MangoExcellentMediaCo.,Ltd.
AnnualReport2024
April2025
AnnualReport2024SectionIImportantNote,TableofContentsandDefinitions
TheBoardofDirectors,theBoardofSupervisors,directors,supervisorsandexecutivesoftheCompanyherebywarrantthattheinformationcontainedinthisAnnualReportistrue,accurateandcompleteandthisAnnualReportisfreefromanymisrepresentation,misleadingstatementormaterialomission,andagreetoassumejointandseveralliabilityforthisAnnualReport.
CAIHuaijun,PrincipaloftheCompany,ZHANGZhihong,CFOandTAOJinyu,ChiefAccountant,herebyrepresentthatthefinancialstatementscontainedinthisAnnualReportaretrue,accurateandcomplete.
AlldirectorsoftheCompanyattendedthemeetingoftheBoardofDirectorsreviewingthisReport.
Alertofrisksrelatedtoasharpdeclineinoperatingresults:Duringthereportingperiod,duetothechangesinthepreferentialenterpriseincometaxpolicyapplicabletotheCompany,inaccordancewiththerelevantprovisionsoftheAccountingStandardsforBusinessEnterprises,theCompanyreversedcertaindeferredtaxassets,resultinginanetdecreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB420millioninthe2024financialstatements(incomparisontoanetincreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB1.63billionin2023duetoanincreaseintheamountofdeferredtaxassetsrecognized),whichledtoasignificantdecreaseinthenetprofitattributabletotheshareholdersoftheListedCompanyin2024ascomparedtothepreviousyear.TherehasbeennomaterialadversechangeintheprimarybusinessandcorecompetenciesoftheCompany,ormaterialriskthatmightimpairtheCompany’sabilitytocontinueasagoingconcern.RefertoSectionII“CompanyProfileandKeyFinancialIndicators-Keyaccountingdataandfinancialindicators”fordetails.
ThisReportcontainscertainforward-lookingstatementsregardingfutureplans,developmentstrategiesandotherprojectedmatters,whichdonotconstituteanysubstantialcovenantmadebytheCompanytotheinvestorsandrelatedpersons.Theinvestorsandrelatedpersonsshallbefullyawareoftherelevantrisks,andunderstandthedifferencesamongsuchplans,forecastsandcovenants.
TheCompanydescribesindetailsthepossiblerisksinitsoperationandcountermeasuresinthisReport.PleaseseeSectionIII“Management’sDiscussionandAnalysis–ProspectsforfuturedevelopmentoftheCompany”.
AccordingtotheprofitdistributionproposalapprovedbytheBoardofDirectors,theCompanywilldistributeacashdividendofRMB2.2(taxinclusive)per10sharestoallshareholdersonthebasisof1,870,720,815shares,withoutdistributinganybonussharesortransferringanycapitalreservetothesharecapital.
TableofContents
SectionIImportantNote,TableofContentsandDefinitions ...... 1
SectionIICompanyProfileandKeyFinancialIndicators ...... 5
SectionIIIManagement’sDiscussionandAnalysis ...... 9
SectionIVCorporateGovernance ...... 34
SectionVEnvironmentalandSocialResponsibility ...... 53
SectionVIImportantEvents ...... 54
SectionVIIShareChangesandInformationofShareholders ...... 66
SectionVIIIPreferenceShares ...... 72
SectionIXBonds ...... 73
SectionXFinancialReport ...... 74
ListofReferences
1.FinancialstatementssignedandsealedbythePrincipal,CFOandChiefAccountantoftheCompany;
2.Originaloftheauditor’sreportstampedwiththesealoftheaccountingfirmandsignedandsealedbythecertifiedpublicaccountants;
3.OriginalsofalldocumentsoftheCompanypubliclydisclosedonthewebsiteforinformationdisclosuredesignatedbytheChinaSecuritiesRegulatoryCommissionduringthereportingperiodandrelatedannouncements;and
4.Otherreferences.
Definitions
Terms
Terms | means | Definition |
MangoExcellentMedia,Company,weortheListedCompany | means | MangoExcellentMediaCo.,Ltd. |
MangoExcellentMediaCo.,Ltd. | means | thefullnameoftheCompanyinEnglish. |
MANGO | means | theshortnameoftheCompanyinEnglish. |
HappySunshine | means | HunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,awholly-ownedsubsidiaryoftheListedCompany. |
MangoTV | means | theonlinevideoplatformaffiliatedtotheListedCompanyandoperatedbyHappySunshine. |
GoldenEagleCartoon | means | HunanGoldenEagleCartoonMediaCo.,Ltd.,awholly-ownedsubsidiaryoftheListedCompany. |
XiaomangE-commerce | means | XiaomangE-commerceCo.,Ltd.,asubsidiarycontrolledbytheListedCompany. |
Happigo | means | HappigoCo.,Ltd.,awholly-ownedsubsidiaryoftheListedCompany. |
EE-Media | means | ShanghaiEE-MediaCo.,Ltd.,awholly-ownedsubsidiaryoftheListedCompany. |
MangoStudios | means | MangoStudiosCultureCo.,Ltd.,awholly-ownedsubsidiaryofHappySunshine. |
MangoEntertainment | means | HunanMangoEntertainmentCo.,Ltd.,awholly-ownedsubsidiaryofHappySunshine. |
MangoInternational | means | HunanMangoInternationalCulturalMediaCo.,Ltd.,awholly-ownedsubsidiaryofHappySunshine. |
MangoMedia | means | MangoMediaCo.,Ltd.,thecontrollingshareholderoftheCompany. |
GBS | means | GoldenEagleBroadcastingSystemCo.,Ltd.,theparentcompanyofMangoMedia,asthecontrollingshareholderoftheCompany. |
HunanCulturalAssetsCommission | means | HunanState-ownedCulturalAssetsSupervisionandAdministrationCommission,theactualcontrolleroftheCompany. |
HunanBroadcastingSystem | means | acompanysubjecttointegrationoperationbyGBS,wheretheyaremanagedunderthemodelof“onePartycommittee,twoentitiesandintegratedoperation”. |
HBNHG | means | HunanBroadcastingNetworkHoldingGroupCo.,Ltd.,asubsidiaryofGBS. |
XiaoxiangFilmGroup | means | XiaoxiangFilmGroupCo.,Ltd.,asubsidiaryofGBS. |
HTBI | means | HunanTV&BroadcastIntermediaryCo.,Ltd. |
ChinaMobile | means | ChinaMobileCommunicationsGroupCo.,Ltd. |
IPTV | means | Internetprotocoltelevision,atechnologyintegratedwithInternet,multimedia,communicationandothertechnologiesthatprovideshomeuserswithdigitaltelevisionandotherinteractiveservicesthroughbroadbandnetwork. |
OTT | means | overthetop,whichprovidesavarietyofvideoanddataservicestousersviatheInternet. |
IP | means | intellectualproperty,thepropertyrightsgiventopersonsoverthecreationsoftheirminds. |
APP | means | application,i.e.mobileapplicationprogram. |
PAD | means | portabledevice. |
PC | means | personalcomputer. |
TV | means | television. |
AR | means | augmentedreality. |
QM | means | QuestMobile,amobilewebbigdatacompany. |
AIGC | means | AIgeneratedcontent. |
Enlightent | means | adataplatformwhichcarriesoutstatisticsandanalysisoftheprogrambroadcastdataoflongvideoplatformsandchannels. |
SectionIICompanyProfileandKeyFinancialIndicators
I.Companyprofile
Stockshortname
Stockshortname | Mango | Stockcode | 300413 |
Chinesename | 芒果超媒股份有限公司 | ||
Chineseshortname | 芒果超媒 | ||
Englishname(ifany) | MangoExcellentMediaCo.,Ltd. | ||
Englishshortname(ifany) | Mango | ||
Legalrepresentative | CAIHuaijun | ||
Registeredaddress | GoldenEagleTVCultureCity,Changsha,Hunan | ||
Postalcodeofregisteredaddress | 410003 | ||
Historyofchangesinregisteredaddress | None | ||
Officeaddress | GoldenEagleTVCultureCity,Changsha,Hunan | ||
Postalcodeofofficeaddress | 410003 | ||
Companywebsite | https://www.mgtv.com | ||
mangocm@mangocm.com |
II.Contactpersonandcontactinformation
BoardSecretary | SecuritiesAffairsRepresentative | |
Name | ZHANGZhihong | ZHOUYong |
Address | GoldenEagleTVCultureCity,Changsha,Hunan | GoldenEagleTVCultureCity,Changsha,Hunan |
Telephone | (0731)82967188 | (0731)82967188 |
Facsimile | (0731)82897962 | (0731)82897962 |
mangocm@mangocm.com | mangocm@mangocm.com |
III.Mediaforinformationdisclosureandplaceforkeepingannualreport
WebsiteofthestockexchangefordisclosingtheCompany’sannualreport | http://www.szse.cn |
MediaandwebsitefordisclosingtheCompany’sannualreport | TheChinaSecuritiesJournal,theSecuritiesTimes,theSecuritiesDaily,theShanghaiSecuritiesNewsandhttp://www.cninfo.com.cn |
PlaceforkeepingtheCompany’sannualreport | BoardofDirectorsOfficeoftheCompany |
IV.Otherrelatedinformation
AccountingfirmengagedbytheCompany:
Nameofaccountingfirm | Pan-ChinaCertifiedPublicAccountantsLLP |
Officeaddressofaccountingfirm | 6/F,No.128,XixiRoad,XihuDistrict,HangzhouCity,ZhejiangProvince |
NameofaccountantssigningthisReport | ZHENGShengjunandZHOURong |
SponsorengagedbytheCompanythatperformsthedutiesofongoingsupervisionovertheCompanyduringthereportingperiod:
?Applicable?N/AFinancialadvisorengagedbytheCompanythatperformsthedutiesofongoingsupervisionovertheCompanyduringthereportingperiod:
?Applicable?N/A
V.KeyaccountingdataandfinancialindicatorsDidtheCompanyneedtoretrospectivelyadjustorre-stateaccountingdataofprioraccountingyears??Yes?No
2024
2024 | 2023 | Y/Y%change | 2022 | |
Operatingrevenue(RMB) | 14,079,689,573.23 | 14,628,016,301.84 | -3.75% | 13,976,774,034.92 |
Operatingprofit(RMB) | 1,742,413,721.94 | 1,819,030,916.19 | -4.21% | 1,764,444,313.03 |
NetprofitattributabletoshareholdersoftheListedCompany(RMB) | 1,364,348,174.20 | 3,555,705,558.90 | -61.63% | 1,864,245,432.69 |
NetprofitattributabletoshareholdersoftheListedCompanyafterdeductionofnon-recurringgainorloss(RMB) | 1,644,849,888.65 | 1,695,473,001.05 | -2.99% | 1,604,009,042.23 |
Netcashflowsfromoperatingactivities(RMB) | -25,185,869.72 | 1,083,773,256.71 | -102.32% | 621,803,699.44 |
Basicearningspershare(RMB/share) | 0.73 | 1.90 | -61.58% | 1.00 |
Dilutedearningspershare(RMB/share) | 0.73 | 1.90 | -61.58% | 1.00 |
Weightedaveragereturnonnetassets | 6.21% | 17.34% | -11.13% | 10.17% |
December31,2024 | December31,2023 | Y/Y%change | December31,2022 | |
Totalassets(RMB) | 32,530,165,142.43 | 31,422,386,654.49 | 3.53% | 29,783,551,722.86 |
NetassetsattributabletoshareholdersoftheListedCompany(RMB) | 22,488,957,025.14 | 21,492,422,786.43 | 4.64% | 19,014,691,412.16 |
Note:Theculturalenterprisesaffiliatedtousthatweretransformedfrompublicinstitutionsenjoyedthepreferentialenterpriseincometaxpolicyin2023andthepreviousyears.However,theAnnouncementtoContinuetoImplementCertainTaxPoliciesApplicabletotheEnterprisesTransformedfromOperatingCulturalInstitutionsintheReformofCulturalSystemjointlyreleasedbytheMinistryofFinance,theStateAdministrationofTaxationandthePublicityDepartment,CCCPCinOctober2023didnotexplicitlyindicatewhethertheculturalenterprisesaffiliatedtousthatweretransformedfrompublicinstitutionswereeligibletocontinuetoenjoythepreferentialenterpriseincometaxpolicy.Ontheprudenceprinciple,wejudgedthatsuchenterpriseswouldceasetoenjoythepreferentialenterpriseincometaxpolicyfrom2024,andrecognizedadeferredtaxassetofRMB1.63billioninthe2023financialstatementsinaccordancewiththerelevantprovisionsoftheAccountingStandardsforBusinessEnterprises,resultinginanincreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB1.63billion.InDecember2024,theMinistryofFinance,theStateAdministrationofTaxationandthePublicityDepartment,CCCPCjointlyreleasedtheAnnouncementontheTaxPoliciesApplicabletotheEnterprisesTransformedfromOperatingCulturalInstitutionsintheReformofCulturalSystem,clarifyingthattheculturalenterprisesaffiliatedtousthatweretransformedfrompublicinstitutionscontinuetoenjoythepreferentialenterpriseincometaxpolicybetween2024and2027.PursuanttotherelevantprovisionsoftheAccountingStandardsforBusinessEnterprises,in2024,weneedtoreverseatotaldeferredtaxassetofRMB630millionrecognizedin2023forthetaxexemptionperiodfrom2024to2027,resultinginadecreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB630million.Thisreversalofthedeferredtaxassetsrecognizedin2023wasaone-offadjustment,withouttheneedtomakeanyfurtheradjustmentbetween2025and2027.Inaddition,werecognizedeferredtaxassetspursuanttotherelevantprovisionsoftheAccountingStandardsforBusinessEnterprisesin2024andsubsequentyears,wherethetotaldeferredtaxassetsrecognizedin2024wasRMB210million,resultinginanincreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB210million.Therefore,thenetdeferredtaxassetsreversedin2024wasRMB420million,resultinginadecreaseinthenetprofitattributabletotheshareholdersoftheListedCompanybyRMB420million.Tosumup,duetothechangesintheenterpriseincometaxpolicies,thenetprofitattributabletotheshareholdersoftheListedCompanyincreasedbyRMB1.63billionin2023resultingfromanincreaseinthedeferredtaxassetsrecognized,anddecreasedbyRMB420millionin2024resultingfromanetreversalofthedeferredtaxassets,leadingtoasignificantchangeinthenetprofitattributabletotheshareholdersoftheListedCompanyin2024ascomparedwiththepreviousyear.Whetherthelowerofthenetprofitbeforeandafterdeductionofnon-recurringgainorlossinthepastthreeaccountingyearshasbeennegativeandthemostrecentannualauditor’sreportindicatesthattheCompany’sabilitytocontinueasagoingconcernis
uncertain?□Yes?NoWhetherthelowestofthetotalauditedprofit,netprofitandnetprofitafterdeductionofnon-recurringgainorlossinthemostrecentaccountingyearisnegative?
□Yes?No
VI.Keyfinancialindicatorsbyquarter
InRMB
Firstquarter
Firstquarter | Secondquarter | Thirdquarter | Fourthquarter | |
Operatingrevenue | 3,324,411,405.72 | 3,635,515,147.35 | 3,317,814,008.84 | 3,801,949,011.32 |
NetprofitattributabletoshareholdersoftheListedCompany | 472,318,688.25 | 592,514,302.93 | 379,514,088.32 | -79,998,905.30 |
NetprofitattributabletoshareholdersoftheListedCompanyafterdeductionofnon-recurringgainorloss | 467,007,963.53 | 445,215,608.84 | 314,099,713.25 | 418,526,603.03 |
Netcashflowfromoperatingactivities | 173,323,874.77 | -353,825,044.72 | -145,040,655.72 | 300,355,955.95 |
Whetherthere’sanymaterialdifferencebetweenthefinancialindicatorsoraggregateamountsthereofsetoutaboveandthecorrespondingfinancialindicatorssetoutinanyquarterreportorsemi-annualreportoftheCompanyalreadydisclosed?
□Yes?No
VII.DifferencesinaccountingdataarisingfromadoptionofforeignandChineseaccountingstandardsconcurrently
1.DifferencesbetweennetprofitandnetassetsdisclosedonthefinancialstatementsaccordingtotheinternationalaccountingstandardsandtheChineseaccountingstandardsconcurrently?Applicable?N/ADuringthereportingperiod,therewasnodifferenceinnetprofitandnetassetsinthefinancialreportdisclosedinaccordancewiththeinternationalaccountingstandardsandtheChineseaccountingstandards.
2.DifferencesbetweennetprofitandnetassetsdisclosedonthefinancialstatementsaccordingtotheforeignaccountingstandardsandtheChineseaccountingstandardsconcurrently
□Applicable?N/ADuringthereportingperiod,therewasnodifferenceinnetprofitandnetassetsinthefinancialreportdisclosedinaccordancewiththeforeignaccountingstandardsandtheChineseaccountingstandards.VIII.Itemsandamountsofnon-recurringgainorloss
?Applicable□N/A
InRMB
Item | Amountin2024 | Amountin2023 | Amountin2022 | Remark |
Gainorlossondisposalofnon-currentassets(includingtheallowanceforimpairmentofassetsthathasbeenwrittenoff) | 908,979.96 | 1,151,553.70 | 807,213.90 |
Governmentgrantsrecognizedinprofitorloss(excludingthegovernmentgrantsthatarecloselyrelatedtothebusinessoftheCompany,conformtotheapplicablepolicesofthecountry,areprovidedinaccordancewiththeestablishedstandards,andcontinuouslyaffecttheCompany’sprofitorloss)
Governmentgrantsrecognizedinprofitorloss(excludingthegovernmentgrantsthatarecloselyrelatedtothebusinessoftheCompany,conformtotheapplicablepolicesofthecountry,areprovidedinaccordancewiththeestablishedstandards,andcontinuouslyaffecttheCompany’sprofitorloss) | 24,246,646.69 | 63,122,567.77 | 29,499,336.70 | |
Gainorlossonfrominvestmentorassetmanagementbycommissionedparties | 297,764,471.95 | 92,809,746.83 | 119,290,763.72 | |
Reversalofimpairmentlossonaccountsreceivabletestedforimpairmentindividually | 9,343,207.55 | 17,343,043.26 | 3,355,000.00 | |
Netprofitorlossofsubsidiariesacquiredthroughbusinesscombinationinvolvingentitiesundercommoncontrolfromthebeginningofthecurrentperiodtothecombinationdate | 32,481,963.81 | 39,292,296.69 | ||
Gainorlossondebtrestructuring | 2,032,257.87 | 3,000,000.00 | 27,219,600.00 | |
One-offeffectofadjustmentsoftax,accountingandotherlawsandregulationsoncurrentprofitorloss | -634,590,022.23 | 1,628,790,218.38 | One-offadjustmentduetochangesintheenterpriseincometaxpolicies | |
Othernon-operatingrevenuesandexpensesotherthanthoselistedabove | 20,843,049.34 | 25,036,359.58 | 41,319,889.16 | |
Less:Effectonincometax | 337.22 | 243,024.40 | ||
Effectonminorityinterests(taxexclusive) | 1,049,968.36 | 3,259,871.08 | 547,709.71 | |
Total | -280,501,714.45 | 1,860,232,557.85 | 260,236,390.46 | -- |
Specificcircumstancesofothergainorlossitemsthatmeetthedefinitionofnon-recurringgainorloss:
□Applicable?N/AWedonothaveanyothergainorlossitemthatcanbedefinedasnon-recurringgainorloss.Classificationofanyitemofnon-recurringgainorlossdefinedbytheExplanatoryAnnouncementNo.1onInformationDisclosurebyCompaniesPubliclyOfferingSecurities-Non-recurringGainorLossasarecurringgainorloss:
□Applicable?N/AWehavenotclassifiedanyitemofnon-recurringgainorlossdefinedbytheExplanatoryAnnouncementNo.1onInformationDisclosurebyCompaniesPubliclyOfferingSecurities-Non-recurringGainorLossasarecurringgainorloss.
SectionIIIManagement’sDiscussionandAnalysis
I.Situationsofourindustryduringthereportingperiod
1.Thepromotionoftheintegrateddevelopmentofcultureandtechnologyprovidesstrategicopportunitiesformainstreammediaoutlets.
TheThirdPlenarySessionofthe20
th
CPCCentralCommitteemadeimportantarrangementsto“explorelong-termmechanismsfortheintegrationofcultureandtechnologyandacceleratethedevelopmentofnewtypesofculturaloperation”,andprovideddirectionandguidefortheinnovativedevelopmentoftheculturalandmediaindustry.Intheeraofdigitalandintelligentindustrialtransformation,theintegrationofcultureandtechnology,asanimportantformofnewproductiveforces,isaninherentrequirementandimportantpathwayforenhancingculturalsoftpower,andalsooffersgreaterpotential,innovativenessandspaceforcontentcreation,andwilldrivetheemergenceofmoreinnovativeformsofartisticexpression.Themainstreammediaoutletsshouldertheresponsibilityofexploringlong-termmechanismsfortheintegrationofcultureandtechnology,andpromotingacomprehensivetransformationofcontent,platforms,technologyandindustry.Atthesametime,aseriesofsupportingpoliciesforpromotingtheintegrationofcultureandtechnology,alongwiththecontinuousiterationandupgradingofnewtechnologies,willbringgreaterdevelopmentopportunitiesformainstreammediaoutlets.
2.Thesupplyoffilm,TVdramaandvarietyshowcontentremainsstable,whilemicrodramasbecomeanewsourceofcontentgrowth.AccordingtoEnlightent,in2024,thesupplyofonlinevarietyshows,filmsandTVdramaswasgenerallystable.Thenumberofnewvarietyshowsincreasedslightly,whilethenumberofnewfilmsandTVdramasdecreasedslightlyyearonyear.Videoplatformsfocusedontop-tiercontentthathasaremarkablesiphoneffect,andverticalcontentcateringtocoreusers.Intermsofbroadcaststrategy,thevideoplatformsadoptedexclusivebroadcastastheirprimarystrategy.Thepercentageofexclusivelybroadcastonlinevarietyshowsexceeded90%,asthetop-tiervarietyshowplatformscontinuouslyenhancedtheircontentoutputcapabilityandrecognition.ThepercentageofexclusivelybroadcastfilmsandTVdramaswasnearly80%,aslightdeclineyearonyear.ThevideoplatformsspreadcontentcoststhroughconcurrentbroadcastsofthesameTVdramasonmultipleplatforms.Microdramasarebecominganewsourceofcontentgrowth,withmajorvideoplatformssignificantlyincreasingtheirinvestmentinthisarea.
3.Thelongvideouserbaseisbasicallystableandtheplatformsseekhigherqualitydevelopmentintheirmembershipoperation.
AccordingtoQuestMobile,inDecember2024,themonthlyactiveusersofthefourmajorlongvideoplatforms,namely,TencentVideo,iQIYI,MangoTV,andYouku,were387million,354million,277million,and184million,respectively,indicatingthatthemarketishighlyconcentrated,thecompetitivelandscapeisstabilizing,andthetop-tierplatformsshowanevidentagglomerationeffect.Theusernumbersanddurationofwatchtimefluctuatedwiththereleasescheduleandeffectofmajorcontent.Eachplatform,takingintoaccountitsdevelopmentstage,useshigh-qualitycontenttodevelopnewusersandexploitexistingusers,enhancesmemberbenefits,exploresvalue-addedservices,andinnovatesinthemembershipsystem,inordertoincreasetheARPPU(averagerevenueperpayinguser)andpursuehigher-qualitygrowth.
4.Theadvertisingmarketisregainingconfidence,andshowsastructuralrecovery.
AccordingtoCTR,thedomesticadvertisingmarketwasgraduallyrecoveringin2024,upabout1.6%yearonyear.Byadvertisementtype,generalperformance-basedadvertisementstaketheleadinstrongrecovery,whiletherecoveryofbrandadvertisementsstilllagsbehind.Whentheconsumermarketentersanupwardcycle,amorereliableandsustainablerecoveryofbrandadvertisementscanbeexpected,duetoreplenishmentofbudget.Thetop-tiermediaoutletshaverelativeadvantagesinmarketcompetitionduetotheirbrandvalue,useraccessandtransformationeffect.AIandothernewtechnologiesarepromotinginnovationinadvertisingproductsandupgradingofmarketingsystems,potentiallybringingnewmomentumforindustrydevelopment.
5.Large-screentelevisionsremainimportantterminalsinthecontentecosystem,andindustrygovernancehasachievedstagedresults.
TheindustrialauthoritieshavetakenaseriesofactionsagainsttheMatryoshkadoll-stylecharges,complicatedoperationsandotherproblemsexistinginthehouseholdlarge-screenTVbusiness,tocontinuouslyregulatetheorderofbusinessoperationoftheindustry,andachievedstagedresultsinindustrialgovernance.Inthelongrun,IPTVandOTTlicenseholdersareexpectedtobenefitfromtheregulatorycomplianceandhigh-qualitydevelopmentoftheindustry.AccordingtothedatareleasedbytheMinistryofIndustryandInformationTechnology,bytheendof2024,thetotalnumberofIPTV(InternetProtocolTelevision)subscribersofthethreemajortelecommunicationcarriersreached408million.AccordingtoQuestMobile,inDecember2024,thetotalnumberofactivesmarttelevisiondevicesinChinawas281million.Asahouseholdinformationandentertainmenthubandmajorchannelforthecontentecosystemoflongandshortvideoplatforms,large-screentelevisionsstilloccupyanimportantpositionincontentterminals.
6.AIGCcontinuestopromoteindustrialtransformationandenablestheapplicationscenariosinthefieldofmediainanall-roundway.
AIGCprovidesanewwaytocreatecontentfollowingPGCandUGC.WiththedeepeninginnovativeapplicationsofAIGCinthecontentindustryandcontinuousexplorationofbusinessmodels,particularlythebreakthroughsinkeytechnologiessuchastext-to-video,theculturalandmediaindustryfacesacriticalwindowperiodtoembracetechnologyandacceleratethecultivationofnewproductiveforces.Theopen-sourcingofmultiplegeneral-purposeopen-sourcelargemodelswillfurtherreducethecostofAIapplications.Inthefuture,alongwiththereleaseandcontinuousupgradingofmorelargeAImodelproducts,themediaindustryisexpectedtodevelopmoreapplicationscenarios,continuouslyimprovecontentproduction,disseminationefficiencyandquality,andgiverisetomorenewbusinessmodels.
II.Ourprimarybusinessduringthereportingperiod
Wearerequiredtocomplywiththedisclosurerequirementsfor“InternetVideoBusiness”setforthintheGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.4–DisclosureofIndustryInformationbytheCompaniesListedontheChiNextBoard.
Wearethesolestate-ownedlongvideoandnewmediaplatformlistedontheA-sharemarket,representanimportantachievementinreformmadebytheHunanBroadcastingSystem(HBS)inactivelyrespondingtothestrategyoftheCentralGovernmentonpromotingthein-depthmediaconvergenceanddevelopment,andareoneofthefirstleadingentitiesintheconvergenceofradio,TVandmedianamedbytheStateAdministrationofRadio,FilmandTelevision(“SARFT”).LeveragingtheMangomediaconvergenceecosystem,andcenteredonourInternetvideoplatform,MangoTV,wehaveactivelyexploredtheeffectivemechanismforintegrationofcultureandtechnology,focusedonthecontroloftheentireindustrychainandecosystemsynergy,establishedaninterconnectedecosystemmatrixwithmultiplelinkages,andbuiltastate-owneddigital,intelligent,platform-basednewmediagroupwithstrongleadership,communicationandcompetitivepowers.WeareprimarilyengagedintheoperationofMangoTVInternetvideo,newmediainteractiveentertainmentcontentproduction,andcontente-commercebusinesses.
1.MangoTVInternetvideo
OurMangoTVInternetvideobusinesscomprisesadvertising,membershipandoperatorbusinesses,wherethemembershipbusinessisdesignedtoattractthetargetaudiencetobecomesubscribingmembersthroughpromotionalcampaignsandchannelexpansions,byleveragingourrichcopyrightresourcesandexclusivebroadcaststrategy;theadvertisingbusinessfocusesonhigh-qualitycontent,fullyexploresthemarketingvalueofIPs,andprovidesclientswithnaming,placement,patching,insertingandotheradvertisingproductsandservices;andintheoperator’slarge-screenbusiness,asalicenseholderwithadvantageouscontents,wecooperatewiththetelecommunicationcarriersandcableTVoperators,andsharetherevenuesfromVODwiththem.
2.Newmediainteractiveentertainmentcontentproduction
Ournewmediainteractiveentertainmentcontentproductionbusinessmainlycomprisescontentproductionandoperation,artistagency,musiccopyright,andIPderivativesbusinesses.Inthecontentproductionandoperationbusiness,wecreateandproducevarietyshows,films,TVdramas,cartoonsforchildrenandotherprograms,andearnrevenuesthroughcontentoperationandcopyrightdistribution,amongothers.Intheartistagencybusiness,webuildanechelonofartistsatalllevelsandofvarioustypes,andcreateaclosedbusinessloopbyarrangingfortheartiststotakepartinfilms,TVdramas,varietyshows,commercialperformances,brandedconcerts,amongothers.Inthemusiccopyrightbusiness,wegrantlicensesonthebasisofmusicIPresourcesaccumulatedandcontinuouslyenrichedbytheartists.IntheIPderivativesbusiness,wehavecreatedM-City,studytour,Maijiandotherofflinebrandsthroughmulti-dimensionaldevelopmentofIPderivatives.
3.Contente-commerce
Inthecontente-commercebusiness,leveragingouradvantagesinmediacreativity,contentproductionandartistresources,weconductintegratedcommunicationsandmarketingthroughAPP,largescreen,miniprogram,livestreamingroomsandotherchannels,toattractconsumerdemandsandsellgoods.XiaomangE-commerceiscommittedtobuildingaconsumerplatformcenteredonemotionalvalue,focusingondomesticbrandswithChinesedesignelements”,whichfocusesontheintegrationofIPcontentande-commercemodes,exploresinnovativepathsforthemonetizationofMangofamilyIPs,andcontinuouslyimprovestheclosedbusinessloopfromwatchingvideocontenttointeractiveconsumption.Happigotargetssilver-hairedoldpeopleonthebasisoflargescreenTVaudience,servesmembersthroughprivatedomainmarketing,andsellsgoodsthroughTV,APPandotherchannels.III.Analysisofcorecompetencies
1.Platformadvantages
AsaParty-controlledmainstreammediaoutletandstate-ownedculturalplatform-basedcompany,weinheritthemediagenethat“orientationismorepreciousthangold”,sticktothecorrectpoliticaldirection,publicopinionguidanceandorientationofvalues,
adheretothecreationconceptcenteringonpeople,buildastrongideologicalfront,vigorouslycreateasoundnetworkecosystem,andimprovethecommunicationandleadershipspowers,influenceandpubliccredibilityofmainstreampublicopinions.Ourcontentecosystemintegrateswiththecommunicationsystemforsocialmainstreamvaluesandmainstreamculture,andhaspreciseinsight,profoundunderstandingandstrongexecutioncapabilityinmainstreampropaganda.
2.AdvantagesinintegrationWevigorouslypromotethe“twointegration”,namelyintegrateddevelopmentofnewmediaandtraditionalmedia,andintegrateddevelopmentofcultureandtechnology.WehavesuccessfullybuiltanintegratedecosystemcomprisingMangoTV,GoldenEagleCartoon,XiaomangE-commerceandHunanSatelliteTV,whichgivefullplaytotheeffectofbusinesssynergyandresourceintegration,andeffectivelytransformtheadvantagesofmediaintegrationintodrivesfordevelopment.Meanwhile,weleveragetheadvantagesofourtechnicalteamthattakestheleadintheindustry,enablescontentiterationthroughtechnologicalinnovation,acceleratestheintegrateddevelopmentofcultureandtechnology,andfosteringofnewproductiveforces,tocontinuouslyenhancethenewcommunicationforces.
3.InstitutionaladvantagesRelyingonourefficientandflexiblemarket-orientedoperatingmechanism,wehavecontinuouslyimprovedthemanagementandoperatingefficiencyofourplatforms,introducedtheinnovativetrackmanagerregime,studioregimeandothercontentteammanagementregimes,andexploredtheoptimalcontentproductionorganizationregimes;promotedtheorderlyandbenigncompetitionamonginternalteamsthroughmarket-orientedtalentflows,“H”typedoubletalentchannelmanagement,youngtalenttrainingproject,amongothers;andusedthe“intelligentmid-endmatrix”tobuildacontent-technology-riskcontrol-operationcoordinatedlinkagemechanism,tofurtherliberatetheproductiveforcesofcontentteams.
4.AdvantagesininnovationWehavestucktothecreationconceptof“innovateordie”,builtastrongcontentteamsystem,continuouslysecuredcoreessentialproductionfactors,andfirmlymaintainedourcorecompetenciesincontentinnovation.MangoTVandHunanSatelliteTVcurrentlyhave55varietyshowproductionteams,24filmandTVdramaproductionteams,and40strategicstudiosundertheXinmangProgram,therebybecomingthelargestvarietyshowproducerinChina.Byestablishingthecontentinnovationbiddingsystem,innovatingincreativityresearch,developmentandproductionchainorotherwise,westimulatetheteams’creativepower,andachieverapidresponseandimplementationincontentinnovation.
5.AdvantagesinusersMangoTVstickstothedistinctcontentstrategyandplatformpositioningof“youth,metropolisandwomen”,andrealizesthatourclearuserbase,finecontentproductsandadvertisersarelinkedandfitperfectlywitheachother.TheoveralluserimageofMangoTVis“vigor,fashionandquality”,amongothers,anditspercentageofwomenusersishigherthantheaverageleveloftheindustry.Clearuserprofileandplatformpositioningwillenhanceourspecialadvantagesinmonetizingthebrandvalueofourplatformthroughmultiplechannelsandinavarietyofways,andbuildingthemembershipoperationsystem.
6.AdvantagesinecosystemLeveragingouradvantagesinproprietarycontent,wehavebuiltthesynergisticandcomplementaryclosedloopofMangonewmediaecosystemcoveringtheentireindustrychainofmediaandtheInternet,wheretheupstreammainlyincludesartistagencyandvarietyshows,filmandTVdrama,andchildren’scartoonproductionbusiness;themid-streamisresponsibleforcontentoperationthroughmultiplechannelsprovidedbytheonlinevideoplatforms,inrelianceonourstrongcontentproductioncapabilitiesandpremiumcontentmatrix;andthedownstreamcentersonofflinelocation-basedentertainment,parent-childamusementparks,liveconcertsandotherderivativeoperationsbasedonMangofamilycontentIPs,createsawhollynewbusinessmodelcomprising“content+video+e-commerce”.
7.AdvantagesinlicensesMangoTVisthesolemarketplayerintheInternetvideoindustrythatholdsbothIPTVandOTTbusinesslicenses,withitssmartlarge-screenbusinesscovering31provincialregionsinChina,whichisanimportantsupportingpointforustodeveloplivingroomeconomy.Inrelianceonourcompletelicenses,ourvideocontentbusinesscoversallterminals,includingmobilephone,PAD,PC,IPTVandOTT.Wearethefirstvideomediaplatformthathasactuallybuilt“onecloudandmultiplescreens”systemintheindustry.AstheInternetTVindustryentersthehigh-qualitydevelopmentstage,thelicensesheldbyuswillfurthershowouradvantages.
8.AdvantagesinbusinessmodelWefirmlybelievethatcontentistheking,andhaveestablishedasustainableandsoundbusinessmodel.Inrelianceonoursoundmarket-orientedoperationmechanisms,wehavecontinuouslyimprovedtheefficiencyofbusinessinnovationandriskcontrollevel,maximizedtheinput-outputratio,andbecomeamarketplayerintheonlinevideoindustrythathasmadeprofitsformanyyears.Wehavegraduallyachievedeconomiesofscaleincontentproductionthroughaccurateuserpositioning,strongcontentproductioncapabilities,andeffectiveclusterofcoreproductionfactors,andrealizedmonetizationofcontentthroughmultiplechannels,includingmembership,advertising,operator,e-commerceandIPderivativesbusinesses.IV.Analysisofprimarybusiness
1.Overview
Theyear2024isacrucialandkeyyearforustoadvancetheintegrateddevelopmentofcultureandtechnology.WethoroughlylearnedanddigestedtheimportantspeechesandinstructionsregardingculturaldevelopmentgivenbyGeneralSecretaryXiJinpingduringhisinspectiontoursinHunan,stuckto“culture+technology”,focusedonbuilding“content+technology”dualengines,addressedtheuncertaintiesoftheexternalenvironmentwithourowndeterminationandresilienceindevelopment,tookaseriesofmeasuresandmadeconcertedefforts,tocontinuouslyoptimizeourbusinessstructure,promotethesteadyimprovementofqualityandefficiency,andenablehigh-qualitydevelopment.Duringthereportingperiod,wewereawardedthetitleof“Top30Cultural
EnterpriseNationwide”forthefifthtime,andranked19
thonthelistof“Top100InternetEnterprisesinChinafor2024”,beingtheonlystate-ownedenterpriseamongthetop20.In2024,ourtotaloperatingrevenuewasRMB14.080billion,operatingprofitwasRMB1.742billion,netprofitattributabletotheshareholdersoftheListCompanywasRMB1.364billion,andclosingbalanceoftotalassetswasRMB32.530billion.
(1)UpholdthemissionofParty-controlledmediaoutletsandbuildapremiummainstreampropagandapositionWealwaysupholdtheprinciplethat“amediaoutletcontrolledbythePartyshalladheretotheleadershipofthePartywithstrictloyalty”,continuouslyenhancethereach,guidingforce,influenceandcredibilityofmainstreamcommunication,andactivelyshoulderthenewculturalmissioninthenewera.Ontheonehand,weholdhighthebannerofthoughtandvigorouslyimplementthe“headlineproject”.MangoTVhasprominentlyfeatured“StudyMoments”onthefirstscreenofitshomepage,withatotalofover
6.1billionviewsofthespecialsectionofimportantreportsfeaturingGeneralSecretaryXiJinping.Duringimportantevents,suchasthenationaltwosessions,theThirdPlenarySessionofthe20
thCPCCentralCommittee,andthe75
thanniversaryofthefoundingofNewChina,wecompleted150publicityprojects,delivered51majorlivenewsreportsand669regularlivenewsreports,released71,400piecesofnewsonline,produced228thematicspecialfeatures,fullyleveragedtheadvantagesofintegratedcommunication,andexpandedmainstreamthoughtsandideas.Ontheotherhand,weremaintruetoouroriginalaspirationforcontent,andstrivetoproducehigh-qualitymainstreamworks.Wevigorouslydisseminatepositiveenergywithmoreyouthful,creativeandhitworks.In2024,255worksproducedbyuswonmainstreamawards,achievinga“GrandSlam”atmajorawardsincludingtheFeitianAward,GoldenEagleAward,WhiteMagnoliaAwardandStarlightAward.“InfinityandBeyond2023”and“ChinaS3”receivedthe“Five-OneProjectsAward”fromthePublicityDepartment,CCCPC.Ourmainstreamdocumentarieshavewonthe“ChinaNewsAward”forsevenconsecutiveyears.Ourculturalmicro-documentary“AdmonitionstoOfficialsinChina”isakeyprogramunderthe“BroadcastandTelevisionCommunicationProjectforChineseCulture”,whichinnovativelycombinesreal-lifeshootingwithAI-generatedimages,togivecontemporaryconnotationtohistoricalstories.
(2)ActivelyexploretheoptimalcontentproductionregimesandstrengthenMangoecosystemmoatinanall-roundwayWefirmlymaintainculturalself-confidence,upholdfundamentalprinciplesandbreaknewground,continuouslyexploretheoptimalcontentproductionorganizationregimes,breakthepathdependency,focusonhitprograms,continuouslyconsolidateouradvantagesinthesupplyofcreative,high-level,large-sizedandprofessionalcontent,firmlysafeguardtheabsoluteleadingpositionof“MangoProduction”incontentinnovation,andformaMangostylecontentmatrix,therebycontinuouslyfortifyingthemoatforhigh-qualitydevelopmentwithpremiumcontent.
Continuouslyconsolidateleadershipinthefieldofvarietyshowswithphenomenalhitprograms.Duringthereportingperiod,inordertobettergraspthecontentdisseminationpatterns,understandthedevelopmenttrendsinprogramproduction,andcreateinnovativetracksandhitprograms,MangoTVlaunchedthe“TrackManager”regimetofurtherimprovetherefinedmanagementofvarietyprogramteams,adopteda“trackmanagement”approachinthecontentresearch,developmentandproduction,establishedmultiplevarietytracksincludingstagecompetition,majorinnovation,musicvarietyshow,realityshowandreasoning.Underthe“TrackManager”regime,atrackmanagerisresponsibleforprojectmanagement,contentsupervision,andresearchanddevelopmentofinnovativecontentforthetrackassignedtohimorher.In2024,MangoTVreleased160varietyshowsintotal,40%ofwhichwereinnovativevarietyshows.Westeadilymaintainedthefirstplaceintermsofnumberofvarietyshowseffectivelybroadcast,andfurtherconsolidatedourleadershipinthefieldofvarietyshows.AccordingtoEnlightent,amongthetop10varietyshowseffectivelybroadcastonlineinChina,fivewereproducedbyus,namely“SeeYouAgainS4”,“RidetheWind2024”,“Who’stheMurdererS9”,“DivasHittheRoad·SilkRoad”and“CallMebyFireS4”;andamongthetop10varietyshowseffectivelybroadcastonTV,fourwereproducedbyus,namely“Singer2024,”“Hello,Saturday2024,”“theChineseRestaurantS8”and“RunForTimeS4”.
Increasethereserveofmajordramas,asinvestmentinfilmsandTVdramasgraduallyenterstheoutputcycle.WeproactivelyadaptedtothedevelopmenttrendsinthefilmandTVdramaindustry,tookaseriesofactions,suchasestablishingthedramaevaluationandqualitycontrolcenter,buildingsuperstudiosforfilmandTVdramaproduction,andimplementingthesuperpartnerregimeunderthe“XinmangSProgram”,andactivelyincreasedthecontentinvestmentinfilmsandTVdramas,especiallythedevelopmentanddeploymentofmajorprojects.In2024,MangoTVreleased27keyfilmsandTVdramas.Amongthetop10MandarinTVdramaswiththehighestratingsonDoubanin2024,threewereproducedbyus,namely“RomanceintheAlley”,“TheForerunner”and“CityofDaylights”.Ourself-producedTVdramas,“TheForerunner”,“CityofDaylightsand“BeginAgain”,wereairedonCCTVatprimetime.“RomanceintheAlley”tooktheleadintheTVdramasbroadcastonlineintermsofpopularityandcomments,withaDoubanratingof8.2andaWeiboratingof9.2.Wehaveover100filmsandTVdramasinreserveandowntwobroadcastchannels,MangoTVandHunanSatelliteTV,andhaveaconvergenceinfluencecoveringbothonlineandTVchannels,whichwillenableustoproducemorehitTVdramas.“FlourishedPeony”and“PerfectMatch”airedinthefirstquarterof2025toppedtheEnlightenrankingofTVdramasconsecutively.
Enhancethestrategicpositionofmicrodramas,andfocusonbuildinganewecosystemof“long,medium,andshort”videocontent.Inordertopromotetherapiddevelopmentofmicroandshortvideocontentandacceleratethedevelopmentoftheadvantagesin“long,medium,andshort”videocontentecosystem,MangoTVinnovatedinthesystemsandmechanisms,andestablishedthemicroinnovationcenter,whichwillfocusonhorizontal-screenboutiquedramas,mini-programdramas,interactivecontentandmicro-varietyshows,andleverageMango’suniquevarietyshowbrands,artistresources,largeandsmallscreenplatformandcommunicationsystems,tobuildamoreopen,aggregatedandefficientspecializedproductionandoperationsystemformicroandshortvideocontent.Duringthereportingperiod,MangoTVreleased340microdramasintotal,ofwhich,“TheStoryofSuzhou”andnineothermicrodramaswereincludedintheSARFT’srecommendedlist“TravelFollowingMicroDramas”.MangoTV,inconjunctionwithHunanSatelliteTV,launchedthe“DamangTheatre”,anewmicrodramabrand,andsuccessfullyaired14shortdramas,suchas“ATasteCalledQingxi”,onsatelliteTVchannels.
(3)Strivetooptimizethestructureofprimarybusinessandrestructurethecoredriversforgrowth
Inordertoadapttotheevolvingindustrialdevelopmenttrends,weproactivelyadjustedtheoperationalstrategiesforprimarybusiness,topromotetherapidgrowthoftheB2Cbusiness,ensuretheoverallstableoperationofour“threepillar”businesses,namelymembership,advertisingandoperatorbusinesses,andmaintainsufficientdevelopmentalresilienceandmomentum.
Ourmembershipbusinessachievedbothgrowthofbusinessvolumeandimprovementofquality,andmaintainedrapidgrowth.Bytheendof2024,MangoTVhad73.31millionmembers,andachievedanannualmembershiprevenueofRMB5.148billion,
whichexceededRMB5billionforthefirsttime,representinganincreaseof19.3%yearonyear,accountingforover50%ofthetotalrevenuefromtheInternetvideobusiness,becomingacoredriverforourcurrentandfuturegrowth.TherapidgrowthofmembershipbusinesswasprimarilyduetoMangoTV’ssustainedandstablesupplyofhigh-qualitycontentandthemembershipbenefitssystemthatmakesinnovationscontinuously.Ononehand,thehitvarietyshows,suchas“Singer2024”and“SeeYouAgainS4”,andpopularTVseries,suchas“RomanceintheAlley”and“TheLegendofShenLi”,greatlydrovetherapidgrowthofmembers,furthervalidatingthegrowthlogicthatinvestmentincontentandgrowthofmemberswillformavirtuouscycleandpositivefeedbackloop.Ontheotherhand,weupgradedthemembershipbenefitssysteminanall-roundway,offeredexclusivebenefitstohigher-tiermembers,builtfourrevenuegrowthmatricescomprisingcustomizedIPprograms,standalonelivestreaming,drama-varietyshowlinkageandadvancedafter-saleservices,andreleasedmanyinnovativememberinteractionproducts,suchaspublicpredictionlivestreamingof“Singer2024”andmulti-perspectivebroadcastofthe“NewYear’sEveGala”,whichenhancedthesubscribers’valueperceptionandwillingnesstopay,andsteadilyincreasedtheARPPU.
Ouradvertisingbusinessshowedaslightfluctuationbutgenerallymaintainedtherecoverytrend.Duringthereportingperiod,ourrevenuefromtheadvertisingbusinesswasRMB3.438billion.In2024,althoughtheentireadvertisingindustryshowedsignsofrecovery,thereboundwasrelativelyweak,andtherecoveryofbrandadvertisinglaggedbehind.Leveragingtheadvantagesofourmulti-platformintegratedecosystemandsteadilygrowinguserbase,wecustomizedlong-termmarketingstrategiesformajorcustomersindairyproducts,healthcare,liquorandothersectors,enhancedinnovationinmarketingmodels,developedacombinedapproachof“long-shortlinkage”,andcreatedthenewbusinessmodelof“IPlivestreaming+offlinemarketing”,topromotetheintegrationofbrandingandeffectmarketing.Sucheffortshelpedusmaintainstabilityinthefundmentalsoftheadvertisingbusiness.Ouroperatorbusinessdeclinedintheshorttermbutwillbenefitfromthehigh-qualityindustrydevelopmentinthelongterm.Duringthereportingperiod,ourrevenuefromtheoperatorbusinesswasRMB1.593billion.Weactivelycompliedwiththerequirementsforthegovernanceofthetelevisionindustry,optimizedthelargescreenTV-relatedservices,suchas“billingpackages”and“pay-per-viewcontent”inanall-roundway.Intheshortterm,therevenuefromthevalue-addedservicesintheoperatorbusinesswillbesignificantlyaffected.However,inthelongterm,withtheimprovementofviewingexperiencesanduserstickinessinthelargescreenTVindustry,asthesolemarketplayerholdingbothIPTVandOTTlicenses,weareexpectedtobenefitfromthehigh-qualitydevelopmentoftheindustry.
(4)Fullyleveragethesynergyadvantagesofourecosystem,andexploremoreinnovativepathsforIPderivatives
Duringthereportingperiod,onthebasisofconsolidatingMangoTVInternetvideobusiness,wefullyintegratedcontentcreation,productionandoperation,improvedthecontentecosystemandvaluerealizationchain,builtaMangoecosystemwithrichercontent,andfullyenabledourtwomajorbusinesssectors,newmediainteractiveentertainmentcontentproductionandcontente-commerce.
Furtherdeploythechild-orientedbusiness.GoldenEagleCartoon,asatop-tierdomesticparent-childcontentplatform,isanimportantvehicleforustodeepenthechildrencontentstrategyanddevelopusersinfamilyscenarios.Duringthereportingperiod,onthebasisoftheoriginalchild-orientedbusinessoperation,GoldenEagleCartoonfullyleverageditsinfluenceamongthenewgenerationofaudience,builtthestudytourbrand“ChaomangStar”integratingMangofamilyresourcesinbrand,platform,ecosystem,etc.,andofferedhigh-qualityproductmatrices,suchas“MangoDirectStudyTourFocusingonArtExperience”;incombinationwithourproprietaryIPs,launchedadventurecampsduringwinterandsummervacationsinZhangjiajieandXinjiang;arrangedvisitstothevenuesoftheGoldenEagleFestival,MangoNewYear’sEveGalaandotherevents,andextendedparent-childamusementparks,derivativeandperipheralproducts,andotheroperations.
XiaomangE-commercecontinuesitsrapidexpansion.XiaomangE-commerceispartofGBS’sstrategicdeploymentbasedontheclosed-loopmonetizationofIPs.Afterfouryearsofnurturing,theplatformnowhasamoreprecisepositioningandisdistinctlytargetingyoungsters.Duringthereportingperiod,XiaomangE-commercesuccessfullycompleteditsSeriesA1offinancing,andachievedarecordhighGMVofRMB16.1billion,representingafour-yearCAGRof125%.Productslike“No.1”apparel,Guofengmecha,andIPcardsrankedamongthetopsellingproductsintheindustry.XiaomangE-commerceleveragedMango’secosystemadvantagestocreatehigh“emotion-priceratio”productsandservices,andseizethenewtrendofemotionalconsumption.Youngusershavedevelopedhabitsof“watchingandbuying”onMango.Happigotransitedtowardsthesilver-hairedmarkettoadapttothemarketchangesandrebuilditsbrandimage.
Thecontentindustryvaluechainbecomesricher.Duringthereportingperiod,ourartistagencysegmentstrengtheneditspipelinebuilding.EE-Mediasigned11newartists.MangoTVandHunanSatelliteTVgaveprioritytooursignedartistsinthe
TotalnumberofactivemembersofMangoTV
(inRMB10thousand)
TotalnumberofactivemembersofMangoTV(inRMB10thousand) | TotalmembershiprevenueofMangoTV(inRMB100million) |
December31,2021
December31,2021 | December31,2022 | December31,2023 | December31,2024 | 2021 | 2022 | 2023 | 2024 |
varietyshows,filmsandTVdramas,andothercontentproducedbythem,achievingawin-wincollaborationbetweentheplatformandartists.Ourmusiccopyrightbusiness,relyingonprofessionalmusicartistsandbands,andpopularmusicprograms,continuedtoexpanditscopyrightlibraryofmusicfromrecordings,films,TVdramasandvarietyshows,andfurthersolidifieditssoundcooperationrelationshipswithmajormusicplatforms.Inaddition,westeadilyconductedanddeployedonlineandofflineintegratedIPtours,andcreatedmanyseriesperformance,suchasYouthMangoNightandM-ZoneMangoCard“UnlimitedX”liveconcert.
(5)Seizethestrategicopportunitiesbroughtbytheintegrationofcultureandtechnology,andacceleratetheexplorationandcultivationofnewproductiveforcesInMarch2024,duringhisinspectiontripinHunan,GeneralSecretaryXiJinpingemphasizedthat“weshouldexploreeffectivemechanismsfortheintegrationofcultureandtechnology,acceleratethedevelopmentofnewtypesofculturaloperation,andcreatemorenewgrowthdriversfortheculturalindustry.”ThepropositionoftheintegrationofcultureandtechnologyprovideddirectionandbasicguidanceforHunantoenhanceitsculturalsoftpowerandpromotethedevelopmentoftheculturalindustry.Hunanhasreleasedandimprovedaseriesofpoliciesandmeasures,designedtosupporttheintegrationofcultureandtechnology,furtheroptimizetheecosystemofindustry,researchanddevelopment,finance,etc.,widelyattractdomesticandinternationalbusinesses,talentsandsignificanttechnologicalforcesengagedintheintegrationofcultureandtechnologytogatherinMalanshan,tobuildMalanshanintoanimportantsourceoftechnology,birthplaceofachievements,andgatheringplaceforapplicationscenariosintheintegrationofcultureandtechnology.
UsingourbesteffortstorespondtocallfortheintegrationofcultureandtechnologynotonlyreflectsourcommitmentasaleaderinHunan’sculturalcompanies,butalsorepresentstheonlypathtoleverageourcontentandtechnologyadvantages,toseizethestrategicopportunitiesbroughtbythenewwavesoftechnologythatenablethedevelopmentoftheculturalindustry,andcultivatethenewmomentumforhigh-qualitydevelopment.Ontheonehand,leveragingourrichapplicationscenariosandcontentecosystem,weactivelyexploredtheapplicationofcutting-edgetechnologieslikeAIandinnovationintypesofoperation,acceleratedthecultivationofnewproductiveforces,andfullyenabledcontentcreation,production,operationandmonetizationacrosstheentirechain.Duringthereportingperiod,weactivelypromotedtheinnovativeapplicationofcutting-edgetechnologies,andestablishedthe“ShanhaiResearchInstitute”.Our“MangoLargeModel”hassuccessfullypassedthereviewbyandbeenfiledwiththeCyberspaceAdministrationofChina,whichhasbuiltanAIagentapplicationplatform,andachievedapplicationacrosstheentirechainfromcontentcreation,operationandmonetization.WehaveappliedAI-poweredwholecoursedigitalandintelligentproductionprocessesinthecreationofvarietyshows,microdramas,advertisementsandothertypesofcontent,andappliedvirtualrealitytechnologyintheproductionofAdmonitionstoOfficialsinChinaS2,CyberCenturyandotherprograms,toreducecostsandincreaseefficiency.Ontheotherhand,webuilttheinnovativedigitalandintelligentinteractiveecosystemforusers,usedthenewtechnologiestocomprehensivelyupgradethedigitalandintelligentplatforms,launchedmanyinnovativeinteractionprograms,suchas“AIcharacterchat”,“cloudbroadcastconsole●multi-screenviewing”,“crowdpredictioninteraction”and“lyricbarragechoir”,whichwereappliedin“Singer2024”,“TimeConcert”andotherprograms.Inordertobetterseizethestrategicopportunitiesandsolidlypromotethein-depthintegrationofcultureandtechnology,wehavekeptgreatreservesofkeyprojects,suchastop-tierdigitalandintelligentcommunicationplatforms,MangoOverseas,“MangoPi”gameinteractiveplatform,Mangostrategicmicrodramaprojects,andcreationanddisseminationofcartoonIPcontentbasedonexcellenttraditionalChineseculture.
(6)Improvetheeffectivenessofinternationalcommunicationinanall-roundway,andsuccessfullyimplementtheoverseasbusinessdoublegrowthplan
Weattachgreatimportancetothebuildingofinternationalcommunicationcapabilities,andfullyleverageouradvantagestocontinuouslyexplorethewaystotellChina’sstoriesandmakeChina’svoicesheardintheworld,andseekgreaterbusinessgrowththroughtheexpansionofoverseasmarkets.First,promotetheupgradingoftheplatformandeffectivelyimplementthe“doublegrowthplan”.Asearlyas2018,welaunchedtheMangoTVInternationalApp,whichwasthefirst“self-owned,self-operatedandself-controlled”overseasnewmediaplatforminthedomesticindustry.Duringthereportingperiod,inordertofurtherincreaseitsoverseasmarketshareanduserbase,theMangoTVInternationalAppvigorouslyimplementeda“doublegrowthplan”,andsuccessfullyincreaseditsrevenuefromRMB62milliontoRMB141million,andaggregatedownloadsfrom130millionattheendof2023to261millionattheendof2024.Atpresent,theAppsupportsfreeswitchingamong8interfacelanguagesand17subtitlelanguages,andcovers195countriesandregionsworldwide.Intermsofuserstructure,theplatformisparticularlypopularamongyoungerusersthroughouttheworld,withnearly60%ofusersaged18-24.Second,promotethereleaseofprogramsontheoverseasmarket,andattractoverseasfanswithpremiumcontent.Wereleasedover60programsoverseas,including“Singer2024”,“RidetheWind2024”and“TheChineseRestaurantS8”,whichbuiltabridgetocommunicatewithglobalusers,andachievedemotionalresonanceandculturalexchangewithfashionable,trendy,youthfulandinternationalaudiovisualexpressions.“Singer2024”hasreceivedrecognitionfromtheUNESCOtwiceasa“beautifuldemonstrationofculturalexchange”.“RidingtheWind2024”promotedthenaturalblendingofdiverseinternationalculturesfromFrance,Vietnam,theUnitedStates,ThailandandRussiathroughthebeautyofart.The“RidingtheWind”series,the“CallMebyFire”seriesandothertop-tierprogramshavesuccessfullyrealizedtheexportofIPmodels.Third,opennewchannelsontheoverseasmarketthroughwin-wincooperation.Weimplementedthe“SuperOverseasPartnerProgram”,andcooperatedwithlocalmediaoutletsandinstitutionsinVietnam,Singapore,Malaysiaandothercountries,tointegratewithlocalculturalandbusinessecosystems,andexplorethenewpathsfortheintegrationofculturalexportandindustrialdevelopment.
2.Revenuesandcosts
(1)ComponentsofoperatingrevenueOverallsituationofoperatingrevenue
InRMB
2024
2024 | 2023 | Y/Y%change | |||
Amount | Proportiontooperatingrevenue | Amount | Proportiontooperatingrevenue | ||
Totaloperatingrevenue | 14,079,689,573.23 | 100% | 14,628,016,301.84 | 100% | -3.75% |
Bysegment | |||||
MangoTVInternetvideobusiness | 10,178,828,062.30 | 72.29% | 10,614,030,327.62 | 72.56% | -4.10% |
Newmediainteractiveentertainmentcontentproductionandoperation | 1,262,302,865.98 | 8.97% | 1,149,941,038.24 | 7.86% | 9.77% |
Contente-commerce | 2,600,499,612.87 | 18.47% | 2,822,529,201.38 | 19.30% | -7.87% |
Others | 38,059,032.08 | 0.27% | 41,515,734.60 | 0.28% | -8.33% |
Byproduct | |||||
MangoTVInternetvideobusiness | 10,178,828,062.30 | 72.29% | 10,614,030,327.62 | 72.56% | -4.10% |
Newmediainteractiveentertainmentcontentproductionandoperation | 1,262,302,865.98 | 8.97% | 1,149,941,038.24 | 7.86% | 9.77% |
Contente-commerce | 2,600,499,612.87 | 18.47% | 2,822,529,201.38 | 19.30% | -7.87% |
Others | 38,059,032.08 | 0.27% | 41,515,734.60 | 0.28% | -8.33% |
Byregion | |||||
Hunan | 3,827,921,369.66 | 27.19% | 3,558,155,682.72 | 24.32% | 7.58% |
OutsideHunan | 10,251,768,203.57 | 72.81% | 11,069,860,619.12 | 75.68% | -7.39% |
Bysalesmodel | |||||
Sale | 14,079,689,573.23 | 100.00% | 14,628,016,301.84 | 100.00% | -3.75% |
(2)Segments,products,regionsorsalesmodelsrepresentingmorethan10%ofoperatingrevenueorprofit?Applicable?N/A
InRMB
Operatingrevenue | Operatingcost | Grossmargin | Y/Y%changeinoperatingrevenue | Y/Y%changeinoperatingcost | Y/Y%changeingrossmargin | |
Bysegment | ||||||
MangoTVInternetvideobusiness | 10,178,828,062.30 | 6,583,034,084.93 | 35.33% | -4.10% | 5.68% | -5.98% |
Newmediainteractiveentertainmentcontentproduction | 1,262,302,865.98 | 937,328,628.20 | 25.74% | 9.77% | 9.51% | 0.17% |
Contente-commerce | 2,600,499,612.87 | 2,442,583,668.39 | 6.07% | -7.87% | -8.95% | 1.12% |
Others | 38,059,032.08 | 28,733,576.32 | 24.50% | -8.33% | -18.24% | 9.16% |
Byproduct | ||||||
MangoTVInternetvideobusiness | 10,178,828,062.30 | 6,583,034,084.93 | 35.33% | -4.10% | 5.68% | -5.98% |
Newmediainteractiveentertainmentcontentproduction
Newmediainteractiveentertainmentcontentproduction | 1,262,302,865.98 | 937,328,628.20 | 25.74% | 9.77% | 9.51% | 0.17% |
Contente-commerce | 2,600,499,612.87 | 2,442,583,668.39 | 6.07% | -7.87% | -8.95% | 1.12% |
Others | 38,059,032.08 | 28,733,576.32 | 24.50% | -8.33% | -18.24% | 9.16% |
Byregion | ||||||
Hunan | 3,827,921,369.66 | 2,763,894,057.28 | 27.80% | 7.58% | 15.97% | -5.22% |
OutsideHunan | 10,251,768,203.57 | 7,227,785,900.56 | 29.50% | -7.39% | -2.59% | -3.47% |
Bysalesmodel | ||||||
Sale | 14,079,689,573.23 | 9,991,679,957.84 | 29.03% | -3.75% | 1.92% | -3.95% |
Incaseofanyadjustmenttothestatisticscaleforprimarybusinessdata,theprimarybusinessdataofthemostrecentreportingperiodasadjustedaccordingtothestatisticscaleappliedattheendofthecurrentreportingperiod:
?Applicable?N/A
(3)WhethertheCompany’srevenuefromthesaleoftangiblegoodsishigherthantherevenuefromlaborservices??Yes?No
(4)PerformanceofmaterialsalescontractsandmaterialpurchasecontractsoftheCompanyasoftheendofthereportingperiod?Applicable?N/A
(5)ComponentsofoperatingcostClassificationofsegmentsandproducts:
InRMB
Segment | Item | 2024 | 2023 | Y/Y%change | ||
Amount | Proportiontooperatingcost | Amount | Proportiontooperatingcost | |||
MangoTVInternetvideobusiness | Internetvideobusiness | 6,285,527,990.38 | 62.91% | 5,795,180,476.82 | 59.12% | 8.46% |
MangoTVInternetvideobusiness | Operatorbusiness | 297,506,094.55 | 2.98% | 434,042,736.79 | 4.43% | -31.46% |
Newmediainteractiveentertainmentcontentproduction | Copyrightandproductioncosts | 811,080,699.51 | 8.12% | 692,872,785.79 | 7.07% | 17.06% |
Newmediainteractiveentertainmentcontentproduction | Employeeremunerationandothers | 126,247,928.69 | 1.26% | 163,026,492.45 | 1.66% | -22.56% |
Contente-commerce | Contente-commerce | 2,442,583,668.39 | 24.45% | 2,682,738,552.41 | 27.37% | -8.95% |
Others | Others | 28,733,576.32 | 0.29% | 35,145,850.68 | 0.36% | -18.24% |
InRMB
Product | Item | 2024 | 2023 | Y/Y% |
change
Amount | Proportiontooperatingcost | Amount | Proportiontooperatingcost | change | ||
MangoTVInternetvideobusiness | Internetvideobusiness | 6,285,527,990.38 | 62.91% | 5,795,180,476.82 | 59.12% | 8.46% |
MangoTVInternetvideobusiness | Operatorbusiness | 297,506,094.55 | 2.98% | 434,042,736.79 | 4.43% | -31.46% |
Newmediainteractiveentertainmentcontentproduction | Copyrightandproductioncosts | 811,080,699.51 | 8.12% | 692,872,785.79 | 7.07% | 17.06% |
Newmediainteractiveentertainmentcontentproduction | Employeeremunerationandothers | 126,247,928.69 | 1.26% | 163,026,492.45 | 1.66% | -22.56% |
Contente-commerce | Contente-commerce | 2,442,583,668.39 | 24.45% | 2,682,738,552.41 | 27.37% | -8.95% |
Others | Others | 28,733,576.32 | 0.29% | 35,145,850.68 | 0.36% | -18.24% |
Analysis:
None.
(6)Changesinthescopeofconsolidationduringthereportingperiod?Yes?No
(7)Materialchangesoradjustmentsinrespectofbusiness,productsorservicesoftheCompanyduringthereportingperiod?Applicable?N/A
(8)MajorcustomersandsuppliersMajorcustomersoftheCompany:
Aggregatesalesrevenuefromtop5customers(RMB) | 4,407,674,915.98 |
Proportionofaggregatesalesrevenuefromtop5customerstoannualsalesrevenue | 31.31% |
Proportionofaggregatesalesrevenuefromrelatedpartiesamongtop5customerstoannualsalesrevenue | 25.61% |
Particularsoftop5customers:
No. | Nameofcustomer | Salesrevenue(RMB) | Proportiontoannualsalesrevenue |
1 | Customer1 | 2,302,864,123.42 | 16.36% |
2 | Customer2 | 1,302,369,609.14 | 9.25% |
3 | Customer3 | 351,489,791.27 | 2.50% |
4 | Customer4 | 229,282,793.14 | 1.63% |
5 | Customer5 | 221,668,599.01 | 1.57% |
Total | -- | 4,407,674,915.98 | 31.31% |
Otherinformationofmajorcustomers:
?Applicable?N/AMajorsuppliersoftheCompany:
Aggregatepurchaseamountfromtop5suppliers(RMB) | 2,137,992,382.93 |
Proportionofaggregatepurchaseamountfromtop5supplierstoannualpurchasecost | 21.40% |
Proportionofaggregatepurchaseamountfromrelatedpartiesamongtop5supplierstoannualpurchasecost
Proportionofaggregatepurchaseamountfromrelatedpartiesamongtop5supplierstoannualpurchasecost | 11.13% |
Particularsoftop5suppliers:
No. | Nameofsupplier | Purchaseamount(RMB) | Proportiontoannualpurchasecost |
1 | Supplier1 | 1,111,910,723.40 | 11.13% |
2 | Supplier2 | 299,645,594.04 | 3.00% |
3 | Supplier3 | 249,113,207.55 | 2.49% |
4 | Supplier4 | 244,858,490.51 | 2.45% |
5 | Supplier5 | 232,464,367.43 | 2.33% |
Total | -- | 2,137,992,382.93 | 21.40% |
Otherinformationofmajorsuppliers:
?Applicable?N/A.
