|
關於本招股説明書副刊
|
| | | | S-1 | | |
|
關於前瞻性聲明的特別註釋
|
| | | | S-3 | | |
|
招股説明書補充摘要
|
| | | | S-4 | | |
|
風險因素
|
| | | | S-34 | | |
|
使用收益
|
| | | | S-36 | | |
|
大寫
|
| | | | S-37 | | |
|
股利政策
|
| | | | S-38 | | |
|
流動資金安排説明
|
| | | | S-39 | | |
|
法律事務
|
| | | | S-42 | | |
|
專家
|
| | | | S-43 | | |
|
您可以在此處找到有關美國的更多信息
|
| | | | S-44 | | |
|
通過引用合併文件
|
| | | | S-45 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
前瞻性陳述
|
| | | | 2 | | |
|
我們公司
|
| | | | 3 | | |
|
風險因素
|
| | | | 24 | | |
|
使用收益
|
| | | | 25 | | |
|
股本説明
|
| | | | 26 | | |
|
美國存托股份説明
|
| | | | 37 | | |
|
民事責任的可執行性
|
| | | | 45 | | |
|
徵税
|
| | | | 47 | | |
|
出售股東
|
| | | | 48 | | |
|
配送計劃
|
| | | | 49 | | |
|
法律事務
|
| | | | 51 | | |
|
專家
|
| | | | 52 | | |
|
您可以在哪裏找到更多信息
|
| | | | 53 | | |
|
通過引用合併某些文件
|
| | | | 54 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(千元人民幣)
|
| |||||||||||||||
母公司向開曼羣島、英屬維爾京羣島和香港子公司提供的貸款
|
| | | | 15,719,863 | | | | | | 38,818,154 | | | | | | 4,581,814 | | |
香港子公司對中國內地子公司的出資
|
| | | | 3,226,094 | | | | | | 538,439 | | | | | | 300,000 | | |
香港子公司對中國內地子公司的貸款
|
| | | | 9,798,625 | | | | | | 5,619,185 | | | | | | 9,332,778 | | |
子公司向/(從)VIE支付/(收到)的淨金額*
|
| | | | 10,936,826 | | | | | | (1,664,566) | | | | | | 240,243 | | |
無形資產(廣告資源)從母公司轉移到子公司
|
| | | | — | | | | | | 2,036,154 | | | | | | — | | |
| | |
徵税方案(1)
法定税收 和標準 費率 |
| |||
假設税前收益(2)
|
| | | | 100% | | |
按25%的法定税率徵收所得税(3)
|
| | | | (25)% | | |
可供分配的淨收益
|
| | | | 75% | | |
按10%(4)的標準税率預繳税款
|
| | | | (7.5)% | | |
對母公司/股東的淨分配
|
| | | | 67.5% | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 3,261,585 | | | | | | 30,110,015 | | | | | | 6,515,991 | | | | | | 1,082,388 | | | | | | — | | | | | | 40,969,979 | | |
受限現金
|
| | | | — | | | | | | 2,506,256 | | | | | | — | | | | | | 6,061,240 | | | | | | — | | | | | | 8,567,496 | | |
短期投資
|
| | | | 3,903,368 | | | | | | 8,697,461 | | | | | | 2,021,740 | | | | | | 1,065,752 | | | | | | — | | | | | | 15,688,321 | | |
應收賬款淨額
|
| | | | — | | | | | | 13,091,436 | | | | | | — | | | | | | 92,123 | | | | | | — | | | | | | 13,183,559 | | |
應收集團公司款項(1)
|
| | | | 2,618,824 | | | | | | 33,531,667 | | | | | | 21,620,906 | | | | | | 2,603,884 | | | | | | (60,375,281) | | | | | | — | | |
其他流動資產
|
| | | | 54,882 | | | | | | 7,208,949 | | | | | | 160 | | | | | | 1,865,755 | | | | | | — | | | | | | 9,129,746 | | |
流動資產總額
|
| | | | 9,838,659 | | | | | | 95,145,784 | | | | | | 30,158,797 | | | | | | 12,771,142 | | | | | | (60,375,281) | | | | | | 87,539,101 | | |
對子公司和VIE的投資(2)
|
| | | | 57,035,601 | | | | | | 640,795 | | | | | | 15,560,710 | | | | | | — | | | | | | (73,237,106) | | | | | | — | | |
長期投資
|
| | | | — | | | | | | 3,033,573 | | | | | | — | | | | | | 106,742 | | | | | | — | | | | | | 3,140,315 | | |
使用權資產
|
| | | | — | | | | | | 6,775,491 | | | | | | — | | | | | | 45,609 | | | | | | — | | | | | | 6,821,100 | | |
無形資產淨額(3)
|
| | | | — | | | | | | 3,013,220 | | | | | | — | | | | | | 48,452 | | | | | | (1,419,021) | | | | | | 1,642,651 | | |
其他非流動資產
|
| | | | — | | | | | | 4,629,048 | | | | | | 54 | | | | | | 513,368 | | | | | | 9,899 | | | | | | 5,152,369 | | |
非流動資產合計
|
| | | | 57,035,601 | | | | | | 18,092,127 | | | | | | 15,560,764 | | | | | | 714,171 | | | | | | (74,646,228) | | | | | | 16,756,435 | | |
總資產
|
| | | | 66,874,260 | | | | | | 113,237,911 | | | | | | 45,719,561 | | | | | | 13,485,313 | | | | | | (135,021,509) | | | | | | 104,295,536 | | |
應付賬款
|
| | | | — | | | | | | 6,455,743 | | | | | | — | | | | | | 139,103 | | | | | | — | | | | | | 6,594,846 | | |
應付員工薪酬和福利
|
| | | | — | | | | | | 10,873,344 | | | | | | — | | | | | | 358,456 | | | | | | — | | | | | | 11,231,800 | | |
應付客户押金
|
| | | | — | | | | | | 1,362,765 | | | | | | — | | | | | | 5,380,491 | | | | | | — | | | | | | 6,743,256 | | |
應付集團公司的金額(1)
|
| | | | — | | | | | | 26,843,614 | | | | | | 31,687,149 | | | | | | 1,844,518 | | | | | | (60,375,281) | | | | | | — | | |
其他流動負債
|
| | | | 108,813 | | | | | | 6,824,821 | | | | | | 88,106 | | | | | | 2,041,704 | | | | | | — | | | | | | 9,063,444 | | |
流動負債總額
|
| | | | 108,813 | | | | | | 52,360,287 | | | | | | 31,775,255 | | | | | | 9,764,272 | | | | | | (60,375,281) | | | | | | 33,633,346 | | |
非流動負債合計
|
| | | | — | | | | | | 3,816,358 | | | | | | 5,141 | | | | | | 48,175 | | | | | | — | | | | | | 3,869,674 | | |
總負債
|
| | | | 108,813 | | | | | | 56,176,645 | | | | | | 31,780,396 | | | | | | 9,812,447 | | | | | | (60,375,281) | | | | | | 37,503,020 | | |
TOTAL KE HOLDINGS INC.股東權益(虧損)
|
| | | | 66,765,447 | | | | | | 57,035,601 | | | | | | 13,939,165 | | | | | | 3,671,462 | | | | | | (74,646,228) | | | | | | 66,765,447 | | |
非控股權益
|
| | | | — | | | | | | 25,665 | | | | | | — | | | | | | 1,404 | | | | | | — | | | | | | 27,069 | | |
股東權益總額(虧損)
|
| | | | 66,765,447 | | | | | | 57,061,266 | | | | | | 13,939,165 | | | | | | 3,672,866 | | | | | | (74,646,228) | | | | | | 66,792,516 | | |
總負債和股東權益(赤字)
|
| | | | 66,874,260 | | | | | | 113,237,911 | | | | | | 45,719,561 | | | | | | 13,485,313 | | | | | | (135,021,509) | | | | | | 104,295,536 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 55,235 | | | | | | 12,254,154 | | | | | | 5,671,331 | | | | | | 2,465,384 | | | | | | — | | | | | | 20,446,104 | | |
受限現金
|
| | | | — | | | | | | 868,862 | | | | | | — | | | | | | 5,417,243 | | | | | | — | | | | | | 6,286,105 | | |
短期投資
|
| | | | 81,906 | | | | | | 26,406,831 | | | | | | 2,589,120 | | | | | | 324,804 | | | | | | — | | | | | | 29,402,661 | | |
應收賬款淨額
|
| | | | — | | | | | | 9,299,766 | | | | | | — | | | | | | 25,186 | | | | | | — | | | | | | 9,324,952 | | |
應收集團公司款項(1)
|
| | | | 1,997,867 | | | | | | 39,562,161 | | | | | | 25,522,236 | | | | | | 2,805,071 | | | | | | (69,887,335) | | | | | | — | | |
其他流動資產
|
| | | | 55,320 | | | | | | 3,152,387 | | | | | | 640 | | | | | | 1,258,185 | | | | | | — | | | | | | 4,466,532 | | |
流動資產總額
|
| | | | 2,190,328 | | | | | | 91,544,161 | | | | | | 33,783,327 | | | | | | 12,295,873 | | | | | | (69,887,335) | | | | | | 69,926,354 | | |
對子公司和VIE的投資(2)
|
| | | | 62,289,064 | | | | | | 1,460,163 | | | | | | 18,311,531 | | | | | | — | | | | | | (82,060,758) | | | | | | — | | |
長期投資
|
| | | | 2,527,253 | | | | | | 14,149,543 | | | | | | — | | | | | | 361,375 | | | | | | — | | | | | | 17,038,171 | | |
使用權資產
|
| | | | — | | | | | | 7,230,689 | | | | | | — | | | | | | 13,522 | | | | | | — | | | | | | 7,244,211 | | |
無形資產淨額(3)
|
| | | | — | | | | | | 2,231,564 | | | | | | — | | | | | | 40,754 | | | | | | (1,131,045) | | | | | | 1,141,273 | | |
其他非流動資產
|
| | | | — | | | | | | 4,769,324 | | | | | | 3,716 | | | | | | 195,816 | | | | | | — | | | | | | 4,968,856 | | |
非流動資產合計
|
| | | | 64,816,317 | | | | | | 29,841,283 | | | | | | 18,315,247 | | | | | | 611,467 | | | | | | (83,191,803) | | | | | | 30,392,511 | | |
總資產
|
| | | | 67,006,645 | | | | | | 121,385,444 | | | | | | 52,098,574 | | | | | | 12,907,340 | | | | | | (153,079,138) | | | | | | 100,318,865 | | |
應付賬款
|
| | | | — | | | | | | 5,946,929 | | | | | | — | | | | | | 61,836 | | | | | | — | | | | | | 6,008,765 | | |
應付員工薪酬和福利
|
| | | | — | | | | | | 9,429,532 | | | | | | — | | | | | | 404,715 | | | | | | — | | | | | | 9,834,247 | | |
應付客户押金
|
| | | | — | | | | | | 774,120 | | | | | | — | | | | | | 3,407,217 | | | | | | — | | | | | | 4,181,337 | | |
應付集團公司的金額(1)
|
| | | | — | | | | | | 30,325,174 | | | | | | 34,746,136 | | | | | | 4,816,025 | | | | | | (69,887,335) | | | | | | — | | |
其他流動負債
|
| | | | 32,669 | | | | | | 8,221,055 | | | | | | 68,725 | | | | | | 589,339 | | | | | | — | | | | | | 8,911,788 | | |
流動負債總額
|
| | | | 32,669 | | | | | | 54,696,810 | | | | | | 34,814,861 | | | | | | 9,279,132 | | | | | | (69,887,335) | | | | | | 28,936,137 | | |
非流動負債合計
|
| | | | — | | | | |
|
4,319,336
|
| | | | | — | | | | |
|
7,899
|
| | | | | — | | | | |
|
4,327,235
|
| |
總負債
|
| | | | 32,669 | | | | | | 59,016,146 | | | | | | 34,814,861 | | | | | | 9,287,031 | | | | | | (69,887,335) | | | | | | 33,263,372 | | |
TOTAL KE HOLDINGS INC.
