Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Wuhu Shunrong Sanqi Interactive Entertainment Network
Technology Co., Ltd.
2018 Annual Report
April, 2019
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Section I Contents and Interpretation
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Table of Contents
Section I Contents and Interpretation ...... 2
Section II Company Profile and Key Financial Indicators ...... 7
Section III Business Overview ...... 13
Section V Discussion and Analysis of Operation Status ...... 18
Section V Financial Report ...... 52
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Definitions
Term | means | Definition |
CSRC | means | China Securities Regulatory Commission |
SZSE | means | Shenzhen Stock Exchange |
The Company/Company/Listed Company/Sanqi Interactive Entertainment | means | Wuhu Shunrong Auto Parts Co., Ltd./Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. |
Shanghai Sanqi Interactive Entertainment | means | Sanqi Interactive Entertainment (Shanghai) Technology Co., Ltd. |
Company Law | means | Company Law of the People's Republic of China |
Securities Law | means | Securities Law of the People's Republic of China |
Articles of Association | means | Articles of Association of Wuhu Shunrong Auto Parts Co., Ltd./Articles of Association of Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. |
Audit Institution | means | GP Certified Public Accountants Co., Ltd. (Special General Partnership) |
RMB/RMB 10,000 | means | Chinese yuan/10,000 Chinese yuan |
Reporting Period | means | January 1st, 2018 to December 31st, 2018 |
End of Reporting Period | means | December 31st, 2018 |
Browser games | means | Clientless or browser kernel-based micro-client games that are based on web development technologies and utilize standard protocols as basic transmission modes. Game users can play browser games directly through an Internet browser |
Mobile games | means | Games that are downloaded via mobile network and run on mobile phones or other mobile terminals. |
RPG | means | Role playing game |
ARPG | means | Action role playing game |
SLG | means | Simulation game |
Non-GAAP net profit | means | Net profit attributable to ordinary shareholders of the Company, net of performance compensation due to mergers and acquisitions and related goodwill impairment, after-tax income of accidental equity investment disposal, and equity incentive fees |
Domestic | means | Mainland China |
Overseas | means | Outside of mainland China |
Shanghai Mokun | means | Shanghai Mokun Digital Technology Co., Ltd. |
Jiangsu Zhiming | means | Jiangsu Zhiming Network Technology Co., Ltd. |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Shunrong Investment Company | means | Wuhu Shunrong Investment Co., Ltd. |
Shunrong Yonghong Company | means | Shanghai Shunrong Yonghong Technology Development Co., Ltd. |
Guangzhou Senyun Co., Ltd. | means | Guangzhou Senyun Auto Parts Co., Ltd. |
Shunrong Auto Parts | means | Wuhu Shunrong Auto Parts Co., Ltd. |
Yanling Investment Co., Ltd. | means | Shanghai Yanling Investment Management Co., Ltd. |
Tibet Xintai | means | Tibet Xintai Culture Media Co., Ltd. |
Anhui Vogue Entertainment | means | Anhui Vogue Entertainment Network Technology Co., Ltd. |
Vogue Entertainment International | means | Vogue Entertainment International Limited |
G-MEI Network | means | G-MEI Network Technology Co., Ltd. |
Guangzhou Sanqi | means | Guangzhou Sanqi Network Technology Co., Ltd. |
Guangzhou Xingzhong | means | Guangzhou Xingzhong Information Technology Co., Ltd. |
Anhui Xuhong | means | Anhui Xuhong Information Technology Co., Ltd. |
Wuji Entertainment Games Co., Ltd. | means | Wuji Entertainment Games Co., Ltd. |
Anhui Sanqi | means | Anhui Sanqi Network Technology Co., Ltd. |
Jiangsu Aurora | means | Jiangsu Aurora Network Technology Co., Ltd. |
Shanghai Yingtong | means | Shanghai Yingtong Network Technology Co., Ltd. |
Wisdom Entertainment International | means | Wisdom Entertainment Online International Limited |
Wisdom Game International | means | Wisdom Game Online International Limited |
Shanghai Guanhang | means | Shanghai Guanhang Network Technology Co., Ltd. |
Anhui Jiashang | means | Anhui Jiashang Network Technology Co., Ltd. |
Chengdu Shengge Times Network Technology Co., Ltd. | means | Chengdu Shengge Times Network Technology Co., Ltd. |
Beijing Shangheng | means | Beijing Shangheng Jiatian Network Technology Co., Ltd. |
Jiangsu Jiaqu | means | Jiangsu Jiaqu Network Technology Co., Ltd. |
Shanghai Zhiren | means | Shanghai Zhiren Culture Media Co., Ltd. |
Tibet Taifu | means | Tibet Taifu Culture Media Co., Ltd. |
37Games Entertainment Co., Ltd. | means | 37 Games Entertainment Limited |
Shanghai Mobile Game | means | Shanghai Shouyou Tianxia Digital Technology Co., Ltd. |
Anhui Guanyu | means | Anhui Guanyu Culture Media Co., Ltd. |
Tibet Yaotong | means | Tibet Yaotong Network Technology Co., Ltd. |
Tibet Shengge | means | Tibet Shengge Network Technology Co., Ltd. |
Guangzhou Sanqi Interactive Entertainment | means | Sanqi Interactive Entertainment (Guangzhou) Technology Co., Ltd. |
Guangzhou Huoshanhu | means | Guangzhou Huoshanhu Information Technology Co., Ltd. |
Guangzhou Jisheng | means | Guangzhou Jisheng Network Technology Co., Ltd. |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Guangzhou Jishi | means | Guangzhou Jishi Network Technology Co., Ltd. |
Khorgas Qianyu | means | Khorgos Entertainment Network Technology Co., Ltd. |
Khorgas Xinghui | means | Khorgos Xinghui Network Technology Co., Ltd. |
Khorgos Xinrui | means | Khorgos Xinrui Network Technology Co., Ltd. |
Top Increase | means | Top Increase Global Limited |
Khorgas Sanqi | means | Khorgos Sanqi Entertainment Venture Capital Co., Ltd. |
Anhui Aurora | means | Anhui Sanqi Aurora Network Technology Co., Ltd. |
Shanghai Langkun | means | Shanghai Langkun Digital Technology Co., Ltd. |
Shanghai Kunkun | means | Shanghai Kunkun Digital Technology Co., Ltd. |
Shanghai Miji | means | Shanghai Miji Digital Technology Co., Ltd. |
Shanghai Aojue | means | Shanghai Aojue Digital Technology Co., Ltd. |
Khorgas Jiaji | means | Khorgos Jiaji Digital Technology Co., Ltd. |
Khorgas Mopeng | means | Khorgos Mopeng Digital Technology Co., Ltd. |
Guangzhou Jisheng | means | Guangzhou Jisheng Network Technology Co., Ltd. |
Anhui Wanhu | means | Anhui Wanhu Information Technology Co., Ltd. |
Zhuhai Miaohu | means | Zhuhai Miaohu Network Technology Co., Ltd. |
Zhuhai Shangjie | means | Zhuhai Shangjie Network Technology Co., Ltd. |
Ningbo Langkun | means | Ningbo Langkun Digital Technology Co., Ltd. |
Shanghai Jiakun | means | Shanghai Jiakun Digital Technology Co., Ltd. |
Huai’an Sanqi | means | Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership) |
Anhui Zhusheng | means | Anhui Zhusheng Network Technology Co., Ltd. |
Guangzhou Sanqi Culture & Entertainment | means | Sanqi Entertainment Network Technology (Guangzhou) Co., Ltd. |
Chengdu Pengwan Technology Co., Ltd. | means | Chengdu Pengwan Technology Co., Ltd. and its subsidiaries |
Shenzhen Mokylin Technology Co., Ltd. | means | Shenzhen Mokylin Technology Co., Ltd. and its subsidiaries |
Wangzhong Investment | means | Zhangshu Wangzhong Investment Management Center (Limited Partnership) |
Market share of the Company’s domestic mobile game business | means | The proportion of transaction amount from the Company’s domestic mobile game business during the reporting period to actual sales revenue of mobile game market indicated in the China Game Industry Report of 2018 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Section II Company Profile and Key Financial Indicators
I. Company profile
Stock abbreviation | Sanqi Interactive Entertainment | Stock code | 002555 |
Place of Listing | Shenzhen Stock Exchange | ||
Company name in Chinese | 芜湖顺荣三七互娱网络科技股份有限公司 | ||
Company short name in Chinese | 三七互娱 | ||
Company name in English (if any) | WUHU SHUNRONG SANQI INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY CO., LTD. | ||
Legal representative | Li Weiwei | ||
Registered address | Nanling County Economic Development Zone, Wuhu City, Anhui Province | ||
Post code of registered address | 243000 | ||
Business address | 11/F, Tower A1, Wanjiang Fortune Plaza, No. 88, Ruixiang Road, Jiujiang District, Wuhu City, Anhui Province | ||
Zip Code of business address | 241000 | ||
Website | www.37.com | ||
ir@37.com |
Note: The Company held the 3rd Extraordinary General Meeting of Shareholders on April 8th, 2019, during which the Proposal onChanging the Name of the Company was reviewed and approved. It is proposed to change its Chinese name to “芜湖三七互娱网络科技集团股份有限公司” and its English name to “WUHU SANQI INTERACTIVE ENTERTAINMENT NETWORKTECHNOLOGY GROUP CO., LTD.”. The Company is currently completing relevant procedures for industrial and commercialregistration of changes.
II. Contact person and contact information
Secretary of the Board of Directors | Securities Affairs Representative | |
Name | Ye Wei | Wang Sijie |
Contact address | 11/F, Tower A1, Wanjiang Fortune Plaza, No. 88, Ruixiang Road, Jiujiang District, Wuhu City, Anhui Province | 11/F, Tower A1, Wanjiang Fortune Plaza, No. 88, Ruixiang Road, Jiujiang District, Wuhu City, Anhui Province |
Tel. | 0553-7653737 | 0553-7653737 |
Facsimile | 0553-7653737 | 0553-7653737 |
ir@37.com | ir@37.com |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
III. Information disclosure and designated place
Name of newspaper designated by the Company for information disclosure | China Securities Journal, Securities Times, Shanghai Securities News, Securities Daily |
Website designated by CSRC for publication of annual reports | http://www.cninfo.com.cn |
Designated place of annual reports | 11/F, Tower A1, Wanjiang Fortune Plaza, No. 88, Ruixiang Road, Jiujiang District, Wuhu City, Anhui Province |
IV. Changes in Registration Information
Organization code | 71392778-9 |
Changes to main business after IPO (if any) | 1. On March 2nd, 2011, the Company issued its IPO on SME Board of Shenzhen Stock Exchange. The Company is mainly engaged in manufacturing and selling plastic fuel tanks of automobiles. 2. On May 27th, 2014, the material asset restructuring of the Company involving shares issuance, assets purchase with cash, supporting fund raising, and related-party transactions was conditionally approved by the 22nd Session in 2014 of the Merger, Acquisition and Reorganization Examination Committee of Listed Companies of the CSRC. On December 2nd, 2014, the Company received from CSRC the Reply Regarding Wuhu Shunrong Auto Parts Co., Ltd. Issuing Shares to Li Weiwei and Others, Purchasing Assets, and Raising Supporting Funds. Through purchase of 60% shares of Shanghai Sanqi Interactive Entertainment, the Company developed its single main business of manufacturing automotive plastic fuel tanks into dual main businesses of advanced manufacturing and modern cultural creativity. 3. On December 18th, 2015, the Company received the Reply Regarding Approval of Non-public Offering of Shares of Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. (Z.J.X.K. [2015] No. 2941) from CSRC , thus being approved to issue at most 165,289,300 new shares by non-public offering and the funds raised would be used for purchasing 40% shares of Shanghai Sanqi Interactive Entertainment. Shanghai Sanqi Interactive Entertainment has become a wholly-owned subsidiary of the Company since 2016. 4. On October 8th, 2018, as approved by the Company’s 4th general meeting of shareholders in 2018, 100% shares of Wuhu Shunrong Auto Parts Co., Ltd. (hereinafter referred to as “Auto parts Company”) held by the Company were transferred. On November 29th, 2018, the industrial and commercial registration of changes for the equity transfer of Auto parts Company was completed. Since then, the Company will no longer hold the equity of Auto parts Company, and exclude the financial information of Auto parts Company from its consolidated financial statements. |
Changes to controlling shareholders (if any) | None |
Note: On April 8th, 2019, the Company held the 3rd Extraordinary General Meeting of 2019, at which the Proposal on Advancing theGeneral Election of Non-independent Directors for the Fifth Board of Directors and the Proposal on Advancing the General Electionof Independent Directors for the Fifth Board of Directors were reviewed and approved. Seven directors nominated by Li Weiwei
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
were elected in the general election of Board of Directors and secured more than half of the seats on the Board of Directors. Thevoting rights held by Li Weiwei have had a material influence on the resolution of the Company’s 3rd Extraordinary General Meetingof 2019, played a decisive role in electing more than half of the members of the Company’s Board of Directors through this meeting,and effectively controlled the majority of the new Board of Directors. Therefore, the controlling shareholders and actual controllersof the Company were changed from Wu Xushun, Wu Weidong and Wu Weihong to Li Weiwei.
V. Other relevant information
Accounting Firm appointed by the Company
Name of the Accounting Firm | GP Certified Public Accountants Co., Ltd. (Special General Partnership) |
Business address of Accounting Firm | 10/F, Guangdong Holdings Tower, No. 555, East Dongfeng Road, Yuexiu District, Guangzhou |
Signature of Certified Public Accountant | Xiong Yongzhong & Yang Xinchun |
Sponsors performing duty of continuous supervision employed by the Company during the reporting period□Applicable √Not ApplicableFinancial consultants performing duty of continuous supervision employed by the Company during the reporting period√Applicable □Not Applicable
Name of financial consultant | Business address | Name of representative | Continuous supervision period |
GF Securities Co., Ltd. | GF Securities Headquarters, No. 26, Machang Road, Tianhe District, Guangzhou City, Guangdong Province | Lyu Shaoyu & Tian Li | May 9th, 2017 to December 31st, 2018 |
VI. Main accounting data and financial index
Does the Company need to retroactively adjust or restate accounting data of previous years?□ Yes √ No
2018 | 2017 | Increase or decrease of current year against previous year | 2016 | |
Operating income (RMB) | 7,632,679,668.47 | 6,188,828,116.75 | 23.33% | 5,247,893,728.73 |
Net profits attributable to the listed company shareholders (RMB) | 1,008,503,357.80 | 1,620,582,427.47 | -37.77% | 1,070,162,324.07 |
Net profits attributable to listed company shareholders after deducting non-recurring profits and losses (RMB) | 474,909,138.00 | 1,048,251,240.84 | -54.70% | 1,010,769,599.36 |
Net cash flows from operating activities (RMB) | 1,954,433,620.84 | 1,831,895,928.30 | 6.69% | 1,051,939,577.83 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Basic earning per share (yuan/share) | 0.47 | 0.76 | -38.16% | 0.51 |
Diluted earning per share (yuan/share) | 0.47 | 0.76 | -38.16% | 0.51 |
Weighted average rate of return on equity | 16.59% | 28.12% | -11.53% | 26.56% |
End of 2018 | End of 2017 | Increase or decrease compared with the end of previous year | End of 2016 | |
Total assets (RMB) | 8,395,761,716.98 | 9,160,137,685.38 | -8.34% | 6,386,216,011.34 |
Net assets attributable to listed company shareholders (RMB) | 5,972,675,405.86 | 7,016,770,210.85 | -14.88% | 4,523,665,282.04 |
The Company uses the non-GAAP adjusted net profit attributable to common shareholders as a complementary indicator to measure its actual operating results. The non-GAAP adjusted net profit attributable to common shareholders is not an independent indicator, and its presentation does not imply replacement of the financial information prepared in accordance with the requirements of ASBE. The non-GAAP adjusted net profit attributable to common shareholders of the Company during the current period was RMB 1,501,161,065.93, which was equal to the net profit attributable to common shareholders (RMB 1,008,503,357.80) less the performance compensation due to mergers and acquisitions (RMB 446,156,583.73) and related goodwill impairment (RMB 959,833,685.66), and after-tax income of accidental equity investment disposal (RMB 21,019,393.81). In addition, no equity incentive fee occurred during the reporting period. In 2017, the non-GAAP adjusted net profit attributable to common shareholders of the Company on the same basis was RMB 1,408,706,561.26. In this year, the non-GAAP adjusted net profit attributable to common shareholders of the Company increased by 6.56% on a year-on-year basis. |
VII. Data differences due to different accounting standards in China and the rest of the world
1. Differences regarding to net profits and net assets between financial statements disclosed according tointernational standards and Chinese standards
□Applicable √Not ApplicableDuring the reporting period, there is no difference regarding to net profits and net assets between financial statements disclosedaccording to international standards and Chinese standards.
2. Differences regarding to net profits and net assets between financial statements disclosed according tostandards of other countries and Chinese standards
□Applicable √Not ApplicableDuring the reporting period, there is no difference regarding to net profits and net assets between financial statements disclosedaccording to standards of other countries and Chinese standards
VIII. Quarterly Key financial indicators
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Q1 | Q2 | Q3 | Q4 | |
Operating income | 1,661,159,158.79 | 1,641,336,987.98 | 2,232,318,268.92 | 2,097,865,252.78 |
Net profits attributable to the listed company shareholders | 410,093,180.04 | 391,285,768.19 | 416,969,559.37 | -209,845,149.80 |
Net profit attributable to listed company shareholders after deducting non-recurring profits and losses | 392,281,177.22 | 368,901,354.63 | 407,269,424.34 | -693,542,818.19 |
Net cash flows from operating activities | 562,120,649.09 | 415,115,368.87 | 411,326,826.18 | 565,870,776.70 |
The net profit attributable to listed company shareholders in the fourth quarter was RMB -209,845,149.80, mainly due to theCompany’s provision of RMB 959,833,685.66 set aside for Shanghai Mokun’s goodwill impairment loss. The amount of theimpairment loss significantly exceeded the performance compensation and operating profit;In the fourth quarter, the net profit attributable to listed company shareholders after deducting non-recurring profits and losses wasRMB -693,542,818.19, mainly because the Company recognized the compensation of RMB 453,859,535.09 arising from the failureof performance commitments by Shanghai Mokun as non-recurring gains and losses, and the corresponding goodwill impairment ofRMB 959,833,685.66 as the recurring profits and losses.
Is there any significant difference between the above financial indicators or their sum and those in the Company’s disclosed quarterlyreports and semi-annual reports?□ Yes √ No
IX. Non-recurring profits and losses and their amount
√Applicable □Not Applicable
Unit: RMB
Item | Amount in 2018 | Amount in 2017 | Amount in 2016 | Description |
Profits or losses on disposal of non-marketable asset, including offset amount accrued for impairment provision | 56,085,328.82 | 200,975,719.36 | 7,667,198.02 | Mainly profit and loss from the disposal of long-term equity investment and fixed assets. |
Government subsidy included in current profit or loss (except those closely related to enterprise operation and received based on consolidated national standard quota or quantitative) | 38,851,289.40 | 29,695,208.76 | 68,413,211.24 | Mainly government subsidy other than the refund of value-added tax. |
Funds occupation fees collected from non-financial enterprises and included in current profit or loss | 17,307,831.49 | 15,607,133.62 | Mainly interest income from borrowings. | |
Profit or loss of asset whose investment or | 16,941,398.12 | 13,370,838.07 | 6,931,102.57 | Mainly the income from |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
management is entrusted to others | bank’s financial products. | |||
Except effective hedging business relating to normal operating business of the company, profit or loss caused by change in the fair value of held-for-trading financial asset and financial liabilities, and investment profit for disposal of trading financial asset, trading financial liabilities and available-for-sales financial assets. | -9,740,417.35 | 40,268,035.00 | 3,608,355.70 | Mainly the investment income from disposal of available-for-sale financial assets. |
Other non-operating revenue and expenditure except the foregoing items | 2,945,610.96 | 1,251,440.52 | -8,461,639.08 | |
Other items consistent with definition of non-recurring profit and loss | 446,156,583.73 | 296,624,143.44 | Mainly including performance compensation income (the Company’s impairment loss accrued against the goodwill of Shanghai Mokun Company is RMB 959,833,685.66 and included in recurring profit and loss) and performance compensation expenses. | |
Less: Affected amount of income taxes | 33,857,857.74 | 36,707,567.83 | 10,764,962.34 | |
Affected amount of minority interest income (after-tax) | 1,095,547.63 | -11,246,235.69 | 8,000,541.40 | |
Total | 533,594,219.80 | 572,331,186.63 | 59,392,724.71 | -- |
As to non-recurring profits and losses determined based on the definition provided in the Explanatory Announcement No. 1 onInformation Disclosure for Companies Offering Their Securities to the Public - Non-Recurring Profit and Loss, and the recurringprofits and losses determined from non-recurring profits and losses listed in the Explanatory Announcement No. 1 on InformationDisclosure for Companies Offering Their Securities to the Public - Non-Recurring Profit and Loss, reasoning shall be provided□Applicable √Not ApplicableDuring the reporting period, the Company recognized no non-recurring profit and loss defined and listed in the ExplanatoryAnnouncement No. 1 on Information Disclosure for Companies Offering Their Securities to the Public - Non-Recurring Profit andLoss as recurring profit and loss.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Section III Business Overview
I. Main business in the reporting period
Does the Company need to comply with the disclosure requirements for special industries?YesSoftware and IT servicesThe Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 -Listed Companies Engaged in Software and IT Services.
During the reporting period, the Company focused on cultural and creative businesses based on the development, distributionand operation of mobile games and browser games, and also development in cultural segments such as film and television, animation,music, education, social contact, VR, etc. The Company’s comprehensive strength ranks 23rd among the top 100 Internet companiesin China, and 1st among A-share game companies due to steady promotion of development strategy of “perfection, diversification,platformization and globalization” around IPs.During the reporting period, the Company gained an operating income of RMB 7.633 billion, with a year-on-year increase of23.33%; a total profit of RMB 1.219 billion, with a year-on-year decrease of 36.38%; a net profit attributable to the listed companyshareholders of RMB 1.009 billion, with a year-on-year decrease of 37.77%; a non-GAAP net profit of RMB 1.501 billion, with ayear-on-year increase of 6.56%.The main reasons for changes in the net profit attributable to the listed company shareholders include:
1) During the reporting period, the performance compensation income and goodwill impairment loss were recognized due tothe under-performance of Shanghai Mokun, a subsidiary of the Company, therefore the net profit attributable to the listed companyshareholders was decreased by RMB 506 million;2) In 2017, the Company disposed of the equities of Shanghai Zheyuan Culture & Media Co., Ltd., Shanghai Aurora NetworkTechnology Co., Ltd. and other companies, and recognized the after-tax investment income of RMB 200 million. No significantequity disposal income existed in 2018;3) In addition to the above-mentioned affects, the Company’s non-GAAP net profit also increased by 6.56%, and the mainreason for driving performance growth is the Company’s continued development in mobile games.
1. Changes in industry-related economic situation and their impacts on the Company1) According to the China Game Industry Report of 2018 jointly released by China Game Publishing Committee (GPC) andGamma Data (CNG), the actual sales revenue of the Chinese game market reached RMB 214.44 billion in 2018 with a year-on-yearincrease of 5.3%, and the number of Chinese game users reached 626 million in 2018 with an year-on-year increase of 7.3%. Thegrowth rate of Chinese game users exceeded that of 2014-2017. The actual sales revenue of mobile games was RMB 133.96 billionwith a year-on-year increase of 15.4%, and increased to 62.5% of total sales revenue of the Chinese game market on a year-on-yearbasis; and the number of Chinese mobile game users was 605 million, with a year-on-year increase of 9.2% higher than that of 2017.The mobile game market remains the main driver of overall growth in the game market.During the reporting period, the Company’s transaction amount of domestic mobile game business totaled RMB 8.683 billion,with a year-on-year increase of 85% higher than the average industry level. During the reporting period, the market share of theCompany’s domestic mobile game business was 6.48%.2) On the one hand, the growth rate of the game industry is declining and the competition among participants in the game industry is
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
becoming increasingly fierce. On the other hand, the spiritual and cultural products available for selection are increasingly enriched,and game users require more high-quality spiritual and cultural products, and the competition between different cultural consumersegments is also developing. Providing high-quality products and valuable user services is an effective way to increasecompetitiveness.During the reporting period, the Company increased R&D investments, enhanced its output capability of high-quality games,and strengthened cooperation with R&D vendors to expand the reserve of high-quality games, as well as further promoted the uservalue through three-dimensional marketing methods and perfect operational services, thus further exploiting the mode of “integrationof R&D and operation” to help the Company gain a greater competitive advantage.
2. Changes in industrial policy environment and their impacts on the CompanyIn May 2017, General Office of the CPC Central Committee and the General Office of the State Council issued the Outline ofthe National Plan for Cultural Development Reform in the 13th Five-Year Plan Period, which required “optimizing the layout ofcultural industries and accelerating the development of emerging industries such as online audiovisual services, mobile multimedia,digital publishing, animation and games, creative design, 3D and giant screen movies”, and supporting the development of the gameindustry.During the reporting period, the Company actively responded to relevant requirements of industrial development, increasedinvestments in high-quality games and innovative gameplay settings, and vigorously protected intellectual property rights to ensurecompliant operations.In December 2018, the General Office of the State Council issued the Regulations on Further Supporting the Development ofCultural Enterprises, which explicitly increased the national supports for key enterprises and projects for national cultural exports andstrengthened the construction of national cultural export bases.Sanqi Interactive Entertainment actively responds to the national “Go Out policy” for cultural industries, and strives to promoteChinese cultural services to the rest of world. 37GAMES will further develop its first-mover advantage in overseas markets, and relyon its advanced game R&D and localized marketing capabilities to continuously expand the scale of overseas business and createmore foreign currency earnings, thus escorting the exports of cultural industries and helping Chinese cultural and entertainmententerprises to enhance their cultural confidence.