3.Expenses
InRMB
2024 | 2023 | Y/Y%change | Reasonofsignificantchange | |
Sellingexpenses | 1,991,049,368.32 | 2,260,065,273.97 | -11.90% | Primarilyduetoadecreaseinlaborcosts |
Administrativeexpenses | 440,417,808.78 | 612,009,007.33 | -28.04% | Primarilyduetoadecreaseinlaborcosts |
Financialexpenses | -189,180,203.00 | -147,667,394.09 | 28.11% | Primarilyduetoanincreaseininterestincome,anddecreaseininterestexpenses |
R&Dexpenses | 263,871,588.23 | 278,728,244.78 | -5.33% |
4.R&Dexpenses
?Applicable?N/A
DescriptionofmajorR&D
project
DescriptionofmajorR&Dproject | Purpose | Progress | Objectives | ExpectedeffectonthefuturedevelopmentoftheCompany |
MangoTVsmartaudio-visualmediaserviceplatform | Useproprietarytechnologiestobuildabasicserviceplatform,anintelligentcontentproductionandprocessingplatform,acontentdistributionplatform,anapplicationserviceplatformandothersystems,andformadomesticleadingsmartaudio-visualmediaserviceplatform. | MangoTVbasicserviceplatformmodule:theresearch,developmentandbuildingofcrowdsourcedsecuritytestingservicecentralplatform,intelligentreviewsystem,multi-clouddataplatformandothermoduleshavebeencompleted.Audio-visualmediabusinessapplicationinnovationplatform:theresearch,developmentandbuildingofMangovideotool,userprofilingsystem,Mangotheatreandotherinnovativeinteractiveproductshavebeencompleted.VRapplicationresearchplatform:theresearch,developmentandbuildingoftheARinteractiveengine,AIvideoandvisualandotherproductshavebeencompleted.Guangmangcloudproductionandbroadcastplatform:theresearch,developmentandbuildingofintelligentcodingtechnology,high-qualitypost-productionsystemandotherproductshavebeencompleted.Newinfrastructureplatformforcontentproductionmanagement:theresearch,developmentandbuildingoftheautomatedvideoremixplatform,multi-mediacomprehensiveanalysisandsearchplatformandotherproductshavebeencompleted.Audio-visualmediarefinedoperationsupportplatform:theresearch,developmentandbuildingofthedatasharingsystem,high-speedvideodistributionnodeandotherproductshavebeencompleted. | Toimprovethesecurityofplatformdatacontentsandotherinformation,andenhanceR&Defficiency;provideefficientandpowerfultoolsforsmartcontentproduction,refinedoperationandmulti-channeldistribution,support“4K+5G”high-definitionintelligentproduction,exploreVRandothercutting-edgetechnologyscenariosandrealizetheirindustrialization. | Theprojectcansupporttheever-expandingdemandsforcontentproductionanddistribution,meetthegrowingneedsofusersforthedevelopmentofaudio-visualexperience,helpMangoTVtoenhanceitsimageintheindustryanditssoftpower,andbuildamediatechnologymoat.Itistheonlywaytoreducecostsandimproveefficiencyinoperationandenhanceuserexperience,andisofgreatsignificancefortheCompanytomaintainitscorecompetitivenessinthefuture. |
ParticularsofR&Dpersonnel:
2024
2024 | 2023 | Y/Y%change | |
NumberofR&Dpersonnel | 879 | 694 | 26.66% |
ProportionofR&Dpersonnel | 19.48% | 15.78% | 3.70% |
EducationbackgroundofR&Dpersonnel | |||
Undergraduates | 612 | 518 | 18.15% |
Masters | 152 | 111 | 36.94% |
Others | 115 | 65 | 76.92% |
AgesofR&Dpersonnel | |||
Below30 | 217 | 185 | 17.30% |
30-40 | 529 | 453 | 16.78% |
Others | 133 | 56 | 137.50% |
AmountofR&DexpensesandproportionofR&Dexpensestooperatingrevenueinthepastthreeyears:
2024 | 2023 | 2022 | |
AmountofR&Dexpenses(RMB) | 394,717,347.82 | 418,744,155.24 | 364,132,943.53 |
ProportionofR&Dexpensestooperatingrevenue | 2.80% | 2.86% | 2.61% |
AmountofR&Dexpensescapitalized(RMB) | 130,845,759.59 | 140,015,910.46 | 106,525,701.12 |
ProportionofcapitalizedR&DexpensestototalR&Dexpenses | 33.15% | 33.44% | 29.25% |
ProportionofR&Dexpensescapitalizedtothenetprofitofthecurrentperiod | 9.74% | 4.03% | 5.90% |
AnalysisofthecauseandeffectofsignificantchangeinthecompositionofR&Dpersonnel:
?Applicable?N/AAnalysisofthecauseofsignificantchangeintheproportionofR&Dexpensestooperatingrevenuecomparedwiththeprecedingyear:
?Applicable?N/AAnalysisofthecauseandreasonablenessofsignificantchangeintheproportionofR&Dexpensescapitalized:
?Applicable?N/A
5.Cashflows
InRMB
Item | 2024 | 2023 | Y/Y%change |
Subtotalofcashprovidedbyoperatingactivities | 14,685,012,203.09 | 14,518,104,991.76 | 1.15% |
Subtotalofcashusedinoperatingactivities | 14,710,198,072.81 | 13,434,331,735.05 | 9.50% |
Netcashflowsfromoperatingactivities | -25,185,869.72 | 1,083,773,256.71 | -102.32% |
Subtotalofcashprovidedbyinvestmentactivities | 3,850,361,967.64 | 7,219,501,306.58 | -46.67% |
Subtotalofcashusedininvestmentactivities | 11,535,169,635.64 | 6,463,056,173.92 | 78.48% |
Netcashflowsfrominvestmentactivities | -7,684,807,668.00 | 756,445,132.66 | -1,115.91% |
Subtotalofcashprovidedbyfinancingactivities
Subtotalofcashprovidedbyfinancingactivities | 258,515,632.97 | 679,622,361.64 | -61.96% |
Subtotalofcashusedinfinancingactivities | 546,086,658.65 | 997,937,817.51 | -45.28% |
Netcashflowsfromfinancingactivities | -287,571,025.68 | -318,315,455.87 | 9.66% |
Netincreaseincashandcashequivalents | -7,997,480,048.52 | 1,521,997,270.65 | -625.46% |
Analysisofthemaincausesofsignificantchangesintherelevantdata:
?Applicable?N/AThenetcashflowfromoperatingactivitiesdecreasedby102.32%yearonyear,primarilyduetoanincreaseinthereserveoftop-tiercontentinthecurrentyear.Thenetcashflowfrominvestmentactivitiesdecreasedby1,115.91%yearonyear,primarilyduetochangesinthetermdeposits,large-denominationcertificateofdepositsandstructuraldepositspurchasedandredeemedinthecurrentyear.Thenetcashflowfromfinancingactivitiesincreasedby9.66%yearonyear,primarilyduetoreceiptofadditionalcapitalcontributionstoasubsidiary,andchangesindiscountonnotesnotqualifyingforderecognition.Thenetincreaseincashandcashequivalentsdecreasedby625.46%yearonyear,primarilyduetoadecreaseincashandbankbalancesinthecurrentyear,resultinginadecreaseincashandcashequivalents;whilethedecreaseintheclosingbalanceofcashandbankbalanceswasprimarilyduetothepresentationofthetermdepositsandlarge-denominationcertificateofdepositsheldbyusandmeasuredatamortizedcostunderdebtinvestmentsorothercurrentassetspursuanttotheCASBENo.22-RecognitionandMeasurementofFinancialInstruments.Analysisofthesignificantdifferencebetweennetcashflowsfromoperatingactivitiesduringthereportingperiodandnetprofitinthecurrentyear:
?Applicable?N/AThegreatdifferencebetweennetcashflowsfromoperatingactivitiesandnetprofitwasprimarilyduetoanincreaseintheprepaymentsfortop-tiercontentandamortizationofintangibleassetsinthecurrentyear.V.Analysisofnon-primarybusiness?Applicable?N/A
InRMB
Amount | Proportiontototalprofit | Mainsource | Whetherornotsustainable | |
Investmentincome | 284,577,190.38 | 16.14% | Interestincomeontermdeposits,large-denominationcertificatesofdepositandstructuraldeposits | No |
Impairmentlossonassets | -97,952,613.79 | -5.56% | Recognitionofimpairmentlossesonaccountsreceivable | No |
Non-operatingrevenue | 37,254,683.06 | 2.11% | Incomefromrightsprotectionactions | No |
Non-operatingexpenses | 16,576,762.46 | 0.94% | Expensesinconnectionwithdonationsandindemnity | No |
VI.Analysisofassetsandliabilities
1.Materialchangesinthecomponentsofassets
InRMB
December31,2024 | January1,2024 | Change | Reasonofsignificantchange | |||
Amount | Proportiontototalassets | Amount | Proportiontototalassets | |||
Cashandbankbalances | 3,900,720,328.83 | 11.99% | 11,882,208,257.60 | 37.81% | -25.82% | Thedecreaseintheclosingbalanceofcashandbankbalanceswas |
primarilyduetothepresentationofthetermdepositsandlarge-denominationcertificateofdepositsheldbyusandmeasuredatamortizedcostunderdebtinvestmentsorothercurrentassetspursuanttotheCASBENo.22-RecognitionandMeasurementofFinancialInstruments.
primarilyduetothepresentationofthetermdepositsandlarge-denominationcertificateofdepositsheldbyusandmeasuredatamortizedcostunderdebtinvestmentsorothercurrentassetspursuanttotheCASBENo.22-RecognitionandMeasurementofFinancialInstruments. | ||||||
Accountsreceivable | 4,539,972,513.35 | 13.96% | 3,496,523,370.15 | 11.13% | 2.83% | Theincreaseintheclosingbalanceofaccountsreceivablewasprimarilyduetoanincreaseinaccountsreceivableduewithinoneyear,whichhavealowrecoveryrisk. |
Contractassets | 924,417,333.31 | 2.84% | 838,691,849.14 | 2.67% | 0.17% | |
Inventories | 1,331,578,160.36 | 4.09% | 1,717,435,689.33 | 5.47% | -1.38% | |
Investmentproperties | 73,280,700.70 | 0.23% | 81,084,052.23 | 0.26% | -0.03% | |
Fixedassets | 131,318,038.31 | 0.40% | 142,419,568.37 | 0.45% | -0.05% | |
Right-of-useassets | 236,851,480.00 | 0.73% | 228,587,413.61 | 0.73% | 0.00% | |
Short-termborrowings | 33,777,599.72 | 0.10% | 33,781,325.60 | 0.11% | -0.01% | |
Contractliabilities | 1,322,006,823.98 | 4.06% | 1,223,382,815.57 | 3.89% | 0.17% | |
Leaseliabilities | 145,427,479.17 | 0.45% | 151,809,003.34 | 0.48% | -0.03% | |
Othercurrentassets | 3,651,306,615.16 | 11.22% | 130,178,232.12 | 0.41% | 10.81% | |
Debtinvestments | 3,845,940,324.39 | 11.82% | 11.82% |
Analysisofthehighproportionofoverseasassets:
?Applicable?N/A
2.Assetsandliabilitiesatfairvalue
?Applicable?N/A
InRMB0’000
Item | Openingbalance | Gainorlossonchangesinfairvalue | Aggregatechangesinfairvaluerecordedinequity | Impairmentlossrecognizedinthecurrentperiod | Amountpurchasedinthereportingperiod | Amountsoldinthereportingperiod | Otherchanges | Closingbalance | |
Financialassets | |||||||||
1.Financialassetsheldfortrading(excluding | 105,200.00 | 210,159.77 | 156,236.22 | 1,560.66 | 160,684.21 |
derivativefinancialassets)
derivativefinancialassets) | ||||||
Subtotaloffinancialassets | 105,200.00 | 210,159.77 | 156,236.22 | 1,560.66 | 160,684.21 | |
Receivablesfinancing | 69,839.49 | -64,019.31 | 5,820.18 | |||
Subtotal | 175,039.49 | 210,159.77 | 156,236.22 | -62,458.65 | 166,504.39 | |
Financialliabilities | 0.00 | 0.00 |
Otherchanges:
Otherchangesinfinancialassetsheldfortradingwereprimarilyduetoanincreaseininterestincome.Otherchangesinreceivablesfinancingwereprimarilyduetoadecreaseinbanker’sacceptancebills.Whetherthere’sanymaterialchangeinthemeasurementpropertiesofthemainassetsoftheCompanyduringthereportingperiod??Yes?No
3.Encumbrancesonassetsasoftheendofthereportingperiod
Asoftheendofthereportingperiod,thetotalamountofrestrictedassetswasRMB30.8840million,wherethebankdepositsincludedRMB16.1152millionsubjecttojudicialfreeze,andRMB1.2443millionofsecuritydepositsandothers,andothermonetaryfundsincludedRMB13.5245millionofdeposits.VII.Analysisofinvestments
1.Overallsituation?Applicable?N/A
Amountofinvestmentin2024(RMB) | Amountofinvestmentin2023(RMB) | Y/Y%change |
0.00 | 834,795,100.00 | -100.00% |
2.Majorequityinvestmentsacquiredduringthereportingperiod
?Applicable?N/A
3.Majornon-equityinvestmentsthathavenotyetbeencompletedinthereportingperiod
?Applicable?N/A
4.Investmentinfinancialassets
(1)Securitiesinvestment?Applicable?N/ANosuchcaseduringthereportingperiod.
(2)Derivativeinvestment?Applicable?N/A
Nosuchcaseduringthereportingperiod.
5.Useofofferingproceeds
?Applicable?N/A
(1)Descriptionoftheuseofofferingproceeds?Applicable?N/A
InRMB0’000
Yearofoffering
Yearofoffering | Methodofoffering | Dateoflisting | Totalofferingproceeds | Netofferingproceeds(1) | Totalamountofofferingproceedsusedinthereportingperiod | Aggregateamountofofferingproceedsalreadyused(2) | %ofofferingproceedsusedasoftheendofthereportingperiod(3)=(2)/(1) | Totalamountofofferingproceedsthepurposeofwhichwaschangedinthereportingperiod | Aggregateamountofofferingproceedsthepurposeofwhichhasbeenchanged | Percentageofofferingproceedsthepurposeofwhichhasbeenchanged | Totalamountofunusedofferingproceeds | Purposeandwhereaboutsofunusedofferingproceeds | Totalamountofofferingproceedsthathasremainedunusedformorethantwoyears |
2019 | Acquisitionofassetsbyissuanceofsharesandancillaryfund-raising | May30,2019 | 200,000 | 198,270.07 | 9,348 | 140,017.45 | 70.62% | 0 | 0 | 0.00% | 58,252.62 | Depositedinthededicatedaccountofofferingproceedsandusedforthepurchaseofcashmanagementproducts;wherein,RMB368,805,500hasbeenusedtopermanentlyreplenishtheworkingcapital | 58,252.62 |
2021 | Shareofferingtospecificpersons | August24,2021 | 450,000 | 448,579.21 | 68,481.73 | 365,821.85 | 81.55% | 0 | 0 | 0.00% | 82,757.36 | Depositedinthededicatedaccountofofferingproceeds,andpurchasecashmanagementproducts | 82,757.36 |
Total | -- | 650,000 | 646,849.28 | 77,829.73 | 505,839.3 | 78.20% | 0 | 0 | 0.00% | 141,009.98 | -- | 141,009.98 | |
Descriptionofuseofofferingproceeds | |||||||||||||
Duringthereportingperiod,thetotalamountofofferingproceedsusedbyuswasRMB778,297,300.AsofDecember31,2024,theaggregateamountofofferingproceedsusedbyuswasRMB5,058,393,000,andRMB390,599,900(includinginterest)wasusedtopermanentlyreplenishtheworkingcapital.ThebalanceofthededicatedaccountofofferingproceedswasRMB1,362,029,000,includingRMB1,041,294,300ofprincipalandRMB320,734,700ofinterestincome,ofwhich,RMB282,029,000wasdepositedinthededicatedaccountofofferingproceeds,andRMB1,080,000,000ofidleofferingproceedswasusedtopurchasecashmanagementproducts. |
(2)Committedfund-raisinginvestmentprojects
?Applicable□N/A
InRMB0’000
Nameofinvestment
project
Nameofinvestmentproject | Dateoflisting | Committedinvestmentprojectanduseofover-raisedfunds | Natureofproject | Whethertheprojecthasbeenchangedorpartiallychanged | Totalcommittedinvestmentamount | Totalinvestmentamountasadjusted(1) | Amountinvestedinthereportingperiod | Aggregateamountalreadyinvestedasoftheendofthereportingperiod(2) | Progressofinvestmentasoftheendofthereportingperiod(3)=(2)/(1) | Datethattheprojectisreadyforitsintendeduse | Incomeearnedinthereportingperiod | Aggregateincomeasoftheendofthereportingperiod | Whethertheprojecthasproducedthedesiredresult | Whetherthere’sanysignificantchangeinthefeasibilityoftheproject |
Committedinvestmentproject | ||||||||||||||
MangoTVcopyrightpoolexpansionproject | May30,2019 | MangoTVcopyrightpoolexpansionproject | Contentinvestment | No | 148,674 | 148,674 | 9,348 | 127,340 | 85.65% | -1,290.27 | 23,001.45 | N/A | No | |
MangoTVcloudstorageandmulti-screenbroadcastplatformproject | May30,2019 | MangoTVcloudstorageandmulti-screenbroadcastplatformproject | R&Dproject | No | 49,558 | 49,558 | 12,677.45 | 25.58%1 | 2 | N/A | No | |||
Contentresourcepoolexpansionproject | August24,2021 | Contentresourcepoolexpansionproject | Contentinvestment | No | 398,587.78 | 398,587.78 | 57,158.2 | 340,575.59 | 85.45% | -7,630.08 | 282,186.21 | Yes | No | |
MangoTVsmartaudio&videomediaserviceplatformproject | August24,2021 | MangoTVsmartaudio&videomediaserviceplatformproject | R&Dproject | No | 49,991.43 | 49,991.43 | 11,323.53 | 25,246.26 | 50.50% | 3 | N/A | No | ||
Subtotal | -- | 646,811.21 | 646,811.21 | 77,829.73 | 505,839.3 | -- | -- | -8,920.35 | 305,187.66 | -- | -- | |||
Useofover-raisedfunds | ||||||||||||||
Noover-raisedfunds | August24,2021 | Noover-raisedfunds | Noover-raisedfunds | No | N/A | No | ||||||||
Total | -- | 646,811.21 | 646,811.21 | 77,829.73 | 505,839.3 | -- | -- | -8,920.35 | 305,187.66 | -- | -- |
Explainthesituationandreasonforfailuretoachievetheplannedprogressanddesiredresultbyitem(includingthereasonforchoosing“N/A”for“Whethertheprojecthasproducedthedesiredresult”)
Explainthesituationandreasonforfailuretoachievetheplannedprogressanddesiredresultbyitem(includingthereasonforchoosing“N/A”for“Whethertheprojecthasproducedthedesiredresult”) | MangoTVcloudstorageandmulti-screenbroadcastplatformproject:Theprojectwasplannedin2017andimplementedin2019afterreceiptoftherelevantofferingproceeds.However,withinthesetwoyears,thetechnicalenvironmentchangedgreatly,andthetechnicalrequirementsalsochanged.Therefore,afterreceiptoftherelevantofferingproceeds,weadjustedthefunduseplan,resultinginasignificantdeviationofthefunduseprogressfromthefunduseplanoriginallydisclosed.PursuanttotheGuideonOperationalComplianceforCompaniesListedontheChiNextBoardoftheShenzhenStockExchange,weproposedtoadjustthefunduseplaninrespectofthecloudstorageandmulti-screenbroadcastplatformproject,byextendingthefunduseperiodto2021.ThefunduseplaninrespectofMangoTVcloudstorageandmulti-screenbroadcastplatformprojectwasadjustedpursuanttotheProposalforAdjustingtheFundUsePlaninRespectofCertainFund-raisingInvestmentProjectadoptedatthe29thmeetingofthe3rdBoardofDirectorsonApril23,2020,andfurtheradjustedpursuanttotheProposalforAdjustingtheFundUsePlaninRespectofCertainFund-raisingInvestmentProjectadoptedatthe35thmeetingofthe3rdBoardofDirectorsonJanuary26,2021.MangoTVsmartaudio&videomediaserviceplatformproject:Theplanningoftheprojectwascompletedin2020,thefundraisingoftheprojectwascompletedin2021,theprojectwasofficiallyimplementedin2022,andtheconstructionoftheprojectisplannedtobecompletedin2023.Duringtheimplementationoftheproject,certainchangeshavetakenplaceinboththeexternalmarketandthetechnicalenvironment:Ontheonehand,duetotheimpactoftravelconditionsin2022,therewasacertainlaginbusinessnegotiation,contractsigningandotherproceduresrequiredfortheprocurementofsoftwareandhardwareinthisproject;meanwhile,thefrequencyofofflinecommunicationandfieldfollow-upprojectsoftheR&Dteamhasdecreased,which,tosomeextent,hasaffectedtheprogressofprojectconstruction.Ontheotherhand,inthebackgroundofreducingcostsandincreasingefficiency,MangoTVhassuspendedthedevelopmentofheavy-assetprojectsaftermultiplereviewsofprojectimplementationandR&Dfocuses;ithasprioritizedthedevelopmentoflight-assetprojects,mainlywithhumanresourcesandasmallquantityofsoftwareandhardware.WiththetransferandadjustmentofR&Dresourcesandstrategies,theoverallimplementationprogressoftheprojecthascertainchanges.Accordingtotheevaluation,itisexpectedthattheprojectneedstobepostponedforoneyearonthebasisoftheoriginalprojectconstructionschedule;tobespecific,allconstructioncontentsundertheprojectplanwillbecompletedbytheendof2024.OnApril20,2023,the15thmeetingofthe4thBoardofDirectorsconsideredandadoptedtheProposalforAdjustingtheFundUsePlaninRespectofFundRaisedforMangoTVSmartAudio&VideoMediaServicePlatformProject,toadjustthefunduseplanoftheMangoTVsmartaudio&videomediaserviceplatformproject.TheCompany’sindependentdirectorsandtheBoardofSupervisorsexpressedtheirconsenttotheproposal,andthesponsorissuedaverificationopinion.Duringtheimplementationoftheproject,inthebackgroundofreducingcostsandincreasingefficiency,HappySunshinecontinuouslyimprovedthetechnologyinvestmentplanandproportion,byactivelyreplacingoutsourcedtechnologieswithself-developedtechnologiesontheonehand,andgivingprioritytothedevelopmentofasset-lightprojectandpostponingthedevelopmentofasset-heavyprojectsontheotherhand;andinlightofthechangesinthetechnicalenvironment,gaveprioritytohomemadeequipmentintheprocurementofcorehardwareandsoftware,andchangedcertainsuppliers,resultinginadelayintheprojecttoacertainextent.WiththetransferandadjustmentofR&Dresourcesandstrategies,theoverallimplementationprogressoftheprojecthascertainchanges.Accordingtotheevaluation,itisexpectedthattheprojectneedstobefurtherpostponedforoneyearonthebasisoftheoriginalprojectconstructionschedule;tobespecific,theMangoTVsmartaudio&videomediaserviceplatformprojectwillbefullycompletedbytheendof2025.OnApril18,2024,the20thmeetingofthe4thBoardofDirectorsandthe18thmeetingofthe4thBoardofSupervisorsconsideredandadoptedtheProposalforAdjustingtheFundUsePlaninRespectofFundRaisedforMangoTVSmartAudio&VideoMediaServicePlatformProject,toadjustthefunduseplanoftheMangoTVsmartaudio&videomediaserviceplatformproject,bypostponingthecompletionoftheprojecttillDecember31,2025.Thesponsorissuedaverificationopinion.Contentresourcepoolexpansionproject:Theactualprogressoftheuseofofferingproceedsbytheprojectlagsbehindtheschedule,becausethatinlightoftheoveralldevelopmenttrendoftheindustry,wefocusonthequalityofcontentsandpursuehigh-qualitydevelopment,thereforetakeamorecautiousapproachtowardcontentproductionthanwhatisexpressedintheoriginalplan.Inaddition,wenowalsomakepaymentsforcontentsbymeansofbillacceptance,whichhasdelayedtheprogressofactualpaymentoftheofferingproceedstoacertainextent.OnAugust17,2023,the18thmeetingofthe4thBoardofDirectorsconsideredandadoptedtheProposalonAdjustingtheUsePlanofFundsRaisedbytheContentResourcePoolExpansionProject,toadjustthefunduseplanofthecontentresourcepoolexpansionproject,bypostponingthecompletionoftheprojectbytwoyearstilltheendof2025.TheCompany’sindependentdirectorsandtheBoardofSupervisorsexpressedtheirconsenttotheproposal,andthesponsorissuedaverificationopinion. |
Reasonofsignificantchangeinthefeasibilityoftheproject | None |
Amountanduseofover-raisedfundsandprogressofusethereof | N/A |
Changeintheplaceofthefund-raisinginvestmentproject | N/A |
Adjustmentofthemethodofimplementationofthefund-raisinginvestmentproject | Applicable |
Occurredinpreviousyears | |
MangoTVcopyrightpoolexpansionproject:AsofDecember31,2020,wepurchasedandreleasedonHunanTV5keyTVseriesasscheduled.Theprogressofinvestmentanddevelopmentmeetsexpectations.Theamountofactualinvestmentbeinglowerthantheplannedamountofinvestmentwasprimarilyduetochangesinindustrypolicies,asaresultofwhichthepricesforcontentcopyrighthavereturnedtothereasonablelevel,sothepriceforTVseriesperpartactuallypaidbyuswaslowerthantheestimatedamount.OnNovember28,2021andDecember21,2021,the7thmeetingofthe4thBoardofDirectorsandthe2ndextraordinarygeneralmeetingofshareholdersin2021consideredandapprovedtheProposalforAdjustingtheMethodofImplementationandFundUsePlaninRespectofCertainFund-raisingInvestmentProject,pursuanttowhichthemethodofimplementationandfunduseplaninrespectoftheMangoTVcopyrightpoolexpansionprojectwereadjusted.TheremainingofferingproceedswereusedtopurchaseexclusiveInternetcopyrightofteleplays.Inaddition,weadjustedthefunduseplansimultaneously.OnApril18,2024,the20thmeetingofthe4thBoardofDirectorsandthe18thmeetingofthe4thBoardofSupervisorsoftheCompanyconsideredandadoptedtheProposalonAdjustingtheImplementationMethodandFundUsePlanofMangoTVCopyrightPoolExpansionProject.Duetocommercialnegotiations,schedulingplanningandotherreasons,thefilmsandTVdramasthattheCompanyintendedtopurchaseweresubjecttoschedulingadjustment,repertoirechange,etc.Accordingtotheactualimplementationoftheproject,theCompanyadjustedtheimplementationmethodandfunduseplanoftheMangoTVcopyrightpoolexpansionproject,adjustedpartofthefilmsandTVdramastobepurchased,andextendedtheprojectconstructionperiodtoDecember31,2026.AspecialmeetingoftheCompany’sindependentdirectorsconsideredandadoptedtheproposal,andtheindependentfinancialadviserissuedtheverificationopinion.Theproposalwasapprovedatthegeneral |
meetingofshareholdersoftheCompanyheldonMay31,2024.Contentresourcepoolexpansionproject:OnApril18,2024,the20
th
meetingofthe4
thBoardofDirectorsandthe18
thmeetingofthe4
th
BoardofSupervisorsconsideredandadoptedtheProposalonAdjustingtheImplementationMethodoftheContentResourcePoolExpansionProject.Duetocommercialnegotiations,schedulingplanningandotherreasons,thefilmsandTVdramasthattheCompanyintendedtopurchaseweresubjecttorescheduling,repertoireschanges,etc.Accordingtotheactualimplementationoftheproject,theCompanyadjustedtheimplementationmethodofthecontentresourcepoolexpansionproject,andcontinuedtousethebalanceoftheraisedfundsofSub-project1“Grade-SFilmandTVDramaCopyrightProcurementProject”forSub-project2,andadjustedtheimplementationmethodofSub-project2“Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”into“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”.AspecialmeetingoftheCompany’sindependentdirectorsconsideredandadoptedtheproposal,andthesponsorissuedaverificationopinion.Theproposalwasapprovedatthe2023generalmeetingofshareholdersoftheCompanyheldonMay31,2024.OnOctober24,2024,the24
thmeetingofthe4
thBoardofDirectorsandthe21
st
meetingofthe4
thBoardofSupervisorsconsideredandapprovedtheProposalforAdjustingtheInternalInvestmentStructureoftheContentResourcePoolExpansionProject.TheoutstandingamountofRMB20millionpayableforthe“Grade-SFilmandTVDramaCopyrightProcurementProject”willbepaidwithself-ownedfunds,whiletheraisedfundofRMB20millionoriginallyallocatedforthispurposewillcontinuetobeusedinthe“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”.Thefunduseplanofthe“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”wasadjustedaccordinglybasedontheadjustmentoftheinternalinvestmentstructureandprogressoftheproject.Thesponsorissuedaverificationopinion.
meetingofshareholdersoftheCompanyheldonMay31,2024.Contentresourcepoolexpansionproject:OnApril18,2024,the20thmeetingofthe4thBoardofDirectorsandthe18thmeetingofthe4thBoardofSupervisorsconsideredandadoptedtheProposalonAdjustingtheImplementationMethodoftheContentResourcePoolExpansionProject.Duetocommercialnegotiations,schedulingplanningandotherreasons,thefilmsandTVdramasthattheCompanyintendedtopurchaseweresubjecttorescheduling,repertoireschanges,etc.Accordingtotheactualimplementationoftheproject,theCompanyadjustedtheimplementationmethodofthecontentresourcepoolexpansionproject,andcontinuedtousethebalanceoftheraisedfundsofSub-project1“Grade-SFilmandTVDramaCopyrightProcurementProject”forSub-project2,andadjustedtheimplementationmethodofSub-project2“Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”into“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”.AspecialmeetingoftheCompany’sindependentdirectorsconsideredandadoptedtheproposal,andthesponsorissuedaverificationopinion.Theproposalwasapprovedatthe2023generalmeetingofshareholdersoftheCompanyheldonMay31,2024.OnOctober24,2024,the24thmeetingofthe4thBoardofDirectorsandthe21stmeetingofthe4thBoardofSupervisorsconsideredandapprovedtheProposalforAdjustingtheInternalInvestmentStructureoftheContentResourcePoolExpansionProject.TheoutstandingamountofRMB20millionpayableforthe“Grade-SFilmandTVDramaCopyrightProcurementProject”willbepaidwithself-ownedfunds,whiletheraisedfundofRMB20millionoriginallyallocatedforthispurposewillcontinuetobeusedinthe“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”.Thefunduseplanofthe“Grade-S/Grade-AFilmandTVDramaCopyrightSelf-production(includingCustomization)andProcurementProject”wasadjustedaccordinglybasedontheadjustmentoftheinternalinvestmentstructureandprogressoftheproject.Thesponsorissuedaverificationopinion. | |
Fundspre-investedintheinvestmentprojectandreplacementthereof | Applicable |
OnAugust25,2020,the31thmeetingofthe3rdBoardofDirectorsconsideredandadoptedtheProposalRegardingPaymentbytheWholly-ownedSubsidiaryofFundsInvestedintheFund-RaisingInvestmentProjectwithBanker’sAcceptanceBillsandReplacementoftheSamewiththeOfferingProceeds,approvingthatHappySunshine,awholly-ownedsubsidiaryoftheCompany,mayusebanker’sacceptancebillsasthecasemaybeduringprojectinvestmentwiththefundraised,andreplacementofthesamewiththeofferingproceedsbytransferringtheamountactuallypaidfromthespecialaccountofofferingproceedstotheaccountofownedfundsoftheCompany.TheindependentdirectorsandtheBoardofSupervisorsoftheCompanyexpressedtheirconsenttotheproposal,andtheindependentfinancialadvisorissuedaverificationopinion.OnSeptember23,2021,the5thmeetingofthe4thBoardofDirectorsandthe4thmeetingofthe4thBoardofSupervisorsconsideredandadoptedtheProposalforReplacingtheSelf-raisedFundsPre-investedintheFund-RaisingInvestmentProjectandFundsUsedtoPayPartoftheOfferingCostswiththeOfferingProceeds,approvingthereplacementofthefundspre-investedintheinvestmentprojectintheamountofRMB703,945,553.67andself-raisedfundsusedtopaypartoftheofferingcostsintheamountofRMB475,471.70(exclusiveoftax)withtheofferingproceeds,totalingRMB704,421,025.37.TheindependentdirectorsandtheBoardofSupervisorsoftheCompanyapprovedtheproposal.TheReplacementwascompletedasofDecember31,2021.OnSeptember23,2021,the5thmeetingofthe4thBoardofDirectorsandthe4thmeetingofthe4thBoardofSupervisorsconsideredandadoptedtheProposalRegardingPaymentbytheWholly-ownedSubsidiaryofFundsInvestedintheFund-RaisingInvestmentProjectwithBanker’sAcceptanceBillsandReplacementoftheSamewiththeOfferingProceeds,approvingthepaymentbyHappySunshine,ourwholly-ownedsubsidiary,ofamountsinconnectionwiththefund-raisinginvestmentprojectwithbanker’sacceptancebills(includingissuanceandendorsementofbanker’sacceptancebills,thesamebelow),duringtheperiodoffund-raisingforsuchinvestmentprojectthroughA-shareofferingtospecificpersonsin2020,andreplacementofthesamewiththeofferingproceedsbytransferringtheamountactuallypaidfromthededicatedaccountofofferingproceedstotheaccountofownedfundsoftheCompany.TheindependentdirectorsandtheBoardofSupervisorsoftheCompanyapprovedtheproposal.OnApril20,2023,the15thmeetingofthe4thBoardofDirectorsoftheCompanyconsideredandadoptedtheProposalRegardingPaymentwithCommercialAcceptanceBillsorOtherwiseandReplacementoftheSamewiththeOfferingProceeds,approvingthepaymentbyHappySunshine,ourwholly-ownedsubsidiary,ofamountsinconnectionwiththefund-raisinginvestmentprojectwithcommercialacceptancebills(includingissuanceandendorsementofbanker’sacceptancebillsandcommercialacceptancebills,thesamebelow),lettersofcredit,cloudcertificatesorotherwise,andreplacementofthesamewiththeofferingproceedsbytransferringtheamountactuallypaidfromthededicatedaccountofofferingproceedstotheaccountofownedfundsoftheCompany.TheindependentdirectorsandtheBoardofSupervisorsoftheCompanyexpressedtheirconsentto,andthesponsorandindependentfinancialadvisorissuedaverificationopinionon,theproposalreferredtoabove. | |
Temporaryreplenishmentofworkingcapitalwiththeunusedofferingproceeds | N/A |
Amountofunusedofferingproceedsandreasonthereof | Applicable |
MangoTVcloudstorageandmulti-screenbroadcastplatformproject:Theprojectwasplannedin2017andimplementedfrom2019whenthesupportingfundswereraised.Theconstructionoftheprojectwasbasicallycompletedin2021,andtheprojecthasreachedtheexpectedusablestateasplanned.OnApril21,2022,the8thmeetingofthe4thBoardofDirectorsconsideredandadoptedtheProposalontheClosingofMangoTVCloudStorageandMulti-screenBroadcastPlatformProjectandPermanentSupplementationofWorkingCapitalthroughwithRemainingRaisedFunds.TheindependentdirectorsandtheBoardofSupervisorsexpressedtheirindependentconsent.Theproposalwasapprovedatthe2021annualgeneralmeetingofshareholdersheldonMay19,2022.AsofDecember31,2022,thespecialfund-raisingaccountoftheMangoTVcloudstorageandmulti-screenbroadcastplatformprojecthasbeencanceled,andtheremainingraisedfundsofRMB390,599,900(includinginterest)hasbeentransferredouttopermanentlysupplementingtheworkingcapital.Thereasonforthebalanceisthatthefundraisingplanoftheprojectwasmainlybasedoninvestmentsinhardwareplatforms,mainlyincludingtheprocurementofnodeservers,switches,storageserversandotherequipment.Duringtheprojectconstruction,cloudcomputingtechnologydevelopedrapidly,andtheCompanyalsoactivelygraspedtheopportunitybroughtaboutbythetechnologicalinnovationbypurchasingcommercialCDNsandcloudresourcestoreplacetheoriginalhardwareprocurementplan,which,withoutaffectingtheimplementationoftheproject,effectivelyreducedtheprojectcostandenhancedtheresourceutilizationefficiencyoftheCompany.Besides,theCompanyhasstrengtheneditsindependentinnovationcapabilities,increasedexpensesforpersonnel,increasedself-researchefforts,insistedonnationalizationandself-development,replacedprocurementwithself-research,increasethenumberofR&Dteammembersfrom287to558,andhad70patentsfromtheproject.Forthisproject,inadditiontotheinvestmentwithraisedfunds,theCompanyalsospentaroundRMB164,599,300withitsownfundsinR&Dpersonnel,commercialCDNs,cloudresources,etc. | |
Purposeandwhereaboutsofunusedofferingproceeds | Asoftheendofthereportingperiod,weusedRMB1,080,000,000ofunusedofferingproceedstopurchasecashmanagementproducts,anddepositedthebalanceoftheunusedofferingproceedsinthededicatedaccountofofferingproceeds. |
Problemsorothermattersexistingintheuseanddisclosureofofferingproceeds
Problemsorothermattersexistingintheuseanddisclosureofofferingproceeds | None |
Note:
1.Theprojecthasbeencompleted.
2.TheMangoTVcloudstorageandmulti-screenbroadcastplatformprojectaimsatfullyimprovingusers’experienceofwatchingacrosstheplatform,noeconomicbenefitswillbeyieldeddirectly,soitisimpossibletocalculatethebenefitsofsuchprojectseparately.
3.TheMangoTVsmartaudio&videomediaserviceplatformprojectwasauthorizedinthefirstquarterof2022,andfundshavebeeninvestedintheprojectthereaftercontinuously.Theprojectaimsatimprovingoverallplatform-levelsolutionsinultraHDvideo,interactivevideoandre-consumablevideointhefuture,acceleratingtheintegrationofMangoTVinaspectsofresources,technology,services,businessandflow,andnoeconomicbenefitswillbeyieldeddirectly,soitisimpossibletocalculatethebenefitsofsuchprojectseparately.
(3)Changesinthefund-raisinginvestmentprojects□Applicable?N/ATherehasbeennochangeinthefund-raisinginvestmentprojectsduringthereportingperiod.
VIII.Saleofmaterialassetsandequities
1.Saleofmaterialassets
?Applicable?N/ANomaterialassethasbeensoldduringthereportingperiod.
2.Saleofmaterialequities
?Applicable?N/A
IX.Analysisofmajorsubsidiariesandassociates
?Applicable?N/AMajorsubsidiariesandassociatesrepresentingmorethan10%ofthenetprofitoftheCompany:
InRMB0’000
Company
name
Companyname | Typeofcompany | Mainbusiness | Registeredcapital | Totalassets | Netassets | Operatingrevenue | Operatingprofit | Netprofit |
HappySunshine | Subsidiary | Internetvideobusiness,operatorbusinessandcontentoperationbusiness | 24,247.00 | 2,842,899.32 | 1,908,864.19 | 1,103,151.90 | 170,166.56 | 130,388.20 |
XiaomangE-commerce | Subsidiary | Contente-commerce | 9,086.29 | 31,763.99 | 7,280.66 | 106,675.05 | -4,877.89 | -4,748.78 |
GoldenEagleCartoon | Subsidiary | Productionofcontentsforyouth | 5,969.33 | 46,572.42 | 29,252.60 | 20,495.37 | 6,523.45 | 6,485.51 |
Happigo | Subsidiary | Mediaretail | 40,100.00 | 77,175.30 | 51,245.46 | 160,966.43 | -2,280.99 | -1,801.11 |
EE-Media | Subsidiary | Artistagencybusiness,program,filmandTVdramaproductionbusinessandcopyrightbusiness | 9,000.00 | 84,561.75 | 62,261.72 | 34,038.00 | 4,895.22 | 4,542.40 |
Subsidiariesacquiredordisposedofduringthereportingperiod:
?Applicable?N/AParticularsofmajorsubsidiariesandassociates:
X.StructuredentitiescontrolledbytheCompany?Applicable?N/A
XI.ProspectsforfuturedevelopmentoftheCompany
I.Prospectsforfuturedevelopment
1.HoldhighthebannerandwriteanewchapterinmainstreampropagandaAmediaoutletcontrolledbythePartyshalladheretotheleadershipofthePartywithstrictloyalty,nurturerootsandforgespirits,guidedbyprinciple.AsaParty-controlledmainstreammediaoutlet,wewillalwayskeepinmindourresponsibilitiesandmissions,andgoallouttoshapeanewpatternofmainstreampublicopinions,raisetheideologicalbannerhigher,strengthenpositiveenergyandamplifythemainmelody.WewillvigorouslypublicizeandinterpretXiJinpingThoughtonSocialismwithChineseCharacteristicsforaNewEra,furtherimprovethe“headlineproject”;carryforwardculturalself-confidence,andexploretheoriginofculturalheritage,integratetheexcellenttraditionalChinesecultureintoinnovativecontentforthenewera.Underthetheme“ChineseModernization:ABrightPath2025”,wewillcreatemorepowerfulandwidelydisseminatedmainstreampropagandacontent,andproducemoreMangobrandedexcellentmainmelodyworks.
2.Upholdfundamentalprinciplesandbreaknewground,andstrivetowardsnewheightsincontentcreationandproduction.Wewillcontinuetoexploretheoptimalcontentproductionorganizationregimes,vigorouslypromotetheinnovationindramasandvarietyshowstoreachnewheights;activelyimplementthe“TrackManager”regime,innovateinandupgradethe“GenerationN”varietyshows,ensurethattheproportionofinnovativecontentisabove40%,createwhollynewhits,andcontinuouslyconsolidateourdominantpositioninthevarietyshowindustry;furtherenhancethedevelopmentanddeploymentoftop-tierprojects,steadilyimplementthebigdramastrategy,promotethedevelopmentofhigh-qualitylow-costworks,andfosterauserperceptionof“watchingvarietyshowsonMango,alsowatchinggooddramasonMango”.Wewillfurtherdeepenourdeploymentinthetrackofmicroandshortcontent,promotethegrowthofmicrodramasinbothquantityandquality,andstrivetogainin-depthadvantagesinthe“long,mediumandshort”videocontentecosystemrapidly.MangoTVwillimplementthe“theater-style+premiumproduct”strategy,buildfourthemetheatersfocusingonself-producedpremiumdramas;adoptawhollynewprofit-sharingcooperationmodelforpremiummicroshortdramas,andbuildadiversifiedecosystemofmicrodramasincollaborationwiththepeersfromthreedimensions,namelyincreasingtheearningsoftheauthors,enhanceresourcesupport,andinnovatingintheofcooperationmodel.
3.TakesteadyandincrementalstepstocreateanewgrowthengineFromtheperspectiveofthedevelopmenttrendofthelongvideoindustry,themembershipbusinesshassubstantialgrowthpotential,anddemonstratesstrongresilienceagainstthefluctuationsofeconomiccycleandtheadvertisingmarket.Currently,weareinastageoftransitionfromtheoldgrowthenginetothenewgrowthenginedrivenbyperformance,asthemembershipbusinessisgraduallyreplacingtraditionalbusinesseslikeadvertisingandbecominganewgrowthengine.WewillpromotethestablegrowthofmembersandsteadyriseoftheARPPUthroughastablesupplyofhigh-qualitycontentandcontinuousimprovementofthebenefitssystem,andensurethemembershiprevenuemaintainsahigh-qualitygrowthtrendwiththeriseofbothvolumeandprice.Inaddition,bybuildingamarketingecosystemof“long,medium,shortvideocontent”coveringbothonlineandofflinechannels,wewillsteadilyincreasetheonlinebroadcastrateanddurationofwatchtimeofpremiumlarge-screencontent,topromotethereboundofouradvertisingandoperatorbusinesses.
4.Adheretothetop-leveldesignandcultivatenewdrivingforcesforecologicalintegrationWewillcenterontheMangoTV,asourcoreplatform,enhancethesynergyeffectofourecosystem,improvetheclosedvalueloopfromcontentincubationtomonetization,andcompletethedevelopmentofanentireindustrychainforourIPs.GoldenEagleCartoonwillcreatecross-screenhitvarietyshowsandanimationIPs,andbuildanimmersiveviewmatrixthatintegratesstudytourresearchbases,themeparksandkidcompetitions.XiaomangE-commerceisactivelyintroducinginvestorstoaccelerateitsSeriesA2financingandplanforaSeriesBround.Itwilldeepenthebuildingofcirclebrands,promotespendingonvarietyshows,films,TVdramas,animations,gamesandotherderivativeproducts,buildaco-creationplatformforIPderivatives,andleadthenewspendingtrendsfortheyounggeneration.EE-Mediawillstrengthenitscoreadvantagesinmusiccopyrightoperationandfurtherbuildthewhole-cycleartisttrainingsystem.Happigowillfurtheritsstrategictransformationtowardsthesilver-hairedeconomy,andbuilda“content+service+product”elderlyconsumerecosystem.
5.ContinuetousetechnologiestobuildanewdigitalandintelligentcommunicationecosystemAmidthevigorousintegrateddevelopmentofcultureandtechnologyinHunan,thebuildingofatop-tierintelligentdigitalandcommunicationplatformisnotonlyamajortaskofthestrategyfortheintegrationofcultureandtechnology,butalsobringsaboutopportunitiesfordevelopment.Wewillleverageouradvantagesindiversebusinessscenariosandresourceendowments,createanew“digitalandintelligentproduction”modelintegrating“AIGC+mixedreality+virtualhuman+digitalassetlibrary”,increasetheapplicationofnewtechnologiesincontentinnovation,andexplorethewaystogiverisetonewtypesofculturaloperationbynewtechnologies.Inordertobetterseizethestrategicopportunitiesandsolidlypromotethein-depthintegrationofcultureandtechnology,wehavekeptgreatreservesofkeyprojects,suchas“MangoPi”gameinteractiveplatform,Mangostrategicmicrodramaprojects,andcreationanddisseminationofcartoonIPcontentbasedonexcellenttraditionalChineseculture.
6.Forgeahead,delvedeep,andimprovetheeffectivenessofinternationalcommunicationTogoglobalisnotonlyamovemadebyustoimplementthenationalstrategy,butalsoanimportantwayforustoseekmarketandgrowth.Wewill,inrelianceontheMangoTVInternationalApp,strivetoachievegrowthofuserbaseonthebasisofIP-based,diversifiedandinternationalcontent,andestablishadedicatedcompanyresponsibleforrunningtheMangoTVInternationalApp,tovigorouslyimplementthe“MangoThree-YearActionPlantoGoGlobal(2025-2027)”,developamoreintelligent,diversifiedinteractiveplatformcoveringtheentirechainonthebasisofAIlargemodels,intelligentproduction,blockchainandothernewtechnologies,andstrivetodoublethedailyactiveusersoftheMangoTVInternationalAppforthreeconsecutiveyears.
II.Potentialrisksandcountermeasures
1.Risksofimpactofeconomiccycles.TheadvertisingbudgetofbusinesscustomersandconsumptionpreferenceofendusersofourInternetvideobusinessarecloselyrelatedtothemacroeconomiccycles.Inrecentyears,China’seconomyhasmaintainedmedium-to-highspeedofdevelopment,andtheInternetmediaindustryhasrealizedrapidgrowth.However,giventheeconomiccycles,ourbusinessdevelopmentmaystillbeaffectedtoacertainextent.Tothisend,wewillfullymakeforesightandplanningandcontinuouslyconsolidateourcorecompetitivenessintermsofcontent,products,talentsandtechnologiestoeffectivelycopewiththeimpactofeconomiccycles.
2.Riskofchangesinindustrialpolicies.Weoperateintheculturalandartindustry.Themarketplayersarerequiredtoconductrelevantbusinessinstrictaccordancewiththeindustrialregulatorypoliciesandobtainbroadcastlicensesbeforereleasingfilms,TVdramas,varietyshows.Anychangeinindustrialregulatorypolicieswillbringuncertaintiestoourcontentproduction,broadcastscheduleandmonetizationmodels.AsaParty-controlledmediaoutletandstate-ownedenterprise,wehaveheadstartadvantagesinpolicyresearch,andwilladheretothecorrectpoliticaldirection,directionofguidanceofpublicopinionanddirectionofvalues,andproduceandbroadcastprogramsinstrictcompliancewithrequirementsofindustrialpolicies.
3.Risksofmarketcompetition.TheInternetlongvideoindustrywitnessesfundamentalchangesinoperationalthinkingandunderlyinglogicsandentersanewstageofrationaldevelopmentintermsofindustrycompetition.Variousmajorvideoplatformsarefurtherstrengtheningcapabilitiesofproprietarycontentproduction,improvingoperationefficiencyandenhancingprofitability.Changesintheindustrialcompetitivesituationmayhaveanadverseimpactonourmarketsharesandprofitability.Asastate-ownedlongvideoplatform,wewillcontinuetopursuethevaluesguidingtheroleofmediaandinnovationinproprietarycontentandconsolidatedevelopmentadvantageswithcontentadvantages.
4.Riskofbusinessqualifications.Ourcertainbusinessesrequireandmaintainspecialbusinessqualifications.Ifweareunabletopromptlyreneworobtainnewbusinessqualificationsuponexpirationoftherelevantexistingbusinessqualifications,ourbusinessdevelopmentmaybeadverselyaffected.Wewillenhancebusinessqualificationmanagement,workoutascientificplanforapplyingforbusinessqualifications,andincreasecommunicationswiththecompetentbusinessqualificationsauthoritiestopromptlyrenewbusinessqualificationsuponexpirationthereof.
5.Risksofreturnoninvestment.Thebroadcasteffectofaudiovisualcontentincludingfilms,TVdramasandvarietyshowsishighlyuncertainbecauseitisaffectedbyseveralfactorssuchasprogramquality,userpreferenceandpublicopinionenvironment.Theproductionofaudiovisualcontentandtheprocurementofcopyrighthavetheinherentcharacteristicsofthehugeamountofasingleinvestment,alongperiodofreturnoninvestmentandnon-predictabilityofmarketreaction,amongothers,sothereturnoninvestmentisgreatlyuncertain.Asaresult,wehavefirmlycontrolledcontentproductionelementsinthewholeprocess,establishedacomprehensiveappraisalsystemtofocusonthecontentinput-outputratioandminimizedinvestmentrisks.
6.Riskoftechnologyupgrading.Alongwiththematurityandapplicationofmetaverse,AIGCandothertechnologies,newbusinesspatternsandbusinessmodelswillbringwhollynewculturalandentertainmentexperiencestousers.Ifwefailtokeepupwiththetrendoftechnologyupgrading,thecommercialremodelingbroughtbytechnologyupgradingmayhaveanadverseeffectonouroperation.Wehaveestablishedtheinnovationresearchinstitutetoenhanceresearchonnewtechnologies,newmodelsandfuturetrendsoftheindustry,makejudgmentsandarrangementsinadvance,andgraspdevelopmentopportunitiesbroughtbytechnologyupgrading.
7.Riskofoutflowoftalents.Thenewmediabusiness,filmandTVdramaproduction,andartistagencybusinessconductedbyushavehighrequirementsfortheprofessionallevelsofpractitioners,sotheoutflowofcorepersonnelcouldaffecttheconductofourbusinesstoacertaindegree.Wehaveestablishedanopenandinnovativeincentivemechanism,auniqueself-motivationmechanismandacontentecosystemsuitableforcreativetalentstoreleasetheirpotential,soastoarousetheenthusiasmandcreativityofcorepersonnelwhileretainingthem.
8.Riskofinfringementonintellectualpropertyrights.Ourprimarybusinessinvolvestheuseofcopyrightofaudiovisualprograms,sothepurchasedcopyrightmayhavedefectsandinfringeontheinterestsoflegalrightsholders.Meanwhile,thereexistinfringementsoncopyrightoftheprogramstowhichwehavelegalrightsandinterests.Therefore,wehaveestablishedacopyrightprocurementmanagementsystem,regulatedtheprocurementprocess,conductedstrictexaminationofcopyrightsupportingdocuments,andspecifiedrelevantrightsandobligationsaswellasliabilityforbreachofcontract;andintensifiedeffortstosafeguardourintellectualpropertyrightsagainstcopyrightinfringements.XII.Investigation,research,communication,interviewandotheractivitiesduringthereportingperiod
?Applicable?N/A
Date
Date | Place | Methodofcommunication | Typeofguests | Guests | Maintopicofdiscussionandinformationprovided | Particularsoftheinvestigationandresearchactivityavailableat |
April22,2024
April22,2024 | Teleconference | Communicationbytelephone | Institutionalinvestors | RefertotheRecordofInvestorRelationsActivitiesofMangoExcellentMediaCo.,Ltd.(2024-01) | Ourbusinesssituations | RefertoourRecordofInvestorRelationsActivities(2024-01)disclosedonwww.cninfo.com.cn |
April26,2024 | Webmeeting | Onlinecommunication | Others | RefertotheRecordofInvestorRelationsActivitiesofMangoExcellentMediaCo.,Ltd.(2024-002) | Ourbusinesssituations | RefertotheRecordofInvestorRelationsActivitiesofMangoExcellentMediaCo.,Ltd.(2024-002) |
XIII.DevelopmentandimplementationofmarketvaluemanagementregulationsandcorporatevalueenhancementplanWhethertheCompanyhasdevelopedmarketvaluemanagementregulations??Yes?NoWhethertheCompanyhasdiscloseditscorporatevalueenhancementplan??Yes?No
Inordertostrengthenmarketvaluemanagementandenhanceourinvestmentvalue,wehavedevelopedtheMarketValueManagementRegulationspursuanttotheGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.10–MarketValueManagementandotherapplicableregulations,takingintoaccountouractualsituations,whichwasapprovedatthe27
th
meetingofthe4
thBoardofDirectors.XIV.ImplementationoftheactionplantoimprovethequalityandreturnsWhethertheCompanyhasdiscloseditsactionplanannouncementtoimprovethequalityandreturns??Yes?No
WedisclosedtheAnnouncementRegardingtheActionPlanto“ImproveBothQualityandReturns”onwww.cninfo.com.cnonMarch6,2024(AnnouncementNo.2024-004).Theprogressoftheimplementationoftheactionplanto“ImproveBothQualityandReturns”byusduringthereportingperiodisdetailedintheAnnouncementRegardingtheProgressoftheImplementationoftheActionPlandisclosedbyusonwww.cninfo.com.cnonthesameday.
SectionIVCorporateGovernance
I.Overviewofourcorporategovernance
Duringthereportingperiod,wehavecontinuouslyimprovedourcorporategovernancestructure,internalmanagementandcontrolpolicies,promotedcompliantoperationsandraisedthegovernancelevelinstrictaccordancewiththerequirementsoftheCompanyLaw,theSecuritiesLaw,theCodeofCorporateGovernanceforListedCompanies,theRulesGoverningtheListingofStocksontheChiNextBoardoftheShenzhenStockExchange,theGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.2–CompliantOperationsofListedCompaniesontheChiNextBoard,andotherapplicablelaws,regulationsandnormativedocuments.Asoftheendofthereportingperiod,ourcorporategovernancecomplieswiththeapplicablelaws,administrativeregulationsandtheprovisionsoftheCSRCregardingcorporategovernanceofthelistedcompanies.
1.Shareholdersandthegeneralmeetingofshareholders
WeconvenedandheldgeneralmeetingsofshareholdersinstrictaccordancewithourArticlesofAssociationandtheRulesofProcedureoftheGeneralMeetingofShareholdersandtreatedallshareholdersfairly.Wepermittedinvestorstoelecttovoteinpersonoronlineatourshareholders’meetings,soastoenableminorityinvestorstofullyexercisetheirvotingrights.Inconsideringmaterialmattersthataffecttheinterestsofminorityinvestors,thevotescastbythemwerecountedseparatelyanddisclosedontherelevantannouncementsontheresolutionsofourshareholders’meeting.
2.Relationshipwiththecontrollingshareholder
OurcontrollingshareholderexerciseditsrightsasacontributortotheCompanyinaccordancewithlawanddidnotdirectlyorindirectlyinterferewiththedecision-makingandbusinessactivitiesoftheCompanywithouttheauthorizationofthegeneralmeetingofshareholders.Weconductbusinessandoperateindependently,andareindependentofourcontrollingshareholderinbusiness,personnel,assets,organizationandfinance.
3.DirectorsandtheBoardofDirectors
OurBoardofDirectorshas9directors,including3independentdirectors.ThenumberofmembersandcompositionofourBoardofDirectorscomplywiththerequirementsoftheapplicablelawsandregulationsandourArticlesofAssociation.TheproceduresforconveningandholdingthemeetingsoftheBoardofDirectors,votingproceduresandresolutionscomplywiththerelevantprovisionsofthelaws,regulations,ArticlesofAssociationandtheRulesofProcedureoftheBoardofDirectors.AlldirectorsexercisetheirfunctionsandperformtheirdutiesandobligationswithgoodfaithanddiligentlyandinaccordancewiththeprovisionsoftheGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.2–CompliantOperationsofListedCompaniesontheChiNextBoard.
4.SupervisorsandtheBoardofSupervisors
TheBoardofSupervisorsoftheCompanyconsistsof3supervisors,including1employeesupervisor.ThenumberofmembersandcompositionoftheBoardofSupervisorsareincompliancewiththerequirementsofrelevantlawsandregulations.Duringthereportingperiod,oursupervisorsseriouslyperformedtheirduties,andactivelysupervisedourmaterialmatters,related-partytransactions,insiders,internalcontrolsandfinancialconditionandperformanceofdutiesbyourdirectorsandexecutivesincompliancewiththeapplicablelawsandregulations,pursuanttotheRulesofProcedureoftheBoardofSupervisors.
5.Establishmentandimplementationofinternalauditpolicy
OurBoardofDirectorshassetuptheAuditCommittee,responsibleforcommunications,supervision,meetingorganizationandexaminationsinrespectofinternalandexternalaudits.TheAuditDepartmentundertheAuditCommitteeisresponsibleforhandlingday-to-dayaffairs,andexaminationandsupervisionoftheestablishmentandimplementationofinternalcontrols,truthfulnessandcompletenessoffinancialinformationoftheCompany.
6.Performanceappraisalandincentiveandrestraintmechanisms
OurBoardofDirectorshassetuptheCompensationandAppraisalCommittee,responsiblefortheestablishmentofcompensationpolicies,determinationofcompensationplans,andperformanceappraisalofexecutives.Wehaveestablishedscientificperformanceappraisalstandardsandproceduresforexecutives.
7.Stakeholders
Wefullyrespectthelegitimaterightsandinterestsofstakeholders,andstrivetocoordinateandbalancetheinterestsofshareholders,employees,partners,thesocietyandotherstakeholders,andjointlypromoteourhigh-qualitydevelopment,thedetailsofwhichareshowninthe2024ESG&CSRReportdisclosedonwww.cninfo.com.cnonthesameday.
8.Informationdisclosureandtransparency
Wehaveestablishedtherelevantsystemsoninformationdisclosuremanagement,madethesecretaryoftheBoardofDirectorsberesponsiblefortheinformationdisclosureoftheCompany,anddesignatedwww.cninfo.com.cn,theChinaSecuritiesJournal,theShanghaiSecuritiesNews,theSecuritiesTimesandtheSecuritiesDailyasthewebsitesandnewspapersforustodiscloseinformation.Duringthereportingperiod,weperformedtheobligationsofinformationdisclosureinstrictaccordancewiththerequirementsoftheCSRCandtheShenzhenStockExchangeandensuredthatallshareholdershadequalopportunitiestoaccesstheinformationaboutus.
WehaveestablishedtheofficeoftheBoardofDirectorsinchargeofinvestorrelationsmanagementinstrictcompliancewiththeWorkGuidelinesfortheInvestorRelationsManagementofListedCompaniesandtherelevantsystemsoninvestorrelationsmanagementandisdedicatedtoenablinginvestorstoequallyaccessthebusinessmanagement,futuredevelopmentandotherinformationonusinabettermanner.Weactivelyrepliedtoimportantproblemsthatemployeescareaboutthroughtheinvestor“EasyIR”platform,investorconsultationtelephone,publicemailandothercommunicationchannels,aswellasthroughperformancebriefingsconvenedonaperiodicbasisandreceivinginvestigationsbyinvestorsfromtimetotime.
Duringthereportingperiod,wewereawardedA,thehighestlevel,inanannualassessmentofinformationdisclosureoflistedcompaniesforthe6
th
consecutiveyear,andawardedthe“2024BestPracticeCasesofDirectors’OfficeofListedCompanies”bytheChinaAssociationforPublicCompanies.IsthereanysignificantdifferencebetweentheactualcircumstanceofcorporategovernanceoftheCompanyandtheapplicablelaws,administrativeregulationsandtheprovisionsoftheCSRCregardingcorporategovernanceofthelistedcompanies??Yes?NoThereisnosignificantdifferencebetweentheactualcircumstanceofourcorporategovernanceandtheapplicablelaws,administrativeregulationsandtheprovisionsoftheCSRCregardingcorporategovernanceofthelistedcompanies.
II.TheCompany’sindependenceofitscontrollingshareholderandactualcontrollerinassets,personnel,finance,organizationandbusinessWeareindependentofourcontrollingshareholderandactualcontrollerinassets,personnel,finance,organizationandbusiness.TheCompany’sassetsarecompleteandfreefromanyencumbrance,andwehaveindependentpurchasing,productionandsalessystemsandsupportingfacilities;wehaveanindependenthumanresourcesdepartment;wehaveanindependentfinancedepartment,andhaveestablishedindependentfinancialandaccountingsystemandformulatedfinancialmanagementpolicies;wehavesetupinternalbodiesthataresuitableforourdevelopmentrequirementsandoperateindependently;weareanindependentcorporateentity,andconductbusinessandoperateindependently.Noneofourcontrollingshareholder,actualcontrollerortheiraffiliateshaveillegallyoccupiedourfundsorrequestedustoprovideanyguaranteeinviolationoftheapplicablelawsandregulations.III.Horizontalcompetition?Applicable?N/A
Typeofproblems
Typeofproblems | Typeofrelated-partyrelationshipwiththeListedCompany | Companyname | Companynature | Reasons | Solutions | Progressandsubsequentplans |
Coexistence | Actualcontroller | HTBI | RegulatedbySASAClocalcounterparts | InaccordancewithrelevantnoticesandrepliedapprovalsissuedbytheGeneralOfficeoftheCPCHunanProvincialCommittee,theGeneralOfficeofthePeople’sGovernmentofHunanProvinceandtheSpecialPanelforReformofHunanProvincialCulturalSystemfrom2018,theCPCHunanProvincialCommitteeandthePeople’sGovernmentofHunanProvinceproposedtoreorganizetheCPCCommitteeofGoldenEagleBroadcastingSystemCo.,Ltd.touniversallyleadGBS,XiaoxiangFilmGroupandHBNHG.ItwasagreedthatXiaoxiangFilmGroupandHBNHG | GBShasissuedwrittencommitmentonmattersrelatedtohorizontalcompetitionwiththeListedCompanyduringthefreetransferbytheCompany’scontrollingshareholderofthestate-ownedshares,whichclearlydescribestheplanandscheduleforsolvingthehorizontalcompetition,withdetailsreferringtoSectionVI“I.Fulfillmentofcommitments”. | GBShasissuedwrittencommitmentonmattersrelatedtohorizontalcompetitionwiththeListedCompanyduringthefreetransferbytheCompany’scontrollingshareholderofthestate-ownedshares,whichclearlydescribestheplanandscheduleforsolvingthehorizontalcompetition,withdetailsreferringtoSectionVI“I.Fulfillmentofcommitments”. |
Coexistence
Coexistence | Actualcontroller | XiaoxiangFilmGroup | RegulatedbySASAClocalcounterparts |
weremergedintoGBStobeitswholly-ownedsubsidiaries,andallinstitutionalassetsownedbyHunanBroadcastingSystemweredivestedandtransferredtoGBS,sothatthemanagementsystemof“onePartycommittee,twoentitiesandintegratedoperation”canberealized,andGBScanfurtherdevelop.AftertheintegrationofGBS,XiaoxiangFilmGroup(filmandtelevisioncontentproductionbusiness)andHTBI(gamebusiness)underHBNHGhavesimilarbusinesseswiththeListedCompany.
