477 | | |
| 454,960 | | |
| 62,330 | |
Adjustments to reconcile net income to net cash used in operating activities: | |
| | | |
| | | |
| | | |
| | |
Equity in earnings of subsidiaries and an affiliate | |
| (94,090 | ) | |
| (312,323 | ) | |
| (509,951 | ) | |
| (69,864 | ) |
Compensation expenses associated with stock options | |
| 461 | | |
| 17,095 | | |
| 38,589 | | |
| 5,287 | |
Other non-cash adjustments | |
| — | | |
| (22,569 | ) | |
| (4,088 | ) | |
| (560 | ) |
Changes in operating assets and liabilities: | |
| | | |
| | | |
| | | |
| | |
Other receivables | |
| — | | |
| (20 | ) | |
| 18 | | |
| 2 | |
Accrued payroll and Other payables | |
| 696 | | |
| 820 | | |
| (2,432 | ) | |
| (333 | ) |
Net cash generated from (used in) from operating activities | |
| 7,339 | | |
| (36,520 | ) | |
| (22,904 | ) | |
| (3,138 | ) |
Cash flows generated from (used in) investing activities | |
| | | |
| | | |
| | | |
| | |
Changes in investment in subsidiaries and an affiliate | |
| 907,006 | | |
| 2,458 | | |
| (11,418 | ) | |
| (1,564 | ) |
Advances to subsidiaries and affiliates | |
| (689,780 | ) | |
| (10,005 | ) | |
| 11,087 | | |
| 1,519 | |
Purchase of short-term investments | |
| — | | |
| — | | |
| (3,650 | ) | |
| (500 | ) |
Fair value change of short-term investments | |
| — | | |
| — | | |
| 44 | | |
| 6 | |
Proceeds from disposal of short-term investments | |
| 10,095 | | |
| 27,639 | | |
| — | | |
| — | |
Net cash generated from (used in) investing activities | |
| 227,321 | | |
| 20,092 | | |
| (3,937 | ) | |
| (539 | ) |
Cash flows used in financing activities: | |
| | | |
| | | |
| | | |
| | |
Proceeds on exercise of stock options | |
| 2 | | |
| — | | |
| — | | |
| — | |
Dividends paid | |
| (317,730 | ) | |
| — | | |
| — | | |
| — | |
Repurchase of ordinary shares from open market | |
| (3,984 | ) | |
| (29,044 | ) | |
| (5,735 | ) | |
| (786 | ) |
Proceeds from share issuances | |
| — | | |
| — | | |
| 93 | | |
| 13 | |
Net cash used in financing activities | |
| (321,712 | ) | |
| (29,044 | ) | |
| (5,642 | ) | |
| (773 | ) |
Net decrease in cash and cash equivalents | |
| (87,052 | ) | |
| (45,472 | ) | |
| (32,483 | ) | |
| (4,450 | ) |
Cash and cash equivalents and restricted cash at beginning of year | |
| 14,507 | | |
| 38,512 | | |
| 23,595 | | |
| 3,233 | |
Effect of exchange rate changes on cash and cash equivalents | |
| 111,057 | | |
| 30,555 | | |
| 28,902 | | |
| 3,960 | |
Cash and cash equivalents and restricted cash at end of the year | |
| 38,512 | | |
| 23,595 | | |
| 20,014 | | |
| 2,742 | |
Schedule I has been provided
pursuant to the requirements of Rule 12-04(a), 5-04(c) and 4-08(e)(3) of Regulation S-X, which require condensed financial information
as to the financial position, cash flows and results of operations of a parent company as of the same dates and for the same periods for
which audited consolidated financial statements have been presented when the restricted net assets of the consolidated and unconsolidated
subsidiaries (including variable interest entities) together exceed 25 percent of consolidated net assets as of the end of the most recently
completed fiscal year.
As of December 31, 2024,
RMB1,495,385 of the restricted capital and reserves are not available for distribution, and as such, the condensed financial information
of the Company has been presented for the years ended December 31, 2022, 2023 and 2024.
As of December 31, 2024,
there were no material contingencies, significant provisions of long-term obligations, and mandatory dividend or redemption requirements
of redeemable shares or guarantees of the Company except for those which have been separately disclosed in the consolidated financial
statements, if any.
Basis of preparation
The condensed financial information
of the Company has been prepared using the same accounting policies as set out in the accompanying consolidated financial statements except
that the equity method has been used to account for investments in its subsidiaries.
Certain information and footnote
disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The footnote
disclosures contain supplemental information relating to the operations of the Company and, as such, these statements should be read in
conjunction with the notes to the consolidated financial statements of the Group as of December 31, 2023 and 2024 and the years ended
2022, 2023 and 2024.
|