股東的 股權(赤字) |
| | | | 66,973,976 | | | | | | 62,289,064 | | | | | | 17,283,713 | | | | | | 3,619,026 | | | | | | (83,191,803) | | | | | | 66,973,976 | | |
非控股權益
|
| | | | — | | | | | | 80,234 | | | | | | — | | | | | | 1,283 | | | | | | — | | | | | | 81,517 | | |
股東權益總額(虧損)
|
| | | | 66,973,976 | | | | | | 62,369,298 | | | | | | 17,283,713 | | | | | | 3,620,309 | | | | | | (83,191,803) | | | | | | 67,055,493 | | |
總負債和股東權益(赤字)
|
| | | | 67,006,645 | | | | | | 121,385,444 | | | | | | 52,098,574 | | | | | | 12,907,340 | | | | | | (153,079,138) | | | | | | 100,318,865 | | |
| | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 40,819,608 | | | | | | — | | | | | | 5,195,298 | | | | | | — | | | | | | 46,014,906 | | |
來自集團公司的淨收入(4)
|
| | | | — | | | | | | 1,692,290 | | | | | | — | | | | | | 1,598,553 | | | | | | (3,290,843) | | | | | | — | | |
總淨收入
|
| | | | — | | | | | | 42,511,898 | | | | | | — | | | | | | 6,793,851 | | | | | | (3,290,843) | | | | | | 46,014,906 | | |
收入成本—第三方
|
| | | | — | | | | | | (30,978,633) | | | | | | — | | | | | | (3,768,229) | | | | | | — | | | | | | (34,746,862) | | |
收入成本—集團公司
|
| | | | — | | | | | | (1,334,922) | | | | | | — | | | | | | (1,934,136) | | | | | | 3,269,058 | | | | | | — | | |
總收入成本(4)
|
| | | | — | | | | | | (32,313,555) | | | | | | — | | | | | | (5,702,365) | | | | | | 3,269,058 | | | | | | (34,746,862) | | |
毛利
|
| | | | — | | | | | | 10,198,343 | | | | | | — | | | | | | 1,091,486 | | | | | | (21,785) | | | | | | 11,268,044 | | |
運營費用(3)(4)
|
| | | | (584,948) | | | | | | (10,705,665) | | | | | | (519) | | | | | | (1,676,094) | | | | | | (86,358) | | | | | | (13,053,584) | | |
其他
|
| | | | (10,404) | | | | | | 271,007 | | | | | | (91,697) | | | | | | 340,870 | | | | | | — | | | | | | 509,776 | | |
子公司和VIE的收入(虧損)份額(2)
|
| | | | (1,588,194) | | | | | | (279,938) | | | | | | 1,765,106 | | | | | | — | | | | | | 103,026 | | | | | | — | | |
所得税前收入(虧損)利益(費用)
|
| | | | (2,183,546) | | | | | | (516,253) | | | | | | 1,672,890 | | | | | | (243,738) | | | | | | (5,117) | | | | | | (1,275,764) | | |
所得税優惠(費用)
|
| | | | — | | | | | | (960,563) | | | | | | — | | | | | | 56,200 | | | | | | — | | | | | | (904,363) | | |
淨收益(虧損)
|
| | | | (2,183,546) | | | | | | (1,476,816) | | | | | | 1,672,890 | | | | | | (187,538) | | | | | | (5,117) | | | | | | (2,180,127) | | |
非控股權益股東應佔淨虧損(收入)
|
| | | | — | | | | | | (3,235) | | | | | | — | | | | | | (184) | | | | | | — | | | | | | (3,419) | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | (2,183,546) | | | | | | (1,480,051) | | | | | | 1,672,890 | | | | | | (187,722) | | | | | | (5,117) | | | | | | (2,183,546) | | |
| | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 69,460,679 | | | | | | — | | | | | | 1,020,299 | | | | | | — | | | | | | 70,480,978 | | |
來自集團公司的淨收入(4)
|
| | | | — | | | | | | 237,173 | | | | | | — | | | | | | 187,299 | | | | | | (424,472) | | | | | | — | | |
總淨收入
|
| | | | — | | | | |
|
69,697,852
|
| | | | | — | | | | |
|
1,207,598
|
| | | |
|
(424,472)
|
| | | |
|
70,480,978
|
| |
收入成本—第三方
|
| | | | — | | | | | | (53,339,682) | | | | | | — | | | | | | (281,439) | | | | | | — | | | | | | (53,621,121) | | |
收入成本—集團公司(4)
|
| | | | — | | | | | | (191,365) | | | | | | — | | | | | | (209,074) | | | | | | 400,439 | | | | | | — | | |
收入總成本
|
| | | | — | | | | |
|
(53,531,047)
|
| | | | | — | | | | |
|
(490,513)
|
| | | |
|
400,439
|
| | | |
|
(53,621,121)
|
| |
毛利
|
| | | | — | | | | |
|
16,166,805
|
| | | | | — | | | | |
|
717,085
|
| | | |
|
(24,033)
|
| | | |
|
16,859,857
|
| |
運營費用(3)(4)
|
| | | | (203,686) | | | | | | (13,740,554) | | | | | | (646) | | | | | | (378,111) | | | | | | 304,949 | | | | | | (14,018,048) | | |
其他
|
| | | | 161,577 | | | | | | 960,121 | | | | | | 108,187 | | | | | | 315,425 | | | | | | — | | | | | | 1,545,310 | | |
來自集團公司的收入(3)
|
| | | | 756,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | (756,812) | | | | | | — | | |
子公司和VIE的收入(虧損)份額(2)
|
| | | | 2,062,889 | | | | | | 630,796 | | | | | | 3,808,583 | | | | | | — | | | | | | (6,502,268) | | | | | | — | | |
所得税前收入(虧損)利益(費用)
|
| | | | 2,777,592 | | | | | | 4,017,168 | | | | | | 3,916,124 | | | | | | 654,399 | | | | | | (6,978,164) | | | | | | 4,387,119 | | |
所得税優惠(費用)
|
| | | | — | | | | | | (1,477,635) | | | | | | (90,985) | | | | | | (40,176) | | | | | | — | | | | | | (1,608,796) | | |
淨收益(虧損)
|
| | | | 2,777,592 | | | | | | 2,539,533 | | | | | | 3,825,139 | | | | | | 614,223 | | | | | | (6,978,164) | | | | | | 2,778,323 | | |
非控股權益股東應佔淨虧損(收入)
|
| | | | — | | | | | | (748) | | | | | | — | | | | | | 17 | | | | | | — | | | | | | (731) | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | 2,777,592 | | | | | | 2,538,785 | | | | | | 3,825,139 | | | | | | 614,240 | | | | | | (6,978,164) | | | | | | 2,777,592 | | |
| | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 79,805,556 | | | | | | — | | | | | | 946,883 | | | | | | — | | | | | | 80,752,439 | | |
集團公司的淨收入(4)
|
| | | | — | | | | | | 399,217 | | | | | | — | | | | | | 184,717 | | | | | | (583,934) | | | | | | — | | |
總淨收入
|
| | | | — | | | | | | 80,204,773 | | | | | | — | | | | | | 1,131,600 | | | | | | (583,934) | | | | | | 80,752,439 | | |
收入成本—第三方
|
| | | | — | | | | | | (64,503,389) | | | | | | — | | | | | | (429,635) | | | | | | — | | | | | | (64,933,024) | | |
- 集團公司的收入成本(4)
|
| | | | — | | | | | | (16,547) | | | | | | — | | | | | | (189,293) | | | | | | 205,840 | | | | | | — | | |
收入總成本
|
| | | | — | | | | | | (64,519,936) | | | | | | — | | | | | | (618,928) | | | | | | 205,840 | | | | | | (64,933,024) | | |
毛利
|
| | | | — | | | | | | 15,684,837 | | | | | | — | | | | | | 512,672 | | | | | | (378,094) | | | | | | 15,819,415 | | |
運營費用(3)(4)
|
| | | | (92,393) | | | | | | (17,101,568) | | | | | | (3) | | | | | | (643,533) | | | | | | 663,218 | | | | | | (17,174,279) | | |
其他
|
| | | | 316,844 | | | | | | 1,865,693 | | | | | | 168,328 | | | | | | 117,122 | | | | | | 27,603 | | | | | | 2,495,590 | | |
子公司收入(虧損)份額
和VIES(2) |
| | | | (748,580) | | | | | | 46,768 | | | | | | 995,792 | | | | | | — | | | | | | (293,980) | | | | | | — | | |
所得税前收益(虧損)優惠
(費用) |
| | | | (524,129) | | | | | | 495,730 | | | | | | 1,164,117 | | | | | | (13,739) | | | | | | 18,747 | | | | | | 1,140,726 | | |
所得税優惠(費用)
|
| | | | — | | | | | | (1,557,553) | | | | | | (69,121) | | | | | | (38,818) | | | | | | — | | | | | | (1,665,492) | | |
淨收益(虧損)
|
| | | | (524,129) | | | | | | (1,061,823) | | | | | | 1,094,996 | | | | | | (52,557) | | | | | | 18,747 | | | | | | (524,766) | | |
非控股權益股東應佔淨虧損(收入)
|