3. Main businesses, main products and business models of the CompanyDuring the reporting period, the Company’s main businesses include the development, distribution and operation of mobilegames and browser games. The operating modes of the Company’s mobile games and browser games mainly include independentoperation and third-party joint operation.Under the independent operation mode, the Company obtains the operation rights of game products through independent R&Dor agencies, and publishes and operates these products through its own or third-party channels. The Company is fully responsible forthe operation, promotion and maintenance of the game; providing unified management services for online promotion, onlinecustomer service and top-up payment; and iteratively updating game products along with game developers based on the real-timefeedback of users and games.Under the third-party joint operation mode, the Company cooperates with one or more game operators to jointly operate games.The third-party game operators are responsible for operation and promotion of respective channels and management of recharge andcharge system, while the Company provides technical support services along with game developers.During the reporting period, the Company disposed of the manufacturing and sales business of automotive plastic fuel tanks.Apart from that, there is no significant change to the Company’s main businesses, main products and business models, and majorperformance drivers.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
II. Material changes in major assets
1. Material changes in major assets
Major assets | Material changes |
Equity assets | The balance of equity assets at the end of the period increased by RMB 415 million compared to the opening balance, mainly due to the new investment into the equity of Sanqi Guangzheng (Guangzhou) Cultural Technology Investment Partnership (Limited Partnership), Shenzhen Zhonghui Television Culture Communication Co., Ltd., Shanghai Fenghua Qiushi Culture Media Co., Ltd., New Cues (Beijing) Television Investment Co., Ltd. and other companies during the reporting period. Refer to Note 8 of the consolidated financial statements, available-for-sale financial assets and Section 9 Long-term Equity Investments for more details. |
Fixed assets | The balance of fixed assets at the end of the period decreased by RMB 256 million compared to the opening balance, mainly due to the disposal of Shunrong Auto Parts during the reporting period. |
Construction in progress | The balance of construction in process at the end of the period decreased by RMB 51 million compared to the opening balance, mainly due to the disposal of Shunrong Auto Parts during the reporting period. |
Notes receivable and accounts receivable | At the end of the period, the balance of notes receivable and accounts receivable increased by RMB 358 million compared to the opening balance, mainly due to the increase in operating income in the fourth quarter of the current year compared with the same period of the previous year. |
Other current assets | At the end of the period, the balance of other current assets decreased by RMB 235 million compared to the opening balance, mainly due to the decrease in performance compensation receivables. |
Other receivables | At the end of the period, the balance of other receivables increased by RMB 404 million compared to the opening balance, mainly due to the increase in the amount of equity receivable from the disposal of Shunrong Auto Parts during the reporting period. |
Goodwill | The balance of goodwill at the end of the period decreased by RMB 962 million compared to the opening balance, mainly due to provision made by the Company for impairment on the goodwill formed by the merger resulting from Shanghai Mokun’s failure to reach the expected performance in 2018. |
Other non-current assets | The balance of other non-current assets at the end of the period decreased by RMB 113 million compared to the opening balance, mainly due to the recognition of prepaid equity investments to Shenzhen Zhonghui Television Culture Communication Co., Ltd. as available-for-sale financial assets and decreases in engineering equipment prepayment arising from the disposal of Shunrong Auto Parts. |
2. Main foreign assets
□Applicable √Not Applicable
III. Analysis of core competitiveness
Does the Company need to comply with the disclosure requirements for special industries?YesSoftware and IT services
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
The Company has steadily promoted the development strategy of “perfection, diversification, platformization and globalization”around IPs to form the following core competitiveness:
1. Industry-leading R&D strengthSince the launch of the first self-developed product in 2014, the Company has launched nearly 20 self-developed products, of whichmore than half of the products has a monthly transaction amount exceeding RMB 100 million. During the reporting period, a numberof self-developed quality games, such asYong Heng Ji Yuan (永恒纪元) , Chuan Qi Ba Ye (传奇霸业), andSwords of Archangels (大天使之剑) , have achieved steady transaction amount in the markets at which these games have been launched for more than oneyear. The Company’s self-developed products are characterized by high output, high success rate and long period, indicating that theCompany’s R&D strength is at the leading level in the industry.The “Perfection” R&D strategy runs through the entire life cycle of the Company’s self-developed products: Before the launch ofgames, the Company carefully worked out details of product planning, art quality, music effects, etc.; after the launch of games, theCompany continued to invest in product iteration, process optimization, user experience and other aspects to ensure the hightransaction amount and long period of games.The Company has always attached great importance to R&D investments. During the reporting period, the Company incurred anR&D expenditure of RMB 540 million, with a year-on-year increase of 22.94%. Through continuous R&D investments, theCompany has accumulated a large number of core technologies: A series of high-performance and stable game engines andframeworks are independently developed by the Company to support the development of highly playable large-scale online games ofhigh performance and quality, which provide an important guarantee for the Company to continuously launch high-quality games. Asan important tool to enhance the product experience, the Company analyzes its game data through self-developed big data analysissystem, and uses the analysis results to provide accurate numerical reference for design of new products and iterative optimization ofprevious products, thus improving the Company’s insights and capacity for process optimization in terms of product development.The Company’s product research and development has always been market-oriented. The Company adheres to the principle ofsustainable development, constantly breaks through itself, and also maintains its advantages in the ARPG category while at the sametime making initial attempts in new areas. The leisure sports game Chao Neng Qiuqiu (working title)(超能球球(暂定名)), theturn-based game Mobile Game AOD(手游项目AOD) and the simulation business game Code DG(代号DG)developed during thereporting period are expected to be launched in 2019. As of the end of the reporting period, the Company was carrying out marketresearches on other types of games such as SLG. In 2019, the Company will continue to make diversified innovation in product types,themes, art performance, gameplay settings, etc.As of the issuance date of this report, the Company was developing a browser game of MU X (working title)(奇迹X(暂定名)), andmobile games such as Chuan Qi NB(传奇NB), Code YZD(代号YZD), Chuan Qi S(传奇S), Code DG(代号DG), Chao NengQiuqiu (working title)(超能球球(暂定名)), An Hei Hou Yi(暗黑后裔), Jing Ling Sheng Dian(精灵盛典) and Mobile GameAOD(手游项目AOD). With its accumulated experiences and continuous innovation, the Company is expected to continue toproduce long-period quality games that surpass theYong Heng Ji Yuan (永恒纪元) , Chuan Qi Ba Ye (传奇霸业), and Swords ofArchangels (大天使之剑) .
2. Excellent distribution strengthDuring the reporting period, the market share of the Company’s mobile game distribution business in China increased to 6.48%; theCompany’s browser game business in China also continued to maintain its leading position; while maintaining market advantages inChina’s Hong Kong, Macao, Taiwan and Southeast Asia, the Company has also made breakthroughs in the Japanese and SouthKorean markets. The Company actively adheres to the “perfection and diversification” business strategy and promotes its ownbusiness capacity to a new height through continuous innovation:
1) The promotion of “perfection” strategy is reflected in product supply before the launch of games and operation optimization after
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
the launch.In terms of product supply, the Company has accumulated abundant product resources, established a rigorous evaluation process andevaluation criteria for product introduction, and also utilized its own advantages in user data and numerical experiences to work outproducts along with game developers, thus ensuring a better quality of games before their launch.In terms of operation optimization, the Company has strong capabilities for operation and optimization in numerical management,process optimization, event planning, etc. After the launch of games, the Company continues to improve the quality of games, attractusers through better contents, extend the product life cycle, and accumulate higher income.2) The “diversification” strategy has achieved good results in multiple business dimensions such as products, promotion and services.In terms of game products, the Company on the one hand brings a diversified layout to the product supply side through independentresearch and development, investment in capital and cooperation with many large R&D manufacturers such as Tencent, NetEase,Perfect World, Century Huatong Group, etc.; on the other hand, the Company has also made diversified attempts in productcategories and product themes, and achieved good results. Since 2018, the Company has successively launched a series of gameproducts with different categories and themes and excellent performances in the Chinese mobile game market, such as Gui Yu MiCheng, Tu Long Po Xiao, Dou Luo Da Lu H5, etc. The successful launch of these games indicates that the Company’s multi-themeand multi-category product matrix has begun to take shape and the Company has also accumulated preliminary success experienceson the way to diversified development.In terms of promotion, the Company adopts a multi-dimensional approach of “three-dimensional marketing + precise delivery” tocreate a new idea for systemic flow management. In terms of three-dimensional marketing, the Company tries to meet the differentcultural consumption needs of users from different perspectives by choosing spokespersons who match the product connotation,promoting games through high-quality micro-movie-style promotional materials, carrying out cross-border cooperation amongYongHeng Ji Yuan (永恒纪元) , Xian Ling Jue Xing(仙灵觉醒), and finance, catering and FMCG industries, and implanting publicwelfare activities into game products. In terms of precise delivery, the Company analyzes big data such as “user portrait” and “usermodel” with the user resources accumulated over the years to accurately deliver advertisements to targeted user groups and improvethe advertising effect.In terms of services, the Company is committed to providing game users with comprehensive and detailed long-term services.Through an improved user account and service system, and an experienced service team, the Company uses abundant productsupplies to provide users with comprehensive game products and one-stop services to continuously improve user satisfaction,activation and retention, and also to extend the product life cycle.
3. Advantage of “integration of R&D and operation” modeThe “integration of R&D and operation” mode of the Company is conducive to making full use of resources and creating qualityproducts from a long-term perspective. On the one hand, the Company can ensure the stable supply of quality products to support theoperation development through strong R&D strengths. At the same time, the R&D team can utilize the feedback of the operationdepartment to optimize products and extend the product life cycle; on the other hand, in the early stages of product R&D, theoperation team can provide advices and suggestions to the R&D team with years of experiences and keen market insights.Additionally, in the early stage of commercialization of products, the operation team can also support the R&D team to conduct alarge number of product tests, and utilize the promotion and marketing strategies to guide the R&D team to adjust the iterativeupdates of product activities and improve the product success rate.
4. Team strengthsThe Company has been deeply involved in the field of cultural and creative industries for many years. Its core management teamconsists of experienced employees who have strong and forward-looking capabilities for strategic layout, while the core teamconsists of highly skilled R&D personnel, creative operators, and highly efficient managers. The Company has always adhered to themarathon-style entrepreneurial spirit, and constantly caught up to surpass the industry leader.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Section V Discussion and Analysis of Operation Status
I. Overview
Key performance indicators | 2018 | 2017 | Year-on-year change |
Operating income (RMB 100 million) | 76.33 | 61.89 | 23.33% |
Total profit (RMB 100 million) | 12.19 | 19.17 | -36.38% |
Net profits attributable to the listed company shareholders (RMB 100 million) | 10.09 | 16.21 | -37.77% |
Non-GAAP net profit (RMB 100 million) | 15.01 | 14.09 | 6.56% |
Net cash flows from operating activities (RMB 100 million) | 19.54 | 18.32 | 6.69% |
Basic earning per share (yuan/share) | 0.47 | 0.76 | -38.16% |
Weighted average rate of return on equity | 16.59% | 28.12% | -11.53% |
During the reporting period, the Company has steadily promoted the development strategy of “perfection, diversification,platformization and globalization” around IPs, making its comprehensive strength in the forefront among Chinese competitors.During the reporting period, the Company achieved an operating income of RMB 7.633 billion, with a year-on-year increase of23.33%, and the growth of distribution and R&D for mobile games was the main driver of overall income growth during the period.The Company achieved a total profit of RMB 1.219 billion, with a year-on-year decrease of 36.38%; and a net profitattributable to the listed company shareholders of RMB 1.009 billion, with a year-on-year decrease of 37.77%. The main reasons forthe year-on-year decline in net profit attributable to the listed company shareholders are stated as below: 1) During the reportingperiod, the performance compensation income and goodwill impairment loss were recognized due to the under-performance ofShanghai Mokun, a subsidiary of the Company, therefore the net profit attributable to shareholders was decreased by RMB 506million; 2) In 2017, the Company disposed of the equities of Shanghai Zheyuan Culture & Media Co., Ltd., Shanghai AuroraNetwork Technology Co., Ltd. and other companies, and recognized the after-tax investment income of RMB 200 million. Nosignificant equity disposal income existed in 2018;
The Company uses non-GAAP net profit as a complementary indicator to measure actual operating results. The Company’snon-GAAP net profit for the period was RMB 1.501 billion, a year-on-year increase of 6.56%. The main driver for profit growth wasmainly the Company’s continued growth in mobile games.
(I) Mobile game business
During the reporting period, the Company achieved an operating income of RMB 5,582 million and a gross profit of RMB4,518 million from mobile games, a year-on-year increase of 69.99% and 79.89% respectively. The Company’s business revenuefrom and R&D investment into mobile games continue to increase, and the mobile game business maintains the leading position indomestic and overseas markets.1. Release of mobile games
(1) Domestic market
The Company continued to play a vital role in domestic mobile game publishing market. During the reporting period, themarket share of the Company’s mobile game business in China increased to 6.48%. During the reporting period, the Companyoperated more than 5 products with a monthly gross billing of more than RMB 100 million, with the highest exceeding RMB 930million, the total number of new registered users exceeding 110 million, and the greatest number of monthly active users exceeding20 million.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
During the reporting period, the Company, based on its capability of operating different games, adjusted its publishing strategyfrom simple “ARPG + SLG” to “diversification”. The Company applies diversification strategies at various levels such as products,promotion and services in a creative manner.During the reporting period, the Company formed a broad partnership with well-knowninternal and external firms such as Aurora Network, Tencent, NetEase, Perfect World, Century Huatong Group (CHT) and completeda diversified product layout. The product matrix includes ARPG, MMO, CARD, SLG and other types, covering a wide range ofthemes such as magic, western fantasy, eastern fantasy, adventure, fairy tales and nijigen. In 2018, more than 20 games of differenttypes and themes were launched. As of the issuance date of this report, the Company had obtained the exclusive right to operate 9mobile games, including Sword and Rebirth(剑与轮回), Zhu Yu Di Xia Cheng(猪与地下城), Xian Ling 2 (working title)(仙灵2(暂定名)), and rich reserves of independently-developed games such as Chao Neng Qiu Qiu (working title)(超能球球(暂定名)), Code YZD(代号YZD), Chuan Qi S(传奇S)and Jing Ling Sheng Dian(精灵盛典).
In the meantime, relying on its in-depth understanding of user demands, the Company created a new way of systemic trafficoperation, and adopted a diversified mode of “multi-channel marketing + targeted advertising + long-term service” to provide userswith comprehensive high-quality services for the whole process from their initial contact with the product to play the game and meetthe deeper spiritual and cultural needs of users.
(2) Overseas market
During the reporting period, the Company further executed global strategies, and made breakthroughs in newly developedbusiness areas such as Japan and Korea while maintaining competitiveness in advantageous areas such as China’s Hong Kong,Macao, Taiwan and Southeast Asia. As of the end of the reporting period, the Company maintained good relations with many localmanufacturers in Hong Kong, Macao and Taiwan. 37GAMES, the Company’s overseas brand, covered more than 200 countries, andoperated nearly 80 mobile games around the world.
During the reporting period, the Company made breakthroughs in having games published in Japan and South Korea:YongHeng Ji Yuan (永恒纪元) , released in Japan in late June, achieved the highest monthly gross billing of over 10 million; the newgame ??: ??? ?? achieved a gross billing of over 10 million in Korea, ranked among Top 10 best-selling games.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
The Company also maintained its advantageous position in China’s Hong Kong, Macao, Taiwan and Southeast Asia: During thereporting period, the self-developed product Swords ofArchangels (大天使之剑) H5 was launched in China’sHong Kong, Macao, Taiwan and Vietnam, and rose tothe top of bestselling games in merely two months afterits launching; Clans of Intrigue(楚留香), an MMORPGlaunched in the reporting period, ranked first amongbest-selling games in terms of downloads only threedays after launched in China’s Taiwan market, with themaximum daily installations exceeding 150,000,renewing the game downloading record on the day in Taiwan. Gui Yu Mi Cheng(鬼语迷城) launched at the end of the reportingperiod was ranked 2nd in terms of best-selling games and 1st in terms of downloads in the first month when it was released inChina’s Taiwan.
During the reporting period, the Company constantly updated and iterated its flagship product,Yong Heng Ji Yuan (永恒纪元) ,keeping a stable gross billing in China’s Hong Kong, Macao, Taiwan, Southeast Asia, Europe, America, Korea and other regionalmarkets.
As of the issuance date of this report, the Company has reserved many global products, including Western Magic SLG gameCode MH(代号MH), SLG game Code ZSJ(代号ZSJ)to gain a position in the global SLG market; in addition, the following gameswere introduced to the Japanese market: card game SNK オールスター, female game Tian E Zuo(天鹅座), nijigen game MoWang Ji Hua(魔王计划) and others; the following games were introduced to the Korean market: nijigen game Dengeki BunkoCrossing Void (电击文库:零境交错), SLG game Zhen Long Ba Ye(真龙霸业), ARPG game An Hei Hou Yi(暗黑后裔) andothers; in addition, there are a wide variety of games, including Shi Hun: Long Yue Chuan Shuo (侍魂:胧月传说), Dou Luo Da Lu(斗罗大陆H5), Xi Wang M (希望M), which will be brought to overseas market in 2019 to help the Company further exploreoverseas markets.
2. Research and development of mobile games
During the reporting period, the Company registered a year-on-year increase of 61.05% in the gross billing of mobile gameR&D business, and the increased proportion of the income from self-developed products enhanced the Company’s profitability. Thecontinuous investment into mobile game R&D is an important part of the Company’s “quality and diversified” business strategy. Theincreased R&D investment mainly focuses on improvement of product quality and exploration of new product categories.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
To improve product quality, the Company is committed to make better the product engines, and the artistic and sound quality ofproducts to meet the user demand in experiencing high-quality games at technical level; it is dedicated to game innovation andprocess optimization to meet user demand in fun and smooth experience at the planning level. High-quality development andhigh-frequency iterations made new products attractive to users, and allowed most self-developed products to maintain high grossbilling for a long time. Since 2018, more than 10 self-developed mobile games have been launched, among which Dou Luo Da LuH5(斗罗大陆H5)and Yi Dao Chuan Shi(一刀传世) and other games achieved a monthly gross billing of over RMB 100 million.The Company updated and iterated several long-cycled popular games that have been launched. For the Swords of Archangels (大天使之剑) H5, the Company follows the long-term operation concept, and makes it an industry-standard H5 product through designand development of innovative gameplay to satisfy user demands. For Yong Heng Ji Yuan (永恒纪元) , the Company’s R&D teamkeeps updating and iterating the cross-server system in combination with the SLG game mode, to enhance the social interactionbetween players, continuously optimize the version content, and enhance the game experience of new and old players.
In the exploration of new product categories, the Company set foot on R&D of casual sports games, turn-based games andsimulation and education games during the reporting period, and conducted preliminary research on the development of othercategories such as SLG. As of the issuance date of this report, Chao Neng Qiu Qiu (working title)(超能球球(暂定名)), a casualsports game developed by the Company, was under test and is expected to be launched in 2019. In the future, the goal of theCompany is to become a first-rate game developer capable of providing players with various game products, focusing on high-qualitycontent and utilizing its own advantages in anticipating user needs. It will apply core technologies to further explore new themes,gameplay and categories, and to actively expand its product lines.
As of the end of the reporting period, the Company was developing 12 mobile games, including Chuan Qi NB(传奇NB), CodeYZD(代号YZD), Chuanqi S(传奇S), Code DG(代号DG), Chao Neng Qiu Qiu (working title)(超能球球(暂定名)), AnHei Hou Yi(暗黑后裔), Jing Ling Sheng Dian(精灵盛典) and Mobile Game AOD(手游项目AOD).
(II) Browser games
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
More than 36,000 new servers were opened in 2018 in thedomestic market, topping the ranking list of operation platforms in termof server opening (source of data from 9k9k). During the reportingperiod, the operating from the browser game business reached RMB1,646 million, a slight drop year on year, which was mainly due to users’shift to mobile clients and reduction in browser game products. TheCompany improved user adhesiveness and stabilized the product lifecycle through refined operation of major high-quality games, whilestrengthening cooperation with domestic top browser game developersthrough strategic investment and business cooperation. A series ofexcellent games were launched during the reporting period, includingThe Rise of Taichi(太极崛起), the browser game Zhen Mo Qu(镇魔曲网页版)and Mie Shen(灭神), which helps further stabilize theoperating income. At the same time, the Company continued its effortsto develop browser games. MU X (working title)(奇迹X(暂定名)),which is under development, and The Legendary Swordsman (workingtitle)(笑傲江湖(暂定名)), the game to be operated by the Companyas an agent, are expected to be launched in 2019.
(III) Other cultural and creative businesses
During the reporting period, the Company invested into otherfast-growing cultural and creative segments, while maintaining thehigh-speed growth of its core business, and deeply explored the opportunity to extend film and television, animation, music, literature,VR/AR, Internet health and other fields with a key focus centering a strategy on quality content, to create a brand that can providequality content for all ages. In addition to maintaining the existing layout in film, animation, music and other fields, the Companymade arrangements for new cultural and creative segments by investing in Internet sports (Wake Yoga), children's education(Miaocode, KaDa Story), youth cultural communication (Eomchat), talent agent (Original Plan) and IP incubation (Jinhai Shiyi), toprovide high-quality content for all ages and segments.
Focusing on main game business and traffic operation advantages, combined with the previous layout of VR and AR, theCompany will empower and coordinate strategically with the invested companies, and prepare for the upcoming 5G era, offeringmore high-quality content with new experience, create a one-stop cultural and entertainment ecosystem, and become the most trustedcultural brand of China’s younger generation.
(IV) IP strategy
It’s a long-term development goal of the Company to create quality content and establish a quality content brand. Based on this,the Company continues to explore high-quality IP for development of quality cultural products including games, relying on its ownadvantages. During the reporting period, the Company had three new IP reserves: Astro Boy(阿童木), Seal Online(希望OL) andThe Ancient Century(上古世纪), and one IP cooperation project Dou Luo Da Lu H5(斗罗大陆H5).As of the end of the reportingperiod, the IPs of the Company’s reserves covered different segments, including games, animation, literature, film and television. Thecooperation projects Dou Luo Da Lu H5(斗罗大陆H5), Yi Dao Chuan Shi(一刀传世) which was adapted from Chuan Qi(传奇), and Seal Online had been launched as of the reporting date, all of which achieved a high gross billing. As of the issuance date ofthis report, the web project of Miracle MU MU X (working title)(奇迹X(暂定名)) and the mobile game Jing Ling Shen Dian (精灵盛典)was at the late development stage, and are expected to be launched by 2019. Relying on its excellent IP strategy, the Companywill continue to build its cultural and creative strategy system, satisfy the diversified demands of users for entertainment, and exploit
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
the value extension space of IP in film and television, game, animation and comic, music and VR in depth.
II. Analysis of main business
1. General
See “I. Overview” in “Discussion and Analysis of Operation Status” for related content.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Income and cost(1) Composition of operating income
Unit: RMB
2018 | 2017 | Year-on-year increase/decrease | |||
Amount | Proportion of operating revenue | Amount | Proportion of operating revenue | ||
Total operating income | 7,632,679,668.47 | 100% | 6,188,828,116.75 | 100% | 23.33% |
By industry | |||||
Online game industry | 7,247,460,500.55 | 94.95% | 5,628,616,443.76 | 90.95% | 28.76% |
Automobile parts industry | 385,219,167.92 | 5.05% | 560,211,672.99 | 9.05% | -31.24% |
By products | |||||
Browser games | 1,645,957,054.96 | 21.56% | 2,298,860,026.39 | 37.15% | -28.40% |
Mobile games | 5,581,764,190.33 | 73.13% | 3,283,622,990.10 | 53.06% | 69.99% |
Automobile parts | 385,219,167.92 | 5.05% | 560,211,672.99 | 9.05% | -31.24% |
Others | 19,739,255.26 | 0.26% | 46,133,427.27 | 0.74% | -57.21% |
By regions | |||||
Domestic | 6,705,946,316.22 | 87.86% | 5,269,286,525.60 | 85.14% | 27.26% |
Overseas | 926,733,352.25 | 12.14% | 919,541,591.15 | 14.86% | 0.78% |
The Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 - Listed Companies Engaged in Software and IT Services.
Unit: RMB
2018 | 2017 | |||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | |
Operating income | 1,661,159,158.79 | 1,641,336,987.98 | 2,232,318,268.92 | 2,097,865,252.78 | 1,618,738,028.51 | 1,460,690,875.99 | 1,384,968,829.74 | 1,724,430,382.51 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Net profits attributable to the listed company shareholders | 410,093,180.04 | 391,285,768.19 | 416,969,559.37 | -209,845,149.80 | 433,033,150.06 | 417,517,368.31 | 360,788,807.71 | 409,243,101.39 |
Explain the reasons for seasonal (or periodic) characteristics of the Company’s business and fluctuation risksThe Company does not have seasonal or periodic characteristics in its business.The net profit attributable to listed company shareholders in the fourth quarter was RMB -209,845,149.80, mainly due to the Company’s provision of RMB 959,833,685.66 set aside forShanghai Mokun’s goodwill impairment loss. The amount of the impairment loss significantly exceeded the performance compensation and operating profit.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Industries, products or regions that account for over 10% of the Company’s operating income oroperating profit
√Applicable □Not ApplicableDoes the Company need to comply with the disclosure requirements for special industries?YesSoftware and IT servicesThe Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 -Listed Companies Engaged in Software and IT Services.
