| Schedule of Condensed Consolidated Statements Data for the VIEs |
The following table sets forth the financial data for the VIEs on an aggregated basis as of December 31, 2024 and 2025 and for the years ended December 31, 2023, 2024 and 2025. For purposes of this presentation, activity within and between the VIEs have been eliminated, but transactions with other entities within the Group have been included without elimination. Selected Condensed Consolidated Balance Sheets Data for the VIEs | | | | | | | As of December 31, | | | 2024 | | 2025 | | | RMB | | RMB | Assets | | | | | Cash and cash equivalents | | 11,740 | | 3,814 | Restricted cash | | 15,891 | | 10,365 | Short-term deposits | | 430,000 | | 110,000 | Accounts receivable, net | | 45,545 | | 121,248 | Prepayments and other current assets | | 288,416 | | 272,026 | Amounts due from related parties | | 198,115 | | 261,364 | Amounts due from Group companies (1) | | 724,076 | | 844,155 | Investments | | 408,952 | | 265,033 | Intangible assets, net | | 45,045 | | 45,103 | Long-term deposits | | 60,000 | | — | Right of use asset | | 13,951 | | 6,537 | Other assets | | 2,440 | | 2,679 | Total assets | | 2,244,171 | | 1,942,324 | Deferred revenue and advances from customers | | 288,165 | | 250,946 | Accrued liabilities and other current liabilities | | 422,230 | | 347,131 | Amount due to related parties | | 134,169 | | 129,872 | Other liabilities | | 82,408 | | 24,140 | Total liabilities | | 926,972 | | 752,089 | Total shareholders’ equity | | 1,317,199 | | 1,190,235 |
Selected Condensed Consolidated Statements of Operation Data for the VIEs | | | | | | | | | For the years ended December 31, | | | 2023 | | 2024 | | 2025 | | | RMB | | RMB | | RMB | Third-party revenues | | 6,686,033 | | 5,719,359 | | 5,957,570 | Inter-company revenues | | — | | 6,196 | | 19,540 | Total cost and expenses (2) | | (6,746,390) | | (5,732,001) | | (5,963,899) | Others, net | | (94,625) | | (97,675) | | (103,820) | Loss before income tax expenses | | (154,982) | | (104,121) | | (90,609) | Income tax expenses | | — | | (253) | | (299) | Share of loss from equity method investments | | — | | — | | (2,695) | Net loss | | (154,982) | | (104,374) | | (93,603) |
Selected Condensed Consolidated Cash Flows Data for the VIEs | | | | | | | | | For the years ended December 31, | | | 2023 | | 2024 | | 2025 | | | RMB | | RMB | | RMB | Net cash provided by (used in) operating activities(3) | | 56,821 | | 24,602 | | (352,269) | Other investing activities | | (49,263) | | (22,838) | | 338,817 | Net cash (used in) provided by investing activities | | (49,263) | | (22,838) | | 338,817 | Net cash used in financing activities | | — | | — | | — |
Note: | (1) | Inter-company service fees for technology support, business support and consulting fees (collectively defined as “VIE service fees”) are charged pursuant to the exclusive business cooperation agreement. As of December 31, 2024 and 2025, the outstanding balance of amounts due from Group companies were inter-company advances. There were no outstanding balances for VIE service fees charged to the VIEs. |
| (2) | For the years ended December 31, 2023, 2024 and 2025, VIE service fees were charged by the WFOE and other subsidiaries to the VIEs amounting to RMB5,530 million, RMB4,622 million and RMB4,783 million, respectively, which were settled as incurred. |
| (3) | For the years ended December 31, 2023, 2024 and 2025, cash paid by the VIEs to the WFOE and other subsidiaries for VIE service fees were RMB5,391 million, RMB4,410 million and RMB4,783 million, respectively. For the years ended December 31, 2023, 2024 and 2025, RMB139 million, RMB212 million and nil of the VIE service fees were not settled by cash, but by netting off against the intercompany receivables due from the primary beneficiary of VIE. |
|