IV.Annualandextraordinarygeneralmeetingsofshareholdersheldduringthereportingperiod
1.Generalmeetingsofshareholdersheldduringthereportingperiod
weremergedintoGBStobeitswholly-ownedsubsidiaries,andallinstitutionalassetsownedbyHunanBroadcastingSystemweredivestedandtransferredtoGBS,sothatthemanagementsystemof“onePartycommittee,twoentitiesandintegratedoperation”canberealized,andGBScanfurtherdevelop.AftertheintegrationofGBS,XiaoxiangFilmGroup(filmandtelevisioncontentproductionbusiness)andHTBI(gamebusiness)underHBNHGhavesimilarbusinesseswiththeListedCompany.Session
Session | Typeofmeeting | Percentageofinvestorsattendingthemeeting | Dateofmeeting | Disclosuredate | Resolutionofthemeeting |
2023annualgeneralmeetingofshareholders | Annualgeneralmeetingofshareholders | 70.89% | May31,2024 | June1,2024 | RefertotheAnnouncementoftheResolutionsofthe2023AnnualGeneralMeetingofShareholders(AnnouncementNo.:2024-033)disclosedonwww.cninfo.com.cn. |
The1stextraordinarygeneralmeetingofshareholdersin2024 | Extraordinarygeneralmeetingofshareholders | 71.20% | December26,2024 | December27,2024 | RefertotheAnnouncementoftheResolutionsoftheFirstExtraordinaryGeneralMeetingofShareholdersin2024(AnnouncementNo.2024-055)disclosedonwww.cninfo.com.cn. |
2.Extraordinarygeneralmeetingsofshareholdersconvenedattherequestofpreferredshareholderswithresumedvotingrights?Applicable?N/AV.Arrangementfordifferentialvotingrights
?Applicable?N/A
VI.Corporategovernanceofred-chipstructuredcompanies
?Applicable?N/AVII.Directors,supervisorsandexecutives
1.Particulars
Name
Name | Gender | Age | Title | Status | Beginningdateofthetermofoffice | Enddateofthetermofoffice | Openingbalanceofsharesheld | No.ofadditionalsharesacquiredinthereportingperiod | No.ofsharesdisposedofinthereportingperiod | Changesinthenumberofsharesheldduetootherreasons | Closingbalanceofsharesheld | Causeofincreaseordecreaseinthenumberofsharesheld |
CAIHuaijun | Male | 48 | Chairman | Current | January31,2023 | |||||||
Director | Current | September12,2018 | ||||||||||
DINGWenhua | Male | 69 | IndependentDirector | Current | May31,2024 | |||||||
XIAOXing | Female | 54 | IndependentDirector | Current | January8,2019 | |||||||
LIUYuhui | Male | 55 | IndependentDirector | Current | January8,2019 | |||||||
YANGYun | Male | 52 | Director | Current | February21,2023 | 1,500 | 1,500 | |||||
SONGZichao | Male | 56 | Director | Current | February21,2023 | |||||||
LIANGDeping | Male | 46 | Director | Current | February21,2023 | |||||||
GeneralManager | Current | January31,2023 | ||||||||||
SHENWenhai | Male | 54 | Director | Current | May31,2024 | |||||||
PENGJian | Male | 53 | Director | Current | May19,2022 | |||||||
TANLi | Female | 45 | ChairmanoftheBoardofSupervisors | Current | December26,2024 | |||||||
ZOUQinghua | Male | 55 | Supervisor | Current | December26,2024 | |||||||
XIEShaoqiang | Male | 40 | EmployeeSupervisor | Current | September7,2022 | |||||||
ZHENGHuaping | Male | 49 | DeputyGeneralManager | Current | August16,2018 | |||||||
ZHOUHai | Male | 49 | DeputyGeneralManager | Current | January31,2023 | |||||||
ZHANGZhihong | Male | 48 | DeputyGeneralManager&FinanceDirector | Current | July4,2022 | |||||||
BoardSecretary | Current | July25,2023 | ||||||||||
SHENYadong | Male | 44 | DeputyGeneralManager | Current | July4,2022 | |||||||
LUOZejun | Male | 53 | DeputyGeneralManager | Current | July4,2022 |
ZHONGHongming
ZHONGHongming | Male | 51 | IndependentDirector | Resigned | June14,2017 | May31,2024 | ||||||
LIUXin | Male | 54 | Director | Resigned | September19,2019 | May15,2024 | ||||||
FANGFei | Male | 40 | ChairmanoftheBoardofSupervisors | Resigned | February27,2023 | December26,2024 | ||||||
FANGFei | Male | 40 | Supervisor | Resigned | February21,2023 | December26,2024 | ||||||
ZHANGShangbin | Male | 53 | Supervisor | Resigned | February21,2023 | December26,2024 | ||||||
Total | -- | -- | -- | -- | -- | -- | 1,500 | 0 | 0 | 1,500 | -- |
Whetheranydirectororsupervisorretiredoranyexecutivewasremovedduringthereportingperiod??Yes?NoOnMay15,2024,Mr.LIUXinresignedasthedirector,andmemberoftherelevantcommitteesoftheBoardofDirectorsduetoworkadjustment.OnMay31,2024,Mr.ZHONGHongmingresignedastheindependentdirectorandmemberoftherelevantcommitteesoftheBoardofDirectorsduetotheexpirationofhistermofoffice.OnDecember26,2024,Mr.FANGFeiresignedastheChairmanoftheBoardofSupervisorsandnon-employeesupervisorduetoworkadjustment.OnDecember26,2024,Mr.ZHANGShangbinresignedasthenon-employeesupervisorduetoworkadjustment.Changesindirectors,supervisorsandexecutives?Applicable?N/A
Name
Name | Title | Type | Date | Reason |
LIUXin | Director | Resigned | May15,2024 | Workadjustment |
ZHONGHongming | Independentdirector | Retireduponexpirationoftermofoffice | May31,2024 | Re-election |
FANGFei | ChairmanandmemberoftheBoardofSupervisors | Resigned | December26,2024 | Workadjustment |
ZHANGShangbin | Supervisor | Resigned | December26,2024 | Workadjustment |
DINGWenhua | Independentdirector | Appointed | May31,2024 | Re-election |
SHENWenhai | Director | Appointed | May31,2024 | Workadjustment |
TANLi | ChairmanandmemberoftheBoardofSupervisors | Appointed | December26,2024 | Workadjustment |
ZOUQinghua | Supervisor | Appointed | December26,2024 | Workadjustment |
2.Positionsheld
Professionalbackgroundandmainworkexperienceofourcurrentdirectors,supervisorsandexecutivesandmainpositionsheldbythemintheCompany:
DirectorsoftheCompany:
CAIHuaijun,male,borninDecember1977,memberoftheCommunistPartyofChina,doctor’sdegreeinmanagement;formerdirector,GeneralManagerandChiefEditorofMangoExcellentMediaCo.,Ltd.,SecretaryofthePartyCommittee,executivedirectorandGeneralManagerofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,andChairmanofXiaomangE-commerceCo.,Ltd.;isnowmemberofthePartyCommittee,GeneralManagerandVicePresidentofGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem),SecretaryofthePartyCommitteeoftheSatelliteTVChannel,andDeputySecretaryandChairmanoftheBoardofDirectorsinMangoExcellentMediaCo.,Ltd.
DINGWenhua,male,borninApril1956,memberoftheCommunistPartyofChina,memberoftheChineseAcademyofEngineering,professor-levelseniorengineer,radio,filmandTVtechnologyexpert,formerchiefengineerinCCTV,isnowDeanoftheShenzhenUniversityCollegeofElectronicandInformationEngineeringandindependentdirectorofHisenseVisualTechnologyCo.,Ltd.,andhasbeenourindependentdirectorsinceJune2024.
XIAOXing,female,borninMarch1971,memberoftheCommunistPartyofChina,graduatedfromTsinghuaUniversity,aPhDinaccounting;joinedtheSchoolofEconomicsandManagementofTsinghuaUniversityin1997,successivelyactedasteachingassistant,lecturer,associateprofessor,tenuredassociateprofessorandtenuredprofessorthere;isnowprofessorandchiefoftheDepartmentofAccountingoftheSchoolofEconomicsandManagement,TsinghuaUniversity,andDirectoroftheInstituteforGlobalPrivateEquity,TsinghuaUniversity,memberoftheNationalAccountingProfessionalMasterEducationSteeringCommittee,memberoftheAccountingTeachingSteeringCommitteeoftheMinistryofEducation,executivedirectoroftheAccountingSocietyofChina,andindependentdirectorofLiAutoandKuaishouTechnology;andhasbeenourindependentdirectorsinceJanuary2019.
LIUYuhui,male,borninOctober1970,graduatedfromtheChineseAcademyofSocialSciencesmajoringinquantitativeeconomics,PhD;HeadoftheKeyFinancingLaboratory,theInstituteofFinance,theChineseAcademyofSocialSciencesfromAugust2003toApril2017;researchfellowoftheInstituteofEconomics,theChineseAcademyofSocialSciencesbetweenApril2017andApril2023;isnowmemberoftheExecutiveCounciloftheChinaChiefEconomistForum;andhasbeenourindependentdirectorsinceJanuary2019.
YANGYun,male,borninJuly1973,amemberoftheCommunistPartyofChina,holdsanMBAdegree,accountant;formerDeputyDirectoroftheEntertainmentChannelofHunanBroadcastingSystem,memberofthePartyCommitteeandDeputyGeneralManagerofMangoMediaCo.,Ltd.,DirectoroftheFinanceDepartmentofHunanBroadcastingSystem,HeadoftheAssetsandFinanceDepartmentofGoldenEagleBroadcastingSystemCo.,Ltd.,andtheChairmanoftheBoardofSupervisorsinMangoExcellentMediaCo.,Ltd.;isnowamemberofthePartyCommittee,DeputyGeneralManager,VicePresidentandSecretaryoftheGeneralPartyBranch,directorandGeneralManagerofMangoMediaCo.,Ltd.,directorofMangoExcellentMediaCo.,Ltd.andHunanTV&BroadcastIntermediaryCo.,Ltd.
SONGZichao,male,borninAugust1969,memberoftheCommunistPartyofChina,grade-1director,master’sdegreeinarts;formerDirectorofR&DCenter,ProductionSchedulingCenterandAdvertisingDepartment,DeputyDirectoroftheSatelliteTVchannelinHunanBroadcastingSystem,andSecretaryofthePartyCommitteeoftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem);isnowDeputySecretaryofthePartyCommitteeandDirectoroftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem),DeputySecretaryofthePartyCommitteeanddirectorofMangoExcellentMediaCo.,Ltd.
LIANGDeping,male,borninFebruary1979,memberoftheCommunistPartyofChina,MBA,formerDeputyGeneralManagerandFinanceDirector,ExecutiveDeputyGeneralManagerofMangoExcellentMediaCo.,Ltd.,memberofthePartyCommittee,DeputyGeneralManagerandFinanceDirectorofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,andSecretaryofthePartyCommitteeandexecutivedirectorofHappigoCo.,Ltd.;isnowmemberofthePartyCommittee,directorandGeneralManagerofMangoExcellentMediaCo.,Ltd.,SecretaryofthePartyCommittee,executivedirectorandGeneralManagerofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,PartysecretaryanddirectorofGoldenEagleBroadcastingSystem,directorofXiaomangE-commerceCo.,Ltd.,andmemberofthePartyCommitteeoftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem).
SHENWenhai,male,borninMarch1971,memberoftheCommunistPartyofChina,master’sdegree,formerDirectorandDeputyGeneralManagerofChinaMobileCommunicationsGroupFujianCo.,Ltd.,memberoftheStandingCommitteeoftheShaotongMunicipalPartyCommittee,ViceMayoroftheShaotongMunicipality,DeputyDirectorofChinaMobileXiong’anNewAreaOffice,andGeneralManageroftheDevelopmentStrategyDepartmentofChinaMobileCommunicationsGroupCo.,Ltd.;isnowPartysecretaryandChairmanofChinaMobileMiguCo.,Ltd.,andhasbeenourdirectorsinceJune2024.
PENGJian,male,borninNovember1972,memberoftheCommunistPartyofChina,undergraduate;formerDeputyDirectorofDivisionIVofHunanCommissionerOfficeoftheMinistryofFinance,full-timeDeputySecretaryofthePartyCommitteeofHunanCommissionerOfficeoftheMinistryofFinance,full-timeDeputySecretaryofthePartyCommitteeofHunanRegulatoryBureauoftheMinistryofFinance;isnowAssistanttotheGeneralManagerofHunanChasingFinancialHoldingGroupCo.,Ltd.;andourdirectorsinceMay2022.
SupervisorsoftheCompanies:
TANLi,female,borninNovember1980,memberoftheCommunistPartyofChina,master’sdegree,senioraccountant;formerDirectoroftheAssetandFinanceDepartmentofMangoMediaCo.,Ltd.,andDeputyDirectoroftheAuditDepartmentofGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem);isnowDirectoroftheAuditDepartmentofGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem),andsupervisorofMangoMediaCo.,Ltd.;andhasbeenourChairmanoftheBoardofSupervisorssinceDecember2024.
ZOUQinghua,male,borninJune1970,memberoftheCommunistPartyofChina,undergraduate;formerDirectorofthePublicComplaintsOffice,DirectoroftheAdministrativeEfficiencySupervisionOfficeandDirectoroftheSixthDisciplineInspectionOfficeoftheHengyangMunicipalCommissionforDisciplineInspectionofCPC,memberoftheLeadingPartyMembers’GroupoftheHengyangMunicipalDevelopmentandReformCommission,DirectoroftheHengyangMunicipalOfficeofEconomicDevelopmentEnvironmentOptimization,memberofthePartyCommittee,SecretaryoftheCommissionforDisciplineInspectionandChairmanoftheBoardofSupervisorsofHunanCableTVNetwork(Group)Co.,Ltd.,andDeputySecretaryandDirectoroftheDisciplineInspectionOfficeoftheCommissionforDisciplineInspectionofHunanTV&BroadcastIntermediaryCo.,Ltd.;isnowmemberofthePartyCommitteeandSecretaryoftheCommissionforDisciplineInspectionofMangoExcellentMediaCo.,Ltd.;andhasbeenoursupervisorsinceDecember2024.
XIEShaoqiang,male,borninMarch1985,memberoftheCommunistPartyofChina,undergraduate;formerGeneralManageroftheLargeMembershipCenter,GeneralManageroftheOperatorNetworkCenterandGeneralManageroftheSmartLarge-ScreenCenterofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,GeneralManagerofXiaomangE-commerceCo.,Ltd.,DeputyChiefEditorandGeneralManageroftheBrandPromotionCenterofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.;isnowDeputyGeneralManagerofHunanHappyAvantGardeMediaCo.,Ltd.
Executives(otherthanthosewhoserveontheBoardofDirectorsconcurrently)oftheCompany:
ZHENGHuaping,male,borninOctober1976,memberoftheCommunistPartyofChina,holdsamaster’sdegreeinphilosophy;formerDeputyChiefofMangoMediaRestructuringandListingOffice,DeputyDirectoroftheChiefEditorOfficeoftheHunanSatelliteTVChannel,DeputyDirectorofHBSProgramTransactionManagementCenter,andChairmanandGeneralManagerofShanghaiMangofunTechnologyCo.,Ltd.;isnowamemberofthePartyCommittee,ChiefEditorandDeputyGeneralManagerofMangoExcellentMediaCo.,Ltd.,memberofthePartyCommittee,ChiefEditorandDeputyGeneralManagerofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,ViceChairmanoftheBoardofDirectorsofXiaomangE-commerceCo.,Ltd.,andmemberandChiefEditorofthePartyCommitteeoftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem).
ZHOUHai,male,borninNovember1976,memberoftheCommunistPartyofChina,holdsamaster’sdegreeinlaw,literaryeditorofsecondrank;formerDirectoroftheChiefEditorOffice,AssistanttotheDirectorandDirectoroftheChiefEditorOfficeoftheSatelliteTVChannelinHunanBroadcastingSystem,memberofthePartyCommittee,DeputyDirectorandDirectoroftheChiefEditorOfficeoftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem),memberofthePartyCommitteeandSecretaryoftheDisciplineInspectionCommitteeofMangoExcellentMediaCo.,Ltd.;isnowamemberofthePartyCommitteeandDeputyGeneralManagerofMangoExcellentMediaCo.,Ltd.,executivedirectorofMangoStudiosCultureCo.,Ltd.,andmemberofthePartyCommitteeoftheSatelliteTVChannelatGoldenEagleBroadcastingSystemCo.,Ltd.(HunanBroadcastingSystem).
ZHANGZhihong,male,borninSeptember1977,memberoftheCommunistPartyofChina,holdsamaster’sdegreeinmanagement;formerSeniorDirectoroftheAssetsandFinanceDepartment,GeneralManageroftheFinanceCenter,andFinanceDirectorofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,andDeputyGeneralManagerandFinanceDirectorofHappySunshineXingmangInteractiveEntertainmentMediaCo.,Ltd.;isnowDeputyGeneralManager,FinanceDirectorandBoardSecretaryofMangoExcellentMediaCo.,Ltd,memberofthePartyCommittee,DeputyGeneralManagerandFinanceDirectorofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,andthedirectorofXiaomangE-commerceCo.,Ltd.
SHENYadong,male,borninJune1980,memberoftheCommunistPartyofChina,holdsamaster’sdegreeinlaw;formerDeputyGeneralManageroftheProgramDepartmentoftheChiefEditorOfficeoftheSatelliteTVChannelatHunanBroadcastingSystem,HeadofCopyrightManagementDepartmentofHBSProgramTransactionManagementCenter,DeputyGeneralManagerofShanghaiEE-MediaCo.,Ltd.,No.1DeputyDirectorofLegalAffairDepartmentofGoldenEagleBroadcastingSystemCo.,Ltd.,AssistanttoGeneralManagerofMangoExcellentMediaCo.,Ltd.,andGeneralManagerofShanghaiEE-MediaCo.,Ltd.;isnowDeputyGeneralManagerofMangoExcellentMediaCo.,Ltd.,andexecutivedirectorofShanghaiEE-MediaCo.,Ltd.
LUOZejun,male,borninFebruary1971,memberoftheCommunistPartyofChina,undergraduate;formerDirectoroftheSecurityDepartmentofHunanEconomicTVChannel,DeputyDirectorofHBSUrbanChannel,ExecutiveDeputyGeneralManager,SecretaryoftheGeneralPartyBranch,andGeneralManagerofHunanRadio,Film&TelevisionPropertyManagementCenter,andDirectorofHBSLogisticsSupportCenter,andmemberofthePartyCommitteeandDeputyGeneralManagerofHunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.;isnowDeputyGeneralManagerofMangoExcellentMediaCo.,Ltd.Positionsheldinshareholders:
?Applicable?N/A
Name
Name | Shareholder | Position | Beginningdateofthetermofoffice | Enddateofthetermofoffice | Whetherornotreceivingremunerationsandsubsidiesfromsuchshareholder |
CAIHuaijun | MangoMediaCo.,Ltd. | Director | |||
YANGYun | MangoMediaCo.,Ltd. | SecretaryoftheGeneralPartyBranch,Director&GeneralManager | |||
TANLi | MangoMediaCo.,Ltd. | Supervisor |
Positionsheldinotherentities:
?Applicable?N/A
Name | Entity | Position | Beginningdateofthetermofoffice | Enddateofthetermofoffice | Whetherornotreceivingremunerationsandsubsidiesfromsuchentity |
CAIHuaijun | GBS(HBS) | MemberofthePartyCommittee,GeneralManager,VicePresidentandSecretaryofthePartyCommitteeoftheSatelliteTVChannel | |||
DINGWenhua | ShenzhenUniversity | DeanoftheCollegeofElectronicandInformationEngineering | |||
DINGWenhua | HisenseVisualTechnologyCo.,Ltd. | Independentdirector | |||
XIAOXing | SchoolofEconomicsandManagement,TsinghuaUniversity | Professor | |||
XIAOXing | InstituteforGlobalPrivateEquity,TsinghuaUniversity | Dean | |||
XIAOXing | LiAuto | IndependentDirector | |||
XIAOXing | KuaishouTechnology | IndependentDirector |
LIUYuhui
LIUYuhui | ChinaChiefEconomistForum | MemberoftheExecutiveCouncil |
YANGYun | GBS(HBS) | MemberofthePartyCommittee,DeputyGeneralManagerandVicePresident |
YANGYun | HTBI | Director |
SONGZichao | GBS(HBS) | DeputySecretaryofthePartyCommitteeandDirectoroftheSatelliteTVChannel |
LIANGDeping | GBS(HBS) | MemberofthePartyCommitteeoftheSatelliteTVChannel |
SHENWenhai | MiguCultureTechnologyCo.,Ltd. | SecretaryofthePartyCommittee,ChairmanandGeneralManager |
PENGJian | HunanChasingFinancialHoldingGroupCo.,Ltd. | AssistanttotheGeneralManager |
TANLi | GBS(HBS) | DirectoroftheAuditDepartment |
ZHENGHuaping | GBS(HBS) | MemberofthePartyCommitteeandChiefEditoroftheSatelliteTVChannel |
ZHOUHai | GBS(HBS) | MemberofthePartyCommitteeoftheSatelliteTVChannel |
Punishmentsimposedbythesecuritiesregulatoryauthoritiesinthepastthreeyearsonthedirectors,supervisorsandexecutivesoftheCompanycurrentlyinofficeorleavingofficeduringthereportingperiod:
?Applicable?N/A
3.Remunerationsofdirectors,supervisorsandexecutives
Decision-makingprocess,criteriafordeterminationandactualamountinrespectofremunerationsofdirectors,supervisorsandexecutivesDecision-makingprocess:Theremunerationsofourdirectorsandsupervisorsaredecidedbytheshareholders’meetingaccordingtoourArticlesofAssociationandotherrelevantprovisions;theremunerationsofexecutivesaredecidedbytheBoardofDirectors.TheremunerationsandsubsidiesofourdirectorsandsupervisorsareconsideredandapprovedbytheBoardofDirectors,andthensubmittedtothegeneralmeetingofshareholdersforapproval.Criteriafordeterminationoftheremunerations:Theremunerationsaredeterminedaccordingtoourbusinesssituations,scope,duties,importanceandresultofperformanceappraisal.Thesubsidiesofindependentdirectorsaredeterminedbyreferencetotheoveralllevelofthelistedcompaniesinthesameregionandindustry.Amountofremunerationsactuallypaid:Theremunerationsofdirectors,supervisorsandexecutivesholdingpostsintheCompanyarepaidbytheCompanyduringthereportingperiod.Wedonotpayanyadditionalsubsidytoourdirectorsandsupervisors.Theamountoftotalremunerationspaidin2024wasRMB24.4352million.Remunerationsofdirectors,supervisorsandexecutivespaidinthereportingperiod:
InRMB0’000
Name | Gender | Age | Title | Status | TotalremunerationreceivedfromtheCompany(inclusiveoftax) | WhetherornotreceivingremunerationsfromanyaffiliateoftheCompany |
CAIHuaijun
CAIHuaijun | Male | 48 | Chairman | Current | 0 | |
DINGWenhua | Male | 69 | IndependentDirector | Current | 12.83 | |
XIAOXing | Female | 54 | IndependentDirector | Current | 22 | |
LIUYuhui | Male | 55 | IndependentDirector | Current | 22 | |
YANGYun | Male | 52 | Director | Current | 0 | |
SONGZichao | Male | 56 | Director | Current | 0 | |
LIANGDeping | Male | 46 | Director&GeneralManager | Current | 330 | |
SHENWenhai | Male | 54 | Director | Current | 0 | |
PENGJian | Male | 53 | Director | Current | 0 | |
TANLi | Female | 45 | ChairmanoftheBoardofSupervisors | Current | 0 | |
ZOUQinghua | Male | 55 | Supervisor | Current | 60 | |
XIEShaoqiang | Male | 40 | EmployeeSupervisor | Current | 266.5 | |
ZHENGHuaping | Male | 49 | DeputyGeneralManager | Current | 327 | |
ZHOUHai | Male | 49 | DeputyGeneralManager | Current | 288 | |
ZHANGZhihong | Male | 48 | DeputyGeneralManager,CFOandBoardSecretary | Current | 297 | |
SHENYadong | Male | 45 | DeputyGeneralManager | Current | 236 | |
LUOZejun | Male | 54 | DeputyGeneralManager | Current | 240 | |
ZHONGHongming | Male | 50 | IndependentDirector | Resigned | 9.17 | |
LIUXin | Male | 54 | Director | Resigned | 0 | |
FANGFei | Male | 40 | ChairmanoftheBoardofSupervisors | Resigned | 153.02 | |
ZHANGShangbin | Male | 53 | Supervisor | Resigned | 180 | |
Total | -- | -- | -- | -- | 2,443.52 | -- |
Otherinformation:
?Applicable?N/A
VIII.Performanceofdutiesbythedirectorsduringthereportingperiod
1.MeetingsoftheBoardofDirectorsheldduringthereportingperiod
Meeting | Dateofmeeting | Disclosuredate | Resolutionofthemeeting |
20thmeetingofthe4thBoardofDirectors | April18,2024 | April22,2024 | RefertotheAnnouncementoftheResolutionsofthe20thmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-006) |
21stmeetingofthe4thBoardofDirectors | May17,2024 | May18,2024 | RefertotheAnnouncementoftheResolutionsofthe21stmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-028) |
22ndmeetingofthe4thBoardofDirectors | July23,2024 | July25,2024 | RefertotheAnnouncementoftheResolutionsofthe22ndmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-035) |
23rdmeetingofthe4thBoardofDirectors | August20,2024 | August22,2024 | RefertotheAnnouncementoftheResolutionsofthe23rdmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-039) |
24thmeetingofthe4thBoardofDirectors | October24,2024 | October26,2024 | RefertotheAnnouncementoftheResolutionsofthe24thmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-045) |
25thmeetingofthe4thBoard | December9,2024 | December10,2024 | RefertotheAnnouncementofthe |
ofDirectors
ofDirectors | Resolutionsofthe25thmeetingofthe4thBoardofDirectorsdisclosedonwww.cninfo.com.cn(AnnouncementNo.2024-052) |
2.AttendanceofthedirectorsatmeetingsoftheBoardofDirectorsandshareholders
AttendanceofthedirectorsatmeetingsoftheBoardofDirectorsandshareholders | |||||||
Director | No.ofboardmeetingsthatshouldbeattendedduringthereportingperiod | No.ofboardmeetingspresentinperson | No.ofboardmeetingspresentbymeansofcommunicationequipment | No.ofboardmeetingspresentbyproxy | No.ofboardmeetingsabsentfrom | Whetherornothavingbeenabsentfromtwoconsecutiveboardmeetings | No.ofshareholders’meetingattended |
CAIHuaijun | 6 | 0 | 6 | 0 | 0 | No | 2 |
DINGWenhua | 4 | 0 | 4 | 0 | 0 | No | 0 |
XIAOXing | 6 | 0 | 6 | 0 | 0 | No | 1 |
LIUYuhui | 6 | 0 | 6 | 0 | 0 | No | 1 |
YANGYun | 6 | 0 | 6 | 0 | 0 | No | 2 |
SONGZichao | 6 | 0 | 6 | 0 | 0 | No | 2 |
LIANGDeping | 6 | 0 | 6 | 0 | 0 | No | 2 |
SHENWenhai | 4 | 0 | 4 | 0 | 0 | No | 0 |
PENGJian | 6 | 0 | 6 | 0 | 0 | No | 1 |
ZHONGHongming | 2 | 0 | 2 | 0 | 0 | No | 1 |
LIUXin | 1 | 0 | 1 | 0 | 0 | No | 0 |
ExplanationaboutabsencefromtwoconsecutivemeetingsoftheBoardofDirectors
3.ObjectionsraisedbythedirectorsregardingmattersoftheCompanyWhetheranydirectorhasraisedanyobjectionregardingmattersoftheCompany??Yes?NoNodirectorhasraisedanyobjectionregardingmattersoftheCompanyduringthereportingperiod.
4.OtherinformationregardingtheperformanceofdutiesbythedirectorsWhetherthesuggestionsputforwardbythedirectorshavebeenadoptedbytheCompany??Yes?NoExplanationabouttheadoptionornon-adoptionbytheCompanyofthesuggestionsputforwardbythedirectorsDuringthereportingperiod,ourdirectorshaveperformedtheirdutiesandobligationsdiligentlyinstrictaccordancewiththeCompanyLaw,theSecuritiesLawandotherapplicablelawsandregulationsandourArticlesofAssociation,activelyparticipatedintherelevantmeetings,andseriouslyconsideredallproposals.Ourindependentdirectorshavemaintainedcommunicationswithotherdirectors,executivesandrelatedpersonnelinmultipleways,askedforinformationaboutourproduction,operationandfinancialconditions,putforwardsuggestionsregardingourdevelopmentstrategiesandcorporategovernance,andexpressedindependentopinionsaboutrelated-partytransactions,profitdistributionpolicies,remunerationmanagementandothermatters,toeffectivelyensurethefairnessandobjectivenessofthedecisionsmadebytheBoardofDirectors.Ourdirectorsperformtheirdutieshonestlyandingoodfaith,safeguardthelegitimaterightsandinterestsoftheCompanyandallshareholders,andplayanactiveroleinpromotingouroperationalcomplianceandhealthydevelopment.
IX.ActivitiesofthecommitteesoftheBoardofDirectorsduringthereportingperiod
Committee
Committee | Members | No.ofmeetingsheld | Dateofmeeting | Topics | Importantopinionsandsuggestions | Performanceofotherduties | Objections(ifany) |
AuditCommittee | XIAOXing(Chairman),ZHONGHongming,LIUYuhui,LIANGDepingandLIUXin | 5 | April8,2024 | ConsideredandapprovedtheProposalRegardingthe2023Auditor’sReport,theProposalRegardingtheSpecialReportontheDepositandUseofOfferingProceedsin2023,theProposalRegardingtheSelf-assessmentofInternalControlsin2023,theProposalRegardingtheRe-engagementoftheAccountingFirmin2024,theProposalRegardingtheAppraisalReportonthePerformanceofDutiesbytheAccountingFirmin2023,andtheProposalRegardingtheSpecialReportontheImplementationofSignificantEventsandMaterialReceiptsandPaymentsin2023. | |||
XIAOXing(Chairman),ZHONGHongming,LIUYuhui,LIANGDepingandLIUXin | April13,2024 | ConsideredandapprovedtheProposalRegardingtheFinancialReportfortheFirstQuarterof2024,andtheProposalRegardingtheSpecialReportontheDepositandUseofOfferingProceedsintheFirstQuarterof2024. | |||||
XIAOXing(Chairman),DINGWenhua,LIUYuhui,YANGYunandSONGZichao | August15,2024 | ConsideredandapprovedtheProposalRegardingtheFinancialReportfortheFirstHalfof2024,theProposalRegardingtheSpecialReportontheDepositandUseofOfferingProceedsintheFirstHalfof2024,theProposalRegardingtheEngagementPolicyforAccountingFirms,andtheProposalRegardingtheSpecialExaminationReportontheImplementationofSignificantEventsandMaterialReceiptsandPaymentsintheFirstHalfof2024. | |||||
XIAOXing(Chairman),DINGWenhua,LIUYuhui,YANGYunandSONGZichao | October18,2024 | ConsideredandapprovedtheProposalRegardingtheFinancialReportfortheThirdQuarterof2024,andtheProposalRegardingtheSpecialReportontheDepositandUseofOfferingProceedsintheThirdQuarterof2024. |
XIAOXing(Chairman),DINGWenhua,LIUYuhui,YANGYunandSONGZichao
XIAOXing(Chairman),DINGWenhua,LIUYuhui,YANGYunandSONGZichao | December30,2024 | ConsideredandapprovedtheProposalRegardingtheAuditPlanforthe2024AnnualReport,andtheProposalRegardingthe2025InternalAuditPlanoftheCompany. | ||
NominatingCommittee | ZHONGHongming(Chairman),XIAOXing,LIUYuhui,CAIHuaijunandSONGZichao | 1 | May13,2024 | ConsideredandapprovedtheProposalRegardingtheBy-electionforIndependentDirectorsofthe4thBoardofDirectors,andtheProposalRegardingtheBy-electionforNon-independentDirectorsofthe4thBoardofDirectors. |
CompensationandAppraisalCommittee | LIUYuhui(Chairman),ZHONGHongming,XIAOXing,YANGYunandLIUXin | 2 | February7,2024 | ConsideredandapprovedtheProposalRegardingTotalSalariesandExecutives’RemunerationsoftheCompanyfor2023. |
LIUYuhui(Chairman),ZHONGHongming,XIAOXing,YANGYunandLIUXin | April3,2024 | ConsideredandapprovedtheProposalRegardingRemunerationoftheExecutivesfor2023andPerformanceAppraisaloftheExecutivesfor2024. |
X.ActivitiesoftheBoardofSupervisorsWhethertheBoardofSupervisorshasidentifiedanyriskinvolvingtheCompanyinitssupervisoryactivitiesduringthereportingperiod??Yes?NoTheBoardofSupervisorshasnotraisedanyobjectiontothesupervisorymattersduringthereportingperiod.
XI.Employees
1.Employeesandtheircompositionbyspecializationandeducationbackground
Employeesoftheparentcompany(person)attheendofthereportingperiod
Employeesoftheparentcompany(person)attheendofthereportingperiod | 36 |
Employeesofmainsubsidiaries(person)attheendofthereportingperiod | 4,476 |
Totalofemployeesonactiveduty(person)attheendofthereportingperiod | 4,512 |
Totalofemployeesreceivingremunerationforthecurrentperiod(person) | 4,512 |
Retiredemployeeswhoseexpenseisundertakenbytheparentcompanyandmainsubsidiaries(person) | 18 |
Compositionofemployeesbyspecialization | |
Areasofspecialization | Headcounts |
Productionpersonnel | 1,551 |
Salespersonnel | 1,660 |
Technicalpersonnel | 876 |
Financepersonnel | 156 |
Administrativepersonnel | 269 |
Total | 4,512 |
Educationbackground | |
Educationbackground | Headcounts |
Doctorate | 5 |
Master’sdegree | 695 |
Bachelor’sdegree | 3,103 |
Juniorcollegeorbelow | 709 |
Total | 4,512 |
2.Remunerationpolicy
Inordertoestablishandimprovethemarket-basedsalarydeterminationmechanismandinternalincentiveandrestraintmechanism,andeffectivelypromotethescientificdevelopmentoftheCompany,theCompanyhasformulatedandpromulgatedtheMeasureofGrossRemunerationDeterminationMechanismandManagementofMangoExcellentMediaCo.,Ltd.,whichprovidesdetailedprovisionsonthemethodofdeterminingthegrosspayrolloftheCompany’semployees,reasonableintervals,formula,managementproceduresandsupervisionandinspectionmechanisms.Thismeasurestrictlycomplieswiththerelevantprovisionsofthepolicydocumentsandadherestothebasicprinciplesof“strategicorientation,dual-effectunification,benefitssynergyanddynamicsupervision”.Accordingtothismeasure,theannualgrosspayrollsofemployeesoftheCompanyaredeterminedreasonablybytakingthetotalannualsalaryofthepreviousyearasthebasisandconsideringtheCompany’ssalary-incomeratioandmarketandindustrybenchmark,thecompletionoftheassessmentgoals,therateofvaluepreservationandappreciationofstate-ownedassets,laborcostproductionratioandotherfactorsinaccordancewiththeCompany’sdevelopmentstrategyandremunerationstrategy,annualproductionandoperationgoals,socialbenefits,economicbenefitsandotherfactors.
3.Trainingplan
TheCompanycontinuouslyestablishesandimprovesasystematicemployeetrainingsystemandcultivationsystem,andcarriesouttrainingworkbycategoriesandlevels.Basedonanin-depthunderstandingofthetrainingneedsofemployees,theCompanyhasdevelopedinterestingandpracticalcoursesforemployeesofdifferentfunctions,andestablishedacomprehensivetrainingsystem
coveringvocationaltraining,theoreticaleducation,professionaltraining,marketing,newtechnology,newmediaoperation,etc.,tosupportthecomprehensivedevelopmentoftheCompany’stalentsandenhanceemployees’senseofbelonging.
4.Outsourcing?Applicable?N/AXII.TheCompany’sprofitdistributionandcapitalizationofcapitalreserve
Policiesofprofitdistributionduringthereportingperiod,especiallythedevelopment,implementation,oradjustmentofcashdividenddistributionpolicies?Applicable?N/ADuringthereportingperiod,weimplementedthe2023profitdistributionplanasfollows:acashdividendofRMB1.8(inclusiveoftax)per10shares,orRMB336,729,746.70intotal,wasdistributedtoallshareholdersbasedonthetotalsharecapitalof1,870,720,815shares,withoutdistributinganybonussharesortransferringanycapitalreservetothesharecapital.
Specialexplanationforcashdividendpolicies
Specialexplanationforcashdividendpolicies | |
DotheycomplywiththeprovisionsofArticlesofAssociationortherequirementsoftheresolutionsofgeneralmeetingofshareholders? | Yes |
Aredividendstandardsandratiosclearandexplicit? | Yes |
Aredecision-makingproceduresandmechanismscomplete? | Yes |
Doindependentdirectorsdiligentlyperformtheirdutiesandplaytheirroles? | Yes |
IftheCompanyhasnotdistributedcashdividends,explainthereason,anddescribethemeasurestobetakeninordertoincreasethereturntoinvestorsinthefutures | N/A |
Dominorityshareholdershavetheopportunitytofullyexpresstheiropinionsanddemands?Aretheirlegalrightsandinterestsfullyprotected? | Yes |
Areconditionsandproceduresforadjustedorchangedcashdividendpoliciescompliantandtransparent? | Yes |
WhethertheCompany’sproposedprofitdistributionplanandproposedcapitalizationofcapitalreserveduringthereportingperiodareconsistentwithrelevantprovisionsofitsArticlesofAssociationanddividendmanagementmethods??Yes?No?N/AOurproposedprofitdistributionplanandproposedcapitalizationofcapitalreserveduringthereportingperiodareconsistentwithrelevantprovisionsofourArticlesofAssociationandotherregulations.Descriptionoftheprofitdistributionandcapitalizationofcapitalreserveduringthisyear
Numberofbonussharesper10shares | 0 |
Amountofcashdividendsper10shares(inRMB)(inclusiveoftax) | 2.2 |
Numberofsharestransferredfromcapitalreserveeach10shares | 0 |
Sharecapitalbasedonwhichthedistributionproposalwasmade | 1,870,720,815 |
Amountofcashdividends(inclusiveoftax) | 411,558,579.30 |
Amountofcashdividendsdistributedinotherways(suchassharerepurchase)(RMB) | 0.00 |
Totalamountofcashdividends(RMB) | 411,558,579.30 |
Distributableprofit(RMB) | 1,941,636,902.30 |
Ratiooftotalcashdividendstothedistributableprofit | 100.00% |
Particularsofcashdividendsdistributedforthereportingperiod | |
Ifweareatthegrowthstageandhavecertainmaterialcapitalexpenditurearrangements,atleast20%ofthedistributableprofitwillbedistributedincash. | |
Particularsoftheproposalofprofitdistributionorfortransferofcapitalreservetosharecapital | |
TheproposalofprofitdistributioncomplieswithourArticlesofAssociationandtherelevantdeliberationprocedures,andfullyprotectsthelegitimaterightsandinterestsofminorityinvestors. |
WhethertheCompanyhasmadeaprofitinthecurrentperiodandtheparenthasprofitsavailablefordistributiontotheshareholders,butdoesnotproposetodistributecashdividends??Applicable?N/AXIII.ImplementationoftheCompany’sequityincentiveplan,employeeshareholdingplanorotheremployeeincentivemeasures?Applicable?N/ATheCompanyhasnoequityincentiveplan,employeeshareholdingplanorotheremployeeincentivemeasuresaswellastheimplementationthereofduringthereportingperiod.XIV.Constructionandimplementationofinternalcontrolsystemduringthereportingperiod
1.ConstructionandimplementationofinternalcontrolsystemDuringthereportingperiod,theCompanyconscientiouslycomplieswithalllawsandregulationsaswellastheprovisionsoftheCompany’sinternalcontrolsystemtostandardizeoperations,optimizegovernanceandcontrolrisks.ThroughcomprehensiveimplementationoftheCompany’sinternalcontrolapplicationmanual,theCompanymakescontinuousreviewsandevaluationsontheimplementationeffectsoftheinternalcontrolsystem,continuestoimproveandoptimizevariousimportantbusinessprocessesinconjunctionwithbusinesschanges,andrevisesandupdatestheinternalcontrolapplicationmanual,inordertoensureitsinternalcontrolmanagementdevelopssynchronouslywithbusinesses,anditsinternalcontrolsystemiscomplete,compliantwithlawsandregulations,effectiveandfeasible.TheAuditDepartmentundertheAuditCommitteeoftheBoardofDirectorsoftheCompanycarriesoutindependentandobjectivesupervisionandevaluationwithintheCompanypursuanttoregulationsandsystemssuchastheBasicStandardsforEnterpriseInternalControl,InternalAuditStandards,theCompany’sAuditManagementSystemandManagementMeasuresforSelf-EvaluationoftheCompany’sInternalControl.InaccordancewiththedeterminationofmaterialdeficienciesintheCompany’sinternalcontroloverfinancialreport,theCompanyhasnomaterialdeficienciesininternalcontroloverfinancialreportonthebenchmarkdateoftheinternalcontrolevaluationreport,andtheCompanyhasmaintainedeffectiveinternalcontroloverfinancialreportinallmaterialaspectsundertherequirementsofStandardsforEnterpriseInternalControlandrelatedregulations.InaccordancewiththedeterminationofmaterialdeficienciesintheCompany’sinternalcontrolovernon-financialreport,theCompanyhasnomaterialdeficienciesininternalcontrolovernon-financialreportsonthebenchmarkdateoftheinternalcontrolevaluationreport.Therearenofactorsaffectingtheevaluationconclusionoftheeffectivenessofinternalcontrolfromthebenchmarkdateoftheinternalcontrolevaluationreporttotheissuedatethereof.
2.Detailsofmaterialinternalcontroldeficienciesidentifiedduringthereportingperiod
?Yes?No
XV.ManagementandcontrolofsubsidiariesbytheCompanyduringthereportingperiod
Companyname
Companyname | Integrationplan | Integrationprogress | Problemsmetinintegration | Solutionsadopted | Progress | Subsequentsolutions |
N/A | N/A | N/A | N/A | N/A | N/A | N/A |
XVI.Internalcontrolassessmentreportorinternalcontrolauditreport
1.Internalcontrolassessmentreport
Disclosuredate | April26,2025 |
Disclosureindex | http://www.cninfo.com.cn |
ProportionofthetotalassetsoftheentitiesincludedintheassessmentscopetothetotalassetsrecordedintheCompany’sconsolidatedfinancialstatements | 100.00% |
Proportionoftheoperatingrevenueoftheentitiesincludedintheassessmentscopetotheoperatingrevenuerecordedinthe | 100.00% |
Company’sconsolidatedfinancialstatements
Company’sconsolidatedfinancialstatements | ||
IdentificationStandardofDeficiencies | ||
Category | FinancialReport | Non-financialReport |
Qualitativestandard | 1.Generaldeficiencies:otherinternalcontroldeficienciesunderthethresholdofmaterialdeficienciesandsignificantdeficiencies.2.Significantdeficiencies:theselectionandapplicationofaccountingpoliciesinconsistentwiththegenerallyacceptedaccountingstandards;theabsenceofanti-fraudproceduresandcontrolmeasures;theabsenceofappropriatecontrolmechanisms,theabsenceofcompensatorycontrolsorfailureintheimplementationthereoffortheaccountingtreatmentofirregularorspecialtransactions;theexistenceofoneormoredeficienciesinthecontrolofthefinancialreportingprocessattheendoftheperiodandtheabsenceofreasonableassurancethatthefinancialstatementspreparedaretrueandaccurate.3.Materialdeficiencies:fraudactsoftheCompany’sdirectors,supervisors,orexecutives;correctionofpublishedfinancialreportsbytheCompany,andmaterialmisstatementsinthecurrentfinancialreportsdetectedbythecertifiedpublicaccountantsbutnotidentifiedbytheCompany’sinternalcontrolprocess;ineffectivesupervisionbytheAuditCommitteeandtheinternalauditinstitutiononinternalcontrol. | 1.Generaldeficiencies:otherinternalcontroldeficienciesunderthethresholdofmaterialdeficienciesandsignificantdeficiencies.2.Significantdeficiencies:generalmistakesresultingfromdecision-makingprocedures;violationofinternalrulesandregulations,resultinginlosses;deficienciesinsignificantbusinessmechanismsorsystems;significantorgeneraldeficienciesininternalcontrolthathavenotbeenrectified.3.Materialdeficiencies:significantmistakesduetolackofdemocraticdecision-makingproceduresorunscientificdecision-makingprocedures,resultinginsignificantpropertylossestotheCompany;seriousviolationsofnationallawsandregulations;lackofsignificantbusinessmechanisms,orineffectivenessofimplementationthereof;continuousoralargequantityofsignificantinternalcontroldeficienciesintheCompany. |
Quantitativestandard | 1.Generaldeficiencies:potentialmisstatementoftotalconsolidatedprofit<3%,potentialmisstatementoftotalconsolidatedowner’sequity<0.5%,potentialmisstatementoftotalconsolidatedassets<0.5%,potentialmisstatementoftotalconsolidatedoperatingrevenue<0.5%.2.Significantdeficiencies:3%≤potentialmisstatementoftotalconsolidatedprofit<5%,0.5%≤potentialmisstatementoftotalconsolidatedowner’sequity<1%,0.5%≤potentialmisstatementoftotalconsolidatedassets<3%,0.5%≤potentialmisstatementoftotalconsolidatedoperatingrevenue<1%.3.Materialdeficiencies:potentialmisstatementoftotalconsolidatedprofit≥5%,potentialmisstatementoftotalconsolidatedowner’sequity≥1%,potentialmisstatementoftotalconsolidatedassets≥3%,potentialmisstatementoftotalconsolidatedoperatingrevenue≥1%. | 1.Generaldeficiencies:directpropertylosssubsequenttoconsolidation<0.5%oftotalassetsoftheCompany;2.Significantdeficiencies:0.5%oftotalassetsoftheCompany≤directpropertylosssubsequenttoconsolidation<1%oftotalassetsoftheCompany;3.Materialdeficiencies:1%oftotalassetsoftheCompany≤directpropertylosssubsequenttoconsolidation. |
Numberofmaterialdeficienciesoffinancialreports(piece) | 0 | |
Numberofmaterialdeficienciesofnon-financialreports(piece) | 0 | |
Numberofsignificantdeficienciesoffinancialreports(piece) | 0 | |
Numberofsignificantdeficienciesofnon-financialreports(piece) | 0 |
2.Auditor’sreportoninternalcontrols?Applicable□N/A
Auditor’sopinionexpressedintheauditor’sreportoninternalcontrols
Auditor’sopinionexpressedintheauditor’sreportoninternalcontrols | |
Inouropinion,theCompanyhasmaintainedeffectiveinternalcontroloverfinancialreportinginallmaterialrespectsasofDecember31,2024inaccordancewiththeBasicInternalControlStandardsforEnterprisesandotherrelevantprovisions. | |
Disclosureoftheauditor’sreportoninternalcontrols | Disclosed |
Disclosuredateofthefullcopyoftheauditor’sreportoninternalcontrols | April26,2025 |
Fullcopyoftheauditor’sreportoninternalcontrolsavailableat | http://www.cninfo.com.cn |
Typeofopinionexpressedintheauditor’sreportoninternalcontrols | UnmodifiedOpinion |
Whetherthere’sanymaterialweaknessinnon-financialreporting | No |
Didtheaccountingfirmissueamodifiedauditor’sreportoninternalcontrols??Yes?NoWhethertheauditor’sreportoninternalcontrolsissuedbytheaccountingfirmisconsistentwiththeopinionexpressedintheself-assessmentreportoftheBoardofDirectors??Yes?No
XVII.Rectificationofself-examinationproblemsregardingthespecialcampaigntoimprovethegovernanceoflistedcompaniesUnderrelevantrequirementsoftheAnnouncementonLaunchingaSpecialCampaigntoImprovetheGovernanceofListedCompanies(ZhengJianHui[2020]No.69)byChinaSecuritiesRegulatoryCommission(“CSRC”)andtheCircularonLaunchingaSpecialCampaigntoImprovetheGovernanceofListedCompanies(XiangZhengJianGongSiZi[2020]No.31)byHunanRegulatoryBureauofCSRC,theCompanyconscientiouslyorganizes,carefullyarrangesandactivelycarriesoutthespecialcampaigntoimprovethegovernanceoflistedcompanies.Throughself-examination,self-correctionandself-regulation,theCompanyhasstrengthenedtheendogenouspowerofcorporategovernanceandimprovedrulesofcorporategovernancesystem,thusagoodecologyofcorporategovernancehasbeenestablished,andalistedcompanygovernancestructurewitheachdepartmenttakingaccountabilityfortheirowndutiesandresponsibilities,coordinatedoperationandeffectivebalanceshasbeenfurtherimproved,soastosolidifythefoundationoftheCompany’shigh-qualitydevelopment.
Problems:TherewasnohorizontalcompetitionbetweenMangoMediaCo.,Ltd.asourcontrollingshareholderandtheListedCompany.MangoMediaCo.,Ltd.hasmadeawrittencommitmentonmattersrelatedtohorizontalcompetitionwiththeListedCompanytoavoidhorizontalcompetitionwiththeListedCompany.XiaoxiangFilmGroupunderGBSasourindirectcontrollingshareholderandHTBIhavesimilarbusinesseswiththeListedCompany.
Reasons:InaccordancewithrelevantnoticesandrepliedapprovalsissuedbytheGeneralOfficeoftheCPCHunanProvincialCommittee,theGeneralOfficeofthePeople’sGovernmentofHunanProvinceandtheSpecialPanelforReformofHunanProvincialCulturalSystemfrom2018,theCPCHunanProvincialCommitteeandthePeople’sGovernmentofHunanProvinceproposedtoreorganizetheCPCCommitteeofGoldenEagleBroadcastingSystemCo.,Ltd.touniversallyleadGoldenEagleBroadcastingSystem,XiaoxiangFilmGroupandHBNHG.ItwasagreedthatXiaoxiangFilmGroupandHBNHGweremergedintoGBStobeitswholly-ownedsubsidiaries,andallinstitutionalassetsownedbyHunanBroadcastingSystemweredivestedandtransferredtoGBS,sothatthemanagementsystemof“onePartycommittee,twoentitiesandintegratedoperation”canberealized,andGBScanfurtherdevelop.AftertheintegrationofGBS,XiaoxiangFilmGroup(filmandtelevisioncontentproductionbusiness)andHTBI(gamebusiness)underHBNHGhavesimilarbusinesseswiththeListedCompany.
Rectificationplan:GBShasissuedawrittencommitmentonmattersrelatedtohorizontalcompetitionwiththeListedCompanyduringthefreetransferbytheCompany’scontrollingshareholderofthestate-ownedshares,whichclearlydescribestheplanandscheduleforsolvingthehorizontalcompetitionwithkeydetailsreferringtoSectionVI“I.Fulfillmentofcommitments”.
SectionVEnvironmentalandSocialResponsibility
I.Significantenvironmentprotectionproblems
WhethertheListedCompanyanditssubsidiariesareinhighpollutionindustriesregulatedbytheStateDepartmentofEnvironmentalProtection??Yes?NoDescriptionofadministrativepenaltiesforenvironmentalproblemsduringthereportingperiod
Companyorsubsidiaries
Companyorsubsidiaries | Reasonsforpenalty | Violationcases | Penaltyresult | EffectsonproductionandoperationoftheListedCompany | Rectificationmeasures |
N/A | N/A | N/A | N/A | N/A | N/A |
OtherenvironmentinformationdisclosedwithreferencetootherentitiesengagedinhighpollutionindustriesNoneMeasurestakentoreduceitscarbonemissionsandtheireffectivenessduringthereportingperiod?Applicable?N/AReasonsfornotdisclosingotherenvironmentinformationNoneoftheCompanyoritssubsidiariesisamajorpolluteridentifiedbytheenvironmentalprotectionauthority.Duringthereportingperiod,theCompanyanditssubsidiariesreceivednopenaltiesduetoviolationoflawsandregulationsrelatedtoenvironmentprotection.II.Descriptionofsocialresponsibilities
Seethe2024ESG&CSRReportdisclosedonwww.cninfo.com.cnonthesameday.III.DescriptionofconsolidatingandexpandingachievementsofpovertyeradicationandruralrevitalizationSeethe2024ESG&CSRReportdisclosedonwww.cninfo.com.cnonthesameday.
SectionVIImportantEvents
I.FulfillmentofCommitments
1.Covenantsmadebytheactualcontrollers,shareholders,affiliatesandacquireroftheCompany,theCompanyitselfandotherrelatedpartiesthathavebeenfulfilledduringthereportingperiodorhavenotyetbeencompletelyfulfilledasattheendofthereportingperiod
?Applicable□N/A
Backgroundof
covenant
Backgroundofcovenant | Covenantor | Typeofcovenant | Contentofcovenant | Timeofcovenant | Validityperiodofcovenant | Statusoffulfillment |
CommitmentsmadeintheAcquisitionReportorEquityChangeReport | GoldenEagleBroadcastingSystemCo.,Ltd. | CommitmentsonAvoidingHorizontalCompetition,Related-partyTransactionsandFundUse | 1.Aftercompletionofthisfreetransfer,weandourrelatedpartieswillminimizeandregulatetherelated-partytransactionswiththeListCompanyanditssubordinateenterprises.2.Aftercompletionofthisfreetransfer,withrespecttotherelated-partytransactionswiththeListedCompanyanditssubordinateenterprisesthatareunavoidableorconductedwithgoodreason,weandourrelatedpartieswillcomplywiththemarketprincipletoconcludesuchtransactionsatfairandreasonablemarketprices,performdecision-makingproceduresforrelated-partytransactionsinaccordancewiththeprovisionsofapplicablelaws,regulationsandnormativedocuments,fulfilltheobligationsofinformationdisclosureinaccordancewithlawandgothroughtherelevantformalitiesforapproval,andavoidsuchtransactionsasrequired,andwillnotuserelated-partytransactionstoillegallyusefundsandassetsoftheListedCompanyorseekanyotherimproperinterestsorusethestatusofthecontrollingshareholdertodamagethelegitimateinterestsoftheListedCompanyandothershareholders.3.Aftercompletionofthisfreetransfer,wewillnotusetheshareholderrightsownedbyusintheListedCompanytomanipulateorinstructtheListCompanyoranyofitsdirectors,supervisorsandexecutivestocausetheListedCompanytoprovideoracceptfunds,goods,servicesorotherassetsonunfairterms,ordoanyactthatisdetrimentaltotheinterestsoftheListedCompany.TheaforementionedcommitmentswillremainineffectforsolongasweactuallycontroltheListedCompanyandtheListedCompanymaintainsitslistingstatus.Wewillbeliableforanyactuallosses,ifany,causedtotheListedCompanyarisingfromourbreachoftheaforementionedcommitments. | November22,2022 | Long-term | Ongoing |
CommitmentsmadeintheAcquisitionReportorEquityChangeReport | GoldenEagleBroadcastingSystemCo.,Ltd. | OtherCommitments | InordertoensuretheindependenceoftheListedCompany,wemakethefollowingcommitmentswithrespecttomaintainingtheindependenceoftheListedCompanyafterthisfreetransfer:1.WeguaranteethatMangoExcellentMediawillbeindependentofusandourrelatedpartiesbusiness,assets,finance,personnelandorganization,amongothers,andwewillstrictlycomplywiththerelevantprovisionsoftheChinaSecuritiesRegulatoryCommission(the“CSRC”)ontheindependenceoflistedcompanies;2.weundertakethatwewillnotuseourstatusastheactualcontrolleroftheListedCompanytodamagethelegitimateinterestsoftheListedCompany;3.weandthechannelsandenterprisescontrolledbyuswilleliminateanyillegaluseofassetsandfundsoftheListedCompany,andinnoeventshallwerequesttheListedCompanyanditscontrolledsubsidiariestoprovideanyformofguaranteeorfinancialsupporttous.TheaforementionedcommitmentswillremainineffectforsolongasweremaincontrolofMangoExcellentMedia.WewillcompensateMangoExcellentMediaintimeandinfullforanyandalllossescausedtoMangoExcellentMediaarisingfromourfailuretofulfilltheaforementionedcommitments. | November22,2022 | Long-term | Ongoing |
Commitmentsmadeinthe | GoldenEagleBroadcasting | OtherCommitments | Aftercompletionofthistransfer,wewillgivefullplaytoouractiveroleasanindirectcontrollingshareholderofthe | November22,2022 | Long-term | Ongoing |
AcquisitionReportorEquityChangeReport
AcquisitionReportorEquityChangeReport | SystemCo.,Ltd. | ListedCompany,causetheListedCompanytocontinuouslyimprovethecorporategovernancestructure,establishasoundinternalcontrolsystem,regulatetheoperationsoftheListedCompanyandraisethegovernanceleveloftheListedCompanyinaccordancewiththerequirementsoftheArticlesofAssociationofMangoExcellentMediaCo.,Ltd.,theCompaniesLawofthePeople’sRepublicofChina,theSecuritiesLawofthePeople’sRepublicofChina,theCodeofCorporateGovernanceofListedCompanies,theRulesGoverningListingofStocksonShenzhenStockExchange,theGuidelinesforArticlesofAssociationofListedCompaniesandallotherapplicablelawsandregulationsoftheCSRCandtheShenzhenStockExchange. | ||||
CommitmentsmadeintheAcquisitionReportorEquityChangeReport | GoldenEagleBroadcastingSystemCo.,Ltd. | OtherCommitments | 1.Asatthedateofissueoftheletterofcommitments,weandthechannelsorenterprisescontrolledbyushavenotcarriedouthorizontalcompetitionwhichhasamaterialadverseeffectontheListedCompanyand/oritscontrolledenterprises.2.BytheendofJuly2026,weandthechannelsorenterprisescontrolledbyuswillsettlethehorizontalcompetitionwiththeListedCompanythatalreadyexistedbyvariousmeanssuchasentrustedmanagement,assetsrestructuring,businessadjustment/terminationandassetstransfer/sale,andimplementmeasuresrelatedtobusinessintegration,inaccordancewithlaws,regulations,policies,articlesofassociationorsimilarconstitutionaldocumentsofsuchchannelsorenterprise,withaviewtobenefitingbusinessdevelopmentoftheListedCompanyandsafeguardingbenefitsofshareholdersoftheListedCompany.3Wewill,andprocurethatchannelsandenterprisescontrolledbyuswill,adopteffectivemeasuresto:(1)avoidaddingotherbusinessconstitutinghorizontalcompetitionwiththeListedCompanyand/oritscontrolledenterprisesbeforesettlingexistinghorizontalcompetition;(2)nottosupportanypersonsotherthantheListedCompanyand/oritscontrolledenterprisesinconductinganybusinessoractivitieswhichcompeteorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheListedCompanyand/oritscontrolledenterprises.4Ifweandthechannelsorenterprisescontrolledbyushaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitywhichwouldcompetewiththebusinessconductedbytheListedCompanyand/oritscontrolledenterprises,thentheListedCompanyand/oritscontrolledenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.5Weagreetobearandcompensateforalllosses,damagesandexpensescausedtotheListedCompanyand/oritscontrolledenterprisesarisingfromourbreachoftheaforementionedcommitments.6.TheaforementionedcommitmentswillremainineffectforsolongasweactuallycontroltheListedCompanyandtheListedCompanymaintainsitslistingstatus.Wewillbeliableforanyactuallosses,ifany,causedtotheListedCompanyarisingfromourbreachoftheaforementionedcommitments. | November22,2022 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | MangoExcellentMediaCo.,Ltd. | OtherCommitments | 1.During6monthspriortothedateofboardresolutionconcerningthisissuanceandtilltoday,wehavenotinvestedinanysimilarfinancialbusiness;fromthedateofissuingletterofcommitment(December25,2020)tothedatewhenthecapitalsraisedthistimearetotallyusedorduring36monthsafterraisedcapitalsareavailable,weundertaketonotaddinvestmentinanysimilarfinancialbusiness(includingcapitalincrease,loan,securityandotherformsofinvestment);2.AsofthedateofthisAnnouncement,wehold100%ofsharesinHunanHappyMoneyMicrofinanceCo.,Ltd.(hereinafter“HappyMoney”),wewillcompletelydisposeofthesmallloanbusinessofHappyMoneythroughdissolutionandliquidation,terminationofbusinessortransferringequitiestothequalifiedentitywithin6monthsafterletterofcommitmentsisissued,andwewillnolongerbeengagedinsmallloanbusiness. | December25,2020 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | GoldenEagleBroadcastingSystemCo.,Ltd. | CommitmentsonAvoidingHorizontalCompetition,Related-partyTransactionsand | (1)Asatthedateofissueoftheletterofcommitments,GBSandthechannelsorenterprisescontrolledbyithavenotcarriedouthorizontalcompetitionwhichhasamaterialadverseeffectontheIssuerand/oritscontrolledenterprises.(2)Within5yearsaftercompletionofthisissuance,GBSandthechannelsorenterprisescontrolled | September25,2020 |
FundUse
FundUse | byitwillsettlethehorizontalcompetitionwiththeIssuerthatalreadyexistedbyvariousmeanssuchasentrustedmanagement,assetsrestructuring,businessadjustment/terminationandassetstransfer/sale,andimplementmeasuresrelatedtobusinessintegration,inaccordancewithlaws,regulations,policies,articlesofassociationorsimilarorganizationaldocumentsofsuchchannelsorenterprise,withaviewtobenefitingbusinessdevelopmentoftheIssuerandsafeguardingbenefitsofshareholdersoftheIssuer.(3)GBSwill,andprocurethatchannelsandenterprisescontrolledbyitwill,adopteffectivemeasuresto:(i)avoidaddingotherbusinessconstitutinghorizontalcompetitionwiththeIssuerand/oritscontrolledenterprisesbeforesettlingexistinghorizontalcompetition;(ii)nottosupportanypersonsotherthanthoseoftheIssuerand/oritscontrolledenterprisesinconductinganybusinessoractivitieswhichcompeteorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheListedCompanyand/oritscontrolledenterprises.(4)IfGBSandthechannelsorenterprisescontrolledbyithaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitywhichwouldcompetewiththebusinessconductedbytheIssuerand/oritscontrolledenterprises,thentheIssuerand/oritscontrolledenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.(5)GBSagreestobearandcompensateforalllosses,damagesandexpensescausedtotheIssuerand/oritscontrolledenterprisesarisingfromGBS’sbreachoftheaforementionedcommitments. | |||||
CommitmentsmadeatthetimeofIPOorre-financing | HunanBroadcastingSystem;MangoMediaCo.,Ltd. | OtherCommitments | (1)WeundertakethatwewillnotinterfereintheCompany’soperationandmanagementactivitiesbeyondourauthority,norwillweencroachontheCompany’sinterests;(2)FromthedateofthisletterofcommitmenttothecompletionoftheCompany’sissuanceofA-sharesharestospecificpersons,ifsecuritiesregulatoryauthoritiessuchastheCSRCandShenzhenStockExchangemakeseparateprovisionsorputforwardotherrequirementsonmeasurestocompensatefordilutedreturnsandthecommitmentsthereon,andtheabovecommitmentscannotmeetsuchprovisions,wewillthenmakesupplementarycommitmentsinaccordancewiththelatestprovisions;(3)WewilleffectivelytakerelevantrecoverymeasuresforreturnsformulatedbytheCompanyandfulfillourcorrespondingcommitmentsonrecoverymeasuresforreturns.Besides,wewill,incaseofviolatingorrefusingtofulfilltheabovecommitments,undertakethecorrespondingobligationsofexplanation,apologyandsooninaccordancewiththerelevantprovisions,andwillbeliableforcompensationasappropriateinaccordancewiththelawiflossesarethuscausedtotheCompanyoritsshareholders. | September25,2020 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | CAIHuaijun;HEJin;LIANGDeping;LIUXin;LIUYuhui;LUOWeixiong;TANGLiang;WANGKe;WUJun;XIAOXing;ZHANGHuali;ZHANGYong;ZHENGHuaping;ZHONGHongming | OtherCommitments | (1)IundertakethatIwillfaithfullyanddiligentlyperformmydutiesandsafeguardthelegitimaterightsandinterestsoftheCompanyandallshareholders;(2)IundertakethatIwillnottotransferbenefitstootherentitiesorindividualsfreeofchargeorunderunfairconditions,norotherwisedamagetheCompany’sinterests;(3)IundertakethatIwillrestrictmyposition-relatedconsumption;(4)IundertakethatIwillnotusetheCompany’sassetstoengageininvestmentorconsumptionactivitiesirrelevanttoperformanceofmyduties;(5)IundertakethatIwillprocurethelinkageofthecompensationsystemformulatedbytheboardofdirectorsortheremunerationandappraisalassessmentcommitteewiththeimplementationoftheCompany’srecoverymeasuresforreturnswithinmylegalauthority;(6)IftheCompanysubsequentlyimplementstheequityincentiveplan,IundertakethatIwillprocurethelinkageofexerciseconditionsfortheCompany’sequityincentivestobeannouncedwiththeimplementationoftheCompany’srecoverymeasuresforreturnswithinmylegalauthority;(7)FromthedateofthisletterofcommitmenttothecompletionoftheCompany’sissuanceofA-sharesharestospecificpersons,ifsecuritiesregulatoryauthoritiessuchastheCSRCandShenzhenStockExchangemakeseparateprovisionsorputforwardotherrequirementsonmeasurestocompensatefordilutedreturnsandthecommitmentsthereon,andtheabovecommitmentscannot | September25,2020 | Long-term | Ongoing |
meetsuchprovisions,IundertakethatIwillthenmakesupplementarycommitmentsinaccordancewiththelatestprovisions;(8)IundertakethatIwilleffectivelyimplementmeasurestocompensatefordilutedreturnsformulatedbytheCompanyandfulfillmycorrespondingcommitmentsonmeasurestocompensatefordilutedreturns.Besides,Iwill,incaseofviolatingorrefusingtofulfilltheabovecommitments,undertakethecorrespondingobligationsofexplanation,apologyandsooninaccordancewiththerelevantprovisions,andwillbeliableforcompensationasappropriateinaccordancewithiflossesarethuscausedtotheCompanyoritsshareholders.
meetsuchprovisions,IundertakethatIwillthenmakesupplementarycommitmentsinaccordancewiththelatestprovisions;(8)IundertakethatIwilleffectivelyimplementmeasurestocompensatefordilutedreturnsformulatedbytheCompanyandfulfillmycorrespondingcommitmentsonmeasurestocompensatefordilutedreturns.Besides,Iwill,incaseofviolatingorrefusingtofulfilltheabovecommitments,undertakethecorrespondingobligationsofexplanation,apologyandsooninaccordancewiththerelevantprovisions,andwillbeliableforcompensationasappropriateinaccordancewithiflossesarethuscausedtotheCompanyoritsshareholders. | ||||||
CommitmentsmadeatthetimeofIPOorre-financing | MangoMediaCo.,Ltd. | CommitmentsonShareLock-Up | 1.Within36monthsfromtheendofthisissuance,wewillnottransfertheListedCompany’ssharesacquiredbyusinthisrestructuringinanyform,includingbutnotlimitedtothepublictransferthroughsecuritiesmarketortransferbyagreement,norwillweentrustotherswiththemanagementoftheListedCompany’ssharesheldbyus.Within6monthsofcompletionofthisrestructuring,ifthedailyclosingpriceoftheListedCompany’ssharesislowerthantheissuepricefor20consecutivetradingdays,orthedailyclosingpriceoftheListedCompany’ssharesattheendofa6-monthperiodislowerthantheissueprice,thenthelock-upperiodoftheListedCompany’ssharesacquiredbyusinthisrestructuringwillautomaticallybeextendedfor6months;2.Theaforesaidsharelock-uparrangementsshallalsoapplytotheincreaseinholdingsofconsiderationsharesacquiredbyusinthisrestructuringduetoplacementofshares,bonussharedistributionandcapitalizationofcapitalreservebytheListedCompanyandotherreasonswithinthelock-upperiod;3.Iftheaforesaidcommitmentsonthelock-upperiodareinconsistentwiththelatestregulatoryopinionsissuedbythesecurityregulatoryauthority,thenweagreetomakeadjustmentsaccordinglypursuanttotheregulatoryopinionsissuedbythecompetentsecurityregulatoryauthority;aftertheexpiryoftheaforesaidlock-upperiod,therelevantregulationsoftheCSRCandShenzhenStockExchangeshallapply;4.Ifwearesuspectedofprovidingordisclosinganyinformationcontainingmisrepresentations,misleadingstatementsormaterialsomissionsinthistransactionandarethereforeinvestigatedbythejudicialauthorityortheCSRC,wewillnottransferthebeneficialinterestheldbyusintheListedCompanybeforetheinvestigationconclusionofthecaseisdetermined. | July12,2018 | July12,2021 | Fullyfulfilled,butsuchshareholderhasnotgonethroughtheformalitiesforcirculationofrestrictedshares. |
CommitmentsmadeatthetimeofIPOorre-financing | HunanBroadcastingSystem;MangoMediaCo.,Ltd. | CommitmentsonAvoidingHorizontalCompetition,Related-partyTransactionsandFundUse | InordertoavoidhorizontalcompetitionwiththeListedCompany,MangoMediaandHunanBroadcastingSystemhaverespectivelyissuedtheirownLetterofCommitmentsonAvoidingHorizontalCompetition,undertakingthat,duringtheperiodofactingasthecontrollingshareholderandactualcontrolleroftheListedCompany,1.Weandthechannelsandenterprisescontrolledbyusarenotengagedinanybusinessoractivityinanyformthatcompetesorwouldcompete,directlyorindirectly,withthebusinessoftheListedCompanyand/oritscontrolledenterprises.2.Aftercompletionofthisrestructuring,wewilltakeandprocurethechannelsandcompaniescontrolledbyustotakeeffectivemeasurestoavoid:(1)engaginginanybusinessoractivitiesdirectlyorindirectlyinanyformthatcompetesorwouldcompete,directlyorindirectly,withthebusinessoftheListedCompanyand/oritscontrolledenterprises,orholdinganyinterestsorbenefitsinsuchbusiness;(2)supportinginanyformanypersonsotherthantheListedCompanyand/oritscontrolledenterprisesinengagementinanybusinessoractivitythatcompetesorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheListedCompanyand/oritscontrolledenterprises.3.Ifweandthechannelsandenterprisescontrolledbyushaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitywhichwouldcompetewiththebusinessconductedbytheListedCompanyand/oritscontrolledenterprises,thenListedCompanyand/oritscontrolledenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.4.Ifourbusinessandthebusinessofthechannelsand | July12,2018 | Long-term |
enterprisescontrolledbyuscompeteswithbusinessoftheListedCompanyand/oritscontrolledenterprises,thenweandthechannelsandenterprisescontrolledbyuswillceaseengaginginanybusinesssimilarwithoridenticalwiththeprincipalbusinessoftheListedCompanyand/oritscontrolledenterprisestoavoidthehorizontalcompetitionbystoppingconductoftherelevantcompetitivebusiness,includingtherelevantcompetitivebusinessinthatofthelistedcompanyortransferringtherelevantcompetitivebusinesstoanyunrelatedthirdparty.