Unit: RMB
Operating income | Operating cost | Gross profit margin | Year-to-year increase/decrease of the operating income | Year-to-year increase/decrease of the operating cost | Year-to-year increase/decrease of gross profit | |
Industry of clients | ||||||
Online game industry | 7,247,460,500.55 | 1,525,929,424.69 | 78.95% | 28.76% | -0.52% | 6.20% |
Automobile parts industry | 385,219,167.92 | 285,491,515.41 | 25.89% | -31.24% | -31.10% | -0.15% |
By products | ||||||
Browser games | 1,645,957,054.96 | 462,583,409.98 | 71.90% | -28.40% | -39.29% | 5.04% |
Mobile games | 5,581,764,190.33 | 1,063,346,014.71 | 80.95% | 69.99% | 37.76% | 4.46% |
Automobile parts | 385,219,167.92 | 285,491,515.41 | 25.89% | -31.24% | -31.10% | -0.15% |
Others | 19,739,255.26 | 0.00 | 100.00% | -57.21% | 0.00% | 0.00% |
By regions | ||||||
Domestic | 6,705,946,316.22 | 1,565,632,670.32 | 76.65% | 27.26% | -10.31% | 9.78% |
Overseas | 926,733,352.25 | 245,788,269.78 | 73.48% | 0.78% | 21.36% | -4.49% |
For change of statistical caliber for main business data during the reporting period, the Company adjusted the main business dataaccording to year-end statistical caliber□Applicable √Not Applicable
(3) Whether the Company has goods sales revenue higher than service revenue
□ Yes √ No
(4) Performance of the major sales contracts signed by the Company as of the reporting period
□Applicable √Not Applicable
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(5) Composition of operating cost
The Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 -Listed Companies Engaged in Software and IT Services.Composition of main business cost
Unit: RMB
Cost composition | Reporting period | Amount of previous year | Year-on-year increase/decrease | ||
Amount | Proportion in operating cost | Amount | Proportion in operating cost | ||
Shared revenue from games | 1,404,939,973.86 | 77.56% | 1,423,838,815.22 | 73.08% | -1.33% |
Cost of servers | 63,107,660.73 | 3.48% | 54,854,972.77 | 2.82% | 15.04% |
Amortization of copyright money | 37,821,137.65 | 2.09% | 54,778,687.09 | 2.81% | -30.96% |
Production cost | 20,060,652.45 | 1.11% | 371,026.02 | 0.02% | 5,306.80% |
Direct materials cost | 220,361,708.66 | 12.17% | 337,461,925.72 | 17.32% | -34.70% |
Direct labor expenses | 14,430,238.31 | 0.80% | 17,028,724.64 | 0.87% | -15.26% |
Manufacturing expenses | 50,699,568.44 | 2.80% | 59,863,088.30 | 3.07% | -15.31% |
Total cost | 1,811,420,940.10 | 100.00% | 1,948,197,239.76 | 100.00% | -7.02% |
Industry categoryIndustry category
Unit: RMB
Industry category | Item | 2018 | 2017 | Year-on-year increase/decrease | ||
Amount | Proportion in operating cost | Amount | Proportion in operating cost | |||
Online game industry | Shared revenue from games | 1,404,939,973.86 | 77.56% | 1,423,838,815.22 | 73.08% | -1.33% |
Online game industry | Cost of servers | 63,107,660.73 | 3.48% | 54,854,972.77 | 2.82% | 15.04% |
Online game industry | Amortization of copyright money | 37,821,137.65 | 2.09% | 54,778,687.09 | 2.81% | -30.96% |
Online game industry | Production cost | 20,060,652.45 | 1.11% | 371,026.02 | 0.02% | 5,306.80% |
Automobile parts industry | Direct materials cost | 220,361,708.66 | 12.17% | 337,461,925.72 | 17.32% | -34.70% |
Automobile parts | Direct labor | 14,430,238.31 | 0.80% | 17,028,724.64 | 0.87% | -15.26% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
industry | expenses | |||||
Automobile parts industry | Manufacturing expenses | 50,699,568.44 | 2.80% | 59,863,088.30 | 3.07% | -15.31% |
DescriptionNone
(6) Whether the consolidation scope changes in the reporting period
√Yes □ NoSee Note III. Consolidation scope change under Section V for details
(7) Significant changes or adjustments to businesses, products or services during the reporting period
√Applicable □Not ApplicableDuring the reporting period, the Company disposed of the manufacturing and sales business of automotive plastic fuel tanks. Apartfrom that, there is no significant change to the Company’s main businesses, main products and business models, and majorperformance drivers.
(8) Major sales customers and major suppliers
Major sales customers
Total sales revenue of top 5 customers (RMB) | 2,557,588,746.03 |
Proportion of total sales revenue of top 5 customers against the total sales revenue | 33.51% |
Proportion of related parties’ sales among the sales of top 5 customers against total annual sales | 0.00% |
Profile of top 5 customers
S/N | Customer name | Sales (RMB) | Proportion to annual total sales revenue |
1 | No. 1 | 1,129,853,810.91 | 14.80% |
2 | No. 2 | 684,819,228.17 | 8.97% |
3 | No. 3 | 359,505,079.95 | 4.71% |
4 | No. 4 | 208,935,938.85 | 2.74% |
5 | No. 5 | 174,474,688.15 | 2.29% |
Total | -- | 2,557,588,746.03 | 33.51% |
Description of major customers’ other situation□Applicable √Not ApplicableMajor suppliers of the Company
Total purchase amount of top five suppliers (RMB) | 565,682,491.87 |
Proportion of total purchase amount of top 5 suppliers | 31.83% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
against the total purchase amount | |
Proportion of related parties’ total purchase among the purchase amount of top 5 suppliers against the total purchase amount | 0.00% |
Profiles of top 5 suppliers
S/N | Supplier Name | Purchasing amount (RMB) | Proportion in annual total purchase amount |
1 | No. 1 | 222,561,545.35 | 12.52% |
2 | No. 2 | 123,298,738.37 | 6.94% |
3 | No. 3 | 88,873,339.60 | 5.00% |
4 | No. 4 | 81,570,946.86 | 4.59% |
5 | No. 5 | 49,377,921.69 | 2.78% |
Total | -- | 565,682,491.87 | 31.83% |
Description of major customers’ other situation□Applicable √Not Applicable
3. Expenses
Unit: RMB
2018 | 2017 | Year-on-year increase/decrease | Explanation | |
Selling and distribution expenses | 3,347,261,308.33 | 1,908,207,466.32 | 75.41% | This was mainly due to a huge year-on-year increase in Internet traffic expenses of the Company’s mobile game business during the reporting period. The increase in mobile game business expenses was mainly due to the increase in the number of registered users. The number of new users in the reporting period exceeded 110 million. The main reasons were: (1) During the reporting period, games such as Gui Yu Mi Cheng, Swords of Archangels H5, Xian Ling Jue Xing, and Tu Long Po Xiao were in the main promotion period; (2) Gui Yu Mi Cheng, Xian Ling Jue Xing and other products of new themes attracted users from more market segments, which enlarged the Company’s customer acquisition scope, and promoted the new theme products. Products of new themes were effectively promoted. During the reporting period, games such as Gui Yu Mi Cheng, Swords of Archangels H5, Xian Ling Jue Xing, and Tu Long Po Xiao were in the main promotion period. In the same period last year, the main source of income,Yong Heng Ji Yuan (永恒纪元) and other games entered the peak period of gross billing. |
Administrative expense | 246,062,902.36 | 340,490,511.74 | -27.73% | Mainly because the Company received equity incentive fee of RMB 101 million in the same period last year, but did not receive such fee in the |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
current period. | ||||
Financial expense | 17,097,099.24 | 28,555,783.27 | -40.13% | Mainly due to the decrease in exchange losses during the reporting period. |
R&D expense | 537,705,604.63 | 436,169,030.12 | 23.28% | Mainly due to the increase in the number of R&D personnel in the game business and the increase in salary during the reporting period. |
4. R&D investment
√Applicable □Not Applicable
Since 2018, more than 10 self-developed mobile games have been launched, among which Dou Luo Da Lu H5(斗罗大陆H5)and Yi Dao Chuan Shi(一刀传世) and other games achieved a monthly gross billing of over 100 million RMB. As of the issuancedate of this report, the Company was developing a browser game of MU X (working title)(奇迹X(暂定名)), and mobile games suchas Chuan Qi NB(传奇NB), Code YZD(代号YZD), Chuan Qi S(传奇S), Code DG(代号DG), Chao Neng Qiu Qiu (workingtitle)(超能球球(暂定名)), An Hei Hou Yi(暗黑后裔), Jing Ling Sheng Dian(精灵盛典)and Mobile Game AOD(手游项目AOD). Through continuous R&D investment, deep technical accumulation and continuous innovation, the Company isexpected to continue to launch high-quality games to realize continuous revenue growth.
As of the end of the reporting period, the number of R&D staff decreased by 5.61% compared with that at the end of 2017,mainly due to the Company’s disposal of Shunrong Auto Parts in November 2018, resulting a fall in the number of R&D staff by 178compared with that at the beginning of the current period.
R&D investment
2018 | 2017 | Change proportion (%) | |
Number of R&D staff | 1,379 | 1,461 | -5.61% |
Proportion of R&D staff | 60.94% | 54.05% | 6.89% |
Amount of R&D investment (RMB) | 539,841,128.36 | 439,094,559.01 | 22.94% |
Proportion of R&D investment in operating income | 7.07% | 7.09% | -0.02% |
Amount of capitalized R&D investment (RMB) | 2,254,237.93 | 7,663,076.06 | -70.58% |
Percentage of capitalized R&D investment in R&D investment | 0.42% | 1.75% | -1.33% |
The reason for the significant change in the proportion of total R&D investment in operating income compared with the previousyear□Applicable √Not ApplicableReasons and justification for the substantial change in the capitalization rate of R&D investment□Applicable √Not ApplicableThe Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 -Listed Companies Engaged in Software and IT Services.
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Project name | Capitalized amount of R&D | Basic information of relevant projects | Schedule |
Browser game projects | 6,205,796.16 | Get a genuine license, use 3D engine support, and ARPG browser games with MU client games as the theme. | At the late development stage, and expected to be launched by 2019. |
Basis for the above amount of capitalized R&D investment is as follows:
(1) Technically feasible in completing the use or sales of the intangible assets;(2) Intention of the Company to complete the use or sales of the intangible assets for use and sale;(3) There are markets for intangible assets, which can produce economic benefits for the Company;(4) The Company has rich R&D experience and good business performance, gains the support of enough technique, finance andother resources to accomplish the development of intangible assets, and is able to use or sell the intangible assets;(5) The expenditures in the development period of intangible assets can be measured reliably.The above projects have undergone rigorous evaluation through market research, project initiating report and development plan, andthe accounting treatment of capitalization of R&D expenditure has been properly reviewed, and the internal control of theCompany’s R&D expenditure is sound.
5. Cash flow
Unit: RMB
Item | 2018 | 2017 | Year-on-year increase/decrease |
Sub-total of cash inflows from operating activities | 7,656,830,471.69 | 6,764,509,897.17 | 13.19% |
Sub-total of cash outflows from operating activities | 5,702,396,850.85 | 4,932,613,968.87 | 15.61% |
Net cash flows from operating activities | 1,954,433,620.84 | 1,831,895,928.30 | 6.69% |
Sub-total of cash inflows from investing activities | 4,242,654,828.03 | 2,567,482,176.55 | 65.25% |
Sub-total of cash outflows from investing activities | 4,297,762,675.44 | 3,935,420,406.47 | 9.21% |
Net cash flows from investing activities | -55,107,847.41 | -1,367,938,229.92 | 95.97% |
Sub-total of cash inflows from financing activities | 668,789,457.72 | 1,344,262,496.88 | -50.25% |
Sub-total of cash outflows from financing activities | 2,638,059,560.80 | 1,034,016,584.46 | 155.13% |
Net cash flows from financing activities | -1,969,270,103.08 | 310,245,912.42 | -734.74% |
Net increase of cash and cash equivalents | -65,170,587.19 | 761,697,925.86 | -108.56% |
Description of main factors influencing major year-on-year changes in relevant data√Applicable □Not Applicable1. The sub-total of cash inflows from investing activities increased by 65.25% from the previous year, mainly due to the increase in
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
the Company’s redemption of financial products during the reporting period.2. The cash inflow of financing activities decreased by 50.25% from the previous year, mainly due to: 1) the Company’s issuance ofshares to raise funds in the same period last year; 2) decrease in the Company’s bank loans during the reporting period.3. The sub-total of cash inflows from investing activities increased by 155.13% from the previous year, mainly due to the Company’spayment for acquiring the minority shareholders’ equity of Jiangsu Aurora during the reporting period.Reasons for the significant difference between the net cash flow from the Company’s operating activities and the net profit for theyear during the reporting period□Applicable √Not Applicable
III. Analysis of non-main business
√Applicable □Not Applicable
Unit: RMB
Amount | Proportion of total profit | Cause | Is it consistently applied? | |
Investment income | 80,543,972.30 | 6.61% | Mainly due to investment profits from the disposal of equity investment | No |
Asset impairment | 1,049,355,112.25 | 86.06% | Mainly due to the asset impairment losses of the goodwill of Shanghai Mokun. | No |
Non-operating income | 463,914,478.18 | 38.05% | Mainly due to the income from performance compensation recognized resulting from the under-performance of Shanghai Mokun | No |
Other profits | 97,647,310.60 | 8.01% | Mainly refund of VAT upon collection and other government subsidies related to daily operations. | Refund of VAT upon collection can be consistently applied, but other government subsidies cannot be consistently applied. |
IV. Analysis of assets and liabilities
1. Significant changes in the composition of assets
Unit: RMB
End of 2018 | End of 2017 | Increase/decrease of proportion | Explanation | |||
Amount | Proportion of total assets | Amount | Proportion of total assets | |||
Monetary fund | 1,532,965,200.05 | 18.26% | 1,580,910,931.98 | 17.26% | 1.00% | No significant change. |
Accounts | 1,298,554,481.23 | 15.47% | 884,909,012.77 | 9.66% | 5.81% | Mainly due to the increase in operating income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
receivable | in the fourth quarter of the current year compared with the same period of the previous year. | |||||
Inventories | 101,828,085.31 | 1.11% | -1.11% | Mainly due to the disposal of Shunrong Auto Parts during the reporting period. | ||
Long-term equity investments | 555,602,013.99 | 6.62% | 376,972,832.08 | 4.12% | 2.50% | Mainly due to the new investment into the equity of Sanqi Guangzheng (Guangzhou) Cultural Technology Investment Partnership (Limited Partnership), Shanghai Fenghua Qiushi Culture Media Co., Ltd., New Cues (Beijing) Television Investment Co., Ltd. and other companies during the reporting period. |
Fixed assets | 36,458,454.56 | 0.43% | 292,395,887.17 | 3.19% | -2.76% | Mainly due to the disposal of Shunrong Auto Parts during the reporting period. |
Construction in progress | 50,672,878.42 | 0.55% | -0.55% | No significant change. | ||
Short-term loan | 369,000,000.00 | 4.40% | 372,054,500.00 | 4.06% | 0.34% | No significant change. |
Long-term loans | 281,176,106.33 | 3.35% | 310,775,272.06 | 3.39% | -0.04% | No significant change. |
Other receivables | 792,425,628.90 | 9.44% | 388,694,512.02 | 4.24% | 5.20% | Mainly due to the increase in the amount of equity receivable from the disposal of Shunrong Auto Parts during the reporting period. |
Other current assets | 356,865,377.91 | 4.25% | 592,189,323.99 | 6.46% | -2.21% | Mainly due to the decrease in the performance compensation receivables. |
Goodwill | 1,578,567,397.76 | 18.80% | 2,540,312,996.76 | 27.73% | -8.93% | Mainly due to provision made by the Company for impairment on the goodwill formed by the merger resulting from Shanghai Mokun’s failure to reach the expected performance in 2018. |
Notes payable and accounts payable | 1,082,362,368.29 | 12.89% | 741,792,973.33 | 8.10% | 4.79% | Mainly due to the increase in the cost of Internet traffic resulting from the year-on-year increase in Internet traffic expenses during the reporting period. |
2. Assets and liabilities measured by fair value
√Applicable □Not Applicable
Unit: RMB
Item | Beginning balance | Profits and losses from change of fair value in this | Change in fair value included in equity | Impairment accrued in current period | Purchase amount in current period | Sales amount in current period | Ending balance |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
period | |||||||
Financial assets | |||||||
3. Financial assets available for sale | 81,100,692.72 | 31,572,708.00 | -52,732,066.85 | 35,582,900.00 | 16,845,591.30 | 78,678,642.57 | |
Subtotal of financial assets | 81,100,692.72 | 31,572,708.00 | -52,732,066.85 | 35,582,900.00 | 16,845,591.30 | 78,678,642.57 | |
Total of the above | 81,100,692.72 | 31,572,708.00 | -52,732,066.85 | 35,582,900.00 | 16,845,591.30 | 78,678,642.57 | |
Financial liabilities | 0.00 | 0.00 |
Whether there is significant change to measurement attributes of main assets during the reporting period□ Yes √ No
3. Restriction of main assets and rights as if the end of the reporting period
1. The prepaid purchase price of Company’s subsidiaries corresponding to the borrowing with the office building as the mortgagewas RMB 799,637,688.54 in total.2. In the bank account balance of the Company’s subsidiaries, RMB 12,925,183.70 was the restricted fund, and RMB 4,299,671.56was the guarantee.
V. Analysis of Investment Situations
1. Overview
√Applicable □Not Applicable
Investment amount during the reporting period (yuan) | Investment amount of previous year (yuan) | Change % |
1,914,383,167.80 | 2,401,535,373.99 | -20.29% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Major equity investment during the reporting period
√Applicable □Not Applicable
Unit: RMB
Name of invested company | Main businesses | Way of contribution | Investment amount | Shareholding ratio | Capital sources | Partner | Investment period | Product types | Progress as of the balance sheet date | Anticipated revenue | Current investment profit and loss | Involved in lawsuit or not? | Date of disclosure (if any) | Index of disclosure (if any) |
Jiangsu Aurora | Technology development, technology transfer, technical consultation, technical services in the field of network technology and computer technology; computer system integration, network engineering, animation design, creative services; graphic design and production; sales of computer hardware, software and auxiliary equipment. | Purchase | 1,400,000,000.00 | 20.00% | Self-owned | None | Long-term | R&D of games | Industrial and commercial changes have been registered | 0.00 | 157,665,891.95 | No | February 8th, 2018 | Announcement of Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. on Acquiring 20% equity of Jiangsu Aurora Network Technology Co., Ltd. (Announcement No.: 2018-008) |
Huai’an Sanqi | Equity investment, investment and asset management in the cultural media industry. | Purchase | 155,215,923.89 | 60.30% | Self-owned | None | Long-term | Investment management | Industrial and commercial changes have been registered | 238,480.95 | No | December 4th, 2018 | Announcement on the Subsidiary’s Intention to Invest in and Receive Shares of Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership) (Announcement No.: 2018-090) | |
Beijing | Organizational culture and art exchange | Capital | 25,000,000.00 | 2.50% | Self-owned | None | Long-te | Culture | Industrial | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Chenming Media Co., Ltd. | activities; film and television planning; economic information consultation; animation design; design, production, agency and release of ads; conference services; hosting exhibition and display events; technology promotion. | increase | rm | media | and commercial changes have been registered | |||||||||
Shanghai Zhangmeng Network Technology Co., Ltd. | Technology consulting, technical services, technology development and technology transfer in network technology, communication technology, computer technology, information technology, electronic technology, intelligent technology and multimedia professional fields, communication engineering, network engineering, computer system integration, graphic design and production, art design, design and production of various ads, the use of self-owned media to release ads, business information consulting (except for brokerage), R&D and sales of electronic products. | Capital increase | 10,000,000.00 | 10.00% | Self-owned | None | Long-term | R&D of games | Industrial and commercial changes have been registered | No | ||||
Hebei Youying Culture Spreading Co., Ltd. | Production, reproduction, distribution, copyright transactions and agency transactions of TV dramas, TV variety shows, TV feature shows, animated story, columns and radio play (production of TV dramas requires separate licenses) (operating with licenses); design, | Capital increase | 26,800,000.00 | 7.00% | Self-owned | None | Long-term | Culture media | Industrial and commercial changes have been registered | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
production and agent of domestic advertising business, release of domestic outdoor advertising, organization of cultural and artistic exchange activities (except for commercial performance); marketing planning; corporate image planning. | ||||||||||||||
Shanghai Touch Culture Communication Co., Ltd. | Planning of cultural and artistic exchange activities, design, production, agent and release of various advertisements, etiquette services, exhibition and display services, animation design, network technology (acting as a technology intermediary is not permitted); technology development, technology transfer, technology consulting and technical services in the field of computer software and hardware technology; investment management, literary creation, photography services (other than developing and enlargement printing), computer system integration; sales of computers, software and auxiliary equipment (other than dedicated products for computer information system security) and electronic products. | Capital increase | 15,000,000.00 | 10.00% | Self-owned | None | Long-term | Culture media | Industrial and commercial changes have been registered | No | ||||
Shanghai Original Plan Culture & | Cultural and artistic exchanges and planning, corporate image planning, animation design and production, etiquette services, exhibition and conference | Capital increase | 10,000,000.00 | 2.50% | Self-owned | None | Long-term | Culture media | Industrial and commercial changes | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Media Co. Ltd. | services, design, production, agency and release of various ads, organization and planning of public relations activities, performance broker; technological development, technology transfer, technical consulting and technical services in the field of computer and network technology; e-commerce (value-added telecommunications and financial services are not permitted); sales of daily necessities and cosmetics; production of radio and television programs. | have been registered | ||||||||||||
Hangzhou Honghua Duoduo Network Technology Co., Ltd. | Technology R&D, technical consulting, technical services and transfer of technology results: computer software and hardware, network technology, education software; computer system integration, data processing technology services; education information consultation (other than services for studying abroad and agencies for studying abroad); copyright agency, conference and exhibition; sales of: electronic products (other than electronic publications), communication equipment, articles, toys and audio-visual products for children; design, production, agent and release of: domestic ads; value-added telecom services; wholesale and retail of publications; computer animation design, | Capital increase | 16,978,390.00 | 5.00% | Self-owned | None | Long-term | Children’s digital reading platform | Industrial and commercial changes have been registered | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
electronic equipment leasing, art training, organization and planning of cultural and artistic exchange activities (other than performances and performance agencies); commercial Internet culture services; production of radio and television programs; import and export of goods | ||||||||||||||
Shenzhen Zhonghui Television Culture Communication Co., Ltd. | Management of entrusted assets (it is not permitted to engage in trust, financial asset management, securities asset management, etc.); equity investment; investment consulting, business management consulting; corporate marketing planning; cultural event planning; planning of culture and art exchange activities themed at film and television; organization and planning of public relations activities; planning of conference affairs and activities; planning of etiquette events; corporate image planning; investment in film and television projects; investment in cultural industry projects; creation of literary scripts, music works, songs, folk art, calligraphy and seal cutting works; technological development, technology transfer, technical consultation and technical maintenance in film and television culture; multimedia design; animation design; graphic design; advertising business; radio play, TV drams, | Others | 50,000,000.00 | 3.85% | Self-owned | None | Long-term | Culture media | Industrial and commercial changes have been registered | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
cartoons (production must be declared separately), special topics, columns (excluding political news), production, reproduction and distribution of variety shows, film distribution. | ||||||||||||||
Jiangsu Yezi Network Technology Co., Ltd. | Technology development, technical consultation, technical services, technology transfer in the fields of network technology and computer technology; design and production of various ads; animation design; computer graphic design and production; sales of computer software and auxiliary equipment. | Capital increase | 15,000,000.00 | 20.00% | Self-owned | None | Long-term | R&D of games | Industrial and commercial changes have been registered | -1,098,251.51 | No | |||
Sanqi Guangzheng (Guangzhou) Cultural Technology Investment Partnership (Limited Partnership) | Corporate financial consulting; investment consulting; investment of corporate’s own funds; project investment | Newly-established | 45,000,000.00 | 45.00% | Self-owned | Guangzhou Securities Innovation Investment Management Co., Ltd. | Long-term | Investment management | Industrial and commercial changes have been registered | No | December 4th, 2018 | Announcement on the Subsidiary’s Proposed Foreign Investment and Participation in the Establishment of Sanqi Guangzheng (Guangzhou) Cultural Technology Investment Partnership (Limited Partnership) (Announcement No.: 2018-088) | ||
Chengdu | R&D and sales of computer hardware and | Capital | 12,000,000.00 | 20.00% | Self-owned | None | Long-te | R&D of | Industrial | -388,213.60 | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Popcorn Interactive Entertainment Technology Co., Ltd. | software and electronic products; network technology development; computer system integration; basic software services; application software services; technology import and export. | increase | rm | games | and commercial changes have been registered | |||||||||
Mango Excellent Media Co., Ltd. | Production of broadcasting and television programs; cultural entertainment brokerage; performance brokerage; technical consulting services for electronic products and accessories; intelligent technology consulting and related services; computer hardware development; computer network system engineering services; computer technology transfer; development and construction of computer network platform; computer technology consultation; computer technology development and technical services; information network communication audio-visual program business; sales of electronic products and accessories and intelligent products; R&D of electronic products and intelligent technologies; retail of household chemicals, daily necessities, cultural and sports goods, toys, hardware tools, household appliances, clothing, shoes and hats, furniture, communication equipment and jewelry; development and sales of tourism products, | Others | 35,582,900.00 | 0.18% | Self-owned | None | Long-term | Culture media | Industrial and commercial changes have been registered | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
tourism information consulting and related services; advertising design and outdoor advertising, and agent for television and newspaper advertising; event planning, exhibition and training; sales of pre-packaged food and liquor; retail of Chinese medicine, health food, medical equipment, audio-visual products, book and newspaper; information service of second-class value-added telecom business (excluding fixed-line telephone information service business and mobile network information service); part-time insurance agency; import and export of various commodities and technologies (other than those limited or prohibited by the country); fertilizer retail; sales of packaged seeds that are not repackaged; sales of tree and crop seeds. | ||||||||||||||
Total | -- | -- | 1,816,577,213.89 | -- | -- | -- | -- | -- | -- | 0.00 | 156,417,907.79 | -- | -- | -- |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3. Major non-equity investment during the reporting period
√Applicable □Not Applicable
Unit: RMB
Project name | Way of contribution | Is it fixed assets investment | Industries relevant for investment projects | Investment amount during the reporting period | Accumulated input amount as of the end of reporting period | Capital sources | Project progress | Anticipated revenue | Accumulated gains as of the end of the reporting period | Reasons for failure to reach planned schedule or expected revenue | Date of disclosure (if any) | Index of disclosure (if any) |
12F, 14F, 17F~23F office premises, underground 3F and 4F parking spaces of Zhongrong Plaza, No. 666, Huangpu Avenue, Tianhe District, Guangzhou | Others | Yes | Commercial real estate | 40,940,000.00 | 836,804,793.02 | Own + mortgage loans | 0.00 | 0.00 | Not applicable | April 26th, 2017 | Announcement on the Subsidiary’s Purchase of Office Space and Supporting Parking Lot (Announcement No.: 2017-034) | |
Total | -- | -- | -- | 40,940,000.00 | 836,804,793.02 | -- | -- | 0.00 | 0.00 | -- | -- | -- |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
4. Financial assets that are measured by fair value
√Applicable □Not Applicable
Unit: RMB
Assets category | Initial investment cost | Profits and losses from change of fair value in this period | Change in fair value included in equity | Purchase amount during the reporting period | Amount sold during the reporting period | Accumulated investment income | Ending amount | Capital sources |
Share | 112,016,157.36 | 0.00 | -21,159,358.85 | 35,582,900.00 | 12,178,155.94 | -9,114,992.25 | 78,678,642.57 | Self-owned |
Total | 112,016,157.36 | 0.00 | -21,159,358.85 | 35,582,900.00 | 12,178,155.94 | -9,114,992.25 | 78,678,642.57 | -- |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
5. Utilization of raised fund
√Applicable □Not Applicable
(1) Utilization of raised fund
√Applicable □Not Applicable
Unit: RMB 10,000
Year of fund raising | Way of fund raising | Total amount of raised fund | Total amount of used raised fund during the reporting period | Total amount of raised fund that has been used | Total raised fund with changed purpose during the reporting period | Accumulated total raised fund with changed purpose | Proportion of accumulated raised fund with changed purpose | Total amount of unused raised fund | Use and expenditure of unused raised fund | Amount of raised fund left unused for over two years |
2017 | Non-public offerings | 45,596.25 | 45,596.25 | 45,596.25 | 0 | 0 | 0.00% | 0 | -- | 0 |
Total | -- | 45,596.25 | 45,596.25 | 45,596.25 | 0 | 0 | 0.00% | 0 | -- | 0 |
Description of overall utilization of raised fund | ||||||||||
Upon verification of Reply on Verification of Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. Issuing Shares to, Purchasing Assets from, and Raising Supporting Funds from Wuhu Shunrong Sanqi Mutual Entertainment Network Technology Co., Ltd. (Z.J.X.K. [2017] No. 579) from China Securities Regulatory Commission, Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. issued, in the form of non-public offerings, 17,866,869 shares of common stocks (“A-shares”) with par value of RMB 1 per share and issue price of 25.52 yuan/share to two specific investors: Shenzhen State-owned Enterprise Structural Adjustment, Investment Attraction & M&A Equity Investment Fund Partnership (Limited Partnership) and Shenzhen Yidun Media Investment Fund Partnership (Limited Partnership), and the total raised funds were RMB 455,962,496.88. After deducting the issuance expenses of RMB 31,313,316.06 (including tax), and considering the VAT input tax of RMB 1,768,867.93, the net raised funds were RMB 426,418,048.75. As of June 30th, 2017, the supporting fund raised from the above issuance was in place and verified by Pan-China Certified Public Accountants (Special Ordinary Partnership), which issued the Capital Verification Report (T.J.Y. [2017] No. 3-64) on July 1st, 2017. The raised fund was mainly used for purchasing 68.43% equity of Shanghai Mokun and 49.00% equity of Jiangsu Zhiming, with cash consideration of RMB 422,642,500.00 and relevant intermediary fees of RMB 33,320,000.00 for this transaction. |
(2) Change items of the raised fund
√Applicable □Not Applicable
Unit: RMB 10,000
Committed investment project and investment of extra raised fund | Whether the project has been | Total committed investme | Total investment after adjustme | Investment amount during | Accumulated investment | Investment schedule at the | Date on which the project will reach | Benefits realized during the | Whether realize the expected | Significant change to the project |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
changed (including partial change) | nt amount for raised fund | nt (1) | the reporting period | amount at the closing period (2) | closing period (3)=(2)/(1) | expected use state | reporting period | benefits | feasibility | |
Committed investment project | ||||||||||
Cash consideration for purchasing 68.43% equity of Shanghai Mokun | No | 33,346.25 | 33,346.25 | 0 | 33,346.25 | 100.00% | May 31st, 2017 | -330.17 | No | No |
Cash consideration for purchasing 49.00% equity of Jiangsu Zhiming | No | 8,918 | 8,918 | 0 | 8,918 | 100.00% | May 31st, 2017 | 3,155.69 | Yes | No |
Fees for intermediary agency related to the transaction | No | 3,332 | 3,332 | 0 | 3,332 | 100.00% | June 30th, 2017 | 0 | Yes | No |
Subtotal of committed investment projects | -- | 45,596.25 | 45,596.25 | 0 | 45,596.25 | -- | -- | 2,825.52 | -- | -- |
Investment of extra raised fund | ||||||||||
None | ||||||||||
Total | -- | 45,596.25 | 45,596.25 | 0 | 45,596.25 | -- | -- | 2,825.52 | -- | -- |
Description and reason for failure to reach planned schedule or expected revenue (by individual project) | During the reporting period, due to the restrictions on the publication number and the overall decline in growth rate of the game industry, the R&D and launch schedule of Shanghai Mokun, a subsidiary of the Company, was not up to expectations, resulting in its major games failing to be launched in 2018 and generate revenue and profits and Shanghai Mokun’s operating results lower than expected. | |||||||||
Description of major change to project feasibility | None | |||||||||
Amount, purpose and use schedule of extra raised fund | Not applicable | |||||||||
Change of implementation location of raised fund investment project | Not applicable | |||||||||
Adjustment of implementation mode of raised fund investment project | Not applicable | |||||||||
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Initial input and replacement of raised fund investment project | Applicable |
Before the raised funds were in place, to ensure the smooth implementation of the Company’s restructuring, the Company made a preliminary investment in the use of raised funds by self-raised fund according to the actual situation, including the payment of the cash consideration of RMB 50 million for the transaction, and relevant intermediary agency of RMB 4,466,000, totaling RMB 54,466,000. After the raised funds were in place, the Proposal on Replacing the Funds That Have Been Put into Investment Projects with the Raised Funds was reviewed and approved at the 7th Meeting of the 4th Board of Directors, and it was agreed to use RMB 54,466,000 of the raised funds to replace the pre-invested self-raised funds. | |
Use idle raised fund as temporary supplementary working capital | Not applicable |
Amount of raised fund balance and reasons for project implementation | Not applicable |
Use and expenditure of unused raised fund | As of the end of the reporting period, the Company's raised funds have been used up, without any surplus. |
Other problems or circumstances in the use and disclosure of raised fund | None |
(3) Change items of the raised fund
□Applicable √Not ApplicableNo change items of the raised funds during the reporting period.
