| Financial assets at amortized cost |
|
Financial assets at amortized cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated ) |
|
|
(Restated ) |
|
|
|
|
Unlisted securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,556,956 |
|
|
|
2,862,260 |
|
|
|
2,842,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest receivable |
|
|
11,811 |
|
|
|
26,272 |
|
|
|
33,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,568,767 |
|
|
|
2,888,532 |
|
|
|
2,876,364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Provision for impairment losses |
|
|
(1,157,683 |
) |
|
|
(1,130,449 |
) |
|
|
(1,377,364 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,411,084 |
|
|
|
1,758,083 |
|
|
|
1,499,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected credit loss rate |
|
|
25.34 |
% |
|
|
39.14 |
% |
|
|
47.89 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
As of December 31, 2022, 2023 and 2024, the principal amount of financial assets at amortized cost amounting to RMB1,400 million, RMB1,347 million and RMB1,344 million were past due, with carrying amounts of RMB259 million, RMB241 million and nil, respectively. An impairment loss of RMB 539 million, an impairment reversal of RMB 18 million and an impairment loss of RMB247 million were recognized for the years ended December 31, 2022, 2023 and 2024 based on the discounted future recoverable amount estimated at the year end, respectively. |
| (b) |
The following table sets forth the movement of gross carrying amount of financial assets at amortized cost for the year ended December 31, 2022: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New financial assets originated or purchased |
|
|
3,505,592 |
|
|
|
— |
|
|
|
— |
|
|
|
3,505,592 |
|
Transfer |
|
|
(363,927 |
) |
|
|
— |
|
|
|
363,927 |
|
|
|
— |
|
|
|
|
(363,927 |
) |
|
|
363,927 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(363,927 |
) |
|
|
363,927 |
|
|
|
— |
|
Write-offs |
|
|
— |
|
|
|
— |
|
|
|
(38,858 |
) |
|
|
(38,858 |
) |
Financial assets derecognized and other adjustments in the current period (including repayments of financial assets) |
|
|
(2,580,155 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
(2,580,159 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (c) |
The following table sets forth the movement of ECL allowance for the year ended December 31, 2022: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New financial assets originated or purchased |
|
|
1,548 |
|
|
|
— |
|
|
|
— |
|
|
|
1,548 |
|
Transfer |
|
|
(3,622 |
) |
|
|
— |
|
|
|
236,007 |
|
|
|
232,385 |
|
|
|
|
(3,622 |
) |
|
|
3,622 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(63,386 |
) |
|
|
63,386 |
|
|
|
— |
|
— Net impact on expected credit loss by stage transfer |
|
|
— |
|
|
|
59,764 |
|
|
|
172,621 |
|
|
|
232,385 |
|
Write-offs |
|
|
— |
|
|
|
— |
|
|
|
(38,858 |
) |
|
|
(38,858 |
) |
Financial assets derecognized and other adjustments in the current period (including repayments of financial assets) |
|
|
(5,395 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,395 |
) |
Change in parameters of expected credit loss model |
|
|
7,268 |
|
|
|
— |
|
|
|
303,161 |
|
|
|
310,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (d) |
The following table sets forth the movement of gross carrying amount of financial assets at amortized cost for the year ended December 31, 2023: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2023 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets derecognized and other adjustments in the current period (including repayments of financial assets) |
|
|
(1,644,147 |
) |
|
|
— |
|
|
|
(36,088 |
) |
|
|
(1,680,235 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (e) |
The following table sets forth the movement of ECL allowance for the year ended December 31, 2023: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2023 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets derecognized and other adjustments in the current period (including repayments of financial assets) |
|
|
(27,179 |
) |
|
|
— |
|
|
|
(53,097 |
) |
|
|
(80,276 |
) |
Change in parameters of expected credit loss model |
|
|
17,784 |
|
|
|
— |
|
|
|
35,258 |
|
|
|
53,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (f) |
The following table sets forth the movement of gross carrying amount of financial assets at amortized cost for the year ended December 31, 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2024 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets derecognized and other adjustments in the current period (including repayments of financial assets) |
|
|
(18,369 |
) |
|
|
— |
|
|
|
6,201 |
|
|
|
(12,168 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (g) |
The following table sets forth the movement of ECL allowance for the year ended December 31, 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2024 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in parameters of expected credit loss model |
|
|
(234 |
) |
|
|
— |
|
|
|
247,149 |
|
|
|
246,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|