| Schedule of Group’s Operations by Business Segment |
The following table shows
the Group’s operations by segment for the six months ended December 31, 2024 and 2025.
| | |
Six months ended December 31,
2025 | |
| | |
Qingdao Maisi | | |
Glyken Bird Nest | | |
Zhongshen | | |
Other* | | |
Consolidated | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | |
| Net revenues | |
| 2,003 | | |
| 1,135 | | |
| - | | |
| - | | |
| 3,138 | |
| Operating costs and expenses: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| (1,862 | ) | |
| (811 | ) | |
| - | | |
| - | | |
| (2,673 | ) |
| Payroll expense and employee benefit expenses | |
| (240 | ) | |
| (367 | ) | |
| (206 | ) | |
| (1,455 | ) | |
| (2,268 | ) |
| Share-based compensation | |
| - | | |
| - | | |
| - | | |
| (6,600 | ) | |
| (6,600 | ) |
| Depreciation and Amortization expense | |
| (247 | ) | |
| (4,524 | ) | |
| (145 | ) | |
| - | | |
| (4,916 | ) |
| Rental expense | |
| (6 | ) | |
| (62 | ) | |
| - | | |
| - | | |
| (68 | ) |
| Impairment loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Others operating expenses | |
| (263 | ) | |
| (243 | ) | |
| (83 | ) | |
| (4,825 | ) | |
| (5,414 | ) |
| Total operating costs and expenses | |
| (2,618 | ) | |
| (6,007 | ) | |
| (434 | ) | |
| (12,880 | ) | |
| (21,939 | ) |
| Loss from operations | |
| (615 | ) | |
| (4,872 | ) | |
| (434 | ) | |
| (12,880 | ) | |
| (18,801 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest (expense) income, net | |
| (47 | ) | |
| 1 | | |
| - | | |
| - | | |
| (46 | ) |
| Net gain (loss) from fair value change | |
| - | | |
| 1 | | |
| - | | |
| (1,330 | ) | |
| (1,329 | ) |
| Others, net | |
| - | | |
| 62 | | |
| - | | |
| 71 | | |
| 133 | |
| Loss before income taxes and share of loss of affiliates | |
| (662 | ) | |
| (4,808 | ) | |
| (434 | ) | |
| (14,139 | ) | |
| (20,043 | ) |
| Income tax benefit | |
| 12 | | |
| 1,083 | | |
| - | | |
| - | | |
| 1,095 | |
| Share of loss of affiliates | |
| - | | |
| (2 | ) | |
| - | | |
| (1,223 | ) | |
| (1,225 | ) |
| Net loss from continuing operations | |
| (650 | ) | |
| (3,727 | ) | |
| (434 | ) | |
| (15,362 | ) | |
| (20,173 | ) |
| | |
Six months ended December 31, 2024 | |
| | |
Qingdao Maisi | | |
Glyken Bird Nest | | |
Zhongshen | | |
Other* | | |
Consolidated | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | |
| Net revenues | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Operating costs and expenses: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Payroll expense and employee benefit expenses | |
| - | | |
| - | | |
| - | | |
| (251 | ) | |
| (251 | ) |
| Share-based compensation | |
| - | | |
| - | | |
| - | | |
| (263 | ) | |
| (263 | ) |
| Depreciation and Amortization expense | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Rental expense | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Impairment loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Others operating expenses | |
| - | | |
| - | | |
| - | | |
| (939 | ) | |
| (939 | ) |
| Total operating costs and expenses | |
| - | | |
| - | | |
| - | | |
| (1,453 | ) | |
| (1,453 | ) |
| Loss from operations | |
| - | | |
| - | | |
| - | | |
| (1,453 | ) | |
| (1,453 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest (expense) income, net | |
| - | | |
| - | | |
| - | | |
| 131 | | |
| 131 | |
| Net gain (loss) from fair value change | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Others, net | |
| - | | |
| - | | |
| - | | |
| (7 | ) | |
| (7 | ) |
| Loss before income taxes and share of loss of affiliates | |
| - | | |
| - | | |
| - | | |
| (1,329 | ) | |
| (1,329 | ) |
| Income tax benefit | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Share of loss of affiliates | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net loss from continuing operations | |
| - | | |
| - | | |
| - | | |
| (1,329 | ) | |
| (1,329 | ) |
| * | Other corporate expenses represent general and administrative expenses that cannot be allocated to segments for the six-month periods ended December 31, 2024 and 2025, respectively. |
|