VI. Major asset and equity sales
1. Sales of major assets
□Applicable √Not ApplicableThe Company did not sell major assets during the reporting period.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Sales of major equity
√Applicable □Not Applicable
Counterparty | Sold equity | Sale date | Transaction price (10,000 yuan) | Profits contributed by the equity to the listed company from the beginning of this year to the sale date (RMB 10,000) | Impact of the selling on the Company | Percentage of profits contributed by sales of assets to the listed company of total net profits | Pricing principle of selling equity | Is it an associated transaction? | Relationship with the counterparty | Are the equity involved fully transferred? | Is it implemented as scheduled? If not, explain the reasons and the measures the Company has taken. | Date of disclosure | Index of disclosure |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | Shunrong Auto Parts | November 30th, 2018 | 81,900 | 125.84 | By divesting the auto component sector assets with low profitability that are not suitable for the long-term strategy of listed companies, the Company can use its resources to focus on developing cultural and creative industries, improve asset operation efficiency, and improve the asset quality and profitability of listed companies. | -0.94% | Refer to the appraisal value, determined through consultation | Yes | Companies under control of the controlling shareholders | Yes | Implemented as schedule | September 21st, 2018 | Announcement of Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. on Selling Auto Parts Assets and Associated Transaction (Announcement No.: 2018-075) |
VII. Analysis of Main Holding and Joint-Stock Company
√Applicable □Not Applicable
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Main subsidiaries and joint-stock companies affecting more than 10% of the Company’s net profit
Unit: RMB
Company name | Company type | Main businesses | Registered capital | Total assets | Net asset | Operating income | Operating profit | Net profit |
Shanghai Sanqi Interactive Entertainment | Subsidiary | Online games | 10,000,000.00 | 6,933,137,265.67 | 4,056,858,080.40 | 7,283,837,859.03 | 1,076,368,498.40 | 1,463,682,662.09 |
Acquisition and disposal of subsidiaries during this reporting period√Applicable □Not Applicable
Company name | Method for acquisition and disposal of subsidiaries during this reporting period | Influence on overall production, operation and performance |
Shunrong Auto Parts | Sale | This equity sale was a reasonable choice made by the Company based on its development strategy. By divesting the auto component sector assets with low profitability that are not suitable for the long-term strategy of listed companies, the Company can use its resources to focus on developing cultural and creative industries, improve asset operation efficiency, and improve the asset quality and profitability of listed companies. |
Major holding and joint-stock companies
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
VIII. The Structured Entity Controlled by the Company
□Applicable √Not Applicable
IX. Prospect on the future development of the Company
(I) Development strategy and business plan for 2019
After years of development, the Chinese game market has seen a drop in growth rate of the actual sales revenue, and asingle-digit growth rate of game users for five consecutive years. As the Chinese game industry enters a mature stage, the growthdrivers have changed from “demographic dividend” to “content dividend”. Against the backdrop, the Company remains committed tothe development strategy of “quality, diversification, platform, and globalization”, and develops incrementally on basis of existingadvantages, while exploring other fields to create space for future development.
1. Quality-development strategy
Quality content is an important guarantee for the survival and development of the Company. In 2019, the Company will takethe following measures to increase the quality content reserve:
1) Enhance independent R&D strength: Increase R&D investment and the reserve of high-quality R&D talents, and enhanceour own ability to produce high-quality products;
2) Strengthen cooperation with upstream high-quality content providers such as Tencent, NetEase, Perfect World and CenturyHuatong, and increase the reserve of high-quality content;
3) Further explore and support the development of high-quality R&D companies and R&D teams through investment in capitaland strategic cooperation, and expand the supply of quality products;
4) Strengthen IP development: Continue to explore high-quality IPs, deeply understand the essence of IPs, select highly fit IPsfor product development to match the characteristics of target game users; continue to create original IPs, bring forth the new throughcontinuous iterative development of excellent original works, add rich content to enhance the awareness of product IPs, and thusincrease the value of IPs.
2. Diversification strategy
The Company’s diversification strategy includes two aspects: diversification of products and diversification of traffic operation.
1) In terms of product diversification, the Company will intensify its attempt to new products, themes, gameplays andtechnologies in the process of R&D and operation, and enhance our ability to develop and operate diversified products in 2019;
2) In terms of diversified traffic operation, the Company will improve traffic conversion efficiency and increase profit marginby adopting a diversified mode of “three-dimensional marketing + precise delivery + long-term service” in 2019.
3. Platform strategy
The Company’s goal is to become a high-quality content platform, and create a brand providing a wide range of culturalconsumer goods in games, movies, animation, music, literature, VR/AR, Internet health, Internet education for all ages. In 2019, theCompany will further explore high-quality content targets, improve the layout of cultural and creative industry chain throughinvestment in capital, and expand the coverage of products, especially the coverage of the young, to become a cultural and creativebrand that accompanies the growth of the young generation of China.
4. Globalization strategy
In 2019, the company will keep advancing its globalization strategy.
On one hand, the Company will focus on developing high-potential markets such as the United States, Japan and South Koreadepending on localized product selection and marketing tools to achieve new growth. In terms of products, the Company will focus
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
on breakthroughs in operating SLG products in global market. As of the issuance date of this report, it has reserves of such SLGgames as developed by excellent teams with successful experience, including Western Magic Code MH(代号MH)and Code ZSJ(代号ZSJ), to gain a position in the global SLG market. In terms of regional development, it will focus on the development of theJapanese and Korean markets in 2019 based on the initial breakthrough in the Japanese and Korean markets in 2018. As of theissuance date of this report, it has a wealth of products targeting the two markets: card games SNK オールスター, female gameTian E Zuo(天鹅座), nijigen game Mo Wang Ji Hua(魔王计划)and Dengeki Bunko: Crossing Void(电击文库:零境交错),SLG game Zhen Long Ba Ye(真龙霸业), ARPG game An Hei Hou Yi(暗黑后裔) and others.
On the other hand, the Company will introduce more diversified products into China’s Hong Kong, Macao and Taiwan,Southeast Asia and other advantageous areas to meet the diversified used demands to further enhance its dominant position.
(II) Possible risks1. Market competition risks and countermeasures
The online game industry is facing increasingly fierce competition as it gradually matures. The development of variousInternet-based cultural creative segments other than online games is further exacerbating external competition. At the same time,online game users are also maturing, and online game users have increasingly higher standards for game products. Intense marketcompetition will challenge the Company’s development in terms of products and market channels.
In response, the Company will continue to increase R&D investment, R&D and innovation in product creativity, gameplay,theme, art and technology. It will maintain close cooperation with excellent developers to guarantee the supply of quality products,and continue to connect users with quality games. In terms of market channels, the Company will further bring into play the role ofnew ideas in traffic operation, deepen the business strategy of three-dimensional marketing, precision delivery and long-term services,and continuously enhance its core market competitiveness.
2. Business risks and countermeasures
The online game industry is characterized by fast product update, limited life cycle and fast change of user preference. Gameenterprises need to increase their investment in technology development and closely keep in pace with trend of the industrialtechnologies. If the technology, products and other aspects of the game undergo major changes, but game enterprises fail to keep upwith the development of industry technology, their products will fail to meet the market demands. At the same time, informationsecurity and user privacy protection arouse great public concerns. If the Company leaks users’ information due to negligence, therewill be a significant damage on the user experience and brand image. Consequently, its operation performance will be impaired.
In response, increasing input in product R&D is needed to maintain continuous product innovation. The Company also needs todig deeper into operational data, continuously update the understanding of changes in target users’ preferences, and timely adjustoperational strategies and R&D directions, to meet the core demands of users.
A strict internal control system for information security management and user privacy protection has been set up to ensure thesecurity of users’ information to the maximum extent. In terms of information security, the Company has developed a series ofinternal control systems to define and classify security incidents and to respond to possible data security problems. Informationsecurity audits take place once every six months for systematic control of information security risks. In terms of privacy protection,the Privacy Policy has been established, which provides in details the rules and standards for collection and use of users’ personalinformation and sets forth the reasonable and feasible security measures adopted for protection of users’ personal information. In thisway the Company will make sure with greatest efforts that all users’ personal information are protected at the highest level. TheCompany ensures that it runs the business in compliance with applicable laws and regulations throughout the world, and protects theusers’ right to manage personal information. A response procedure has been stipulated to inform users of any possible cost andnecessary actions needed to be taken.
3. Risks of core personnel turnover and countermeasures
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
A stable and high-quality talent team for game development, operation and management is an important guarantee for theCompany to maintain its core competitive advantage. If the Company fails to effectively build a core talent team, give reasonableincentives and manages the core personnel, the employees’ enthusiasm and creativity will be affected, which will have an adverseimpact on the Company’s core competitiveness.In response, much attention has been attached to cultivation and acquisition of professional talents. The Company creativelybuilds a platform-based talent management mechanism, according to which excellent game producers are rewarded with high projectbonus, and given discretion of research and creation. The Company maintains the stability of core technology and managementpersonnel by signing agreements with core personnel, creating a favorable working environment and building a great corporateculture. Meanwhile, the Company helps employees to realize their potential through a well-trained employee training system, andrationally manages the team by using a clear rule of survival of the fittest to reinforce the team’s dynamics.
Section V Financial Report
I. Financial Statements
Unit in statements in financial notes: RMB
1. Consolidated balance sheet
Prepared by: Wuhu Shunrong Sanqi Interactive Entertainment Network Technology Co., Ltd.
December 31st, 2018
Unit: RMB
Item | Ending balance | Beginning balance |
Current assets: | ||
Monetary fund | 1,532,965,200.05 | 1,580,910,931.98 |
Transaction settlement funds | ||
Loans to other banks | ||
Financial assets measured at fair value with changes included in current profits and losses | ||
Derivative financial assets | ||
Notes receivable and accounts receivable | 1,298,554,481.23 | 940,249,012.77 |
Wherein: Notes receivable | 55,340,000.00 | |
Accounts receivable | 1,298,554,481.23 | 884,909,012.77 |
Prepayments | 193,770,132.83 | 283,516,789.29 |
Premiums receivable | ||
Reinsurance premiums receivable |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Reinsurance contract reserves receivable | ||
Other receivables | 792,425,628.90 | 388,694,512.02 |
Wherein: Interest receivable | 64,445.20 | 582,592.17 |
Dividends receivable | ||
Redemptory monetary capital for sale | ||
Inventories | 101,828,085.31 | |
Assets held-for-sale | 7,536,816.46 | 75,066,714.34 |
Non-current assets due within one year | ||
Other current assets | 356,865,377.91 | 592,189,323.99 |
Total current assets | 4,182,117,637.38 | 3,962,455,369.70 |
Non-current assets: | ||
Disbursement of advances and loans | ||
Available-for-sale financial assets | 1,119,291,025.55 | 882,481,586.86 |
Held-to-maturity investment | ||
Long-term receivables | ||
Long-term equity investments | 555,602,013.99 | 376,972,832.08 |
Investment property | ||
Fixed assets | 36,458,454.56 | 292,395,887.17 |
Construction in progress | 50,672,878.42 | |
Productive biological assets | ||
Oil and gas assets | ||
Intangible assets | 14,296,437.04 | 44,898,112.29 |
Development expenditure | 6,205,796.16 | 4,070,272.43 |
Goodwill | 1,578,567,397.76 | 2,540,312,996.76 |
Long-term deferred expenses | 74,286,546.49 | 79,803,089.59 |
Deferred income tax assets | 27,325,270.01 | 11,810,692.92 |
Other non-current assets | 801,611,138.04 | 914,263,967.16 |
Total non-current assets | 4,213,644,079.60 | 5,197,682,315.68 |
Total assets | 8,395,761,716.98 | 9,160,137,685.38 |
Current liabilities: | ||
Short-term loan | 369,000,000.00 | 372,054,500.00 |
Loan from central bank | ||
Receipt of deposits and deposits from |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
other banks | ||
Loans from other banks | ||
Financial liabilities measured at fair value with changes included in current profits and losses | ||
Derivative financial liabilities | ||
Notes payable and accounts payable | 1,082,362,368.29 | 741,792,973.33 |
Account received in advance | 94,628,742.59 | 84,886,734.84 |
Financial assets sold for repurchase | ||
Service charges and commissions payable | ||
Payroll payable | 121,978,401.18 | 113,480,021.50 |
Tax payable | 89,275,803.43 | 58,281,315.47 |
Other payables | 108,142,599.83 | 61,962,553.64 |
Wherein: Interests payable | 52,841.84 | 390,533.38 |
Dividends payable | ||
Reinsured accounts payable | ||
Reserves for insurance contract | ||
Receivings from securities trading for customers | ||
Receivings from vicariously sold securities | ||
Liabilities held for sale | ||
Non-current liabilities due within one year | 29,599,165.73 | 28,117,893.57 |
Other current liabilities | 97,256,568.16 | 57,738,251.19 |
Total current liabilities | 1,992,243,649.21 | 1,518,314,243.54 |
Non-current liabilities: | ||
Long-term loans | 281,176,106.33 | 310,775,272.06 |
Bonds payable | 27,163,239.26 | |
Wherein: Preferred shares | ||
Perpetual capital securities | ||
Long-term payables | ||
Long-term remuneration payable | ||
Estimated liabilities | ||
Deferred income | 3,903,715.32 | 17,226,474.44 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Deferred income tax liabilities | 4,735,906.20 | |
Other non-current liabilities | ||
Total non-current liabilities | 289,815,727.85 | 355,164,985.76 |
Total liabilities | 2,282,059,377.06 | 1,873,479,229.30 |
Owners’ equity: | ||
Share capital | 2,124,870,253.00 | 2,148,110,844.00 |
Other equity instruments | 1,947,846.62 | |
Wherein: Preferred shares | ||
Perpetual capital securities | ||
Capital reserve | 298,739,967.21 | 1,972,639,580.66 |
Less: Treasury stock | ||
Other comprehensive income | 46,376,346.58 | -25,087,592.30 |
Special reserves | ||
Surplus reserve | 170,477,835.88 | 99,561,946.09 |
General risk provisions | ||
Undistributed profit | 3,332,211,003.19 | 2,819,597,585.78 |
Total equity attributable to parent company owners | 5,972,675,405.86 | 7,016,770,210.85 |
Minority shareholders' equity | 141,026,934.06 | 269,888,245.23 |
Total owners' equities | 6,113,702,339.92 | 7,286,658,456.08 |
Total liabilities and owners’ equity | 8,395,761,716.98 | 9,160,137,685.38 |
Legal representative: Li Weiwei Accounting supervisor: Ye Wei Legal representative of the accounting firm: Ye Wei
2. Balance sheet of parent company
Unit: RMB
Item | Ending balance | Beginning balance |
Current assets: | ||
Monetary fund | 4,325,959.18 | 5,437,518.91 |
Financial assets measured at fair value with changes included in current profits and losses | ||
Derivative financial assets | ||
Notes receivable and accounts receivable |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Wherein: Notes receivable | ||
Accounts receivable | ||
Prepayments | 63,300.00 | |
Other receivables | 1,391,766,571.39 | 1,655,547,345.04 |
Wherein: Interest receivable | ||
Dividends receivable | 500,000,000.00 | |
Inventories | ||
Assets held-for-sale | 69,996,897.11 | |
Non-current assets due within one year | ||
Other current assets | 1,165,393.00 | 403,527,827.28 |
Total current assets | 1,397,321,223.57 | 2,134,509,588.34 |
Non-current assets: | ||
Available-for-sale financial assets | 179,996,897.11 | 60,000,000.00 |
Held-to-maturity investment | ||
Long-term receivables | ||
Long-term equity investments | 6,402,393,690.49 | 5,754,424,925.15 |
Investment property | ||
Fixed assets | ||
Construction in progress | ||
Productive biological assets | ||
Oil and gas assets | ||
Intangible assets | ||
Development expenditure | ||
Goodwill | ||
Long-term deferred expenses | ||
Deferred income tax assets | 8,090.43 | 3,334,186.37 |
Other non-current assets | 50,000,000.00 | |
Total non-current assets | 6,582,398,678.03 | 5,867,759,111.52 |
Total assets | 7,979,719,901.60 | 8,002,268,699.86 |
Current liabilities: | ||
Short-term loan | 369,000,000.00 | 369,000,000.00 |
Financial liabilities measured at fair value with changes included in current profits and losses | ||
Derivative financial liabilities |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Notes payable and accounts payable | 36,357,038.26 | |
Account received in advance | ||
Payroll payable | 484,767.87 | 539,632.89 |
Tax payable | 1,745,935.68 | 17,271,522.21 |
Other payables | 711,616,794.64 | 565,476,999.44 |
Wherein: Interests payable | 52,841.84 | 390,533.38 |
Dividends payable | ||
Liabilities held for sale | ||
Non-current liabilities due within one year | ||
Other current liabilities | 936,428.02 | |
Total current liabilities | 1,119,204,536.45 | 953,224,582.56 |
Non-current liabilities: | ||
Long-term loans | ||
Bonds payable | ||
Wherein: Preferred shares | ||
Perpetual capital securities | ||
Long-term payables | ||
Long-term remuneration payable | ||
Estimated liabilities | ||
Deferred income | ||
Deferred income tax liabilities | ||
Other non-current liabilities | ||
Total non-current liabilities | ||
Total liabilities | 1,119,204,536.45 | 953,224,582.56 |
Owners’ equity: | ||
Share capital | 2,124,870,253.00 | 2,148,110,844.00 |
Other equity instruments | ||
Wherein: Preferred shares | ||
Perpetual capital securities | ||
Capital reserve | 3,952,461,239.82 | 4,401,934,248.25 |
Less: Treasury stock | ||
Other comprehensive income | ||
Special reserves |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Surplus reserve | 170,477,835.88 | 99,561,946.09 |
Undistributed profit | 612,706,036.45 | 399,437,078.96 |
Total owner’s equity | 6,860,515,365.15 | 7,049,044,117.30 |
Total liabilities and owners’ equity | 7,979,719,901.60 | 8,002,268,699.86 |
3. Consolidated profit statement
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
I. Total operating income | 7,632,679,668.47 | 6,188,828,116.75 |
Wherein: Operating incomes | 7,632,679,668.47 | 6,188,828,116.75 |
Interest incomes | ||
Earned insurance premium | ||
Incomes from service charges and commissions | ||
II. Total operating cost | 7,041,943,419.64 | 5,039,424,012.89 |
Wherein: Operating costs | 1,811,420,940.10 | 1,948,197,239.76 |
Interest payment | ||
Service charges and commission expenses | ||
Refunded premium | ||
Net amount of compensation payout | ||
Net amount of reserves for reinsurance contract | ||
Policy dividend payment | ||
Reinsured expenses | ||
Taxes and additional charges | 33,040,452.73 | 26,508,097.89 |
Selling and distribution expenses | 3,347,261,308.33 | 1,908,207,466.32 |
Administrative expense | 246,062,902.36 | 340,490,511.74 |
R&D expense | 537,705,604.63 | 436,169,030.12 |
Financial expense | 17,097,099.24 | 28,555,783.27 |
Wherein: Interest fee | 44,631,901.22 | 32,858,899.90 |
Interest income | 27,632,671.32 | 24,363,295.31 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Assets impairment losses | 1,049,355,112.25 | 351,295,883.79 |
Add: Other profits | 97,647,310.60 | 111,259,077.18 |
Investment profit (“-” indicates the loss) | 80,543,972.30 | 256,030,245.92 |
Wherein: Investment income of joint-venture and partnership | 7,617,107.86 | -11,139,329.07 |
Income from changes in fair value (“-” indicates the loss) | ||
Exchange income (“-” indicates the loss) | ||
Assets disposal income (“-” indicates the loss) | 1,289,755.10 | 1,055,284.09 |
III. Operation profit (“-” indicates the loss) | 770,217,286.83 | 1,517,748,711.05 |
Add: Non-operating income | 463,914,478.18 | 403,057,922.86 |
Less: Non-operating expense | 14,812,283.49 | 4,187,038.90 |
IV. Total profit (“-” indicates the total loss) | 1,219,319,481.52 | 1,916,619,595.01 |
Less: Income taxes | 67,889,647.39 | 80,119,872.98 |
V. Net profit (“-” indicates the loss) | 1,151,429,834.13 | 1,836,499,722.03 |
(I) Net profit of going concern (“-” indicates net loss) | 1,150,171,412.45 | 1,826,090,011.93 |
(II) Net profit of discontinuing operation (“-” indicates net loss) | 1,258,421.68 | 10,409,710.10 |
Net profits attributable to parent company owners | 1,008,503,357.80 | 1,620,582,427.47 |
Gain and loss of minority shareholders | 142,926,476.33 | 215,917,294.56 |
VI. After-tax net of other comprehensive incomes | 71,463,938.88 | -19,783,336.38 |
After-tax net of other comprehensive incomes owned by the owner of the parent company | 71,463,938.88 | -20,469,057.23 |
(I) Other comprehensive incomes that cannot be classified into profit and loss | ||
1. Re-measurement of changes in defined benefit plan |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Other comprehensive incomes that cannot be reclassified into profits and losses under the equity method | ||