5.Weagreetobearandbeliableforalllosses,damageandcostscausedtotheListedCompanyand/oritscontrolledenterprisesduetoourbreachoftheaforesaidcommitments.”
enterprisescontrolledbyuscompeteswithbusinessoftheListedCompanyand/oritscontrolledenterprises,thenweandthechannelsandenterprisescontrolledbyuswillceaseengaginginanybusinesssimilarwithoridenticalwiththeprincipalbusinessoftheListedCompanyand/oritscontrolledenterprisestoavoidthehorizontalcompetitionbystoppingconductoftherelevantcompetitivebusiness,includingtherelevantcompetitivebusinessinthatofthelistedcompanyortransferringtherelevantcompetitivebusinesstoanyunrelatedthirdparty.5.Weagreetobearandbeliableforalllosses,damageandcostscausedtotheListedCompanyand/oritscontrolledenterprisesduetoourbreachoftheaforesaidcommitments.” | ||||||
CommitmentsmadeatthetimeofIPOorre-financing | HunanBroadcastingSystem;MangoMediaCo.,Ltd. | CommitmentsonAvoidingHorizontalCompetition,Related-partyTransactionsandFundUse | Inordertoreduceandregulatetherelated-partytransactionsandsafeguardthelegalrightsandinterestsofHappigoandminorityshareholders,HunanBroadcastingSystemandMangoMediahaveissuedtheLetterofCommitmentsonRegulatingRelated-partyTransactionswiththecontentsasfollows:weandthechannelsandotherpublicinstitutionsoreconomicorganizationscontrolledbyuswilltakemeasurestoavoidconductingtherelaterelated-partydpartytransactionswiththeListedCompanyanditscontrolledenterprisesasfaraspossible;regardingtherelated-partytransactionsthatcannotbeavoidedoraredefinitelynecessary(includingbutnotlimitedtoproducttransactions,mutualofferofservices/laborandetc.),weundertakethatwewillurgethechannelsandotherpublicinstitutionsoreconomicorganizationscontrolledbyustofollowtheprinciplesofmarketfairness,justiceandopenness,legallysignagreementsandperformthelegalproceduresinaccordancewiththeprovisionsonthedecision-makingandabstentionofrelated-partytransactionsoftherelevantlawsandregulations,normativedocumentsandtheListedCompanytoguaranteethefairnessandcomplianceoftherelated-partytransactions,willnotharmthelegitimaterightsandinterestsofshareholdersoftheListedCompanyanditscontrolledsubsidiariesaswellasshareholdersoftheListedCompanythroughrelated-partytransactions,andwillpromptlydisclosetheinformationasrequiredbytherelevantlawsandregulationsandnormativedocuments;WeandthechannelsandotherpublicinstitutionsoreconomicorganizationscontrolledbyuswilleliminateanyillegaluseofassetsandfundsoftheListedCompany.Ifaforesaidcommitmentsarebreached,wearewillingtoassumealllegalresponsibilitiesarisingtherefrom. | July12,2018 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | MangoMediaCo.,Ltd. | CommitmentsonReducingShareholdings | MangoMediaCo.,Ltd.,thecontrollingshareholderoftheCompany,makesthefollowingcommitmentswithrespecttotheintentiontoreduceshareholdings:(1)IfweintendtoreducethesharesoftheCompanyheldbyusaftertheexpiryofthelock-upperiod,wewilllegallydothesame,andmakeapublicannouncementwithin3tradingdayspriortoreductionthroughtheCompany.ThetotalnumberofsharesoftheCompanyreducedbyuswithin2yearsaftertheexpiryofthelock-upperiodshallnotexceed5%oftotalsharesheldbyusatthetimeofIPO,andthepriceatwhichsharesarereducedshallnotbelessthan100%ofthepriceofIPO.Ifsharesarereduced2yearsaftertheexpiryofthelock-upperiod,thepriceatwhichsharesarereducedthroughthecallauctiontradingsystemofsecuritiesexchangeshallnotbelessthantheclosingpriceofsharesinthetradingdayimmediatelyprecedingthesharereductionannouncementday.(2)Thereductionperiodwillbe6monthsafterthepublicannouncementofthereductionplan,andifwecontinuetoreduceourshareholdingsaftertheexpiryofthereductionperiod,wewillmakethepublicannouncementanewinaccordancewiththeaforesaidarrangements. | January21,2015 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | HongyiInvestmentIndustryPhaseIFund(Tianjin)(L.P.);MianyangScienceandTechnologyIndustryInvestmentFund(L.P.);Tianjin | CommitmentsonReducingShareholdings | HongyiInvestmentIndustryPhaseIFund(Tianjin)(L.P.)(“HongyiInvestment”),MianyangScienceandTechnologyIndustryInvestmentFund(L.P.)(“MianyangFund”)andTianjinHongshanCapitalInvestmentFundCenter(L.P.)(“HongshanCapital”)asotherexistingshareholdersoftheCompanymakethefollowingcommitmentswithrespecttotheintentiontoreduceshareholdings:(1)Wewillnottransferorentrustotherswithmanagementofanypre-IPOsharesoftheIssuerheld | January21,2015 | January21,2018 | MianyangFundandHongshanCapitaldisclosedonNovember19,2016andHongyiInvestmentdisclosedonDecember10,2016theAnnouncement |
HongshanCapitalInvestmentFundCenter(L.P.)
HongshanCapitalInvestmentFundCenter(L.P.) | byus,norproposetherepurchaseofsuchsharesbytheCompanywithin12monthsfromthelistingdateoftheIssuer.(2)IfweintendtoreduceourshareholdingsintheCompanyaftertheexpiryofthelock-upperiodofsharesheldbyusintheCompany,wewilllegallydothesame,andmakeapublicannouncementwithin3tradingdayspriortoreductionthroughtheCompany.TheshareholdingsofHongyiInvestment,MianyangFund,HongshanCapitalwereduceinaggregatewithin2yearsaftertheexpiryofthelock-upperiodwillequaltotheissuer’ssharesheldintotalbyusandthereductionpricewillnotlowerthan80%oftheIPOpriceoftheCompany.Thereductionperiodwillbe6monthsafterthepublicannouncementofthereductionplan,andifwecontinuetoreduceourshareholdingsaftertheexpiryofthereductionperiod,wewillmakethepublicannouncementanewinaccordancewiththeaforesaidarrangements.DuringtheperiodfromthelistingoftheCompany’ssharesuntilreductionofshareholdings,iftheCompanyhaspaiddividends,givenbonusshares,capitalizedcapitalreserve,issuednewsharesorhadotherex-rightandex-dividendmatters,thefloorreductionpriceandthenumberofreducedshareswillbeadjustedaccordingly.IftheCompany’sshareholdersfailtofulfillthesecommitments,theproceedsfromthereductionofshareholdingsintheCompanywillbelongtothelistedCompany. | onPromptofShareholdingsReductionPlanforShareholdersHolding5%orMoreofSharesPriortoIPOthroughtheCompany,andasoftheendof2017,allofthemhavecompletedreductionoftheirshareholdings. | ||||
CommitmentsmadeatthetimeofIPOorre-financing | MangoExcellentMediaCo.,Ltd. | CommitmentsonDistributingDividends | Wewillimprovetheprofitdistributionsystem,particularlythecashdividendpolicy.TheCompanyimprovedtheArticlesofAssociations(Draft)atthe1stextraordinarygeneralmeetingofshareholdersin2014,stipulatingtheCompany’sprofitdistributionpolicy,theproceduresfordecision-makingandimplementationoftheprofitdistributionpolicy,preparationandadjustmentmechanismoftheprofitdistributionpolicy,andtheplanforshareholders’dividendreturnsinordertoenhancetheprotectionoverminorityshareholders.TheArticlesofAssociations(Draft)furtherdefinestheCompany’sprofitdistribution,especiallythespecificconditions,percentages,andformsofthecashdividenddistributionaswellastheconditionsofthebonussharedistribution,andclarifiesthatthecashdividendsaresuperiortobonusshares;andtheCompanypreparedthePlanonDividendReturnsfortheComingThreeYearsofHappigoInc.tofurtherimplementtheprofitdistributionsystem. | January21,2015 | Long-term | Ongoing |
CommitmentsmadeatthetimeofIPOorre-financing | HunanBroadcastingSystem;MangoMediaCo.,Ltd. | CommitmentsonAvoidingHorizontalCompetition,Related-partyTransactionsandFundUse | (I)CommitmentsonAvoidingHorizontalCompetitionInordertoavoidhorizontalcompetitionandprotecttheinterestsoftheCompanyandothershareholders,HunanBroadcastingSystemastheactualcontrolleroftheCompanyandMangoMediaasthecontrollingshareholderoftheCompanyhaverespectivelyissuedtheirownLetterofCommitmentonAvoidingHorizontalCompetition.1.MangoMediaasthecontrollingshareholderoftheCompanyhasissueditsLetterofCommitmentonAvoidingHorizontalCompetition.(1)MangoMediaanditsothersubordinateenterprisesotherthantheIssuerarenotengagedinanybusinessoractivityinanyformthatcompetesorwouldcompete,directlyorindirectly,withthebusinessoftheIssuerand/oritssubordinateenterprises.(2)MangoMediawill,andprocurethatanyenterprisescontrolledbyMangoMediawill,adopteffectivemeasurestoavoid:(A)engaginginanybusinessoractivitiesdirectlyorindirectlyinanyformthatcompetesorwouldcompete,directlyorindirectly,withthebusinessoftheIssuerand/oritssubordinateenterprises,orholdinganyinterestsorbenefitsinsuchbusiness;(B)supportinganypersonsotherthantheIssuerand/oritssubordinateenterprisesinconductinganybusinessoractivitieswhichcompeteorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheIssuerand/oritssubordinateenterprises.(3)IfMangoMediaanditssubordinateenterpriseshaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitythatwouldcompetewiththebusinessconductedbytheIssuerand/oritssubordinateenterprises,thentheIssuerand/oritssubordinateenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.(4)MangoMedia,astheshareholderoftheIssuer,willnotengageinanybusinessoractivitythat | January21,2015 | Long-term | Ongoing |
damagesorwoulddamagetheinterestsoftheIssuerand/oritssubordinateenterprisesbyutilizingthestatusoftheshareholder,therightstowhichtheshareholderisentitledandtheinformationobtainedinaccordancewiththerelevantlaws,regulationsandtheArticlesofAssociation,includingbutnotlimitedtothetradesecretsoftheIssuerand/oritssubordinateenterprises.MangoMediaagreestobearandbeliableforalllosses,damageandcostscausedtotheIssuerand/oritssubordinateenterprisesduetobreachoftheaforementionedcommitments.
2.Commitmentsonavoidinghorizontalcompetitionandconstraintmeasuresoftheactualcontroller
(1)LetterofOverallCommitmentsissuedbyHunanBroadcastingSystemOnMarch29,2012,HunanBroadcastingSystem,astheactualcontrolleroftheCompany,issuedtheLetterofCommitmentsonAvoidingHorizontalCompetition,undertakingthat:①HunanBroadcastingSystemanditsothersubordinateenterprisesotherthantheIssuerarenotengagedinanybusinessoractivityinanyformthatcompetesorwouldcompetewiththebusinessoftheIssuerand/oritssubordinateenterprisesdirectlyorindirectly.②HunanBroadcastingSystemwill,andprocurethatanyenterprisescontrolledbyHunanBroadcastingSystemwill,adopteffectivemeasurestoavoid:(A)engaginginanybusinessoractivitiesdirectlyorindirectlyinanyformthatcompetesorwouldcompetewiththebusinessoftheIssuerand/oritssubordinateenterprises,orholdinganyinterestsorbenefitsinsuchbusiness;(B)supportinganypersonsotherthantheIssuerand/oritssubordinateenterprisesinconductinganybusinessoractivitieswhichcompeteorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheIssuerand/oritssubordinateenterprises.③IfHunanBroadcastingSystemanditssubordinateenterpriseshaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitywhichwouldcompetewiththebusinessconductedbytheIssuerand/oritssubordinateenterprises,thentheIssuerand/oritssubordinateenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.HunanBroadcastingSystemagreestobearandbeliableforalllosses,damageandcostscausedtotheIssueranditssubordinateenterprisesduetobreachoftheaforementionedcommitments.(II)LetterofCommitmentonAvoidingFundUseThecontrollingshareholderandtheactualcontrolleroftheCompanyundertakethat:theywillstrictlycomplywiththeprovisionsofthelaws,regulations,normativedocumentsandtheCompany’srelevantrulesandsystems,notappropriateorusetheCompany’sassetsorresourcesinanyform,nordoanythingdirectlyorindirectlywhichharmsorwouldharmtheinterestsoftheCompanyandothershareholders.IftherightsandinterestsoftheCompanyorothershareholdersareharmedduetoabreachoftheaforementionedcommitmentsandundertakings,thecontrollingshareholderandtheactualcontrollerwillbeliableforcompensationinaccordancewiththelaw.
damagesorwoulddamagetheinterestsoftheIssuerand/oritssubordinateenterprisesbyutilizingthestatusoftheshareholder,therightstowhichtheshareholderisentitledandtheinformationobtainedinaccordancewiththerelevantlaws,regulationsandtheArticlesofAssociation,includingbutnotlimitedtothetradesecretsoftheIssuerand/oritssubordinateenterprises.MangoMediaagreestobearandbeliableforalllosses,damageandcostscausedtotheIssuerand/oritssubordinateenterprisesduetobreachoftheaforementionedcommitments.2.Commitmentsonavoidinghorizontalcompetitionandconstraintmeasuresoftheactualcontroller(1)LetterofOverallCommitmentsissuedbyHunanBroadcastingSystemOnMarch29,2012,HunanBroadcastingSystem,astheactualcontrolleroftheCompany,issuedtheLetterofCommitmentsonAvoidingHorizontalCompetition,undertakingthat:①HunanBroadcastingSystemanditsothersubordinateenterprisesotherthantheIssuerarenotengagedinanybusinessoractivityinanyformthatcompetesorwouldcompetewiththebusinessoftheIssuerand/oritssubordinateenterprisesdirectlyorindirectly.②HunanBroadcastingSystemwill,andprocurethatanyenterprisescontrolledbyHunanBroadcastingSystemwill,adopteffectivemeasurestoavoid:(A)engaginginanybusinessoractivitiesdirectlyorindirectlyinanyformthatcompetesorwouldcompetewiththebusinessoftheIssuerand/oritssubordinateenterprises,orholdinganyinterestsorbenefitsinsuchbusiness;(B)supportinganypersonsotherthantheIssuerand/oritssubordinateenterprisesinconductinganybusinessoractivitieswhichcompeteorwouldcompetewiththebusinesscurrentlyconductedorpresentlyproposedtobeconductedbytheIssuerand/oritssubordinateenterprises.③IfHunanBroadcastingSystemanditssubordinateenterpriseshaveanybusinessopportunityofcarryingout,participatinginorholdingsharesinanybusinessoractivitywhichwouldcompetewiththebusinessconductedbytheIssuerand/oritssubordinateenterprises,thentheIssuerand/oritssubordinateenterprisesshallhavepreferredrightswithrespecttosuchbusinessopportunity.HunanBroadcastingSystemagreestobearandbeliableforalllosses,damageandcostscausedtotheIssueranditssubordinateenterprisesduetobreachoftheaforementionedcommitments.(II)LetterofCommitmentonAvoidingFundUseThecontrollingshareholderandtheactualcontrolleroftheCompanyundertakethat:theywillstrictlycomplywiththeprovisionsofthelaws,regulations,normativedocumentsandtheCompany’srelevantrulesandsystems,notappropriateorusetheCompany’sassetsorresourcesinanyform,nordoanythingdirectlyorindirectlywhichharmsorwouldharmtheinterestsoftheCompanyandothershareholders.IftherightsandinterestsoftheCompanyorothershareholdersareharmedduetoabreachoftheaforementionedcommitmentsandundertakings,thecontrollingshareholderandtheactualcontrollerwillbeliableforcompensationinaccordancewiththelaw. | ||||||
OtherCommitments | MangoMediaCo.,Ltd. | CommitmentsonnotReducingShareholdings | Basedonourfirmbeliefinthecontinuoussteadydevelopmentandfullrecognitionofthelong-terminvestmentvalueoftheListedCompany,weundertakenottosellanysharesheldbyusintheListedCompany,includingtheadditionalsharesthatwemayreceiveduetoanydistributionofbonusshares,capitalizationofcapitalreserve,shareallotmentorotherwise,within12monthsfromAugust28,2023. | August28,2023 | August27,2024 | Fulfilled |
Whetherthecovenantshavebeenfulfilledontime | Yes |
2.IftheCompanyhasmadeanyprofitforecastonitsassetsorprojectandthereportingperiodfallswithintheperiodofsuchprofitforecast,explanationaboutwhethertheforecastprofithasbeenachievedandtherelatedreasons?Applicable□N/A
Underlying
assetorproject
Underlyingassetorproject | Beginningtimeofforecast | Endtimeofforecast | Forecastresultofthecurrentperiod(RMB0’000) | Actualresultofthecurrentperiod(RMB0’000) | Reasonoffailuretoachievetheforecastprofit(ifapplicable) | Disclosuredateoftheoriginalforecast | Disclosureindex(ifany) |
GoldenEagleCartoon | January1,2023 | December31,2025 | 5,414.25 | 5,546.2 | N/A | July26,2023 | AnnouncementofAcquisitionof100%SharesofHunanGoldenEagleCartoonMediaCo.,Ltd.byCashandRelated-partyTransaction(AnnouncementNo.:2023-046)disclosedonwww.cninfo.com.cnonJuly26,2023 |
CommitmentsmadebytheshareholdersandcounterpartiesoftheCompanywithrespecttotheannualoperatingresultsoftheCompanyorrelatedassets:
?Applicable□N/ASeetheAnnouncementofAcquisitionof100%SharesofHunanGoldenEagleCartoonMediaCo.,Ltd.byCashandRelated-partyTransaction(AnnouncementNo.2023-046)disclosedonwww.cninfo.com.cnonJuly26,2023.Fulfillmentofthecommitmentonoperatingresultsandeffectontheassessmentofimpairmentlossongoodwill:
GoldenEagleCartoonhasfulfilledthecommitmentonoperatingresultsfor2024.
II.OccupationbytheControllingShareholdersandtheirAffiliatesoftheFundsoftheCompanyforNon-OperatingPurpose
□Applicable?N/AOurcontrollingshareholdersandtheiraffiliateshavenotoccupiedourfundsfornon-operatingpurposeduringthereportingperiod.
III.ExternalGuaranteesinViolationofRegulations□Applicable?N/ATheCompanyhasnoexternalguaranteesinviolationofregulationsduringthereportingperiod.
IV.ExplanationsfromtheBoardofDirectorsforthe“ModifiedAuditor’sReport”IssuedMostRecently
□Applicable?N/A
V.ExplanationsfromtheBoardofDirectors,theBoardofSupervisors,theIndependentDirectors(ifany)forthe“ModifiedAuditor’sReport”IssuedbytheEngagedAccountingFirmduringthereportingperiod
□Applicable?N/A
VI.ExplanationfromtheBoardofDirectorsforAccountingPoliciesandAccountingEstimateChangeandSignificantAccountingMistakeCorrection
□Applicable?N/A
VII.ExplanationaboutChangesintheScopeofConsolidationComparedwiththeFinancialReportforthePreviousYear
□Applicable?N/ADuringthereportingperiod,thescopeofconsolidationremainedunchanged.
VIII.EngagementandDismissaloftheAccountingFirmCurrentcertifiedpublicaccountants
Domesticcertifiedpublicaccountants
Domesticcertifiedpublicaccountants | Pan-ChinaCertifiedPublicAccountantsLLP |
Remunerationpaidtothedomesticcertifiedpublicaccountants(inRMB0’000) | 198 |
Auditperiodofthedomesticaccountingfirm | 9 |
Nameoftheengagedcertifiedpublicaccountants | ZHENGShengjunandZHOURong |
Auditperiodoftheengagedcertifiedpublicaccountants | 3yearsforZHENGShengjunand1yearforZHOURong |
Whetherthecertifiedpublicaccountantischanged
□Yes?NoDescriptionofengagingcertifiedpublicaccountants,financialadvisor,orsponsorforinternalcontrol?Applicable□N/AWeengagedPan-ChinaCertifiedPublicAccountantsLLPasauditorofinternalcontrols,andpaidanauditfeeforinternalcontrolsofRMB400,000intotalthisyear.IX.DelistingSubsequenttotheDisclosureoftheAnnualReport
□Applicable?N/AX.BankruptcyandReorganization
□Applicable?N/ATheCompanyhasnomatterswithrespecttobankruptcyandreorganizationduringthereportingperiod.
XI.MaterialLitigationorArbitration□Applicable?N/ATheCompanyinvolvesinnomateriallitigationorarbitrationduringtheyear.
XII.PenaltyandRectification
□Applicable?N/ATheCompanyhasnopenaltyandrectificationduringthereportingperiod.
XIII.IntegrityoftheCompanyanditsControllingShareholderandActualController
□Applicable?N/AXIV.SignificantRelated-partyTransactions
1.Related-partytransactionsrelatedtodailyoperations?Applicable□N/A
Related-party
Related-party | Related-partyrelationship | Type | Content | Pricingprinciple | Price | Amount(inRMB0’000) | Proportionofsimilartradingamount | Approvedtradingamount(inRMB0’000) | Exceedtheapprovedamountornot | Modeofsettlement | Availablemarketpriceofsimilartransactions | Disclosuredate | Disclosureindex |
GBSanditssubsidiaries | Undercommoncontrolofthesameactualcontroller | Purchaseofgoods/receiptofservices | Copyright,etc. | Marketpricing | 93,890.65 | 93,890.65 | 9.40% | 87,240 | Yes | Banktransferandnotes | 93,890.65 | April22,2024 | AnnouncementofEstimatedDailyRelated-partyTransactionsin2024disclosedonwww.cninfo.com.cn |
GBSanditssubsidiaries | Undercommoncontrolofthesameactualcontroller | Saleofgoods/renderingofservices | Advertisingrelease,etc. | Marketpricing | 74,789.11 | 74,789.11 | 5.31% | 97,425 | No | Banktransferandnotes | 74,789.11 | ||
YunhongCommunicationTechnology(Guangzhou)Co.,Ltd. | Underthesignificantinfluenceoftheactualcontroller | Purchaseofgoods/receiptofservices | Advertisingagency | Marketpricing | 14,927.55 | 14,927.55 | 1.49% | 15,000 | No | Banktransferandnotes | 14,927.55 | ||
YunhongCommunicationTechnology(Guangzhou)Co.,Ltd. | Underthesignificantinfluenceoftheactualcontroller | Saleofgoods/renderingofservices | Advertisingrelease | Marketpricing | 55,216.16 | 55,216.16 | 3.92% | 62,000 | No | Banktransferandnotes | 55,216.16 | ||
MIGUCultureTechnologyCo.,Ltd. | Sharingthekeyofficer | Purchaseofgoods/receiptofservices | Bandwidth,etc. | Marketpricing | 1,725.50 | 1,725.5 | 0.17% | 37,505 | No | Banktransfer | 1,725.50 | ||
MIGUCultureTechnologyCo.,Ltd. | Sharingthekeyofficer | Saleofgoods/renderingofservices | Operatorrevenue | Marketpricing | 230,286.41 | 230,286.41 | 16.36% | 268,003 | No | Banktransferandnotes | 230,286.41 | ||
Total | -- | -- | 470,835.38 | -- | 567,173 | -- | -- | -- | -- | -- | |||
Detailsofreturnofgoodsinlargesales | None | ||||||||||||
Actualperformanceduringthereportingperiod(ifany)intheeventthatthetotalamountofthedailyrelated-partytransactionstooccurinthecurrentperiodisexpectedbycategories | None | ||||||||||||
Reasonsforthelargedifferencebetweenthetradingpriceandthemarketreferenceprice(ifapplicable) | N/A |
2.Related-partytransactionsinvolvingacquisitionorsaleofassetsorequities
□Applicable?N/ATherehasbeennorelated-partytransactioninvolvingacquisitionorsaleofassetsorequitiesduringthereportingperiod.
3.Related-partytransactionsinvolvingjointexternalinvestment
□Applicable?N/ATherehasnorelated-partytransactionsinvolvingjointexternalinvestmentduringthereportingperiod.
4.Debtsowedbyandtorelatedparties?Applicable□N/A
Whethertherearenon-operatingcreditsanddebitswithrelatedparties□Yes?NoTherewerenonon-operatingcreditsanddebitswithrelatedpartiesduringthereportingperiod.
5.Dealingswithaffiliatedfinancialcompanies
□Applicable?N/ATherehasbeennodeposit,loan,facilityorotherfinancialbusinessbetweenusandanyofouraffiliatedfinancialcompanies.
6.DealingswithfinancialcompaniescontrolledbytheCompanyanditsaffiliates
□Applicable?N/ATherehasbeennodeposit,loan,facilityorotherfinancialbusinessbetweenanyofourcontrolledfinancialcompaniesandaffiliates.
7.Othermaterialrelated-partytransactions□Applicable?N/ATherehasbeennoothermaterialrelated-partytransactionduringthereportingperiod.
XV.SignificantContractsandPerformancesThereof
1.Trusteeship,contractingandleasing
(1)Trusteeship
□Applicable?N/ANosuchcaseduringthereportingperiod.
(2)Contracting□Applicable?N/ANosuchcaseduringthereportingperiod.
(3)Leases
□Applicable?N/ANosuchcaseduringthereportingperiod.
2.Significantguarantee
□Applicable?N/ANosuchcaseduringthereportingperiod.
3.Entrustedmanagementofcashassets
(1)Entrustedwealthmanagement
□Applicable?N/ANosuchcaseduringthereportingperiod.
(2)Entrustedloans□Applicable?N/ANosuchcaseduringthereportingperiod.
4.Othersignificantcontracts
□Applicable?N/ANosuchcaseduringthereportingperiod.
XVI.DescriptionofOtherSignificantMatters
□Applicable?N/AThere’snoothersignificantmatterneedingtobeexplainedforthereportingperiod.
XVII.DescriptionofSignificantMattersoftheCompany’sSubsidiaries
?Applicable?N/ADuringthereportingperiod,ourwhollyownedsubsidiaryHappySunshinemadeanadditionalcapitalcontributionofRMB414,236,000toourcontrolledsubsidiaryXiaomangE-commercebymeansofdebttoequityswap,andtransferredthesharesheldbyitinXiaomangE-commercetous,whichtransactionsweredisclosedbyusintheAnnouncementofAdditionalCapitalContributiontoOurControlledSubsidiarybyMeansofDebttoEquitySwapandRelatedTransactions(AnnouncementNo.2024-038)onwww.cninfo.com.cn.Asoftheendofthereportingperiod,theadditionalcapitalcontributionandsharetransferwerecompleted,andwenowhold67.62%sharesofXiaomangE-commerce.
SectionVIIShareChangesandInformationofShareholders
I.Sharechanges
1.Sharechanges
Unit:Shares
Beforethischange
Beforethischange | Increaseordecreasethistime(+,-) | Afterthischange | |||||||
Number | Proportion | Newshares | Bonusshares | Capitalizationofcapitalreserve | Others | Sub-total | Number | Proportion | |
I.Restrictedshare | 849,020,857 | 45.38% | 0 | 0 | 0 | 0 | 0 | 849,020,857 | 45.38% |
1.Shareholdingsbythestate | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
2.Shareholdingsbythestate-ownedlegalpersons | 849,019,732 | 45.38% | 0 | 0 | 0 | 0 | 0 | 849,019,732 | 45.38% |
3.Othershareholdingsbydomesticinvestors | 1,125 | 0.00% | 0 | 0 | 0 | 0 | 0 | 1,125 | 0.00% |
Incl.:shareholdingsbydomesticlegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
Shareholdingsbydomesticnaturalpersons | 1,125 | 0.00% | 0 | 0 | 0 | 0 | 0 | 1,125 | 0.00% |
4.Shareholdingsbyforeigninvestors | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
Incl.:shareholdingsbyoverseaslegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
Shareholdingsbyoverseasnaturalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
II.Unrestrictedshare | 1,021,699,958 | 54.62% | 0 | 0 | 0 | 0 | 0 | 1,021,699,958 | 54.62% |
1.RMBordinaryshare | 1,021,699,958 | 54.62% | 0 | 0 | 0 | 0 | 0 | 1,021,699,958 | 54.62% |
2.Domesticlistedforeignshare | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
3.Overseaslistedforeignshare | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
4.Others | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
III.Total | 1,870,720,815 | 100.00% | 0 | 0 | 0 | 0 | 0 | 1,870,720,815 | 100.00% |
Reasonsforsharechanges
□Applicable?N/AApprovalofsharechanges
□Applicable?N/ADescriptionofregistrationofsharechanges
□Applicable?N/AEffectofsharechangesonfinancialindicatorsinthemostrecentyearandthemostrecentperiod,suchasbasicearningspershare,dilutedearningspershare,netassetspershareattributabletotheCompany’sshareholdersofordinaryshares
□Applicable?N/AOtherinformationthattheCompanydeemedasnecessary,orsecurityregulatorsrequiretobedisclosed□Applicable?N/A
2.Restrictedsharechanges
□Applicable?N/A
II.Sharesissuingandlisting
1.Securitiesissuingduringthereportingperiod(excludingpreferredshares)
□Applicable?N/A
2.ExplanationforchangesintheCompany’stotalshares,shareholderstructure,andstructureofassetsandliabilities
□Applicable?N/A
3.Currentsharessubjecttoemployeeshareownershipplan
□Applicable?N/A
III.Shareholdersandactualcontrollers
1.DescriptionoftheNumberoftheCompany’sshareholdersandsharesheldbythem
Unit:Shares
Totalordinaryshareholdersasoftheendoftheperiod
Totalordinaryshareholdersasoftheendoftheperiod | 45,591 | Totalordinaryshareholdersasoftheendofthemonthpriortothedisclosuredateofannualreport | 41,019 | Totalpreferredshareholders(ifany)withrecoveredvotingrightsasoftheendoftheperiod(Note9) | 0 | Totalpreferredshareholders(ifany)withrecoveredvotingrightsasoftheendofthemonthpriortothedisclosuredateofannualreport(Note9) | 0 | Totalshareholders(ifany)holdingspecialvotingrightshares | 0 |
Informationofshareholdersholding5%ormoreofsharesortop10shareholders(excludingtheshareslentviarefinancing) | |||||||||
Nameofshareholders | Natureofshareholder | Shareholdingratio | Closingshareholdingquantity | Increaseordecrease | Numberofrestrictedsharesheld | Numberofunrestrictedsharesheld | Pledged,markedorfrozen | ||
Status | Quantity | ||||||||
MangoMediaCo.,Ltd. | State-ownedcorporation | 56.09% | 1,049,300,301 | 0 | 849,019,732 | 200,280,569 | N/A | 0 | |
ZhongyiCapitalHoldingGroupLimited | State-ownedcorporation | 7.01% | 131,188,792 | 0 | 0 | 131,188,792 | N/A | 0 | |
HunanCaixinJingguoEquityInvestmentPartnership | State-ownedcorporation | 5.01% | 93,647,857 | 0 | 0 | 93,647,857 | N/A | 0 |
(LP)
(LP) | ||||||||
HongKongSecuritiesClearingCompanyLimited | Foreigncorporation | 2.75% | 51,407,799 | -7,437,158 | 0 | 51,407,799 | N/A | 0 |
IndustrialandCommercialBankofChina–E-FundChiNextETF | Others | 0.91% | 17,064,823 | 7,983,947 | 0 | 17,064,823 | N/A | 0 |
NationalSocialSecurityFundPortfolio112 | Others | 0.90% | 16,885,463 | 16,885,463 | 0 | 16,885,463 | N/A | 0 |
IndustrialandCommercialBankofChina–HuataiPineBridgeShanghai-ShenzhenCSI300IndexETF | Others | 0.69% | 12,966,483 | 7,578,500 | 0 | 12,966,483 | N/A | 0 |
RUIInsurance–Self-ownedfunds | Others | 0.63% | 11,839,200 | 5,126,300 | 0 | 11,839,200 | N/A | 0 |
NationalSocialSecurityFundPortfolio604 | Others | 0.58% | 10,777,107 | 4,133,240 | 0 | 10,777,107 | N/A | 0 |
E-Fund–ChinaLifeInsurance–ParticipatingInsurance–E-Fund–ChinaLifeInsuranceGrowthStockPortfoliounderSingleAssetManagementPlan(availableforsale) | Others | 0.49% | 9,180,501 | 9,180,501 | 0 | 9,180,501 | N/A | 0 |
Strategicinvestorsorgeneralcorporationsbecomingtop10shareholdersasaresultofrightsissue(ifany) | None | |||||||
Related-partyrelationshiporconcertedactionrelationshipamongtheaforementionedshareholders | Thereisnorelated-partyrelationshiporconcertedactionrelationshipbetweenMangoMediaCo.,Ltd.,ourcontrollingshareholder,andothertop10shareholders;wearenotawarewhetherornotthereisarelated-partyrelationshiporconcertedactionrelationshipamongothertop10shareholders. | |||||||
Delegationorwaiverofvotingrightsorownershipofvotingrightsbyortotheshareholderslistedabove | None | |||||||
Specialexplanationaboutanydedicatedaccountforrepurchaseopenedbyanytop10shareholder(ifany) | None | |||||||
Shareholdingsoftop10unrestrictedshareholders(excludingtheshareslentviarefinancingandlockedsharesheldbyexecutives) | ||||||||
Nameofshareholders | Numberofunrestrictedsharesheldattheendofthereportingperiod | Type | ||||||
Type | Number | |||||||
MangoMediaCo.,Ltd. | 200,280,569 | RMBordinaryshares | 200,280,569 | |||||
ZhongyiCapitalHoldingGroupLimited | 131,188,792 | RMBordinaryshares | 131,188,792 | |||||
HunanCaixinJingguoEquityInvestmentPartnership(LP) | 93,647,857 | RMBordinaryshares | 93,647,857 | |||||
HongKongSecuritiesClearingCompanyLimited | 51,407,799 | RMBordinaryshares | 51,407,799 | |||||
IndustrialandCommercialBankofChina–E-FundChiNextETF | 17,064,823 | RMBordinaryshares | 17,064,823 | |||||
NationalSocialSecurityFundPortfolio112 | 16,885,463 | RMBordinaryshares | 16,885,463 | |||||
IndustrialandCommercialBankofChina–HuataiPineBridgeShanghai-ShenzhenCSI300IndexETF | 12,966,483 | RMBordinaryshares | 12,966,483 |
RUIInsurance–Self-ownedfunds
RUIInsurance–Self-ownedfunds | 11,839,200 | RMBordinaryshares | 11,839,200 |
NationalSocialSecurityFundPortfolio604 | 10,777,107 | RMBordinaryshares | 10,777,107 |
E-Fund–ChinaLifeInsurance–ParticipatingInsurance–E-Fund–ChinaLifeInsuranceGrowthStockPortfoliounderSingleAssetManagementPlan(availableforsale) | 9,180,501 | RMBordinaryshares | 9,180,501 |
Explanationforrelated-partyrelationshiporconcertedactionsbetweentop10unrestrictedoutstandingshareholders,andbetweentop10unrestrictedoutstandingshareholdersandtop10shareholders | Thereisnorelated-partyrelationshiporconcertedactionrelationshipbetweenMangoMediaCo.,Ltd.,ourcontrollingshareholder,andothertop10unrestrictedoutstandingshareholders;wearenotawarewhetherornotthereisarelated-partyrelationshiporconcertedactionrelationshipamongtop10unrestrictedoutstandingshareholdersandbetweentop10unrestrictedoutstandingshareholdersandtop10shareholders. | ||
Explanationforsecuritiesmargintradingconductedbyshareholders(ifany) | None |
Sharelendingviarefinancingbyholdersof5%ormoreoftheshares,top10shareholdersandtop10unrestrictedshareholders?Applicable□N/A
Unit:Shares
Sharelendingviarefinancingbyholdersof5%ormoreoftheshares,top10shareholdersandtop10unrestrictedshareholders | ||||||||
Fullnameofshareholder | Numberofsharesheldinordinaryaccountandmargintradingaccountatthebeginningofthecurrentperiod | Numberofoutstandingshareslentviarefinancingatthebeginningofthecurrentperiod | Numbereofsharesheldinordinaryaccountandmargintradingaccountattheendofthecurrentperiod | Numberofoutstandingshareslentviarefinancingattheendofthecurrentperiod | ||||
Totalnumber | %oftotalsharecapital | Totalnumber | %oftotalsharecapital | Totalnumber | %oftotalsharecapital | Totalnumber | %oftotalsharecapital | |
IndustrialandCommercialBankofChina–E-FundChiNextETF | 9,080,876 | 0.49% | 140,000 | 0.01% | 17,064,823 | 0.91% | 0 | 0.00% |
IndustrialandCommercialBankofChina–HuataiPineBridgeShanghai-ShenzhenCSI300IndexETF | 5,387,983 | 0.29% | 55,100 | 0.00% | 12,966,483 | 0.69% | 0 | 0.00% |
Changesintop10shareholdersandtop10unrestrictedshareholderscomparedtothepriorperiodduetolendingorreturnofsharesviarefinancing□Applicable?N/AWhethertheCompanyhasmadearrangementforvotingrightdifferences?□Applicable?N/AWhethertheCompany’stop10ordinaryshareholdersandtop10unrestrictedordinaryshareholdershaveengagedinanagreedrepurchasetransactionduringthereportingperiod?
□Yes?NoTheCompany’stop10ordinaryshareholdersandtop10unrestrictedordinaryshareholdershavenoagreedrepurchasetransactionduringthereportingperiod.
2.ControllingshareholderoftheCompany
Natureofthecontrollingshareholder:Localstate-ownedholdingcompanyTypeofthecontrollingshareholderLegalperson
Controllingshareholder | Legalrepresentative/responsibleperson | Dateofincorporation | Organizationcode | Principalactivities |
MangoMediaCo.,Ltd.
MangoMediaCo.,Ltd. | GONGZhengwen | July10,2007 | 914300006707880875 | Planning,productionandoperationofradioandtelevisionprograms;investmentsinculture,sports,entertainment,media,technology,Internetandotherindustriesbyself-ownedfunds(excludingnationalfinancialsupervisionandfinancialcreditbusinessessuchasdepositabsorption,fundcollection,entrustedloans,notes,andloansissuance);advertisingplanning,productionandoperation;multimediatechnologydevelopmentandoperation.(Projectsrequiredforlegalapprovalshallbeoperatedonthepremiseofbeingapprovedbyrelevantauthorities) |
Sharesheldinotherdomesticorforeignlistedcompaniescontrolledorinvestedbythecontrollingshareholderduringthereportingperiod | Hold16.66%ofthesharesofHunanTV&BroadcastIntermediaryCo.,Ltd. |
Changeofthecontrollingshareholderduringthereportingperiod
□Applicable?N/ATherewasnochangeinourcontrollingshareholderduringthereportingperiod.
3.Actualcontrolleranditsacting-in-concertpartiesoftheCompany
Natureoftheactualcontroller:LocalstatecapitalmanagementinstitutionTypeofthecontrollingshareholder:Legalperson
Actualcontroller | Legalrepresentative/responsibleperson | Dateofincorporation | Organizationcode | Principalactivities |
HunanState-ownedCulturalAssetsSupervisionandAdministrationCommission | - | May27,2015 | - | Performtheresponsibilitiesofaprovincialstate-ownedculturalenterpriseasacontributor |
Equityofotherdomesticandoversealistedcompaniescontrolledbytheactualcontrollerduringthereportingperiod | None |
Changeoftheactualcontrollerduringthereportingperiod
□Applicable?N/A
TherewasnochangeintheactualcontrolleroftheCompanyduringthereportingperiod.BlockdiagramfortheownershipandcontrollingrelationshipbetweentheCompanyandtheactualcontroller
TheCompanyiscontrolledbytheactualcontrollerthroughtrustfundsorotherassetmanagementmethods
□Applicable?N/A
4.TheCompany’scontrollingshareholderortop1shareholderanditsacting-in-concertpartiespledgedmorethan80%intotaloftheCompany’ssharesheldbythem
□Applicable?N/A
5.Otherinstitutionalshareholdersowningover10%ofshares
□Applicable?N/A
6.Restrictionsonshareholdingreductionofthecontrollingshareholder,actualcontroller,restructuringparties,andothercommitmentsubjects
□Applicable?N/A
IV.Specificimplementationofsharerepurchasesduringthereportingperiod
Implementationprogressofsharerepurchase
□Applicable?N/AProgressofreducingrepurchasedsharesbymeansofcentralizedauctiontrading
□Applicable?N/A
HunanState-ownedCulturalAssetsSupervisionand
AdministrationCommission
HunanState-ownedCulturalAssetsSupervisionand
AdministrationCommissionGoldenEagleBroadcastingSystemCo.,Ltd.
GoldenEagleBroadcastingSystemCo.,Ltd.
MangoMediaCo.,Ltd.
MangoMediaCo.,Ltd.100%shares
100%shares100%shares
100%shares
56.09%shares
56.09%sharesMangoExcellentMediaCo.,Ltd.
SectionVIIIPreferenceShares
□Applicable?N/ATheCompanyhasnopreferredsharesduringthereportingperiod.
SectionIXBonds
□Applicable?N/A
SectionXFinancialReportI.Auditor’sReport
Auditopinion
Auditopinion | UnmodifiedOpinion |
Signingdateofauditreport | April24,2025 |
Auditor | Pan-ChinaCertifiedPublicAccountantsLLP |
Documentnumberoftheauditor’sreport | TianJianShen[2025]No.2-331 |
Nameofcertifiedpublicaccountants | ZHENGShengjunandZHOURong |
Auditor’sReportToallshareholdersofMangoExcellentMediaCo.,Ltd.:
I.AuditopinionWehaveauditedthefinancialstatementsofMangoExcellentMediaCo.,Ltd.(“MangoExcellentMedia”),whichcomprisetheconsolidatedandtheparentcompany’sbalancesheetsasatDecember31,2024,andtheconsolidatedandtheparentcompany’sincomestatements,theconsolidatedandtheparentcompany’sstatementsofcashflowandtheconsolidatedandtheparentcompany’sstatementsofchangesinowners’equityfortheyearthenended,andthenotestothefinancialstatements.
Inouropinion,theaccompanyingfinancialstatementsarepreparedinallmaterialrespectsinaccordancewithAccountingStandardsforBusinessEnterprisesandfairlypresenttheconsolidatedandtheparentcompany’sfinancialpositionasofDecember31,2024,andtheconsolidatedandtheparentcompany’soperatingresultsandcashflowsfortheyearthenended.II.BasisforOpinionWeconductedourauditinaccordancewithChinaStandardsonAuditing.Ourresponsibilitiesunderthosestandardsarefurtherdescribedinthe“Auditor’sResponsibilitiesfortheAuditoftheFinancialStatements”sectionofourreport.WeareindependentofMangoExcellentMediainaccordancewiththeCodeofEthicsforChineseInstituteofCertifiedPublicAccountants(“theCode”),andwehavefulfilledourotherethicalresponsibilitiesinaccordancewiththeCode.Webelievethattheauditevidencewehaveobtainedissufficientandappropriatetoprovideabasisforouropinion.
III.KeyAuditMatters
Keyauditmattersarethosemattersthat,inourprofessionaljudgment,areofmostsignificanceinourauditofthefinancialstatementsforthecurrentperiod.Thesematterswereaddressedinthecontextofourauditofthefinancialstatementsasawhole,andinformingouropinionthereon,andwedonotexpressaseparateopiniononthesematters.
(I)Revenuerecognition
1.Descriptions
DetailsofrelevantinformationaredisclosedinNoteIII(XXIII),V(II)1andXIVtothefinancialstatements.
TheoperatingrevenueofMangoExcellentMediaismainlyfromnewmediaplatformoperation,newmediainteractiveentertainmentcontentproductionandmediaretail,etc.In2024,theoperatingrevenueofMangoExcellentMediaamountedtoRMB14,079,689,600,ofwhichtheoperatingrevenuefromthesegmentsincludingnewmediaplatformoperationandnewmediainteractiveentertainmentcontentproductionamountedtoRMB11,441,130,900,accountingfor81.26%thereof.
AstheoperatingrevenueisoneofMangoExcellentMedia’sKPIs,theremaybeaninherentriskthatthemanagementofMangoExcellentMedia(“management”)mayrecognizetherevenueinappropriatelytoachievespecificobjectivesorexpectations.Meanwhile,revenuerecognitionalsoneedscomplexinformationsystemsandsignificantmanagementjudgment.Therefore,weidentifiedrevenuerecognitionasakeyauditmatter.
2.Auditresponse
Ourauditproceduresrelatedtorevenuerecognitionincludedthefollowing,amongothers:
(1)Understandthekeyinternalcontrolsrelatedtorevenuerecognition,evaluatethedesignofthosecontrols,determinewhethertheyareimplemented,andtesttheoperationaleffectivenessoftherelevantinternalcontrols;
(2)Testgeneralinformationsystemcontrolsandapplicationcontrolsrelatedtotherevenuerecognitionprocessbyvirtueoftheworkresultsofthein-houseinformationtechnologyexperts;
(3)Examinemajorsalescontracts,understandthemajortermsorconditionsthereof,andevaluatewhetherrevenuerecognitionmethodsareproper;
(4)Implementsubstantiveanalysisproceduresforoperatingrevenueandgrossmarginbymonth,product,customer,etc.,toidentifywhethertherearesignificantorunusualfluctuationsandtofindoutthecauses;
(5)Examinethesupportingdocuments,suchascontracts,licenses,settlements,receiptsandsign-offs,relatedtodifferentkindsofrevenuesonasamplebasis,andpayattentiontothebusinesscontentoftherelatedsalesandtheircommercialreasonableness;
(6)Inconjunctionwiththeaccountsreceivableconfirmationprocedures,sendconfirmationrequeststoverifythesalesrevenuesonasamplebasis;
(7)Conductthecut-offtesttoevaluatewhethertheoperatingrevenuesarerecognizedappropriately;
(8)Obtainarecordofsalesreturnsafterthebalancesheetdatetocheckifthereisanyinstancethatconditionsforrevenuerecognitionwerenotmetatthebalancesheetdate;and
(9)Checkwhetherinformationrelatingtooperatingrevenueisproperlypresentedanddisclosedinthefinancialstatements.
(II)Recognitionofdeferredtaxassets
1.DescriptionsDetailsofrelevantinformationaredisclosedinNoteIII(XXVII)andNoteV(I)18tothefinancialstatements.AsofDecember31,2024,MangoExcellentMediarecognizedRMB1,206,664,900ofdeferredtaxassetsintotal,mainlyarisingfromtemporarydifferencesbetweentheaccountingamortizationapproachforfilmandTVdramacopyrightandtheamortizationapproachsetforthintaxlaw.SincetherecognitionofdeferredtaxassetsinvolvescomplicatedcalculationofdifferencesbetweentheaccountingamortizationapproachforfilmandTVdramacopyrightandtheamortizationapproachsetforthintaxlaw,thejudgmentoftheavailabilityoftaxableincomeinfutureperiodsagainstwhichthedeductibletemporarydifferencescanbeutilizedinvolvesmaterialjudgmentofthemanagement,andtherecognitionofdeferredtaxassetshasasignificantonaccountingprofit,weidentifiedtherecognitionofdeferredtaxassetsasacriticalauditmatter.
2.AuditresponseOurauditproceduresrelatedtorecognitionofdeferredtaxassetsincludedthefollowing,amongothers:
(1)Understandandevaluatethemanagement’scalculationmethodsforthedifferencesbetweentheaccountingamortizationapproachforfilmandTVdramacopyrightandtheamortizationapproachsetforthintaxlaw,andreasonablenessofforecastandassumptionsinrespectoftaxableincomeavailableinfutureperiods;
(2)Reviewtheprocessofcalculationofdeferredtaxassets,andensuretheyareaccurateandcomplywiththerelevantprovisionsofthetaxlawandaccountingstandards;
(3)AnalyzeandassessthetemporarydifferencesrelatedtofilmandTVdramacopyright,andreviewthehistoricdata,assessthesustainabilityofforecastsandchangesintherelevanttaxlawsandregulations;and
(4)Checkwhetherinformationrelatingtodeferredtaxassetsisproperlypresentedanddisclosedinthefinancialstatements.
IV.OtherInformation
Themanagementisresponsibleforotherinformation.TheotherinformationcomprisestheinformationincludedintheAnnualReport,butdoesnotincludethefinancialstatementsandourauditor’sreportthereon.
Ouropiniononthefinancialstatementsdoesnotcovertheotherinformationandwedonotexpressanyformofassuranceconclusionthereon.
Inconnectionwithourauditofthefinancialstatements,ourresponsibilityistoreadtheotherinformationand,indoingso,considerwhethertheotherinformationismateriallyinconsistentwiththefinancialstatementsorourknowledgeobtainedintheauditorotherwiseappearstobemateriallymisstated.
If,basedontheworkwehaveperformed,weconcludethatthereisanymaterialmisstatementofotherinformation,wearerequiredtoreportthatfact.Wehavenothingtoreportinthisregard.
V.ResponsibilitiesoftheManagementandThoseChargedwithGovernancefortheFinancialStatements
ThemanagementofMangoExcellentMediaisresponsibleforthepreparationandfairpresentationofthefinancialstatementsinaccordancewithAccountingStandardsforBusinessEnterprises,anddesigning,implementing,andmaintaininginternalcontrolthatisnecessarytoenablethefinancialstatementsthatarefreefrommaterialmisstatement,whetherduetofraudorerror.
Inpreparingthefinancialstatements,themanagementisresponsibleforassessingMangoExcellentMedia’sabilitytocontinueasagoingconcern,disclosing,asapplicable,mattersrelatedtogoingconcernandusingthegoingconcernbasisofaccountingunlessthemanagementeitherintendstoliquidateMangoExcellentMediaortoceaseoperations,orhavenorealisticalternativebuttodoso.
ThosechargedwithgovernanceofMangoExcellentMedia(“thosechargedwithgovernance”)areresponsibleforoverseeingMangoExcellentMedia’sfinancialreportingprocess.
VI.Auditor’sResponsibilitiesfortheAuditoftheFinancialStatements
Ourobjectivesaretoobtainreasonableassuranceaboutwhetherthefinancialstatementsasawholearefreefrommaterialmisstatement,whetherduetofraudorerror,andtoissueanauditor’sreportthatincludesouropinionsolelytoyou.Reasonableassuranceisahighlevelofassurance,butisnotaguaranteethatanauditconductedinaccordancewithChinaStandardsonAuditingwillalwaysdetectamaterialmisstatementwhenitexists.Misstatementsmayarisefromfraudorerrorandareconsideredmaterialif,individuallyorintheaggregate,theycouldreasonablybeexpectedtoinfluencetheeconomicdecisionsofuserstakenonthebasisofthesefinancialstatements.
AspartofanauditinaccordancewithChinaStandardsonAuditing,weexerciseprofessionaljudgmentandmaintainprofessionalskepticismthroughouttheaudit.Wealso:
(I)Identifyandassesstherisksofmaterialmisstatementofthefinancialstatements,whetherduetofraudorerror,designandperformauditproceduresresponsivetothoserisks,andobtainauditevidencethatissufficientandappropriatetoprovideabasisforouropinion.Theriskofnotdetectingamaterialmisstatementresultingfromfraudishigherthanforoneresultingfromerror,asfraudmayinvolvecollusion,forgery,intentionalomissions,misrepresentations,ortheoverrideofinternalcontrol.
(II)Obtainanunderstandingofinternalcontrolrelevanttotheauditinordertodesignauditproceduresthatareappropriateinthecircumstances.
(III)Evaluatetheappropriatenessofaccountingpoliciesusedandthereasonablenessofaccountingestimatesandrelateddisclosuresmadebythemanagement.
(IV)Concludeontheappropriatenessofthemanagement’suseofthegoingconcernbasisofaccountingand,basedontheauditevidenceobtained,whetheramaterialuncertaintyexistsrelatedtoeventsorconditionsthatmaycastsignificantdoubtonMangoExcellentMedia’sabilitytocontinueasagoingconcern.Ifweconcludethatamaterialuncertaintyexists,wearerequiredtodrawattentioninourauditor’sreporttotherelateddisclosuresinthefinancialstatementsor,ifsuchdisclosuresareinadequate,tomodifyouropinion.Ourconclusionsarebasedontheauditevidenceobtaineduptothedateofourauditor’sreport.However,futureeventsorconditionsmaycausetheMangoExcellentMediatoceasetocontinueasagoingconcern.
(V)Evaluatetheoverallpresentation,structure,andcontentofthefinancialstatementsandwhetherthefinancialstatementsrepresenttheunderlyingtransactionsandeventsinamannerthatachievesfairpresentation;
(VI)ObtainsufficientandappropriateauditevidenceregardingthefinancialinformationoftheentitiesorbusinessactivitieswithintheMangoExcellentMediatoexpressanopiniononthefinancialstatements.Weareresponsibleforthedirection,supervision,andperformanceofthegroupaudit.Weremainsolelyresponsibleforourauditopinion.
Wecommunicatewiththosechargedwithgovernanceregarding,amongothermatters,theplannedscopeandtimingoftheauditandsignificantauditfindings,includinganysignificantdeficienciesininternalcontrolthatweidentifyduringouraudit.Wealsoprovidethosechargedwithgovernancewithastatementthatwehavecompliedwithrelevantethicalrequirementsregardingindependence,andcommunicatewiththemallrelationshipsandothermattersthatmayreasonablybethoughttobearonourindependence,andwhereapplicable,relatedsafeguards.
Fromthematterscommunicatedwiththosechargedwithgovernance,wedeterminethosemattersthatwereofmostsignificanceintheauditofthefinancialstatementsforthecurrentperiodandarethereforekeyauditmatters.Wedescribethesemattersinourauditreportunlesslawsorregulationsprecludepublicdisclosureofthematterorwhen,inextremelyrarecircumstances,wedeterminethatamattershouldnotbecommunicatedinourreportbecausetheadverseconsequencesofdoingsowouldreasonablybeexpectedtooutweighthepublicinterestbenefitsofsuchcommunication.
Pan-ChinaCertifiedPublicAccountantsLLPCertifiedPublicAccountant:ZHENGShengjun
(EngagementPartner)Hangzhou,ChinaCertifiedPublicAccountant:ZHOURong
April24,2025
II.FinancialStatementsStatementsinnotestothefinancialstatementsaredominatedinRMB.
1.Consolidatedbalancesheet
Preparedby:MangoExcellentMediaCo.,Ltd.
