| Schedule of combined financial information of the Group's VIEs and VIEs' subsidiaries included in the accompanying consolidated financial statements of the Group |
The following combined financial information of the consolidated VIEs and VIEs’ subsidiaries as of December 31, 2024 and 2025 and for the years ended December 31, 2023, 2024 and 2025 included in the accompanying consolidated financial statements of the Group was as follows:
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
| Cash and cash equivalents |
|
|
2,108,946 |
|
|
|
2,199,181 |
|
| Time deposits |
|
|
21,560 |
|
|
|
21,015 |
|
| Restricted cash |
|
|
50,000 |
|
|
|
50,800 |
|
| Accounts receivable, net |
|
|
623,464 |
|
|
|
718,182 |
|
| Amounts due from Group companies |
|
|
532,700 |
|
|
|
647,082 |
|
| Amounts due from related parties |
|
|
17,233 |
|
|
|
55,696 |
|
| Prepayments and other current assets |
|
|
382,386 |
|
|
|
492,189 |
|
| Short-term investments |
|
|
537,432 |
|
|
|
1,086,199 |
|
| Long-term investments, net |
|
|
1,714,647 |
|
|
|
1,417,457 |
|
| |
|
|
4,647,176 |
|
|
|
4,740,489 |
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts payable |
|
|
3,650,374 |
|
|
|
4,003,546 |
|
| Salary and welfare payables |
|
|
426,568 |
|
|
|
346,391 |
|
| Taxes payable |
|
|
135,235 |
|
|
|
107,549 |
|
| Short-term loans |
|
|
600,000 |
|
|
|
347,458 |
|
| Deferred revenue |
|
|
2,727,174 |
|
|
|
3,111,282 |
|
| Accrued liabilities and other payables |
|
|
895,670 |
|
|
|
1,139,511 |
|
| Amounts due to Group companies |
|
|
10,362,724 |
|
|
|
9,653,655 |
|
| Amounts due to related parties |
|
|
4,463 |
|
|
|
15,631 |
|
| Other long-term payables |
|
|
400,630 |
|
|
|
449,488 |
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Bilibili Inc’s shareholders’ deficit |
|
|
(8,575,962 |
) |
|
|
(7,736,087 |
) |
| Noncontrolling interests |
|
|
8,668 |
|
|
|
(10,134 |
) |
|
|
|
|
|
|
|
|
|
| Total shareholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and shareholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Third-party revenues |
|
|
14,642,361 |
|
|
|
17,393,878 |
|
|
|
19,024,454 |
|
| Inter-company revenues |
|
|
990,698 |
|
|
|
916,759 |
|
|
|
655,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total revenues |
|
|
|
|
|
|
|
|
|
|
|
|
| Third-party costs and expenses |
|
|
(15,591,936 |
) |
|
|
(16,539,124 |
) |
|
|
(16,790,742 |
) |
| Inter-company consulting and services costs and expenses |
|
|
(581,599 |
) |
|
|
(1,282,159 |
) |
|
|
(1,787,349 |
) |
| Other inter-company costs and expenses |
|
|
(282,725 |
) |
|
|
(154,393 |
) |
|
|
(80,912 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit from non-operations |
|
|
(263,022 |
) |
|
|
243,418 |
|
|
|
(187,983 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss)/profit before income tax expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| Income tax (expense)/benefit |
|
|
(31,321 |
) |
|
|
45,147 |
|
|
|
1,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net (loss)/profit |
|
|
|
|
|
|
|
|
|
|
|
|
| Net (profit)/loss attributable to noncontrolling interests |
|
|
(9,587 |
) |
|
|
17,135 |
|
|
|
1,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net (loss)/profit attributable to Bilibili Inc.’s shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Year Ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
| Consulting and services charges from Group companies |
|
|
(760,716 |
) |
|
|
(640,317 |
) |
|
|
(502,146 |
) |
| Other operating cashflow from/(to) Group companies |
|
|
1,822,310 |
|
|
|
(129,306 |
) |
|
|
300,256 |
|
| Operating cashflow from third-parties |
|
|
828,787 |
|
|
|
4,815,447 |
|
|
|
4,030,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of short-term investments |
|
|
(1,126,000 |
) |
|
|
(8,204,894 |
) |
|
|
(28,929,559 |
) |
Maturity of short-term investments |
|
|
1,126,500 |
|
|
|
7,873,769 |
|
|
|
28,382,380 |
|
| Placement of time deposits |
|
|
(5,701 |
) |
|
|
(28,500 |
) |
|
|
(25,768 |
) |
| Maturity of time deposits |
|
|
5,701 |
|
|
|
11,424 |
|
|
|
25,768 |
|
| Other investing activities |
|
|
(944,970 |
) |
|
|
(1,091,578 |
) |
|
|
(868,145 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investments and loans to Group companies |
|
|
(695,870 |
) |
|
|
(1,700,509 |
) |
|
|
(1,845,421 |
) |
| Other financing activities |
|
|
92,265 |
|
|
|
(698,000 |
) |
|
|
(481,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|