| | | | — | | | | | | 516 | | | | | | — | | | | | | 121 | | | | | | — | | | | | | 637 | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | (524,129) | | | | | | (1,061,307) | | | | | | 1,094,996 | | | | | | (52,436) | | | | | | 18,747 | | | | | | (524,129) | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | 9,224 | | | | | | 4,407,819 | | | | | | (69,396) | | | | | | (4,235,021) | | | | | | — | | | | | | 112,626 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | (10,936,826) | | | | | | — | | | | | | 10,936,826 | | | | | | — | | | | | | — | | |
經營活動提供(使用)的現金淨額
|
| | | | 9,224 | | | | | | (6,529,007) | | | | | | (69,396) | | | | | | 6,701,805 | | | | | | — | | | | | | 112,626 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | — | | | | | | (708,760) | | | | | | — | | | | | | (9,642,825) | | | | | | — | | | | | | (10,351,585) | | |
短期投資的到期時間
|
| | | | — | | | | | | 787,325 | | | | | | — | | | | | | 10,349,057 | | | | | | — | | | | | | 11,136,382 | | |
為企業合併支付的現金,扣除收購現金後
|
| | | | — | | | | | | (772,783) | | | | | | — | | | | | | — | | | | | | — | | | | | | (772,783) | | |
購置不動產、設備和無形資產
|
| | | | — | | | | | | (691,187) | | | | | | — | | | | | | (11,821) | | | | | | — | | | | | | (703,008) | | |
子公司和VIE的投資和貸款(2)
|
| | | | (15,719,863) | | | | | | (8,749,538) | | | | | | (5,471,195) | | | | | | — | | | | | | 29,940,596 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (584,576) | | | | | | — | | | | | | — | | | | | | — | | | | | | (584,576) | | |
關聯方償還貸款情況:
|
| | | | — | | | | | | 580,000 | | | | | | — | | | | | | 95,792 | | | | | | — | | | | | | 675,792 | | |
融資應收賬款來源於
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,178,638) | | | | | | — | | | | | | (16,178,638) | | |
應收融資本金收款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,792,984 | | | | | | — | | | | | | 14,792,984 | | |
購買長期投資
|
| | | | — | | | | | | (1,727,252) | | | | | | — | | | | | | (190,608) | | | | | | — | | | | | | (1,917,860) | | |
其他投資活動
|
| | | | — | | | | | | (63,568) | | | | | | 6,013 | | | | | | 87,125 | | | | | | — | | | | | | 29,570 | | |
投資活動提供(使用)的現金淨額
|
| | | | (15,719,863) | | | | | | (11,930,339) | | | | | | (5,465,182) | | | | | | (698,934) | | | | | | 29,940,596 | | | | | | (3,873,722) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換可贖回優先股所得款項
|
| | | | 15,844,058 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,844,058 | | |
從母公司和其他公司獲得的收益和貸款
集團公司(2) |
| | | | — | | | | | | 21,191,058 | | | | | | 8,749,538 | | | | | | — | | | | | | (29,940,596) | | | | | | — | | |
短期借款收益
|
| | | | 1,532,545 | | | | | | — | | | | | | — | | | | | | 1,800,798 | | | | | | — | | | | | | 3,333,343 | | |
償還短期借款
|
| | | | (1,532,545) | | | | | | — | | | | | | — | | | | | | (1,290,798) | | | | | | — | | | | | | (2,823,343) | | |
融資債務收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,950,227 | | | | | | — | | | | | | 3,950,227 | | |
融資債務的償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,582,213) | | | | | | — | | | | | | (2,582,213) | | |
長期借款收益
|
| | | | — | | | | | | 4,880,423 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,880,423 | | |
與重組相關的優先股股東重新注資
|
| | | | 9,892,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,892,606 | | |
將資本返還給優先股股東,以促進重組
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,931,136) | | | | | | — | | | | | | (6,931,136) | | |
優先股回購
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,414,607) | | | | | | — | | | | | | (2,414,607) | | |
其他融資活動
|
| | | | 27,125 | | | | | | (175,744) | | | | | | — | | | | | | 25,657 | | | | | | — | | | | | | (122,962) | | |
融資活動提供(使用)的現金淨額
|
| | | | 25,763,789 | | | | | | 25,895,737 | | | | | | 8,749,538 | | | | | | (7,442,072) | | | | | | (29,940,596) | | | | | | 23,026,396 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | (43,253) | | | | | | (32,527) | | | | | | (19,142) | | | | | | — | | | | | | — | | | | | | (94,922) | | |
現金、現金等價物和限制性現金淨增加(減少)
|
| | | | 10,009,897 | | | | | | 7,403,864 | | | | | | 3,195,818 | | | | | | (1,439,201) | | | | | | — | | | | | | 19,170,378 | | |
年初現金、現金等價物和受限制現金
|
| | | | 2,515,377 | | | | | | 1,243,027 | | | | | | 68,632 | | | | | | 8,933,162 | | | | | | — | | | | | | 12,760,198 | | |
年末現金、現金等價物和受限制現金
|
| | | | 12,525,274 | | | | | | 8,646,891 | | | | | | 3,264,450 | | | | | | 7,493,961 | | | | | | — | | | | | | 31,930,576 | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | (72,175) | | | | | | 9,907,895 | | | | | | 53,998 | | | | | | (527,769) | | | | | | — | | | | | | 9,361,949 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | 1,664,566 | | | | | | — | | | | | | (1,664,566) | | | | | | — | | | | | | — | | |
經營活動提供(使用)的現金淨額
|
| | | | (72,175) | | | | | | 11,572,461 | | | | | | 53,998 | | | | | | (2,192,335) | | | | | | — | | | | | | 9,361,949 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | (13,152,338) | | | | | | (28,487,954) | | | | | | (3,500,000) | | | | | | (7,825,781) | | | | | | — | | | | | | (52,966,073) | | |
短期投資的到期時間
|
| | | | 9,295,994 | | | | | | 20,670,203 | | | | | | 1,512,368 | | | | | | 8,289,079 | | | | | | — | | | | | | 39,767,644 | | |
為企業合併支付的現金,扣除收購現金後
|
| | | | — | | | | | | (10,800) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,800) | | |
購置不動產、設備和無形資產
|
| | | | — | | | | | | (887,002) | | | | | | — | | | | | | — | | | | | | — | | | | | | (887,002) | | |
子公司和VIE的投資和貸款(2)
|
| | | | (38,818,154) | | | | | | 10,975,112 | | | | | | 16,148,167 | | | | | | — | | | | | | 11,694,875 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (29,953) | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,953) | | |
償還關聯方貸款
|
| | | | — | | | | | | 2,151 | | | | | | — | | | | | | 1,909,500 | | | | | | — | | | | | | 1,911,651 | | |
融資應收賬款來源於
|
| | | | — | | | | | | (3,625,817) | | | | | | — | | | | | | (33,551,045) | | | | | | — | | | | | | (37,176,862) | | |
應收融資本金收款
|
| | | | — | | | | | | 612,361 | | | | | | — | | | | | | 34,772,082 | | | | | | — | | | | | | 35,384,443 | | |
購買長期投資
|
| | | | — | | | | | | (996,123) | | | | | | — | | | | | | — | | | | | | — | | | | | | (996,123) | | |
其他投資活動
|
| | | | — | | | | | | 195,361 | | | | | | 10,082 | | | | | | (179,986) | | | | | | — | | | | | | 25,457 | | |
投資活動提供(使用)的現金淨額
|
| | | | (42,674,498) | | | | | | (1,582,461) | | | | | | 14,170,617 | | | | | | 3,413,849 | | | | | | 11,694,875 | | | | | | (14,977,618) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
子公司轉母公司重組現金
|
| | | | 2,351,587 | | | | | | (2,351,587) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
來自母公司和其他集團公司的收益和貸款(2)
|
| | | | — | | | | | | 22,669,987 | | | | | | (10,975,112) | | | | | | — | | | | | | (11,694,875) | | | | | | — | | |
IPO時發行的普通股,扣除發行成本
|
| | | | 16,345,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,345,822 | | |
後續公開發行時發行的普通股,扣除發行成本
|
| | | | 15,284,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,284,283 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | 250,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (970,000) | | | | | | — | | | | | | (970,000) | | |