(II) Other comprehensive incomes that would be classified into profit and loss | 71,463,938.88 | -20,469,057.23 |
1. Other comprehensive incomes that can be reclassified into profits and losses under the equity method | ||
2. Loss and profit of change in fair value of available-for-sale financial assets | 52,307,268.18 | -21,799,686.38 |
3. Loss and profit of available-for-sale financial assets of held-to-maturity investments | ||
4. Effective part of hedge profit and loss of cash flow | ||
5. Translation difference in the foreign currency financial statement | 19,156,670.70 | 1,330,629.15 |
6. Others | ||
Other comprehensive income net of tax attributed to minority stockholders | 685,720.85 | |
VII. Total comprehensive income | 1,222,893,773.01 | 1,816,716,385.65 |
Total comprehensive income attributable to parent company owners | 1,079,967,296.68 | 1,600,113,370.24 |
Total comprehensive income attributable to minority shareholders | 142,926,476.33 | 216,603,015.41 |
VIII. Earnings per share: | ||
(I) Basic earning per share | 0.47 | 0.76 |
(II) Diluted earning per share | 0.47 | 0.76 |
For combination of enterprises under the same control in this period, the net profit realized by the merged party before combinationwas: 0.00 yuan, net profit realized by the merged party in last times: RMB 0.00.Legal representative: Li Weiwei Accounting supervisor: Ye Wei Legal representative of the accounting firm: Ye Wei
4. Profit statement of parent company
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Item | Amount incurred in the current period | Amount incurred in the previous period |
I. Operating income | 0.00 | 751,646.53 |
Less: Operating cost | 0.00 | 31,646.53 |
Taxes and additional charges | 1,439,813.45 | 1,349,357.00 |
Selling and distribution expenses | ||
Administrative expense | 48,933,572.35 | 17,159,274.42 |
R&D expense | ||
Financial expense | 16,087,126.85 | 4,144,539.06 |
Wherein: Interest fee | 23,907,281.20 | 19,681,094.85 |
Interest income | 8,065,073.02 | 15,735,776.78 |
Assets impairment losses | -13,304,383.76 | 10,753,616.43 |
Add: Other profits | 191,216.36 | 156,969.20 |
Investment profit (“-” indicates the loss) | 766,968,765.34 | -294,252,732.59 |
Wherein: Investment income of joint-venture and partnership | -2,136,170.23 | -1,555,025.80 |
Income from changes in fair value (“-” indicates the loss) | ||
Assets disposal income (“-” indicates the loss) | ||
II. Operating profit ("-" indicates the loss) | 714,003,852.81 | -326,782,550.30 |
Add: Non-operating income | 401,364,984.06 | |
Less: Non-operating expense | 805,483.09 | |
III. Total profit (“-” indicates the total loss) | 713,198,369.72 | 74,582,433.76 |
Less: Income taxes | 4,039,471.84 | 13,852,445.44 |
IV. Net profit (“-” indicates the loss) | 709,158,897.88 | 60,729,988.32 |
(I) Net profit of going concern (“-” indicates net loss) | 709,158,897.88 | 60,729,988.32 |
(II) Net profit of discontinuing operation (“-” indicates net loss) | ||
V. Net of tax of other comprehensive incomes | ||
(I) Other comprehensive incomes that cannot be classified into profit and |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
loss | ||
1. Re-measurement of changes in defined benefit plan | ||
2. Other comprehensive incomes that cannot be reclassified into profits and losses under the equity method | ||
(II) Other comprehensive incomes that would be classified into profit and loss | ||
1. Other comprehensive incomes that can be reclassified into profits and losses under the equity method | ||
2. Loss and profit of change in fair value of available-for-sale financial assets | ||
3. Loss and profit of available-for-sale financial assets of held-to-maturity investments | ||
4. Effective part of hedge profit and loss of cash flow | ||
5. Translation difference in the foreign currency financial statement | ||
6. Others | ||
VI. Total comprehensive income | 709,158,897.88 | 60,729,988.32 |
VII. Earnings per share: | ||
(I) Basic earning per share | ||
(II) Diluted earning per share |
5. Consolidated cash flow statement
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
I. Cash flows from operating activities: | ||
Cash received from sales of goods or rendering of services | 7,517,301,512.57 | 6,627,148,304.92 |
Net increase of deposits from customers and other banks |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Net increase of loans from central bank | ||
Net increase of loans from other financial institutions | ||
Cash received from receiving insurance premium of original insurance contract | ||
Net cash received from reinsurance business | ||
Net increase of policy holder deposits and investment funds | ||
Disposal of financial assets measured at fair value with changes included in profits and losses | ||
Cash received from interests, fees and commissions | ||
Net increase of loans from other banks | ||
Net capital increase of repurchase business | ||
Refunds of taxes and levies | 58,796,021.20 | 81,575,068.42 |
Cash received from other operating activities | 80,732,937.92 | 55,786,523.83 |
Sub-total of cash inflows from operating activities | 7,656,830,471.69 | 6,764,509,897.17 |
Cash paid for purchasing goods and services | 1,592,652,631.45 | 1,918,243,942.60 |
Net increase of customer's loans and advances | ||
Net increase of deposits in central bank and other banks | ||
Cash paid for indemnity of original insurance contract | ||
Cash paid for interests, service charges and commissions | ||
Cash paid for policy dividends | ||
Cash paid to and on behalf of employees | 716,621,799.73 | 597,184,300.24 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Payments of taxes and levies | 258,651,093.19 | 363,818,448.62 |
Other cash paid relating to operating activities | 3,134,471,326.48 | 2,053,367,277.41 |
Sub-total of cash outflows from operating activities | 5,702,396,850.85 | 4,932,613,968.87 |
Net cash flows from operating activities | 1,954,433,620.84 | 1,831,895,928.30 |
II. Cash flows from investing activities: | ||
Cash received from withdrawal of investments | 421,971,645.20 | 304,550,800.00 |
Cash received from returns on investments | 66,495,799.11 | 25,999,566.33 |
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 13,201,717.90 | 8,909,245.08 |
Net cash received from disposal of subsidiaries and other business units | 160,122,465.82 | |
Other cash received relating to investing activities | 3,580,863,200.00 | 2,228,022,565.14 |
Sub-total of cash inflows from investing activities | 4,242,654,828.03 | 2,567,482,176.55 |
Cash paid to procure fixed assets, intangible assets and other long-term assets | 324,484,119.63 | 1,018,821,190.70 |
Cash paid to acquire investments | 227,024,902.40 | 344,220,277.93 |
Net increase of pledge loans | ||
Net cash received from payment of subsidiaries and other business entities | 155,074,986.19 | 450,009,937.84 |
Cash payments relating to other investment activities | 3,591,178,667.22 | 2,122,369,000.00 |
Sub-total of cash outflows from investing activities | 4,297,762,675.44 | 3,935,420,406.47 |
Net cash flows from investing activities | -55,107,847.41 | -1,367,938,229.92 |
III. Cash flows from financing activities: | ||
Cash received from capital contribution | 19,789,457.72 | 433,862,496.88 |
Wherein: Cash from the investment of minority shareholders of | 19,789,457.72 | 4,900,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
the subsidiaries | ||
Cash received from borrowings | 649,000,000.00 | 910,400,000.00 |
Cash received from issuance of debentures | ||
Other cash received relating to financing activities | ||
Sub-total of cash inflows from financing activities | 668,789,457.72 | 1,344,262,496.88 |
Cash repayments of amounts borrowed | 680,172,393.57 | 572,506,834.37 |
Cash payments for interest expenses and distribution of dividends or profits | 557,419,932.16 | 368,016,434.03 |
Wherein: Dividends and profits paid by subsidiaries to minority shareholders | 90,000,000.00 | 128,000,000.00 |
Other cash payments relating to financing activities | 1,400,467,235.07 | 93,493,316.06 |
Sub-total of cash outflows from financing activities | 2,638,059,560.80 | 1,034,016,584.46 |
Net cash flows from financing activities | -1,969,270,103.08 | 310,245,912.42 |
IV. Influence of exchange rate change on cash and cash equivalents | 4,773,742.46 | -12,505,684.94 |
V. Net increase of cash and cash equivalents | -65,170,587.19 | 761,697,925.86 |
Add: Opening balance of cash and cash equivalents | 1,580,910,931.98 | 819,213,006.12 |
VI. Balance of cash and cash equivalents at the end of period | 1,515,740,344.79 | 1,580,910,931.98 |
6. Cash flow statement of parent company
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
I. Cash flows from operating activities: | ||
Cash received from sales of goods or rendering of services | 831,026.44 | |
Refunds of taxes and levies |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Cash received from other operating activities | 2,839,071,058.58 | 1,173,262,433.61 |
Sub-total of cash inflows from operating activities | 2,839,071,058.58 | 1,174,093,460.05 |
Cash paid for purchasing goods and services | 31,646.53 | |
Cash paid to and on behalf of employees | 2,906,501.07 | 3,096,452.80 |
Payments of taxes and levies | 17,678,775.88 | 1,484,543.09 |
Other cash paid relating to operating activities | 1,695,271,506.47 | 1,204,811,508.30 |
Sub-total of cash outflows from operating activities | 1,715,856,783.42 | 1,209,424,150.72 |
Net cash flows from operating activities | 1,123,214,275.16 | -35,330,690.67 |
II. Cash flows from investing activities: | ||
Cash received from withdrawal of investments | 497,690,000.00 | 195,000,000.00 |
Cash received from returns on investments | 224,996,712.32 | 1,582,261.90 |
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | ||
Net cash received from disposal of subsidiaries and other business units | ||
Other cash received relating to investing activities | 6,000,000.00 | |
Sub-total of cash inflows from investing activities | 722,686,712.32 | 202,582,261.90 |
Cash paid to procure fixed assets, intangible assets and other long-term assets | ||
Cash paid to acquire investments | 1,400,000,000.00 | |
Net cash received from payment of subsidiaries and other business entities | 372,642,500.00 | |
Cash payments relating to other investment activities | ||
Sub-total of cash outflows from investing activities | 1,400,000,000.00 | 372,642,500.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Net cash flows from investing activities | -677,313,287.68 | -170,060,238.10 |
III. Cash flows from financing activities: | ||
Cash received from capital contribution | 428,962,496.88 | |
Cash received from borrowings | 649,000,000.00 | 560,000,000.00 |
Cash received from issuance of debentures | ||
Other cash received relating to financing activities | ||
Sub-total of cash inflows from financing activities | 649,000,000.00 | 988,962,496.88 |
Cash repayments of amounts borrowed | 649,000,000.00 | 561,000,000.00 |
Cash payments for interest expenses and distribution of dividends or profits | 446,695,312.14 | 228,181,607.55 |
Other cash payments relating to financing activities | 317,235.07 | 4,313,316.06 |
Sub-total of cash outflows from financing activities | 1,096,012,547.21 | 793,494,923.61 |
Net cash flows from financing activities | -447,012,547.21 | 195,467,573.27 |
IV. Influence of exchange rate change on cash and cash equivalents | ||
V. Net increase of cash and cash equivalents | -1,111,559.73 | -9,923,355.50 |
Add: Opening balance of cash and cash equivalents | 5,437,518.91 | 15,360,874.41 |
VI. Balance of cash and cash equivalents at the end of period | 4,325,959.18 | 5,437,518.91 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
7. Consolidated statement of changes in owners' equity
Amount of current period
Unit: RMB
Item | Current period | ||||||||||||
Total owners' equity attributable to the parent company | Minority shareholders' equity | Total owner’s equity | |||||||||||
Share capital | Other equity instruments | Capital reserve | Less: Treasury stock | Other comprehensive income | Special reserves | Surplus reserve | General risk provisions | Undistributed profit | |||||
Preferred shares | Perpetual capital securities | Others | |||||||||||
I. Balance at the end of previous year | 2,148,110,844.00 | 1,947,846.62 | 1,972,639,580.66 | -25,087,592.30 | 99,561,946.09 | 2,819,597,585.78 | 269,888,245.23 | 7,286,658,456.08 | |||||
Add: Changes to accounting policies | |||||||||||||
Fund for corrections of errors of previous period | |||||||||||||
Business combination under the same control |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Others | |||||||||||||
II. Beginning balance at this year | 2,148,110,844.00 | 1,947,846.62 | 1,972,639,580.66 | -25,087,592.30 | 99,561,946.09 | 2,819,597,585.78 | 269,888,245.23 | 7,286,658,456.08 | |||||
III. Increased/decreased amount this year (“-” indicates decrease) | -23,240,591.00 | -1,947,846.62 | -1,673,899,613.45 | 71,463,938.88 | 70,915,889.79 | 512,613,417.41 | -128,861,311.17 | -1,172,956,116.16 | |||||
(I) Total comprehensive income | 71,463,938.88 | 1,008,503,357.80 | 142,926,476.33 | 1,222,893,773.01 | |||||||||
(II) Owner investment and decreased capital | -23,240,591.00 | -1,947,846.62 | -1,669,411,237.39 | -181,787,787.50 | -1,876,387,462.51 | ||||||||
1. Ordinary share invested by Owners | -23,240,591.00 | -446,970,507.71 | 7,286,957.72 | -462,924,140.99 | |||||||||
2. Capital invested by other equity instrument holders | |||||||||||||
3. Amounts of share-based payments recognized in owners' equity | |||||||||||||
4. Others | -1,947,846.62 | -1,222,440,729.68 | -189,074,745.22 | -1,413,463,321.52 | |||||||||
(III) Profit | 70,915,889.79 | -495,889,940.39 | -90,000,000.00 | -514,974,050.60 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
distribution | |||||||||||||
1. Appropriation to surplus reserves | 70,915,889.79 | -70,915,889.79 | |||||||||||
2. Appropriation of general risk reserves | |||||||||||||
3. Distribution to owners (or shareholders) | -424,974,050.60 | -90,000,000.00 | -514,974,050.60 | ||||||||||
4. Others | |||||||||||||
(IV) Internal transfer of owners' equity | |||||||||||||
1. Capital (or share capital) from capital reserves | |||||||||||||
2. Capital (or share capital) from surplus reserves | |||||||||||||
3. Surplus reserves for making up losses | |||||||||||||
4. Set the income from the carrying forward and retaining of benefit |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
plan change amount | |||||||||||||
5. Others | |||||||||||||
(V) Special reserves | |||||||||||||
1. Withdrawn amount of this period | |||||||||||||
2. Using amount this period | |||||||||||||
(VI) Others | -4,488,376.06 | -4,488,376.06 | |||||||||||
IV. Closing balance of this accounting period | 2,124,870,253.00 | 298,739,967.21 | 46,376,346.58 | 170,477,835.88 | 3,332,211,003.19 | 141,026,934.06 | 6,113,702,339.92 |
Amount of previous period
Unit: RMB
Item | Previous period | ||||||||||||
Total owners' equity attributable to the parent company | Minority shareholders' equity | Total owner’s equity | |||||||||||
Share capital | Other equity instruments | Capital reserve | Less: Treasury stock | Other comprehensive income | Special reserves | Surplus reserve | General risk provisions | Undistributed profit | |||||
Preferred shares | Perpetual capital securities | Others | |||||||||||
I. Balance at the end | 2,084,794,788.00 | 1,947,846.62 | 934,484,599.29 | -4,618,535.07 | 93,488,947.26 | 1,413,567,635.94 | 205,489,001.44 | 4,729,154,283.48 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
of previous year | |||||||||||||
Add: Changes to accounting policies | |||||||||||||
Fund for corrections of errors of previous period | |||||||||||||
Business combination under the same control | |||||||||||||
Others | |||||||||||||
II. Beginning balance at this year | 2,084,794,788.00 | 1,947,846.62 | 934,484,599.29 | -4,618,535.07 | 93,488,947.26 | 1,413,567,635.94 | 205,489,001.44 | 4,729,154,283.48 | |||||
III. Increased/decreased amount this year (“-” indicates decrease) | 63,316,056.00 | 1,038,154,981.37 | -20,469,057.23 | 6,072,998.83 | 1,406,029,949.84 | 64,399,243.79 | 2,557,504,172.60 | ||||||
(I) Total comprehensive income | -20,469,057.23 | 1,620,582,427.47 | 216,603,015.41 | 1,816,716,385.65 | |||||||||
(II) Owner investment and decreased capital | 63,316,056.00 | 1,038,154,981.37 | -24,203,771.62 | 1,077,267,265.75 | |||||||||
1. Ordinary share invested by Owners | 63,316,056.00 | 1,148,009,452.24 | 4,900,000.00 | 1,216,225,508.24 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Capital invested by other equity instrument holders | |||||||||||||
3. Amounts of share-based payments recognized in owners' equity | 85,836,485.00 | 15,147,615.00 | 100,984,100.00 | ||||||||||
4. Others | -195,690,955.87 | -44,251,386.62 | -239,942,342.49 | ||||||||||
(III) Profit distribution | 6,072,998.83 | -214,552,477.63 | -128,000,000.00 | -336,479,478.80 | |||||||||
1. Appropriation to surplus reserves | 6,072,998.83 | -6,072,998.83 | |||||||||||
2. Appropriation of general risk reserves | |||||||||||||
3. Distribution to owners (or shareholders) | -208,479,478.80 | -128,000,000.00 | -336,479,478.80 | ||||||||||
4. Others | |||||||||||||
(IV) Internal transfer of owners' equity | |||||||||||||
1. Capital (or share capital) from capital reserves | |||||||||||||
2. Capital (or share capital) from surplus |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
reserves | |||||||||||||
3. Surplus reserves for making up losses | |||||||||||||
4. Set the income from the carrying forward and retaining of benefit plan change amount | |||||||||||||
5. Others | |||||||||||||
(V) Special reserves | |||||||||||||
1. Withdrawn amount of this period | |||||||||||||
2. Using amount this period | |||||||||||||
(VI) Others | |||||||||||||
IV. Closing balance of this accounting period | 2,148,110,844.00 | 1,947,846.62 | 1,972,639,580.66 | -25,087,592.30 | 99,561,946.09 | 2,819,597,585.78 | 269,888,245.23 | 7,286,658,456.08 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
8. Statement of changes in owner's equity of parent company
Amount of current period
Unit: RMB
Item | Current period | ||||||||||
Share capital | Other equity instruments | Capital reserve | Less: Treasury stock | Other comprehensive income | Special reserves | Surplus reserve | Undistributed profit | Total owner’s equity | |||
Preferred shares | Perpetual capital securities | Others | |||||||||
I. Balance at the end of previous year | 2,148,110,844.00 | 4,401,934,248.25 | 99,561,946.09 | 399,437,078.96 | 7,049,044,117.30 | ||||||
Add: Changes to accounting policies | |||||||||||
Fund for corrections of errors of previous period | |||||||||||
Others | |||||||||||
II. Beginning balance at this year | 2,148,110,844.00 | 4,401,934,248.25 | 99,561,946.09 | 399,437,078.96 | 7,049,044,117.30 | ||||||
III. Increased/decreased amount this year (“-” indicates decrease) | -23,240,591.00 | -449,473,008.43 | 70,915,889.79 | 213,268,957.49 | -188,528,752.15 | ||||||
(I) Total comprehensive income | 709,158,897.88 | 709,158,897.88 | |||||||||
(II) Owner investment and | -23,240,591.00 | -449,473,008.43 | -472,713,599.43 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
decreased capital | |||||||||||
1. Ordinary share invested by Owners | -23,240,591.00 | -449,473,008.43 | -472,713,599.43 | ||||||||
2. Capital invested by other equity instrument holders | |||||||||||
3. Amounts of share-based payments recognized in owners' equity | |||||||||||
4. Others | |||||||||||
(III) Profit distribution | 70,915,889.79 | -495,889,940.39 | -424,974,050.60 | ||||||||
1. Appropriation to surplus reserves | 70,915,889.79 | -70,915,889.79 | |||||||||
2. Distribution to owners (or shareholder) | -424,974,050.60 | -424,974,050.60 | |||||||||
3. Others | |||||||||||
(IV) Internal transfer of owners' equity | |||||||||||
1. Capital (or share capital) from capital reserves | |||||||||||
2. Capital (or share capital) from surplus reserves | |||||||||||
3. Surplus reserves for making up losses | |||||||||||
4. Set the income from the carrying forward and |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
retaining of benefit plan change amount | |||||||||||
5. Others | |||||||||||
(V) Special reserves | |||||||||||
1. Withdrawn amount of this period | |||||||||||
2. Using amount this period | |||||||||||
(VI) Others | |||||||||||
IV. Closing balance of this accounting period | 2,124,870,253.00 | 3,952,461,239.82 | 170,477,835.88 | 612,706,036.45 | 6,860,515,365.15 |
Amount of previous period
Unit: RMB
Item | Previous period | ||||||||||
Share capital | Other equity instruments | Capital reserve | Less: Treasury stock | Other comprehensive income | Special reserves | Surplus reserve | Undistributed profit | Total owner’s equity | |||
Preferred shares | Perpetual capital securities | Others | |||||||||
I. Balance at the end of previous year | 2,084,794,788.00 | 3,253,924,796.01 | 93,488,947.26 | 553,259,568.27 | 5,985,468,099.54 | ||||||
Add: Changes to accounting policies | |||||||||||
Fund for corrections of errors of previous period | |||||||||||
Others |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
II. Beginning balance at this year | 2,084,794,788.00 | 3,253,924,796.01 | 93,488,947.26 | 553,259,568.27 | 5,985,468,099.54 | ||||||
III. Increased/decreased amount this year (“-” indicates decrease) | 63,316,056.00 | 1,148,009,452.24 | 6,072,998.83 | -153,822,489.31 | 1,063,576,017.76 | ||||||
(I) Total comprehensive income | 60,729,988.32 | 60,729,988.32 | |||||||||
(II) Owner investment and decreased capital | 63,316,056.00 | 1,148,009,452.24 | 1,211,325,508.24 | ||||||||
1. Ordinary share invested by Owners | 63,316,056.00 | 1,148,009,452.24 | 1,211,325,508.24 | ||||||||
2. Capital invested by other equity instrument holders | |||||||||||
3. Amounts of share-based payments recognized in owners' equity | |||||||||||
4. Others | |||||||||||
(III) Profit distribution | 6,072,998.83 | -214,552,477.63 | -208,479,478.80 | ||||||||
1. Appropriation to surplus reserves | 6,072,998.83 | -6,072,998.83 | |||||||||
2. Distribution to owners (or shareholder) | -208,479,478.80 | -208,479,478.80 | |||||||||
3. Others | |||||||||||
(IV) Internal transfer of owners' equity |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
1. Capital (or share capital) from capital reserves | |||||||||||
2. Capital (or share capital) from surplus reserves | |||||||||||
3. Surplus reserves for making up losses | |||||||||||
4. Set the income from the carrying forward and retaining of benefit plan change amount | |||||||||||
5. Others | |||||||||||
(V) Special reserves | |||||||||||
1. Withdrawn amount of this period | |||||||||||
2. Using amount this period | |||||||||||
(VI) Others | |||||||||||
IV. Closing balance of this accounting period | 2,148,110,844.00 | 4,401,934,248.25 | 99,561,946.09 | 399,437,078.96 | 7,049,044,117.30 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
II. Item notes to consolidated financial statement
1. Monetary funds
Unit: RMB
Item | Ending balance | Beginning balance |
Cash on hand | 29,585.32 | 59,238.53 |
Bank deposit | 1,526,769,012.67 | 1,573,326,143.60 |
Other monetary funds | 6,166,602.06 | 7,525,549.85 |
Total | 1,532,965,200.05 | 1,580,910,931.98 |
Wherein: Total amount deposited in the foreign countries | 382,759,855.68 | 309,430,937.71 |
Other notesOther monetary funds are the balances of third party payment platforms and portfolio accounts for the Company and its subsidiaries.
