INCOME TAX (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
Income Tax Disclosure [Abstract] |
|
SCHEDULE OF COMPONENTS OF LOSS BEFORE INCOME TAXES |
The components of loss before income taxes are as
follows:
SCHEDULE OF COMPONENTS OF LOSS BEFORE INCOME TAXES
| |
2022 | | |
2023 | | |
2024 | |
| |
Year ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | |
| * | Non-PRC entities not subject to
income tax |
|
SCHEDULE OF CURRENT AND DEFERRED PORTION OF INCOME TAX (BENEFIT)/EXPENSE |
Income tax expense recognized in the consolidated
statements of comprehensive loss consists of the following:
SCHEDULE OF CURRENT AND DEFERRED PORTION OF INCOME TAX (BENEFIT)/EXPENSE
| |
2022 | | |
2023 | | |
2024 | |
| |
Year ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | |
Current income tax expense | |
| 8,464 | | |
| (135 | ) | |
| 74 | |
Deferred income tax benefit | |
| (8,806 | ) | |
| (429 | ) | |
| (390 | ) |
Total income tax benefit | |
| (342 | ) | |
| (564 | ) | |
| (316 | ) |
|
SCHEDULE OF RECONCILIATION OF DIFFERENCES BETWEEN THE INCOME TAX BENEFIT |
Reconciliation of the differences between the
income tax benefit computed based on the PRC statutory income tax rate and the Group’s income tax expense for the years ended December
31, 2022, 2023 and 2024 are as follows:
SCHEDULE OF RECONCILIATION OF DIFFERENCES BETWEEN THE INCOME TAX BENEFIT
| |
2022 | | |
2023 | | |
2024 | |
| |
Year ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | |
Computed expected income tax benefit | |
| (244,060 | ) | |
| (103,234 | ) | |
| (36,786 | ) |
Non-deductible expenses / taxable deemed income | |
| | | |
| | | |
| | |
Share-based compensation | |
| 26,865 | | |
| 5,560 | | |
| 3,576 | |
Non-deductible entertainment | |
| 1,240 | | |
| 1,264 | | |
| 802 | |
Taxable deemed interest income from inter-company interest-free loans | |
| 2,659 | | |
| 1,828 | | |
| 1,633 | |
Employee commercial Insurance | |
| 291 | | |
| 208 | | |
| 271 | |
Effect of withholding tax at 7% on the interest income of a PRC subsidiary | |
| 2,121 | | |
| - | | |
| - | |
Selling Commission | |
| 1,003 | | |
| 1,057 | | |
| 1,016 | |
Others | |
| 109 | | |
| 167 | | |
| 97 | |
Non-PRC entities not subject to income tax | |
| 66,530 | | |
| 16,571 | | |
| 1,044 | |
Effect of income tax rate differences in jurisdictions other than the PRC | |
| 2,964 | | |
| (282 | ) | |
| (345 | ) |
Over provision in respect of prior years | |
| 203 | | |
| 36 | | |
| (65 | ) |
NOL expired | |
| 38,871 | | |
| 34,921 | | |
| 18,292 | |
Amortization of intangible assets formed by business combinations | |
| (8,806 | ) | |
| (429 | ) | |
| (390 | ) |
Others | |
| 1,701 | | |
| (2,759 | ) | |
| (1,725 | ) |
Changes in valuation allowance | |
| 107,967 | | |
| 44,528 | | |
| 12,264 | |
Actual income tax expense | |
| (342 | ) | |
| (564 | ) | |
| (316 | ) |
|
SCHEDULE OF DEFERRED INCOME TAX ASSETS |
SCHEDULE OF DEFERRED INCOME TAX ASSETS
| |
2022 | | |
2023 | | |
2024 | |
| |
December 31, | |
| |
2022 | | |
2023 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | |
Net operating loss carry forwards | |
| 349,681 | | |
| 388,065 | | |
| 398,464 | |
Un-invoiced expenditures | |
| 9,867 | | |
| 9,867 | | |
| 9,867 | |
Accounts receivable and contract assets allowance | |
| 22,172 | | |
| 26,561 | | |
| 25,711 | |
Other equity investments impairment | |
| 12,777 | | |
| 10,278 | | |
| 10,278 | |
Goodwill impairment | |
| 55,534 | | |
| 55,534 | | |
| 55,534 | |
Share of losses of equity method investments | |
| 641 | | |
| 980 | | |
| 979 | |
Others | |
| 2,050 | | |
| 3,199 | | |
| 5,915 | |
Less: Valuation allowance | |
| (443,306 | ) | |
| (487,834 | ) | |
| (500,098 | ) |
Total deferred income tax assets, net | |
| 9,416 | | |
| 6,650 | | |
| 6,650 | |
Intangible assets | |
| (1,285 | ) | |
| (857 | ) | |
| (466 | ) |
Equity method investment on the gain from the disposal of a subsidiary | |
| (2,766 | ) | |
| - | | |
| - | |
Change in fair value of other equity investments | |
| (6,650 | ) | |
| (6,650 | ) | |
| (6,650 | ) |
Total gross deferred income tax liabilities | |
| (10,701 | ) | |
| (7,507 | ) | |
| (7,116 | ) |
Net deferred income tax assets | |
| (1,285 | ) | |
| (857 | ) | |
| (466 | ) |
|
SCHEDULE OF TAX LOSS CARRY FORWARDS FOR PRC INCOME TAX PURPOSE |
SCHEDULE OF TAX LOSS CARRY FORWARDS FOR PRC INCOME TAX PURPOSE
Year ending December 31, | |
RMB | |
2025 | |
| 49,758 | |
2026 | |
| 238,123 | |
2027 | |
| 207,161 | |
2028 | |
| 182,163 | |
2029 | |
| 219,983 | |
Then thereafter | |
| 1,048,144 | |
Total | |
| 1,945,332 | |
|
SCHEDULE OF CHANGES IN VALUATION ALLOWANCE |
Changes in valuation allowance are as follows:
SCHEDULE OF CHANGES IN VALUATION ALLOWANCE
| |
2022 | | |
2023 | | |
2024 | |
| |
Year ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | |
Balance at the beginning of the year | |
| (335,339 | ) | |
| (443,306 | ) | |
| (487,834 | ) |
Additions | |
| (107,967 | ) | |
| (44,528 | ) | |
| (12,264 | ) |
Balance at the end of the year | |
| (443,306 | ) | |
| (487,834 | ) | |
| (500,098 | ) |
|