融資債務收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,260,988 | | | | | | — | | | | | | 3,260,988 | | |
融資債務的償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,032,701) | | | | | | — | | | | | | (4,032,701) | | |
長期借款收益
|
| | | | — | | | | | | 42,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,040 | | |
償還長期借款
|
| | | | — | | | | | | (4,528,725) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,528,725) | | |
其他融資活動
|
| | | | 169,915 | | | | | | (335,237) | | | | | | — | | | | | | (80,135) | | | | | | — | | | | | | (245,457) | | |
融資活動提供(使用)的現金淨額
|
| | | | 34,151,607 | | | | | | 15,496,478 | | | | | | (10,975,112) | | | | | | (1,571,848) | | | | | | (11,694,875) | | | | | | 25,406,250 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | (668,623) | | | | | | (1,517,097) | | | | | | 2,038 | | | | | | — | | | | | | — | | | | | | (2,183,682) | | |
現金、現金等價物和限制性現金淨增加(減少)
|
| | | | (9,263,689) | | | | | | 23,969,381 | | | | | | 3,251,541 | | | | | | (350,334) | | | | | | — | | | | | | 17,606,899 | | |
現金、現金等價物和受限制現金
在年初 |
| | | | 12,525,274 | | | | | | 8,646,891 | | | | | | 3,264,450 | | | | | | 7,493,961 | | | | | | — | | | | | | 31,930,576 | | |
現金、現金等價物和受限制現金
年底時 |
| | | | 3,261,585 | | | | | | 32,616,272 | | | | | | 6,515,991 | | | | | | 7,143,627 | | | | | | — | | | | | | 49,537,475 | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | (10,302) | | | | | | 5,554,526 | | | | | | 2,961 | | | | | | (1,952,063) | | | | | | — | | | | | | 3,595,122 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | (347,163) | | | | | | — | | | | | | 347,163 | | | | | | — | | | | | | — | | |
經營活動提供(使用)的現金淨額
|
| | | | (10,302) | | | | | | 5,207,363 | | | | | | 2,961 | | | | | | (1,604,900) | | | | | | — | | | | | | 3,595,122 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | (4,756,634) | | | | | | (35,872,756) | | | | | | (2,450,000) | | | | | | (4,775,300) | | | | | | — | | | | | | (47,854,690) | | |
短期投資的到期時間
|
| | | | 8,682,468 | | | | | | 21,774,553 | | | | | | 1,970,470 | | | | | | 5,551,500 | | | | | | — | | | | | | 37,978,991 | | |
為企業合併支付的現金,扣除收購現金後
|
| | | | — | | | | | | (21,842) | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,842) | | |
購置不動產、設備和無形資產
|
| | | | — | | | | | | (1,419,401) | | | | | | — | | | | | | (10,576) | | | | | | — | | | | | | (1,429,977) | | |
對子公司的投資和貸款以及
VIE(2) |
| | | | (4,581,814) | | | | | | 1,112,757 | | | | | | 765,526 | | | | | | — | | | | | | 2,703,531 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (28,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,100) | | |
償還關聯方貸款
|
| | | | — | | | | | | 21,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,690 | | |
融資應收賬款來源於
|
| | | | — | | | | | | (70,478) | | | | | | — | | | | | | (32,895,707) | | | | | | — | | | | | | (32,966,185) | | |
應收融資本金收款
|
| | | | — | | | | | | 109,238 | | | | | | — | | | | | | 36,169,780 | | | | | | — | | | | | | 36,279,018 | | |
購買長期投資
|
| | | | (3,243,210) | | | | | | (14,640,921) | | | | | | — | | | | | | (255,369) | | | | | | — | | | | | | (18,139,500) | | |
其他投資活動
|
| | | | 715,957 | | | | | | 595,711 | | | | | | (34,948) | | | | | | (199) | | | | | | — | | | | | | 1,276,521 | | |
投資活動提供(使用)的現金淨額
|
| | | | (3,183,233) | | | | | | (28,439,549) | | | | | | 251,048 | | | | | | 3,784,129 | | | | | | 2,703,531 | | | | | | (24,884,074) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自母公司和其他集團公司的收益和貸款(2)
|
| | | | — | | | | | | 3,923,208 | | | | | | (1,112,757) | | | | | | (106,920) | | | | | | (2,703,531) | | | | | | — | | |
短期借款收益
|
| | | | — | | | | | | 260,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 260,000 | | |
融資債務收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 507,543 | | | | | | — | | | | | | 507,543 | | |
融資債務的償還
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,840,853) | | | | | | — | | | | | | (1,840,853) | | |
其他融資活動
|
| | |
|
7
|
| | | |
|
(870)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(863)
|
| |
融資活動提供(使用)的現金淨額
|
| | | | 7 | | | | | | 4,182,338 | | | | | | (1,112,757) | | | | | | (1,440,230) | | | | | | (2,703,531) | | | | | | (1,074,173) | | |
匯率變動對現金的影響,現金
等價物和限制現金 |
| | | | (12,822) | | | | | | (443,407) | | | | | | 14,088 | | | | | | — | | | | | | — | | | | | | (442,141) | | |
現金、現金等價物和限制性現金淨增加(減少)
|
| | | | (3,206,350) | | | | | | (19,493,255) | | | | | | (844,660) | | | | | | 738,999 | | | | | | — | | | | | | (22,805,266) | | |
現金、現金等價物和受限制現金
年初 |
| | | | 3,261,585 | | | | | | 32,616,271 | | | | | | 6,515,991 | | | | | | 7,143,628 | | | | | | — | | | | | | 49,537,475 | | |
現金、現金等價物和受限制現金
年底 |
| | | | 55,235 | | | | | | 13,123,016 | | | | | | 5,671,331 | | | | | | 7,882,627 | | | | | | — | | | | | | 26,732,209 | | |
對子公司和VIE的投資(人民幣千元)
|
| | | | | | |
2019年1月1日 | | | | | 9,587,416 | | |
子公司和VIE的虧損份額
|
| | | | (1,588,194) | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 2,892,352 | | |
與重組有關的資本匯回
|
| | | | (9,892,606) | | |
向子公司注資
|
| | | | 15,651,227 | | |
子公司代表公司支付的款項
|
| | | | (76,836) | | |
子公司和VIE資本賬户的其他變化份額
|
| | | | 36,509 | | |
外幣折算
|
| | | | 21,009 | | |
2019年12月31日 | | | | | 16,630,877 | | |
子公司和VIE的收入份額
|
| | | | 2,062,889 | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 2,252,589 | | |
與重組有關的資本匯回
|
| | | | (2,351,587) | | |
向子公司注資
|
| | | | 38,867,338 | | |
為子公司收購提供資金而發行的普通股
|
| | | | 605,395 | | |
子公司和VIE資本賬户的其他變化份額
|
| | | | (51,228) | | |
外幣折算
|
| | | | (980,672) | | |
2020年12月31日 | | | | | 57,035,601 | | |
子公司和VIE的虧損份額
|
| | | | (748,580) | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 1,537,995 | | |
向子公司注資
|
| | | | 4,581,814 | | |
外幣折算
|
| | | | (117,766) | | |
2021年12月31日 | | | | | 62,289,064 | | |
| | |
截至2021年12月31日
|
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
| | |
(千)
|
| |||||||||
股東權益(虧損): | | | | | | | | | | | | | |
普通股
|
| | | | 489 | | | | | | 77 | | |
新增實收資本
|
| | | | 78,972,169 | | | | | | 12,392,457 | | |
法定儲備
|
| | | | 483,887 | | | | | | 75,932 | | |
累計其他綜合損失
|
| | | | (2,639,723) | | | | | | (414,230) | | |
累計虧損
|
| | | | (9,842,846) | | | | | | (1,544,557) | | |
貝殼股東權益合計
|
| | | | 66,973,976 | | | | | | 10,509,679 | | |
非控股權益
|
| | | | 81,517 | | | | | | 12,792 | | |
股東權益總額
|
| | | | 67,055,493 | | | | | | 10,522,471 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
前瞻性陳述
|
| | | | 2 | | |
|
我們公司
|
| | | | 3 | | |
|
風險因素
|
| | | | 24 | | |
|
使用收益
|
| | | | 25 | | |
|
股本説明
|
| | | | 26 | | |
|
美國存托股份説明
|
| | | | 37 | | |
|
民事責任的可執行性
|
| | | | 45 | | |
|
徵税
|
| | | | 47 | | |
|
出售股東
|
| | | | 48 | | |
|
配送計劃
|
| | | | 49 | | |
|
法律事務
|
| | | | 51 | | |
|
專家
|
| | | | 52 | | |
|
您可以在哪裏找到更多信息
|
| | | | 53 | | |
|
通過引用合併某些文件
|
| | | | 54 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(千元人民幣)
|
| |||||||||||||||
母公司向開曼羣島、英屬維爾京羣島和香港提供的貸款
子公司 |