2. Notes receivable and accounts receivable
Unit: RMB
Item | Ending balance | Beginning balance |
Notes receivable | 55,340,000.00 | |
Accounts receivable | 1,298,554,481.23 | 884,909,012.77 |
Total | 1,298,554,481.23 | 940,249,012.77 |
(1) Notes receivable
1) Type of bills receivable is listed
Unit: RMB
Item | Ending balance | Beginning balance |
Bank acceptance | 55,340,000.00 | |
Total | 55,340,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Accounts receivable
1) Disclosure of accounts receivable types
Unit: RMB
Type | Ending balance | Beginning balance | ||||||||
Book balance | Provision for bad debts | Book value | Book balance | Provision for bad debts | Book value | |||||
Amount | Proportion | Amount | Accrual proportion | Amount | Proportion | Amount | Accrual proportion | |||
Accounts receivable with provision for bad debts withdrawn based on the credit risk feature portfolio | 1,367,120,440.35 | 100.00% | 68,565,959.12 | 5.02% | 1,298,554,481.23 | 932,039,535.47 | 99.73% | 47,130,522.70 | 5.06% | 884,909,012.77 |
Receivables of individual account with insignificant amount but accrued for provision of bad debts | 2,493,589.80 | 0.27% | 2,493,589.80 | 100.00% | ||||||
Total | 1,367,120,440.35 | 100.00% | 68,565,959.12 | 5.02% | 1,298,554,481.23 | 934,533,125.27 | 100.00% | 49,624,112.50 | 5.31% | 884,909,012.77 |
Receivables of individual account with significant amount and accrued provision for bad account at the end of this period:
□Applicable √Not ApplicableAccounts receivable with bad debts provisions accrued by aging analysis method in the portfolio:
√Applicable □Not Applicable
Unit: RMB
Aging | Ending balance | ||
Accounts receivable | Provision for bad debts | Accrual proportion |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Items within 1 year | |||
Subtotal within 1 year | 1,365,178,454.75 | 68,258,899.39 | 5.00% |
1 - 2 year (s) | 1,415,470.24 | 141,547.02 | 10.00% |
2 - 3 years | 488,724.86 | 146,617.46 | 30.00% |
3 - 4 years | 37,790.50 | 18,895.25 | 50.00% |
4 - 5 years | 80.00% | ||
Over 5 years | 100.00% | ||
Total | 1,367,120,440.35 | 68,565,959.12 | 5.02% |
Description of basis for this portfolio determination:
Receivables of same aging share similar characteristics of credit riskReceivables with bad debts provisions accrued by balance percentage method in the portfolio:
□Applicable √Not ApplicableAccount receivables with bad debts provisions accrued by other methods in the portfolio:
NoneThe Company is required to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 12 - Listed Companies Engaged in Software and IT Services.The Company does not have any account receivable with age of more than 3 years and high single amount.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2) Reserve of the bad debts that are accrued, withdrew and taken back in current periodThe provision for bad debt accrued in this current period is RMB 24,946,245.78 and the provision for bad debts returned back ortaken back in this current period is RMB 0.00.Including important provision for bad debt returned back or taken back in this current period:
Unit: RMB
Organization name | Amount returned back or taken back | Change the way of return |
3) Accounts receivables actually written off in this period
Unit: RMB
Item | Verification amount |
Receivable software operating income | 2,499,329.10 |
Including important notes for cancellation of receivables after verification:
Unit: RMB
Organization name | Nature of account receivables | Verification amount | Verification reason | Verification procedures performed | Generated from related party transactions or not |
Note for cancellation of account receivables after verification:
In the current period, the write-off of the provision for bad debts is RMB 2,499,329.10, and the amount arising from the reduction ofbad debt provision due to disposal of subsidiaries is RMB 3,505,070.06.4) Top five arrears balance of accounts receivable by the end of the period
Unit: RMB
Organization name | Book balance | Percentage in accounts receivable (%) | Provision for bad debts |
No. 1 | 645,500,526.41 | 47.22% | 32,275,026.32 |
No. 2 | 56,721,344.85 | 4.15% | 2,836,067.24 |
No. 3 | 54,887,510.53 | 4.01% | 2,744,375.53 |
No. 4 | 49,540,943.92 | 3.62% | 2,477,047.20 |
No. 5 | 38,602,959.32 | 2.82% | 1,930,147.97 |
Subtotal | 845,253,285.03 | 61.82% | 42,262,664.26 |
3. Prepayments(1) Prepayments listed by aging
Unit: RMB
Aging | Closing balance | Beginning balance | ||
Amount | Proportion | Amount | Proportion | |
Within 1 year | 146,868,718.41 | 75.80% | 198,328,892.96 | 69.95% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
1 - 2 year(s) | 39,028,966.61 | 20.14% | 56,723,653.42 | 20.01% |
2 - 3 years | 4,642,733.10 | 2.40% | 28,413,652.41 | 10.02% |
Over 3 years | 3,229,714.71 | 1.66% | 50,590.50 | 0.02% |
Total | 193,770,132.83 | -- | 283,516,789.29 | -- |
The explanation for the reasons of failure in in-time settlement for significant amount of advance payment with aging of more than 1year:
Unit: RMB
Unit | Amount of prepayment with age of more than 1 year | Unsettlement reasons |
WEBZEN INC. | 20,670,730.34 | The game has not been launched |
Total | 20,670,730.34 | / |
(2) Top five ending balances of prepayments classified by prepayment objects:
Unit: RMB
Organization name | Book balance | Proportion in remaining pre-paid amount |
No. 1 | 20,670,730.34 | 10.67% |
No. 2 | 18,725,822.60 | 9.66% |
No. 3 | 18,000,000.00 | 9.29% |
No. 4 | 12,353,760.00 | 6.38% |
No. 5 | 10,427,258.32 | 5.38% |
Subtotal | 80,177,571.26 | 41.38% |
Other notes:
None
4. Other receivables
Unit: RMB
Item | Ending balance | Beginning balance |
Interest receivable | 64,445.20 | 582,592.17 |
Other receivables | 792,361,183.70 | 388,111,919.85 |
Total | 792,425,628.90 | 388,694,512.02 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(1) Interest receivable
1) Classification of interests payable
Unit: RMB
Item | Ending balance | Beginning balance |
Fixed-term deposits | 64,445.20 | 582,592.17 |
Total | 64,445.20 | 582,592.17 |
(2) Other receivables
1) Classification of other receivables
Unit: RMB
Type | Ending balance | Beginning balance | ||||||||
Book balance | Provision for bad debts | Book value | Book balance | Provision for bad debts | Book value | |||||
Amount | Proportion | Amount | Accrual proportion | Amount | Proportion | Amount | Accrual proportion | |||
Other accounts receivable withdrawn provision for bad debts based on credit risk feature combination | 819,655,662.79 | 99.98% | 27,294,479.09 | 3.33% | 792,361,183.70 | 411,171,304.86 | 100.00% | 23,059,385.01 | 5.61% | 388,111,919.85 |
Other receivables of individual account with insignificant amount and accrued for provision of bad | 200,000.00 | 0.02% | 200,000.00 | 100.00% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
account | ||||||||||
Total | 819,855,662.79 | 100.00% | 27,494,479.09 | 3.35% | 792,361,183.70 | 411,171,304.86 | 100.00% | 23,059,385.01 | 5.61% | 388,111,919.85 |
Other receivables of individual account with significant amount and with bad debt provision accrued at the end of current period:
□Applicable √Not Applicable
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Other receivable with provisions of bad debts accrued by aging analysis method in the portfolio:
√Applicable □Not Applicable
Unit: RMB
Aging | Ending balance | ||
Other receivables | Provision for bad debts | Accrual proportion | |
Items within 1 year | |||
Subtotal within 1 year | 334,249,175.30 | 16,712,458.76 | 5.00% |
1 - 2 year (s) | 80,725,203.02 | 8,070,461.36 | 10.00% |
2 - 3 years | 1,122,916.40 | 336,874.92 | 30.00% |
3 - 4 years | 147,368.07 | 73,684.05 | 50.00% |
4 - 5 years | 80.00% | ||
Over 5 years | 2,101,000.00 | 2,101,000.00 | 100.00% |
Total | 418,345,662.79 | 27,294,479.09 | 6.52% |
Description of basis for this portfolio determination:
Receivables of same aging share similar characteristics of credit riskOther receivables with bad debts provisions accrued by balance percentage method in the portfolio:
□Applicable √Not ApplicableOther receivables with provisions of bad debts accrued by other methods in the portfolio:
√Applicable □Not Applicable
Other accounts receivable (by unit) | Ending balance | |||
Other receivables | Provision for bad debts | Accrual proportion | Reason for not accruing | |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | RMB 401,310,000.00 | - | - | For single tests of controlling shareholders’ funds, the present value of estimated future cash flows is equal to the book value. |
Total | RMB 401,310,000.00 | - | - | / |
2) Reserve of the bad debts that are accrued, withdrew and taken back in current periodThe provision for bad debt accrued in this current period is RMB 5,538,704.08 and the provision for bad debts returned back or takenback in this current period is RMB 0.00.Including important provision for bad debt transferred back or recovered in this period:
Unit: RMB
Organization name | Amount carried forward or recovered | Change the way of return |
3) Accounts receivables actually written off in this period
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Unit: RMB
Item | Verification amount |
Important notes for cancellation of other receivables after verification:
Unit: RMB
Organization name | Nature of other receivables | Verification amount | Verification reason | Verification procedures performed | Generated from related party transactions or not |
Note for cancellation of other receivables after verification:
In the current period, the disposal of subsidiaries reduced the amount of bad debt provision by RMB 1,103,610.00.4) Classification of other receivables based on the fund nature
Unit: RMB
Fund nature | Ending book value | Opening book balance |
Security, deposit and imprest | 69,863,183.59 | 45,432,385.25 |
Related parties borrowing | 267,459,561.64 | |
Receivable sharing and royalty | 33,563,609.65 | 33,849,014.57 |
Equity-related receivables | 448,486,888.88 | 57,768,000.00 |
Performance compensation receivables | 260,868,040.88 | |
Others | 7,073,939.79 | 6,662,343.40 |
Total | 819,855,662.79 | 411,171,304.86 |
5) Other accounts receivable in top five based on year-end balance collected from arrears party
Unit: RMB
Organization name | Fund nature | Ending balance | Aging | Proportion in total ending balance of other receivables | Ending balance of provision for bad debts |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | Equity disposal receivables | 401,310,000.00 | Within 1 year | 48.95% | |
Original shareholders of Shanghai Mokun Digital Technology Co., Ltd. (Zhangshu Wangzhong Investment Management Center (Limited Partnership), Yang Dongmai, Chen Wei) | Performance compensation receivables | 260,868,040.88 | Within 1 year | 31.82% | 13,043,402.04 |
Jiangyin Zhongnan Heavy Industries Co., Ltd | Equity disposal receivables | 42,768,000.00 | 1 - 2 year(s) | 5.22% | 4,276,800.00 |
Tibet is also complex Advertising Co., Ltd. | Cash deposit and pledge | 24,450,000.00 | Within 1 year, 1 - 2 years | 2.98% | 1,347,500.00 |
Hefei Intermediate People’s Court | Cash deposit and pledge | 20,000,000.00 | Within 1 year | 2.44% | 1,000,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Total | -- | 749,396,040.88 | -- | 91.41% | 19,667,702.04 |
5. Inventories
Does the Company need to comply with the disclosure requirements for real estate industry?No
(1) Classifications of inventories
Unit: RMB
Item | Ending balance | Beginning balance | ||||
Book balance | Devaluation provision | Book value | Book balance | Devaluation provision | Book value | |
Raw material | 54,932,578.33 | 54,932,578.33 | ||||
Products in process | 3,074,467.07 | 3,074,467.07 | ||||
Commodity stocks | 0.00 | 45,497,455.50 | 1,676,415.59 | 43,821,039.91 | ||
Total | 0.00 | 103,504,500.90 | 1,676,415.59 | 101,828,085.31 |
Does the Company need to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 4 -Listed Companies Engaged in Seed Industry and Planting Business?NoDoes the Company need to comply with the disclosure requirements of the SZSE Industrial Information Disclosure Guide No. 11 -Listed Companies Engaged in Jewelry Related Business?No
(2) Inventory valuation allowance
Unit: RMB
Item | Beginning balance | Increased amount of current period | Decreased amount of current period | Ending balance | ||
Withdrawing | Others | Write-back or write-off | Others | |||
Commodity stocks | 1,676,415.59 | 4,004,132.44 | 5,680,548.03 | 0.00 | ||
Total | 1,676,415.59 | 4,004,132.44 | 0.00 | 0.00 | 5,680,548.03 | 0.00 |
In the current period, the disposal of subsidiaries reduced the amount of inventory valuation allowance by RMB 5,680,548.03.
(3) Description for amount of borrowing costs capitalization in the final balance of the inventory
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(4) Finished but not calculated assets that is formed by construction contract at the end of the period.
Unit: RMB
Item | Amount |
Other notes:
None
6. Assets held-for-sale
Unit: RMB
Item | Carrying value at the end of the period | Fair value | Estimated disposal expense | Estimated disposal date |
Available-for-sale financial assets | 7,536,816.46 | 7,536,816.46 | 0.00 | December 31st, 2019 |
Total | 7,536,816.46 | 7,536,816.46 | 0.00 | -- |
Other notes:
The above assets are expected to be disposed of within the next 12 months.
7. Other current assets
Unit: RMB
Item | Ending balance | Beginning balance |
Financing products of bank | 116,000,000.00 | 110,000,000.00 |
Retained VAT and VAT to be certified | 115,335,389.59 | 76,813,938.41 |
Prepaid income tax | 6,410,819.68 | 4,010,401.52 |
Performance compensation receivables | 119,119,168.64 | 401,364,984.06 |
Total | 356,865,377.91 | 592,189,323.99 |
Other notes:
Performance compensation receivables are arising from the acquisition of 68.43% equities from Shanghai Mokun Digital TechnologyCo., Ltd. in 2017 and the signing of profit compensation agreement with Yang Dongmai, Chen Wei and Zhangshu WangzhongInvestment Management Center (Limited Partnership) (original shareholders of Shanghai Mokun). According to the calculationmethods stipulated in the profit compensation agreement; Shanghai Mokun Digital Technology Co., Ltd.’s audited net profitattributable to shareholders of the parent company after deducting non-recurring gains and losses in 2016, 2017 and 2018; and theimpairment amount of goodwill and the calculation method of impairment compensation at the end of 2018, it is calculated that threeoriginal shareholders of Shanghai Mokun Digital Technology Co., Ltd. in 2018 should compensate the Company at a price of RMB453,859,535.09, of which: cash compensation is RMB 260,868,040.88 and included in other receivables; and stock compensation isRMB 192,991,494.21 and calculated at the issue price of RMB 17.27/share. In addition, 12,618,556 shares shall be offered to theCompany as compensation, and their fair value shall be calculated to be RMB 119,119,168.64 based on the market price onDecember 31st, 2018.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
8. Available-for-sale financial assets(1) Information of available-for-sale financial assets
Unit: RMB
Item | Ending balance | Beginning balance | ||||
Book balance | Impairment provision | Book value | Book balance | Impairment provision | Book value | |
Equity instrument available for sale: | 1,131,091,025.55 | 11,800,000.00 | 1,119,291,025.55 | 894,281,586.86 | 11,800,000.00 | 882,481,586.86 |
Fair value measurements | 71,141,826.11 | 71,141,826.11 | 57,541,101.92 | 57,541,101.92 | ||
Measured at cost | 1,059,949,199.44 | 11,800,000.00 | 1,048,149,199.44 | 836,740,484.94 | 11,800,000.00 | 824,940,484.94 |
Total | 1,131,091,025.55 | 11,800,000.00 | 1,119,291,025.55 | 894,281,586.86 | 11,800,000.00 | 882,481,586.86 |
(2) Available-for-sale financial assets measured at fair values at the end of the period
Unit: RMB
Classification of available-for-sale financial assets | Equity instrument available for sale | Available-for-sale liability instrument | Total | |
Costs of equity instruments/amortized costs of debt instruments | 57,810,972.60 | 57,810,972.60 | ||
Fair value | 71,141,826.11 | 71,141,826.11 | ||
Change amount of fair value accumulatively included in other comprehensive incomes | 13,330,853.51 | 13,330,853.51 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(3) Available-for-sale financial assets measured by cost at the end of term
Unit: RMB
Invested company | Book balance | Impairment provision | Shareholding ratio in invested companies | Cash bonus of current period | ||||||
Beginning balance | Increase in current period | Decrease in current period | Ending balance | Beginning balance | Increase in current period | Decrease in current period | Ending balance | |||
Shenzhen Mokylin Technology Co., Ltd. | 60,000,000.00 | 60,000,000.00 | 1.95% | |||||||
Tianjin Purple Dragon Singular Point Interactive Entertainment Co., Ltd. | 25,264,211.00 | 2,148,421.10 | 23,115,789.90 | 1.72% | ||||||
Hangzhou Southern Pictures Co., Ltd. | 69,996,897.11 | 69,996,897.11 | 10.00% | |||||||
Shenzhen Zhonghui Television Culture Communication Co., Ltd. | 50,000,000.00 | 50,000,000.00 | 3.85% | |||||||
Chengdu Jule Technology Co., Ltd. | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 8.00% | |||||
Beijing Jizhi Xunyou Technology Co., Ltd. | 6,000,000.00 | 6,000,000.00 | 6,000,000.00 | 6,000,000.00 | 10.00% | |||||
Shenzhen QiFun Network Corp. Ltd. | 50,000,000.00 | 50,000,000.00 | 6.22% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Gortune Investment Co., Ltd | 1,000,000.00 | 1,000,000.00 | 0.20% | |||||||
Guangzhou Joyegame Software Co., Ltd. | 4,000,000.00 | 4,000,000.00 | 4,000,000.00 | 4,000,000.00 | 15.00% | |||||
Suzhou Youge Hulian Venture Investment Center (Limited Partnership) | 5,000,000.00 | 5,000,000.00 | 2.98% | |||||||
Chengdu 91ACT Technology Company | 52,731,000.00 | 52,731,000.00 | 17.01% | 2,440,350.00 | ||||||
Guangzhou Xiaoyi Network Technology Co., Ltd. | 200,000.00 | 200,000.00 | 200,000.00 | 200,000.00 | 10.00% | |||||
Xiamen Intensive Joint Technology Co., Ltd. | 8,000,000.00 | 8,000,000.00 | 10.00% | |||||||
Beijing Chinese Anci Equity Investment Fund Management Center (Limited Partnership) | 50,000,000.00 | 50,000,000.00 | 16.67% | |||||||
Hunan Tianlei Network Technology Co., Ltd. | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 1,500,000.00 | 10.00% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Shanghai Mango Creative Equity Investment Fund (L.P.) | 240,000,000.00 | 66,418,508.59 | 173,581,491.41 | 7.78% | 4,956,454.96 | |||||
Beijing Colorful Game Technology Co., Ltd. | 5,000,000.00 | 5,000,000.00 | 8.54% | |||||||
Jiangsu Mingtong Information Technology Co., Ltd. | 50,000,000.00 | 50,000,000.00 | 5.00% | |||||||
Zhongsheng Chunqiu Film and TV Culture (Beijing) Co., Ltd. | 9,000,000.00 | 9,000,000.00 | 5.00% | |||||||
Shanghai Mango Interactive Entertainment Technology Co., Ltd. | 42,000,000.00 | 42,000,000.00 | ||||||||
Wafa Games Limited | 875.06 | 875.06 | 10.00% | |||||||
SNK Corporation | 1,036.35 | 1,036.35 | 1.42% | |||||||
Miaocode Education BVI Holding Limited | 6,863,200.00 | 6,863,200.00 | 3.00% | |||||||
Archiact Interactive Ltd. | 20,587,940.96 | 1,036,481.90 | 21,624,422.86 | 7.86% | ||||||
Tianjin Digital Color | 80,000,000.00 | 80,000,000.00 | 1.51% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Interactive Technology Co., Ltd. | ||||||||||
Tianshe (Shanghai) Culture & Media Co., Ltd. | 10,000,000.00 | 10,000,000.00 | 18.30% | |||||||
Shanghai Quwei Network Technology Co., Ltd. | 7,000,000.00 | 7,000,000.00 | 4.75% | |||||||
Antic gameworld co.,ltd | 38,332.98 | 38,332.98 | 5.00% | |||||||
X.D. Network Co., Ltd. | 100,050,000.00 | 100,050,000.00 | 2.38% | 1,194,183.75 | ||||||
Najia Technology (Shenzhen) Co., Ltd. | 40,000,000.00 | 40,000,000.00 | 7.20% | |||||||
Shenzhen Zen-game Technology Co., Ltd. | 18,000,000.00 | 18,000,000.00 | 2.78% | 2,166,684.00 | ||||||
Haojiahuo Media Fund I Partners (Limited Partnership) | 5,000,000.00 | 1,100,000.00 | 3,900,000.00 | 20.00% | ||||||
Beijing Chenming Media Co., Ltd. | 25,000,000.00 | 25,000,000.00 | 2.50% | |||||||
Beijing Longri Technology Co., Ltd. | 2,999,193.00 | 2,999,193.00 | 10.00% | |||||||
Xiamen Huoyou Information | 5,000,000.00 | 5,000,000.00 | 7.00% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Technology Co., Ltd. | ||||||||||
Shanghai Zhangmeng Network Technology Co., Ltd. | 10,000,000.00 | 10,000,000.00 | 10.00% | |||||||
Hebei Youying Culture Spreading Co., Ltd. | 26,800,000.00 | 26,800,000.00 | 7.00% | |||||||
Shanghai Touch Culture Communication Co., Ltd. | 15,000,000.00 | 15,000,000.00 | 10.00% | |||||||
Wake Of Light Network Technology Co., Ltd. | 9,900,000.00 | 9,900,000.00 | 7.00% | |||||||
Shanghai Original Plan Culture & Media Co. Ltd. | 10,000,000.00 | 10,000,000.00 | 2.50% | |||||||
Beijing Jinhai Shiyi Culture Media Co., Ltd. | 7,500,000.00 | 7,500,000.00 | 15.00% | |||||||
Hangzhou Honghua Duoduo Network Technology Co., Ltd. | 16,978,390.00 | 16,978,390.00 | 5.00% | |||||||
Beijing Blueberry Time Technology Co., Ltd. | 2,623,200.00 | 2,623,200.00 | 10.02% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Beijing Yuge Technology Co., Ltd. | 2,000,000.00 | 2,000,000.00 | 10.00% | |||||||
YHKT Entertainment Co., Ltd. | 14,400,000.00 | 14,400,000.00 | 8.10% | |||||||
Guangzhou Xuyang Network Technology Co., Ltd. | 1,000,000.00 | 1,000,000.00 | 10.00% | |||||||
Changzhou Pengyou Interactive Entertainment Network Technology Co., Ltd. | 1,500,000.00 | 1,500,000.00 | 15.00% | |||||||
Wuji Entertainment Games Co., Ltd. (Korea) | 2,583,703.75 | 2,583,703.75 | 14.16% | |||||||
Total | 836,740,484.94 | 334,913,977.17 | 111,705,262.67 | 1,059,949,199.44 | 11,800,000.00 | 11,800,000.00 | -- | 10,757,672.71 |
(4) Change of impairment of available-for-sale financial assets in the reporting period
Unit: RMB
Classification of available-for-sale financial assets | Equity instrument available for sale | Available-for-sale liability instrument | Total | |
Balance of opening impairment accrued | 11,800,000.00 | 11,800,000.00 | ||
Accruing of current period | 52,732,066.85 | 52,732,066.85 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Wherein: Transfer in from other comprehensive income | 52,732,066.85 | 52,732,066.85 | ||
Decrease in current period | 52,732,066.85 | 52,732,066.85 | ||
Balance of closing impairment accrued | 11,800,000.00 | 11,800,000.00 |
9. Long-term equity investment
Unit: RMB
Invested company | Beginning balance | Increase or decrease in this period | Ending balance | Closing balance of depreciation reserves | |||||||
Additional investments | Negative investment | Profit and loss on investments confirmed with equity method | Other comprehensive income adjustment | Other equity change | Profit or cash dividend declared to be distributed | Withdrawn impairment provision | Others | ||||
I. Joint ventures | |||||||||||
II. Associates | |||||||||||
Yangzhou Fuhai Sanqi Internet Cultural Investment Center (Limited Partnership) | 50,000,000.00 | 5,000.00 | -1,868,895.65 | 48,136,104.35 | |||||||
Chengdu Epietheus Technology Co., Ltd. | 0.00 | 0.00 | 2,205,871.87 | ||||||||
Shenzhen Yiwan Network Technology Co., Ltd. | 5,530,326.40 | -986,852.06 | 4,543,474.34 | ||||||||
Penta Game Co., Ltd. | 530,972.63 | 91,040.99 | -622,013.62 | 0.00 | |||||||
Shanghai Tingting Network Technology | 0.00 | 0.00 | 6,718,402.50 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Co., Ltd. | |||||||||||
Shanghai Aoting Network Technology Co., Ltd. | 0.00 | 0.00 | 2,978,876.18 | ||||||||
Shanghai Moe Palace Network Technology Co., Ltd. | 2,462,825.73 | -2,462,825.73 | 0.00 | 2,462,825.73 | |||||||
Beijing Zhuayou Interactive Network Technology Co., Ltd. | 0.00 | 0.00 | 4,874,914.55 | ||||||||
YHKT Entertainment Co., Ltd. | 5,830,002.99 | -5,830,002.99 | 0.00 | ||||||||
Longzhang Network Technology (Shanghai) Co., Ltd. | 5,722,316.69 | -530,438.17 | 5,191,878.52 | ||||||||
Shenzhen Zhanlong Interactive Entertainment Technology Co., Ltd. | 7,313,570.51 | -732,632.93 | 6,580,937.58 | ||||||||
Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership) | 101,677,840.80 | 8,407,544.53 | -110,085,385.33 | 0.00 | |||||||
Xiamen Yiqi Investment Management Co., Ltd. | 2,125,258.74 | -462,336.57 | 1,662,922.17 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Mango (Xiamen) Creative Incubation Equity Investment Fund Partnership (Limited Partnership) | 38,646,762.21 | 516,747.41 | 39,163,509.62 | ||||||||
Chengdu 91ACT Technology Company | 23,501,260.32 | -57,515.85 | -23,443,744.47 | 0.00 | |||||||
Chengdu Mofei Technology Co., Ltd. | 10,962,498.78 | 4,814,920.27 | 15,777,419.05 | ||||||||
Chengdu Modu Technology Co., Ltd. | 10,969,974.47 | -1,264,717.03 | 9,705,257.44 | ||||||||