December31,2024
InRMB
Item
Item | December31,2024 | January1,2024 |
Currentassets: | ||
Cashandbankbalances | 3,900,720,328.83 | 11,882,208,257.60 |
Balanceswithclearingagencies | ||
Placementswithbanksandotherfinancialinstitutions | ||
Held-for-tradingfinancialassets | 1,606,842,142.43 | 1,052,000,000.00 |
Derivativefinancialassets | ||
Notesreceivable | 2,367,729.46 | 34,920,000.00 |
Accountsreceivable | 4,539,972,513.35 | 3,496,523,370.15 |
Receivablefinancing | 58,201,838.89 | 698,394,858.57 |
Prepayments | 1,796,466,172.90 | 1,016,664,374.18 |
Premiumreceivable | ||
Amountsreceivableunderreinsurancecontracts | ||
Reinsurer’sshareofinsurancecontractreserves | ||
Otherreceivables | 60,325,084.20 | 47,852,640.07 |
Incl.:Interestreceivable | ||
Dividendsreceivable | ||
Financialassetspurchasedunderresaleagreements | ||
Inventories | 1,331,578,160.36 | 1,717,435,689.33 |
Incl.:Dataresources |
Contractassets
Contractassets | 924,417,333.31 | 838,691,849.14 |
Held-for-saleassets | ||
Non-currentassetsduewithinoneyear | ||
Othercurrentassets | 3,651,306,615.16 | 130,178,232.12 |
Totalcurrentassets | 17,872,197,918.89 | 20,914,869,271.16 |
Non-currentassets: | ||
Loansandadvancestocustomers | ||
Debtinvestments | 3,845,940,324.39 | |
Otherdebtinvestments | ||
Long-termreceivables | ||
Long-termequityinvestments | ||
Otherinvestmentsinequityinstruments | ||
Othernon-currentfinancialassets | ||
Investmentproperties | 73,280,700.70 | 81,084,052.23 |
Fixedassets | 131,318,038.31 | 142,419,568.37 |
Constructioninprogress | ||
Bearerbiologicalassets | ||
Oilandgasassets | ||
Right-of-useassets | 236,851,480.00 | 228,587,413.61 |
Intangibleassets | 8,696,007,577.34 | 8,113,877,366.31 |
Incl.:Dataresources | ||
Developmentexpenditure | 372,694,416.28 | 241,848,656.69 |
Incl.:Dataresources | ||
Goodwill | ||
Long-termprepaidexpenses | 93,539,454.14 | 69,653,104.00 |
Deferredtaxassets | 1,206,664,871.37 | 1,628,790,218.38 |
Othernon-currentassets | 1,670,361.01 | 1,257,003.74 |
Totalnon-currentassets | 14,657,967,223.54 | 10,507,517,383.33 |
Totalassets | 32,530,165,142.43 | 31,422,386,654.49 |
Currentliabilities: | ||
Bankborrowings | 33,777,599.72 | 33,781,325.60 |
Loansfromthecentralbank | ||
Takingfrombanksandotherfinancialinstitutions | ||
Held-for-tradingfinancialliabilities | ||
Derivativefinancialliabilities | ||
Notespayable | 1,414,153,191.89 | 1,714,493,274.32 |
Accountspayable | 5,788,420,486.10 | 5,211,653,685.68 |
Receiptsinadvance | ||
Contractliabilities | 1,322,006,823.98 | 1,223,382,815.57 |
Financialassetssoldunderrepurchaseagreements |
Customerdepositsanddepositsfrombanksandotherfinancialinstitutions
Customerdepositsanddepositsfrombanksandotherfinancialinstitutions | ||
Fundsfromsecuritiestradingagency | ||
Fundsfromunderwritingsecuritiesagency | ||
Employeebenefitspayable | 792,664,666.22 | 1,133,198,261.73 |
Taxespayable | 193,086,445.58 | 271,158,208.58 |
Otherpayables | 117,343,017.55 | 118,868,606.40 |
Incl.:Interestpayable | ||
Dividendspayable | ||
Feesandcommissionspayable | ||
Amountspayableunderreinsurancecontracts | ||
Held-for-saleliabilities | ||
Non-currentliabilitiesduewithinoneyear | 78,041,417.61 | 63,380,220.77 |
Othercurrentliabilities | 63,345,153.49 | 90,565,321.21 |
Totalcurrentliabilities | 9,802,838,802.14 | 9,860,481,719.86 |
Non-currentliabilities: | ||
Insurancecontractreserves | ||
Long-termborrowings | ||
Bondspayable | ||
Incl.:Preferenceshares | ||
Perpetualbonds | ||
Leaseliabilities | 145,427,479.17 | 151,809,003.34 |
Long-termpayables | ||
Long-termemployeebenefitspayable | ||
Estimatedliabilities | 4,738,690.00 | 3,156,100.00 |
Deferredincome | 47,215,620.57 | 43,207,716.48 |
Deferredtaxliabilities | 99,176.77 | 94,340.19 |
Othernon-currentliabilities | ||
Totalnon-currentliabilities | 197,480,966.51 | 198,267,160.01 |
Totalliabilities | 10,000,319,768.65 | 10,058,748,879.87 |
Owner’sequity: | ||
Sharecapital | 1,870,720,815.00 | 1,870,720,815.00 |
Otherequityinstruments | ||
Incl.:Preferenceshares | ||
Perpetualbonds | ||
Capitalreserve | 8,780,302,817.71 | 8,811,414,997.63 |
Less:Treasuryshares | ||
Othercomprehensiveincome | 200,049.35 | 172,058.22 |
Specialreserve | ||
Surplusreserve | 378,855,897.82 | 179,622,015.26 |
Generalriskreserve
Generalriskreserve | ||
Undistributedprofit | 11,458,877,445.26 | 10,630,492,900.32 |
Totalequityattributabletoownersoftheparentcompany | 22,488,957,025.14 | 21,492,422,786.43 |
Minorityinterests | 40,888,348.64 | -128,785,011.81 |
Totalowners’equity | 22,529,845,373.78 | 21,363,637,774.62 |
Totalliabilitiesandowners’equity | 32,530,165,142.43 | 31,422,386,654.49 |
Legalrepresentative:CAIHuaijunCFO:ZHANGZhihongChiefaccountant:TAOJinyu
2.Balancesheetoftheparentcompany
InRMB
Item | December31,2024 | January1,2024 |
Currentassets: | ||
Cashandbankbalances | 121,287,338.43 | 282,978,984.89 |
Held-for-tradingfinancialassets | 303,673,972.63 | |
Derivativefinancialassets | ||
Notesreceivable | ||
Accountsreceivable | ||
Receivablefinancing | ||
Prepayments | 23,629.23 | 1,585,821.83 |
Otherreceivables | 198,649.90 | 80,009,604.19 |
Incl.:Interestreceivable | ||
Dividendsreceivable | ||
Inventories | ||
Incl.:Dataresources | ||
Contractassets | ||
Held-for-saleassets | ||
Non-currentassetsduewithinoneyear | ||
Othercurrentassets | 1,428,689,510.52 | 5,647,818.59 |
Totalcurrentassets | 1,853,873,100.71 | 370,222,229.50 |
Non-currentassets: | ||
Debtinvestments | 150,914,791.66 | |
Otherdebtinvestments | ||
Long-termreceivables | ||
Long-termequityinvestments | 12,178,569,314.30 | 12,173,055,024.52 |
Otherinvestmentsinequityinstruments | ||
Othernon-currentfinancialassets | ||
Investmentproperties | ||
Fixedassets | 130,478.36 | 228,497.46 |
Constructioninprogress | ||
Bearerbiologicalassets | ||
Oilandgasassets |
Right-of-useassets
Right-of-useassets | 3,567,611.55 | 5,351,417.43 |
Intangibleassets | 502,421.36 | 599,408.36 |
Incl.:Dataresources | ||
Developmentexpenditure | ||
Incl.:Dataresources | ||
Goodwill | ||
Long-termprepaidexpenses | 2,191,502.09 | 3,056,182.69 |
Deferredtaxassets | ||
Othernon-currentassets | ||
Totalnon-currentassets | 12,335,876,119.32 | 12,182,290,530.46 |
Totalassets | 14,189,749,220.03 | 12,552,512,759.96 |
Currentliabilities: | ||
Short-termborrowings | ||
Held-for-tradingfinancialliabilities | ||
Derivativefinancialliabilities | ||
Notespayable | ||
Accountspayable | ||
Receiptsinadvance | ||
Contractliabilities | ||
Employeebenefitspayable | 34,402,428.65 | 49,039,181.88 |
Taxespayable | 1,336,805.42 | 1,072,123.90 |
Otherpayables | 6,604,280.56 | 14,345,469.63 |
Incl.:Interestpayable | ||
Dividendspayable | ||
Held-for-saleliabilities | ||
Non-currentliabilitiesduewithinoneyear | 1,959,369.08 | 1,773,647.85 |
OthersCurrentliabilities | ||
Totalcurrentliabilities | 44,302,883.71 | 66,230,423.26 |
Non-currentliabilities: | ||
Long-termborrowings | ||
Bondspayable | ||
Incl.:Preferenceshares | ||
Perpetualbonds | ||
Leaseliabilities | 2,051,538.89 | 4,010,907.98 |
Long-termpayables | ||
Long-termemployeebenefitspayable | ||
Estimatedliabilities | ||
Deferredincome | ||
Deferredtaxliabilities | ||
Othernon-currentliabilities | ||
Totalnon-currentliabilities | 2,051,538.89 | 4,010,907.98 |
Totalliabilities | 46,354,422.60 | 70,241,331.24 |
Owner’sequity:
Owner’sequity: | ||
Sharecapital | 1,870,720,815.00 | 1,870,720,815.00 |
Otherequityinstruments | ||
Incl.:Preferenceshares | ||
Perpetualbonds | ||
Capitalreserve | 9,952,181,182.31 | 9,946,666,892.53 |
Less:Treasuryshares | ||
Othercomprehensiveincome | ||
Specialreserve | ||
Surplusreserve | 378,855,897.82 | 179,622,015.26 |
Undistributedprofit | 1,941,636,902.30 | 485,261,705.93 |
Totalowners’equity | 14,143,394,797.43 | 12,482,271,428.72 |
Totalliabilitiesandowners’equity | 14,189,749,220.03 | 12,552,512,759.96 |
3.Consolidatedincomestatement
InRMB
Item | 2024 | 2023 |
I.Totaloperatingrevenue | 14,079,689,573.23 | 14,628,016,301.84 |
Incl.:Operatingrevenue | 14,079,689,573.23 | 14,628,016,301.84 |
Interestincome | ||
Premiumsearned | ||
Feeandcommissionincome | ||
II.Totaloperatingcosts | 12,570,048,126.71 | 12,906,257,244.76 |
Incl.:Operatingcost | 9,991,679,957.84 | 9,803,006,894.94 |
Interestexpenses | ||
Feeandcommissionexpenses | ||
Surrenders | ||
Claimsandpolicyholderbenefits(netofamountsrecoverablefromreinsurers) | ||
Netwithdrawalofinsurancecontractreserves | ||
Insurancepolicyholderdividends | ||
Expensesforreinsuranceaccepted | ||
Taxesandsurcharges | 72,209,606.54 | 100,115,217.83 |
Sellingexpenses | 1,991,049,368.32 | 2,260,065,273.97 |
Administrativeexpenses | 440,417,808.78 | 612,009,007.33 |
R&Dexpenses | 263,871,588.23 | 278,728,244.78 |
Financialexpenses | -189,180,203.00 | -147,667,394.09 |
Incl.:Interestexpenses | 11,974,775.16 | 23,068,674.36 |
Interestincome | 228,123,599.61 | 208,888,917.13 |
Add:Otherincome
Add:Otherincome | 45,283,091.35 | 122,924,507.92 |
Investmentincome(lossisindicatedby“-”) | 284,577,190.38 | 73,236,767.58 |
Incl.:Incomefrominvestmentsinassociatesandjointventures | -4,123,864.73 | |
Incomefromderecognitionoffinancialassetsmeasuredatamortizedcost | ||
Foreignexchangegains(lossisindicatedby“-”) | ||
Netexposurehedgingincome(lossisindicatedby“-”) | ||
Gainsfromchangesinfairvalue(lossisindicatedby“-”) | ||
Creditloss(lossisindicatedby“-”) | -69,433,454.71 | -67,536,455.57 |
Impairmentlossesofassets(lossisindicatedby“-”) | -28,519,159.08 | -32,524,584.01 |
Gainsfromdisposalofassets(lossisindicatedby“-”) | 864,607.48 | 1,171,623.19 |
III.Operatingprofit(lossisindicatedby“-”) | 1,742,413,721.94 | 1,819,030,916.19 |
Add:Non-operatingrevenue | 37,254,683.06 | 35,532,003.82 |
Less:Non-operatingexpenses | 16,576,762.46 | 4,005,884.29 |
IV.Totalprofit(totallossesareindicatedby“-”) | 1,763,091,642.54 | 1,850,557,035.72 |
Less:Incometaxexpense | 420,182,287.81 | -1,620,769,786.67 |
V.Netprofit(netlossisindicatedby“-”) | 1,342,909,354.73 | 3,471,326,822.39 |
(I)Categorizedbythenatureofcontinuingoperation | ||
1.Netprofitfromcontinuingoperations(netlossisindicatedby“-”) | 1,342,909,354.73 | 3,471,326,822.39 |
2.Netprofitfromdiscontinuedoperations(netlossisindicatedby“-”) | ||
(II)Categorizedbyownership | ||
1.Netprofitattributabletoshareholdersoftheparentcompany | 1,364,348,174.20 | 3,555,705,558.90 |
2.Profitorlossattributabletominorityinterests | -21,438,819.47 | -84,378,736.51 |
VI.Othercomprehensiveincome,netoftax | 27,991.13 | 14,621.32 |
Othercomprehensiveincomeattributabletoownersoftheparentcompany,netoftax | 27,991.13 | 14,621.32 |
(I)Othercomprehensiveincomethatcannotbesubsequentlyreclassifiedtoprofitorloss |
1.Changesfromre-measurementofdefinedbenefitplans
1.Changesfromre-measurementofdefinedbenefitplans | ||
2.Othercomprehensiveincomethatcannotbereclassifiedtoprofitorlossundertheequitymethod | ||
3.Changesinfairvalueofotherinvestmentsinequityinstruments | ||
4.Changesinfairvalueofenterprises’owncreditrisks | ||
5.Others | ||
(II)Othercomprehensiveincomethatwillbereclassifiedtoprofitorloss | 27,991.13 | 14,621.32 |
1.Othercomprehensiveincomethatwillbereclassifiedtoprofitorlossundertheequitymethod | ||
2.Changesinfairvalueofotherdebtinvestments | ||
3.Amountsoffinancialassetsreclassifiedintoothercomprehensiveincome | ||
4.Provisionforcreditimpairmentofotherdebtinvestments | ||
5.Reserveforcashflowhedges | ||
6.Translationdifferencesoffinancialstatementsdenominatedinforeigncurrencies | 27,991.13 | 14,621.32 |
7.Others | ||
Othercomprehensiveincomeattributabletominorityinterests,netoftax | ||
VII.Totalcomprehensiveincome | 1,342,937,345.86 | 3,471,341,443.71 |
Totalcomprehensiveincomeattributabletoownersoftheparentcompany | 1,364,376,165.33 | 3,555,720,180.22 |
Totalcomprehensiveincomeattributabletominorityinterests | -21,438,819.47 | -84,378,736.51 |
VIII.Earningspershare | ||
(I)Basicearningspershare | 0.73 | 1.90 |
(II)Dilutedearningspershare | 0.73 | 1.90 |
Withrespecttothebusinessmergersinvolvingentitiesundercommoncontrolconsummatedinthecurrentperiod,thenetprofitoftheacquireeswasnilpriortothemerger,andnilinthepriorperiod.Legalrepresentative:CAIHuaijunCFO:ZHANGZhihongChiefaccountant:TAOJinyu
4.Incomestatementoftheparentcompany
InRMB
Item | 2024 | 2023 |
I.Operatingrevenue | 18,867.92 | 11,056.00 |
Less:Operatingcost | 0.00 | 0.00 |
Taxesandsurcharges | 4,466.17 | 423,344.58 |
Sellingexpenses
Sellingexpenses | ||
Administrativeexpenses | 65,321,750.77 | 79,347,994.13 |
R&Dexpenses | ||
Financialexpenses | -9,752,991.83 | -14,858,117.90 |
Incl.:Interestexpenses | 248,600.12 | 328,285.09 |
Interestincome | 10,005,633.95 | 15,190,882.99 |
Add:Otherincome | 12,732.22 | 15,041.29 |
Investmentincome(lossisindicatedby“-”) | 2,048,032,449.09 | 600,000,000.00 |
Incl.:Incomefrominvestmentsinassociatesandjointventures | ||
Incomefromderecognitionoffinancialassetsmeasuredatamortizedcost(lossisindicatedby“-”) | ||
Netexposurehedgingincome(lossisindicatedby“-”) | ||
Gainsfromchangesinfairvalue(lossisindicatedby“-”) | ||
Impairmentlossesofcredit(lossisindicatedby“-”) | -1,998.49 | -97.01 |
Impairmentlossesofassets(lossisindicatedby“-”) | ||
Gainsfromdisposalofassets(lossisindicatedby“-”) | ||
II.Operatingprofit(lossisindicatedby“-”) | 1,992,488,825.63 | 535,112,779.47 |
Add:Non-operatingrevenue | 18,001.00 | |
Less:Non-operatingexpenses | 150,000.00 | |
III.Totalprofit(totallossisindicatedby“﹣”) | 1,992,338,825.63 | 535,130,780.47 |
Less:Incometaxexpense | ||
IV.Netprofit(netlossisindicatedby“-”) | 1,992,338,825.63 | 535,130,780.47 |
(I)Netprofitfromcontinuingoperations(netlossisindicatedby“-”) | 1,992,338,825.63 | 535,130,780.47 |
(II)Netprofitfromdiscontinuedoperations(netlossisindicatedby“-”) | ||
V.Othercomprehensiveincome,netoftax | ||
(I)Othercomprehensiveincomethatcannotbesubsequentlyreclassifiedtoprofitorloss | ||
1.Changesfromre-measurementofdefinedbenefitplans | ||
2.Othercomprehensiveincomethatcannotbereclassifiedtoprofitorlossundertheequitymethod | ||
3.Changesinfairvalueofotherinvestmentsinequityinstruments | ||
4.Changesinfairvalueofenterprises’owncreditrisks | ||
5.Others | ||
(II)Othercomprehensiveincomethatwillbereclassifiedtoprofitorloss | ||
1.Othercomprehensiveincomethatwillbereclassifiedtoprofitorlossundertheequitymethod | ||
2.Changesinfairvalueofotherdebtinvestments | ||
3.Amountsoffinancialassetsreclassifiedintoothercomprehensiveincome | ||
4.Provisionforcreditimpairment |
ofotherdebtinvestments
ofotherdebtinvestments | ||
5.Reserveforcashflowhedges | ||
6.Translationdifferencesoffinancialstatementsdenominatedinforeigncurrencies | ||
7.Others | ||
VI.Totalcomprehensiveincome | 1,992,338,825.63 | 535,130,780.47 |
VII.Earningspershare: | ||
(I)Basicearningspershare | ||
(II)Dilutedearningspershare |
5.Consolidatedstatementsofcashflows
InRMB
Item | 2024 | 2023 |
I.Cashflowsfromoperatingactivities: | ||
Cashreceiptsfromthesaleofgoodsandtherenderingofservices | 14,152,622,524.31 | 14,115,387,393.70 |
Netincreaseincustomerdepositsanddepositsfrombanksandotherfinancialinstitutions | ||
Netincreaseinloansfromthecentralbank | ||
Netincreaseintakingfrombanksandotherfinancialinstitutions | ||
Cashreceiptsfrompremiumsunderdirectinsurancecontracts | ||
Netcashreceiptsfromreinsurancebusiness | ||
Netcashreceiptsfrompolicyholders’depositsandinvestmentcontractliabilities | ||
Cashreceiptsfrominterest,feesandcommissions | ||
Netincreaseintakingfrombanksandotherfinancialinstitutions | ||
Netincreaseinfinancialassetssoldunderrepurchasearrangements | ||
Netcashreceivedfromsecuritiestradingagency | ||
Receiptsoftaxrefunds | 160,122,905.11 | 8,609,557.50 |
Othercashreceiptsrelatingtooperatingactivities | 372,266,773.67 | 394,108,040.56 |
Sub-totalofcashinflowsfromoperatingactivities | 14,685,012,203.09 | 14,518,104,991.76 |
Cashpaymentsforgoodspurchasedandservicesreceived | 10,908,495,322.82 | 9,748,214,137.91 |
Netincreaseinloansandadvancestocustomers | ||
Netincreaseinbalancewiththecentralbankandduefrombanksandotherfinancialinstitutions | ||
Cashpaymentsforclaimsandpolicyholders’benefitsunderdirectinsurancecontracts | ||
Netincreaseinplacementswithbanksandotherfinancialinstitutions | ||
Cashpaymentsforinterest,feesandcommissions | ||
Cashpaymentsforinsurancepolicyholderdividends | ||
Cashpaymentstoandonbehalfofemployees | 1,462,502,688.82 | 1,493,967,167.82 |
Paymentofvarioustypesoftaxes
Paymentofvarioustypesoftaxes | 558,613,579.24 | 292,315,607.94 |
Othercashpaymentsrelatingtooperatingactivities | 1,780,586,481.93 | 1,899,834,821.38 |
Sub-totalofcashoutflowsfromoperatingactivities | 14,710,198,072.81 | 13,434,331,735.05 |
Netcashflowsfromoperatingactivities | -25,185,869.72 | 1,083,773,256.71 |
II.Cashflowsfrominvestingactivities: | ||
Cashreceiptsfromdisposalsandrecoveryofinvestments | 400,000.00 | |
Cashreceiptsfrominvestmentincome | ||
Netcashreceiptsfromdisposalsoffixedassets,intangibleassetsandotherlong-termassets | 9,080.00 | 225,533.85 |
Netcashreceiptsfromdisposalsofsubsidiariesandotherbusinessentities | ||
Othercashreceiptsrelatingtoinvestingactivities | 3,849,952,887.64 | 7,219,275,772.73 |
Sub-totalofcashinflowsfrominvestingactivities | 3,850,361,967.64 | 7,219,501,306.58 |
Cashpaymentstoacquireorconstructfixedassets,intangibleassetsandotherlong-termassets | 164,567,397.14 | 150,261,073.92 |
Cashpaymentstoacquireinvestments | ||
Netincreaseinpledgedloansreceivable | ||
Netcashpaymentsforacquisitionsofsubsidiariesandotherbusinessentities | 834,795,100.00 | |
Othercashpaymentsrelatingtoinvestingactivities | 11,370,602,238.50 | 5,478,000,000.00 |
Sub-totalofcashoutflowsfrominvestingactivities | 11,535,169,635.64 | 6,463,056,173.92 |
Netcashflowsfrominvestmentactivities | -7,684,807,668.00 | 756,445,132.66 |
III.Cashflowsfromfinancingactivities: | ||
Cashreceiptsfrominvestmentsbyothers | 160,000,000.00 | |
Incl.:Cashreceivedbysubsidiariesfromminorityshareholders’investments | 160,000,000.00 | |
Cashreceiptsfromborrowings | 98,515,632.97 | 679,622,361.64 |
Othercashreceiptsrelatingtofinancingactivities | ||
Sub-totalofcashinflowsfromfinancingactivities | 258,515,632.97 | 679,622,361.64 |
Cashrepaymentsofborrowings | 98,515,632.97 | 296,562,773.00 |
Cashpaymentsfordistributionofdividendsorprofitsorsettlementofinterestexpenses | 339,046,366.45 | 555,137,003.35 |
Incl.:Dividendsorprofitpaidbysubsidiariestominorityshareholders | ||
Othercashpaymentsrelatingtofinancingactivities | 108,524,659.23 | 146,238,041.16 |
Sub-totalofcashoutflowsfromoperatingactivities | 546,086,658.65 | 997,937,817.51 |
Netcashflowsfromfinancingactivities | -287,571,025.68 | -318,315,455.87 |
IV.Effectofforeignexchangeratechangesoncashandcashequivalents | 84,514.88 | 94,337.15 |
V.Netincreaseincashandcashequivalents | -7,997,480,048.52 | 1,521,997,270.65 |
Add:Openingbalanceofcashandcashequivalents | 11,867,316,344.43 | 10,345,319,073.78 |
VI.Closingbalanceofcashandcashequivalents | 3,869,836,295.91 | 11,867,316,344.43 |
6.Statementofcashflowsoftheparentcompany
InRMB
Item
Item | 2024 | 2023 |
I.Cashflowsfromoperatingactivities: | ||
Cashreceiptsfromthesaleofgoodsandtherenderingofservices | ||
Receiptsoftaxrefunds | ||
Othercashreceiptsrelatingtooperatingactivities | 18,415,704.55 | 22,753,060.50 |
Sub-totalofcashinflowsfromoperatingactivities | 18,415,704.55 | 22,753,060.50 |
Cashpaymentsforgoodspurchasedandservicesreceived | ||
Cashpaymentstoandonbehalfofemployees | 58,841,144.54 | 58,220,694.58 |
Paymentofvarioustypesoftaxes | 421,098.92 | 5,947.03 |
Othercashpaymentsrelatingtooperatingactivities | 32,537,850.70 | 38,515,544.95 |
Sub-totalofcashoutflowsfromoperatingactivities | 91,800,094.16 | 96,742,186.56 |
Netcashflowsfromoperatingactivities | -73,384,389.61 | -73,989,126.06 |
II.Cashflowsfrominvestingactivities: | ||
Cashreceiptsfromdisposalsandrecoveryofinvestments | ||
Cashreceiptsfrominvestmentincome | 2,000,000,000.00 | 900,000,000.00 |
Netcashreceiptsfromdisposalsoffixedassets,intangibleassetsandotherlong-termassets | ||
Netcashreceiptsfromdisposalsofsubsidiariesandotherbusinessentities | ||
Othercashreceiptsrelatingtoinvestingactivities | 182,373,350.56 | |
Sub-totalofcashinflowsfrominvestingactivities | 2,182,373,350.56 | 900,000,000.00 |
Cashpaymentstoacquireorconstructfixedassets,intangibleassetsandotherlong-termassets | 158,535.05 | |
Cashpaymentstoacquireinvestments | 834,795,100.00 | |
Netcashpaymentsforacquisitionsofsubsidiariesandotherbusinessentities | ||
Othercashpaymentsrelatingtoinvestingactivities | 1,930,935,166.67 | |
Sub-totalofcashoutflowsfrominvestingactivities | 1,930,935,166.67 | 834,953,635.05 |
Netcashflowsfrominvestmentactivities | 251,438,183.89 | 65,046,364.95 |
III.Cashflowsfromfinancingactivities: | ||
Cashreceiptsfrominvestmentsbyothers | ||
Cashreceiptsfromborrowings | ||
Othercashreceiptsrelatingtofinancingactivities | ||
Sub-totalofcashinflowsfromfinancingactivities | ||
Cashrepaymentsofborrowings | ||
Cashpaymentsfordistributionofdividendsorprofitsorsettlementofinterestexpenses | 336,729,746.70 | 243,193,705.95 |
Othercashpaymentsrelatingtofinancingactivities | 2,204,250.30 | 2,204,250.30 |
Sub-totalofcashoutflowsfromoperatingactivities | 338,933,997.00 | 245,397,956.25 |
Netcashflowsfromfinancingactivities | -338,933,997.00 | -245,397,956.25 |
IV.Effectofforeignexchangeratechangesoncashandcashequivalents
IV.Effectofforeignexchangeratechangesoncashandcashequivalents | ||
V.Netincreaseincashandcashequivalents | -160,880,202.72 | -254,340,717.36 |
Add:Openingbalanceofcashandcashequivalents | 282,167,541.15 | 536,508,258.51 |
VI.Closingbalanceofcashandcashequivalents | 121,287,338.43 | 282,167,541.15 |
7.Consolidatedstatementofchangesinowners’equity
Amountinthecurrentperiod
InRMB
Item | 2024 | ||||||||||||||
Equityattributabletoownersoftheparentcompany | Minorityinterests | Totalowners’equity | |||||||||||||
Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Generalriskreserve | Undistributedprofits | Others | Sub-total | |||||
Preferenceshares | Perpetualbonds | Others | |||||||||||||
I.Closingbalanceoftheprecedingyear | 1,870,720,815.00 | 8,811,414,997.63 | 172,058.22 | 179,622,015.26 | 10,630,492,900.32 | 21,492,422,786.43 | -128,785,011.81 | 21,363,637,774.62 | |||||||
Add:Changesinaccountingpolicies | |||||||||||||||
Correctionsofpriorperioderrors | |||||||||||||||
Others | |||||||||||||||
II.Openingbalanceofthecurrentyear | 1,870,720,815.00 | 8,811,414,997.63 | 172,058.22 | 179,622,015.26 | 10,630,492,900.32 | 21,492,422,786.43 | -128,785,011.81 | 21,363,637,774.62 | |||||||
III.Changesfortheyear(decreaseisindicatedby“-”) | -31,112,179.92 | 27,991.13 | 199,233,882.56 | 828,384,544.94 | 996,534,238.71 | 169,673,360.45 | 1,166,207,599.16 | ||||||||
(I)Totalcomprehensiveincome | 27,991.13 | 1,364,348,174.20 | 1,364,376,165.33 | -21,438,819.47 | 1,342,937,345.86 | ||||||||||
(II)Owners’contributionsandreductionincapital | -31,112,179.92 | -31,112,179.92 | 191,112,179.92 | 160,000,000.00 | |||||||||||
1.Ordinarysharescontributedbyowners | 160,000,000.00 | 160,000,000.00 | |||||||||||||
2.Capitalcontributionfromholdersofotherequityinstruments | |||||||||||||||
3.Share-basedpaymentrecognizedinowners’equity | |||||||||||||||
4.Others | -31,112,179.92 | -31,112,179.92 | 31,112,179.92 | ||||||||||||
(III)Profitdistribution | 199,233,882.56 | -535,963,629.26 | -336,729,746.70 | -336,729,746.70 | |||||||||||
1.Transfertosurplusreserve | 199,233,882.56 | -199,233,882.56 | |||||||||||||
2.Transfertogeneralriskreserve | |||||||||||||||
3.Distributionstoowners(shareholders) | -336,729,746.70 | -336,729,746.70 | -336,729,746.70 |
4.Others
4.Others | |||||||||||||
(IV)Transferswithinowners’equity | |||||||||||||
1.Capitalizationofcapitalreserve | |||||||||||||
2.Capitalizationofsurplusreserve | |||||||||||||
3.Lossoffsetbysurplusreserve | |||||||||||||
4.Retainedearningscarriedforwardfromchangesindefinedbenefitplans | |||||||||||||
5.Retainedearningscarriedforwardfromothercomprehensiveincome | |||||||||||||
6.Others | |||||||||||||
(V)Specialreserve | |||||||||||||
1.Transfertospecialreserveintheperiod | |||||||||||||
2.Amountutilizedintheperiod | |||||||||||||
(VI)Others | |||||||||||||
IV.Closingbalanceofthecurrentperiod | 1,870,720,815.00 | 8,780,302,817.71 | 200,049.35 | 378,855,897.82 | 11,458,877,445.26 | 22,488,957,025.14 | 40,888,348.64 | 22,529,845,373.78 |
Amountinthepriorperiod
InRMB
Item | 2023 | ||||||||||||||
Equityattributabletoownersoftheparentcompany | Minorityinterests | Totalowners’equity | |||||||||||||
Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Generalriskreserve | Undistributedprofits | Others | Sub-total | |||||
Preferenceshares | Perpetualbonds | Others | |||||||||||||
I.Closingbalanceoftheprecedingyear | 1,870,720,815.00 | 9,646,210,097.63 | 157,436.90 | 126,108,937.21 | 7,371,494,125.42 | 19,014,691,412.16 | -44,406,275.30 | 18,970,285,136.86 | |||||||
Add:Changesinaccountingpolicies | |||||||||||||||
Correctionsofpriorperioderrors | |||||||||||||||
Others | |||||||||||||||
II.Openingbalanceofthecurrentyear | 1,870,720,815.00 | 9,646,210,097.63 | 157,436.90 | 126,108,937.21 | 7,371,494,125.42 | 19,014,691,412.16 | -44,406,275.30 | 18,970,285,136.86 | |||||||
III.Changesfortheyear(decreaseisindicatedby“-”) | -834,795,100.00 | 14,621.32 | 53,513,078.05 | 3,258,998,774.90 | 2,477,731,374.27 | -84,378,736.51 | 2,393,352,637.76 | ||||||||
(I)Totalcomprehensiveincome | 14,621.32 | 3,555,705,558.90 | 3,555,720,180.22 | -84,378,736.51 | 3,471,341,443.71 | ||||||||||
(II)Owners’contributionsandreductionincapital | |||||||||||||||
1.Ordinarysharescontributedbyowners | |||||||||||||||
2.Capitalcontributionfromholdersofotherequityinstruments | |||||||||||||||
3.Share-basedpaymentrecognizedinowners’equity | |||||||||||||||
4.Others | |||||||||||||||
(III)Profitdistribution | 53,513,078.05 | -296,706,784.00 | -243,193,705.95 | -243,193,705.95 | |||||||||||
1.Transfertosurplusreserve | 53,513,078.05 | -53,513,07 |
8.05
8.05 | |||||||||||||
2.Transfertogeneralriskreserve | |||||||||||||
3.Distributionstoowners(shareholders) | -243,193,705.95 | -243,193,705.95 | -243,193,705.95 | ||||||||||
4.Others | |||||||||||||
(IV)Transferswithinowners’equity | |||||||||||||
1.Capitalizationofcapitalreserve | |||||||||||||
2.Capitalizationofsurplusreserve | |||||||||||||
3.Lossoffsetbysurplusreserve | |||||||||||||
4.Retainedearningscarriedforwardfromchangesindefinedbenefitplans | |||||||||||||
5.Retainedearningscarriedforwardfromothercomprehensiveincome | |||||||||||||
6.Others | |||||||||||||
(V)Specialreserve | |||||||||||||
1.Transfertospecialreserveintheperiod | |||||||||||||
2.Amountutilizedintheperiod | |||||||||||||
(VI)Others | -834,795,100.00 | -834,795,100.00 | -834,795,100.00 | ||||||||||
IV.Closingbalanceofthecurrentperiod | 1,870,720,815.00 | 8,811,414,997.63 | 172,058.22 | 179,622,015.26 | 10,630,492,900.32 | 21,492,422,786.43 | -128,785,011.81 | 21,363,637,774.62 |
8.Statementofchangesinowners’equityoftheparentcompany
Amountinthecurrentperiod
InRMB
Item | 2024 | |||||||||||
Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Undistributedprofits | Others | Totalowners’equity | |||
Preferenceshares | Perpetualbonds | Others | ||||||||||
I.Closingbalanceoftheprecedingyear | 1,870,720,815.00 | 9,946,666,892.53 | 179,622,015.26 | 485,261,705.93 | 12,482,271,428.72 | |||||||
Add:Changesinaccountingpolicies | ||||||||||||
Correctionsofpriorperioderrors | ||||||||||||
Others | ||||||||||||
II.Openingbalanceofthecurrentyear | 1,870,720,815.00 | 9,946,666,892.53 | 179,622,015.26 | 485,261,705.93 | 12,482,271,428.72 | |||||||
III.Changesfortheyear(decreaseisindicatedby“-”) | 5,514,289.78 | 199,233,882.56 | 1,456,375,196.37 | 1,661,123,368.71 | ||||||||
(I)Totalcomprehensiveincome | 1,992,338,825.63 | 1,992,338,825.63 | ||||||||||
(II)Owners’contributionsandreductionincapital | 5,514,289.78 | 5,514,289.78 | ||||||||||
1.Ordinarysharescontributedbyowners | ||||||||||||
2.Capitalcontributionfromholdersofotherequityinstruments | ||||||||||||
3.Share-basedpaymentrecognizedinowners’equity |
4.Others
4.Others | 5,514,289.78 | 5,514,289.78 | ||||||
(III)Profitdistribution | 199,233,882.56 | -535,963,629.26 | -336,729,746.70 | |||||
1.Transfertosurplusreserve | 199,233,882.56 | -199,233,882.56 | ||||||
2.Distributionstoowners(shareholders) | -336,729,746.70 | -336,729,746.70 | ||||||
3.Others | ||||||||
(IV)Transferswithinowners’equity | ||||||||
1.Capitalizationofcapitalreserve | ||||||||
2.Capitalizationofsurplusreserve | ||||||||
3.Lossoffsetbysurplusreserve | ||||||||
4.Retainedearningscarriedforwardfromchangesindefinedbenefitplans | ||||||||
5.Retainedearningscarriedforwardfromothercomprehensiveincome | ||||||||
6.Others | ||||||||
(V)Specialreserve | ||||||||
1.Transfertospecialreserveintheperiod | ||||||||
2.Amountutilizedintheperiod | ||||||||
(VI)Others | ||||||||
IV.Closingbalanceofthecurrentperiod | 1,870,720,815.00 | 9,952,181,182.31 | 378,855,897.82 | 1,941,636,902.30 | 14,143,394,797.43 |
Amountinthepriorperiod
InRMB
Item | 2023 | |||||||||||
Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Undistributedprofits | Others | Totalowners’equity | |||
Preferenceshares | Perpetualbonds | Others | ||||||||||
I.Closingbalanceoftheprecedingyear | 1,870,720,815.00 | 10,584,782,807.56 | 126,108,937.21 | 246,837,709.46 | 12,828,450,269.23 | |||||||
Add:Changesinaccountingpolicies | ||||||||||||
Correctionsofpriorperioderrors | ||||||||||||
Others | ||||||||||||
II.Openingbalanceofthecurrentyear | 1,870,720,815.00 | 10,584,782,807.56 | 126,108,937.21 | 246,837,709.46 | 12,828,450,269.23 | |||||||
III.Changesfortheyear(decreaseisindicatedby“-”) | -638,115,915.03 | 53,513,078.05 | 238,423,996.47 | -346,178,840.51 | ||||||||
(I)Totalcomprehensiveincome | 535,130,780.47 | 535,130,780.47 | ||||||||||
(II)Owners’contributionsandreductionincapital | ||||||||||||
1.Ordinarysharescontributedbyowners | ||||||||||||
2.Capitalcontributionfromholdersofotherequityinstruments | ||||||||||||
3.Share-basedpaymentrecognizedinowners’equity |
4.Others
4.Others | ||||||||
(III)Profitdistribution | 53,513,078.05 | -296,706,784.00 | -243,193,705.95 | |||||
1.Transfertosurplusreserve | 53,513,078.05 | -53,513,078.05 | ||||||
2.Distributionstoowners(shareholders) | -243,193,705.95 | -243,193,705.95 | ||||||
3.Others | ||||||||
(IV)Transferswithinowners’equity | ||||||||
1.Capitalizationofcapitalreserve | ||||||||
2.Capitalizationofsurplusreserve | ||||||||
3.Lossoffsetbysurplusreserve | ||||||||
4.Retainedearningscarriedforwardfromchangesindefinedbenefitplans | ||||||||
5.Retainedearningscarriedforwardfromothercomprehensiveincome | ||||||||
6.Others | ||||||||
(V)Specialreserve | ||||||||
1.Transfertospecialreserveintheperiod | ||||||||
2.Amountutilizedintheperiod | ||||||||
(VI)Others | -638,115,915.03 | -638,115,915.03 | ||||||
IV.Closingbalanceofthecurrentperiod | 1,870,720,815.00 | 9,946,666,892.53 | 179,622,015.26 | 485,261,705.93 | 12,482,271,428.72 |
III.BasicInformationoftheCompany
MangoExcellentMediaCo.,Ltd.(the“Company”),formerlyknownasHappigoInc.,wasestablishedonthebasisoftheoverallchangeofHappigoCo.,Ltd.ItcompletedtheregistrationwiththeAdministrationforIndustryandCommerceofChangshaCity,HunanProvinceonDecember28,2005,withtheheadquarterlocatedinChangshaCity,HunanProvince.InJuly2018,theCompanychangeditsnamefrom“HappigoInc.”to“MangoExcellentMediaCo.,Ltd”.Currently,theCompanyholdsabusinesslicensewithunifiedsocialcreditcodenumbered91430100782875193K,withregisteredcapitalamountingtoRMB1,870,720,815.00andatotalof1,870,720,815shares(withtheparvalueofRMB1pershare)comprisingrestrictedoutstandingA-shareof849,020,900sharesandunrestrictedA-shareof1,021,700,000shares.TheCompany’sshareswerelistedfortradingontheShenzhenStockExchangeonJanuary21,2015.TheCompanyisanentityengagedintheInternetnewmediaindustry.Itsprincipaloperatingactivitiescanbedividedintothreeparts,namelynewmediaplatformoperation,newmediainteractiveentertainmentcontentproductionandmediaretailbusiness.Thesefinancialstatementswereapprovedbythe27
th
meetingofthe4
th
BoardofDirectorsoftheCompanyonApril24,2025forissuance.
IV.BasisofPreparationofFinancialStatements
1.BasisofpreparationTheCompany’sfinancialstatementsarepreparedonagoing-concernbasis.
2.Going-concerningTheCompanyhasdetectednoeventsorcircumstancesthatmaycastsignificantdoubtuponitsabilitytocontinueasagoingconcernwithin12monthsfromthereportingperiod.
V.SignificantAccountingPoliciesandAccountingEstimates
Remindersonspecificaccountingpoliciesandaccountingestimates:
Notice:TheCompanyhasformulatedthespecificaccountingpoliciesandmadethespecificaccountingestimateswithrespecttotheimpairmentoffinancialinstruments,inventories,depreciationoffixedassets,intangibleassets,recognitionofrevenuesandothertransactionsandeventsaccordingtotheactualproductionandoperationcharacteristicsoftheCompany.
1.StatementofCompliancewiththeAccountingStandardsforBusinessEnterprises
ThefinancialstatementspreparedbytheCompanyconformtotherequirementsoftheAccountingStandardsforBusinessEnterprisesandtrulyandcompletelyreflecttheCompany’sfinancialposition,operatingresults,cashflowsandotherrelatedinformation.
2.Accountingperiod
TheCompany’saccountingyearisfromJanuary1toDecember31ofeachcalendaryear.
3.Operatingcycle
TheCompanyhasarelativelyshortoperatingcycle,anddeterminestheliquidityofassetsandliabilitiesonthebasisof12months.
4.Functionalcurrency
TheCompanyanditsdomesticsubsidiariesadoptRMBasitsfunctionalcurrency,whileMgtv.com(HongKong)MediaCompanyLimitedandDameirenGlobalTradingCo.,LimitedengageinoverseasoperationsandaccordinglyselecttheUSdollar,thecurrencyusedinthemaineconomicenvironmentinwhichtheyoperate,astheirfunctionalcurrency.
5.Determinationandbasisforselectionofmaterialitycriteria?Applicable□N/A
Item
Item | Materialitycriteria |
Materialaccountsreceivableassessedforimpairmentlossindividually | IndividualaccountsreceivableinexcessofRMB10millionarerecognizedasmaterialaccountsreceivable. |
Materialotherreceivablesassessedforimpairmentlossindividually | IndividualotherreceivablesinexcessofRMB3millionarerecognizedasmaterialotherreceivables. |
Materialprepaymentsagedmorethanoneyear | IndividualprepaymentsinexcessofRMB30millionandagedmorethanoneyeararerecognizedasmaterialprepayments. |
Materialaccountspayableagedmorethanoneyear | IndividualaccountspayableinexcessofRMB30millionandagedmorethanoneyeararerecognizedasmaterialaccountspayable. |
Materialotherpayablesagedmorethanoneyear | IndividualotherpayablesinexcessofRMB3millionandagedmorethanoneyeararerecognizedasmaterialotherpayables. |
Materialdebtinvestments | IndividualdebtinvestmentsinexcessofRMB150millionarerecognizedasmaterialdebtinvestments. |
Materialcapitalisedresearchanddevelopmentprojects | AnycapitalisedresearchanddevelopmentprojectinexcessofRMB30millionisrecognizedasamaterialcapitalisedresearchanddevelopmentproject |
Materialsubsidiariesandnon-wholly-ownedsubsidiaries | Anysubsidiarywhosetotalassets/operatingrevenueaccountsformorethan15%oftheGroup’stotalassets/operatingrevenue,orwhosetotalprofit/netprofitaccountsformorethan10%oftheGroup’stotalprofit/netprofitisrecognizedasamaterialsubsidiaryornon-wholly-ownedsubsidiary(asthecasemaybe). |
Materialcommitments | IndividualcommitmentsinexcessofRMB100millionarerecognizedasmaterialcommitments. |
Materialcontingencies | IndividualcontingenciesinexcessofRMB10millionorofaspecialnaturearerecognized |
asmaterialcontingencies.
asmaterialcontingencies. | |
Materialsubsequentevents | IndividualsubsequenteventsinexcessofRMB100millionarerecognizedasmaterialsubsequentevents. |
Materialdebtrestructuring | AnydebtrestructuringinexcessofRMB10millionisrecognizedasamaterialdebtrestructuring |
6.Accountingtreatmentofbusinessmergersinvolvingentitiesundercommoncontrolandbusinessmergersnotinvolvingentitiesundercommoncontrol
1.AccountingtreatmentofbusinessmergerinvolvingentitiesundercommoncontrolAssetsandliabilitiesthatareobtainedbytheCompanyinabusinessmergershallbemeasuredattheircarryingvaluesintheconsolidatedfinancialstatementsoftheultimatecontrolleratthemergerdateasrecordedbytheacquiree.Thedifferencebetweenthecarryingvalueoftheowners’equityoftheacquireeasstatedintheconsolidatedfinancialstatementsoftheultimatecontrollerandthecarryingvalueofthetotalconsiderationpaidortotalparvalueofthesharesissuedinconnectionwiththemergeristreatedasanadjustmenttothecapitalreserve.Incasethecapitalreserveisnotsufficienttoabsorbthedifference,theremainingbalanceisadjustedagainsttheretainedearnings.
2.AccountingtreatmentofbusinessmergersnotinvolvingentitiesundercommoncontrolWherethecostofthemergerexceedstheCompany’sshareofthefairvalueoftheacquiree’sidentifiablenetassets,thedifferenceisrecognizedasgoodwillatthedateofacquisition.WherethecostofmergerislowerthantheCompany’sshareofthefairvalueoftheacquiree’sidentifiablenetassets,theCompanyreviewsthemeasurementofthefairvalueofeachoftheidentifiableassets,liabilitiesandprovisionsacquiredfromtheacquireeandthecostofmerger,andifthecostofmergerasreviewedisstilllowerthantheCompany’sshareofthefairvalueoftheacquiree’sidentifiablenetassets,thedifferenceisrecognizedinprofitorlossforthecurrentperiod.
7.Determinationofcontrolandmethodofpreparationofconsolidatedfinancialstatements
1.DeterminationofcontrolControlreferstotheinvestorhasthepowerovertheinvestee,enjoysvariablereturnsbyparticipatingintherelevantactivitiesoftheinvestee,andhastheabilitytousethepoweroftheinvesteetoinfluencetheamountofreturns.
2.MethodofpreparationofconsolidatedfinancialstatementsTheCompanyincludesallofitscontrolledsubsidiariesinitsconsolidatedfinancialstatements.TheconsolidatedfinancialstatementsarepreparedbytheparentcompanyinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.33-ConsolidatedFinancialStatements,onthebasisoftherespectivefinancialstatementsoftheparentcompanyanditssubsidiaries,byreferencetootherrelevantdata.
8.Classificationofjointarrangementsandaccountingtreatmentofjointoperations
1.Jointarrangementsareclassifiedintojointoperationsandjointventures.
2.WhentheCompanyisapartytoajointoperation,theCompanyrecognizesthefollowingitemsrelatingtoitsinterestinthejointoperation:
(1)theassetsindividuallyheldbytheCompany,andtheCompany’sshareoftheassetsheldjointly;
(2)theliabilitiesincurredindividuallybytheCompany,andtheCompany’sshareoftheliabilitiesincurredjointly;
(3)theCompany’srevenuefromthesaleofitsshareofoutputofthejointoperation;
(4)theCompany’sshareofrevenuefromthesaleofassetsbythejointoperation;and
(5)theexpensesincurredindividuallybytheCompany,andtheCompany’sshareoftheexpensesincurredjointly.
9.Recognitionofcashandcashequivalents
Forthepurposeofthestatementofcashflows,cashcomprisescashonhandanddemanddeposits,andcashequivalentscompriseshort-term,highlyliquidinvestmentsthatarereadilyconvertibleintoknownamountsofcashandwhicharesubjecttoaninsignificantriskofchangesinvalue.
10.Foreigncurrencytransactionsandtranslationofforeigncurrencyfinancialstatements
1.Translationofforeigncurrencytransactions
Uponinitialrecognition,foreigncurrencytransactionsaretranslatedintoRMBusingtheexchangeratesprevailingatthetransactiondates.Atthebalancesheetdate,monetaryitemsdenominatedinforeigncurrenciesaretranslatedintoRMBusingthespotexchangeratesatthebalancesheetdate.Exchangedifferencesarisingfromsuchtranslationsarerecognizedinprofitorlossforthecurrentperiod,exceptforthoseattributabletoforeigncurrencyborrowingsthathavebeentakenoutspecificallyfortheacquisitionor
constructionofqualifyingassetsandaccruedinterest.Non-monetaryitemsdenominatedinforeigncurrenciesthataremeasuredathistoricalcostaretranslatedusingtheforeignexchangeratesrulingatthetransactiondates,withoutadjustingtheamountsinRMB.Non-monetaryitemsdenominatedinforeigncurrenciesthataremeasuredatfairvaluearetranslatedusingtheforeignexchangeratesprevailingatthedatesthefairvaluewasdetermined,andexchangedifferencesarisingfromsuchtranslationsarerecognizedinprofitorlossforthecurrentperiodorothercomprehensiveincome.
2.TranslationofforeigncurrencyfinancialstatementsTheassetandliabilityitemsinthebalancesheetaretranslatedatthespotexchangeratesatthebalancesheetdate.Theowners’equityitemsotherthan“Undistributedprofits”aretranslatedatthespotexchangeratesatthetransactiondates.Theincomeandexpenseitemsintheincomestatementsaretranslatedatthespotexchangeratesatthetransactiondates.Exchangedifferencesarisingfromsuchtranslationsarerecognizedinothercomprehensiveincome.
11.Financialinstruments
1.ClassificationoffinancialassetsandfinancialliabilitiesUponinitialrecognition,financialassetsareclassifiedinto:(1)financialassetsatamortizedcost;(2)financialassetsatfairvaluethroughothercomprehensiveincome;and(3)financialassetsatfairvaluethroughprofitorloss.
Uponinitialrecognition,financialliabilitiesareclassifiedinto:(1)financialliabilitiesatfairvaluethroughprofitorloss;(2)financialliabilitiesarisingasaresultofthetransferoffinancialassetsnotmeetingthecriteriaforderecognitionorcontinuinginvolvementinthefinancialassetstransferred;(3)financialguaranteecontractsnotfallingunderitems(1)and(2),andloancommitmentsnotfallingunderitem(1)andbelowmarketinterestrate;and(4)financialliabilitiesatamortizedcost.
2.Recognition,measurementandderecognitionoffinancialassetsandfinancialliabilities
(1)Recognitionandinitialmeasurementoffinancialassetsandfinancialliabilities
WhentheCompanybecomesapartytoafinancialinstrumentcontract,afinancialassetorliabilityisrecognized.Financialassetsandliabilitiesareinitiallymeasuredatfairvalue.Transactioncostsrelatingtofinancialassetsorliabilitiesatfairvaluethroughprofitorlossaredirectlyrecognizedinprofitorlossforthecurrentperiod.Transactioncostsrelatingtootherkindsoffinancialassetsorliabilitiesareincludedintheirinitiallyrecognizedamount.However,wheretheaccountsthatdonotcontainanysignificantfinancingcomponentorarerecognizedbytheCompanywithouttakingintoconsiderationthesignificantfinancingcomponentsunderthecontractswithatermoflessthanoneyearuponinitialrecognitionareinitiallymeasuredattransactionpricedefinedintheAccountingStandardsforBusinessEnterprisesNo.14-Revenue.
(2)Subsequentmeasurementoffinancialassets
1)Financialassetsatamortizedcost
Financialassetsatamortizedcostaresubsequentlymeasuredatamortizedcostusingtheeffectiveinterestmethod.Gainsorlossesonfinancialassetsatamortizedcostthatdonotbelongtoanyhedgingrelationshiparerecognizedinprofitorlossforthecurrentperioduponderecognition,reclassification,amortizationusingtheeffectiveinterestmethodorrecognitionofimpairment.
2)Investmentsindebtinstrumentsatfairvaluethroughothercomprehensiveincome
Investmentsinequityinstrumentsatfairvaluethroughothercomprehensiveincomearesubsequentlymeasuredatfairvalue.Interest,impairmentlossesorgainsandexchangegainsorlossescalculatedusingtheeffectiveinterestmethodarerecognizedinprofitorlossforthecurrentperiod,andothergainsorlossesarerecognizedinothercomprehensiveincome.Onderecognition,thecumulativegainorlosspreviouslyincludedinothercomprehensiveincomeisremovedoutfromothercomprehensiveincomeandincludedinprofitorlossforthecurrentperiod.
3)Investmentsinequityinstrumentsatfairvaluethroughothercomprehensiveincome
Investmentsinequityinstrumentsatfairvaluethroughothercomprehensiveincomearesubsequentlymeasuredatfairvalue.Dividendsreceived(otherthanthosereceivedasrecoveryofinvestmentcost)arerecognizedinprofitorlossforthecurrentperiod,andothergainsorlossesarerecognizedinothercomprehensiveincome.Onderecognition,thecumulativegainorlosspreviouslyincludedinothercomprehensiveincomeisremovedoutfromothercomprehensiveincomeandincludedinretainedearnings.
4)Financialassetsatfairvaluethroughprofitorloss
Financialassetsatfairvaluethroughprofitorlossaresubsequentlymeasuredatfairvalue.Gainsorlossesthereon,includinginterestanddividendincome,arerecognizedinprofitorlossforthecurrentperiod,exceptthefinancialassetsbelongingtoanyhedgingrelationship.
(3)Subsequentmeasurementoffinancialliabilities
1)Financialliabilitiesatfairvaluethroughprofitorloss
Financialliabilitiesatfairvaluethroughprofitorlossincludefinancialliabilitiesheldfortrading(includingderivativesclassifiedasfinancialliabilities),andfinancialliabilitiesdirectlydesignatedasatfairvaluethroughprofitorloss.Suchfinancialliabilitiesaresubsequentlymeasuredatfairvalue.ChangesinthefairvalueoffinancialliabilitiesdesignatedasatfairvaluethroughprofitorlossarisingoutofchangesintheCompany’screditriskarerecognizedinothercomprehensiveincome,unlesssuchtreatmentwillresultinorincreaseanyaccountingmismatchinprofitorloss.Othergainsorlossesonsuchfinancialliabilities,includinginterestexpensesandchangesinfairvaluenotarisingoutofchangesintheCompany’screditrisk,arerecognizedinprofitorlossforthecurrentperiod,exceptthefinancialliabilitiesbelongingtoanyhedgingrelationship.Onderecognition,thecumulativegainorlosspreviouslyincludedinothercomprehensiveincomeisremovedoutfromothercomprehensiveincomeandincludedinretainedearnings.
2)Financialliabilitiesarisingasaresultofthetransferoffinancialassetsnotmeetingthecriteriaforderecognitionorcontinuinginvolvementinthefinancialassetstransferred
SuchfinancialliabilitiesaremeasuredinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.23-TransferofFinancialAssets.
3)Financialguaranteecontractsnotfallingunderitems1)and2)above,andloancommitmentsnotfallingunderitem1)aboveandbelowmarketinterestrate
Suchfinancialliabilitiesaresubsequentlymeasuredatthehigherof①provisionforimpairmentlossesdeterminedaccordingtothepolicyforimpairmentoffinancialinstruments;and②balanceoftheinitiallyrecognizedamountafterdeductionoftheaccumulatedamortizationdeterminedinaccordancewithAccountingStandardsforBusinessEnterprisesNo.14-Revenue.
4)Financialliabilitiesatamortizedcost
Suchfinancialliabilitiesaremeasuredatamortizedcostusingtheeffectiveinterestmethod.Gainsorlossesonfinancialliabilitiesatamortizedcostthatdonotbelongtoanyhedgingrelationshiparerecognizedinprofitorlossforthecurrentperioduponderecognitionoramortizationusingtheeffectiveinterestmethod.
(4)Derecognitionoffinancialassetsandfinancialliabilities
1)Financialassetsarederecognizedwhen:
①thecontractualrighttoreceivecashflowsfromthefinancialassetshasexpired;or
②thefinancialassetshavebeentransferredandsuchtransfermeetsthecriteriaforderecognitionoffinancialassetsassetforthintheAccountingStandardsforBusinessEnterprisesNo.23-TransferofFinancialAssets.
2)Afinancialliability(orpartthereof)isderecognizedwhenallorpartoftheoutstandingobligationsthereonhavebeendischarged.
3.Determinationandmeasurementoffinancialassetstransferred
WhenafinancialassetoftheCompanyistransferred,ifsubstantiallyalltherisksandrewardsincidentaltotheownershipofthefinancialassethavebeentransferred,thefinancialassetisderecognized,andtherightsandobligationsincurredorretainedinsuchtransferareseparatelyrecognizedasassetsorliabilities(asthecasemaybe).IftheCompanyretainssubstantiallyalltherisksandrewardsofownershipofafinancialasset,theCompanyshallnotderecognizethefinancialasset.IftheCompanyretainssubstantiallyalltherisksandrewardsofownershipofafinancialasset,theCompanyshallnotderecognizethefinancialasset.IftheCompanyneithertransferrednorretainedasubstantialportionofallrisksandrewardsincidentaltotheownershipofthefinancialasset,then:(1)iftheCompanydoesnotretaincontroloverthefinancialasset,thefinancialassetisderecognized,andtherightsandobligationsincurredorretainedinsuchtransferareseparatelyrecognizedasassetsorliabilities(asthecasemaybe);and(2)iftheCompanyretainscontroloverthefinancialasset,thefinancialassetcontinuestoberecognizedtotheextentoftheCompany’scontinuinginvolvementinthefinancialassettransferred,andacorrespondingliabilityisrecognized.
Ifanentiretransferofafinancialassetmeetsthecriteriaforderecognition,thedifferencebetween(1)thecarryingvalueofthefinancialassettransferredatthedateofderecognition;and(2)thesumoftheconsiderationreceivedfromthetransferandtheportionofthecumulativeamountofchangesinfairvaluedirectlyrecordedasothercomprehensiveincomeoriginallythatcorrespondstothepartderecognized(wherethefinancialassettransferredisaninvestmentindebtinstrumentsatfairvaluethroughothercomprehensiveincome)isrecognizedinprofitorlossforthecurrentperiod.Ifpartofafinancialassetistransferredandtheparttransferredentirelymeetsthecriteriaforderecognition,thetotalcarryingvalueofthefinancialassetimmediatelypriortothetransferisallocatedbetweenthepartderecognizedandthepartnotderecognizedinproportiontotheirrelativefairvalueatthedateoftransfer,andthedifferencebetween(1)thecarryingvalueofthepartderecognizedand(2)thesumoftheconsiderationreceivedfromthetransferofthepartderecognizedandtheportionofthecumulativeamountofchangesinfairvaluedirectlyrecordedasothercomprehensiveincomeoriginallythatcorrespondstothepartderecognized(wherethefinancialassettransferredisaninvestmentindebtinstrumentsatfairvaluethroughothercomprehensiveincome)isrecognizedinprofitorlossforthecurrentperiod.
4.Determinationoffairvalueoffinancialassetsandfinancialliabilities
TheCompanyadoptsthevaluationtechniquesapplicabletothecurrentsituationsandwithsufficientdataavailableandsupportofotherinformationtodeterminethefairvalueoffinancialassetsandfinancialliabilities.TheCompanyclassifiestheinputsusedbythevaluationtechniquesinthefollowinglevelsandusestheminturn:
(1)Level1inputs:quotedmarketprice(unadjusted)inanactivemarketforanidenticalassetorliabilityavailableatthedateofmeasurement;
(2)Level2inputs:inputsotherthaninputsincludedwithinLevel1thatareobservabledirectlyorindirectly.Thiscategoryincludesquotedpricesforsimilarassetsorliabilitiesinactivemarkets,quotedpricesforidenticalorsimilarassetsorliabilitiesininactivemarkets,observableinputsotherthanquotedprices(suchasinterestrateandyieldcurvesobservableduringregularintervalsofquotation),andinputsvalidatedbythemarket;
(3)Level3inputs:inputsthatareunobservable.Thiscategoryincludesinterestrateorstockvolatilitythatcannotbedirectlyobservedorvalidatedbyobservablemarketdata,futurecashflowsfromretirementobligationincurredinbusinessmergers,andfinancialforecastsmadeusingowndata.
5.Impairmentoffinancialinstruments
(1)Measurementandaccountingtreatmentofimpairmentoffinancialinstruments
TheCompanycarriesoutimpairmenttreatmentanddeterminesimpairmentlossesoffinancialassetsatamortizedcost,investmentsindebtinstrumentsatfairvaluewithchangesaccruedtoothercomprehensiveincome,contractassets,leasereceivables,loancommitmentsotherthanfinancialliabilitiesatfairvaluewithchangesaccruedtocurrentprofitorloss,andfinancialguaranteecontractsotherthanfinancialliabilitiesatfairvaluewithchangesaccruedtocurrentprofitorlossandotherthanfinancialliabilitiesarisingasaresultofthetransferoffinancialassetsthatdoesnotmeetthecriteriaforderecognitionorthatcontinuesbeinginvolvedinthefinancialassetstransferred,onthebasisofexpectedcreditlosses.
Expectedcreditlossistheweightedaverageofcreditlossesonfinancialinstrumentstakingintoaccountthepossibilityofdefault.Creditlossisthepresentvalueofthedifferencebetweenallcontractualcashflowsreceivableunderthecontractandestimatedfuturecashflowsdiscountedattheoriginaleffectiveinterestrate,i.e.,thepresentvalueofallcashshortage,whereintheCompany’spurchasedororiginatedfinancialassetsthathavebecomecreditimpairedarediscountedattheircredit-adjustedeffectiveinterestrate.
Withrespecttopurchasedororiginatedfinancialassetsthathavebecomecreditimpaired,atthebalancesheetdate,theCompanyrecognizesalossallowanceequaltothecumulativeamountofchangesinlifetimeexpectedcreditlossessinceinitialrecognition.
WithrespecttoaccountsreceivableandcontractassetsthatarisefromthetransactionsregulatedundertheAccountingStandard
forBusinessEnterprisesNo.14-RevenueanddonotcontainanysignificantfinancingcomponentorarerecognizedbytheCompanywithouttakingintoconsiderationthesignificantfinancingcomponentsunderthecontractswithatermoflessthanoneyear,theCompanyusesthesimplemeasurementmethodandrecognizesalossallowanceequaltothelifetimeexpectedcreditlosses.Withrespecttofinancialassetsnotusingthemeasurementmethodsstatedabove,ateachbalancesheetdate,theCompanyassesseswhetherthecreditriskhasincreasedsignificantlysinceinitialrecognition,andrecognizesalossallowanceequaltothelifetimeexpectedcreditlossesifthecreditriskhasincreasedsignificantlysinceinitialrecognition,ortotheexpectedcreditlosseswithinthenext12monthsifthecreditriskhasnotincreasedsignificantlysinceinitialrecognition.TheCompanyusesreasonableandsupportableinformation,includingforward-lookinginformation,andcomparesthepossibilityofdefaultatthebalancesheetdatewiththepossibilityofdefaultuponinitialrecognition,todeterminewhetherthecreditriskofthefinancialinstrumentshasincreasedsignificantlysinceinitialrecognition.Atthebalancesheetdate,iftheCompanydeterminesthatafinancialinstrumenthaslowcreditrisk,theCompanyassumesthatitscreditriskhasnotincreasedsignificantlysinceinitialrecognition.TheCompanyassessesexpectedcreditriskandmeasuresexpectedcreditlossesoffinancialinstrumentsindividuallyorcollectively.Whenassessingthefinancialinstrumentscollectively,theCompanyincludesthefinancialinstrumentsindifferentgroupsaccordingtotheircommonriskcharacteristics.Ateachbalancesheetdate,theCompanyre-assessestheexpectedcreditlosses,withtheamountofincreaseinorreversaloflossallowancerecognizedinprofitorlossforthecurrentperiodasimpairmentlossesorgains.Withrespecttoafinancialassetatamortizedcost,itscarryingvaluerecordedinthebalancesheetiswrittenoffagainstthelossallowance.Withrespecttoaninvestmentindebtinstrumentsatfairvaluethroughothercomprehensiveincome,theCompanyrecognizesthelossallowanceinothercomprehensiveincome,withoutreducingitscarryingvalue.
(2)Financialinstrumentswithexpectedcreditriskassessedonagroupbasisandexpectedcreditlossmeasuredunderthree-stagemodel
Item
Item | Basisforgrouping | Methodformeasuringexpectedcreditlosses |
Otherreceivables-groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | Natureofreceivables | Calculatetheexpectedcreditlossesaccordingtothedefaultriskexposureandrateofexpectedcreditlosswithinthenext12monthsorlifetimeexpectedcreditlossesbyreferencetohistoriccreditlossexperience,andtakingintoaccountthecurrentsituationsandpredictionoffutureeconomicconditions. |
Otherreceivables-groupofdepositandsecurityreceivable | ||
Otherreceivables-groupingbyage | Aging |
(3)Accountsreceivableandcontractassetsforwhichexpectedcreditlossesaremeasuredcollectively
1)Specificgroupingandmethodformeasuringexpectedcreditlosses
Item | Basisforgrouping | Methodformeasuringexpectedcreditlosses |
Notesreceivable-banker’sacceptancebills | Typeofnotes | Calculatetheexpectedcreditlossesaccordingtothedefaultriskexposureandlifetimeexpectedcreditlossesbyreferencetohistoriccreditlossexperience,andtakingintoaccountthecurrentsituationsandpredictionoffutureeconomicconditions. |
Notesreceivable-commercialacceptancebillsreceivable | ||
Accountsreceivables-groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | Groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | |
Accountsreceivable-groupingbyage | Aging | Prepareacomparisontableoftheageofaccountsreceivableandrateofexpectedcreditloss,andcalculatetheexpectedcreditlossesbyreferencetohistoriccreditlossexperience,andtakingintoaccountthecurrentsituationsandpredictionoffutureeconomicconditions. |
Contractassets-groupofoperatorbusiness | Operatorbusiness | Calculatetheexpectedlossesaccordingtothedefaultriskexposureandrateoflifetimeexpectedlossbyreferencetohistoriclossexperience,andtakingintoaccountthecurrentsituationsandpredictionoffutureeconomicconditions. |
2)Accountsreceivableandotherreceivables-comparisontableoftheageofaccountsreceivableandrateoflifetimeexpectedcreditloss
Aging | Rateofexpectedcreditlossonaccountsreceivableandotherreceivables(%) |
GroupI:MangoTVInternetVideoBusiness(HunanHappySunshineInteractiveEntertainmentMediaCo.,Ltd.,“HappySunshine”) | |
Within1year(inclusive,samebelow) | 5.00 |
1-2years | 10.00 |
2-3years | 30.00 |
3-4years | 50.00 |
4-5years | 100.00 |
Over5years | 100.00 |
GroupII:Newmediainteractiveentertainmentproductionandoperation,contente-commerceandothers(companiesotherthanHappySunshine)
GroupII:Newmediainteractiveentertainmentproductionandoperation,contente-commerceandothers(companiesotherthanHappySunshine) | |
Within1year(inclusive,samebelow) | 1.00 |
1-2years | 5.00 |
2-3years | 10.00 |
3-4years | 30.00 |
4-5years | 50.00 |
Over5years | 100.00 |
Accountsreceivableshallbeagedfromthemonthinwhichtheyareactuallyincurred.
(4)ThecriteriafortheidentificationofreceivablesandcontractassetsfortheaccrualofexpectedcreditlossesonanindividualbasisForreceivablesandcontractassetswhosecreditriskissignificantlydifferentfromitsportfoliocreditrisk,theexpectedcreditlossesshallbeaccruedonanindividualbasis.
6.Offsettingoffinancialassetsandfinancialliabilities
Financialassetsandfinancialliabilitiesarepresentedseparatelyinthebalancesheetandarenotoffset.However,afinancialassetandafinancialliabilityshallbeoffset,andthenetamountpresentedinthebalancesheetwhenbothofthefollowingconditionsaresatisfied:(1)theCompanyhasalegalrighttosetofftherecognizedamountsandthelegalrightiscurrentlyenforceable;and(2)theCompanyintendseithertosettleonanetbasis,ortorealizethefinancialassetandsettlethefinancialliabilitysimultaneously.
Inaccountingforatransferofafinancialassetthatdoesnotqualifyforderecognition,theCompanydoesnotoffsetthetransferredfinancialassetandtheassociatedliability.
12.Contractassets
Contractassetsorcontractliabilitiesarepresentedinthebalancesheetaccordingtotherelationshipbetweentherelevantperformanceobligationsandpaymentbythecustomer.Contractassetsandcontractliabilitiesunderthesamecontractarepresentedonanetbasis.
TherightoftheCompanytopaymentthatisunconditional,exceptforthepassageoftime,ispresentedasanaccountreceivable.TherightoftheCompanytopaymentforgoodsalreadytransferredtoacustomerispresentedasacontractassetifthatrighttopaymentisconditionalonsomethingotherthanthepassageoftime.
13.Inventories
TheCompanyshallcomplywiththedisclosurerequirementsfor“InternetVideoBusiness”setforthintheGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.4–DisclosureofIndustryInformationbytheCompaniesListedontheChiNextBoard.
1.Classificationofinventories
InventoriesincludefinishedgoodsormerchandiseheldbytheCompanyforsaleintheordinarycourseofbusiness,orworkinprogressintheprocessofproductionforsuchsale,ormaterialsorsuppliestobeconsumedintheproductionprocessorintherenderingofservices.
2.Pricingmethodsofinventoriestransferredout
Whentransferringoutinventories,theCompanydeterminestheactualcostofautomobile,filmandTVdramaandconsignmentgoodsusingthespecific-identificationmethodandoftheremaininggoodsusingtheweightedmovingaveragemethod.
3.Inventorysystemsforinventories
Aperpetualinventorysystemisadopted,amongwhichtheCompanyusesverificationofcopyrightandotherrightdocumentsastheinventorysystemforfilmsandTVdramas.
4.Amortizationoflow-valueconsumablesandpackingmaterials
(1)Low-valueconsumables
Thelow-valueconsumablesareamortizedusingimmediatewrite-offmethod.
(2)Packingmaterials
Thepackingmaterialsareamortizedusingimmediatewrite-offmethod.
5.Inventorydepreciationreserve
Onthebalancesheetdate,inventoryismeasuredatthelowerofthecostorthenetrealizablevalue,andtheinventorydepreciationreserveisaccruedforthedifferencebetweenthecostandthenetrealizablevalue.Inthenormalproductionandoperationprocess,thenetrealizablevalueofinventorydirectlyusedforsaleisdeterminedbytheestimatedsellingpricesofinventorylesstheestimatedsellingexpensesandrelatedtaxes;inthenormalproductionandoperationprocess,thenetrealizablevalueofinventorytobeprocessedisdeterminedbytheestimatedsellingpricesoffinishedproductslesstheestimatedcoststobeincurreduponcompletion,theestimatedsellingexpenses,andrelatedtaxes;onthebalancesheetdate,ifpartofthesameinventoryhascontractpriceagreements,whiletheotherpartdoesnothaveany,theirnetrealizablevaluesshallbedeterminedrespectively,whichshallbecomparedwiththecorrespondingcosts,todeterminetheamountoftheinventorydepreciationreservetobeaccruedorreservedrespectively.
14.Long-termequityinvestments
1.JudgmentcriteriaofjointcontrolandsignificantinfluenceJointcontrolistheagreedsharingofcontroloveranarrangement,andthedecisioninrelationtotherelevantactivitiesofsucharrangementmayonlybemadeupontheunanimousconsentofthepartiessharingcontrol.Significantinfluenceisthepoweroftheinvestingenterprisetoparticipateinthefinancialandoperatingpolicydecisionsofaninvestee,butisnotcontrolorjointcontrolwithotherpartiesovertheestablishmentofthosepolicies.
2.Determinationofinvestmentcost
(1)Incaseofanequityinvestmentacquiredthroughabusinessmergerinvolvingentitiesundercommoncontrol,iftheacquirerpaysconsiderationforthebusinessmergerbycash,transferofnon-cashassets,assumptionofliabilitiesorissuanceofequitysecurities,theinitialinvestmentcostofthelong-termequityinvestmentistheCompany’sshareofthecarryingvalueoftheowners’equityoftheacquireeintheconsolidatedfinancialstatementsoftheultimatecontrolleratthedateofmerger.Thedifferencebetweentheinitialinvestmentcostofthelong-termequityinvestmentandthecarryingvalueoftheconsiderationpaidforthemergerorthetotalparvalueofthesharesissued(asapplicable)istreatedasanadjustmenttothecapitalreserve.Incasethecapitalreserveisnotsufficienttoabsorbthedifference,theremainingbalanceisadjustedagainsttheretainedearnings.
Incaseofalong-termequityinvestmentacquiredthroughabusinessmergerinvolvingentitiesundercommoncontrolandthroughmultipletransactionsbysteps,theCompanyjudgeswhethertheyconstitutea“packagedeal”ornot.Iftheybelongtoa“packagedeal”,theCompanyaccountsforalltransactionsasonetransactiontoacquirecontrol.Ifsuchtransactionsdonotconstitutea“packagedeal”,theinitialinvestmentcostistheCompany’spost-mergershareofthecarryingvalueofthenetassetsoftheacquireeintheconsolidatedfinancialstatementsoftheultimatecontrolleratthedateofmerger.Thedifferencebetweentheinitialinvestmentcostofthelong-termequityinvestmentatthedateofmergerandthesumofthecarryingvalueoflong-termequityinvestmentbeforethemergerandthecarryingvalueoftheconsiderationpaidforacquisitionoftheadditionalsharesatthedateofmergerisadjustedagainstthecapitalreserve.Incasethecapitalreserveisnotsufficienttoabsorbthedifference,theremainingbalanceisadjustedagainsttheretainedearnings.
(2)Incaseofanequityinvestmentacquiredthroughabusinessmergernotinvolvingentitiesundercommoncontrol,theinitialinvestmentcostisthefairvalueoftheconsiderationpaidforthemergeratthedateofacquisition.
Withrespecttoalong-termequityinvestmentacquiredthroughabusinessmergernotinvolvingentitiesundercommoncontrolthatisachievedthroughmultipletransactionsbysteps,theaccountingtreatmentthereofintheseparatefinancialstatementsisdifferentfromthatintheconsolidatedfinancialstatementsasstatedbelow:
1)Intheseparatefinancialstatements,theinitialinvestmentcostforwhichtheCompanychangestothecostmethodisthesumofthecarryingvalueofthelong-termequityinvestmentoriginallyheldandthenewinvestmentcost.
2)Intheconsolidatedfinancialstatements,theCompanyjudgeswhetherthetransactionsconstitutea“packagedeal”ornot.Iftheybelongtoa“packagedeal”,theCompanyaccountsforalltransactionsasonetransactiontoacquirecontrol.Ifsuchtransactionsdonotconstitutea“packagedeal”,theCompanyre-measuresthefairvalueoftheequityheldintheacquireepriortothedateofacquisition,andrecordsthedifferencebetweenthefairvalueandthecarryingvalueasinvestmentincomeforthecurrentperiod;iftheequityheldintheacquireepriortothedateofacquisitioninvolvesothercomprehensiveincomeunderequitymethod,suchothercomprehensiveincomeistransferredtotheincomeoftheperiodinwhichthedateofacquisitionfalls,exceptforothercomprehensiveincomearisingfromre-measurementbytheinvesteeofchangesinnetliabilitiesornetassetsofdefinedbenefitplans.
(3)Incaseofanequityinvestmentnotacquiredthroughbusinessmerger,theinitialinvestmentcostisthepurchasepriceactuallypaidifitisacquiredbycash,orthefairvalueoftheequitysecuritiesissuedifitisacquiredthroughissuanceofequitysecurities,orisdeterminedinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.12-DebtRestructuringifitisacquiredthroughdebtrestructuring,orinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.7-ExchangeofNon-monetaryAssetsifitisacquiredthroughexchangeofnon-monetaryassets.
3.Subsequentmeasurementandrecognitionofprofitorloss
Long-termequityinvestmentsininvesteesaremeasuredusingthecostmethod.Long-termequityinvestmentsinassociatesandjointventuresaremeasuredusingtheequitymethod.
4.Disposalofinvestmentinasubsidiarythroughmultipletransactionsbystepsuntillossofcontroloverthesubsidiary
(1)Determinationofwhetheratransactionisa“packagedeal”
Whereequityinvestmentismadeinthesubsidiarystepbystepthroughmultipletransactionsuntilthecontrolislost,theCompanydetermineswhetherthestep-by-steptransactionisa“packagedeal”byconsideringthetransactionagreementterms,therespectivedisposalconsiderationacquired,theobjectoftheequitysale,thedisposalmeans,thedisposaltimeandotherinformationofeachstepofthestep-by-steptransaction.Iftheterms,conditionsandeconomicimpactofeachtransactionmeetoneormorethanoneofthefollowingconditions,itgenerallyindicatesthatthemultipletransactionsarethe“packagedeal”:
1)Thetransactionsareconcludedatthesametimeorwithregardtotheirmutualeffects;
2)Thesetransactionscanachieveacompletebusinessoutcomeonlywhenbeingconsideredasawhole;
3)Theoccurrenceofonetransactiondependsontheoccurrenceofatleastoneothertransaction;
4)Atransactionisuneconomicinisolation,buteconomicwhenconsideredtogetherwithothertransactions.