| | | | 15,719,863 | | | | | | 38,818,154 | | | | | | 4,581,814 | | |
香港子公司對中國內地子公司的出資
|
| | | | 3,226,094 | | | | | | 538,439 | | | | | | 300,000 | | |
香港子公司對中國內地子公司的貸款
|
| | | | 9,798,625 | | | | | | 5,619,185 | | | | | | 9,332,778 | | |
子公司向/(從)VIE支付/(收到)的淨金額*
|
| | | | 10,936,826 | | | | | | (1,664,566) | | | | | | 240,243 | | |
無形資產(廣告資源)從母公司轉移到子公司
|
| | | | — | | | | | | 2,036,154 | | | | | | — | | |
| | |
徵税方案(1)
法定税額和標準 價格 |
| |||
假設税前收益(2)
|
| | | | 100% | | |
按25%的法定税率徵收所得税(3)
|
| | | | (25)% | | |
可供分配的淨收益
|
| | | | 75% | | |
按10%(4)的標準税率預繳税款
|
| | | | (7.5)% | | |
對母公司/股東的淨分配
|
| | | | 67.5% | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 3,261,585 | | | | | | 30,110,015 | | | | | | 6,515,991 | | | | | | 1,082,388 | | | | | | — | | | | | | 40,969,979 | | |
受限現金
|
| | | | — | | | | | | 2,506,256 | | | | | | — | | | | | | 6,061,240 | | | | | | — | | | | | | 8,567,496 | | |
短期投資
|
| | | | 3,903,368 | | | | | | 8,697,461 | | | | | | 2,021,740 | | | | | | 1,065,752 | | | | | | — | | | | | | 15,688,321 | | |
應收賬款淨額
|
| | | | — | | | | | | 13,091,436 | | | | | | — | | | | | | 92,123 | | | | | | — | | | | | | 13,183,559 | | |
應收集團公司款項(1)
|
| | | | 2,618,824 | | | | | | 33,531,667 | | | | | | 21,620,906 | | | | | | 2,603,884 | | | | | | (60,375,281) | | | | | | — | | |
其他流動資產
|
| | | | 54,882 | | | | | | 7,208,949 | | | | | | 160 | | | | | | 1,865,755 | | | | | | — | | | | | | 9,129,746 | | |
流動資產總額
|
| | | | 9,838,659 | | | | | | 95,145,784 | | | | | | 30,158,797 | | | | | | 12,771,142 | | | | | | (60,375,281) | | | | | | 87,539,101 | | |
對子公司和VIE的投資(2)
|
| | | | 57,035,601 | | | | | | 640,795 | | | | | | 15,560,710 | | | | | | — | | | | | | (73,237,106) | | | | | | — | | |
長期投資
|
| | | | — | | | | | | 3,033,573 | | | | | | — | | | | | | 106,742 | | | | | | — | | | | | | 3,140,315 | | |
使用權資產
|
| | | | — | | | | | | 6,775,491 | | | | | | — | | | | | | 45,609 | | | | | | — | | | | | | 6,821,100 | | |
無形資產淨額(3)
|
| | | | — | | | | | | 3,013,220 | | | | | | — | | | | | | 48,452 | | | | | | (1,419,021) | | | | | | 1,642,651 | | |
其他非流動資產
|
| | | | — | | | | | | 4,629,048 | | | | | | 54 | | | | | | 513,368 | | | | | | 9,899 | | | | | | 5,152,369 | | |
非流動資產合計
|
| | | | 57,035,601 | | | | | | 18,092,127 | | | | | | 15,560,764 | | | | | | 714,171 | | | | | | (74,646,228) | | | | | | 16,756,435 | | |
總資產
|
| | | | 66,874,260 | | | | | | 113,237,911 | | | | | | 45,719,561 | | | | | | 13,485,313 | | | | | | (135,021,509) | | | | | | 104,295,536 | | |
應付賬款
|
| | | | — | | | | | | 6,455,743 | | | | | | — | | | | | | 139,103 | | | | | | — | | | | | | 6,594,846 | | |
應付員工薪酬和福利
|
| | | | — | | | | | | 10,873,344 | | | | | | — | | | | | | 358,456 | | | | | | — | | | | | | 11,231,800 | | |
應付客户保證金
|
| | | | — | | | | | | 1,362,765 | | | | | | — | | | | | | 5,380,491 | | | | | | — | | | | | | 6,743,256 | | |
應付集團公司的金額(1)
|
| | | | — | | | | | | 26,843,614 | | | | | | 31,687,149 | | | | | | 1,844,518 | | | | | | (60,375,281) | | | | | | — | | |
其他流動負債
|
| | | | 108,813 | | | | | | 6,824,821 | | | | | | 88,106 | | | | | | 2,041,704 | | | | | | — | | | | | | 9,063,444 | | |
流動負債總額
|
| | | | 108,813 | | | | | | 52,360,287 | | | | | | 31,775,255 | | | | | | 9,764,272 | | | | | | (60,375,281) | | | | | | 33,633,346 | | |
非流動負債合計
|
| | | | — | | | | | | 3,816,358 | | | | | | 5,141 | | | | | | 48,175 | | | | | | — | | | | | | 3,869,674 | | |
總負債
|
| | | | 108,813 | | | | | | 56,176,645 | | | | | | 31,780,396 | | | | | | 9,812,447 | | | | | | (60,375,281) | | | | | | 37,503,020 | | |
TOTAL KE HOLDINGS INC.股東權益
(虧損) |
| | | | 66,765,447 | | | | | | 57,035,601 | | | | | | 13,939,165 | | | | | | 3,671,462 | | | | | | (74,646,228) | | | | | | 66,765,447 | | |
非控股權益
|
| | | | — | | | | | | 25,665 | | | | | | — | | | | | | 1,404 | | | | | | — | | | | | | 27,069 | | |
股東權益總額(虧損)
|
| | | | 66,765,447 | | | | | | 57,061,266 | | | | | | 13,939,165 | | | | | | 3,672,866 | | | | | | (74,646,228) | | | | | | 66,792,516 | | |
負債總額和股東權益
(虧損) |
| | | | 66,874,260 | | | | | | 113,237,911 | | | | | | 45,719,561 | | | | | | 13,485,313 | | | | | | (135,021,509) | | | | | | 104,295,536 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 55,235 | | | | | | 12,254,154 | | | | | | 5,671,331 | | | | | | 2,465,384 | | | | | | — | | | | | | 20,446,104 | | |
受限現金
|
| | | | — | | | | | | 868,862 | | | | | | — | | | | | | 5,417,243 | | | | | | — | | | | | | 6,286,105 | | |
短期投資
|
| | | | 81,906 | | | | | | 26,406,831 | | | | | | 2,589,120 | | | | | | 324,804 | | | | | | — | | | | | | 29,402,661 | | |
應收賬款淨額
|
| | | | — | | | | | | 9,299,766 | | | | | | — | | | | | | 25,186 | | | | | | — | | | | | | 9,324,952 | | |
應收集團公司款項(1)
|
| | | | 1,997,867 | | | | | | 39,562,161 | | | | | | 25,522,236 | | | | | | 2,805,071 | | | | | | (69,887,335) | | | | | | — | | |
其他流動資產
|
| | | | 55,320 | | | | | | 3,152,387 | | | | | | 640 | | | | | | 1,258,185 | | | | | | — | | | | | | 4,466,532 | | |
流動資產總額
|
| | | | 2,190,328 | | | | | | 91,544,161 | | | | | | 33,783,327 | | | | | | 12,295,873 | | | | | | (69,887,335) | | | | | | 69,926,354 | | |
對子公司和VIE的投資(2)
|
| | | | 62,289,064 | | | | | | 1,460,163 | | | | | | 18,311,531 | | | | | | — | | | | | | (82,060,758) | | | | | | — | | |
長期投資
|
| | | | 2,527,253 | | | | | | 14,149,543 | | | | | | — | | | | | | 361,375 | | | | | | — | | | | | | 17,038,171 | | |
使用權資產
|
| | | | — | | | | | | 7,230,689 | | | | | | — | | | | | | 13,522 | | | | | | — | | | | | | 7,244,211 | | |
無形資產淨額(3)
|
| | | | — | | | | | | 2,231,564 | | | | | | — | | | | | | 40,754 | | | | | | (1,131,045) | | | | | | 1,141,273 | | |
其他非流動資產
|
| | | | — | | | | | | 4,769,324 | | | | | | 3,716 | | | | | | 195,816 | | | | | | — | | | | | | 4,968,856 | | |
非流動資產合計
|
| | | | 64,816,317 | | | | | | 29,841,283 | | | | | | 18,315,247 | | | | | | 611,467 | | | | | | (83,191,803) | | | | | | 30,392,511 | | |
總資產
|
| | | | 67,006,645 | | | | | | 121,385,444 | | | | | | 52,098,574 | | | | | | 12,907,340 | | | | | | (153,079,138) | | | | | | 100,318,865 | | |
應付賬款
|
| | | | — | | | | | | 5,946,929 | | | | | | — | | | | | | 61,836 | | | | | | — | | | | | | 6,008,765 | | |
應付員工薪酬和福利
|
| | | | — | | | | | | 9,429,532 | | | | | | — | | | | | | 404,715 | | | | | | — | | | | | | 9,834,247 | | |
應付客户保證金
|
| | | | — | | | | | | 774,120 | | | | | | — | | | | | | 3,407,217 | | | | | | — | | | | | | 4,181,337 | | |
應付集團的金額
公司(1) |
| | | | — | | | | | | 30,325,174 | | | | | | 34,746,136 | | | | | | 4,816,025 | | | | | | (69,887,335) | | | | | | — | | |
其他流動負債
|
| | | | 32,669 | | | | | | 8,221,055 | | | | | | 68,725 | | | | | | 589,339 | | | | | | — | | | | | | 8,911,788 | | |
流動負債總額
|
| | | | 32,669 | | | | | | 54,696,810 | | | | | | 34,814,861 | | | | | | 9,279,132 | | | | | | (69,887,335) | | | | | | 28,936,137 | | |
非流動負債合計