Chengdu Pengwan Technology Co., Ltd. | 57,102,073.65 | 922,526.36 | -2,234,228.00 | 55,790,372.01 | |||||||
Shanghai Fuhai Sanqi Investment Management Co., Ltd. | 3,000,419.01 | -13,417.91 | 2,987,001.10 | ||||||||
Shanghai Jueli Culture Media Co., Ltd. | 29,729,869.92 | -2,136,170.23 | 27,593,699.69 | ||||||||
Jiangsu Yezi Network Technology Co., Ltd. | 15,000,000.00 | -1,098,251.51 | 13,901,748.49 | ||||||||
Beijing Xize Interactive Entertainment Technology Co., Ltd. | 6,000,000.00 | -488,215.07 | 5,511,784.93 | ||||||||
Sanqi Guangzheng (Guangzhou) Cultural | 45,000,000.00 | 45,000,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Technology Investment Partnership (Limited Partnership) | |||||||||||
Chengdu Popcorn Interactive Entertainment Technology Co., Ltd. | 12,000,000.00 | -388,213.60 | 11,611,786.40 | ||||||||
Shanghai Yuhouyi Network Technology Co., Ltd. | 21,866,859.23 | -1,632,900.41 | 20,233,958.82 | ||||||||
Shaoxing Shangyu Zhangyu Network Technology Co., Ltd. | 4,900,000.00 | -253,649.26 | 4,646,350.74 | ||||||||
Khorgos Tuolu Lingyin Culture Technology Co., Ltd. | 3,600,000.00 | 3,600,000.00 | |||||||||
Shanghai Fenghua Qiushi Culture Media Co., Ltd. | 3,414,788.87 | 129,263,558.53 | 132,678,347.40 | ||||||||
New Cues (Beijing) Television Investment Co., Ltd. | 1,363,745.68 | 99,921,715.66 | 101,285,461.34 | ||||||||
Longzhang Animation (Shanghai) Co., Ltd. | |||||||||||
Subtotal | 376,972,832.08 | 86,505,000.00 | 0.00 | 7,617,107.86 | 0.00 | 0.00 | -2,234,228.00 | -2,462,825.73 | 89,204,127.78 | 555,602,013.99 | 19,240,890.83 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Total | 376,972,832.08 | 86,505,000.00 | 0.00 | 7,617,107.86 | 0.00 | 0.00 | -2,234,228.00 | -2,462,825.73 | 89,204,127.78 | 555,602,013.99 | 19,240,890.83 |
Other notes(1) Other changes in the current period include: The disposal of Wuji Entertainment Games Co., Ltd. (a subsidiary of the Company) caused its shareholding company - Penta Game Co., Ltd. toreduce the other amount of RMB 622,013.62; as the joint venture of Tibet Taifu Culture Media Co., Ltd., a subsidiary of the Company, YHKT Entertainment Co., Ltd. and Chengdu 91ACTTechnology Company decreased their shareholding ratio this year, and the other amount was reduced by RMB 5,830,002.99 and RMB 23,443,744.47, respectively with long-term equityinvestment as available-for-sale financial assets; the Company acquired the remaining equity of Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership) andincluded it in its consolidated statements, resulting in the reduction of other amounts of RMB 110,085,385.33; in addition, Shanghai Fenghua Qiushi Culture Media Co., Ltd. and New Cues(Beijing) Television Investment Co., Ltd., the original joint stock company of Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership), were included in theCompany’s long-term equity investment, adding to other amounts by RMB 129,263,558.53 and RMB 99,921,715.66.(2) As of the end of the reporting period, Longzhang Animation (Shanghai) Co., Ltd. has not recognized an excess loss of RMB 7,906,627.53.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
10. Fixed Assets
Unit: RMB
Item | Ending balance | Beginning balance |
Fixed assets | 36,458,454.56 | 292,395,887.17 |
Total | 36,458,454.56 | 292,395,887.17 |
(1) Status of fixed assets
Unit: RMB
Item | Houses and buildings | Machinery and equipment | Motor vehicles | Electric and office equipment | Total |
I. Original carrying value: | |||||
1. Balance at the beginning of this period | 164,616,484.07 | 321,150,698.63 | 18,039,511.37 | 120,026,021.36 | 623,832,715.43 |
2. Increase of this period | 29,728,748.00 | 35,686,559.35 | 181,780.37 | 20,925,975.65 | 86,523,063.37 |
(1) Purchasing | 27,876,250.00 | 2,319,334.98 | 181,780.37 | 20,925,975.65 | 51,303,341.00 |
(2) Construction in progress transferred-in | 1,852,498.00 | 33,367,224.37 | 35,219,722.37 | ||
(3) Increase by business combination | |||||
3. Decrease of this period | 194,345,232.07 | 356,837,257.98 | 11,796,962.89 | 23,971,485.65 | 586,950,938.59 |
(1) Disposal or discard as useless | 122,256.76 | 13,259,910.76 | 6,747,003.55 | 20,129,171.07 | |
(2) Disposal of subsidiaries or liquidation | 194,222,975.31 | 343,577,347.22 | 11,796,962.89 | 17,224,482.10 | 566,821,767.52 |
4. Ending balance | 6,424,328.85 | 116,980,511.36 | 123,404,840.21 | ||
II. Accumulated depreciation | |||||
1. Balance at the | 39,642,480.79 | 177,572,760.75 | 9,547,888.32 | 87,385,476.20 | 314,148,606.06 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
beginning of this period | |||||
2. Increase of this period | 5,098,435.17 | 23,736,930.77 | 2,433,786.65 | 16,050,267.65 | 47,319,420.24 |
(1) Accruing | 5,098,435.17 | 23,736,930.77 | 2,433,786.65 | 16,050,267.65 | 47,319,420.24 |
3. Decrease of this period | 44,740,915.96 | 201,309,691.52 | 8,847,579.27 | 19,623,453.90 | 274,521,640.65 |
(1) Disposal or discard as useless | 24,841.74 | 872,458.22 | 5,063,458.30 | 5,960,758.26 | |
(2) Disposal of subsidiaries or liquidation | 44,716,074.22 | 200,437,233.30 | 8,847,579.27 | 14,559,995.60 | 268,560,882.39 |
4. Ending balance | 3,134,095.70 | 83,812,289.95 | 86,946,385.65 | ||
III. Provision for impairment of assets | |||||
1. Balance at the beginning of this period | 17,288,222.20 | 17,288,222.20 | |||
2. Increase of this period | |||||
(1) Accruing | |||||
3. Decrease of this period | 17,288,222.20 | 17,288,222.20 | |||
(1) Disposal or discard as useless | 701,638.09 | 701,638.09 | |||
(2) Disposal of subsidiaries or liquidation | 16,586,584.11 | 16,586,584.11 | |||
4. Ending balance | |||||
IV. Book value | |||||
1. Ending book value | 3,290,233.15 | 33,168,221.41 | 36,458,454.56 | ||
2. Book value at the beginning of period | 124,974,003.28 | 126,289,715.68 | 8,491,623.05 | 32,640,545.16 | 292,395,887.17 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
11. Construction in progress
Unit: RMB
Item | Ending balance | Beginning balance |
Construction in progress | 50,672,878.42 | |
Total | 50,672,878.42 |
(1) Status of construction under progress
Unit: RMB
Item | Ending balance | Beginning balance | ||||
Book balance | Impairment provision | Book value | Book balance | Impairment provision | Book value | |
Phase II equipment engineering | 51,102,382.68 | 429,504.26 | 50,672,878.42 | |||
Total | 51,102,382.68 | 429,504.26 | 50,672,878.42 |
(2) Change of significant construction during the period
Unit: RMB
Project name | Budget | Beginning balance | Increased amount of current period | Amount of transfer-in fixed assets at current period | Amount of other decreases of this period | Ending balance | Proportion of accumulative engineering investment in budget | Project progress | Accumulated amount of capitalized interest | Wherein: Amount of capitalized interest in current period | Capitalization rate of interest for this period | Capital sources |
Phase II equipment engineering | 51,102,382.68 | 159,573,327.28 | 35,219,722.37 | 175,455,987.59 | ||||||||
Total | 51,102,382.68 | 159,573,327.28 | 35,219,722.37 | 175,455,987.59 | -- | -- | -- |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
12. Intangible assets(1) Status of intangible assets
Unit: RMB
Item | Land use rights | Patent right | Non-patent technology | Cost of publication number | Domain name | Game copyright | Trademark | Office software | Total |
I. Original carrying value | |||||||||
1. Balance at the beginning of this period | 26,840,827.98 | 433,225.73 | 354,930.00 | 12,778,182.04 | 102,289,169.43 | 1,093,770.09 | 13,789,477.71 | 157,579,582.98 | |
2. Increase of this period | 0.00 | 46,757.09 | 0.00 | 0.00 | 0.00 | 10,923.36 | 2,188,309.03 | 2,245,989.48 | |
(1) Purchasing | 46,757.09 | 2,188,309.03 | 2,235,066.12 | ||||||
(2) Internal R&D | |||||||||
(3) Increase by business combination | |||||||||
(4) Exchange rate variation | 0.00 | 0.00 | 0.00 | 0.00 | 10,923.36 | 10,923.36 | |||
3. Decrease of this period | 26,840,827.98 | 479,982.82 | 8,849,452.49 | 238,929.14 | 3,617,392.10 | 40,026,584.53 | |||
(1) Disposal | 8,849,452.49 | 8,849,452.49 | |||||||
(2) Disposal of subsidiaries or liquidation | 26,840,827.98 | 479,982.82 | 238,929.14 | 3,617,392.10 | 31,177,132.04 | ||||
4. Ending balance | 354,930.00 | 12,778,182.04 | 93,439,716.94 | 865,764.31 | 12,360,394.64 | 119,798,987.93 | |||
II. Accumulated amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
1. Balance at the beginning of this period | 5,039,376.59 | 88,303.26 | 354,930.00 | 2,395,909.31 | 65,733,536.40 | 421,636.24 | 7,422,677.44 | 81,456,369.24 | |
2. Increase of this period | 494,536.68 | 34,752.89 | 0.00 | 638,909.16 | 3,480,714.04 | 26,424.53 | 3,293,272.55 | 7,968,609.85 | |
(1) Accruing | 494,536.68 | 34,752.89 | 0.00 | 638,909.16 | 3,480,714.04 | 17,073.10 | 3,293,272.55 | 7,959,258.42 | |
(2) Exchange rate variation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9,351.43 | 0.00 | 9,351.43 | |
3. Decrease of this period | 5,533,913.27 | 123,056.15 | 6,357,983.58 | 74,362.67 | 2,680,855.64 | 14,770,171.31 | |||
(1) Disposal | 103,771.15 | 6,357,983.58 | 6,461,754.73 | ||||||
(2) Disposal of subsidiaries or liquidation | 5,533,913.27 | 19,285.00 | 74,362.67 | 2,680,855.64 | 8,308,416.58 | ||||
4. Ending balance | 354,930.00 | 3,034,818.47 | 62,856,266.86 | 373,698.10 | 8,035,094.35 | 74,654,807.78 | |||
III. Provision for impairment of assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
1. Balance at the beginning of this period | 30,440,779.99 | 784,321.46 | 31,225,101.45 | ||||||
2. Increase of this period | |||||||||
(1) Accruing | |||||||||
3. Decrease of this period | 377,358.34 | 377,358.34 | |||||||
(1) Disposal |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
4. Ending balance | 30,440,779.99 | 406,963.12 | 30,847,743.11 | ||||||
IV. Book value | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
1. Ending book value | 9,743,363.57 | 142,670.09 | 492,066.21 | 3,918,337.17 | 14,296,437.04 | ||||
2. Book value at the beginning of period | 21,801,451.39 | 344,922.47 | 10,382,272.73 | 6,114,853.04 | 672,133.85 | 5,582,478.81 | 44,898,112.29 |
The ratio of intangible assets formed through the internal research and development of the Company at the end of the period to the balance of intangible assets is 16.48%.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
13. Development expenditure
Unit: RMB
Item | Beginning balance | Increased amount of current period | Decreased amount of current period | Ending balance | ||||
Item I | 3,951,558.23 | 2,254,237.93 | 6,205,796.16 | |||||
Item II | 118,714.20 | 118,714.20 | ||||||
Total | 4,070,272.43 | 2,254,237.93 | 118,714.20 | 6,205,796.16 |
Other notes
14. Goodwill(1) Carrying value of goodwill
Unit: RMB
Name of the invested company and the matter which forms goodwill | Beginning balance | Increase in current period | Decrease in current period | Ending balance | ||
Formed through business combination | Others | Disposal | Others | |||
Shanghai Sanqi Interactive Entertainment | 1,578,065,048.53 | 1,578,065,048.53 | ||||
Wuji Entertainment Games Co., Ltd. | 1,911,913.34 | 1,911,913.34 | ||||
Chengdu Shengge Times Network Technology Co., Ltd. | 263,737.88 | 263,737.88 | ||||
Shanghai Mokun | 1,259,793,585.93 | 1,259,793,585.93 | ||||
Total | 2,840,034,285.68 | 2,838,122,372.34 |
(2) Goodwill impairment
Unit: RMB
Name of the invested company and the matter which forms | Beginning balance | Increase in current period | Decrease in current period | Ending balance | ||
Withdrawing | Others | Disposal | Others |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
goodwill | ||||||
Chengdu Shengge Times Network Technology Co., Ltd. | 263,737.88 | 263,737.88 | ||||
Shanghai Mokun | 299,457,551.04 | 959,833,685.66 | 1,259,291,236.70 | |||
Total | 299,721,288.92 | 959,833,685.66 | 1,259,554,974.58 |
Information about the asset group or portfolio in which the goodwill is recognized
Name of asset group | Composition | Carrying amount (Unit: RMB) | Determination method | Whether it is consistent with the asset group recognized at the date of acquisition and the time of goodwill impairment test in previous years |
Shanghai Sanqi Interactive Entertainment | All assets and liabilities of Shanghai Sanqi Interactive Entertainment | 3,527,707,463.90 | Shanghai Sanqi Interactive Entertainment can bring independent cash flows and is therefore identified as a portfolio | Yes |
Shanghai Mokun | All assets and liabilities of Shanghai Mokun | 106,085,800.19 | Shanghai Mokun can bring independent cash flows and is therefore identified as a portfolio | Yes |
Explain the process of goodwill impairment test, key parameters (such as the growth rate in forecast period, growth rate in steadyperiod, profit rate, discount rate, forecast period, etc. for estimation of the present value of future cash flows), and the recognitionmethod of goodwill impairment loss:
At the end of 2018, the book value of the goodwill formed by the merger of above-mentioned companies was apportioned torelevant asset groups with a reasonable method as of the date of acquisition, and the relevant asset groups containing goodwill werealso tested for impairment. The recoverable amount of the goodwill formed by the merger is calculated by the Company based on thepresent value of estimated future cash flows, and the above key data are determined based on historical experiences and forecasts onmarket development.Shanghai Mokun: The current value of the expected future cash flow of the asset group refers to the evaluation basis, evaluationprocess and evaluation results in the Evaluation Report (L.X.(Z.)P.B.Z. [2019] No. A0043) issued by Guangdong Union TrustEvaluation Co., Ltd. In 2018, due to the restrictions on the publication number and the overall decline in growth rate of the gameindustry, the launch schedule of Shanghai Mokun’s developed games was not up to expectations, resulting in its major games failingto be launched in 2018 and generate revenue and profits and Shanghai Mokun’s operating results lower than expected. In 2018, thefuture cash flow was estimated based on the financial budget and perpetual cash flow of the asset group approved by the managementfor five years. The annualized growth rate of operating income in the next five years will range from 15.91% to 7%. The perpetualcash flow after the next five years will be determined by the level of the final year at the detailed forecast period, combined with theindustry development trend. The discount rate for calculating the present value is 14.11%, which is the pre-tax discount rate thatreflects the specific risks of the relevant asset group. Compared with the present value of the asset group including goodwill, aprovision for impairment of goodwill of RMB 959,833,685.66 shall be set aside this year.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Shanghai Sanqi Interactive Entertainment: The management prepares the cash flow forecast for the next five years based on themost recent financial budget, and estimates the cash flow for the perpetual period. It is expected that the annual growth rate ofoperating income will be 20%-0% in the next 5 years. The perpetual cash flow after the next five years will remain stable, and thediscount rate for calculating the present value will be 13.74%. Compared with the present value of the asset group including goodwill,the goodwill of Shanghai Sanqi Interactive Entertainment is not impaired.
Impact of goodwill impairment testIn 2018, due to the restrictions on the publication number and the overall decline in growth rate of the game industry, the R&Dand launch schedule of Shanghai Mokun, a subsidiary of the Company, was not up to expectations, resulting in its major gamesfailing to be launched in 2018 and generate revenue and profits and Shanghai Mokun’s operating results lower than expected. In2018, the committed net profit was RMB 168.00 million and Shanghai Mokun’s net profit attributable to shareholders of the parentcompany after deducting non-recurring gains and losses in 2018 was RMB -4.8249 million. According to the relevant provisions ofAccounting Standards for Business Enterprises and the Company’s accounting policies, the Company conducted an impairment teston the goodwill formed by the acquisition of equities from Shanghai Mokun, and the difference of the total amount of goodwill at theend of the year and the fair value of net identifiable assets minus the assessed value of all equities was deemed as the amount ofgoodwill impairment that should be accrued at the end of 2018.Other notesNone
15. Long-term deferred expenses
Unit: RMB
Item | Beginning balance | Increased amount of current period | Amortization amount of the current period | Other decreases | Ending balance |
Cost of copyright agency | 74,821,106.66 | 55,766,989.82 | 59,910,845.76 | 502,309.77 | 70,174,940.95 |
Trade mark registration fee | 99,838.19 | 96,894.93 | 2,943.26 | ||
Cost of building decoration | 4,882,144.74 | 1,601,805.24 | 2,375,287.70 | 4,108,662.28 | |
Total | 79,803,089.59 | 57,368,795.06 | 62,383,028.39 | 502,309.77 | 74,286,546.49 |
Other notesNone
16. Deferred income tax assets and deferred income tax liabilities(1) Non-offset deferred income tax assets
Unit: RMB
Item | Ending balance | Beginning balance |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Deductible temporary differences | Deferred income tax assets | Deductible temporary differences | Deferred income tax assets | |
Provision for assets impairment | 130,272,445.92 | 22,476,347.10 | 36,779,247.42 | 7,231,974.30 |
Deductible losses | 23,377,176.05 | 3,718,400.30 | 3,304,795.02 | 826,198.75 |
Changes in fair value of available-for-sale financial assets (impairment losses) | 23,559,590.80 | 2,091,835.89 | ||
Accrued performance compensation receivables | 7,536,817.40 | 1,130,522.61 | 3,756,740.62 | 338,106.66 |
Governmental subsidies recognized into deferred income | 8,817,182.16 | 1,322,577.32 | ||
Total | 161,186,439.37 | 27,325,270.01 | 76,217,556.02 | 11,810,692.92 |
(2) Details of unrecognized deferred income tax assets
Unit: RMB
Item | Ending balance | Beginning balance |
Deductible temporary differences | 80,408,693.08 | 114,160,721.60 |
Deductible losses | 122,954,217.39 | 186,240,044.70 |
Total | 203,362,910.47 | 300,400,766.30 |
(3) Deductible losses of unrecognized deferred income tax assets will be expired at the end of followingyears
Unit: RMB
Year | Ending amount | Initial amount | Remarks |
2019 | 5,191,066.43 | ||
2020 | 2,058,386.09 | 29,786,482.41 | |
2021 | 18,045,171.61 | 53,635,799.65 | |
2022 | 85,382,375.75 | 97,626,696.21 | |
After 2022 | 17,468,283.94 | ||
Total | 122,954,217.39 | 186,240,044.70 | -- |
Other notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
17. Other non-current assets
Unit: RMB
Item | Ending balance | Beginning balance |
Prepayment for engineering equipment | 68,399,174.14 | |
Prepayment for equity investment | 50,000,000.00 | |
Prepayment for house purchase | 801,611,138.04 | 795,864,793.02 |
Total | 801,611,138.04 | 914,263,967.16 |
Other notes:
None
18. Short-term Loans(1) Classification of short-term loans
Unit: RMB
Item | Ending balance | Beginning balance |
Guaranteed loans | 369,000,000.00 | 372,054,500.00 |
Total | 369,000,000.00 | 372,054,500.00 |
Description of classification of other short-term borrowings:
The Company classifies short-term borrowings by borrowing conditions.
19. Notes payable and accounts payable
Unit: RMB
Item | Ending balance | Beginning balance |
Accounts payable | 1,082,362,368.29 | 741,792,973.33 |
Total | 1,082,362,368.29 | 741,792,973.33 |
(1) List of accounts payable
Unit: RMB
Item | Ending balance | Beginning balance |
Payables on materials | 78,742,772.74 | |
Payable shared profits of games | 508,051,919.40 | 406,735,668.55 |
Payable internet traffic costs | 560,422,006.00 | 219,833,849.91 |
Other payable costs | 13,888,442.89 | 36,480,682.13 |
Total | 1,082,362,368.29 | 741,792,973.33 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Significant accounts payable with age of more than one year
Unit: RMB
Item | Ending balance | Reasons for outstanding or non-carryover |
Shengji Information Technology (Shanghai) Co., Ltd. | 6,866,723.87 | In the process of reconciliation |
Total | 6,866,723.87 | -- |
Other notes:
None
20. Account received in advance(1) List of account received in advance
Unit: RMB
Item | Ending balance | Beginning balance |
Advances on sales | 2,085,495.91 | |
Recharge received in advance | 94,547,117.27 | 81,795,279.69 |
Shared profits received in advance | 1,005,959.24 | |
Others | 81,625.32 | |
Total | 94,628,742.59 | 84,886,734.84 |
21. Staff salaries payable(1) List of staff salaries payable
Unit: RMB
Item | Beginning balance | Increase in current period | Decrease in current period | Ending balance |
I. Short-term remuneration | 112,808,985.92 | 701,173,947.60 | 692,849,384.25 | 121,133,549.27 |
II. Post-employment benefit-defined contribution plans | 596,785.58 | 39,018,138.69 | 38,940,125.19 | 674,799.08 |
III. Dismiss welfares | 74,250.00 | 1,171,439.98 | 1,075,637.15 | 170,052.83 |
Total | 113,480,021.50 | 741,363,526.27 | 732,865,146.59 | 121,978,401.18 |
(2) List of short-term remuneration
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Item | Beginning balance | Increase in current period | Decrease in current period | Ending balance |
1. Salaries, bonus, allowances and subsidies | 108,121,922.68 | 620,043,409.78 | 607,671,407.42 | 120,493,925.04 |
2. Staff welfare expenses | 36,155,187.78 | 36,155,187.78 | ||
3. Social insurance premiums | 342,764.93 | 21,444,703.98 | 21,407,991.85 | 379,477.06 |
Wherein: Medical insurance premiums | 299,439.24 | 18,304,959.00 | 18,271,766.75 | 332,631.49 |
Industrial injuries insurance premium | 6,233.18 | 574,387.94 | 575,034.84 | 5,586.28 |
Maternity insurance premiums | 28,595.97 | 1,972,851.71 | 1,967,583.68 | 33,864.00 |
Critical illness insurance | 8,496.54 | 592,505.33 | 593,606.58 | 7,395.29 |
4. Housing provident fund | 223,868.00 | 18,764,192.84 | 18,738,999.84 | 249,061.00 |
5. Union expenses and employee educational expenditure | 4,120,430.31 | 4,766,453.22 | 8,875,797.36 | 11,086.17 |
Total | 112,808,985.92 | 701,173,947.60 | 692,849,384.25 | 121,133,549.27 |
(3) List of defined contribution plans
Unit: RMB
Item | Beginning balance | Increase in current period | Decrease in current period | Ending balance |
1. Basic endowment insurance | 582,242.35 | 37,633,046.65 | 37,561,162.84 | 654,126.16 |
2. Unemployment insurance premiums | 14,543.23 | 1,385,092.04 | 1,378,962.35 | 20,672.92 |
Total | 596,785.58 | 39,018,138.69 | 38,940,125.19 | 674,799.08 |
Other notes:
None
22. Taxes payable
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Item | Ending balance | Beginning balance |
VAT | 33,574,036.91 | 22,778,212.15 |
Enterprise income tax | 51,032,839.33 | 31,249,164.08 |
Individual income tax | 971,561.88 | 1,078,087.62 |
Urban maintenance and construction tax | 1,366,222.30 | 929,920.78 |
Education surtax | 590,668.51 | 497,953.99 |
Local education surcharge | 392,703.75 | 331,969.34 |
Housing property tax | 454,278.16 | |
Land use tax | 253,945.28 | |
Water conservancy funds | 397,874.74 | 182,693.41 |
Stamp tax | 591,306.68 | 485,653.80 |
River management fees | 39,257.62 | |
Embankment protection fee | 179.23 | 179.24 |
Outbound income tax | 358,410.10 | |
Total | 89,275,803.43 | 58,281,315.47 |
Other notes:
None
23. Other payables
Unit: RMB
Item | Ending balance | Beginning balance |
Interests payable | 52,841.84 | 390,533.38 |
Other payables | 108,089,757.99 | 61,572,020.26 |
Total | 108,142,599.83 | 61,962,553.64 |
(1) Interest payable
Unit: RMB
Item | Ending balance | Beginning balance |
Interest payable for short-term loan | 52,841.84 | 390,533.38 |
Total | 52,841.84 | 390,533.38 |
Significant interest overdue but unpaid:
Unit: RMB
Borrower | Default penalty | Overdue reason |
Other notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Other payables
1) Other accounts payable listed by the nature of accounts
Unit: RMB
Item | Ending balance | Beginning balance |
Deposit and guarantee deposit | 8,360,000.00 | 7,650,158.00 |
Payable temporary receipts | 2,000,000.00 | |
Freight and storage charges | 9,825,807.62 | |
Investment funds payable | 8,500,000.00 | 35,448,685.81 |
Equity funds | 86,936,207.21 | |
Others | 4,293,550.78 | 6,647,368.83 |
Total | 108,089,757.99 | 61,572,020.26 |
24. Non-current liability due within one year
Unit: RMB
Item | Ending balance | Beginning balance |
Long-term loans due within 1 year | 29,599,165.73 | 28,117,893.57 |
Total | 29,599,165.73 | 28,117,893.57 |
Other notes:
Non-current liabilities due within one year are the mortgage loans due within one year for house purchase by legal persons that areused by the subsidiaries of the Company for the purchase of office space.
