| Condensed Financial Information of the Parent Company |
|
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY | For the presentation of the parent company only condensed financial information, the Company records its investments in subsidiaries and VIE under the equity method of accounting as prescribed in ASC 323, Investments—Equity Method and Joint Ventures . Such investments are presented on the condensed balance sheets as “Equity method investment” and their respective losses as “Share of losses in subsidiaries, the VIE and the VIE’s subsidiaries” on the condensed statements of comprehensive loss. Under the equity method of accounting, the Company’s carrying amount of its investments in subsidiaries, the VIE and the VIE’s subsidiaries was reduced to nil as of December 31, 2024 and 2025 and the carrying amount of “Inter-company receivables” was further adjusted as the Company committed to provide financial support to the VIE as disclosed in Note 1. The subsidiaries did not pay any dividends to the Company for the years presented. The Company does not have significant commitments or long-term obligations as of the year end other than those presented. The parent company only financial statements should be read in conjunction with the Company’s consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
9,328 |
|
|
|
9,571 |
|
|
|
1,369 |
|
| Restricted cash |
|
|
224 |
|
|
|
919 |
|
|
|
131 |
|
| Inter-company receivables |
|
|
3,198,215 |
|
|
|
3,122,220 |
|
|
|
446,472 |
|
| Prepayments and other current assets |
|
|
297 |
|
|
|
111 |
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Property and equipment, net |
|
|
77 |
|
|
|
75 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Inter-company payables |
|
|
2,626,851 |
|
|
|
2,596,203 |
|
|
|
371,252 |
|
| Accrued liabilities and other current liabilities |
|
|
463 |
|
|
|
1,429 |
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS’ EQUITY (CONTINUED) |
|
|
|
|
|
|
|
|
|
|
|
|
| Shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
| Class A ordinary shares (par value of US$0.0002 per share; 230,000,000 shares authorized; 90,289,123 and 87,857,741 shares issued and outstanding as of December 31, 2024 and 2025, respectively) |
|
|
124 |
|
|
|
120 |
|
|
|
17 |
|
| Class B ordinary shares (par value of US$0.0002 per share; 20,000,000 shares authorized; 17,324,848 shares issued and outstanding as of December 31, 2024 and 2025) |
|
|
21 |
|
|
|
21 |
|
|
|
3 |
|
| Treasury stock |
|
|
(63,264 |
) |
|
|
(57,193 |
) |
|
|
(8,178 |
) |
Additional paid-in capital |
|
|
5,002,255 |
|
|
|
5,010,060 |
|
|
|
716,429 |
|
| Accumulated deficits |
|
|
(4,200,261 |
) |
|
|
(4,255,607 |
) |
|
|
(608,544 |
) |
| Accumulated other comprehensive loss |
|
|
(158,048 |
) |
|
|
(162,137 |
) |
|
|
(23,185 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total shareholders’ equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Condensed Statements of Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the years ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General and administrative expenses |
|
|
(11,616 |
) |
|
|
(13,128 |
) |
|
|
(9,123 |
) |
|
|
(1,306 |
) |
| Impairment loss on long-lived assets |
|
|
— |
|
|
|
(102 |
) |
|
|
— |
|
|
|
— |
|
| Share of losses in subsidiaries, the VIE and the VIE’s subsidiaries |
|
|
(645,522 |
) |
|
|
(337,078 |
) |
|
|
(50,457 |
) |
|
|
(7,215 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest income |
|
|
3,811 |
|
|
|
4,021 |
|
|
|
4,234 |
|
|
|
605 |
|
| Other expense, net |
|
|
(362 |
) |
|
|
(339 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other comprehensive (loss) income, net of tax of nil: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Foreign currency translation adjustments |
|
|
4,189 |
|
|
|
3,485 |
|
|
|
(4,089 |
) |
|
|
(585 |
) |
| Total comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Condensed Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the years ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash ( used in operating activities |
|
|
(19,253 |
) |
|
|
(7,833 |
) |
|
|
15,221 |
|
|
|
2,176 |
|
| Net cash used in investing activities |
|
|
(41,305 |
) |
|
|
(5,840 |
) |
|
|
(8,714 |
) |
|
|
(1,247 |
) |
| Net cash generated from financing activities |
|
|
— |
|
|
|
8,902 |
|
|
|
— |
|
|
|
— |
|
| Effect of exchange rate changes |
|
|
813 |
|
|
|
90 |
|
|
|
(5,569 |
) |
|
|
(796 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease)/ increase in cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, cash equivalents and restricted cash at the beginning of year |
|
|
73,978 |
|
|
|
14,233 |
|
|
|
9,552 |
|
|
|
1,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash, cash equivalents and restricted cash at the end of year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|