| Schedule of Consolidated Financial Statements |
The
following unaudited interim condensed consolidated financial information of the VIE after the elimination of inter-company transactions
between the VIE and its subsidiaries as of December 31, 2025 and June 30, 2026 and for the six months ended June 30, 2025 and 2026 was
included in the accompanying unaudited interim condensed consolidated financial statements of the Group as follows:
Schedule
of Consolidated Financial Statements
| | |
As of December
31, | | |
As of June
30, | |
| | |
2025 | | |
2026 | |
| | |
RMB | | |
RMB | |
| ASSETS | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash and cash
equivalents | |
| 54,927 | | |
| 68,824 | |
| Restricted cash | |
| 5,000 | | |
| 5,000 | |
| Short-term investment | |
| 226 | | |
| 226 | |
| Accounts receivable, net | |
| 821,560 | | |
| 529,868 | |
| Prepayments and other current
assets | |
| 53,827 | | |
| 56,710 | |
| Amounts
due from intra-Group companies | |
| 2,949 | | |
| 2,912 | |
| Total
current assets | |
| 938,489 | | |
| 663,540 | |
| Non-current assets: | |
| | | |
| | |
| Property, equipment and
leasehold improvement, net | |
| 777 | | |
| 854 | |
| Intangible assets, net | |
| 3,850 | | |
| 2,800 | |
| Right-of-use assets | |
| 6,453 | | |
| 5,016 | |
| Goodwill | |
| 84,609 | | |
| 84,609 | |
| Total
non-current assets | |
| 95,689 | | |
| 93,279 | |
| TOTAL
ASSETS | |
| 1,034,178 | | |
| 756,819 | |
| LIABILITIES | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payable | |
| 622,496 | | |
| 354,982 | |
| Short-term borrowings | |
| 39,800 | | |
| 29,900 | |
| Contract liabilities | |
| 3 | | |
| 3 | |
| Salary and welfare benefits
payable | |
| 64,127 | | |
| 59,610 | |
| Tax payable | |
| 12,099 | | |
| 13,589 | |
| Amounts due to related
party | |
| 50,626 | | |
| 52,949 | |
| Accrued expenses and other
current liabilities | |
| 13,028 | | |
| 14,610 | |
| Short-term lease liabilities | |
| 4,727 | | |
| 3,510 | |
| Amounts
due to intra-Group companies | |
| 196,798 | | |
| 239,408 | |
| Total
current liabilities | |
| 1,003,704 | | |
| 768,561 | |
| Non-current liabilities: | |
| | | |
| | |
| Deferred tax liabilities | |
| 963 | | |
| 700 | |
| Long-term lease liabilities | |
| 801 | | |
| 604 | |
| Deferred revenue | |
| 1,432 | | |
| 1,432 | |
| Amounts
due to intra-Group companies | |
| 225,128 | | |
| 220,256 | |
| Amounts
due to related party | |
| 225,128 | | |
| 220,256 | |
| Total
non-current liabilities | |
| 228,324 | | |
| 222,992 | |
| TOTAL
LIABILITIES (without recourse to the primary beneficiary) | |
| 1,232,028 | | |
| 991,553 | |
|
| Schedule of Operation |
Schedule
of Operation
| | |
2025 | | |
2026 | |
| | |
For the six
months ended | |
| | |
June
30, | |
| | |
2025 | | |
2026 | |
| | |
RMB | | |
RMB | |
| Net revenues | |
| | | |
| | |
| - earned from
external parties | |
| 1,113,412 | | |
| 839,667 | |
| -
earned from intra-Group companies | |
| 4,717 | | |
| - | |
| Total
revenues | |
| 1,118,129 | | |
| 839,667 | |
| Cost of revenues and operating
expenses | |
| | | |
| | |
| - arising from external
parties transactions | |
| (1,127,327 | ) | |
| (873,735 | ) |
| -
arising from intra-Group transactions | |
| (19,607 | ) | |
| (10,153 | ) |
| Total
cost of revenues and operating expenses | |
| (1,146,934 | ) | |
| (883,888 | ) |
| Net
loss | |
| (30,244 | ) | |
| (39,756 | ) |
|
| Schedule of Cash Flow |
Schedule of Cash
Flow
| | |
2025 | | |
2026 | |
| | |
For the six
months ended | |
| | |
June
30, | |
| | |
2025 | | |
2026 | |
| | |
RMB | | |
RMB | |
| Cash flows from operating
activities: | |
| | | |
| | |
| Net cash (used in)/generated from
transactions with intra-Group companies | |
| (60,601 | ) | |
| 31,908 | |
| Net cash generated from/(used
in) transactions with external parties | |
| 48,915 | | |
| (7,890 | ) |
| Net
cash (used in)/generated from operating activities | |
| (11,686 | ) | |
| 24,018 | |
| Net cash generated from/(used
in) transactions with external parties | |
| 3,060 | | |
| (221 | ) |
| Net cash generated from/(used
in) investing activities | |
| 3,060 | | |
| (221 | ) |
| Net cash used in transactions with intra-Group
companies | |
| (3,457 | ) | |
| - | |
| Net cash generated from/(used in) transactions
with external parties | |
| 19,876 | | |
| (9,900 | ) |
| Net
cash generated from/(used in) financing activities | |
| 16,419 | | |
| (9,900 | ) |
| Net
increase in cash and cash equivalents | |
| 7,793 | | |
| 13,897 | |
|