|
| | | | — | | | | |
|
4,319,336
|
| | | | | — | | | | |
|
7,899
|
| | | | | — | | | | |
|
4,327,235
|
| |
總負債
|
| | | | 32,669 | | | | | | 59,016,146 | | | | | | 34,814,861 | | | | | | 9,287,031 | | | | | | (69,887,335) | | | | | | 33,263,372 | | |
TOTAL KE HOLDINGS INC.股東權益(虧損)
|
| | | | 66,973,976 | | | | | | 62,289,064 | | | | | | 17,283,713 | | | | | | 3,619,026 | | | | | | (83,191,803) | | | | | | 66,973,976 | | |
非控股權益
|
| | | | — | | | | | | 80,234 | | | | | | — | | | | | | 1,283 | | | | | | — | | | | | | 81,517 | | |
股東權益總額(虧損)
|
| | | | 66,973,976 | | | | | | 62,369,298 | | | | | | 17,283,713 | | | | | | 3,620,309 | | | | | | (83,191,803) | | | | | | 67,055,493 | | |
總負債和股東權益(赤字)
|
| | | | 67,006,645 | | | | | | 121,385,444 | | | | | | 52,098,574 | | | | | | 12,907,340 | | | | | | (153,079,138) | | | | | | 100,318,865 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 40,819,608 | | | | | | — | | | | | | 5,195,298 | | | | | | — | | | | | | 46,014,906 | | |
來自集團公司的淨收入(4)
|
| | | | — | | | | | | 1,692,290 | | | | | | — | | | | | | 1,598,553 | | | | | | (3,290,843) | | | | | | — | | |
總淨收入
|
| | | | — | | | | | | 42,511,898 | | | | | | — | | | | | | 6,793,851 | | | | | | (3,290,843) | | | | | | 46,014,906 | | |
收入成本—第三方
|
| | | | — | | | | | | (30,978,633) | | | | | | — | | | | | | (3,768,229) | | | | | | — | | | | | | (34,746,862) | | |
收入成本—集團公司
|
| | | | — | | | | | | (1,334,922) | | | | | | — | | | | | | (1,934,136) | | | | | | 3,269,058 | | | | | | — | | |
總收入成本(4)
|
| | | | — | | | | | | (32,313,555) | | | | | | — | | | | | | (5,702,365) | | | | | | 3,269,058 | | | | | | (34,746,862) | | |
毛利
|
| | | | — | | | | | | 10,198,343 | | | | | | — | | | | | | 1,091,486 | | | | | | (21,785) | | | | | | 11,268,044 | | |
運營費用(3)(4)
|
| | | | (584,948) | | | | | | (10,705,665) | | | | | | (519) | | | | | | (1,676,094) | | | | | | (86,358) | | | | | | (13,053,584) | | |
其他
|
| | | | (10,404) | | | | | | 271,007 | | | | | | (91,697) | | | | | | 340,870 | | | | | | — | | | | | | 509,776 | | |
子公司和VIE的收入(虧損)份額(2)
|
| | | | (1,588,194) | | | | | | (279,938) | | | | | | 1,765,106 | | | | | | — | | | | | | 103,026 | | | | | | — | | |
所得税前收入(虧損)利益(費用)
|
| | | | (2,183,546) | | | | | | (516,253) | | | | | | 1,672,890 | | | | | | (243,738) | | | | | | (5,117) | | | | | | (1,275,764) | | |
所得税優惠(費用)
|
| | | | — | | | | | | (960,563) | | | | | | — | | | | | | 56,200 | | | | | | — | | | | | | (904,363) | | |
淨收益(虧損)
|
| | | | (2,183,546) | | | | | | (1,476,816) | | | | | | 1,672,890 | | | | | | (187,538) | | | | | | (5,117) | | | | | | (2,180,127) | | |
非控股權益股東應佔淨虧損(收入)
|
| | | | — | | | | | | (3,235) | | | | | | — | | | | | | (184) | | | | | | — | | | | | | (3,419) | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | (2,183,546) | | | | | | (1,480,051) | | | | | | 1,672,890 | | | | | | (187,722) | | | | | | (5,117) | | | | | | (2,183,546) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 69,460,679 | | | | | | — | | | | | | 1,020,299 | | | | | | — | | | | | | 70,480,978 | | |
來自集團公司的淨收入(4)
|
| | | | — | | | | | | 237,173 | | | | | | — | | | | | | 187,299 | | | | | | (424,472) | | | | | | — | | |
總淨收入
|
| | | | — | | | | | | 69,697,852 | | | | | | — | | | | | | 1,207,598 | | | | | | (424,472) | | | | | | 70,480,978 | | |
收入成本—第三方
|
| | | | — | | | | | | (53,339,682) | | | | | | — | | | | | | (281,439) | | | | | | — | | | | | | (53,621,121) | | |
收入成本—集團公司(4)
|
| | | | — | | | | | | (191,365) | | | | | | — | | | | | | (209,074) | | | | | | 400,439 | | | | | | — | | |
收入總成本
|
| | | | — | | | | | | (53,531,047) | | | | | | — | | | | | | (490,513) | | | | | | 400,439 | | | | | | (53,621,121) | | |
毛利
|
| | | | — | | | | | | 16,166,805 | | | | | | — | | | | | | 717,085 | | | | | | (24,033) | | | | | | 16,859,857 | | |
運營費用(3)(4)
|
| | | | (203,686) | | | | | | (13,740,554) | | | | | | (646) | | | | | | (378,111) | | | | | | 304,949 | | | | | | (14,018,048) | | |
其他
|
| | | | 161,577 | | | | | | 960,121 | | | | | | 108,187 | | | | | | 315,425 | | | | | | — | | | | | | 1,545,310 | | |
來自集團公司的收入(3)
|
| | | | 756,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | (756,812) | | | | | | — | | |
子公司和VIE的收入(虧損)份額(2)
|
| | | | 2,062,889 | | | | | | 630,796 | | | | | | 3,808,583 | | | | | | — | | | | | | (6,502,268) | | | | | | — | | |
所得税前收入(虧損)利益(費用)
|
| | | | 2,777,592 | | | | | | 4,017,168 | | | | | | 3,916,124 | | | | | | 654,399 | | | | | | (6,978,164) | | | | | | 4,387,119 | | |
所得税優惠(費用)
|
| | | | — | | | | | | (1,477,635) | | | | | | (90,985) | | | | | | (40,176) | | | | | | — | | | | | | (1,608,796) | | |
淨收益(虧損)
|
| | | | 2,777,592 | | | | | | 2,539,533 | | | | | | 3,825,139 | | | | | | 614,223 | | | | | | (6,978,164) | | | | | | 2,778,323 | | |
非控股權益股東應佔淨虧損(收入)
|
| | | | — | | | | | | (748) | | | | | | — | | | | | | 17 | | | | | | — | | | | | | (731) | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | 2,777,592 | | | | | | 2,538,785 | | | | | | 3,825,139 | | | | | | 614,240 | | | | | | (6,978,164) | | | | | | 2,777,592 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
來自第三方的淨收入
|
| | | | — | | | | | | 79,805,556 | | | | | | — | | | | | | 946,883 | | | | | | — | | | | | | 80,752,439 | | |
來自集團公司的淨收入(4)
|
| | | | — | | | | | | 399,217 | | | | | | — | | | | | | 184,717 | | | | | | (583,934) | | | | | | — | | |
總淨收入
|
| | | | — | | | | | | 80,204,773 | | | | | | — | | | | | | 1,131,600 | | | | | | (583,934) | | | | | | 80,752,439 | | |
收入成本—第三方
|
| | | | — | | | | | | (64,503,389) | | | | | | — | | | | | | (429,635) | | | | | | — | | | | | | (64,933,024) | | |
收入成本—集團公司(4)
|
| | | | — | | | | | | (16,547) | | | | | | — | | | | | | (189,293) | | | | | | 205,840 | | | | | | — | | |
收入總成本
|
| | | | — | | | | | | (64,519,936) | | | | | | — | | | | | | (618,928) | | | | | | 205,840 | | | | | | (64,933,024) | | |
毛利
|
| | | | — | | | | | | 15,684,837 | | | | | | — | | | | | | 512,672 | | | | | | (378,094) | | | | | | 15,819,415 | | |
運營費用(3)(4)
|
| | | | (92,393) | | | | | | (17,101,568) | | | | | | (3) | | | | | | (643,533) | | | | | | 663,218 | | | | | | (17,174,279) | | |
其他
|
| | | | 316,844 | | | | | | 1,865,693 | | | | | | 168,328 | | | | | | 117,122 | | | | | | 27,603 | | | | | | 2,495,590 | | |
子公司和VIE的收入(虧損)份額(2)
|
| | | | (748,580) | | | | | | 46,768 | | | | | | 995,792 | | | | | | — | | | | | | (293,980) | | | | | | — | | |
所得税前收益(虧損)優惠
(費用) |
| | | | (524,129) | | | | | | 495,730 | | | | | | 1,164,117 | | | | | | (13,739) | | | | | | 18,747 | | | | | | 1,140,726 | | |
所得税優惠(費用)
|
| | | | — | | | | | | (1,557,553) | | | | | | (69,121) | | | | | | (38,818) | | | | | | — | | | | | | (1,665,492) | | |
淨收益(虧損)
|
| | | | (524,129) | | | | | | (1,061,823) | | | | | | 1,094,996 | | | | | | (52,557) | | | | | | 18,747 | | | | | | (524,766) | | |