(2)Accountingtreatmentthatisnota“packagedeal”
1)Separatefinancialstatements
Thedifferencebetweenthecarryingvalueoftheequitydisposedofandtheproceedsofdisposalactuallyreceivedisrecognizedinprofitorlossforthecurrentperiod.IftheremainingequityempowerstheCompanytoexercisesignificantinfluenceorjointcontrolovertheinvestees,theremainingequityisaccountedforusingtheequitymethod;iftheremainingequitydoesnotempowertheCompanytoexercisecontrol,jointcontrolorsignificantinfluenceovertheinvestees,theremainingequityisaccountedforinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.22-RecognitionandMeasurementofFinancialInstruments.
2)Consolidatedfinancialstatements
Priortothelossofcontrol,thedifferencebetweentheproceedsfromdisposalandtheshareownedbytheCompanyinthenet
assetsofthesubsidiaryinrelationtothelong-termequityinvestmentdisposedofthatiscalculatedcontinuouslyfromthedateofacquisitionormergerisadjustedagainstthecapitalreserve(capitalpremium).Incasethecapitalpremiumisnotsufficienttoabsorbthedifference,theremainingbalanceisadjustedagainsttheretainedearnings.
Whenlosingcontroloveranoriginalsubsidiary,theremainingequityisre-measuredatitsfairvalueatthedateoflossofcontrol.Thesumoftheconsiderationreceivedfromthedisposaloftheequityandthefairvalueoftheremainingequity,netoftheshareownedbytheCompanyinthenetassetsofthesubsidiaryascalculatedcontinuouslyfromthedateofacquisitionormergeraccordingtothepreviousshareholdingratio,isrecognizedintheinvestmentincomefortheperiodinwhichthecontrolislost,andthegoodwillisreducedaccordingly.Othercomprehensiveincomerelatingtotheequityinvestmentintheoriginalsubsidiaryshouldbetransferredtotheinvestmentincomefortheperiodinwhichthecontrolislost.
(3)Accountingtreatmentfor“packagedeals”
1)Separatefinancialstatements
TheCompanyaccountsforsuchtransactionsasonetransactiontodisposeofandloseitscontroloverthesubsidiary,however,thedifferencebetweentheproceedsfromeachdisposalbeforelossofcontrolandthecarryingvalueoflong-termequityinvestmentsinrelationtotheinvestmentdisposedofisrecognizedinothercomprehensiveincomeinindividualfinancialstatements,whichiswhollytransferredtotheprofitorlossintheperiodinwhichthecontrolislost.
2)Consolidatedfinancialstatements
TheCompanyaccountsforsuchtransactionsasonetransactiontodisposeofandloseitscontroloverthesubsidiary,however,thedifferencebetweentheproceedsfromeachdisposalbeforelossofcontrolandtheshareownedbytheCompanyinthenetassetsofthesubsidiaryinrelationtotheinvestmentdisposedofisrecognizedinothercomprehensiveincomeintheconsolidatedfinancialstatements,whichiswhollytransferredtotheprofitorlossintheperiodinwhichthecontrolislost.
15.Investmentproperties
Measurementmodelofinvestmentproperties
Costmethodmeasurement
Depreciationoramortizationmethod
1.Investmentpropertiesincludelanduserightsalreadyleased,landuserightsheldandreadytobetransferreduponappreciationandleasedbuildings.
2.Aninvestmentpropertyismeasuredinitiallyatcost,andsubsequentlyusingthecostmodel.Thecostoftheinvestmentproperty,netofestimatednetresidualvalueandcumulativeprovisionforimpairmentloss,isdepreciatedoramortizedusingthestraight-linemethodoveritsremainingusefullife.
16.Fixedassets
(1)Criteriaforrecognition
Fixedassetsaretangibleassetsheldforproductionofgoods,renderingofservices,leaseoroperationandmanagementwithausefullifeofmorethanoneaccountingyear.AfixedassetisrecognizediftheeconomicbenefitsrelatingtoitareverylikelytoflowtotheCompanyanditscostcanbereliablymeasured.
(2)Depreciation
Category
Category | Methodofdepreciation | Estimatedusefullife(years) | Residualvaluerate | Annualdepreciationrate |
Buildings | Straightlinemethod | 30 | 4 | 3.2 |
Machinesandequipment | Straightlinemethod | 3-8 | 0-5 | 11.88-33.33 |
Transportationequipment | Straightlinemethod | 5-8 | 0-5 | 11.88-20 |
Electronicequipment,devicesandfurniture | Straightlinemethod | 3-10 | 0-5 | 9.50-33.33 |
Withrespecttoartworkswhoseestimatedusefullifeisuncertain,theCompanydoesnotassesstheirdepreciationbutperformsanimpairmenttestonthemeveryyear.
17.Borrowingcosts
1.Recognitionofcapitalizationofborrowingcosts
BorrowingcostsincurredbytheCompanythataredirectlyattributabletotheacquisition,constructionorproductionofaqualifyingassetarecapitalizedaspartofthecostoftherelevantasset.Theamountsofotherborrowingcostsincurredareexpensedwhenincurredandincludedinprofitorlossforthecurrentperiod.
2.Periodofcapitalizationofborrowingcosts
(1)Aborrowingcostiscapitalizedwhenallofthefollowingconditionsaresatisfied:1)theexpendituresontheassethave
alreadybeenincurred;2)theborrowingcosthasalreadybeenincurred;and3)theacquisition,constructionorproductionactivitiesnecessarytopreparetheassetforitsintendeduseorsalehavealreadycommenced.
(2)Capitalizationofborrowingcostsissuspendedduringperiodsinwhichtheacquisition,constructionorproductionofaqualifyingassetisinterruptedabnormally,whentheinterruptionisforacontinuousperiodofmorethan3months.Theborrowingcostsincurredduringtheseperiodsarerecognizedasanexpenseforthecurrentperioduntiltheacquisition,constructionorproductionactivityisresumed.
(3)Whenthequalifyingassetbeingacquired,constructedorproducedhasbecomereadyforitsintendeduseorsale,thecapitalizationceases.
3.Rateandamountofcapitalizationofborrowingcosts
Iffundsareborrowedunderaspecific-purposeborrowingfortheacquisition,constructionorproductionofaqualifyingasset,theamountofinteresttobecapitalizedshallbetheactualinterestexpenseincurredonthatborrowingfortheperiod(includingamortizeddiscountorpremiumdeterminedusingtheeffectiveinterestmethod)lessanybankinterestearnedfromdepositingtheborrowedfundsbeforebeingusedontheassetoranyinvestmentincomeonthetemporaryinvestmentofthosefunds.Iffundsareborrowedundergeneral-purposeborrowingsandareutilizedfortheacquisition,constructionorproductionofaqualifyingasset,theCompanyshalldeterminetheamountofinteresttobecapitalizedonsuchborrowingsbymultiplyingacapitalizationrateoftheutilizedgeneral-purposeborrowingsbytheweightedaverageoftheexcessamountsofcumulativeexpendituresontheassetoverandabovetheamountsofspecific-purposeborrowings.
18.Intangibleassets
(1)Usefullife,basisfordeterminationofusefullife,estimates,amortizationorreviewprocess
TheCompanyshallcomplywiththedisclosurerequirementsfor“InternetVideoBusiness”setforthintheGuideonSelf-regulatorySupervisionforCompaniesListedontheShenzhenStockExchangeNo.4-DisclosureofIndustryInformationbytheCompaniesListedontheChiNextBoard.
1.IntangibleassetsincludefilmandTVcopyrights,landuserights,software,trademarksanddomains,gamecopyrights,etc.,whichareinitiallymeasuredatcost.
2.Servicelifeandamortizationmethod
(1)AmortizationandcarryforwardoffilmandTVcopyrights
WhenafilmandTVcopyrightisrecognizedasanintangibleasset,thatcopyrightisamortizedinthelightofthefollowingprinciplesduringthecopyrightbenefitperiod:incaseofthepermanentcopyrightwiththebenefitperiodbeingdeterminedtobe5yearsandthefilmsandTVdramascopyrightwiththebenefitperiodbeingdeterminedtobenotlessthan3years(inclusive),theyareamortizedona5:3:2basis(thatis,50%oftheintangibleassetvalueisamortizedevenlyinthefirst12months,30%inthesecond12monthsandtheremaining20%isamortizedonastraight-linebasisduringtheremainingbenefitperiod);incaseofthecopyrightswiththebenefitperiodofmorethan2years(inclusive)butlessthan3years,theyareamortizedona5:5basis(thatis,50%isamortizedinthefirst12monthsandtheremaining50%isamortizedinastraightlineduringtheremainingbenefitperiod);andincaseofthecopyrightswiththebenefitperiodoflessthan2years,theyareamortizedonamonthlystraight-linebasisduringthebenefitperiod.
WhenthefilmandTVcopyrightisusedfordistribution,therighttouseandincomeright,etc.sharedjointlyorenjoyedrespectivelybytheCompanyanditscounterpartyafterdistributionshouldbetransferredasthebookcostoftheintangibleassetsattheloweroftheincomeamountandtheamortizedcarryingvalueofintangibleassetsfromthedateonwhichtheysatisfytherecognitioncriteriaofrevenue.Iftheamortizedvalueaftertransferisstillgreaterthanzero,theycontinuetobeamortizedusingtheoriginalamortizationmethodduringtheremainingamortizationperiod.
(2)AmortizationofotherintangibleassetsotherthanfilmandTVcopyright.
Thedepreciableamountofanintangibleassetwithafiniteusefullifeisallocatedonasystematicandrationalbasisoveritsusefullifeinthepatterninwhichtheasset’seconomicbenefitsareexpectedtoberealized.Ifthatpatterncannotbedeterminedreliably,thestraightlinemethodshallbeused.Thespecificlifeisshownasfollows:
Item
Item | Usefullife(years) | Basisfordeterminationofusefullife | Methodofamortization |
Landuserights | Termoftherelevantlanduserightcertificate | Titlecertificate | Straightlinemethod |
Software | 3-10 | Expectedbenefitperiod | Straightlinemethod |
Trademarksanddomainnames | Termoflicense | Termoflicense | Straightlinemethod |
Patentlicensefee | 10 | Expectedbenefitperiod | Straightlinemethod |
Programadaptationright | 3 | Expectedbenefitperiod | Straightlinemethod |
Gamecopyright | Agreedtermoflicense | Agreedtermoflicense | Straightlinemethod |
(2)Scopeandaccountingtreatmentofresearchanddevelopmentexpenditures
(1)Laborcosts
LaborcostsincludewagesandsalariesfortheCompany’sR&Dpersonnel,basicpensioninsurance,basicmedicalinsurance,unemploymentinsurance,work-relatedinjuryinsurance,maternityinsurance,housingprovidentfunds,employeebenefits,etc.
IfR&DpersonnelservemultipleR&Dprojectsconcurrently,theircostsareallocatedproportionallybasedontheirrecordedworkhoursacrossdifferentprojects.
(2)Directinvestmentcosts
DirectinvestmentcostsmeanactualexpendituresincurredbytheCompanyforimplementingR&Dactivities,suchastechnicalservicefeesfortheoperation,maintenance,inspection,testing,andrepairofequipmentusedinR&Dactivities.
(3)Depreciationexpensesandlong-termprepaidexpenses
DepreciationexpensemeanscostsforthedepreciationofequipmentandbuildingsinR&Dactivities.
ForequipmentandbuildingsusedbothforR&Dandnon-R&Dactivities,necessaryrecordsshallbemadeontheuseofsuchequipmentandbuildings,andtheactuallyincurreddepreciationcostsshallbeallocatedbetweenR&Dexpensesandproductionandoperatingexpensesinareasonablemanneraccordingtotheactualworkinghours,usearea,etc.
Long-termprepaidexpensesincludecostsincurredduringthealteration,modification,renovationandrepairofR&Dfacilities.Whenthefacilitiesareusedfornon-R&Dactivitiesatthesametime,theexpensesshallbeallocatedbetweenR&Dexpensesandproductionandoperatingexpensesinareasonablemanneraccordingtotheactualworkinghoursandusearea.
(4)Amortizationexpensesforintangibleassets
AmortizationexpensesforintangibleassetsmeantheamortizationexpensesforsoftwareandintellectualpropertiesusedinR&Dactivities.
(5)CommissionedexternalR&Dexpenses
ThecommissionedexternalR&DexpensesmeanexpensesincurredbytheCompanyindelegatingotherorganizationsorindividuals,bothathomeandabroad,toconductR&Dactivities(theresultsoftheR&DactivitiesareownedbytheCompanyandarecloselyrelatedtotheCompany’smainbusiness).
(6)Otherexpenses
OtherexpensesmeanexpensesdirectlyrelatedtoR&Dactivitiesotherthantheaboveexpenses,includingdocumenttranslationfees,expertconsultingfees,feesfortheretrieval,demonstration,review,appraisal,examinationandacceptanceofR&Dresults,intellectualpropertyapplicationfees,registrationfees,conferenceexpenses,travelexpenses,communicationfees,etc.
TheCompanyengagesintheresearchanddevelopmentofsystemsoftware.Expendituresonresearchanddevelopmentprojectsareclassifiedintoexpendituresatresearchphaseandexpendituresatdevelopmentphaseaccordingtothenatureofexpendituresanddependingonwhetheritissignificantlyuncertainthattheresearchanddevelopmentactivitieswillresultinintangibleassets.Expendituresatresearchphaseareexpendituresatthephaseofplannedinvestigation,evaluationandselectionforpurposeofsoftwareresearch,whicharerecognizedinprofitorlossfortheperiodinwhichtheyareincurred.Expendituresatthephaseofdesignandtestingforpurposeoffinalapplicationofthesoftwarearerecordedasexpendituresatdevelopmentphase,whicharecapitalizedpriortothefinalapplicationofthesoftwarewhenallofthefollowingconditionsaresatisfied:(1)thedevelopmentofthesoftwarehasbeensufficientlyvalidatedbythetechnicalteam;(2)themanagementhasapprovedthebudgetforthedevelopmentofthesoftware;(3)thesystemfunctionsandperformanceofthesoftwaretobedevelopedcansatisfytherequirementsofeconomicactivities;(4)thetechnicalandfinancialresourcesavailablearesufficienttomeettherequirementsofthedevelopmentactivitiesandsubsequentuseofthesoftware;and(5)theexpendituresattributabletothedevelopmentofthesoftwarecanbereliablymeasured.
19.Impairmentoflong-termassets
Withrespecttolong-termequityinvestments,fixedassets,intangibleassetswithafiniteusefullife,right-of-useassetsandotherlong-termassets,ifthere’sanindicationofimpairmentatthebalancesheetdate,theCompanyassessestheirrecoverableamount.Goodwillarisingfromabusinessmergerandanintangibleassetwithanindefiniteusefullifearetestedforimpairmentannually,irrespectiveofwhetherthereisanyindicationthattheassetmaybeimpaired.Forthepurposeofimpairmenttesting,goodwillisconsideredtogetherwiththerelatedassetgroupsorsetsofassetgroups.
Iftherecoverableamountofthelong-termassetaboveislowerthanitscarryingvalue,thedifferenceismeasuredasimpairmentlossoftheassetandrecognizedinprofitorlossforthecurrentperiod.
20.Long-termprepaidexpenses
Long-termprepaidexpensesareexpensesthathavealreadybeenincurredbutshouldbeamortizedoveraperiodofmorethanoneyear(exclusive).Long-termprepaidexpensesarestatedasincurredandareamortizedevenlybystageswithinthebenefitperiodorspecifiedperiod.Ifanitemoflong-termprepaidexpenseswillnotbenefitthesubsequentperiods,theamortizedvalueoftheitemthathasnotyetbeenamortizediswhollytransferredtoprofitorlossforthecurrentperiod.
21.Contractliabilities
TheCompanypresentsthecontractassetsorliabilitiesinthebalancesheetbasedontherelationshipbetweenperformanceobligationsandcustomerpayments.TheCompanyliststhenetcontractassetsandliabilitiesunderthesamecontractafteroffset.
TheCompanypresentsitsobligationtotransfergoodstocustomersfortheconsiderationreceivedorreceivablefromcustomersasthecontractliabilities.
22.Employeebenefits
(1)Accountingtreatmentofshort-termemployeebenefitsTheCompanyrecognizestheshort-termbenefitsactuallyincurredduringtheaccountingperiodwhentheemployeesprovideservicesfortheCompanyasliabilities,andincludethesameinprofitorlossforthecurrentperiodoraspartofthecostofrelatedassets.
(2)Accountingtreatmentofpost-employmentbenefits
Post-employmentbenefitsareclassifiedintodefinedcontributionplansanddefinedbenefitplans.
(1)TheCompanyrecognizesthecontributionspayableascalculatedbasedonthedefinedcontributionplanduringtheaccountingperiodwhentheemployeesprovideservicesfortheCompanyasliabilities,andincludethesameinprofitorlossforthecurrentperiodoraspartofthecostofrelatedassets.
(2)Theaccountingtreatmentofadefinedbenefitplangenerallyinvolvesthefollowingsteps:
1)Accordingtotheprojectedunitcreditmethod,usetheunbiasedandconsistentactuarialassumptionstoestimatedemographicvariablesandfinancialvariables,measuretheobligationarisingfromthedefinedbenefitplananddeterminetheperiodtowhichtherelevantobligationbelongs.Meanwhile,discounttheobligationarisingfromthedefinedbenefitplan,inordertodeterminethepresentvalueofthebenefitplanobligationandthecurrentservicecost;
2)Ifthedefinedbenefitplanhasassets,thedeficitorsurplusresultingafterreducingthepresentvalueofthedefinedbenefitplanobligationbythefairvalueoftheassetsisrecognizedasanetliabilityorassetofthedefinedbenefitplan.Ifthedefinedbenefitplanhasasurplus,thenetassetsofthedefinedbenefitplanaremeasuredatthelowerofsurplusinthedefinedbenefitplanandassetceiling;
3)Attheendofthereportingperiod,thecostofemployeebenefitsarisingfromthedefinedbenefitplanisrecordedasservicecost,netinterestonthenetliabilitiesornetassetsofthedefinedbenefitplan,andchangesarisingfromre-measurementofthenetliabilitiesornetassetsofthedefinedbenefitplan,whereintheservicecostandthenetinterestonthenetliabilitiesornetassetsofthedefinedbenefitplanareincludedinprofitorlossforthecurrentperiodorthecostofrelatedassets,andthechangesarisingfromre-measurementofthenetliabilitiesornetassetsofthedefinedbenefitplanareincludedinothercomprehensiveincome,whichwillnotbeconvertedbacktoprofitorlossinsubsequentperiods,butthoserecognizedasothercomprehensiveincomemaybetransferredwithinthescopeofequity.
(3)Accountingtreatmentofterminationbenefits
TheCompanyrecognizestheemploymentcompensationliabilitiesgeneratedbyterminationbenefitsandrecordsthemintotheprofitorlossforthecurrentperiodattheearlierofthefollowingdates:(1)whentheCompanycannotunilaterallywithdrawtheterminationbenefitsprovidedasaresultofthelaborrelationshipterminationplanorlayoffproposal;or(2)whentheCompanyrecognizesthecostsorexpensesrelatedtotherestructuringoftheterminationbenefitspayment.
(4)Accountingtreatmentofotherlong-termemployeebenefits
Otherlong-termemployeebenefitsareaccountedforinaccordancewiththeprovisionsapplicabletodefinedcontributionplansiftheyarequalifiedasdefinedcontributionplans,otherwise,areaccountedforinaccordancewiththeprovisionsapplicabletodefinedbenefitplans.Inordertosimplifytheaccountingtreatment,thetotalnetamountofthecostofemployeebenefitsarisingfromthedefinedbenefitplansthatisrecordedasservicecost,netinterestonthenetliabilitiesornetassetsofthedefinedbenefitplan,changesarisingfromre-measurementofthenetliabilitiesornetassetsofthedefinedbenefitplanandothercomponentsisincludedinprofitorlossforthecurrentperiodorthecostofrelatedassets.
23.Provisions
1.Anobligationarisingfromanyexternalguarantee,litigation,productqualitywarranty,onerouscontractorothercontingenciesisrecognizedasaprovisionifitisapresentobligationassumedbytheCompany,anditisprobablethatanoutflowofresourcesembodyingeconomicbenefitswillberequiredtosettletheobligation,andtheamountoftheobligationcanbereliablymeasured.
2.Provisionsareinitiallymeasuredaccordingtothebestestimatesoftheexpendituresrequiredtosettletherelatedpresentobligations.Thecarryingvalueofprovisionsisreviewedatthebalancesheetdate.
24.Revenue
Accountingpoliciesadoptedfortherecognitionandmeasurementofrevenuesdisclosedbytypeofbusiness
1.RevenuerecognitionAttheinceptionofthecontract,theCompanyevaluatesthecontract,identifieseachsingleperformanceobligationcontainedthereinanddetermineswhethereachsingleperformanceobligationisperformedovertimeoratapointintime.Whenmeetingoneofthefollowingcriteria,itbelongstotheobligationperformedovertime,otherwiseitconstitutestheobligationperformedatapointintime:(1)thecustomerobtainsandconsumestheeconomicbenefitsgeneratedbytheCompany’sperformancewhentheCompanyperformsthecontract;(2)thecustomercancontroltheproductsunderconstructionintheprocessoftheCompany’sperformance;(3)theproductsproducedintheprocessoftheCompany’sperformancehaveirreplaceableuses,andtheCompanyhastherighttocollectpaymentforthecumulativeperformancethathasbeencompleteduptodatethroughoutthetermofthecontract.
Fortheobligationperformedovertime,theCompanyrecognizestherevenuebasedontheperformanceprogressovertime.Whentheperformanceprogresscannotbereasonablydetermined,andthecostsincurredareexpectedtoberecoverable,revenueisrecognizedtotheextentofcostsincurreduntiltheperformanceprogresscanbereasonablydetermined.Fortheobligationperformedatapointintime,therevenueisrecognizedatthetimepointwhenthecustomerobtainsthecontroloftherelatedgoodsorservices.Whenjudgingwhetherthecustomerhasobtainedthecontrolofgoods,theCompanyconsidersthefollowingsigns:(1)theCompanyhasthecurrentrighttoreceivepaymentforsuchgoods,thatis,thecustomerhasthecurrentobligationtomakepaymentforsuchgoods;(2)theCompanyhastransferredthelegalownershipofsuchgoodstothecustomer,thatis,thecustomerhasthelegalownershipofsuchgoods;(3)theCompanyhastransferredsuchgoodstothecustomerphysically,thatis,thecustomerhastakenpossessionofsuchgoodsphysically;(4)theCompanyhastransferredmajorrisksandrewardsofsuchgoodstothecustomer,thatis,thecustomerhasobtainedmajorrisksandrewardsofsuchgoods;(5)thecustomerhasacceptedsuchgoods;and(6)othersignsthatthecustomerhasobtainedcontrolofsuchgoods.
2.Revenuemeasurement
(1)TheCompanymeasuresrevenuebasedonthetransactionpriceallocatedtoeachsingleperformanceobligation.ThetransactionpriceistheamountofconsiderationtowhichtheCompanyisentitledarisingfromthetransferofgoodsorservicestothecustomer,excludingtheamountcollectedonbehalfofathirdpartyandexpectedtobereturnedtothecustomer.
(2)Ifthereisvariableconsiderationinthecontract,theCompanydeterminesthebestestimateofthevariableconsiderationbasedontheexpectedvalueorthemostlikelyamount.However,variableconsiderationisincludedinthetransactionpriceif,andtotheextentthat,itishighlyprobablethatitsinclusionwillnotresultinasignificantrevenuereversalofaccumulativelyrecognizedrevenueinthefuturewhentheuncertaintyhasbeensubsequentlyresolved.
(3)Ifthereisamajorfinancingcomponentinthecontract,theCompanydeterminesthetransactionpricebasedonthepresumedamountpayableincashwhenthecustomerobtainsthecontrolofgoodsorservices.Thedifferencebetweenthattransactionpriceandthecontractconsiderationisamortizedovertheperiodofthecontractusingtheeffectiveinterestmethod.Ifattheinceptionofthecontract,theCompanyexpectsthatthecustomer’sacquisitionofcontrolofgoodsorservicesisnotmorethanoneyearfromthecustomer’spaymenttherefor,themajorfinancingcomponentinthecontractwillnotbeconsidered.
(4)Ifthecontracthastwoormultipleperformanceobligations,theCompanyallocatesthetransactionpricetoeachsingleperformanceobligationinthecontractbyreferencetorelativestandalonesellingpricesofgoodspromisedthereby.
3.Specificmethodsforrevenuerecognition
(1)Revenuerecognizedatapointintime
TheCompany’ssalesofTVshoppingproducts,filmsandTVdramasandothergoodsbelongtotheobligationperformedatapointintime.Therevenueisrecognizedwhengoodsmadefordomesticmarketmeetthefollowingcriteria:theCompanyhasdeliveredtheproductstothecustomerpursuanttothecontractandthecustomerhasacceptedsuchproducts,thepaymentforproductshasbeenreceivedorthereceiptofpaymenthasbeenobtainedanditisprobablethattheassociatedeconomicbenefitswillflowtotheCompany,thelegalownershipoftheproductshasbeentransferred,andthemajorrisksandrewardsoftheproductshavebeentransferredtothecustomer.Therevenueisrecognizedwhengoodsmadeforforeignmarketmeetthefollowingcriteria:theCompanyhasdeclaredtheproductspursuanttothecontractandobtainedthebilloflading,thepaymentforproductshasbeenreceivedorthereceiptofpaymenthasbeenobtainedanditisprobablethattheassociatedeconomicbenefitswillflowtotheCompany,thelegalownershipoftheproductshasbeentransferred,andthemajorrisksandrewardsoftheproductshavebeentransferred.
(2)Revenuerecognizedaccordingtotheprogressofcontractperformance
TheCompanyprovidesmembership,artistandoperatorservices,etc.AsthecustomerobtainsandconsumestheeconomicbenefitsgeneratedbytheCompany’sperformancewhentheCompanyperformsthecontract,thecustomercancontrolthegoodsorservicesunderconstructionintheprocessoftheCompany’sperformance,theservicesorgoodsprovidedintheprocessoftheCompany’sperformancehaveirreplaceableuses,andtheCompanyhastherighttocollectpaymentforthecumulativeperformancethathasbeencompleteduptodatethroughoutthetermofthecontract,theCompanyregardsitasaperformanceobligationovertimeandrecognizesrevenueaccordingtotheperformanceprogress,unlesstheperformanceprogresscannotbereasonablydetermined.TheCompanydeterminestheprogressofperformanceobligationusingtheoutputmethod.Whentheperformanceprogresscannotbereasonablydetermined,andthecostsincurredbytheCompanyareexpectedtoberecoverable,revenueisrecognizedtotheextentofcostsincurreduntiltheperformanceprogresscanbereasonablydetermined.
(3)TheCompany’sspecificprinciplesfortherecognitionandmeasurementofrevenuesearnedinthesectorsandlinesofbusiness
1)RevenuefromsaleofgoodsthroughTVchannels,networkchannels,outboundchannels,onlinetoofflinechannelsandotherchannels
ThegoodssoldbytheCompanyaremainlydeliveredbylogisticscompaniestothebuyersorpickedbythebuyersthemselves.TheCompanyrecognizestherevenuefromsaleofgoodswhenthegoodshavebeendeliveredbylogisticscompaniestothebuyersandsignedforbythebuyersandtheperiodforreturnofgoodshasexpired.
Ifthecustomerisagroup,salesrevenueisrecognizedwhenthegrouphasreceivedthegoodsandsignedthereceiptofthegoods.
Ifcreditsareofferedtothecustomersuponsaleofgoods,theCompanyallocatestheamountreceivedorreceivablefromthe
saleofgoodsbetweentherevenuefromthesaleofgoodsandthevalueofthecredits,andrecognizestheamountreceivedorreceivablefromthesaleofgoodsnetofthevalueofthecreditsasrevenue,andthevalueofthecreditsascontractliabilities.Whenthecreditsareexchangedbythecustomers,theportionofcontractliabilitiesoriginallyrecognizedinconnectionwiththecreditsexchangedisrecognizedasrevenue,wherein,theamountofrevenuerecognizedisdeterminedaccordingtotheproportionoftheamountofthecreditsexchangedtothetotalestimatedamountofthecreditsexchangeable.
2)AdvertisingrevenueAdvertisingrevenueisrecognizedaftertheadvertisementshavebeendeliveredoraccordingtothesettlementamountduringtheprocessofservicewhenallofthefollowingconditionsaresatisfied:(i)theamountofrevenueisreceivedorcanbemeasuredreliably;(ii)itisprobablethattheeconomicbenefitsassociatedtherewithwillflowtotheCompany;and(iii)thecostsincurredortobeincurredforthedeliveryofadvertisementscanbemeasuredreliably.
3)MembershiprevenueServicerevenueisrecognizedduringthevalidperiodofmembershiponadailybasisaccordingtothetop-upamountpaidbythemembers.
4)RoyaltyrevenueRoyaltyrevenueincludescopyrightlicensingrevenueandrevenuefromjointcopyrightinvestment.①Copyrightlicensingrevenueisrecognizedwhenthelicensehasbeengrantedtothecounterpartyandthelicensefeehasbeenreceivedortherighttoreceivethelicensefeehasbeenobtainedundertherelevantcopyrightlicensecontract.
②RevenuefromjointcopyrightinvestmentA.InvestmentinfilmsandTVdramasandotherprogramsinwhichtheCompanydoesnotholdcopyrightApplicablebusiness:TheCompanyparticipatesintheproductionoffilmsandTVdramasinthecapacityofaco-investorundertherelevantinvestmentagreementwhichexplicitlyprovidesthatthereturnoninvestmentreceivablebytheCompanyshallbeafixedincomeorariskinvestmentincomewhereintheCompanydoesnotholdcopyrightasotherinvestors.Incomefromsuchbusinessisrecognizedasinvestmentincome.
B.InvestmentinfilmsandTVdramasandotherprogramsinwhichtheCompanyholdsjointcopyrightApplicablebusiness:TheCompanyparticipatesintheproductionoffilmsandTVdramasinthecapacityofaco-investorundertherelevantinvestmentagreementwhichexplicitlyprovidesthattheCompanyshallparticipateintheincomedistributionorlosssharingoftheprojectinthecapacityofaco-investorandholdscopyrightthereinjointlywithotherinvestorsinsuchproportionasagreed.Revenuefromreleaseoftelevisionseriesisrecognizedwhentheproductionofthetelevisionserieshasbeencompleted,thefilmsandTVdramasauthorityhasexaminedthetelevisionseriesandissuedaTelevisionSeriesReleaseLicense,thecopies,tapesandothermediaofthetelevisionserieshavebeendeliveredtothebuyersanditisprobablethattheeconomicbenefitsassociatedtherewithwillflowtotheCompany.Revenuefromreleaseoffilmsisrecognizedwhentheproductionofthefilmshasbeencompleted,thefilmsandTVdramasauthorityhasexaminedthefilmsandissuedaFilmReleaseLicense,thefilmhasbeenscreenedintheatersandthesettlementstatementhasbeenreceivedfromtherelevanttheaterchains.Revenuefromreleaseofprogramsisrecognizedwhentheproductionoftheprogramshasbeencompleted,thecopies,tapesandothermediaoftheprogramhavebeendeliveredtothebuyersanditisprobablethattheeconomicbenefitsassociatedtherewithwillflowtotheCompany.
Suchrevenueisrecognizedintwodifferentways:
IftheCompanyisresponsibleforrelease,whenthecriteriaforrecognitionofrevenueismet,theCompanyrecognizesthedistributionincomeasagreedasoperatingrevenueandrecordstheshareofincomepayabletotheproductionpartnersasdeductionsfromrevenue.Ifanotherpartyisresponsibleforrelease,whentheCompanyreceivestheincomesettlementstatementasagreed,theCompanyrecognizestheincomereceivableas“operatingrevenue”.
③Specificmethodsforcostrecognition
IftheCompanyisresponsiblefortheproductionofandaccountingforfilmortelevisionseries,thecostactuallyincurredisrecordedas“inventories-productioncost”.Whentheproductionfeeadvancedbytheinvestorsunderthecontractisreceived,suchamountisinitiallyrecordedas“contractliabilities”,andwhentheproductionhasbeencompletedandthefilmortelevisionseriesisreadyforrelease,suchamountisoffsetagainsttheinventorycostoffilmortelevisionseries.Ifanotherpartyisresponsiblefortheproductionofandaccountingforthefilmortelevisionseries,theproductionfeepaidbytheCompanytotheproductionpartnerunderthecontractisinitiallyrecordedas“prepayments”,thetravelexpensesincurredbytheCompanydirectlyinconnectionwiththeprojectisrecordedas“inventories-productioncost”,andwhentheproductionhasbeencompletedandthefilmortelevisionseriesisreadyforrelease,suchamountistransferredtoinventorycost.Afterreceivingthecostorexpensesettlementvouchersorstatementsissuedbytheproducerandauditedorconfirmedbytheco-investors,theassetsoriginallyrecordedareadjustedaccordingtotheactualsettlementamount,bytransferringtheCompany’sshareofthecostofthefilmortelevisionseriesinvestmentprojectfrom“prepayments”to“inventories-productioncost”.Afterobtainingcopyrightinthefilmortelevisionseriesunderthecontract,theactualcostofthefilmortelevisionseriesiswhollytransferredto“inventories-goodsonhand”,andtherevenueearnedisoffsetagainstthecostusingthepercentageofcompletionmethod.Underthepercentageofcompletionmethod,fromthedatethefilmorTVplayisgrantedareleasepermit(i.e.thedateofsatisfactionofthecriteriaforrecognitionofrevenue),duringtheperiodofcosttransfer,theCompanyusesthecosttransferrate(theproportionoftotalcostofthefilmorTVplaytothetotalplannedrevenue)tocalculateanddeterminethecostofsalestobetransferredinthecurrentperiodandtheinventoriestoberecognizedattheendoftheperiod.
5)Revenuefromoperatorservice
Revenuefromoperatorserviceisrecognizedaccordingtotherelevantbusinesssettlementstatementsorthird-partyortechnicalbackgroundbusinessdataprovidedaccordingtotherelevantcooperationagreement.
TheCompanyrecognizestherevenueaccordingtothesettlementdataprovidedbytheoperatorandconfirmedbytheCompanyandtheoperatorpriortothebalancesheetdate,orifthesettlementdataisnotobtainedfromtheoperatorpriortothebalancesheetdate,accordingtothedatacollectedbythebillingplatformandotherdataandinformationavailabletotheextentthattherevenuecanbemeasuredreliably,andadjuststhesameuponactualsettlement.
6)Revenuefromsaleofhardware
Revenuefromsaleofhardwareisrecognizedonamonthlybasisaccordingtothequantityofintelligentterminalproducts
actuallysoldinthegivenmonthandtheirsellingprices.
7)Recognitionofrevenuefromartistagentservice
①ArtistperformanceserviceTheserviceperiodisrelativelyshort.Inthisservice,theCompanymainlyhelpstheartistsgivecommercialperformanceorconcerts,andrecognizestherevenueafteracontractedartisthasfulfilledhisorhercontractualobligations.
②ArtistshootingserviceShootingserviceincludesparticipationbytheartistsintheshootingoffilmsandTVdramasandrecordingofprograms.Theserviceperiodisaboutthreemonthsgenerally.TheCompanyrecognizestherevenueafteracontractedartisthasfulfilledhisorhercontractualobligations.
③ArtistendorsementserviceThetermofanartist’sendorsementisabout1-2yearsgenerally.Duringthetermofendorsement,theartistneedstobefeaturedinvideocommercials,recordthemesongs,andparticipateinpublicrelationsandotheractivities.Therevenueisrecognizedaccordingtothespecificcontractterms.Ifthecontractprovidesthataftertheperformanceoftheobligationsbytheartist,andtheservicefeealreadyreceivedbytheCompanywillnotberefundedexceptforforcemajeure,theservicefeemaybewhollyrecognizedasrevenue.Ifthecontractprovidesthat,inadditiontoindicatingtheforcemajeure,theartistneedstogiveexclusiveendorsementormaintainhisorhergoodimage,therevenueisrecognizedininstallmentsduringthetermofendorsement.
8)Derivativerevenuefromfilms,TVdramasandprogramsDerivativerevenuefromfilms,TVdramasandprogramsisrecognizedaftertheshowingthereof,atsuchtimeasprovidedintherelevantcontract.
9)RevenuefromgamesTheCompany’srevenuefromgamesmainlyincludesrevenuefromgamecopyright,gamedistributionserviceandself-developedgames,whicharerecognizedasfollows:
①Revenuefromgamecopyrightincludesroyaltyrevenueandminimumguaranteerevenue.TheroyaltiesreceivedbytheCompanyarerecordedascontractliabilitiesuponreceipt,andincludedintheoperatingrevenueforthecurrentperiodusingthestraightlinemethodduringthetermofagreement.Theminimumguaranteesreceivedarerecognizedasrevenuewhenalltherisksandrewardshavebeentransferredinaccordancewiththescheduleofpaymentanddivisionofrevenuesasprovidedintherelevantcontractoragreement.
②GamedistributionserviceisamodeofoperationinwhichtheCompanyobtainsalicensetooperateanonlinegameandthenentersintocooperationwithMangoTV,360GameCenterorotherthird-partychannelplatformstojointlyoperatethegame;theplayersofthegameneedtoberegisteredasusersofthethird-partychannel,topuptheiraccountsinthetop-upsystemofthethird-partyplatformtoobtainvirtualcash,andusesuchvirtualcashtopurchasevirtualprops.Inthemodeofjointoperationbyathirdparty,eachthird-partyplatformisresponsiblefortheoperation,promotion,chargingserviceandmanagementofbillingsystemofitschannel,andtheCompanyrecognizesitsshareofrevenueastheoperatingrevenueascalculatedaccordingtothecooperationagreementconcludedwiththethird-partyplatformandconfirmedbytheCompanyandthethird-partyplatform.
③Self-developedgamesincludeonlinegamesandstandalonegames.Inthemodeofself-operationofanonlinegame,theCompanydistributesandoperatesthegamethroughitsownorthird-partychannels,andissolelyresponsiblefortheoperation,promotionandmaintenanceofthegame;theplayersofthegamearedirectlyregisteredwithsuchchannelsandthenlogintothegame,topuptheiraccountstoobtainvirtualcash,andusesuchvirtualcashtopurchasevirtualprops;afterthegamepropspurchasedbytheplayershavebeenusedup,theCompanyrecognizestheamountactuallypaidandconsumedbytheplayersastheoperatingrevenue.Standalonegamesareavailablefordownloadingbytheplayersintheformofamobilestandalonegamepackage.Whenaplayerpurchasespropsofthegame,theembeddedprogramgeneratesabillinginstruction;thetelecomcarrierorserviceprovidersendsabillingcodebytextmessage,andthenthecarrierconfirmsthedeductionoftherelevanttelephonechargetocompletetheprocessofbillingandpayment.Thedeductionandpaymentoftheinformationchargeforthemobilestandalonegameisirrevocable.Afterthedeductionofsuchchargebythecarrier,therisksandrewardsaretransferredtotheusers.TheCompany’sstandalonegamesaredistributedjointlywiththirdparties.Aftertheusershavedownloadedandinstalledthegames,theCompanyisnotresponsibleforthemanagementofthegamesorotherwiserestrictstheuseofthegamesbytheusers,thatis,theCompanydoesnothavecontroloversuchgames.Insuchmode,theCompanyrecognizesitsshareofrevenueastheoperatingrevenueascalculatedaccordingtothecooperationagreementconcludedwiththerelevantthird-partyplatformandconfirmedbytheCompanyandthethird-partyplatform.
10)RevenuefromH5interaction
RevenuefromH5interactionmainlycomesfromH5interactiveadvertisementsplacedbyclientsinthetelevisionprogramsofHunanTV,andisrecognizedaftertheshowingoftherelevantprogramsonHunanTV.
11)Revenuefromwirelessvalue-addedservice
Accordingtothewirelessvalue-addedservicecontractconcludedbytheCompanyandtherelevantclient,ifthecontractspecifiesthetotalcontractprice,thecontractpriceisallocatedaccordingtothescheduleofpaymentduringthetermoflicensespecifiedthereinifthecontractpricewillbepaidininstallments,orwhollyrecognizedasrevenueafterthedeliveryofserviceifthecontractpricewillbepaidinonelumpsum.Ifthecontractdoesnotspecifythetotalcontractprice,therevenueisrecognizedaccordingtothesettlementstatementsprovidedbytheclient.
Differenceintheaccountingpolicyforrevenuerecognitionarisingfromadoptionofdifferentmodesofoperationforthesamekindofbusiness
None
25.Contractcosts
IftheincrementalcostincurredbytheCompanytoobtainacontractisexpectedtoberecovered,itisrecognizedasanassetasthecostofobtainingacontract.Iftheamortizationperiodofthecostofobtainingacontractdoesnotexceedoneyear,suchcostis
directlyincludedintheprofitorlossforthecurrentperiod.
ThecostincurredbytheCompanytoperformacontractisnotgovernedbythestandardsoninventories,fixedassetsorintangibleassets,andifmeetingthefollowingcriteria,isrecognizedasanassetasthecontractperformancecost:
1.Suchcostisdirectlyrelatedtoanexistingorexpectedcontract,includingexpensesfordirectlabor,directmaterialsandmanufacturing(orsimilarexpenses),coststobeclearlybornebythecustomerandothercostsincurredonlyduetothecontract;
2.SuchcostincreasestheCompany’sfutureresourcesforfulfillingitsperformanceobligations;and
3.Suchcostisexpectedtoberecovered.
TheCompanyamortizestheassetrelatedtothecontractcostonthesamebasisastherecognitionoftherevenueofthegoodsorservicesrelatedtotheasset,andincludesitintheprofitorcostforthecurrentperiod.
Ifthecarryingamountoftheassetrelatedtothecontractcostishigherthantheremainingconsiderationexpectedtobeobtainedduetothetransferofthegoodsorservicesrelatedtotheassetlesstheestimatedcost,thentheCompanymakesaprovisionforimpairmentoftheexcessandrecognizesitasanimpairmentlossfortheasset.Iftheimpairmentfactorsforpriorperiodshavechangedafterwardssothattheremainingconsiderationexpectedtobeobtainedduetothetransferofthegoodsorservicesrelatedtotheassetlesstheestimatedcostishigherthanthecarryingamountoftheasset,thentheCompanyreversestheprovisionforimpairmentoriginallymadeandincludeitintheprofitorlossforthecurrentperiod,providedthatthecarryingamountafterreversalshallnotexceedthecarryingamounttheassetwouldhavereachedonthedateofreversalhadtheprovisionforimpairmentbeennotmade.
26.Governmentgrants
1.Governmentgrantsarerecognizedif(1)theCompanymeetstheconditionsattachedtothegovernmentgrants;and(2)theCompanywillreceivethegovernmentgrants.Ifagovernmentgrantisintheformofatransferofamonetaryasset,theitemismeasuredattheamountreceivedorreceivable.Ifagovernmentgrantisintheformofatransferofanon-monetaryasset,theitemismeasuredatfairvalue.Iffairvalueisnotreliablydeterminable,theitemismeasuredatanominalamount.
2.Determinationandaccountingtreatmentofgovernmentgrantsrelatedtoassets
Governmentgrantsrelatedtoassetsaregovernmentgrantswhichareofferedforpurchasing,constructingorotherwiseacquiringlong-termassetsasprovidedbytheapplicablegovernmentdocuments,orintheabsenceofsuchexpressprovisionintheapplicablegovernmentdocuments,governmentgrantswhoseprimaryconditionisthattheCompanyshouldpurchase,constructorotherwiseacquirelong-termassets.Thegovernmentgrantsrelatedtoassetsareoffsetagainstthecarryingvalueoftherelatedassetsorrecognizedasdeferredincome.Governmentgrantsrelatedtoassetsrecognizedasdeferredincomeareincludedinprofitorlossovertheservicelifeoftherelevantassetsonareasonableandsystemicbasis.Governmentgrantsmeasuredatnominalamountaredirectlyrecognizedinprofitorlossforthecurrentperiod.Incaseofsale,transfer,retirementordamageoftherelevantassetsbeforetheendofintendedservicelife,thebalanceoftheunallocateddeferredincomeistransferredtoprofitorlossfortheperiodinwhichtheassetsaredisposedof.
3.Determinationandaccountingtreatmentofgovernmentgrantsrelatedtoincome
Governmentgrantsrelatedtoincomearegovernmentgrantsotherthanthoserelatedtoassets.Governmentgrantsrelatedtobothassetsandincomeinwhichitisdifficulttomakeadistinctionbetweentheportionrelatedtoassetsandtheportionrelatedtoincomearewhollyclassifiedasgovernmentgrantsrelatedtoincome.Governmentgrantsrelatedtoincomeascompensationforexpensesorlossestobeincurredinsubsequentperiodsarerecognizedasdeferredincomeandintheperiodforrecognizingtherelevantcosts,expensesorlosses,includedinprofitorlossforthecurrentperiodoroffsetagainsttherelevantcosts.Governmentgrantsrelatedtoincomeascompensationforexpensesorlossesalreadyincurredaredirectlyincludedinprofitorlossforthecurrentperiodoroffsetagainsttherelevantcosts.
4.Governmentgrantsrelatedtoday-to-dayoperationsoftheCompanyarerecognizedinotherincomeoroffsetagainsttherelevantcostsandexpensesdependingonthenatureofeconomicbusiness.Governmentgrantsnotrelatedtoday-to-dayoperationsoftheCompanyarerecognizedinnon-operatingrevenuesorexpenses.
5.Accountingtreatmentofpolicypreferentialloansandinterestsubsidies
(1)IftheMinistryofFinanceappropriatestheinterestsubsidiestothelendingbank,andthenthelendingbankoffersaloantotheCompanyatthepolicy-basedpreferentialinterestrate,theCompanyrecognizestheloanamountactuallyreceivedastherecordedamountoftheloan,andcalculatestheborrowingcostsaccordingtotheloanprincipalandsuchpolicy-basedpreferentialinterestrate.
(2)IftheMinistryofFinancedirectlyappropriatestheinterestsubsidiestotheCompany,theCompanyoffsetsthecorrespondinginterestsubsidyagainsttherelatedborrowingcosts.
27.Deferredtaxassets/deferredtaxliabilities
1.Thedifferencebetweenthetaxbaseofanassetorliabilityanditscarryingvalue(orincaseofanitemnotrecognizedasassetorliabilitywhosetaxbasecanbedeterminedaccordingtotheapplicabletaxlaw,thedifferencebetweenitstaxbaseandcarryingvalue),isrecognizedasadeferredtaxassetordeferredtaxliabilityaccordingtothetaxrateapplicabletotheperiodinwhichtheassetorliabilityisexpectedtoberecoveredorsettled.
2.Deferredincometaxassetsarerecognizedtotheextentoftheamountofincometaxpayablethatwillbeavailableinfutureperiodsagainstwhichdeductibletemporarydifferencesaredeductible.Atthebalancesheetdate,deferredtaxassetsnotrecognizedinpriorperiodsarerecognizedifthere’sconclusiveevidencethatitisprobablethatsufficienttaxableincomewillbeavailableinfutureperiodsagainstwhichthedeductibletemporarydifferencesaredeductible.
3.Atthebalancesheetdate,thecarryingvalueofadeferredtaxassetisreviewed.TheCompanyreducesthecarryingvalueofadeferredtaxassettotheextentthatitisnolongerprobablethatsufficienttaxableincomewillbeavailableinfutureperiodstoallow
thebenefitofthedeferredtaxassettobeutilized.Anysuchreductioninamountisreversedtotheextentthatitbecomesprobablethatsufficienttaxableincomewillbeavailable.
4.CurrentanddeferredtaxoftheCompanyisrecognizedasincomeoranexpenseandincludedinprofitorlossforthecurrentperiod,excepttotheextentthatthetaxarisesfrom:(1)businessmerger;or(2)atransactionoreventwhichisrecognizeddirectlyinowner’sequity.
5.Whenthefollowingconditionsaremetatthesametime,theCompanywillpresentthenetamountofdeferredincometaxassetsanddeferredincometaxliabilitiesafteroffset:(1)Ithasthelegalrighttosettlecurrentincometaxassetsandcurrentincometaxliabilitiesonanetbasis;(2)deferredincometaxassetsanddeferredincometaxliabilitiesarerelatedtoincometaxesleviedbythesametaxauthorityonthesametaxpayerorrelatedtodifferenttaxpayers,providedthatduringtheperiodinwhicheachofthefuturematerialdeferredincometaxassetsanddeferredincometaxliabilityisreversed,thetaxpayerinvolvedintendstonetthecurrentincometaxassetsandcurrentincometaxliabilities,oracquireassetsandsettledebtsatthesametime.
28.Lease
(1)TheCompanyaslessee
Atthecommencementdateoftheleaseterm,theCompanyrecognizesaleasewithaleasetermnotmorethan12monthsthatincludesnopurchaseoptionasshort-termlease;andaleaseatlowervaluewhentheindividuallyleasedassetisbrand-newaslow-valueassetlease.IftheCompanysubleasesorexpectstosubleasetheleasedassets,theoriginalleaseisnotrecognizedasalow-valueassetlease.
Forallshort-termleaseandlow-valueassetlease,theCompanyrecognizestheleasepaymentsinthecostofrelevantassetsorprofitorlossforthecurrentperiodonastraight-linebasisoverthetermoftherelevantlease.
Excepttheaboveshort-termleasesandlow-valueassetleasessubjecttosimplifiedtreatment,theCompanyrecognizestherightofuseassetsandleaseliabilitiesontheleaseatthecommencementdateoftheleaseperiod.
(1)Rightofuseassets
Therightofuseassetisinitiallymeasuredatcost,whichincludes:1)theinitiallymeasuredamountoftheleaseliability;2)theleasepaymentsmadeonorbeforethecommencementdateoftheleasetermlesstheamountrelatedtoleaseincentives(ifany);3)theinitialdirectcostsincurredbythelessee;4)thecoststhatthelesseeexpectstoincurinordertodismantleandremovetheleasedasset,restorethesitewheretheleasedassetlocates,orrestoretheleasedassettotheconditionagreeduponintheleaseterms.
TheCompanydepreciatestherightofuseassetonastraight-linebasis.Ifitreasonablyensuresthatownershipoftheleasedassetswillbeobtainedattheexpiryoftheleaseterm,theCompanywilldepreciatetheleasedassetsovertheirremainingusefullives.Ifnot,theCompanywilldepreciatetheleasedassetovertheshorteroftheleasetermortheremainingusefullifeoftheleasedasset.
(2)Leaseliabilities
Atthecommencedateoftheleaseterm,theCompanyrecognizesthepresentvalueoftheoutstandingleasepaymentsasaleaseliability.Whencalculatingthepresentvalueofleasepayments,theinterestrateintheleaseisdeterminedasthediscountrate.Iftheinterestrateintheleaseisunavailable,theCompany’sincrementalborrowingrateisdeterminedasthediscountrate.Thedifferencebetweentheleasepaymentsandtheirpresentvalueisrecognizedasanunrecognizedfinancingexpense,withinterestexpensesrecognizedatthediscountrateusedtorecognizethepresentvalueoftheleasepaymentsandchargedtoprofitorlossforthecurrentperiodoverthetermoftherelevantlease.Thevariableleasepaymentsnotmeasuredastheleaseliabilityarerecognizedinprofitorlosswhentheyareactuallyincurred.
Afterthecommencementdateoftheleaseterm,whenthereisachangeinthesubstantivefixedpayments,theexpectedamountpayablefortheguaranteedresidualvalue,theindexorrateusedtodeterminetheleasepayments,ortheevaluationresultoractualexerciseofthepurchaseoption,renewaloptionorterminationoption,theCompanywillremeasuretheleaseliabilityatthepresentvalueofthechangedleasepaymentsandadjuststhecarryingamountoftherightofuseassetaccordingly.Ifthecarryingamountoftherightofuseassethasbeenreducedtonilbuttheleaseliabilitystillneedstobefurtherreduced,theremainingamountwillberecognizedinprofitorlossforthecurrentperiod.
(2)TheCompanyaslessor
Atthecommencementdateoftheleaseterm,theCompanyclassifiesaleaseasfinanceleasewheneverthetermsoftheleasetransfersubstantiallyalltherisksandrewardsofownershiptotheleasedasset,andallotherleasesasoperatingleases.
(1)Operatinglease
TheCompanyrecognizesleasereceiptsasrentalincomeonastraight-linebasisoverthetermoftherelevantlease,withinitialdirectcostsincurredcapitalizedandapportionedonthesamebasisofrecognizingrentalincometoincludeinprofitorlossforthecurrentperiodseparately.VariableleasepaymentsobtainedbytheCompanyrelevanttooperatingleasesthatarenotincludedintheleasereceiptsarerecognizedinprofitorlosswhentheyareactuallyincurred.
(2)Financelease
Onthecommencementdateoftheleaseperiod,theCompanyrecognizesthefinanceleasepaymentsreceivableinaccordancewiththenetleaseinvestment(sumoftheunguaranteedbalanceandtheleasepaymentnotreceivedonthecommencementdateoftheleaseperiodbasedonthepresentvaluediscountedattheinherentinterestrateofthelease),andderecognizesthefinanceleaseassets.Ateachphaseoftheleaseperiod,theCompanycalculatesandrecognizestheinterestincomeattheinherentinterestrateofthelease.
TheamountofvariableleasepaymentsobtainedbytheCompanythatarenotaccruedtothemeasurementofnetleaseinvestmentisaccruedtothecurrentprofitorlosswhenactuallyincurred.
29.OthersignificantaccountingpoliciesandaccountingestimatesCustomercreditpolicyTheaccountingforcustomercreditsrequiresanestimateofthefairvalueandthetimeandpossibilityofuseofcredits.Valuationandrecordingofcustomercreditsrequirejudgmentandestimation.Iftheresultofre-estimationisdifferentfromthecurrentestimation,suchdifferencewillaffectthecarryingvalueofcontractliabilitiesfortheperiodinwhichtheestimationischanged.
30.Changesinsignificantaccountingpoliciesandaccountingestimates
(1)Changesinsignificantaccountingpolicies?Applicable□N/A
InRMB
Contentandreasonofchangesinaccountingpolicies
Contentandreasonofchangesinaccountingpolicies | Itemsignificantlyaffected | Amountaffected |
SinceJanuary1,2024,theCompanyhasadoptedtheprovisionscontainedintheInterpretationoftheAccountingStandardsforBusinessEnterprisesNo.17issuedbytheMinistryofFinance,regarding“classificationofcurrentliabilitiesandnon-currentliabilities”,“disclosureofsupplierfinancingarrangements”,and“accountingtreatmentofsaleandleaseback”,andtheprovisionscontainedintheInterpretationoftheAccountingStandardsforBusinessEnterprisesNo.18issuedbytheMinistryofFinance,regarding“accountingtreatmentofguarantee-typewarrantythatisnotasingleperformanceobligation”. | Suchchangesinaccountingpoliciesdonothaveamaterialeffectonourfinancialstatements. |
(2)Changesinsignificantaccountingestimates
□Applicable?N/A
(3)Adjustmentstorelatedfinancialstatementitemsfortheperiodinwhichthenewaccountingstandardswereadoptedforthefirsttimesince2024□Applicable?N/AVI.Taxes
1.Majorcategoriesoftaxesandtaxrates
Taxtype | Taxationbasis | Taxrate |
VAT | VATpayableistheoutputtaxbasedonthesaleofgoodsandtaxablelaborincomecalculatedpursuanttothetaxlaw,netoftheinputtaxthatisallowedtobedeductedinthecurrentperiod. | 13%,9%,5%,6%,3% |
Consumptiontax | Taxablesalesturnover(volume) | 5% |
Urbanmaintenanceandconstructiontax | Actuallypaidturnovertax | 7%,5% |
Enterpriseincometax | Taxableincome | Taxexemption,8.25%,15%,16.5%,20%,25% |
Propertytax | Ifitisleviedonanadvalorembasis,thetaxiscalculatedas1.2%oftheremainingvalueafterbeingdeducted20%oftheoriginalvalueoftheproperty;ifitisleviedsubjecttorent,thetaxiscalculatedas12%oftherentalincome. | 1.2%,12% |
Educationsurcharges | Actuallypaidturnovertax | 3% |
Localeducationsurcharges | Actuallypaidturnovertax | 2% |
Culturalundertakingdevelopmentfee | Taxableservicerevenuecalculatedpursuanttothetaxlaw | 1.5% |
Disclosureoftaxpayerswithdifferentratesofenterpriseincometax:
Taxpayer
Taxpayer | Rateofenterpriseincometax |
HappigoCo.,Ltd. | Taxexemption |
HappySunshine | Taxexemption |
MangoStudiosCultureCo.,Ltd.(“MangoStudios”) | Taxexemption |
HunanMangoEntertainmentCo.,Ltd.(“MangoEntertainment”) | Taxexemption |
HunanHappyMangoFunTechnologyCo.,Ltd. | Taxexemption |
HunanE.E.MediaFilmandTelevisionProductionCo.Ltd. | Taxexemption |
HunanGoldenEagleCartoonMediaCo.,Ltd.(“GoldenEagleCartoon”) | Taxexemption |
XiaomangE-commerceCo.,Ltd. | 15% |
HunanMaijiParkCulturalDevelopmentCo.,Ltd. | 5% |
DameirenGlobalTradingCo.,Limited | 8.25%,16.5% |
Mgtv.com(HongKong)MediaCompanyLimited | 8.25%,16.5% |
Othertaxpayersnotlistedabove | 25% |
2.Taxincentives
1.HappySunshine,MangoStudios,MangoEntertainment,HunanHappyMangoFunTechnologyCo.,Ltd.,HunanE.E.MediaFilmandTelevisionProductionCo.Ltd.,HappigoandGoldenEagleCartoonareenterprisestransformedfromoperatingculturalinstitutionsinthereformofculturalsystemapprovedbytheMinistryofFinanceandtheStateAdministrationofTaxation.PursuanttotheAnnouncementontheTaxPoliciesApplicabletotheEnterprisesTransformedfromOperatingCulturalInstitutionsintheReformofCulturalSystem(AnnouncementoftheMinistryofFinance,theStateAdministrationofTaxationandthePublicityDepartment,CCCPC[2024]No.20)jointlyreleasedbytheMinistryofFinance,theStateAdministrationofTaxationandthePublicityDepartment,CCCPCinDecember2024,theenterprisestransformedfromoperatingculturalinstitutionsbeforeDecember31,2022wouldbeexemptedfromtheenterpriseincometaxfromtheirregistereddateoftransformationtillDecember31,2027.
2.PursuanttotheListoftheSecondBatchofHighandNewTechnologyEnterprisesRecognizedandFiledbytheRecognitionAuthorityofHunanProvincein2023jointlyissuedbytheOfficeoftheNationalLeadingGroupforRecognitionManagementofHighandNewTechnologyEnterprisesandtheHunanProvincialDepartmentofScienceandTechnology,XiaomangE-commerceCo.,Ltd.wasrecognizedasahighandnewtechnologyenterprisewithatermofthreeyears(CertificateNo.:GR202343005636),andthereforeissubjecttoareducedenterpriseincometaxrateof15%applicabletohighandnewtechnologyenterprisesfrom2023to2025.
3.PursuanttotheListoftheFirstBatchofHighandNewTechnologyEnterprisesRecognizedandFiledbytheRecognitionAuthorityofHunanProvincein2022issuedbytheOfficeoftheNationalLeadingGroupforRecognitionManagementofHighandNewTechnologyEnterprises,HappySunshinewasrecognizedasahighandnewtechnologyenterprisewithatermofthreeyears(CertificateNo.:GR202243000815),andthereforeissubjecttoareducedenterpriseincometaxrateof15%applicabletohighandnewtechnologyenterprisesfrom2022to2024.
4.AsstipulatedbytheAnnouncementoftheGeneralAdministrationofTaxationoftheMinistryofFinanceonRelatedTaxPoliciesforFurtherSupportingtheDevelopmentofSMEsandPrivateBusinesses(AnnouncementNo.12oftheGeneralAdministrationofTaxationoftheMinistryofFinance,2023),beforeDecember31,2027,taxableincomesofSMEsshallbereducedto25%,andenterpriseincometaxesshallbeleviedatarateof20%.HunanMaijiParkCulturalDevelopmentCo.,Ltd.isentitledtheabovepreferentialenterpriseincometaxpolicyfortheperiod.
5.InaccordancewiththeNoticeoftheMinistryofFinanceonRelevantPoliciesonAdjustingCertainGovernment-ManagedFunds(CaiShui[2019]No.46),fromJuly1,2019toDecember31,2024,culturalundertakingdevelopmentfeeattributabletotheCentralTreasuryshallbereducedat50%ofthetaxableincomepaidbythetaxpayer.InaccordancewiththeNoticeofHunanProvincialDepartmentofFinanceonRelevantPoliciesonAdjustingCulturalUndertakingDevelopmentFee(XiangCaiZong[2019]No.11),fromJuly1,2019toDecember31,2024,localenterprisesandinstitutionsandindividualscanpaytheculturalundertakingdevelopmentfeeunderareductionrateof50%.VII.NotestoItemsintheConsolidatedFinancialStatements
1.Cashandbankbalances
InRMB
Item | Closingbalance | Openingbalance |
Cashonhand | 36,048.85 | 34,083.85 |
Bankdeposits | 3,864,984,022.72 | 11,857,589,366.06 |
Othermonetaryfunds | 35,700,257.26 | 24,584,807.69 |
Total | 3,900,720,328.83 | 11,882,208,257.60 |
Otherinformation:
Amongtheclosingbalanceofbankdeposits,RMB16,115,246.67wasfrozenduetolitigation,andRMB1,244,317.42wassecuritydepositsorotherwisesubjecttorestrictionsonuse.
Amongtheclosingbalanceofothermonetaryfunds,RMB13,524,468.83wassubjecttorestrictionsonuse.
2.Held-for-tradingfinancialassets
InRMB
Item
Item | Closingbalance | Openingbalance |
Financialassetsmeasuredatfairvaluewithanychangesaccruedtothecurrentprofitsandlosses | 1,606,842,142.43 | 1,052,000,000.00 |
Incl.: | ||
Structuraldeposits | 1,605,606,575.40 | 1,052,000,000.00 |
Copyrightinvestmentwithoutcopyright | 1,235,567.03 | |
Incl.: | ||
Total | 1,606,842,142.43 | 1,052,000,000.00 |
Otherinformation:
3.Notesreceivable
(1)Presentationofnotesreceivablebycategory
InRMB
Item | Closingbalance | Openingbalance |
Banker’sacceptancebills | 1,400,000.00 | 34,920,000.00 |
Commercialacceptancebills | 967,729.46 | |
Total | 2,367,729.46 | 34,920,000.00 |
(2)Presentationbymethodofrecognitionofprovisionforbaddebts
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Incl.: | ||||||||||
Notesreceivableforwhichtheprovisionforbaddebtsweremadebygroup | 2,418,662.59 | 100.00% | 50,933.13 | 2.11% | 2,367,729.46 | 34,920,000.00 | 100.00% | 34,920,000.00 | ||
Incl.: | ||||||||||
Banker’sacceptancebills | 1,400,000.00 | 57.88% | 1,400,000.00 | 34,920,000.00 | 100.00% | 34,920,000.00 | ||||
Commercialacceptancebills | 1,018,662.59 | 42.12% | 50,933.13 | 5.00% | 967,729.46 | |||||
Total | 2,418,662.59 | 100.00% | 50,933.13 | 2.11% | 2,367,729.46 | 34,920,000.00 | 100.00% | 34,920,000.00 |
Provisionsforbaddebtsmadebygroup:RMB50,933.13
InRMB
Item | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Groupofbanker’sacceptancebills | 1,400,000.00 | ||
Groupofcommercialacceptancebills | 1,018,662.59 | 50,933.13 | 5.00% |
Total | 2,418,662.59 | 50,933.13 |
Descriptionofbasisfordeterminingthegroup:
Provisionsforbaddebtsmadefornotesreceivableinaccordancewiththegeneralmodelofexpectedcreditlosses(“ECL”):
□Applicable?N/A
(3)Provisions,recoveryorreversalofbaddebtsforthecurrentperiod
Provisionforbaddebtsmadeforthecurrentperiod:
InRMB
Category | Openingbalance | Changesforthecurrentperiod | Closingbalance | |||
Provision | Recoveryor | Write-off | Others |
reversal
reversal | |||||
Provisionforbaddebtsbygroup | 50,933.13 | 50,933.13 | |||
Total | 50,933.13 | 50,933.13 |
Significantrecoveryorreversalofbaddebtprovisionforthecurrentperiod:
□Applicable?N/A
4.Accountsreceivable
(1)Presentationbyaging
InRMB
Aging | Openingbookbalance | Closingbookbalance |
Within1year(inclusive) | 4,126,973,641.86 | 2,943,842,242.71 |
1-2years | 361,470,164.63 | 397,974,645.55 |
2-3years | 224,887,285.73 | 148,659,620.53 |
Over3years | 260,033,120.65 | 372,906,782.88 |
3-4years | 74,072,444.30 | 176,552,081.76 |
4-5years | 64,806,958.01 | 147,583,365.37 |
Over5years | 121,153,718.34 | 48,771,335.75 |
Total | 4,973,364,212.87 | 3,863,383,291.67 |
(2)Presentationbymethodofrecognitionofprovisionforbaddebts
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Accountsreceivableforwhichtheprovisionforbaddebtsaremadeindividually | 80,608,785.50 | 1.62% | 66,610,118.95 | 82.63% | 13,998,666.55 | 81,268,801.50 | 2.10% | 64,684,124.95 | 79.59% | 16,584,676.55 |
Incl.: | ||||||||||
Accountsreceivableforwhichtheprovisionforbaddebtsaremadebygroup | 4,892,755,427.37 | 98.38% | 366,781,580.57 | 7.50% | 4,525,973,846.80 | 3,782,114,490.17 | 97.90% | 302,175,796.57 | 7.99% | 3,479,938,693.60 |
Incl.: | ||||||||||
Total | 4,973,364,212.87 | 100.00% | 433,391,699.52 | 8.71% | 4,539,972,513.35 | 3,863,383,291.67 | 100.00% | 366,859,921.52 | 9.50% | 3,496,523,370.15 |
Provisionsforbaddebtsmadeindividually:RMB66,610,118.95
InRMB
Name | Openingbalance | Closingbalance | ||||
Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Proportion | Reasonforprovisions | |
Thefirst | 23,383,374.87 | 16,777,045.64 | 23,383,374.87 | 16,777,045.64 | 71.75% | Likelytobenon-recoverable |
Thesecond | 11,155,050.00 | 3,346,515.00 | 10,445,050.00 | 5,222,525.00 | 50.00% | Likelytobenon-recoverable |
Thethird | 10,786,000.00 | 10,786,000.00 | 10,786,000.00 | 10,786,000.00 | 100.00% | Expectedtobenon-recoverable |
Others | 35,944,376.63 | 33,774,564.31 | 35,994,360.63 | 33,824,548.31 | 93.97% | Likelytobenon-recoverable |
Total | 81,268,801.50 | 64,684,124.95 | 80,608,785.50 | 66,610,118.95 |
Provisionsforbaddebtsmadebygroup:RMB366,781,580.57
InRMB
Name | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Aginggroup | 4,333,249,118.98 | 366,781,580.57 | 8.46% |
Groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller
Groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | 559,506,308.39 | |
Total | 4,892,755,427.37 | 366,781,580.57 |
Descriptionofbasisfordeterminingthegroup:
ProvisionsforbaddebtsmadefornotesreceivableinaccordancewiththegeneralmodelofECL:
□Applicable?N/A
(3)Provisions,recoveryorreversalofbaddebtsforthecurrentperiod
Provisionsforbaddebtsmadeforthecurrentperiod
InRMB
Category | Openingbalance | Changesforthecurrentperiod | Closingbalance | |||
Provision | Recoveryorreversal | Write-off | Others | |||
Provisionsforbaddebtsmadeindividually | 64,684,124.95 | 2,155,994.00 | 230,000.00 | 66,610,118.95 | ||
Provisionsforbaddebtsmadebygroup | 302,175,796.57 | 64,758,277.18 | 150,000.00 | -2,493.18 | 366,781,580.57 | |
Total | 366,859,921.52 | 66,914,271.18 | 230,000.00 | 150,000.00 | -2,493.18 | 433,391,699.52 |
Significantrecoveryorreversalofbaddebtprovisionforthecurrentperiod:
InRMB
Entity | Amountofrecoveryorreversal | Reasonforrecovery | Methodofrecovery | Basisfordeterminingtheproportionofprovisionforbaddebtsanditsreasonableness |
Nosignificantprovisionforbaddebtswasrecoveredorreversalinthecurrentperiod.
(4)Accountsreceivableactuallywrittenoffforthecurrentperiod
InRMB
Item | Write-offamount |
Accountsreceivableactuallywrittenoff | 150,000.00 |
Informationofsignificantaccountsreceivablethatarewrittenoff:
InRMB
Entity | Natureofaccountsreceivable | Write-offamount | Reasonforwrite-off | Write-offproceduresperformed | Whethertheamountarisesfromrelated-partytransactions |
Descriptionofwrite-offofaccountsreceivable:
Nosignificantaccountsreceivablewaswrittenoffinthecurrentperiod.
(5)Topfiveclosingbalancesofaccountsreceivableandcontractassetscategorizedbydebtor
InRMB
Entity | Closingbalanceofaccountsreceivable | Closingbalanceofcontractassets | Totalclosingbalanceofaccountsreceivableandcontractassets | Proportionoftotalclosingbalanceofaccountsreceivableandcontractassets | Closingbalanceoftheallowanceforbaddebtsofaccountsreceivableandtheprovisionforimpairmentofcontractassets |
Thefirst | 1,256,247,643.31 | 1,256,247,643.31 | 21.08% | 62,812,382.17 | |
Thesecond | 318,523,832.63 | 568,473,648.57 | 886,997,481.20 | 14.89% | 44,349,874.06 |
Thethird | 318,091,290.36 | 318,091,290.36 | 5.34% | 15,904,564.52 | |
Thefourth | 311,636,207.83 | 311,636,207.83 | 5.23% | ||
Thefifth | 257,240,914.62 | 257,240,914.62 | 4.32% | 12,862,045.73 | |
Total | 2,461,739,888.75 | 568,473,648.57 | 3,030,213,537.32 | 50.86% | 135,928,866.48 |
5.Contractassets
(1)Detailsofcontractassets
InRMB
Item
Item | Closingbalance | Openingbalance | ||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |
Operatorbusiness | 985,362,331.20 | 60,944,997.89 | 924,417,333.31 | 890,102,310.00 | 51,410,460.86 | 838,691,849.14 |
Total | 985,362,331.20 | 60,944,997.89 | 924,417,333.31 | 890,102,310.00 | 51,410,460.86 | 838,691,849.14 |
(2)Presentationbymethodofrecognitionofprovisionforbaddebts
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Incl.: | ||||||||||
Provisionforbaddebtsmadebygroup | 985,362,331.20 | 100.00% | 60,944,997.89 | 6.19% | 924,417,333.31 | 890,102,310.00 | 100.00% | 51,410,460.86 | 5.78% | 838,691,849.14 |
Incl.: | ||||||||||
Total | 985,362,331.20 | 100.00% | 60,944,997.89 | 6.19% | 924,417,333.31 | 890,102,310.00 | 100.00% | 51,410,460.86 | 5.78% | 838,691,849.14 |
Totalamountofprovisionforbaddebtsmadebygroup:RMB60,944,997.89
InRMB
Item | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Groupofoperatorbusiness | 985,362,331.20 | 60,944,997.89 | 6.19% |
Total | 985,362,331.20 | 60,944,997.89 |
Descriptionofbasisfordeterminingthegroup:
ProvisionsforbaddebtsmadeinaccordancewiththegeneralmodelofECL:
□Applicable?N/A
(3)Provisions,recoveryorreversalofbaddebtsforthecurrentperiod
InRMB
Item | Provision | Recoveryorreversal | Write-off | Reason |
Provisionforbaddebtsmadebygroup | 9,534,537.03 | |||
Total | 9,534,537.03 | - |
Significantrecoveryorreversalofbaddebtprovisionforthecurrentperiod:
InRMB
Entity | Amountofrecoveryorreversal | Reasonforrecovery | Methodofrecovery | Basisfordeterminingtheproportionofprovisionforbaddebtsanditsreasonableness |
Otherinformation:
6.Accountsreceivablefinancing
(1)Presentationofaccountsreceivablefinancingbycategory
InRMB
Item | Closingbalance | Openingbalance |
Banker’sacceptancebills | 58,201,838.89 | 690,394,858.57 |
Lettersofcredit | 8,000,000.00 |
Total
Total | 58,201,838.89 | 698,394,858.57 |
(2)Presentationbymethodofrecognitionofprovisionforbaddebts
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Incl.: | ||||||||||
Provisionforbaddebtsmadebygroup | 58,201,838.89 | 100.00% | 58,201,838.89 | 698,394,858.57 | 100.00% | 698,394,858.57 | ||||
Incl.: | ||||||||||
Banker’sacceptancebills | 58,201,838.89 | 100.00% | 58,201,838.89 | 690,394,858.57 | 98.85% | 690,394,858.57 | ||||
Lettersofcredit | 8,000,000.00 | 1.15% | 8,000,000.00 | |||||||
Total | 58,201,838.89 | 100.00% | 58,201,838.89 | 698,394,858.57 | 100.00% | 698,394,858.57 |
Totalamountofprovisionforbaddebtsmadebygroup:Nil
InRMB
Item | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Provisionforbaddebtsmadebygroup | 58,201,838.89 | ||
Total | 58,201,838.89 |
Descriptionofbasisfordeterminingthegroup:
ProvisionsforbaddebtsmadeinaccordancewiththegeneralmodelofECL:
InRMB
Baddebtprovision | StageI | StageII | StageIII | Total |
Future12-monthECL | LifetimeECL(withoutcreditimpairment) | LifetimeECL(withcreditimpairment) | ||
BalanceatJanuary1,2024inthecurrentperiod: |
Basisfordeterminationofstagesandproportionofprovisionforbaddebts:
Changesinbookbalancewhoselossallowancechangedsignificantlyinthecurrentperiod:
(3)Accountsreceivablefinancingalreadyendorsedordiscountedbutnotyetbecomedueatthebalancesheetdate
InRMB
Item | Balancederecognizedattheendoftheperiod | Balancenotderecognizedattheendoftheperiod |
Banker’sacceptancebills | 401,633,422.53 | |
Lettersofcredit | 335,357,619.99 | |
Total | 736,991,042.52 |
7.Otherreceivables
InRMB
Item | Closingbalance | Openingbalance |
Otherreceivables | 60,325,084.20 | 47,852,640.07 |
Total | 60,325,084.20 | 47,852,640.07 |
(1)Otherreceivables
1)Classificationofotherreceivablesbynature
InRMB
Nature
Nature | Closingbookbalance | Openingbookbalance |
Securitydeposit | 27,544,135.68 | 19,318,333.70 |
Amountduetoorfromrelatedparties | 1,963,695.20 | 5,196,090.37 |
Suspensepaymentsreceivable | 1,322,825.94 | 2,490,337.84 |
Pettycash | 12,340,256.91 | 9,418,011.24 |
Receivablesundercurrentaccount | 30,727,523.04 | 24,349,805.30 |
Total | 73,898,436.77 | 60,772,578.45 |
2)Presentationbyaging
InRMB
Aging | Closingbookbalance | Openingbookbalance |
Within1year(inclusive) | 43,878,718.51 | 29,587,160.90 |
1-2years | 5,130,847.31 | 6,355,747.68 |
2-3years | 4,830,487.65 | 5,244,596.68 |
Over3years | 20,058,383.30 | 19,585,073.19 |
3-4years | 4,197,090.61 | 6,159,143.40 |
4-5years | 5,761,918.07 | 1,515,668.57 |
Over5years | 10,099,374.62 | 11,910,261.22 |
Total | 73,898,436.77 | 60,772,578.45 |
3)Presentationbymethodofrecognitionofprovisionforbaddebts
?Applicable□N/A
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Provisionforbaddebtsmadeindividually | 11,773,626.23 | 15.93% | 10,846,353.20 | 92.12% | 927,273.03 | 9,913,746.23 | 16.31% | 8,986,473.20 | 90.65% | 927,273.03 |
Incl.: | ||||||||||
Provisionforbaddebtsmadebygroup | 62,124,810.54 | 84.07% | 2,726,999.37 | 4.39% | 59,397,811.17 | 50,858,832.22 | 83.69% | 3,933,465.18 | 7.73% | 46,925,367.04 |
Incl.: | ||||||||||
Total | 73,898,436.77 | 100.00% | 13,573,352.57 | 18.37% | 60,325,084.20 | 60,772,578.45 | 100.00% | 12,919,938.38 | 21.26% | 47,852,640.07 |
Provisionsforbaddebtsmadeindividually:RMB10,846,353.20
InRMB
Name | Openingbalance | Closingbalance | ||||
Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Proportion | Reasonforprovisions | |
Provisionforbaddebtsmadeindividually | 9,913,746.23 | 8,986,473.20 | 11,773,626.23 | 10,846,353.20 | 92.12% | Likelytobenon-recoverable |
Total | 9,913,746.23 | 8,986,473.20 | 11,773,626.23 | 10,846,353.20 |
Provisionsforbaddebtsmadebygroup:RMB2,726,999.37
InRMB
Name | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | 1,957,904.68 | ||
Groupofsecuritydeposits | 26,995,615.69 |
receivable
receivable | |||
Aginggroup | 33,171,290.17 | 2,726,999.37 | 8.22% |
Total | 62,124,810.54 | 2,726,999.37 |
Descriptionofbasisfordeterminingthegroup:
ProvisionsforbaddebtsmadeinaccordancewiththegeneralmodelofECL:
InRMB
Provisionsforbaddebts | StageI | StageII | StageIII | Total |
Future12-monthECL | LifetimeECL(withoutcreditimpairment) | LifetimeECL(withcreditimpairment) | ||
BalanceasatJanuary1,2024 | 1,012,044.56 | 108,399.10 | 11,799,494.72 | 12,919,938.38 |
Inthecurrentperiod | ||||
--TransferredtoStageII | -67,940.86 | 67,940.86 | ||
--TransferredtoStageIII | -4,998.01 | 4,998.01 | ||
Currentprovision | 421,602.53 | -38,297.89 | 2,314,945.76 | 2,698,250.40 |
Currentwrite-off | 15,071.52 | 15,071.52 | ||
Otherchanges | -2,029,764.69 | -2,029,764.69 | ||
BalanceasatDecember31,2024 | 1,365,706.23 | 133,044.06 | 12,074,602.28 | 13,573,352.57 |
Basisfordeterminationofstagesandproportionofprovisionforbaddebts:
StageIreferstootherreceivableswhosecreditriskhasnotincreasedsignificantlysinceinitialrecognition;StageIIreferstootherreceivableswhosecreditriskhasincreasedsignificantlysinceinitialrecognition,butwhicharenotcreditimpaired;StageIIIreferstootherreceivablescreditimpaired.Changesinbookbalancewhoselossallowancechangedsignificantlyinthecurrentperiod:
□Applicable?N/A
4)Provisions,recoveryorreversalofbaddebtsfortheperiod
Provisionforbaddebtsmadeforthecurrentperiod:
InRMB
Category | Openingbalance | Changesforthecurrentperiod | Closingbalance | |||
Provision | Recoveryorreversal | Write-off | Others | |||
Provisionsforbaddebts | 12,919,938.38 | 2,698,250.40 | 15,071.52 | -2,029,764.69 | 13,573,352.57 | |
Total | 12,919,938.38 | 2,698,250.40 | 15,071.52 | -2,029,764.69 | 13,573,352.57 |
Includingsignificantamountsrecoveredorreversedfromthecurrentprovisionforbaddebts:
InRMB
Entity | Amountofrecoveryorreversal | Reasonforrecovery | Methodofrecovery | Basisfordeterminingtheproportionofprovisionforbaddebtsanditsreasonableness |
Nosignificantprovisionforbaddebtswasrecoveredorreversalinthecurrentperiod.
5)Otherreceivablesactuallywrittenofffortheperiod
InRMB
Item | Write-offamount |
Otherreceivables | 15,071.52 |
Descriptionsofsignificantotherreceivablesthatarewrittenoff:
InRMB
Entity | Natureofotherreceivables | Write-offamount | Reasonsforwrite-off | Write-offproceduresperformed | Whetherthepaymentsweregeneratedfromrelated-partytransactions |
Descriptionsofwrite-offofotherreceivables:
Nootherreceivableswerewrittenoffinthecurrentperiod.
6)Topfiveclosingbalancesofotherreceivablescategorizedbydebtor
InRMB
Entity
Entity | Nature | Closingbalance | Aging | Proportionintotalclosingbalanceofotherreceivables | Closingbalanceofprovisionsforbaddebts |
Thefirst | Receivablesundercurrentaccount | 15,450,000.00 | Within1year | 20.91% | 772,500.00 |
Thesecond | Securitydeposit | 10,979,063.29 | Within1year | 14.86% | |
Thethird | Receivablesundercurrentaccount | 2,000,000.00 | 2-3years | 2.71% | 2,000,000.00 |
Thefourth | Securitydeposit | 2,000,000.00 | 1-2years | 2.71% | |
Thefifth | Securitydeposit | 1,000,000.00 | 4-5years | 1.35% | |
Total | 31,429,063.29 | 42.54% | 2,772,500.00 |
8.Prepayments
(1)Presentationofprepaymentsbyaging
InRMB
Aging | Closingbalance | Openingbalance | ||
Amount | Percentage | Amount | Percentage | |
Within1year | 1,289,069,522.26 | 71.76% | 703,944,332.23 | 69.24% |
1-2years | 288,753,603.80 | 16.07% | 116,269,839.01 | 11.44% |
2-3years | 74,564,490.45 | 4.15% | 174,573,702.88 | 17.17% |
Over3years | 144,078,556.39 | 8.02% | 21,876,500.06 | 2.15% |
Total | 1,796,466,172.90 | 1,016,664,374.18 |
Reasonsforoverduesettlementofprepaymentswithsignificantamountsandagedmorethan1year:
InRMB
Entity | Closingbalance | Reasonsforunsettlement |
Thefirst | 169,056,604.10 | Prepaymentsforcopyrights,pendingbroadcasting |
Thesecond | 58,653,586.43 | Prepaymentsforcopyrights,pendingbroadcasting |
Thethird | 50,596,981.09 | Prepaymentsforcopyrights,pendingbroadcasting |
Thefourth | 49,999,516.00 | Undeliveredgoods |
Thefifth | 31,132,075.59 | Prepaymentsforcopyrights,pendingbroadcasting |
Thesixth | 30,792,452.83 | Prepaymentsforcopyrights,pendingbroadcasting |
Sub-total | 390,231,216.04 |
(2)Topfiveclosingbalancesofprepaymentscategorizedbyreceivers
InRMB
Entity | Bookbalance | Proportiontototalprepayments(%) |
Thefirst | 208,653,396.55 | 10.83 |
Thesecond | 169,056,604.10 | 8.77 |
Thethird | 113,132,075.59 | 5.87 |
Thefourth | 107,120,000.00 | 5.56 |
Thefifth
Thefifth | 90,977,433.77 | 4.72 |
Sub-total | 688,939,510.01 | 35.75 |
Otherinformation:
9.InventoriesDidtheCompanyneedtocomplywiththedisclosurerequirementsontherealestateindustry?No
(1)Categoriesofinventories
InRMB
Item | Closingbalance | Openingbalance | ||||
Bookbalance | Provisionfordeclineinvalueofinventoriesorforimpairmentofcontractperformancecosts | Carryingvalue | Bookbalance | Provisionfordeclineinvalueofinventoriesorforimpairmentofcontractperformancecosts | Carryingvalue | |
Rawmaterials | 111,190,626.86 | 111,190,626.86 | 70,747,527.56 | 70,747,527.56 | ||
Workinprocess | 495,755,254.07 | 4,462,452.84 | 491,292,801.23 | 760,533,375.34 | 760,533,375.34 | |
Goodsonhand | 854,657,793.40 | 149,158,207.55 | 705,499,585.85 | 1,023,495,995.75 | 152,362,654.35 | 871,133,341.40 |
Turnovermaterials | 755,578.95 | 755,578.95 | 807,117.72 | 41,751.25 | 765,366.47 | |
Goodsupondelivery | 22,839,567.47 | 22,839,567.47 | 14,256,078.56 | 14,256,078.56 | ||
Total | 1,485,198,820.75 | 153,620,660.39 | 1,331,578,160.36 | 1,869,840,094.93 | 152,404,405.60 | 1,717,435,689.33 |
(2)Provisionfordeclineinvalueofinventoriesandforimpairmentofcontractperformancecosts
InRMB
Item | Openingbalance | Increaseinthecurrentperiod | Decreaseinthecurrentperiod | Closingbalance | ||
Provision | Others | Reversalorwrite-off | Others | |||
Workinprocess | 4,462,452.84 | 4,462,452.84 | ||||
Goodsonhand | 152,362,654.35 | 5,712,386.01 | 8,916,832.81 | 149,158,207.55 | ||
Turnovermaterials | 41,751.25 | 41,751.25 | ||||
Total | 152,404,405.60 | 10,174,838.85 | 8,958,584.06 | 153,620,660.39 |
AstotheCompany’sproductsdirectlyusedforsale,thenetrealizablevaluewasrecognizedby:theestimatedsellingpriceoftheinventoryminustheestimatedsellingexpensesandrelevanttaxes.Externalsaleshavebeenrealizedwithrespecttothecurrentwrite-offofprovisionfordeclineinvalueofinventories.Provisionfordeclineinvalueofinventoriesmadebygroup:
InRMB
Nameofgroup | Endofthecurrentperiod | Beginningofthecurrentperiod | ||||
Closingbalance | Provisionfordecline | Proportion | Openingbalance | Provisionfordecline | Proportion |
Criteriaforprovisionfordeclineinvalueofinventoriesmadebygroup:
10.Othercurrentassets
InRMB
Item | Closingbalance | Openingbalance |
Termdepositsandlarge-denominationcertificateofdepositswithmaturitiesofoneyearorless | 3,424,356,248.15 |
Prepaidenterpriseincometax
Prepaidenterpriseincometax | 98,629,272.43 | |
PrepaymentsforInternetaccesscooperation | 5,588,903.07 | 7,628,577.66 |
InputVATtobededucted | 122,329,544.75 | 115,296,910.67 |
Others | 402,646.76 | 7,252,743.79 |
Total | 3,651,306,615.16 | 130,178,232.12 |
Otherinformation:
11.Debtinvestments
(1)Detailsofdebtinvestments
InRMB
Item | Closingbalance | Openingbalance | ||||
Bookbalance | Provisionforimpairment | Carryingvalue | Bookbalance | Provisionforimpairment | Carryingvalue | |
Termdepositsandlarge-denominationcertificateofdepositswithmaturitiesofoneyearorless | 3,845,940,324.39 | 3,845,940,324.39 | ||||
Total | 3,845,940,324.39 | 3,845,940,324.39 |
Changesinprovisionforimpairmentinthecurrentperiod
InRMB
Item | Openingbalance | Increaseinthecurrentperiod | Decreaseinthecurrentperiod | Closingbalance |
(2)Closingbalanceofsignificantdebtinvestments
InRMB
Item | Closingbalance | Openingbalance | ||||||||
Parvalue | Couponrate | Effectiverate | Maturitydate | Overdueprincipal | Parvalue | Couponrate | Effectiverate | Maturitydate | Overdueprincipal | |
Depositproduct1 | 800,000,000.00 | 3.19% | 3.19% | June26,2026 | ||||||
Depositproduct2 | 200,000,000.00 | 3.20% | 3.20% | August11,2026 | ||||||
Depositproduct3 | 200,000,000.00 | 3.30% | 3.30% | January12,2026 | ||||||
Depositproduct4 | 300,000,000.00 | 2.40% | 2.40% | September29,2026 | ||||||
Depositproduct5 | 400,000,000.00 | 2.40% | 2.40% | October21,2026 | ||||||
Total | 1,900,000,000.00 |
12.Investmentproperties
(1)Investmentpropertiesmeasuredatcost?Applicable□N/A
InRMB
Item | Buildings | Landuseright | Constructioninprocess | Total |
I.Originalcarryingvalue: | ||||
1.Openingbalance | 84,309,445.29 | 84,309,445.29 | ||
2.Increaseinthecurrentperiod | ||||
(1)Purchase | ||||
(2)Inventory/fixedassets/transferfromconstructioninprogress | ||||
(3)Increaseduetobusinessmerger |
3.Currentdecreases
3.Currentdecreases |
(1)Disposal |
(2)Otheramountstransferredout |
4.Closingbalance
4.Closingbalance | 84,309,445.29 | 84,309,445.29 | |
II.Accumulativedepreciationandaccumulativeamortization | |||
1.Openingbalance | 3,225,393.06 | 3,225,393.06 | |
2.Currentincrease | 2,296,981.34 | 2,296,981.34 | |
(1)Provisionoramortization | 2,296,981.34 | 2,296,981.34 |
3.Currentdecreases
3.Currentdecreases |
(1)Disposal |
(2)Otheramountstransferredout |
4.Closingbalance
4.Closingbalance | 5,522,374.40 | 5,522,374.40 | |
III.Provisionforimpairment | |||
1.Openingbalance | |||
2.Currentincrease | 5,506,370.19 | 5,506,370.19 | |
(1)Provision | 5,506,370.19 | 5,506,370.19 |
3.Currentdecreases
3.Currentdecreases |
(1)Disposal |
(2)Otheramountstransferredout |
4.Closingbalance
4.Closingbalance | 5,506,370.19 | 5,506,370.19 | |
IV.Carryingvalue | |||
1.Closingcarryingvalue | 73,280,700.70 | 73,280,700.70 | |
2.Openingcarryingvalue | 81,084,052.23 | 81,084,052.23 |
Recoverableamountdeterminedbasedonfairvaluenetofdisposalcost:
?Applicable□N/A
InRMB
Item | Carryingvalue | Recoverableamount | Impairmentloss | Methodfordeterminingfairvalueandcostofdisposal | Keyparameter | Basisfordeterminingthekeyparameter |
Residenceproperty | 51,111,643.02 | 50,378,346.78 | 733,296.24 | Marketapproach | Sellingprice | Basedonmarketcondition,theCompany’splanforholdingthepropertyandappraisedvalue |
Commercialserviceproperty | 27,675,427.87 | 22,902,353.92 | 4,773,073.95 | Marketapproach | Sellingprice | Basedonmarketcondition,theCompany’splanforholdingthepropertyandappraisedvalue |
Total | 78,787,070.89 | 73,280,700.70 | 5,506,370.19 |
Recoverableamountdeterminedbasedonpresentvalueofexpectedfuturecashflows:
□Applicable?N/AReasonofsignificantdifferencebetweentheinformationsetoutaboveandtheinformationusedinprioryear’simpairmentassessmentorexternalinformation:
Reasonofsignificantdifferencebetweentheinformationusedinprioryear’simpairmentassessmentandtheactualsituationofthecurrentyear:
Otherinformation:
(2)Investmentpropertiesmeasuredatfairvalue□Applicable?N/A
13.Fixedassets
InRMB
Item
Item | Closingbalance | Openingbalance |
Fixedassets | 131,318,038.31 | 142,419,568.37 |
Total | 131,318,038.31 | 142,419,568.37 |
(1)Detailsoffixedassets
InRMB
Item | Buildings | Machinesandequipment | Electronicequipment,devicesandfurniture | Transportationequipment | Others | Total |
I.Originalcarryingvalue: | ||||||
1.Openingbalance | 58,268,091.66 | 310,483,591.97 | 314,717,531.66 | 15,691,994.31 | 11,000,000.00 | 710,161,209.60 |
2.Increaseinthecurrentperiod | 11,248,557.08 | 15,781,664.59 | 112,283.18 | 27,142,504.85 | ||
(1)Purchase | 11,248,557.08 | 15,781,664.59 | 112,283.18 | 27,142,504.85 | ||
(2)Transferfromconstructioninprogress | ||||||
(3)Increaseduetobusinessmerger |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod | 1,153,827.05 | 2,927,862.48 | 4,081,689.53 | ||
(1)Disposalorretirement | 1,153,827.05 | 2,927,862.48 | 4,081,689.53 |
4.Closingbalance
4.Closingbalance | 58,268,091.66 | 320,578,322.00 | 327,571,333.77 | 15,804,277.49 | 11,000,000.00 | 733,222,024.92 |
II.Accumulateddepreciation | ||||||
1.Openingbalance | 16,415,985.34 | 284,611,078.06 | 253,689,811.57 | 12,629,651.77 | 567,346,526.74 | |
2.Increaseinthecurrentperiod | 1,908,705.37 | 10,107,257.22 | 25,016,300.12 | 1,036,465.29 | 38,068,728.00 | |
(1)Provision | 1,908,705.37 | 10,107,257.22 | 25,016,300.12 | 1,036,465.29 | 38,068,728.00 |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod | 1,101,429.73 | 2,804,952.89 | 3,906,382.62 | ||
(1)Disposalorretirement | 1,101,429.73 | 2,804,952.89 | 3,906,382.62 |
4.Closingbalance
4.Closingbalance | 18,324,690.71 | 293,616,905.55 | 275,901,158.80 | 13,666,117.06 | 601,508,872.12 | |
III.Provisionforimpairment | ||||||
1.Openingbalance | 391,088.27 | 4,026.22 | 395,114.49 | |||
2.Increaseinthecurrentperiod | ||||||
(1)Provision |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod |
(1)Disposalor |
retirement
retirement
4.Closingbalance
4.Closingbalance | 391,088.27 | 4,026.22 | 395,114.49 | |||
IV.Carryingvalue | ||||||
1.Closingbalance | 39,943,400.95 | 26,570,328.18 | 51,666,148.75 | 2,138,160.43 | 11,000,000.00 | 131,318,038.31 |
2.Openingbalance | 41,852,106.32 | 25,481,425.64 | 61,023,693.87 | 3,062,342.54 | 11,000,000.00 | 142,419,568.37 |
(2)Fixedassetsleasedoutunderoperatinglease
InRMB
Item | Closingcarryingvalue |
Buildings | 22,214,011.36 |
14.Right-of-useassets
(1)Detailsofright-of-useassets
InRMB
Item | Buildings | Total |
I.Originalcarryingvalue | ||
1.Openingbalance | 348,389,392.07 | 348,389,392.07 |
2.Increaseinthecurrentperiod | 116,717,241.71 | 116,717,241.71 |
(1)Leasein | 116,717,241.71 | 116,717,241.71 |
3.Decreaseinthecurrentperiod | 67,535,609.07 | 67,535,609.07 |
(1)Amendmentofcontract | 33,977,813.42 | 33,977,813.42 |
(2)Expirationoflease | 33,557,795.65 | 33,557,795.65 |
4.Closingbalance | 397,571,024.71 | 397,571,024.71 |
II.Accumulateddepreciation | ||
1.Openingbalance | 119,801,978.46 | 119,801,978.46 |
2.Increaseinthecurrentperiod | 91,929,788.40 | 91,929,788.40 |
(1)Provision | 91,929,788.40 | 91,929,788.40 |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod | 51,012,222.15 | 51,012,222.15 |
(1)Disposal | ||
(2)Amendmentofcontract | 17,454,426.50 | 17,454,426.50 |
(3)Expirationoflease | 33,557,795.65 | 33,557,795.65 |
4.Closingbalance | 160,719,544.71 | 160,719,544.71 |
III.Provisionforimpairment | ||
1.Openingbalance | ||
2.Increaseinthecurrentperiod | ||
(1)Provision |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod |
(1)Disposal |
4.Closingbalance
4.Closingbalance | ||
IV.Carryingvalue | ||
1.Closingbalance | 236,851,480.00 | 236,851,480.00 |
2.Openingbalance | 228,587,413.61 | 228,587,413.61 |
15.Intangibleassets
(1)Detailsofintangibleassets
InRMB
Item
Item | Landuserights | Patent | Non-patenttechnology | FilmsandTVdramascopyright | Software | Trademarksanddomainnames | Patentlicensingfeesandprogramadaptationrights | Gamecopyright | Total |
I.Originalcarryingvalue | |||||||||
1.Openingbalance | 33,157,507.40 | 31,481,228,693.15 | 439,949,809.72 | 4,746,884.13 | 36,792,452.82 | 31,695,470.34 | 32,027,570,817.56 | ||
2.Increaseinthecurrentperiod | 6,347,777,615.80 | 629,906.48 | 11,565.28 | 1,738,198.58 | 1,180,964.97 | 6,351,338,251.11 | |||
(1)Purchase | 6,347,777,615.80 | 629,906.48 | 11,565.28 | 1,738,198.58 | 1,180,964.97 | 6,351,338,251.11 | |||
(2)Internalresearchanddevelopment | |||||||||
(3)Increaseduetobusinessmergers |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod | 1,028,825,388.42 | 421,773.20 | 1,029,247,161.62 | ||
(1)Disposal | 1,028,825,388.42 | 421,773.20 | 1,029,247,161.62 |
4.Closingbalance
4.Closingbalance | 33,157,507.40 | 36,800,180,920.53 | 440,579,716.20 | 4,758,449.41 | 38,530,651.40 | 32,454,662.11 | 37,349,661,907.05 | |
II.Accumulatedamortization | ||||||||
1.Openingbalance | 8,514,938.06 | 23,666,765,170.49 | 179,408,504.03 | 4,033,853.90 | 29,916,103.91 | 25,054,880.86 | 23,913,693,451.25 | |
2.Increaseinthecurrentperiod | 676,683.82 | 5,720,770,886.35 | 41,274,115.71 | 146,977.23 | 2,078,157.64 | 3,839,446.13 | 5,768,786,266.88 | |
(1)Provision | 676,683.82 | 5,720,770,886.35 | 41,274,115.71 | 146,977.23 | 2,078,157.64 | 3,839,446.13 | 5,768,786,266.88 |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod | 1,028,825,388.42 | 1,028,825,388.42 | ||
(1)Disposal | 1,028,825,388.42 | 1,028,825,388.42 |
4.Closingbalance
4.Closingbalance | 9,191,621.88 | 28,358,710,668.42 | 220,682,619.74 | 4,180,831.13 | 31,994,261.55 | 28,894,326.99 | 28,653,654,329.71 | |
III.Provisionforimpairment | ||||||||
1.Openingbalance | ||||||||
2.Increaseinthecurrentperiod | ||||||||
(1)Provision |
3.Decreaseinthecurrentperiod
3.Decreaseinthecurrentperiod |
(1)Disposal |
4.Closingbalance
4.Closingbalance | ||||||||
IV.Carryingvalue | ||||||||
1.Closingbalance | 23,965,885.52 | 8,441,470,252.11 | 219,897,096.46 | 577,618.28 | 6,536,389.85 | 3,560,335.12 | 8,696,007,577.34 | |
2.Openingbalance | 24,642,569.34 | 7,814,463,522.66 | 260,541,305.69 | 713,030.23 | 6,876,348.91 | 6,640,589.48 | 8,113,877,366.31 |
ProportionofintangibleassetsgeneratedfromtheCompany’sinternalresearchanddevelopmenttothebalanceofintangibleassetsattheendoftheperiod:0.77%.
16.Long-termprepaidexpenses
InRMB
Item
Item | Openingbalance | Increaseinthecurrentperiod | Amortization | Otherdecrease | Closingbalance |
Projectsofrebuildinganddecorationforrentedbuildings | 69,653,104.00 | 52,036,219.93 | 28,149,869.79 | 93,539,454.14 | |
Total | 69,653,104.00 | 52,036,219.93 | 28,149,869.79 | 93,539,454.14 |
Otherinformation:
17.Deferredtaxassets/deferredtaxliabilities
(1)Deferredtaxassetsnotoffset
InRMB
Item | Closingbalance | Openingbalance | ||
Deductibletemporarydifference | Deferredtaxassets | Deductibletemporarydifference | Deferredtaxassets | |
Provisionforimpairmentofassets | 355,596,582.46 | 54,294,735.45 | ||
Unrealizedprofitsonintragrouptransactions | 93,422,322.40 | 14,013,348.36 | ||
Intangibleassets | 8,044,405,878.74 | 1,206,660,881.81 | 10,377,237,346.29 | 1,556,627,584.71 |
Leaseliabilities | 88,942,847.06 | 17,542,108.05 | 204,140,260.49 | 38,732,376.27 |
Deferredincome | 37,912,257.53 | 5,886,838.63 | ||
Incomefromequityinvestment | 6,855,915.19 | 1,028,387.28 | ||
Provisions | 3,156,100.00 | 473,415.00 | ||
Total | 8,133,348,725.80 | 1,224,202,989.86 | 11,078,320,784.36 | 1,671,056,685.70 |
(2)Deferredtaxliabilitiesnotoffset
InRMB
Item | Closingbalance | Openingbalance | ||
Taxabletemporarydifference | Deferredtaxliabilities | Taxabletemporarydifference | Deferredtaxliabilities | |
Right-of-useassets | 89,475,416.30 | 17,637,295.26 | 228,587,413.61 | 42,360,807.51 |
Total | 89,475,416.30 | 17,637,295.26 | 228,587,413.61 | 42,360,807.51 |
(3)Deferredtaxassetsordeferredtaxliabilitiespresentedonanettingbasis
InRMB
Item | Closingoffsetamountofdeferredtaxassetsandliabilities | Closingbalanceofdeferredtaxassetsorliabilitiesafteroffset | Openingoffsetamountofdeferredtaxassetsandliabilities | Openingbalanceofdeferredtaxassetsorliabilitiesafteroffset |
Deferredtaxassets | 17,538,118.49 | 1,206,664,871.37 | 42,266,467.32 | 1,628,790,218.38 |
Deferredtaxliabilities | 17,538,118.49 | 99,176.77 | 42,266,467.32 | 94,340.19 |
(4)Detailsofunrecognizeddeferredtaxassets
InRMB
Item | Closingbalance | Openingbalance |
Deductibletemporarydifferences | 4,825,781,454.39 | 364,843,876.01 |
Deductiblelosses | 1,250,416,310.71 | 1,194,869,062.77 |
Total
Total | 6,076,197,765.10 | 1,559,712,938.78 |
(5)Deductiblelosses,forwhichnodeferredtaxassetsarerecognized,willexpireinthefollowingyear
InRMB
Year | Closingbalance | Openingbalance | Remark |
2024 | 383,268.85 | ||
2025 | 18,679,516.60 | 39,485,265.41 | |
2026 | 333,542,456.71 | 349,142,170.13 | |
2027 | 394,313,307.89 | 394,313,307.89 | |
2028 | 411,545,050.49 | 411,545,050.49 | |
2029 | 92,335,979.02 | ||
Total | 1,250,416,310.71 | 1,194,869,062.77 |
Otherinformation:
18.Othernon-currentassets
InRMB
Item | Closingbalance | Openingbalance | ||||
Bookbalance | Provisionforimpairment | Carryingvalue | Bookbalance | Provisionforimpairment | Carryingvalue | |
Prepaymentsforequipmentandconstructionprojects | 1,670,361.01 | 1,670,361.01 | 1,257,003.74 | 1,257,003.74 | ||
Total | 1,670,361.01 | 1,670,361.01 | 1,257,003.74 | 1,257,003.74 |
Otherinformation:
19.Assetssubjecttorestrictionsonownershiporrightofuse
InRMB
Item | Endofthecurrentperiod | Beginningofthecurrentperiod | ||||||
Bookbalance | Carryingvalue | Typeofrestriction | Reasonofrestriction | Bookbalance | Carryingvalue | Typeofrestriction | Reasonofrestriction | |
Cashandbankbalances | 30,884,032.92 | 30,884,032.92 | Freezeandsecurity | Freezeduetolitigation,securitydepositandthird-partyplatformaccountsecuritydeposit | 14,891,913.17 | 14,891,913.17 | Freezeandsecurity | Freezeduetolitigation,securitydepositandthird-partyplatformaccountsecuritydeposit |
Notesreceivable | 34,920,000.00 | 34,920,000.00 | Endorsementanddiscount | Endorsedordiscountedbutyetnotmaturedbills | ||||
Total | 30,884,032.92 | 30,884,032.92 | 49,811,913.17 | 49,811,913.17 |
Otherinformation:
20.Short-termborrowings
(1)Categoryofshort-termborrowings
InRMB
Item
Item | Closingbalance | Openingbalance |
Creditborrowings-principal | 33,731,500.00 | 33,731,500.00 |
Creditborrowings-interest | 46,099.72 | 49,825.60 |
Total | 33,777,599.72 | 33,781,325.60 |
Descriptionforcategoriesofshort-termborrowings:
21.Notespayable
InRMB
Category | Closingbalance | Openingbalance |
Commercialacceptancebills | 171,945,308.86 | 121,027,286.03 |
Banker’sacceptancebills | 364,671,683.01 | 585,287,605.99 |
Lettersofcredit | 877,536,200.02 | 1,008,178,382.30 |
Total | 1,414,153,191.89 | 1,714,493,274.32 |
Totalnotespayablematuredbutnotpaidyetisnilattheendoftheperiod.
22.Accountspayable
(1)Detailsofaccountspayable
InRMB
Item | Closingbalance | Openingbalance |
Paymentsforpurchaseofengineeringequipmentandgoods | 5,788,420,486.10 | 5,211,653,685.68 |
Total | 5,788,420,486.10 | 5,211,653,685.68 |
(2)Significantaccountspayableagedoveroneyearoroverdue
InRMB
Item | Closingbalance | Reasonforfailuretoberepaidorcarriedforward |
Thefirst | 62,830,188.69 | Notyetdueforsettlement |
Thesecond | 61,070,784.08 | Notyetdueforsettlement |
Thethird | 50,395,471.69 | Notyetdueforsettlement |
Thefourth | 45,609,830.03 | Notyetdueforsettlement |
Total | 219,906,274.49 |
Otherinformation:
23.Otherpayables
InRMB
Item | Closingbalance | Openingbalance |
Otherpayables | 117,343,017.55 | 118,868,606.40 |
Total | 117,343,017.55 | 118,868,606.40 |
(1)Otherpayables
1)Otherpayablesbynature
InRMB
Item
Item | Closingbalance | Openingbalance |
Payablesundercurrentaccount | 91,524,069.67 | 89,952,391.96 |
Securitydeposit | 25,818,947.88 | 28,916,214.44 |
Total | 117,343,017.55 | 118,868,606.40 |
2)Othersignificantpayablesagedoveroneyearoroverdue
InRMB
Item | Closingbalance | Reasonforfailuretoberepaidorcarriedforward |
Thefirst | 3,795,134.25 | Notyetdueforsettlement |
Total | 3,795,134.25 |
Otherinformation:
24.Contractliabilities
InRMB
Item | Closingbalance | Openingbalance |
Paymentforgoods | 280,091,740.56 | 326,891,199.04 |
InvestmentsinfilmsandTVdramasco-production | 53,931,502.02 | 55,498,792.71 |
Membershipservice | 987,983,581.40 | 840,992,823.82 |
Total | 1,322,006,823.98 | 1,223,382,815.57 |
Materialcontractliabilitiesagedmorethanoneyear
InRMB
Item | Closingbalance | Reasonforfailuretoberepaidorcarriedforward |
Significantchangesinthecarryingvalueduringthereportingperiodandreasonstherefor
InRMB
Item | Changes | Reasonforchanges |
25.Employeebenefitspayable
(1)Detailsofemployeebenefitspayable
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance |
I.Short-termbenefits | 1,131,951,524.92 | 1,129,368,218.22 | 1,469,387,454.43 | 791,932,288.71 |
II.Post-employmentbenefits-definedcontributionplan | 922,172.63 | 58,962,274.66 | 59,440,303.69 | 444,143.60 |
III.Terminationbenefits | 324,564.18 | 13,604,437.11 | 13,640,767.38 | 288,233.91 |
Total | 1,133,198,261.73 | 1,201,934,929.99 | 1,542,468,525.50 | 792,664,666.22 |
(2)Short-termbenefits
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance |
1.Wagesorsalaries,bonuses,allowancesandsubsidies | 1,129,167,721.16 | 1,015,743,993.63 | 1,355,377,593.54 | 789,534,121.25 |
2.Employeewelfareexpenses
2.Employeewelfareexpenses | 307,299.00 | 43,378,793.77 | 43,599,064.17 | 87,028.60 |
3.Socialsecuritycontributions | 281,339.31 | 30,101,885.61 | 30,182,663.38 | 200,561.54 |
Incl.:Medicalinsurance | 249,748.26 | 25,279,382.98 | 25,352,363.14 | 176,768.10 |
Work-relatedinjuriesinsurance | 13,308.67 | 1,714,049.99 | 1,716,564.76 | 10,793.90 |
Maternityinsurance | 6,296.09 | 167,604.96 | 173,565.84 | 335.21 |
Othercommercialinsurance | 11,986.29 | 2,940,847.68 | 2,940,169.64 | 12,664.33 |
4.Housingprovidentfund | 215,051.00 | 32,219,331.00 | 32,267,756.00 | 166,626.00 |
5.Unionrunningcostsandemployeeeducationcost | 1,980,114.45 | 7,924,214.21 | 7,960,377.34 | 1,943,951.32 |
Total | 1,131,951,524.92 | 1,129,368,218.22 | 1,469,387,454.43 | 791,932,288.71 |
(3)Definedcontributionplan
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance |
1.Basicpensions | 900,987.51 | 56,939,210.29 | 57,410,274.01 | 429,923.79 |
2.Unemploymentinsurance | 21,185.12 | 2,023,064.37 | 2,030,029.68 | 14,219.81 |
Total | 922,172.63 | 58,962,274.66 | 59,440,303.69 | 444,143.60 |
Otherinformation:
26.Taxespayable
InRMB
Item | Closingbalance | Openingbalance |
VAT | 8,623,932.27 | 11,408,321.49 |
Enterpriseincometax | 886,710.15 | 8,206,297.94 |
Individualincometax | 4,981,082.89 | 40,619,583.31 |
Urbanmaintenanceandconstructiontax | 46,894.64 | 198,770.35 |
Stampduty | 2,034,761.24 | 2,521,617.23 |
Educationsurcharges | 44,728.20 | 141,978.81 |
Culturalundertakingdevelopmentfee | 169,538,208.85 | 205,222,676.00 |
Othertaxes | 6,930,127.34 | 2,838,963.45 |
Total | 193,086,445.58 | 271,158,208.58 |
Otherinformation:
27.Non-currentliabilitiesduewithinoneyear
InRMB
Item | Closingbalance | Openingbalance |
Leaseliabilitiesduewithin1year | 78,041,417.61 | 63,380,220.77 |
Total | 78,041,417.61 | 63,380,220.77 |
Otherinformation:
28.Othercurrentliabilities
InRMB
Item | Closingbalance | Openingbalance |
Outputtaxtobetransferred | 63,345,153.49 | 55,645,321.21 |
Notesendorsedbutnotderecognized[note] | 34,920,000.00 |
Others
Others | ||
Total | 63,345,153.49 | 90,565,321.21 |
Otherinformation:[Note]Notesendorsedbutnotderecognizedwerebanker’sacceptancebillsissuedbysmallcommercialbanksthatwereendorsedbutnotderecognized.
29.Leaseliabilities
InRMB
Item | Closingbalance | Openingbalance |
Housingandbuildingrentalpayments | 145,427,479.17 | 151,809,003.34 |
Total | 145,427,479.17 | 151,809,003.34 |
Otherinformation:
30.Provisions
InRMB
Item | Closingbalance | Openingbalance | Reason |
Pendinglitigation | 4,738,690.00 | 3,156,100.00 | Estimatedcompensationforpendinglitigation |
Total | 4,738,690.00 | 3,156,100.00 |
Otherinformation,includingimportantassumptionsandestimationexplanationsrelatedtosignificantprovisions:
31.Deferredincome
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance | Reason |
Governmentgrants | 43,207,716.48 | 21,599,811.32 | 17,591,907.23 | 47,215,620.57 | Governmentgrantsrelatedtoassetsandincome |
Total | 43,207,716.48 | 21,599,811.32 | 17,591,907.23 | 47,215,620.57 |
Otherinformation:
32.Sharecapital
InRMB
Openingbalance | Increaseordecrease(+,-) | Closingbalance | |||||
Newshares | Bonusshares | Capitalizationofcapitalreserve | Others | Sub-total | |||
Totalshares | 1,870,720,815.00 | 1,870,720,815.00 |
Otherinformation:
33.Capitalreserve
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance |
Capitalpremium(sharecapitalpremium) | 8,805,150,559.79 | 31,112,179.92 | 8,774,038,379.87 | |
Othercapitalreserve | 6,264,437.84 | 6,264,437.84 | ||
Total | 8,811,414,997.63 | 31,112,179.92 | 8,780,302,817.71 |
Otherinformation,includingchangesandreasonstherefor:
Thedecreaseinthecurrentcapitalpremium(sharecapitalpremium)wasduetoadditionalcapitalcontributedbytheCompanyandexternalinvestorstoXiaomangE-commerceCo.,Ltd.
34.Othercomprehensiveincome
InRMB
Item
Item | Openingbalance | Amountinthecurrentperiod | Closingbalance | |||||
Amountbeforeincometaxforthecurrentperiod | Less:Amountincludedinothercomprehensiveincomeforthepriorperiodsandtransferredtotheprofitorlossforthecurrentperiod | Less:Amountincludedinothercomprehensiveincomeforthepriorperiodsandtransferredtotheretainedearningsforthecurrentperiod | Less:Incometaxexpenses | Attributabletotheparentcompanyaftertax | Attributabletominorityinterestsaftertax | |||
II.Othercomprehensiveincomethatwillbereclassifiedtoprofitorloss | 172,058.22 | 27,991.13 | 27,991.13 | 200,049.35 | ||||
Translationdifferencesoffinancialstatementsdenominatedinforeigncurrencies | 172,058.22 | 27,991.13 | 27,991.13 | 200,049.35 | ||||
Totalofothercomprehensiveincome | 172,058.22 | 27,991.13 | 27,991.13 | 200,049.35 |
Otherinformation,includingadjustmentoftheeffectivepartofthecashflowhedgegainsandlossestransferredtoinitiallyrecognizedamountofhedgeditems:
35.Surplusreserve
InRMB
Item | Openingbalance | Increase | Decrease | Closingbalance |
Statutorysurplusreserves | 179,622,015.26 | 199,233,882.56 | 378,855,897.82 | |
Total | 179,622,015.26 | 199,233,882.56 | 378,855,897.82 |
Descriptionsofsurplusreserve,includingchangesforthecurrentperiodandreasonstherefor:Theincreaseinstatutorysurplusreserveswasduetoappropriationofstatutorysurplusreservesattherateof10%oftheParentCompany’snetprofit.
36.Undistributedprofit
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Undistributedprofitsattheendofthepriorperiodbeforeadjustment | 10,630,492,900.32 | 7,306,930,115.63 |
Aggregateadjustmenttotheopeningbalanceofundistributedprofits(increaseexpressedwith“+”,anddecreaseexpressedwith“-”) | 64,564,009.79 | |
Openingbalanceofundistributedprofitsafteradjustment | 10,630,492,900.32 | 7,371,494,125.42 |
Add:Netprofitattributabletoownersoftheparentcompanyfortheperiod | 1,364,348,174.20 | 3,555,705,558.90 |
Less:Appropriationtostatutorysurplusreserve | 199,233,882.56 | 53,513,078.05 |
Dividendspayableforordinaryshares | 336,729,746.70 | 243,193,705.95 |
Closingbalanceofundistributedprofits | 11,458,877,445.26 | 10,630,492,900.32 |
Detailsofadjustmentstotheopeningbalanceofundistributedprofits:
1)EffectontheopeningbalanceofundistributedprofitsduetoretrospectiveadjustmentpursuanttotheAccountingStandardsforBusinessEnterprisesandrelatednewprovisions:Nil.
2)Effectontheopeningbalanceofundistributedprofitsduetochangesinaccountingpolicies:Nil.
3)Effectontheopeningbalanceofundistributedprofitsduetothecorrectionofmaterialaccountingerrors:Nil.
4)Effectontheopeningbalanceofundistributedprofitsduetochangesinthescopeofconsolidationresultingfrombusinessmergerinvolvingentitiesundercommoncontrol:Nil.
5)Effectontheopeningbalanceofundistributedprofitsduetootheradjustments:Nil.
37.Operatingrevenuesandoperatingcosts
InRMB
Item
Item | Amountinthecurrentperiod | Amountinthepriorperiod | ||
Revenue | Cost | Revenue | Cost | |
Primarybusiness | 14,052,486,682.69 | 9,969,856,472.42 | 14,593,731,803.65 | 9,764,976,782.77 |
Otherbusiness | 27,202,890.54 | 21,823,485.42 | 34,284,498.19 | 38,030,112.17 |
Total | 14,079,689,573.23 | 9,991,679,957.84 | 14,628,016,301.84 | 9,803,006,894.94 |
Whetherthelowestofthetotalauditedprofit,netprofitandnetprofitafterdeductionofnon-recurringgainorlossinthemostrecentaccountingyearisnegative?□Yes?NoBreakdownofoperatingrevenuesandoperatingcosts:
InRMB
Categoryofcontract | Segment1 | Segment2 | Total | |||||
Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | |
Bysegment | 14,059,695,286.92 | 9,980,610,958.31 | 14,059,695,286.92 | 9,980,610,958.31 | ||||
Incl.: | ||||||||
MangoTVInternetvideobusiness | 10,178,828,062.30 | 6,583,034,084.93 | 10,178,828,062.30 | 6,583,034,084.93 | ||||
Newmediainteractiveentertainmentcontentproductionandoperation | 1,262,302,865.98 | 937,328,628.20 | 1,262,302,865.98 | 937,328,628.20 | ||||
Contente-commerce | 2,600,499,612.87 | 2,442,583,668.39 | 2,600,499,612.87 | 2,442,583,668.39 | ||||
Others | 18,064,745.77 | 17,664,576.79 | 18,064,745.77 | 17,664,576.79 | ||||
Byoperatingregion | 14,059,695,286.92 | 9,980,610,958.31 | 14,059,695,286.92 | 9,980,610,958.31 | ||||
Incl.: | ||||||||
Hunan | 3,807,927,083.35 | 2,752,825,057.75 | 3,807,927,083.35 | 2,752,825,057.75 | ||||
Others | 10,251,768,203.57 | 7,227,785,900.56 | 10,251,768,203.57 | 7,227,785,900.56 | ||||
Bymarketorcustomertype | ||||||||
Incl.: |
Bycontracttype
Bycontracttype |
Incl.: |
Bytransfertimeofgoods
Bytransfertimeofgoods | 14,059,695,286.92 | 9,980,610,958.31 | 14,059,695,286.92 | 9,980,610,958.31 | |
Incl.: | |||||
Revenuerecognizedatapointintime | 7,154,132,562.19 | 6,013,971,432.17 | 7,154,132,562.19 | 6,013,971,432.17 | |
Revenuerecognizedovertime | 6,905,562,724.73 | 3,966,639,526.14 | 6,905,562,724.73 | 3,966,639,526.14 | |
Bytermofcontract | |||||
Incl.: |
Bysaleschannel
Bysaleschannel |
Incl.: |
Total
Informationrelatedtoperformanceobligations:
Total
Item
Item | Timeforsatisfactionofperformanceobligation | Materialtermsofpayment | NatureofgoodstobetransferredbytheCompany | WhethertheCompanyisaprimaryobligor | AmountthattheCompanyisexpectedtoreturntothecustomer | TypeofwarrantyprovidedbytheCompanyandrelatedobligation |
OtherinformationInformationrelatedtothetransactionpriceallocatedtotheoutstandingperformanceobligations:
TherevenuecorrespondingtotheperformanceobligationsforwhichthecontracthasbeensignedbuthasnotyetbeenperformedorfullyperformedattheendofthereportingperiodwasRMB1,268,075,321.96,ofwhichRMB[]isexpectedtoberecognizedasrevenuein[],RMB[]isexpectedtoberecognizedasrevenuein[],andRMB[]isexpectedtoberecognizedasrevenuein[].Informationrelatedtovariableconsiderationunderthecontract:
Materialchangestocontractormaterialadjustmenttotransactionprice
InRMB
Item | Methodofaccountingtreatment | Effectonrevenues |
Otherinformation:
38.Taxesandsurcharges
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Consumptiontax | 99,470.21 | 4,609,149.68 |
Urbanmaintenanceandconstructiontax | 11,105,354.59 | 15,971,815.04 |
Educationsurcharges | 7,991,315.39 | 11,426,041.49 |
Propertytax | 663,259.39 | 848,676.35 |
Landusetax | 297,891.08 | 317,111.64 |
Vehicleandvesseltax | 44,450.00 | 52,190.00 |
Stampduty | 2,030,743.61 | 4,172,011.31 |
Culturalundertakingdevelopmentfee | 49,867,022.61 | 62,712,654.64 |
Others | 110,099.66 | 5,567.68 |
Total | 72,209,606.54 | 100,115,217.83 |
Otherinformation:
39.Administrativeexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Employee’sbenefitsandlaborcosts | 265,372,529.81 | 430,604,885.05 |
Depreciationandamortization | 60,371,748.27 | 60,923,666.46 |
Legalcosts | 11,559,800.77 | 10,709,601.29 |
Officeandadministrativeservice | 66,004,630.69 | 71,238,413.34 |
Agencyfees | 14,489,164.94 | 17,522,886.67 |
Others | 22,619,934.30 | 21,009,554.52 |
Total | 440,417,808.78 | 612,009,007.33 |
Otherinformation:
40.Sellingexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Employee’sbenefitsandlaborcosts | 357,491,962.11 | 576,127,812.59 |
Depreciationandamortization | 6,513,592.23 | 8,466,298.99 |
Advertisingcosts | 1,072,005,369.22 | 1,096,031,531.92 |
ExpensesforInternetaccesscooperation
ExpensesforInternetaccesscooperation | 11,448,053.92 | 34,925,253.55 |
Officeandtravelexpenses | 25,678,698.40 | 26,303,720.55 |
Programproductioncosts | 11,378,295.01 | 19,085,890.68 |
Channelsalesandoperationsdevelopmentexpenses | 481,190,353.87 | 474,478,818.33 |
Others | 25,343,043.56 | 24,645,947.36 |
Total | 1,991,049,368.32 | 2,260,065,273.97 |
Otherinformation:
41.Researchanddevelopmentexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Employee’sbenefitsandlaborcosts | 123,265,617.56 | 132,809,324.23 |
Depreciationandamortization | 13,869,916.68 | 14,284,930.13 |
Technicalservicefees | 121,914,473.10 | 112,770,214.15 |
Others | 4,821,580.89 | 18,863,776.27 |
Total | 263,871,588.23 | 278,728,244.78 |
Otherinformation:
42.Financialexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Loaninterestexpenses | 2,312,893.87 | 1,937,719.63 |
Interestexpensesondiscountingofbillsnotderecognized | 629,990.03 | 14,480,442.10 |
Less:Interestincome | 228,123,599.61 | 208,888,917.13 |
Servicecharge | 26,684,130.18 | 43,052,222.13 |
Interestexpensesfromleaseliabilities | 9,031,891.26 | 6,650,512.63 |
Foreignexchangegainsandlosses | 284,491.27 | -4,899,373.45 |
Total | -189,180,203.00 | -147,667,394.09 |
Otherinformation:
43.Otherincome
InRMB
Sourceofotherincome | Amountinthecurrentperiod | Amountinthepriorperiod |
Governmentgrantsrelatedtoassets | 15,900,334.91 | 16,732,948.07 |
Governmentgrantsrelatedtoincome | 24,246,646.69 | 69,609,403.38 |
Refundofservicefeesofwithholdingindividualincometax | 3,528,028.43 | 3,820,990.58 |
AdditionalVATdeduction | 1,608,081.32 | 32,761,165.89 |
Total | 45,283,091.35 | 122,924,507.92 |
44.Investmentincome
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Incomefromlong-termequityinvestmentsunderequitymethod | -4,123,864.73 | |
Investmentincomefromdisposaloflong-termequityinvestments | 209,501.22 | |
Interestincomeondebtinvestmentsduringtheholdingperiod | 246,683,061.67 |
Proceedsfromdebtrestructuring
Proceedsfromdebtrestructuring | 2,032,257.87 | 3,000,000.00 |
Interestexpensesondiscountingofbillsderecognized | -15,429,040.66 | -18,449,114.52 |
Investmentincomeonheld-for-tradingfinancialassetsduringtheholdingperiod | 51,081,410.28 | 92,809,746.83 |
Total | 284,577,190.38 | 73,236,767.58 |
Otherinformation:
45.Impairmentlossesofcredit
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Lossesfromimpairmentofnotesreceivable | -50,933.13 | 23,151.77 |
Baddebtlossesofaccountsreceivable | -66,684,271.18 | -66,160,439.05 |
Baddebtlossesofotherreceivables | -2,698,250.40 | -1,399,168.29 |
Total | -69,433,454.71 | -67,536,455.57 |
Otherinformation:
46.Impairmentlossesofassets
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
I.Lossfrominventorydepreciationandlossfromimpairmentofcontractperformancecost | -10,174,838.85 | -16,104,442.05 |
III.Lossfromimpairmentofinvestmentproperties | -5,506,370.19 | |
XI.Impairmentlossesofcontractualassets | -9,534,537.03 | 3,485,179.56 |
XII.Others | -3,303,413.01 | -19,905,321.52 |
Total | -28,519,159.08 | -32,524,584.01 |
Otherinformation:
47.Incomefromdisposalofassets
InRMB
Sourceofincomefromdisposalofassets | Amountinthecurrentperiod | Amountinthepriorperiod |
Incomefromdisposaloflong-termassets | 864,607.48 | 1,171,623.19 |
48.Non-operatingrevenues
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod | Amountincludedinthenon-recurringgainorlossforthecurrentperiod |
Paymentnottobemade | 11,708,173.46 | 2,956,600.70 | 11,708,173.46 |
Incomefromrightsprotectionactions | 21,319,603.39 | 25,508,083.38 | 21,319,603.39 |
Others | 4,226,906.21 | 7,067,319.74 | 4,226,906.21 |
Total | 37,254,683.06 | 35,532,003.82 | 37,254,683.06 |
Otherinformation:
49.Non-operatingexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod | Amountincludedinthenon-recurringgainorlossforthecurrentperiod |
Externaldonations
Externaldonations | 10,350,000.00 | 447,013.55 | 10,350,000.00 |
Lossesfromdamageandretirementofnon-currentassets | 165,128.74 | 51,994.54 | 165,128.74 |
Compensationexpenditures | 4,092,959.05 | 3,179,097.37 | 4,092,959.05 |
Others | 1,968,674.67 | 327,778.83 | 1,968,674.67 |
Total | 16,576,762.46 | 4,005,884.29 | 16,576,762.46 |
Otherinformation:
50.Incometaxexpenses
(1)Tableofincometaxexpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Currentincometaxexpenses | -1,947,895.78 | 8,146,737.30 |
Deferredincometaxexpenses | 422,130,183.59 | -1,628,916,523.97 |
Total | 420,182,287.81 | -1,620,769,786.67 |
(2)Reconciliationofincometaxexpensestotheaccountingprofit
InRMB
Item | Amountinthecurrentperiod |
Totalprofit | 1,763,091,642.54 |
Incometaxexpensecalculatedbasedonstatutory/applicabletaxrate | 440,772,910.64 |
Effectofdifferenttaxratesofsubsidiariesoperatinginotherjurisdictions | -449,242,138.71 |
Effectofadjustmentonincometaxforthepriorperiod | -3,525,308.81 |
Effectofnon-deductiblecost,expenseandloss | 223,968.57 |
Effectofutilizingdeductiblelossnotrecognizedfordeferredtaxassetsforthepriorperiod | -3,860,311.48 |
Effectofdeductibletemporarydifferenceordeductiblelossnotrecognizedfordeferredtaxassetsforthecurrentperiod | 27,572,312.91 |
Others | 408,240,854.69 |
Incometaxexpense | 420,182,287.81 |
Otherinformation:
Othersincludetemporarydifferencesforthetaxexemptionperiodrecognizedorreversedpursuanttothetaxexemptionpoliciesnewlypromulgated.
51.Itemsofthecashflowstatement
(1)CashflowsrelatingtooperatingactivitiesOthercashreceiptsrelatingtooperatingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Governmentgrants | 44,154,885.69 | 86,774,070.16 |
Interestincome | 228,123,599.61 | 208,888,917.13 |
Incomefromrightsprotectionactions | 21,319,603.39 | 25,508,083.38 |
Receiptsundercurrentaccount | 78,668,684.98 | 72,936,969.89 |
Total | 372,266,773.67 | 394,108,040.56 |
Descriptionsofothercashreceiptsrelatingtooperatingactivities:
Othercashpaymentsrelatingtooperatingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Paymentsofvariousexpenses | 1,721,504,230.08 | 1,794,393,196.61 |
Bankservicecharges | 26,684,130.18 | 43,052,222.13 |
Paymentsundercurrentaccount | 32,398,121.67 | 62,389,402.64 |
Total | 1,780,586,481.93 | 1,899,834,821.38 |
Descriptionsofothercashpaymentsrelatingtooperatingactivities:
(2)Cashflowsrelatingtoinvestingactivities
Othercashreceiptsrelatingtoinvestingactivities
InRMB
Item
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Withdrawaloftermdeposits,large-denominationcertificatesofdepositandstructuraldeposits | 3,780,794,231.79 | 7,121,000,000.00 |
Interestincomeontermdeposits,large-denominationcertificatesofdepositandstructuraldeposits | 68,796,490.68 | 98,275,772.73 |
Withdrawalofcopyrightinvestmentwithoutcopyright | 362,165.17 | |
Total | 3,849,952,887.64 | 7,219,275,772.73 |
Materialcashreceiptsrelatingtoinvestingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Descriptionsofothercashreceiptsrelatingtoinvestingactivities:
Othercashpaymentsrelatingtoinvestingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Purchaseoftermdeposits,large-denominationcertificatesofdepositandstructuraldeposits | 11,369,004,506.30 | 5,478,000,000.00 |
Copyrightinvestmentwithoutcopyright | 1,597,732.20 | |
Total | 11,370,602,238.50 | 5,478,000,000.00 |
Materialcashpaymentsrelatingtoinvestingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Descriptionsofothercashpaymentsrelatingtoinvestingactivities:
(3)Cashflowsrelatingtofinancingactivities
Othercashreceiptsrelatingtofinancingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Descriptionsofothercashreceiptsrelatingtofinancingactivities:
Othercashpaymentsrelatingtofinancingactivities
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Leasepayment | 108,524,659.23 | 82,238,041.16 |
Repaymentofintergrouploans[Note] | 64,000,000.00 | |
Total | 108,524,659.23 | 146,238,041.16 |
Descriptionsofothercashpaymentsrelatingtofinancingactivities:
[Note]TheloanwasanintergrouploanobtainedbyHunanGoldenEagleCartoonMediaCo.,Ltd.beforeitwasmergedintotheCompany,andwasrepaidinfullbeforeitwasmergedintotheCompany.Changesinliabilitiesarisingfromfinancingactivities?Applicable□N/A
InRMB
Item | Openingbalance | Increaseinthecurrentperiod | Decreaseinthecurrentperiod | Closingbalance | ||
Monetarychange | Non-monetarychange | Monetarychange | Non-monetarychange | |||
Short-termborrowings | 33,781,325.60 | 98,515,632.97 | 2,312,893.87 | 100,832,252.72 | 33,777,599.72 | |
Leaseliabilities(includingthoseduewithinoneyear) | 215,189,224.11 | 116,804,331.90 | 108,524,659.23 | 223,468,896.78 |
Dividendspayable
Dividendspayable | 336,729,746.70 | 336,729,746.70 | ||||
Total | 248,970,549.71 | 98,515,632.97 | 455,846,972.47 | 546,086,658.65 | 257,246,496.50 |
52.Supplementaryinformationtothecashflowstatement
(1)Supplementaryinformationtothecashflowstatement
InRMB
Supplementaryinformation | Amountinthecurrentperiod | Amountinthepriorperiod |
1.Reconciliationofnetprofittocashflowfromoperatingactivities | ||
Netprofit | 1,342,909,354.73 | 3,471,326,822.39 |
Add:Provisionforimpairmentlossesofassets | 97,952,613.79 | 100,061,039.58 |
Depreciationoffixedassets,depletionofoilandgasassets,depreciationofbearerbiologicalassets | 40,365,709.34 | 44,086,957.48 |
Depreciationofright-of-useassets | 91,929,788.40 | 83,840,720.26 |
Amortizationofintangibleassets | 5,768,786,266.88 | 5,126,794,678.27 |
Amortizationoflong-termprepaidexpenses | 28,149,869.79 | 31,314,872.78 |
Lossesondisposaloffixedassets,intangibleassetsandotherlong-termassets(gainsareindicatedby“-”) | -864,607.48 | -1,171,623.19 |
Lossesonretirementoffixedassets(gainsareindicatedby“-”) | 165,128.74 | 51,994.54 |
Lossesfromchangesinfairvalue(gainsareindicatedby“-”) | ||
Financialexpenses(gainsareindicatedby“-”) | 12,259,266.43 | 18,169,300.91 |
Investmentlosses(gainsareindicatedby“-”) | -300,006,231.04 | -73,236,767.58 |
Decreaseindeferredtaxassets(increaseisindicatedby“-”) | 422,125,347.01 | -1,628,783,436.05 |
Increaseindeferredtaxliabilities(decreaseisindicatedby“-”) | 4,836.58 | -133,087.92 |
Decreaseininventories(increaseisindicatedby“-”) | 375,682,690.12 | -124,721,268.22 |
Decreaseinreceivablesfromoperatingactivities(increaseisindicatedby“-”) | -1,682,856,765.58 | -258,552,482.21 |
Increaseinpayablesfromoperatingactivities(decreaseisindicatedby“-”) | 125,988,478.37 | 562,070,967.16 |
Others | -6,347,777,615.80 | -6,267,345,431.49 |
Netcashflowsfromoperatingactivities | -25,185,869.72 | 1,083,773,256.71 |
2.Significantinvestingandfinancingactivitiesthatdonotinvolvecashreceiptsandpayments | ||
Conversionofdebtintocapital | ||
Convertiblecorporatebondsduewithin1year | ||
Fixedassetsunderfinancinglease | ||
3.Netchangesincashandcashequivalents: | ||
Closingbalanceofcash | 3,869,836,295.91 | 11,867,316,344.43 |
Less:Openingbalanceofcash | 11,867,316,344.43 | 10,345,319,073.78 |
Add:Closingbalanceofcashequivalents | ||
Less:Openingbalanceofcashequivalents | ||
Netincreaseincashandcashequivalents | -7,997,480,048.52 | 1,521,997,270.65 |
(2)Compositionofcashandcashequivalents
InRMB
Item | Closingbalance | Openingbalance |
I.Cash | 3,869,836,295.91 | 11,867,316,344.43 |
Incl.:Cashonhand | 36,048.85 | 34,083.85 |
Bankdepositthatcanbepaidatanytime | 3,847,624,458.63 | 11,843,692,572.77 |
Othermonetaryfundsthatcanbepaidatanytime | 22,175,788.43 | 23,589,687.81 |
III.Closingbalanceofcashandcashequivalents
III.Closingbalanceofcashandcashequivalents | 3,869,836,295.91 | 11,867,316,344.43 |
Incl.:RestrictedcashandcashequivalentsheldbytheparentcompanyorothersubsidiariesintheGroup | 362,028,983.76 | 1,490,065,232.16 |
(3)Amountswhoseuseisrestrictedbutwhicharestillpresentedascashandcashequivalents
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod | Reasonforpresentationascashandcashequivalents |
Amountheldintheaccountofofferingproceeds | 362,028,983.76 | 1,490,065,232.16 | Besubjecttolimitedusagebutcanbespentatanytime |
Total | 362,028,983.76 | 1,490,065,232.16 |
53.Monetaryitemsdenominatedinforeigncurrencies
(1)Monetaryitemsdenominatedinforeigncurrencies
InRMB
Item | Closingbalanceofforeigncurrency | Exchangerate | TranslatedbalanceinRMBattheendoftheperiod |
Cashandbankbalances | |||
Incl.:USD | 797,657.74 | 7.1884 | 5,733,882.90 |
EUR | |||
HKD | 2,321.07 | 0.9260 | 2,149.31 |
Accountsreceivable
Accountsreceivable | |||
Incl.:USD | 2,530,824.56 | 7.1884 | 18,192,579.27 |
EUR | |||
HKD |
Long-termborrowings
Long-termborrowings |
Incl.:USD |
EUR |
HKD |
Otherinformation:
(2)Descriptionsofoverseasoperatingentities,includingdisclosureofthemainoverseasbusinesslocations,functionalcurrencyandthebasisforselectionofimportantoverseasoperatingentities,andthereasonsforchangesinfunctionalcurrency(ifany).