非控股淨虧損(收益)
利益股東 |
| | | | — | | | | | | 516 | | | | | | — | | | | | | 121 | | | | | | — | | | | | | 637 | | |
歸屬於KE Holdings Inc.的淨收入(虧損)。
|
| | | | (524,129) | | | | | | (1,061,307) | | | | | | 1,094,996 | | | | | | (52,436) | | | | | | 18,747 | | | | | | (524,129) | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | 9,224 | | | | | | 4,407,819 | | | | | | (69,396) | | | | | | (4,235,021) | | | | | | — | | | | | | 112,626 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | (10,936,826) | | | | | | — | | | | | | 10,936,826 | | | | | | — | | | | | | — | | |
經營提供(使用)的現金淨額
活動 |
| | | | 9,224 | | | | | | (6,529,007) | | | | | | (69,396) | | | | | | 6,701,805 | | | | | | — | | | | | | 112,626 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | — | | | | | | (708,760) | | | | | | — | | | | | | (9,642,825) | | | | | | — | | | | | | (10,351,585) | | |
短期投資的到期時間
|
| | | | — | | | | | | 787,325 | | | | | | — | | | | | | 10,349,057 | | | | | | — | | | | | | 11,136,382 | | |
企業合併支付的現金,扣除現金後
已收購 |
| | | | — | | | | | | (772,783) | | | | | | — | | | | | | — | | | | | | — | | | | | | (772,783) | | |
購置財產、設備和無形資產
資產 |
| | | | — | | | | | | (691,187) | | | | | | — | | | | | | (11,821) | | | | | | — | | | | | | (703,008) | | |
對子公司和VIE的投資和貸款(2)
|
| | | | (15,719,863) | | | | | | (8,749,538) | | | | | | (5,471,195) | | | | | | — | | | | | | 29,940,596 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (584,576) | | | | | | — | | | | | | — | | | | | | — | | | | | | (584,576) | | |
償還關聯方貸款
|
| | | | — | | | | | | 580,000 | | | | | | — | | | | | | 95,792 | | | | | | — | | | | | | 675,792 | | |
融資應收款來源
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,178,638) | | | | | | — | | | | | | (16,178,638) | | |
應收融資款本金收款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,792,984 | | | | | | — | | | | | | 14,792,984 | | |
購買長期投資
|
| | | | — | | | | | | (1,727,252) | | | | | | — | | | | | | (190,608) | | | | | | — | | | | | | (1,917,860) | | |
其他投資活動
|
| | | | — | | | | | | (63,568) | | | | | | 6,013 | | | | | | 87,125 | | | | | | — | | | | | | 29,570 | | |
投資提供(用於)的現金淨額
活動 |
| | | | (15,719,863) | | | | | | (11,930,339) | | | | | | (5,465,182) | | | | | | (698,934) | | | | | | 29,940,596 | | | | | | (3,873,722) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發行可轉換可贖回優先股所得款項
|
| | | | 15,844,058 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,844,058 | | |
來自母公司和其他集團公司的收益和貸款(2)
|
| | | | — | | | | | | 21,191,058 | | | | | | 8,749,538 | | | | | | — | | | | | | (29,940,596) | | | | | | — | | |
短期借款收益
|
| | | | 1,532,545 | | | | | | — | | | | | | — | | | | | | 1,800,798 | | | | | | — | | | | | | 3,333,343 | | |
償還短期借款
|
| | | | (1,532,545) | | | | | | — | | | | | | — | | | | | | (1,290,798) | | | | | | — | | | | | | (2,823,343) | | |
融資債務所得
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,950,227 | | | | | | — | | | | | | 3,950,227 | | |
償還融資債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,582,213) | | | | | | — | | | | | | (2,582,213) | | |
長期借款收益
|
| | | | — | | | | | | 4,880,423 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,880,423 | | |
與重組有關的優先股股東重新注入資本
|
| | | | 9,892,606 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,892,606 | | |
向優先股股東返還資本
以促進重組 |
| | | | — | | | | | | — | | | | | | — | | | | | | (6,931,136) | | | | | | — | | | | | | (6,931,136) | | |
優先股回購
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,414,607) | | | | | | — | | | | | | (2,414,607) | | |
其他融資活動
|
| | | | 27,125 | | | | | | (175,744) | | | | | | — | | | | | | 25,657 | | | | | | — | | | | | | (122,962) | | |
融資提供(使用)的現金淨額
活動 |
| | | | 25,763,789 | | | | | | 25,895,737 | | | | | | 8,749,538 | | | | | | (7,442,072) | | | | | | (29,940,596) | | | | | | 23,026,396 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | (43,253) | | | | | | (32,527) | | | | | | (19,142) | | | | | | — | | | | | | — | | | | | | (94,922) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | 10,009,897 | | | | | | 7,403,864 | | | | | | 3,195,818 | | | | | | (1,439,201) | | | | | | — | | | | | | 19,170,378 | | |
年初現金、現金等價物和受限制現金
|
| | | | 2,515,377 | | | | | | 1,243,027 | | | | | | 68,632 | | | | | | 8,933,162 | | | | | | — | | | | | | 12,760,198 | | |
年末現金、現金等價物和受限制現金
|
| | | | 12,525,274 | | | | | | 8,646,891 | | | | | | 3,264,450 | | | | | | 7,493,961 | | | | | | — | | | | | | 31,930,576 | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | (72,175) | | | | | | 9,907,895 | | | | | | 53,998 | | | | | | (527,769) | | | | | | — | | | | | | 9,361,949 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | 1,664,566 | | | | | | — | | | | | | (1,664,566) | | | | | | — | | | | | | — | | |
經營活動提供(使用)的現金淨額
|
| | | | (72,175) | | | | | | 11,572,461 | | | | | | 53,998 | | | | | | (2,192,335) | | | | | | — | | | | | | 9,361,949 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | (13,152,338) | | | | | | (28,487,954) | | | | | | (3,500,000) | | | | | | (7,825,781) | | | | | | — | | | | | | (52,966,073) | | |
短期投資的到期時間
|
| | | | 9,295,994 | | | | | | 20,670,203 | | | | | | 1,512,368 | | | | | | 8,289,079 | | | | | | — | | | | | | 39,767,644 | | |
為企業合併支付的現金,扣除收購現金後
|
| | | | — | | | | | | (10,800) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,800) | | |
購置不動產、設備和無形資產
|
| | | | — | | | | | | (887,002) | | | | | | — | | | | | | — | | | | | | — | | | | | | (887,002) | | |
對子公司和VIE的投資和貸款(2)
|
| | | | (38,818,154) | | | | | | 10,975,112 | | | | | | 16,148,167 | | | | | | — | | | | | | 11,694,875 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (29,953) | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,953) | | |
償還相關貸款
派對 |
| | | | — | | | | | | 2,151 | | | | | | — | | | | | | 1,909,500 | | | | | | — | | | | | | 1,911,651 | | |
融資應收款來源
|
| | | | — | | | | | | (3,625,817) | | | | | | — | | | | | | (33,551,045) | | | | | | — | | | | | | (37,176,862) | | |
應收融資款本金收款
|
| | | | — | | | | | | 612,361 | | | | | | — | | | | | | 34,772,082 | | | | | | — | | | | | | 35,384,443 | | |
購買長期投資
|
| | | | — | | | | | | (996,123) | | | | | | — | | | | | | — | | | | | | — | | | | | | (996,123) | | |
其他投資活動
|
| | | | — | | | | | | 195,361 | | | | | | 10,082 | | | | | | (179,986) | | | | | | — | | | | | | 25,457 | | |
由投資活動提供(用於)的淨現金
|
| | | | (42,674,498) | | | | | | (1,582,461) | | | | | | 14,170,617 | | | | | | 3,413,849 | | | | | | 11,694,875 | | | | | | (14,977,618) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
子公司轉母公司重組現金
|
| | | | 2,351,587 | | | | | | (2,351,587) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
來自母公司和其他集團公司的收益和貸款(2)
|
| | | | — | | | | | | 22,669,987 | | | | | | (10,975,112) | | | | | | — | | | | | | (11,694,875) | | | | | | — | | |
IPO時發行的普通股,扣除發行成本
|
| | | | 16,345,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,345,822 | | |