□Applicable?N/A
54.Leases
(1)TheCompanyaslessee?Applicable□N/AVariableleasepaymentsnotincludedinleaseliabilities
□Applicable?N/ALeaseexpensesundershort-termleasesorleasesoflow-valueassetsusingthesimplifiedapproach
□Applicable?N/ASaleandleasebacktransactionsNone.
(2)TheCompanyaslessorTheCompanyaslessorunderoperatingleases?Applicable□N/A
InRMB
Item
Item | Rentalincome | Incl.:Incomerelatedtovariableleasepaymentsnotincludedinleasereceipts |
Buildings | 19,994,286.31 | |
Total | 19,994,286.31 |
TheCompanyaslessorunderfinanceleases
□Applicable?N/AAnnualundiscountedleasereceiptsinthefollowingfiveyears?Applicable□N/A
InRMB
Item | Annualundiscountedleasereceipts | |
Closingbalance | Openingbalance | |
Year1 | 22,735,891.72 | 9,654,633.78 |
Year2 | 18,832,777.69 | 7,959,920.12 |
Year3 | 7,439,439.49 | 5,760,657.31 |
Year4 | 2,132,226.73 | 3,000,125.74 |
Year5 | 4,403.67 | 2,161,091.60 |
Totalundiscountedleasereceiptsafterfiveyears | 68,807.34 |
Reconciliationofundiscountedleasereceiptstonetinvestmentinleases
(3)Gainorlossonsalesunderfinanceleasesasproducerordistributor
□Applicable?N/AVIII.ResearchandDevelopmentExpenses
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Employee’sbenefitsandlaborcosts | 225,096,690.38 | 239,717,202.20 |
Depreciationandamortization | 24,153,523.19 | 25,265,966.87 |
Technicalservicefees | 134,029,634.78 | 127,840,867.11 |
Others | 11,437,499.47 | 25,920,119.06 |
Total | 394,717,347.82 | 418,744,155.24 |
Incl.:Chargingresearchanddevelopmentexpenses | 263,871,588.23 | 278,728,244.78 |
Capitalizedresearchanddevelopmentexpenses | 130,845,759.59 | 140,015,910.46 |
1.Researchanddevelopmentprojectsqualifiedforcapitalization
InRMB
Project | Openingbalance | Increaseinthecurrentperiod | Decreaseinthecurrentperiod | Closingbalance | ||||
Internaldevelopmentexpenses | Others | Recognizedasintangibleassets | Transferredtocurrentprofitorloss | |||||
Smartaudio-visualproject | 224,583,020.01 | 104,769,651.35 | 329,352,671.36 | |||||
Self-developedgameproject | 17,265,636.68 | 13,563,168.40 | 30,828,805.08 | |||||
Multi-modalintegratedmanagementserviceplatform | 12,512,939.84 | 12,512,939.84 | ||||||
Total | 241,848,656.69 | 130,845,759.59 | 372,694,416.28 |
Importantcapitalizedresearchanddevelopmentprojects
Project | Progressofresearchand | Expectedtimeofcompletion | Expectedwaystoproduceeconomic | Beginningtimeofcapitalization | Basisforbeginningcapitalization |
development
development | benefits | ||||
Smartaudio-visualproject | Thesmartaudio-visualprojecthas6second-levelsub-projects.Atpresent,allprojectshaveproceededinanorderlymanner,andtheresearchanddevelopmentof20outof33sub-moduleshavebeencompleted,markingmorethanhalfoftheresearchanddevelopmenttaskshasbeencompleted. | December31,2025 | Theprojectaimstostrengthenthebasicserviceability,intelligentcontentproductionmanagement,refinedaudio-visualmediaoperations,cutting-edgeaudio-visualexperienceexploration,innovativebusinessapplicationsector,“4K+5G”high-definitionsmartproduction,etc.,tobuildChina’sleadingsmartaudio-visualmediaserviceplatform,soastoimprovethecorecompetitivenessandbrandawarenessoftheCompany. | March25,2022 | ApprovaloftheprojectbythemeetingoftechnicalcommitteeofHappySunshine. |
Provisionforimpairmentofdevelopmentexpenses
InRMB
Project | Openingbalance | Increaseinthecurrentperiod | Decreaseinthecurrentperiod | Closingbalance | Impairmenttest |
IX.InterestsinOtherEntities
1.Interestsinsubsidiaries
(1)Compositionofenterprisegroup
InRMB
Nameofsubsidiary | Registeredcapital | Mainbusinessplace | Registeredaddress | Businessnature | Shareholdingratio | Methodofacquisition | |
Direct | Indirect | ||||||
ShanghaiHappigoEnterpriseDevelopmentCo.,Ltd. | 3,000,000.00 | Shanghai | Shanghai | Commerce | 100.00% | Establishment | |
ShanghaiHappivisionAdvertisingCommunicationCo.,Ltd. | 5,000,000.00 | Shanghai | Shanghai | Commerce | 100.00% | Establishment | |
DougCloudBusiness(Hunan)TradeLimitedLiabilityCompany | 10,000,000.00 | Changsha | Changsha | Commerce | 100.00% | Establishment | |
MangoLife(Hunan)E-commerceLimitedLiabilityCompany | 70,000,000.00 | Changsha | Changsha | Commerce | 100.00% | Establishment | |
Happigo(Hunan)Supply | 60,000,000.00 | Changsha | Changsha | Storage | 100.00% | Businessmerger |
ChainManagementCo.,Ltd.
ChainManagementCo.,Ltd. | involvingentitiesnotundercommoncontrol | ||||||
ShanghaiMeimiTradeCo.,Ltd. | 5,000,000.00 | Shanghai | Shanghai | Commerce | 100.00% | Establishment | |
DameirenGlobalTradingCo.,Limited | 1,612,970.00 | Shanghai | HongKong | Commerce | 100.00% | Establishment | |
HunanMangoAutoAutomobileSalesCo.,Ltd. | 100,000,000.00 | Changsha | Changsha | Commerce | 51.00% | Establishment | |
HappigoCo.,Ltd. | 401,000,000.00 | Changsha | Changsha | Commerce | 100.00% | Establishment | |
HappySunshine | 242,470,013.00 | Changsha | Changsha | Video | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
MangoEntertainment | 48,306,424.00 | Changsha | Changsha | Film&Television | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
MangoStudios | 80,000,000.00 | Changsha | Changsha | Film&Television | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
HunanMangoInternationalCulturalMediaCo.,Ltd. | 72,968,014.00 | Shanghai | Shanghai | Game | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
ShanghaiEE-MediaCo.,Ltd. | 90,000,000.00 | Shanghai | Shanghai | Film&Television | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
ZhejiangDongyangTianyuFilmandTelevisionCultureCo.,Ltd. | 10,000,000.00 | Zhejiang | Zhejiang | Film&Television | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
HunanTianyuFilmandTelevisionProductionCo.,Ltd. | 3,000,000.00 | Changsha | Changsha | Film&Television | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
BeijingE.E.MediaCo.,Ltd. | 1,000,000.00 | Beijing | Beijing | Music | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
HainanE.E.MediaCo.,Ltd. | 30,000,000.00 | Hainan | Hainan | Culturemedia | 100.00% | Establishment |
HorgosHappySunshineMediaCo.,Ltd.
HorgosHappySunshineMediaCo.,Ltd. | 10,000,000.00 | Horgos | Horgos | Culturemedia | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
HunanHappyMangofunTechnologyCo.,Ltd. | 10,000,000.00 | Changsha | Changsha | Game | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol | |
ShanghaiMangoUniverseCultureandEntertainmentCo.,Ltd. | 10,000,000.00 | Shanghai | Shanghai | Game | 100.00% | Establishment | |
HappySunshineXingmangInteractiveEntertainmentMediaCo.,Ltd. | 50,000,000.00 | Haikou | Haikou | Commerce | 100.00% | Establishment | |
HappySunshineHongmangEducationTechnologyCo.,Ltd. | 50,000,000.00 | Changsha | Changsha | Commerce | 100.00% | Establishment | |
XiaomangE-CommerceCo.,Ltd. | 90,862,872.59 | Changsha | Changsha | Commerce | 67.62% | Establishment | |
Mgtv.com(HongKong)MediaCompanyLimited | 10,000,000.00 | HongKong | HongKong | Commerce | 100.00% | Establishment | |
ShenzhenZhongheBoaoTechnologyDevelopmentCo.,Ltd. | 5,000,000.00 | Changsha | Shenzhen | Game | 100.00% | Businessmergerinvolvingentitiesnotundercommoncontrol | |
HunanImmersionTechnologyCo.,Ltd. | 10,000,000.00 | Changsha | Changsha | Advertising | 100.00% | Establishment | |
ChangshaXingmangArtistCultureCommunicationsPartnership(L.P.) | 100,000.00 | Changsha | Changsha | Commerce | 20.00% | Establishment | |
ChangshaXingzhimangEntertainmentMediaCo.,Ltd. | 100,000.00 | Changsha | Changsha | Commerce | 20.80% | Establishment | |
XingmangInteractiveEntertainmentMediaPartnership(LimitedPartnership) | 10,000,000.00 | Changsha | Changsha | Commerce | 99.21% | Establishment | |
GoldenEagleCartoon | 59,693,346.30 | Changsha | Changsha | Productionofradioprograms | 100.00% | Businessmergerinvolvingentitiesunder |
Descriptionsofthedifferencebetweentheshareholdingratioandtheproportionofvotingrightsinasubsidiary:
Basisforholdinghalfofthevotingrightsorbelowbutstillcontrollingtheinvestee,andholdingoverhalfofthevotingrightsbuthavingnocontrolovertheinvestee:
Basisforcontrolsoversignificantstructuredentitiesincludedinconsolidationscope:
BasisfordeterminingtheCompanyastheagentortheprincipal:
Otherinformation:
(2)Significantnon-whollyownedsubsidiaries
InRMB
Nameofsubsidiary
Nameofsubsidiary | Shareholdingratiobyminorityshareholders | Profitorlossattributabletominorityinterestsforthecurrentperiod | Dividendsdeclaredfordistributiontominorityshareholdersforthecurrentperiod | Closingbalanceofminorityinterests |
XiaomangE-commerceCo.,Ltd. | 32.38% | -16,224,117.27 | 23,574,216.40 |
Descriptionsofthedifferencebetweentheshareholdingratioofminorityshareholdersandtheirproportionofvotingrightsinasubsidiary:
Otherinformation:
(3)Keyfinancialinformationofsignificantnon-whollyownedsubsidiaries
InRMB
Nameofsubsidiary | Closingbalance | Openingbalance | ||||||||||
Currentassets | Non-currentassets | Totalassets | Currentliabilities | Non-currentliabilities | Totalliabilities | Currentassets | Non-currentassets | Totalassets | Currentliabilities | Non-currentliabilities | Totalliabilities | |
XiaomangE-commerceCo.,Ltd. | 279,752,467.87 | 37,887,472.67 | 317,639,940.54 | 238,653,287.56 | 6,180,018.98 | 244,833,306.54 | 96,307,006.58 | 11,507,335.55 | 107,814,342.13 | 556,404,454.52 | 5,351,426.35 | 561,755,880.87 |
InRMB
Nameofsubsidiary | Amountinthecurrentperiod | Amountinthepriorperiod | ||||||
Operatingrevenue | Netprofit | Totalcomprehensiveincome | Cashflowsfromoperatingactivities | Operatingrevenue | Netprofit | Totalcomprehensiveincome | Cashflowsfromoperatingactivities | |
XiaomangE-commerceCo.,Ltd. | 1,066,750,493.95 | -47,487,815.15 | -47,487,815.15 | -168,118,635.85 | 1,020,970,536.13 | -251,177,660.53 | -251,177,660.53 | -219,609,805.36 |
Otherinformation:
2.TransactionsresultinginthechangeintheinterestsheldbytheCompanyinsubsidiariesoverwhichtheCompanyretainscontrol
(1)DetailsofchangesintheinterestsheldbytheCompanyinthesubsidiaries
Nameofsubsidiary | Dateofchange | Shareholdingpercentagebeforethechange | Shareholdingpercentageafterthechange |
XiaomangE-commerceCo.,Ltd. | August2024 | 66.67% | 67.62% |
commoncontrol
commoncontrol | |||||||
HunanMaijiParkCulturalDevelopmentCo.,Ltd. | 10,000,000.00 | Changsha | Changsha | Commerce | 100.00% | Businessmergerinvolvingentitiesundercommoncontrol |
(2)Effectofthetransactionsontheminorityinterestsandtheinterestsattributabletotheownersoftheparentcompany
InRMB
Purchasecost/considerationfordisposal
Purchasecost/considerationfordisposal | |
--Cash | 160,000,000.00 |
--Fairvalueofnon-monetaryassets | 414,235,987.89 |
Totalpurchasecost/considerationfordisposal
Totalpurchasecost/considerationfordisposal | 574,235,987.89 |
Less:Shareinthesubsidiary’snetassetscalculatedaccordingtothepercentageofsharesacquired/disposed | 605,348,167.81 |
Difference | -31,112,179.92 |
Incl.:Adjustmentofcapitalreserve | -31,112,179.92 |
Adjustmentofsurplusreserve | |
Adjustmentofundistributedprofit |
Otherinformation:
X.GovernmentGrants
1.Governmentgrantsrecognizedattheamountreceivableattheendofthereportingperiod
□Applicable?N/AReasonoffailuretoreceiveexpectedgovernmentgrantsatexpectedtime
□Applicable?N/A
2.Liabilitiesrelatedtogovernmentgrants
?Applicable□N/A
InRMB
Accounttitle | Openingbalance | Additionalgrantsreceivedinthecurrentperiod | Amountofnon-operatingrevenuerecognizedinthecurrentperiod | Amounttransferredtootherincomeinthecurrentperiod | Otherchangesinthecurrentperiod | Closingbalance | Relatedtoassets/income |
Deferredincome | 38,742,716.44 | 20,845,094.34 | 15,900,334.91 | 43,687,475.87 | Relatedtoassets | ||
Deferredincome | 4,465,000.04 | 754,716.98 | 1,691,572.32 | 3,528,144.70 | Relatedtoincome |
3.Governmentgrantsrecognizedinprofitorloss
?Applicable□N/A
InRMB
Accounttitle | Amountinthecurrentperiod | Amountinthepriorperiod |
Governmentgrantsrecognizedinotherincome | 40,146,981.60 | 86,342,351.45 |
Otherinformation
XI.RisksRelatedtoFinancialInstruments
1.Risksarisingfromfinancialinstruments
TheCompany’sriskmanagementobjectivesaretoachieveaproperbalancebetweenrisksandyield,minimizetheadverseimpactsofrisksontheCompany’soperationperformance,andmaximizethebenefitsoftheshareholdersandotherstakeholders.
Basedontheseriskmanagementobjectives,theCompany’sbasicriskmanagementstrategyistoidentifyandanalyzeitsexposuretovariousrisks,establishanappropriatemaximumtolerancetorisk,implementriskmanagement,andmonitorregularlyandeffectivelytheseexposurestoensuretherisksaremonitoredatacertainlevel.TheCompanyisexposedtovariousrisksassociatedwithfinancialinstrumentsinitsdailyroutines,primarilyincludingcreditrisk,liquidityriskandmarketrisk.Themanagementhasreviewedandapprovedpoliciestomanagetheserisks,summarizedasbelow.(I)CreditriskCreditriskreferstotheriskthatapartyofthefinancialinstrumentwilldefaultonitsobligationsresultinginfinanciallosstothecounterparty.
1.Managementofcreditrisk
(1)EvaluationofcreditTheCompanyassessesateachbalancesheetdatewhetherthecreditriskoftheunderlyingfinancialinstrumentshasincreasedsignificantlysinceinitialrecognition.Indeterminingwhetherthecreditriskhasincreasedsignificantlysinceinitialrecognition,theCompanyconsidersreasonableandsupportableinformationthatisavailablewithoutunduecostoreffort,includingqualitativeandquantitativeanalysisbasedonhistoricaldata,rankingofexternalcreditrisksandforward-lookinginformation.TheCompanycomparestheriskofadefaultoccurringonafinancialinstrumentasatthebalancesheetdatewiththeriskofadefaultoccurringonthefinancialinstrumentasatthedateofinitialrecognitionbasedonindividualfinancialinstrumentoragroupoffinancialinstrumentswithsimilarcreditriskcharacteristic,todeterminethechangeoftheriskofadefaultoccurringonafinancialinstrumentovertheexpectedlife.TheCompanyconsidersthecreditriskoffinancialinstrumentshasincreasedsignificantlywhenoneormoreofthefollowingquantitativeandqualitativecriteriaaremet:
1)Thequantitativecriterionprimarilyreferstoacertainpercentageofincreaseintheprobabilityofdefaultovertheremaininglifeofthefinancialinstrumentsasofthebalancesheetdatewhencomparingwiththatatinitialrecognitionofthefinancialinstruments;
2)Thequalitativecriteriainclude,interalia,adversematerialchangesinbusinessorfinancialconditionsthatareexpectedtocauseasignificantdecreaseinthedebtor’sabilitytomeetitsdebtobligations,andanactualorexpectedsignificantadversechangeinthetechnological,market,economic,orlegalenvironmentofthedebtorthatresultsinasignificantdecreaseinthedebtor’sabilitytomeetitsdebtobligations.
(2)Definitionofdefaultedorcredit-impairedassets
Afinancialassetisdefinedasdefaultedwhenthefinancialinstrumentmeetsoneormoreconditionsstatedasbelow,andthecriteriaofdefiningdefaultedassetisconsistentwiththatofdefiningcredit-impairedasset:
1)significantfinancialdifficultyofthedebtor;
2)abreachofcontracttermswithbindingforcebythedebtor;
3)itisbecomingprobablethattheborrowerwillenterbankruptcyorotherfinancialreorganization;
4)thecreditorofthedebtor,foreconomicorcontractualreasonsrelatingtothedebtor’sfinancialdifficulty,hasgrantedtothedebtoraconcessionthatthecreditorwouldnototherwiseconsider.
2.Measurementofexpectedcreditloss(“ECL”)
KeyparameterstomeasureECLincludetheprobabilityofdefault,lossgivendefaultandtheexposureatdefault.TheCompanyestablishedmodelsoftheprobabilityofdefault,lossgivendefaultandtheexposureatdefaultonthebasisofquantitativeanalysisonhistoricalstatisticaldata(suchascounterpartyranking,guaranteemethods,collateralcategory,andrepaymentway)andforward-lookinginformation.
3.DetailsofreconciliationoftheopeningbalanceandtheclosingbalanceofprovisionforimpairmentoffinancialinstrumentscanbereferredtoinNoteVII.4,NoteVII.5andNoteVII.7tothefinancialstatementshereof.
4.Creditriskexposureandcreditriskconcentration
TheCompany’screditriskisprimarilyfromcashandbankbalancesandreceivables.Inordertocontroltherisksassociatedwithaforementioneditems,theCompanyhastakenthefollowingmeasures.
(1)Cashandbankbalances
ThecreditriskoftheCompanyislimitedbecausetheCompanyhasdepositedbankdepositsandothermonetaryfundsinbankswithhighcreditratings.
(2)Receivables
TheCompanycontinuallyevaluatesthecreditworthinessofitscustomerswithdealsoncredit,andselectstodealwithapprovedandcreditworthycustomerssubjecttotheresultsofthecreditassessmentwithmonitoringthebalanceofitsreceivables,soastoensurethattheCompanyisnotexposedtosignificantriskofbaddebt.
NocollateralisrequiredsincetheCompanyonlydealswiththirdpartiesthatareapprovedandcreditworthy.Theconcentratedcreditrisksaremanagedbycustomers.AsofDecember31,2024,theCompanyisexposedtocertainconcentrationofcreditrisks,astheCompany’saccountsreceivableandcontractassetsfromtop5customershaveaccountedfor50.86%ofthetotalbalanceofaccountsreceivableandcontractassets(December31,2023:42.71%).TheCompanyheldnocollateralorothercreditrankingmeasuresforthebalanceofaccountsreceivableandcontractassets.
ThemaximumexposuretotheCompanyisthecarryingvalueofeachfinancialassetinthebalancesheet.
(II)Liquidityrisk
LiquidityriskreferstotheriskthattheCompanyisinshortageoffundsinperformingobligationsthataresettledbydeliveringcashoranotherfinancialasset.
Inordertocontrolthisrisk,theCompanybalancesthecontinuityandflexibilityoffinancingbyusingvariousfinancingmeasuressuchasnotessettlementandbankloanscomprehensivelyandadoptingbothlong-termandshort-termfinancingmethodstooptimizethefinancingstructure.TheCompanyhasreceivedcreditfacilitiesfromanumberofcommercialbankstosatisfyitsworkingcapitalrequirementsandcapitalexpenditures.
Financialliabilitiesclassifiedbyremainingmaturity
Item
Item | Closingbalance | ||||
Carryingvalue | Undiscountedcontractamount | Within1year | 1-3years | Over3years | |
Short-termborrowings | 33,777,599.72 | 35,308,984.72 | 35,308,984.72 | ||
Notespayable | 1,414,153,191.89 | 1,414,153,191.89 | 1,414,153,191.89 | ||
Accountspayable | 5,788,420,486.10 | 5,788,420,486.10 | 5,788,420,486.10 | ||
Otherpayables | 117,343,017.55 | 117,343,017.55 | 117,343,017.55 | ||
Leaseliabilities(includingthoseduewithinoneyear) | 223,468,896.78 | 243,707,869.45 | 84,915,160.65 | 115,737,223.70 | 43,055,485.10 |
Sub-total | 7,577,163,192.04 | 7,598,933,549.71 | 7,440,140,840.91 | 115,737,223.70 | 43,055,485.10 |
(Continued)
Item | Balanceattheendoflastyear | ||||
Carryingvalue | Undiscountedcontractamount | Within1year | 1-3years | Over3years | |
Short-termborrowings | 33,781,325.60 | 34,406,880.84 | 34,406,880.84 | ||
Notespayable | 1,714,493,274.32 | 1,714,493,274.32 | 1,714,493,274.32 | ||
Accountspayable | 5,211,653,685.68 | 5,211,653,685.68 | 5,211,653,685.68 | ||
Otherpayables | 118,868,606.40 | 118,868,606.40 | 118,868,606.40 | ||
Othercurrentliabilities | 34,920,000.00 | 34,920,000.00 | 34,920,000.00 | ||
Leaseliabilities(includingthoseduewithinoneyear) | 215,189,224.11 | 236,266,339.88 | 71,301,647.54 | 120,460,350.15 | 44,504,342.19 |
Sub-total | 7,328,906,116.11 | 7,350,608,787.12 | 7,185,644,094.78 | 120,460,350.15 | 44,504,342.19 |
(III)MarketriskMarketriskreferstotheriskthatthefairvalueorfuturecashflowsofafinancialinstrumentwillfluctuatebecauseofchangesinmarketprices.Marketriskmainlyincludesinterestrateriskandcurrencyrisk.
1.InterestrateriskInterestrateriskistheriskthatthefairvalueorfuturecashflowsofafinancialinstrumentwillfluctuatebecauseofchangesinmarketinterestrates.SincetheCompany’sborrowingsareatfixedinterestrates,fluctuationsininterestratesofborrowingswillnothaveamaterialimpactontheCompany’stotalprofitsorshareholders’equity.
2.CurrencyriskCurrencyriskistheriskthatthefairvalueorfuturecashflowsofafinancialinstrumentwillfluctuatebecauseofchangesinforeignexchangerates.SincetheCompanymainlyoperatesinMainlandChinawithitsprincipalactivitiesdenominatedinRMB,itsexposuretothecurrencyriskduetochangesinmarketisnotmaterial.TheclosingbalanceoftheCompany’smonetaryassetsandliabilitiesdenominatedinforeigncurrenciescanbereferredtoinNoteVII.53tothefinancialstatementshereof.
XII.DisclosureofFairValue
1.Closingbalanceofthefairvalueofassetsandliabilitiesmeasuredatfairvalue
InRMB
Item | Closingbalanceoffairvalue | |||
Level1 | Level2 | Level3 | Total | |
I.Continuousfairvaluemeasurement | -- | -- | -- | -- |
(I)Held-for-tradingfinancialassets | 1,605,606,575.40 | 1,235,567.03 | 1,606,842,142.43 | |
1.Financialassetsatfairvaluethroughprofitorloss | 1,605,606,575.40 | 1,235,567.03 | 1,606,842,142.43 | |
(3)Derivativefinancialassets | 1,605,606,575.40 | 1,235,567.03 | 1,606,842,142.43 | |
(II)Accountsreceivable | 58,201,838.89 | 58,201,838.89 |
financing
financing | ||||
Totalassetscontinuouslymeasuredatfairvalue | 1,605,606,575.40 | 59,437,405.92 | 1,665,043,981.32 | |
II.Non-continuousfairvaluemeasurement | -- | -- | -- | -- |
2.Basisfordeterminingthemarketpricesofitemssubjecttocontinuousandnon-continuousfairvaluemeasurementswithinLevel1
3.Valuationtechniquesandqualitativeandquantitativeinformationofkeyparametersforitemssubjecttocontinuousandnon-continuousfairvaluemeasurementswithinLevel2Withrespecttoheld-for-tradingfinancialassetswithquotedpricesforsimilarproductsinanactivemarket,thefairvalueofthemshallbedeterminedbythequotedpricesforsuchsimilarproductsintheactivemarket.
4.Valuationtechniquesandqualitativeandquantitativeinformationofkeyparametersforitemssubjecttocontinuousandnon-continuousfairvaluemeasurementswithinLevel3TheCompany’saccountsreceivablefinancingrefertothebanker’sacceptancebillsandlettersofcreditacceptedbycommercialbankswithhighercreditrating,withoutquotedpricesinanactivemarket.Thecostthereofrepresentsthebestestimateoftheirfairvalue.SincetheCompany’scopyrightinvestmentwithoutcopyrightdoesnothaveaquotedpriceinanactivemarket,itscostrepresentsthebestestimateofitsfairvalue.XIII.RelatedPartiesandRelated-partyTransactions
1.ParentcompanyoftheCompany
Nameoftheparentcompany | Registeredaddress | Businessnature | Registeredcapital | ProportionoftheCompany’sownershipinterestheldbytheparentcompany(%) | ProportionoftheCompany’svotingrightheldbytheparentcompany(%) |
MangoMediaCo.,Ltd. | PRC | Planning,productionandoperationofradioandtelevisionprograms;assetmanagementandinvestmentsubjecttolawsandregulations;advertisingplanning,productionandoperation. | 2,050,000,000.00 | 56.09% | 56.09% |
DescriptionsoftheCompany’sparentcompany
MangoMediaCo.,Ltd.,whichholds56.09%ofthesharesintheCompany,wasestablishedonJuly10,2007witharegisteredcapitalofRMB2,050,000,000andregisteredaddressandprincipalplaceofbusinessinGoldenEagleStudioCultureCityinKaifuDistrict,ChangshaCity.GBSholds100%sharesinMangoMediaCo.,Ltd.MangoMediaCo.,Ltd.ismainlyengagedinplanning,productionandoperationofradioandtelevisionprograms;investmentinculture,sports,entertainment,media,scienceandtechnology,Internetandotherindustrieswithself-ownedfunds(notallowedtoengageinactivitiesundernationalfinancialsupervisionandfinancialcreditbusinessessuchasdepositabsorption,fundraisingandcollection,entrustedloan,billissuance,loanissuance,etc.);advertisingplanning,productionandoperation;andmultimediatechnologydevelopmentandmanagement.TheultimatecontrolleroftheCompanyisHunanState-ownedCulturalAssetsSupervisionandAdministrationCommission.Otherinformation:
2.SubsidiariesoftheCompany
FordetailsofthesubsidiariesoftheCompany,seethedescriptionsintheaccompanyingNoteIX.
3.JointventuresandassociatesoftheCompanyFordetailsofthesignificantjointventuresorassociatesoftheCompany,seethedescriptionsintheaccompanyingNoteIX.Thedetailsofotherjointventuresorassociateshavingrelated-partytransactionsandbalanceswiththeCompanyinthecurrentperiodorpriorperiodsarepresentedasfollows:
Nameofjointventureorassociate
Nameofjointventureorassociate | RelationshipwiththeCompany |
TianjinSunshineMeichuangTechnologyCo.,Ltd. | Associate |
Otherinformation:
4.OtherrelatedpartiesoftheCompany
Nameofotherrelatedparties | RelationshipbetweenotherrelatedpartiesandtheCompany |
YunhongCommunicationTechnology(Guangzhou)Co.,Ltd.1 | Controlledbythesameactualcontroller |
GBSanditssubsidiaries2 | Controlledbythesameactualcontroller |
HunanBroadcastingSystemanditssubsidiaries3 | Controlledbythesameactualcontroller |
HTBIanditssubsidiaries(excludingYunhong)4 | Controlledbythesameactualcontroller |
MangoMediaanditssubsidiaries5 | Controlledbythesameactualcontroller |
MIGUCultureTechnologyCo.,Ltd.6 | Acompanyunderthesignificantinfluenceofthekeyofficer(s)oftheCompany |
iFLYTEKCo.,Ltd. | Acompanyunderthesignificantinfluenceofthekeyofficer(s)oftheCompany |
ShanghaiXiangMangoCulturalInvestmentCo.,Ltd. | Acompanyunderthesignificantinfluenceofthekeyofficer(s)oftheCompany |
Note:
1.YunhongCommunicationTechnology(Guangzhou)Co.,Ltd.comprisesShanghaiYunhongAdvertisingCo.,Ltd.andGuangzhouYunhongJiazeAdvertisingCo.,Ltd.
2.GBSanditssubsidiariesincludeHunanRadio,FilmandTelevisionGroupSatelliteTVChannelBranch,HunanE.E.AdvertisingCo.,Ltd.,HunanFengmangMediaCo.,Ltd.,HunanPublicMediaCo.,Ltd.,HunanEconomicTVMalanhuakaiMediaCo.,Ltd.,HunanMalanshanshangMediaCo.,Ltd.,HunanGoldenBeeAudio&VisualPublishingHouseCo.,Ltd.,ChangshaMangoCinemaStudentBranchCo.,Ltd.,HunanTVDramaMediaCo.,Ltd.,HunanBroadcastingandTelevisionLogisticsManagementServiceCo.,Ltd.,HunanXiangguangPropertyManagementCo.,Ltd.,HunanBroadcastingInternationalMediaCo.,Ltd.,HunanInternationalConventionandExhibitionCenterCo.,Ltd.,HunanInternationalConventionandExhibitionCenterManagementCo.,Ltd.,LetianEntertainment(Hunan)Co.,Ltd.,HunanHappyAvantGardeMediaCo.,Ltd.,HunanHappyAvantGardeTeaCultureMediaCo.,Ltd.,HunanHappyFishingDevelopmentCo.,Ltd.,ShenzhenJiuzhitianxiaTechnologyCo.,Ltd.,HunanPing’anFairyMediaCo.,Ltd.,HTBI,HunanBroadcastingMediaCo.,Ltd.,HunanGoldenEagleInternationalExhibitionCo.,Ltd.,HunanGoldenEagleDocumentaryMediaCo.,Ltd.,HunanGoldenEagleSoundMediaCo.,Ltd.,HunanEconomicTVMediaCo.,Ltd.,HunanLetianShanshuiwanStudioCo.,Ltd.,HunanMangoTingjianTechnologyCo.,Ltd.,HunanFilmReleaseandShowingCenterCo.,Ltd.,HunanShijieGoldenEagleMediaCo.,Ltd.,HunanXiangshiAdvertisingCo.,Ltd.,ShanghaiHappyMangoMusic&CulturalMediaCo.,Ltd.,HunanBroadcastingandTelevisionLogisticsManagementServiceCo.,Ltd.,HunanXiangshiTVProgramCenterCo.,Ltd.,HunanMangoDigital&IntelligentArtTechnologyCo.,Ltd.,XiaoxiangFilmGroup,HunanDangranFilmCo.,Ltd.,HunanXiaoyingInteractiveEntertainmentMediaCo.,Ltd.,HunanXiaoyingCulturalIndustryInvestmentCo.,Ltd.,AnrenXiaoxiangInternationalStudioCo.,Ltd.,Dong’anXiaoxiangInternationalStudioCo.,Ltd.,HengyangXiaoxiangInternationalStudioCo.,Ltd.,HunanXiaoxiangJinqiuInternationalStudioCo.,Ltd.,HunanXiaoxiangXinshengInternationalStudioCo.,Ltd.,HunanXiaoxiangStudioInvestmentManagementCo.,Ltd.,HunanXiaoxiangYongzhouInternationalStudioCo.,Ltd.,JishouXiaoxiangStudioManagementCo.,Ltd.,JinshiXiaoxiangInternationalStudioCo.,Ltd.,NanchangXiaoxiangStudioCo.,Ltd.,PingxiangXiaoxiangStudioCo.,Ltd.,XiamenXiaoxiangYouthStudioCo.,Ltd.,XiangtanXiaoxiangInternationalStudioCo.,Ltd.,YichangXiaoxiangStudioCo.,Ltd.,YingtanXiaoxiangStudioCo.,Ltd.,YueyangXiaoxiangStudioCo.,Ltd.,TianxinDistrictXiaoxiangInternationalStudioCo.,Ltd.ofChangsha,andZhoukouXiaoxiangStudioCo.,Ltd.
3.HunanBroadcastingSystemanditssubsidiariesincludeallchannelsofHunanBroadcastingSystem(excludingsatelliteTVchannels),HunanBroadcastingSystemRadioMediaCenter,andHunanBroadcastingSystemLogisticsCenter.
4.HTBIanditssubsidiariesincludeHunanSaintTropezInvestmentCo.,Ltd.,ShanghaiJiuyouNetworkTechnologyCo.,Ltd.,ChangshaColorfulWorldCo.,Ltd.,HunanMangoTravelInvestmentCo.,Ltd.,andHuafengdaCableNetworkHoldingCo.,Ltd.
5.MangoMediaanditssubsidiariesincludeMangoMedia,HunanMangoVisionTechnologyCo.,Ltd.,HunanHappyMoneyTechnologyMicrofinanceCo.,Ltd.,HunanMangoIntelligentMediaTechnologyDevelopmentCo.,Ltd.,HunanInnovativeEntertainment&MediaCo.,Ltd.,GoldenLightCultureCo.,Ltd.,HunanMangoRongchuangTechnologyCo.,Ltd.andMangoCreativeCapitalManagementCo.,Ltd.
6.MIGUCultureTechnologyCo.,Ltd.comprisesMIGUVideoTechnologyCo.,Ltd.,MIGUXinkongCulturalTechnology(Xiamen)Co.,Ltd.,MIGUDigitalMediaCo.,Ltd.,MIGUMusicCo.,Ltd.andMIGUInteractiveEntertainmentCo.,Ltd.
Otherinformation:
5.Related-partytransactions
(1)Salesandpurchaseofgoods,andrenderingandreceiptofservices
Statementofpurchaseofgoods/receiptofservices
InRMB
Relatedparty
Relatedparty | Detailsofrelated-partytransactions | Amountinthecurrentperiod | Transactionquotaapproved | Whetherexceedingtheapprovedtransactionamount | Amountinthepriorperiod |
HTBIanditssubsidiaries(excludingYunhong) | Operatorsharing,boardandlodgingexpenses,purchaseofgoodsandsiteexpenses | 3,947,548.38 | 6,300,000.00 | No | 5,261,975.27 |
HunanBroadcastingSystemanditssubsidiaries | Publicityandpromotion,artistagency,programproduction,venueexhibitionandsupportingservices,purchaseofgoods,andadvertisingagency | 16,970,378.68 | 50,000,000.00 | No | 48,000,000.00 |
GBSanditssubsidiaries | Purchaseofcopyrights,operatorsharing,publicityandpromotion,advertisingagency,purchaseofgoods,programproduction,publicityandpromotion,copyrightpurchase,andadvertisingagency | 938,906,579.67 | 872,400,000.00 | Yes | 961,034,519.83 |
iFLYTEKCo.,Ltd. | Operatorbusinesssharing | 3,468,150.24 | 0.00 | Yes | 1,994,176.45 |
MangoMediaanditssubsidiaries | Artistagency,technicalfees,andreceiptofservices | 2,810,687.35 | 2,500,000.00 | Yes | 2,512,891.82 |
MIGUCultureTechnologyCo.,Ltd. | Bandwidth,copyrightpurchase,advertisingfee,andpurchaseofgoods | 17,255,016.44 | 375,050,000.00 | No | 96,781,406.82 |
YunhongCommunicationTechnology(Guangzhou)Co.,Ltd | Advertisingagency | 149,275,529.32 | 150,000,000.00 | No | 172,341,901.28 |
Statementofsalesofgoods/renderingofservices
InRMB
Relatedparty | Detailsofrelated-partytransactions | Amountinthecurrentperiod | Amountinthepriorperiod |
HTBIanditssubsidiaries(excludingYunhong) | Memberbenefits,andartistrevenue | 2,830.19 | 75,471.70 |
HunanBroadcastingSystemanditssubsidiaries | Technicalservices,memberbenefits,distributionrevenue,andsalesofgoods | 1,530,665.71 | 2,437,646.14 |
GBSanditssubsidiaries | Advertisingrelease,publicityandpromotion,memberbenefits,distributionrevenue, | 747,891,101.35 | 710,733,932.78 |
salesofgoods,andcopyrighttransfer
salesofgoods,andcopyrighttransfer | |||
iFLYTEKCo.,Ltd. | Advertisingrevenue | 8,337,680.58 | 7,223,630.17 |
MangoMediaanditssubsidiaries | Memberbenefits,andsalesofgoods | 783,368.56 | 423,755.03 |
MIGUCultureTechnologyCo.,Ltd. | Operatorrevenue,advertisingrelease,memberbenefits,salesofderivatives,andsalesofgoods | 2,302,864,123.42 | 2,699,571,918.02 |
YunhongCommunicationTechnology(Guangzhou)Co.,Ltd. | Advertisingrelease | 552,161,643.33 | 566,316,002.35 |
ShanghaiMammaMiaInteractiveEntertainmentTechnologyCo.,Ltd. | Salesofgoods,andsuppliercharge | 32,923.80 |
Descriptionsofrelated-partytransactionswithrespecttothesalesandpurchaseofgoods,aswellasrenderingandreceiptofservices
(2)Related-partyleasesTheCompanyaslessor:
InRMB
Nameoflessee | Categoryofleasedassets | Leaseincomerecognizedinthecurrentperiod | Leaseincomerecognizedinthepriorperiod |
TheCompanyaslessee:
InRMB
Nameoflessor | Categoryofleasedassets | Expensesrelatedtoshort-termleasesandlow-valueassetsleasessubjecttosimplifiedtreatment,ifany | Variableleasepaymentsnotincludedinthemeasurementofleaseliabilities,ifany | Paidrent | Assumedinterestexpensesofleaseliabilities | Addedright-of-useassets | |||||
Amountinthecurrentperiod | Amountinthepriorperiod | Amountinthecurrentperiod | Amountinthepriorperiod | Amountinthecurrentperiod | Amountinthepriorperiod | Amountinthecurrentperiod | Amountinthepriorperiod | Amountinthecurrentperiod | Amountinthepriorperiod | ||
SubsidiariesofGBS | Buildings | 23,877,515.04 | 24,085,967.09 | 2,705,570.54 | 3,683,160.64 | 87,761,453.27 | 14,507,383.03 | ||||
SubsidiariesofHunanBroadcastingSystem | Buildings | 721,946.20 | 699,900.34 | ||||||||
SubsidiariesofHTBI(excludingYunhong) | Buildings | 17,154,842.48 | 17,611,301.70 | 1,025,723.50 | 1,049,293.71 | 5,701,911.44 | 6,765,197.35 |
Explanationaboutrelated-partyleases
(3)Compensationforkeyofficers
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Compensationforkeyofficers | 24,435,200.00 | 33,881,000.00 |
6.Receivablesfromandpayablestorelatedparties
(1)Accountsreceivable
InRMB
Item | Relatedparties | Closingbalance | Openingbalance | ||
Bookvalue | Provisionsforbad | Bookvalue | Provisionsforbad |
debts
debts | debts | ||||
Accountsreceivable | GBSanditssubsidiaries | 457,898,327.90 | 740,312,889.31 | ||
Accountsreceivable | TianjinSunshineMeichuangTechnologyCo.,Ltd. | 766,557.10 | 766,557.10 | 766,557.10 | 766,557.10 |
Accountsreceivable | YunhongCommunicationTechnology(Guangzhou)Co.,Ltd | 93,643,250.53 | 68,026,149.58 | ||
Accountsreceivable | MIGUCultureTechnologyCo.,Ltd. | 1,604,962,615.09 | 80,248,130.75 | 768,340,398.63 | 38,518,127.65 |
Accountsreceivable | HunanBroadcastingSystemanditssubsidiaries | 7,318,220.54 | 7,370,220.54 | ||
Accountsreceivable | MangoMediaanditssubsidiaries | 646,509.42 | 598,245.52 | ||
Accountsreceivable | ShanghaiMammaMiaInteractiveEntertainmentTechnologyCo.,Ltd. | 0.00 | 8,310.60 | 2,493.18 | |
Accountsreceivable | iFLTTEKCo.,Ltd. | 1,734,880.20 | 86,744.01 | 1,868,771.35 | 93,438.57 |
Sub-total | 2,166,970,360.78 | 81,101,431.86 | 1,587,291,542.63 | 39,380,616.50 | |
Accountsreceivablefinancing | GBSanditssubsidiaries | 29,000,000.00 | |||
Accountsreceivablefinancing | MIGUCultureTechnologyCo.,Ltd. | 45,893,895.75 | 664,078,684.63 | ||
Sub-total | 45,893,895.75 | 0.00 | 693,078,684.63 | 0.00 | |
Prepayments | HTBIanditssubsidiaries(excludingYunhong) | 5,000.00 | 5,000.00 | ||
Prepayments | TianjinSunshineMeichuangTechnologyCo.,Ltd. | 6,014,723.96 | 6,014,723.96 | 6,014,723.96 | 6,014,723.96 |
Prepayments | GBSanditssubsidiaries | 823,830.65 | 2,683,842.12 | ||
Prepayments | MangoMediaanditssubsidiaries | 2,759,209.99 | 23,894.18 | ||
Prepayments | YunhongCommunicationTechnology(Guangzhou)Co.,Ltd | 160,754.72 | |||
Prepayments | MIGUCultureTechnologyCo.,Ltd. | 22,580,372.37 | |||
Sub-total | 32,183,136.97 | 6,014,723.96 | 8,888,214.98 | 6,014,723.96 | |
Otherreceivables | HunanBroadcastingSystemanditssubsidiaries | 63,415.97 | 819,360.97 | ||
Otherreceivables | HTBIanditssubsidiaries(excludingYunhong) | 873,334.80 | 1,273,334.80 | ||
Otherreceivables | GBSandits | 999,105.00 | 1,051,581.00 |
subsidiaries
subsidiaries | |||||
Otherreceivables | MangoMediaanditssubsidiaries | 22,048.91 | 22,048.91 | ||
Otherreceivables | ShanghaiMammaMiaInteractiveEntertainmentTechnologyCo.,Ltd. | 2,029,764.69 | 2,029,764.69 | ||
Otherreceivables | ShanghaiXiangMangoCulturalInvestmentCo.,Ltd. | 761,835.52 | 57.91 | ||
Sub-total | 2,719,740.20 | 57.91 | 5,196,090.37 | 2,029,764.69 | |
Contractassets | MIGUCultureTechnologyCo.,Ltd. | 596,699,408.57 | 29,834,970.43 | 456,846,336.30 | 22,842,316.82 |
Sub-total | 596,699,408.57 | 29,834,970.43 | 456,846,336.30 | 22,842,316.82 |
(2)Accountspayable
InRMB
Item | Relatedparties | Closingbookbalance | Openingbookbalance |
Accountspayable | YunhongCommunicationTechnology(Guangzhou)Co.,Ltd | 152,051,534.80 | 150,429,482.95 |
Accountspayable | HunanBroadcastingSystemanditssubsidiaries | 39,462,244.01 | 33,001,840.15 |
Accountspayable | GBSanditssubsidiaries | 447,991,696.56 | 443,027,425.61 |
Accountspayable | ShanghaiMammaMiaInteractiveEntertainmentTechnologyCo.,Ltd. | 21,015.94 | |
Accountspayable | MIGUCultureTechnologyCo.,Ltd. | 27,008,527.32 | 56,656,887.99 |
Accountspayable | HTBIanditssubsidiaries(excludingYunhong) | 1,034,138.53 | 622,908.63 |
Accountspayable | MangoMediaanditssubsidiaries | 1,571,202.12 | 514,847.07 |
Accountspayable | iFLYTEKCo.,Ltd. | 3,152,471.77 | 2,531,110.00 |
Sub-total | 672,271,815.11 | 686,805,518.34 | |
Notespayable | GBSanditssubsidiaries | 323,255,000.00 | |
Notespayable | MIGUCultureTechnologyCo.,Ltd. | 25,500,000.00 | |
Sub-total | 348,755,000.00 | ||
Contractliabilities | HunanBroadcastingSystemanditssubsidiaries | 1,931,128.30 | 1,928,492.45 |
Contractliabilities | MIGUCultureTechnologyCo.,Ltd. | 1,281,446.49 | |
Contractliabilities | GBSanditssubsidiaries | 1,060,012.53 | 2,713,195.83 |
Contractliabilities | MangoMediaanditssubsidiaries | 288,566.79 | 6,100.00 |
Contractliabilities | YunhongCommunicationTechnology(Guangzhou)Co.,Ltd. | 2,189,860.88 | 2,460,203.60 |
Contractliabilities | HTBIanditssubsidiaries(excludingYunhong) | 98,161.42 | |
Sub-total | 5,567,729.92 | 8,389,438.37 | |
Otherpayables | HTBIanditssubsidiaries(excludingYunhong) | 202,116.26 | 108,422.13 |
Otherpayables | MangoMediaanditssubsidiaries | 3,795,134.25 | 3,795,134.25 |
Otherpayables | HunanBroadcastingSystemanditssubsidiaries | 249,019.93 | 13,455,655.01 |
Otherpayables | GBSanditssubsidiaries | 4,065,581.46 | 3,473,840.14 |
Otherpayables
Otherpayables | MIGUCultureTechnologyCo.,Ltd. | 3,000.00 | |
Sub-total | 8,311,851.90 | 20,836,051.53 | |
Non-currentliabilitiesduewithinoneyear | HTBIanditssubsidiaries(excludingYunhong) | 4,759,288.54 | 6,726,989.84 |
Non-currentliabilitiesduewithinoneyear | HunanBroadcastingSystemanditssubsidiaries | 7,541,137.25 | 706,625.23 |
Non-currentliabilitiesduewithinoneyear | GBSanditssubsidiaries | 19,105,675.62 | 12,049,411.52 |
Sub-total | 31,406,101.41 | 19,483,026.59 | |
Leaseliabilities | HTBIanditssubsidiaries(excludingYunhong) | 905,716.05 | 9,311,800.75 |
Leaseliabilities | HunanBroadcastingSystemanditssubsidiaries | 8,672,394.75 | 14,784,960.57 |
Leaseliabilities | GBSanditssubsidiaries | 64,156,599.99 | 30,562,364.15 |
Sub-total | 73,734,710.79 | 54,659,125.47 |
XIV.CommitmentsandContingencies
1.Significantcommitments
SignificantcommitmentsasofthebalancesheetdateThetableshowstheirrevocableexternalbusinesscontractsexecutedbytheCompanyanditssubsidiariesasofthebalancesheetdate:
Copyrightpurchasecommitment
InRMB0’000
Copyrightpurchaseagreements | Closingbalance | Openingbalance |
The1styearsubsequenttothebalancesheetdate | 54,571.00 | 54,571.00 |
The2ndyearsubsequenttothebalancesheetdate | 54,571.00 | |
The3rdyearsubsequenttothebalancesheetdate | ||
Total | 54,571.00 | 109,142.00 |
CopyrightpurchaseagreementsareconcludedbyandbetweenHappySunshineandGBSforconsiderationsthatshouldbepaidbytheCompanytopurchasecopyrightsineachrelevantagreementperiod.
2.Contingencies
(1)Significantcontingenciesasofthebalancesheetdate
1.BeijingGuolongFilmInvestmentCo.,Ltd.(hereinafterreferredtoas“Guolong”)isadebtortoLeadCapitalManagementCo.,Ltd.(hereinafterreferredtoas“LeadCapital”),andHappySunshinepurchasedtheexclusiveinformationnetworkdisseminationrightfortheTVseries“IfParisDowncast”fromGuolongatatotallicensingfeeofRMB74.4million.HappySunshinehasalreadymadethedownpaymentofRMB22.32million.AsGuolonghasnotfullydeliveredthecopyrightchainoftheworks,HappySunshinehasnotmadetheremainingtwopaymentsofRMB52.08millionintotal.InAugust2019,LeadCapitalfiledasubrogationlawsuitagainstHappySunshinewithChangshaIntermediatePeople’sCourt,requestingHappySunshinetosettlethepaymentandliquidateddamagesofapproximatelyRMB20.4611milliontoLeadCapitalonbehalfofGuolong.HappySunshinesuedGuolonginaseparatecaseonthegroundsthatGuolongfailedtofulfillthemainobligationsunderthecontract,requestingtheterminationofthecopyrightprocurementcontract.Intherulingineffect,itisfoundthatthecopyrightprocurementcontractfor“IfParisDowncast”shouldbeterminated,GuolongshouldpayliquidateddamagesofRMB2.98milliontoHappySunshine,andtheamountoftheroyaltytobepaidbyHappySunshinetoGuolongshouldbetriedinaseparatecase.
ThesubrogationcaseofLeadCapitalv.SunshinewasheardbytheHunanProvincialHigherPeople’sCourtasthecourtofsecondinstance.AsGuolong,akeypartyinthecase,wasruledbankruptduringthesecondinstance,thetrialofthecasewassuspended.
2.WithrespecttothedisputebetweenXiangshanWukongCulturalMediaCo.,Ltd.(hereinafterreferredtoas“XiangshanWukong”)andMangoStudiosarisingoutofthesettlementofinvestmentintheTVdrama“GreatExpectations”,XiangshanWukongbroughtasuitagainstMangoStudiosattheHuairouDistrictPeople’sCourtofBeijing,requestingMangoStudiostopaythesettlementpriceofaboutRMB28.3155million.MangoStudioshassubmittedanoppositiontojurisdictionoverthecase,whichispendingreview.Thefinalresultofthecaseissubjecttothejudgmentrenderedbythecourt.
XV.EventsSubsequenttotheBalanceSheetDate
1.Profitdistribution
Dividendstobedistributedper10shares(RMB)
Dividendstobedistributedper10shares(RMB) | 2.2 |
Numberofbonussharestobedistributedper10shares(shares) | 0 |
Numberofsharestobedistributedper10sharesthroughcapitalizationofcapitalreserve(shares) | 0 |
Dividendstobedistributedper10sharesapprovedanddeclared(RMB) | 2.2 |
Numberofbonussharestobedistributedper10sharesapprovedanddeclared(shares) | 0 |
Numberofsharestobedistributedper10sharesthroughcapitalizationofcapitalreserveapprovedanddeclared(shares) | 0 |
Profitdistributionproposal | TodistributeacashdividendofRMB2.2(taxinclusive)per10sharestoallshareholdersonthebasisof1,870,720,815shares,withoutdistributinganybonussharesortransferringanycapitalreservetothesharecapital. |
XVI.OtherSignificantEvents
1.Segmentinformation
(1)DeterminationbasisandaccountingpoliciesofreportingsegmentsTheCompanyhasestablishedfourreportingsegmentsbeingMangoTVInternetvideobusiness,newmediainteractiveentertainmentcontentproduction,contente-commerceandothers,whicharedividedbasedonitsinternalorganizationalstructure,managementrequirements,andinnerreportingsystem,amongothers,inlightoftheindustryandproductactuality.Thereportinginformationoneachsegmentisdisclosedaccordingtotheaccountingpoliciesandmeasurementstandardsadoptedtherebywhenreportingtothemanagement,themeasurementbasesofwhichareinlinewiththeaccountingandmeasurementbasesforthepreparationofthefinancialstatements.
(2)Financialinformationofreportingsegments
InRMB
Item | MangoTVInternetvideobusiness | Newmediainteractiveentertainmentcontentproductionandoperation | ContentE-commerce | Others | Inter-segmentoffset | Total |
Operatingrevenue | 10,178,828,062.30 | 1,262,302,865.98 | 2,600,499,612.87 | 38,059,032.08 | 14,079,689,573.23 | |
Operatingcost | 6,583,034,084.93 | 937,328,628.20 | 2,442,583,668.39 | 28,733,576.32 | 9,991,679,957.84 |
(3)IftheCompanyhasnoreportingsegmentorisunabletodisclosetotalassetsandliabilitiesofeachreportingsegment,pleasegivethereasonthereforHappySunshine,asubsidiaryoftheCompany,engagesinbusinessinvolvingtwosegmentsi.e.MangoTVInternetvideo,andnewmediainteractiveentertainmentcontentproductionandoperation.BecausetheassetsandliabilitiesofHappySunshinecannotbeclassifiedbysegment,itsassetsandliabilitiesarenotdisclosedbysegment.
XVII.NotestoMainItemsintheFinancialStatementsoftheParentCompany
1.Otherreceivables
InRMB
Item
Item | Closingbalance | Openingbalance |
Otherreceivables | 198,649.90 | 80,009,604.19 |
Total | 198,649.90 | 80,009,604.19 |
(1)Otherreceivables
1)Classificationofotherreceivablesbynature
InRMB
Nature | Closingbookbalance | Openingbookbalance |
Receivablesfromentitieswithinthescopeofconsolidation | 30,000.00 | 80,000,000.00 |
Temporarypaymentreceivable | 170,745.40 | 9,701.20 |
Total | 200,745.40 | 80,009,701.20 |
2)Presentationbyaging
InRMB
Aging | Closingbookbalance | Openingbookbalance |
Within1year(inclusive) | 191,044.20 | 9,701.20 |
1-2years | 9,701.20 | |
Over3years | 80,000,000.00 | |
4-5years | 80,000,000.00 | |
Total | 200,745.40 | 80,009,701.20 |
3)Presentationbymethodofrecognitionofprovisionforbaddebts
InRMB
Category | Closingbalance | Openingbalance | ||||||||
Bookbalance | Baddebtprovision | Carryingvalue | Bookbalance | Baddebtprovision | Carryingvalue | |||||
Amount | Proportion | Amount | Proportion | Amount | Proportion | Amount | Proportion | |||
Incl.: | ||||||||||
Provisionforbaddebtsmadebygroup | 200,745.40 | 100.00% | 2,095.50 | 1.04% | 198,649.90 | 80,009,701.20 | 100.00% | 97.01 | 80,009,604.19 | |
Incl.: | ||||||||||
Total | 200,745.40 | 100.00% | 2,095.50 | 1.04% | 198,649.90 | 80,009,701.20 | 100.00% | 97.01 | 80,009,604.19 |
Provisionsforbaddebtsmadebygroup:RMB2,095.50
InRMB
Name | Closingbalance | ||
Bookbalance | Baddebtprovision | Proportion | |
Groupofreceivablesfromrelatedpartiescontrolledbythesameactualcontroller | 30,000.00 | ||
Aginggroup | 170,745.40 | 2,095.50 | 1.23% |
Total | 200,745.40 | 2,095.50 |
Descriptionofbasisfordeterminingthegroup:
ProvisionsforbaddebtsmadeinaccordancewiththegeneralmodelofECL:
InRMB
Provisionsforbad | StageI | StageII | StageIII | Total |
debts
debts | Future12-monthECL | LifetimeECL(withoutcreditimpairment) | LifetimeECL(withcreditimpairment) | |
BalanceasatJanuary1,2024inthecurrentperiod | 97.01 | 97.01 | ||
Inthecurrentperiod | ||||
--TransferredtoStageII | -97.01 | 97.01 | ||
Currentprovision | 1,610.44 | 388.05 | 1,998.49 | |
BalanceasatDecember31,2024 | 1,610.44 | 485.06 | 2,095.50 |
Basisfordeterminationofstagesandproportionofprovisionforbaddebts
StageIreferstootherreceivableswhosecreditriskhasnotincreasedsignificantlysinceinitialrecognition;StageIIreferstootherreceivableswhosecreditriskhasincreasedsignificantlysinceinitialrecognition,butwhicharenotcreditimpaired;StageIIIreferstootherreceivablescreditimpaired.Changesinbookbalancewhoselossallowancechangedsignificantlyinthecurrentperiod□Applicable?N/A
4)Provisions,recoveryorreversalofbaddebtsfortheperiod
Provisionforbaddebtsmadeforthecurrentperiod:
InRMB
Category | Openingbalance | Changesforthecurrentperiod | Closingbalance | |||
Provision | Recoveryorreversal | Write-off | Others | |||
Aginggroup | 97.01 | 1,998.49 | 2,095.50 | |||
Total | 97.01 | 1,998.49 | 2,095.50 |
Includingsignificantamountsreversedorrecoveredfromthecurrentprovisionforbaddebts:
InRMB
Entity | Amountofrecoveryorreversal | Reasonforreversal | Methodofrecovery | Basisfordeterminingtheproportionofprovisionforbaddebtsanditsreasonableness |
2.Long-termequityinvestments
InRMB
Item | Closingbalance | Openingbalance | ||||
Bookvalue | Provisionforimpairment | Carryingvalue | Bookvalue | Provisionforimpairment | Carryingvalue | |
Investmentsinsubsidiaries | 12,178,569,314.30 | 12,178,569,314.30 | 12,173,055,024.52 | 12,173,055,024.52 | ||
Total | 12,178,569,314.30 | 12,178,569,314.30 | 12,173,055,024.52 | 12,173,055,024.52 |
(1)Investmentsinsubsidiaries
InRMB
Investees | Openingbalance(carryingvalue) | Openingbalanceofprovisionsforimpairment | Changesinthecurrentperiod | Closingbalance(carryingvalue) | Closingbalanceofprovisionsforimpairment | |||
Additionalinvestment | Decreasedinvestment | Provisionsforimpairment | Others | |||||
HappySunshine | 10,845,049,607.62 | 10,845,049,607.62 | ||||||
EE-Media | 535,281,326.72 | 535,281,326.72 | ||||||
Happigo | 596,044,905.21 | 596,044,905.21 | ||||||
GoldenEagleCartoon | 196,679,184.97 | 196,679,184.97 | ||||||
Xiaomang | 5,514,289.78 | 5,514,289.78 |
E-comemrce
E-comemrce | |||||
Total | 12,173,055,024.52 | 5,514,289.78 | 12,178,569,314.30 |
3.Operatingrevenuesandoperatingcosts
InRMB
Item | Amountinthecurrentperiod | Amountinthepriorperiod | ||
Revenue | Cost | Revenue | Cost | |
Otherbusiness | 18,867.92 | 11,056.00 | ||
Total | 18,867.92 | 11,056.00 |
Breakdownofoperatingrevenuesandoperatingcosts:
InRMB
Categoryofcontract | Segment1 | Segment2 | Total | |||||
Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | Operatingrevenue | Operatingcost | |
Bysegment | ||||||||
Incl.: | ||||||||
Others | 18,867.92 | 18,867.92 | ||||||
Byoperatingregion | ||||||||
Incl.: | ||||||||
Hunan | 18,867.92 | 18,867.92 | ||||||
Bymarketorcustomertype | ||||||||
Incl.: |
Bycontracttype
Bycontracttype |
Incl.: |
Bytransfertimeofgoods
Bytransfertimeofgoods | |||
Incl.: | |||
Revenuerecognizedatapointintime | 18,867.92 | 18,867.92 | |
Bytermofcontract | |||
Incl.: |
Bysaleschannel
Bysaleschannel |
Incl.: |
Total
Total | 18,867.92 | 18,867.92 |
Informationrelatedtoperformanceobligations:
Item | Timeforsatisfactionofperformanceobligation | Materialtermsofpayment | NatureofgoodstobetransferredbytheCompany | WhethertheCompanyisaprimaryobligor | AmountthattheCompanyisexpectedtoreturntothecustomer | TypeofwarrantyprovidedbytheCompanyandrelatedobligation |
OtherinformationInformationrelatedtothetransactionpriceallocatedtotheoutstandingperformanceobligations:
Therevenuecorrespondingtotheperformanceobligationsforwhichthecontracthasbeensignedbuthasnotyetbeenperformedorfullyperformedattheendofthereportingperiodwasnil,ofwhichRMB[]isexpectedtoberecognizedasrevenuein[],RMB[]isexpectedtoberecognizedasrevenuein[],andRMB[]isexpectedtoberecognizedasrevenuein[].Materialchangestocontractormaterialadjustmenttotransactionprice:
InRMB
Item | Methodofaccountingtreatment | Effectonrevenues |
Otherinformation:
4.Investmentincome
InRMB
Item
Item | Amountinthecurrentperiod | Amountinthepriorperiod |
Long-termequityinvestmentincomeaccountedbythecostmethod | 2,000,000,000.00 | 600,000,000.00 |
Investmentincomeonheld-for-tradingfinancialassetsduringtheholdingperiod | 6,047,323.19 | |
Interestincomeondebtinvestmentsduringtheholdingperiod | 41,985,125.90 | |
Total | 2,048,032,449.09 | 600,000,000.00 |
XIX.SupplementaryInformation
1.Statementofnon-recurringgainorlossforthecurrentperiod
?Applicable□N/A
InRMB
Item | Amount | Note |
Gainorlossondisposalofnon-currentassets | 908,979.96 | |
Governmentgrantsrecognizedinprofitorloss(excludingthegovernmentgrantsthatarecloselyrelatedtothebusinessoftheCompany,conformtotheapplicablepoliciesofthecountry,areprovidedinaccordancewiththeestablishedstandards,andcontinuouslyaffecttheCompany’sprofitorloss) | 24,246,646.69 | |
Gainorlossoninvestmentorassetmanagementbycommissionedparties | 297,764,471.95 | |
Reversalofimpairmentlossonaccountsreceivabletestedforimpairmentindividually | 9,343,207.55 | |
Gainorlossondebtrestructuring | 2,032,257.87 | |
One-offeffectofadjustmentsoftax,accountingandotherlawsandregulationsoncurrentprofitorloss | -634,590,022.23 | One-offadjustmentduetochangesintheenterpriseincometaxpolicy |
Othernon-operatingrevenuesandexpensesotherthanthoselistedabove | 20,843,049.34 | |
Less:Effectonincometax | 337.22 | |
Effectonminorityinterests(exclusiveoftax) | 1,049,968.36 | |
Total | -280,501,714.45 | -- |
Detailsofothergainorlossitemsthatmeetthedefinitionofnon-recurringgainorloss:
□Applicable?N/ATheCompanyhasnootheritemsofgainorlossthatmeetthedefinitionofnon-recurringgainorloss.Explanationsforclassifyingnon-recurringgainorlossitemsenumeratedintheExplanatoryAnnouncementNo.1forPublicCompanyInformationDisclosures–Non-recurringProfitsandLossesasrecurringgainorlossitems□Applicable?N/A
2.Returnonequityandearningspershare
Profitforthereportingperiod | Weightedaveragereturnonequity(%) | Earningspershare | |
BasicEPS(RMB/share) | DilutedEPS(RMB/share) | ||
NetprofitattributabletotheCompany’sordinaryshareholders | 6.21% | 0.73 | 0.73 |
NetprofitattributabletotheCompany’sordinaryshareholdersafterdeductionofnon-recurring | 7.49% | 0.88 | 0.88 |
gainorloss
3.AccountingdatadifferencesarisingfromaccountingstandardofthePRCandtheInternationalAccountingStandards
(1)DifferencesinnetprofitsandnetassetsinthefinancialreportsdisclosedconcurrentlyunderinternationalaccountingstandardsandChineseaccountingstandards□Applicable?N/A
(2)DifferencesinnetprofitsandnetassetsinthefinancialreportsdisclosedconcurrentlyunderoverseasaccountingstandardsandChineseaccountingstandards□Applicable?N/A
(3)ExplanationabouttheaccountingdatadifferencesunderoverseasaccountingstandardsandChineseaccountingstandards,andifthedataauditedbyaforeignfirmhavebeenreconciliatedforsuchdifferences,nameofsuchforeignfirm□Applicable?N/A