後續公開發行時發行的普通股,扣除發行成本
|
| | | | 15,284,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,284,283 | | |
短期借款收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | 250,000 | | |
償還短期借款
|
| | | | — | | | | | | — | | | | | | — | | | | | | (970,000) | | | | | | — | | | | | | (970,000) | | |
融資債務所得
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,260,988 | | | | | | — | | | | | | 3,260,988 | | |
償還融資債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,032,701) | | | | | | — | | | | | | (4,032,701) | | |
長期借款收益
|
| | | | — | | | | | | 42,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,040 | | |
償還長期借款
|
| | | | — | | | | | | (4,528,725) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,528,725) | | |
其他融資活動
|
| | | | 169,915 | | | | | | (335,237) | | | | | | — | | | | | | (80,135) | | | | | | — | | | | | | (245,457) | | |
融資活動提供(使用)的現金淨額
|
| | | | 34,151,607 | | | | | | 15,496,478 | | | | | | (10,975,112) | | | | | | (1,571,848) | | | | | | (11,694,875) | | | | | | 25,406,250 | | |
匯率變動對現金、現金等價物和受限制現金的影響
|
| | | | (668,623) | | | | | | (1,517,097) | | | | | | 2,038 | | | | | | — | | | | | | — | | | | | | (2,183,682) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | (9,263,689) | | | | | | 23,969,381 | | | | | | 3,251,541 | | | | | | (350,334) | | | | | | — | | | | | | 17,606,899 | | |
現金、現金等價物和受限制現金
在年初 |
| | | | 12,525,274 | | | | | | 8,646,891 | | | | | | 3,264,450 | | | | | | 7,493,961 | | | | | | — | | | | | | 31,930,576 | | |
現金、現金等價物和受限制現金
年底時 |
| | | | 3,261,585 | | | | | | 32,616,272 | | | | | | 6,515,991 | | | | | | 7,143,627 | | | | | | — | | | | | | 49,537,475 | | |
| | |
截至十二月三十一日止年度
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
家長
|
| |
其他
子公司 |
| |
主要
受益於 VIE |
| |
VIE
|
| |
消除
|
| |
合併
|
| ||||||||||||||||||
| | |
(千元人民幣)
|
| |||||||||||||||||||||||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自第三方的經營現金流
|
| | | | (10,302) | | | | | | 5,554,526 | | | | | | 2,961 | | | | | | (1,952,063) | | | | | | — | | | | | | 3,595,122 | | |
來自集團公司的經營現金流(4)
|
| | | | — | | | | | | (347,163) | | | | | | — | | | | | | 347,163 | | | | | | — | | | | | | — | | |
經營活動提供(使用)的現金淨額
|
| | | | (10,302) | | | | | | 5,207,363 | | | | | | 2,961 | | | | | | (1,604,900) | | | | | | — | | | | | | 3,595,122 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
購買短期投資
|
| | | | (4,756,634) | | | | | | (35,872,756) | | | | | | (2,450,000) | | | | | | (4,775,300) | | | | | | — | | | | | | (47,854,690) | | |
短期投資的到期時間
|
| | | | 8,682,468 | | | | | | 21,774,553 | | | | | | 1,970,470 | | | | | | 5,551,500 | | | | | | — | | | | | | 37,978,991 | | |
為企業合併支付的現金,扣除收購現金後
|
| | | | — | | | | | | (21,842) | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,842) | | |
購置不動產、設備和無形資產
|
| | | | — | | | | | | (1,419,401) | | | | | | — | | | | | | (10,576) | | | | | | — | | | | | | (1,429,977) | | |
對子公司的投資和貸款以及
VIE(2) |
| | | | (4,581,814) | | | | | | 1,112,757 | | | | | | 765,526 | | | | | | — | | | | | | 2,703,531 | | | | | | — | | |
關聯方貸款
|
| | | | — | | | | | | (28,100) | | | | | | — | | | | | | — | | | | | | — | | | | | | (28,100) | | |
償還關聯方貸款
|
| | | | — | | | | | | 21,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,690 | | |
融資應收款來源
|
| | | | — | | | | | | (70,478) | | | | | | — | | | | | | (32,895,707) | | | | | | — | | | | | | (32,966,185) | | |
應收融資款本金收款
|
| | | | — | | | | | | 109,238 | | | | | | — | | | | | | 36,169,780 | | | | | | — | | | | | | 36,279,018 | | |
購買長期投資
|
| | | | (3,243,210) | | | | | | (14,640,921) | | | | | | — | | | | | | (255,369) | | | | | | — | | | | | | (18,139,500) | | |
其他投資活動
|
| | | | 715,957 | | | | | | 595,711 | | | | | | (34,948) | | | | | | (199) | | | | | | — | | | | | | 1,276,521 | | |
由投資活動提供(用於)的淨現金
|
| | | | (3,183,233) | | | | | | (28,439,549) | | | | | | 251,048 | | | | | | 3,784,129 | | | | | | 2,703,531 | | | | | | (24,884,074) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
來自母公司和其他集團公司的收益和貸款(2)
|
| | | | — | | | | | | 3,923,208 | | | | | | (1,112,757) | | | | | | (106,920) | | | | | | (2,703,531) | | | | | | — | | |
短期借款收益
|
| | | | — | | | | | | 260,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 260,000 | | |
融資債務所得
|
| | | | — | | | | | | — | | | | | | — | | | | | | 507,543 | | | | | | — | | | | | | 507,543 | | |
償還融資債務
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,840,853) | | | | | | — | | | | | | (1,840,853) | | |
其他融資活動
|
| | |
|
7
|
| | | |
|
(870)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(863)
|
| |
融資活動提供(使用)的現金淨額
|
| | | | 7 | | | | | | 4,182,338 | | | | | | (1,112,757) | | | | | | (1,440,230) | | | | | | (2,703,531) | | | | | | (1,074,173) | | |
匯率變動對現金的影響,現金
等價物和限制現金 |
| | | | (12,822) | | | | | | (443,407) | | | | | | 14,088 | | | | | | — | | | | | | — | | | | | | (442,141) | | |
現金、現金等價物和限制性現金淨增(減)
|
| | | | (3,206,350) | | | | | | (19,493,255) | | | | | | (844,660) | | | | | | 738,999 | | | | | | — | | | | | | (22,805,266) | | |
年初現金、現金等價物和受限制現金
|
| | | | 3,261,585 | | | | | | 32,616,271 | | | | | | 6,515,991 | | | | | | 7,143,628 | | | | | | — | | | | | | 49,537,475 | | |
年末現金、現金等價物和受限制現金
|
| | | | 55,235 | | | | | | 13,123,016 | | | | | | 5,671,331 | | | | | | 7,882,627 | | | | | | — | | | | | | 26,732,209 | | |
對子公司和VIE的投資(人民幣千元)
|
| | | | | | |
2019年1月1日
|
| | | | 9,587,416 | | |
子公司和VIE的虧損份額
|
| | | | (1,588,194) | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 2,892,352 | | |
與重組有關的資本匯回
|
| | | | (9,892,606) | | |
向子公司注資
|
| | | | 15,651,227 | | |
子公司代表公司支付的款項
|
| | | | (76,836) | | |
子公司和VIE資本賬户的其他變化份額
|
| | | | 36,509 | | |
外幣折算
|
| | | | 21,009 | | |
2019年12月31日
|
| | | | 16,630,877 | | |
子公司和VIE的收入份額
|
| | | | 2,062,889 | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 2,252,589 | | |
與重組有關的資本匯回
|
| | | | (2,351,587) | | |
向子公司注資
|
| | | | 38,867,338 | | |
為子公司收購提供資金而發行的普通股
|
| | | | 605,395 | | |
子公司和VIE資本賬户的其他變化份額
|
| | | | (51,228) | | |
外幣折算
|
| | | | (980,672) | | |
2020年12月31日
|
| | | | 57,035,601 | | |
子公司和VIE的虧損份額
|
| | | | (748,580) | | |
代表子公司和VIE產生的基於股份的薪酬成本
|
| | | | 1,537,995 | | |
向子公司注資
|
| | | | 4,581,814 | | |
外幣折算
|
| | | | (117,766) | | |
2021年12月31日
|
| | | | 62,289,064 | | |
|
存取股人員
或美國存托股份持有者必須支付: |
| |
用於:
|
|
| 每100張美國存託憑證(或100張美國存託憑證的一部分)5美元(或更少) | | |
美國存託憑證的發行,包括因股份、權利或其他財產的分配而產生的發行
|
|
| | | |
為取款目的取消美國存託憑證,包括存款協議終止的情況
|
|
| 每個美國存托股份0.05美元(或更少) | | |
對美國存托股份持有者的任何現金分配
|
|
| 如果分發給您的證券是股票,並且這些股票是為發行美國存託憑證而存放的,則應支付的費用相當於該費用 | | |
由託管人分配給美國存托股份持有人的分配給已存放證券(包括權利)持有人的證券的分配
|
|
| 每歷年每個美國存托股份0.05美元(或更少) | | |
託管服務
|
|
| 註冊費或轉讓費 | | |
當您存入或提取股份時,將股份在我們的股份登記冊上轉移和登記至存管人或其代理人的姓名或名稱
|
|
| 託管人的費用 | | |
有線(包括SWIFT)和傳真傳輸(如果存款協議中明確規定)
|
|
| | | |
將外幣兑換成美元
|
|
| 託管人或託管人必須為任何美國存託憑證或股票支付的税款和其他政府費用,如股票轉讓税、印花税或預扣税 | | |
必要時
|
|
| 託管人或其代理人為已交存證券支付的任何費用 | | |
根據需要
|
|