25. Other current liabilities
Unit: RMB
Item | Ending balance | Beginning balance |
Temporarily estimated output tax | 89,719,750.76 | 53,981,510.57 |
Payable performance compensation | 7,536,817.40 | 3,756,740.62 |
Total | 97,256,568.16 | 57,738,251.19 |
Movements in short-term bonds payable:
Unit: RMB
Name of bonds | Nominal value | Issuing date | Bond period | Issuing amount | Beginning balance | Issuance in the current period | Withdrawing interest at par | Amortization of premium or discount | Repayments in the current period | Ending balance |
Other notes:
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Payable performance compensation is the performance compensation arising from canceling 357,483 shares of Jiangyin ZhongnanHeavy Industries Co., Ltd due to Shanghai Aurora Networks Technology Co., Ltd. transferred in 2017 failing to satisfy itsperformance commitment in 2018.
26. Long-term loans(1) Classification of long-term loans
Unit: RMB
Item | Ending balance | Beginning balance |
Mortgage, guaranteed loan | 281,176,106.33 | 310,775,272.06 |
Total | 281,176,106.33 | 310,775,272.06 |
Description of classification of other long-term borrowings:
Long-term borrowings are the mortgage loans for house purchase by legal persons that are used by the subsidiaries of the Companyfor the purchase of office space. The Company assumes joint and several liabilities for these borrowings.Other instructions, including interest rate range:
The applicable interest rate is 105% of the benchmark interest rate for 5-year RMB loans from financial institutions.
27. Bonds payable
(1) Bonds payable
Unit: RMB
Item | Ending balance | Beginning balance |
Convertible corporate bonds | 27,163,239.26 | |
Total | 27,163,239.26 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Increase and decrease of bonds payable (excluding other financial instruments like preferred shares and perpetual capital securities that were classifiedinto financial liabilities)
Unit: RMB
Name of bonds | Nominal value | Issuing date | Bond period | Issuing amount | Beginning balance | Issuance in the current period | Withdrawing interest at par | Amortization of premium or discount | Repayments in the current period | Decrease in current period | Ending balance |
private convertible bonds 1st | 23,028,000.00 | December 2nd, 2016 | December 1st, 2021 | 20,237,720.27 | 23,288,349.08 | 1,151,400.00 | 718,643.84 | 25,158,392.92 | 0.00 | ||
private convertible bonds 2nd | 3,831,571.35 | December 2nd, 2016 | December 1st, 2021 | 3,367,303.68 | 3,874,890.18 | 191,578.57 | 119,573.36 | 4,186,042.11 | 0.00 | ||
Total | -- | -- | -- | 23,605,023.95 | 27,163,239.26 | 1,342,978.57 | 838,217.20 | 29,344,435.03 |
(3) Description of the conversion conditions and time of convertible corporate bonds
The issuer of convertible corporate bonds at the beginning of the period is Wuji Entertainment Games Co., Ltd. (Korea), a holding subsidiary of the Company, and the holder of convertiblecorporate bonds can request conversion during the period from the date of one year from the date of issuance to one month before the expiration date. The decrease of convertible corporatebonds in this period is due to the disposal for control loss by Wuji Entertainment Games Co., Ltd. (Korea).
28. Deferred income
Unit: RMB
Item | Beginning balance | Increase in current period | Decrease in current period | Ending balance | Cause |
Government subsidies | 8,817,182.17 | 681,000.00 | 9,498,182.17 | Governmental subsidy related to assets | |
Deferred income from royalty income | 8,409,292.27 | 1,931,196.96 | 6,436,773.91 | 3,903,715.32 | Royalty income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Total | 17,226,474.44 | 2,612,196.96 | 15,934,956.08 | 3,903,715.32 | -- |
Items revolving governmental subsidies:
Unit: RMB
Items of liabilities | Beginning balance | Amounts of new subsidies in current period | Amount of non-operating income in current period | Amount of other income in current period. | Amount of cost offset in the current period | Other movements | Ending balance | Related to assets/income |
Project subsidies of Automotive Fuel System R&D Center | 650,000.08 | 119,166.67 | -530,833.41 | Related to assets | ||||
Subsidy for the purchase of single equipment by SMEs | 152,896.27 | 25,163.35 | -127,732.92 | Related to assets | ||||
Provincial “6+1” subsidies for building independent innovation capacity in Anhui Province | 699,833.33 | 90,566.67 | -609,266.66 | Related to assets | ||||
Special funds for development of provincial enterprises of Nanling Country Commission of Economy and Information Technology | 383,333.35 | 45,833.33 | -337,500.02 | Related to assets | ||||
Provincial innovation enterprise R&D equipment subsidy | 215,062.50 | 25,437.50 | -189,625.00 | Related to assets | ||||
2015 provincial special fund to build an innovative province | 219,687.50 | 25,437.50 | -194,250.00 | Related to assets | ||||
Subsidies for R&D and purchase of instruments and equipment | 666,400.00 | 71,866.67 | -594,533.33 | Related to assets | ||||
2016 provincial special fund to build an innovative province | 666,400.00 | 71,866.67 | -594,533.33 | Related to assets |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2017 Construction fund supports for building manufacturing strong provinces, and equipment subsidies for technological transformation projects to improve industrial foundation | 3,363,000.00 | 313,500.00 | -3,049,500.00 | Related to assets | ||||
Reward and subsidy for industrial technology reform of Country Commission of Economy and Information Technology | 1,668,677.50 | 154,247.50 | -1,514,430.00 | Related to assets | ||||
2017 provincial special fund to build an innovative province of Nanling County Commission of Economy and Information Technology (technology division) | 131,891.64 | 12,191.65 | -119,699.99 | Related to income | ||||
Special funds for development of county-level foreign trade enterprises in 2017 | 681,000.00 | -681,000.00 | Related to assets | |||||
Total | 8,817,182.17 | 681,000.00 | 955,277.51 | -8,542,904.66 |
Other notes:
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
29. Share capital
Unit: RMB
Beginning balance | Changes (+/-) in this time | Ending balance | |||||
Stock issue | Dividend stock | Shares converted from accumulated reserves | Others | Subtotal | |||
Total number of shares | 2,148,110,844.00 | -23,240,591.00 | -23,240,591.00 | 2,124,870,253.00 |
Other notes:
According to the resolution of the Company’s 2017 annual general meeting of shareholders, as Shanghai Mokun failed to fulfill its2017 annual performance commitment, Yang Dongmai and other performance compensation obligors should compensate for a totalof 23,240,591 shares. The Company will repurchase and cancel these shares according to relevant agreements, resulting in changes tothe Company’s registered capital and equity: The Company’s registered capital decreased from RMB 2,148,110,844 to RMB2,124,870,253, and the Company’s equity decreased from 2,148,110,844 shares to 2,124,870,253 shares.
30. Other equity instruments(1) Statement of changes in financial instruments such as outstanding preferred shares and perpetualcapital securities issued at the end of the period
Unit: RMB
Outstanding financial instruments | Beginning balance | Increase in current period | Decrease in current period | Ending balance | ||||
Quantity | Book value | Quantity | Book value | Quantity | Book value | Quantity | Book value | |
Equity component value of convertible corporate bonds | 1 | 1,947,846.62 | 1 | 1,947,846.62 | ||||
Total | 1 | 1,947,846.62 | 1 | 1,947,846.62 |
The changes in other equity instruments in the current period, the reasons for the changes, and the basis for relevant accountingtreatment:
The decrease in this period is the reduction of equity component value of convertible corporate bonds due to disposal of WujiEntertainment Games Co., Ltd. (a subsidiary of the Company).Other notes:
None
31. Capital reserves
Unit: RMB
Item | Beginning balance | Increase in current period | Decrease in current | Ending balance |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
period | ||||
Capital Premium (share premium) | 1,965,229,405.38 | 35,892,959.50 | 1,705,304,196.89 | 295,818,167.99 |
Other capital reserves | 7,410,175.28 | 4,488,376.06 | 2,921,799.22 | |
Total | 1,972,639,580.66 | 35,892,959.50 | 1,709,792,572.95 | 298,739,967.21 |
Other notes, involving changes in the current period and change reasons:
(1) The increase in capital premium in this year included the increase of capital reserve of RMB 18,745,498.96 due to the exercise ofconversion rights by the shareholders of preferred shares of Wuji Entertainment Games Co., Ltd. (a subsidiary of the Company);increase of capital reserve of RMB 14,644,959.82 due to Shanghai Sanqi Interactive Entertainment (a subsidiary wholly owned bythe Company) transferring its subsidiaries - Guangzhou Huoshanhu Company and Anhui Sanqi to Guangzhou Sanqi (a holdingsubsidiary of the Company); increase of capital reserve of RMB 2,502,500.72 in Shanghai Mokun, a subsidiary of the Company, dueto the increase in capital of minority shareholders.The decrease in capital premium in this year included the 20% equities of Jiangsu Aurora acquired by the Company offsetting thecapital reserve - equity premium by RMB 1,248,120,566.34; the acquisition of 15% equities of Guangzhou Huoshanhu byGuangzhou Sanqi (a subsidiary of the Company) offsets capital reserve-share premium by RMB 7,710,622.12; Shanghai Mokun, asubsidiary of the Company, failed to achieve its performance commitments, so it repurchased shares to offset the capital reserve byRMB 449,473,008.43.(2) The decrease in other capital reserve in this period was due to the fact that as the joint venture of Tibet Taifu Culture Media Co.,Ltd., a subsidiary of the Company, YHKT Entertainment Co., Ltd. decreased its shareholding ratio this year with long-term equityinvestment as available-for-sale financial assets and caused other capital reserve to decline by RMB 4,488,376.06.
32. Other comprehensive income
Unit: RMB
Item | Beginning balance | Amount incurred in the current period | Ending balance | ||||
Accrual before income tax in this period | Less: The amount calculated in other comprehensive income in earlier period and carried over to profit and loss in current period. | Less: Income taxes | Attributable to parent company after tax | Attributable to minority shareholders after tax | |||
II. Other comprehensive incomes that would be classified into profit and loss | -25,087,592.30 | 52,311,844.22 | -23,888,000.86 | 4,735,906.20 | 71,463,938.88 | 46,376,346.58 | |
Variable Loss and Profit of fair value of salable financial assets | -25,470,466.38 | 31,572,708.00 | -25,470,466.38 | 4,735,906.20 | 52,307,268.18 | 26,836,801.80 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Translation difference in the foreign currency financial statement | 382,874.08 | 20,739,136.22 | 1,582,465.52 | 19,156,670.70 | 19,539,544.78 | ||
Other total comprehensive income | -25,087,592.30 | 52,311,844.22 | -23,888,000.86 | 4,735,906.20 | 71,463,938.88 | 46,376,346.58 |
Other notes, involving conversion of the effective component of the cash flow hedging profit and loss to the initially recognizedamount of the hedged items:
None
33. Surplus reserves
Unit: RMB
Item | Beginning balance | Increase in current period | Decrease in current period | Ending balance |
Statutory surplus reserves | 99,561,946.09 | 70,915,889.79 | 170,477,835.88 | |
Total | 99,561,946.09 | 70,915,889.79 | 170,477,835.88 |
Surplus reserve notes, involving changes in the current period and change reasons:
The company shall reserve 10% of the net profit of the parent company as the provision for legal surplus.
34. Undistributed profits
Unit: RMB
Item | Current period | Previous period |
Adjustment of undistributed profits of previous year | 2,819,597,585.78 | 1,413,567,635.94 |
Undistributed profits at the beginning of the period after adjustment | 2,819,597,585.78 | 1,413,567,635.94 |
Add: Net profit owned by parent company owners in this year | 1,008,503,357.80 | 1,620,582,427.47 |
Less: Appropriation to legal surplus reserves | 70,915,889.79 | 6,072,998.83 |
Dividends payable on common stock | 424,974,050.60 | 208,479,478.80 |
Undistributed profits at the end of the period | 3,332,211,003.19 | 2,819,597,585.78 |
Details of undistributed profits at the beginning of adjustment period:
1) Due to retroactive adjustment of Enterprise Accounting Standard and its relevant new provisions, the affected undistributed profitat the beginning of the period is RMB 0.00.2) Due to changes in accounting policies, the affected undistributed profit at the beginning of the period is RMB 0.00.3) Due to correction of significant accounting errors, the affected undistributed profit at the beginning of the period is RMB 0.00.4) Due to changes of consolidation scope caused by the same control, the affected undistributed profit at the beginning of the periodis RMB 0.00.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
5) Due to all the other adjustments, the affected undistributed profit at the beginning of the period is RMB 0.00.
35. Operating income and operating costs
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period | ||
Income | Cost | Income | Cost | |
Main business | 7,632,679,668.47 | 1,811,420,940.10 | 6,188,729,008.57 | 1,948,067,595.79 |
Other businesses | 99,108.18 | 129,643.97 | ||
Total | 7,632,679,668.47 | 1,811,420,940.10 | 6,188,828,116.75 | 1,948,197,239.76 |
36. Taxes and additional charges
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Urban maintenance and construction tax | 10,486,240.49 | 7,941,837.63 |
Education surtax | 4,693,077.15 | 3,518,238.96 |
Housing property tax | 1,248,953.90 | 1,145,438.72 |
Land use tax | 2,563,885.00 | 3,207,777.30 |
Vehicle and vessel use tax | 22,325.20 | 20,389.47 |
Stamp tax | 8,003,772.08 | 6,703,094.58 |
Local education surcharge | 3,269,512.10 | 2,345,492.62 |
Water conservancy funds | 2,752,686.81 | 1,404,336.13 |
Construction fund for cultural undertakings | 104,319.98 | |
River management fees | 7,404.96 | |
Others | 109,767.54 | |
Total | 33,040,452.73 | 26,508,097.89 |
Other notes:
None
37. Sales expense
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Salary and welfare | 125,454,065.25 | 94,862,624.16 |
Depreciation cost | 2,201,939.07 | 2,452,462.02 |
Office expense | 1,171,092.14 | 2,294,285.34 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Internet traffic fee | 3,188,625,479.94 | 1,767,614,006.47 |
Traveling expense | 1,462,185.31 | 2,725,380.16 |
Transportation and storage fees | 18,091,042.19 | 27,201,590.38 |
Entertainment expenses | 4,025,796.16 | 4,151,221.02 |
Others | 6,229,708.27 | 6,905,896.77 |
Total | 3,347,261,308.33 | 1,908,207,466.32 |
Other notes:
None
38. Management expense
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Salary and welfare | 138,154,150.37 | 122,730,667.18 |
Office expense | 25,604,123.72 | 34,206,282.94 |
Traveling and conference fees | 12,780,600.56 | 12,278,341.07 |
Fees of depreciation and amortization | 11,959,200.23 | 13,818,326.98 |
Business entertainment expense | 12,180,998.39 | 13,901,648.09 |
Rentals | 23,245,925.37 | 20,591,183.94 |
Agency and consulting fees | 19,134,146.42 | 15,404,989.50 |
Share payment | 100,984,100.00 | |
Others | 3,003,757.30 | 6,574,972.04 |
Total | 246,062,902.36 | 340,490,511.74 |
Other notes:
None
39. R&D expense
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Salary and welfare | 439,113,908.11 | 344,422,361.03 |
Operation and maintenance fees | 42,414,470.88 | 36,523,870.96 |
Fees of depreciation and amortization | 13,015,245.63 | 18,421,390.26 |
Design cost | 17,566,420.48 | 16,667,400.08 |
Traveling and transportation expenses | 5,135,780.17 | 3,677,004.63 |
Office expense | 7,584,107.07 | 6,566,727.06 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Rent and office utilities | 5,107,935.40 | 2,220,064.44 |
Others | 7,767,736.89 | 7,670,211.66 |
Total | 537,705,604.63 | 436,169,030.12 |
Other notes:
None
40. Financial expenses
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Interest payment | 44,631,901.22 | 32,858,899.90 |
Service charges and others paid to financial authorities | 645,223.32 | 606,729.28 |
Less: Interest incomes | 27,632,671.32 | 24,363,295.31 |
Exchange gains and losses | -547,353.98 | 19,453,449.40 |
Total | 17,097,099.24 | 28,555,783.27 |
Other notes:
None
41. Asset impairment losses
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
I. Losses on bad debts | 30,322,401.56 | 19,082,968.12 |
II. Inventory devaluation losses | 4,004,132.44 | 66,962.78 |
III. Available-for-sale financial asset impairment losses | 52,732,066.85 | 3,000,000.00 |
V. Long-term equity investment impairment losses | 2,462,825.74 | 11,593,317.05 |
VII. Fixed asset impairment losses | 17,288,222.20 | |
IX. Construction in progress impairment losses | 429,504.26 | |
XII. Intangible asset impairment losses | 377,358.34 | |
XIII. Goodwill impairment losses | 959,833,685.66 | 299,457,551.04 |
Total | 1,049,355,112.25 | 351,295,883.79 |
Other notes:
None
42. Other profits
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Sources of other incomes | Amount incurred in the current period | Amount incurred in the previous period |
Government subsidies | 97,647,310.60 | 111,259,077.18 |
Total | 97,647,310.60 | 111,259,077.18 |
43. Investment income
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Long-term equity investment income measured by equity method | 7,617,107.86 | -11,139,329.07 |
Investment profits by the disposal of long-term equity investment | 6,403,021.73 | 218,512,763.55 |
Investment profit by marketable financial assets during the holding period | 10,930,309.95 | 10,503,501.81 |
Investment profit by the disposal of marketable financial assets | -9,740,417.35 | 20,264,211.00 |
Original equity treated as investment income from disposal | 48,392,551.99 | 1,411,495.72 |
Bank yields from financial products | 16,941,398.12 | 13,370,838.07 |
Others | 3,106,764.84 | |
Total | 80,543,972.30 | 256,030,245.92 |
Other notes:
None
44. Income from disposal of assets
Unit: RMB
Source of income from asset disposal | Amount incurred in the current period | Amount incurred in the previous period |
Gains (losses) from disposal of fixed assets | 1,289,755.10 | 1,055,284.09 |
Total | 1,289,755.10 | 1,055,284.09 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
45. Non-operating income
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period | Amount recognized into current non-recurring profits and losses |
Government subsidies | 11,200.00 | ||
Tort compensation | 8,891,208.00 | 1,528,930.43 | 8,891,208.00 |
Performance compensation receivables | 453,859,535.09 | 401,364,984.06 | 453,859,535.09 |
Others | 1,163,735.09 | 152,808.37 | 1,163,735.09 |
Total | 463,914,478.18 | 403,057,922.86 |
Government subsidy recognized in current losses and gains:
Unit: RMB
Subsidy items | Entity | Reason | Nature and type | Do subsidies affect the profit and loss of the year? | Whether it is a special subsidy or not? | Amount incurred in this period | Amount incurred in the previous period | Related to assets/income |
VAT immediate levy and refund | Tax bureaus in Shanghai, Guangzhou, Huai’an, etc. | Subsidies | Subsidies received from the government to encourage and support specific industries and segments (according to national policies and regulations) | No | No | 58,796,021.20 | 81,575,068.42 | Related to income |
Return of handling charges of individual income tax | Tax bureaus in Guangzhou, Huai’an, Shanghai, Nanling County (Anhui), etc. | Subsidies | Subsidies received from the government for the protection of certain utility services or socially necessary product supply or price control functions | No | No | 1,463,852.75 | 1,135,760.56 | Related to income |
Subsidy for post stability | Social insurance fund management centers in Guangzhou, Huai’an, Wuhu, Shenzhen, etc. | Subsidies | Subsidies received from the government for the protection of certain utility services or socially necessary product supply or price control functions | No | No | 690,765.77 | 665,044.69 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Subsidies for Huai’an Software Park | Huai’an Software Park Management Development Co., Ltd. | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 4,556,098.16 | 10,516,637.23 | Related to income |
Subsidies for Internet Industry Base in Hongze District, Huai’an City | Huai’an Hongze District Internet Industry Base Management Co., Ltd. | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 1,011,370.36 | Related to income | |
Subsidies from Huai’an Overseas Students Pioneer Park Management Committee | Huai’an Economic and Technological Development Zone Overseas Students Pioneer Park Management Office | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 3,007,996.25 | 3,540,171.40 | Related to income |
Tax rebate from Shanghai government | Tax Bureau of Shanghai Jiading District and Pudong New Area | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 1,298,632.80 | Related to income | |
Industrial subsidies | Finance and Taxation Service Center in Wuhu Machinery Industry Development Zone | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 2,167,000.00 | 4,935,700.00 | Related to income |
Industrial subsidies | Management Committee of Anhui Xinwu Economic & Technological Development Zone | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 961,399.64 | Related to income | |
Industrial subsidies | Treasury Payment Center of Wuhu Jiujiang District Finance Bureau | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 12,856,498.14 | Related to income | |
Industrial subsidies | Wuhu Advertising Industry | Subsidies | Subsidies received for compliance with local support | No | No | 62.00 | 268,618.87 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Park Asset Management Co., Ltd. | policies for investment promotion by local governments | |||||||
Provincial Financial Research Funds for Research and Development of Enterprises in Guangdong Province | Department of Science and Technology of Guangdong Province | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 1,777,800.00 | Related to income | |
Subsidies to Guangzhou enterprises’ R&D investment | Guangzhou Science, Technology and Innovation Commission | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 853,900.00 | 100,000.00 | Related to income |
Special fund for subsidies to Guangzhou enterprises’ R&D investment | The Bureau of Science, Technology, Industry & Informatization of Tianhe District, Guangzhou | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 0.00 | 100,000.00 | Related to income |
Special subsidy of Tianhe District to support development of software development and enterprise R&D investment | The Bureau of Science, Technology, Industry & Informatization of Tianhe District, Guangzhou | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 500,000.00 | Related to income | |
Special subsidy of Tianhe District to support innovation and entrepreneurship | Office of Talent Affairs, Tianhe District Committee of Guangzhou | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 200,000.00 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
of high-level talents | ||||||||
Special fund of Tianhe District for subsidies to Thero brand building service | The Bureau of Science, Technology, Industry & Informatization of Tianhe District, Guangzhou | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 500,000.00 | 500,000.00 | Related to income |
Funding support of Tianhe District for cultural and creative industry | Guangzhou Municipal Development and Reform Commission | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 200,000.00 | Related to income | |
Provincial financial reward for enterprise R&D expenses | Jiangsu Department of Finance, Department of Science and Technology | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 2,000,000.00 | Related to income | |
Supporting subsidy from the Finance Bureau of Jiading District, Shanghai | Finance Bureau of Jiading District, Shanghai | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 1,339,770.00 | Related to income |
Reward for “Four Standards” enterprises | Nanling Economic Development Zone Construction Investment Co., Ltd. | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 110,000.00 | 120,000.00 | Related to income |
Reward for “Four Standards” enterprises | Statistics Bureau of Wuhu County | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 3,000.00 | 2,000.00 | Related to income |
Reward for scientific and technical innovation of Science | Science & Technology Bureau of Wuhu County | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 52,000.00 | 50,000.00 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
& Technology Bureau | ||||||||
Reward and subsidy to province with strong manufacturing power | Wuhu Municipal Commission of Economy and Information Technology | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 500,000.00 | Related to income |
Return of handling charges of VAT and enterprise income tax | Huai’an Tax Service | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 71,081.94 | 25,238.00 | Related to income |
Incentive fund for high-tech enterprises | Huai’an Municipal Science and Technology Bureau | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 100,000.00 | Related to income | |
District-level supporting incentive fund for high-tech enterprises | Science and Technology Division of Huai’an Economic and Technological Development Zone | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 100,000.00 | Related to income | |
Incentive fund for cultivation of provincial new high-tech enterprises | Jiangsu Department of Finance | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 55,555.00 | Related to income | |
Special fund of commercial development | Department of Commerce of Jiangsu Province | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 110,100.00 | Related to income | |
Rebates of VAT levied by South Korea | Sam Sung Tax Office | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 9,633.64 | Related to income | |
Supporting subsidy of Guro, Seoul, South | Internal Revenue Services and Government of Guro, | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local | No | No | 0.00 | 1,348,511.17 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Korea | Seoul, South Korea | governments | ||||||
2017 supporting fund for animation of Shanghai Municipal Administration of Culture and Tourism, Radio and Television | Shanghai Municipal Administration of Culture and Tourism, Radio and Television | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 235,849.06 | Related to income |
Tax return of Jiading District Government | People’s Government of Jiading District of Shanghai Municipality | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 518,800.00 | Related to income |
2016 city-level directing fund for cultural industry development | Management Committee of Huai’an Software Park of Jiangsu Province | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 400,000.00 | Related to income |
Incentive fund for offshore outsourcing | Economic Development Bureau of Huai’an Economic and Technological Development Zone | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 0.00 | 400,000.00 | Related to income |
Subsidies for Huaishang Talent Project | Leading Group Office for Talent Affairs of Huai’an | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 150,000.00 | Related to income |
Special incentive of Tianhe District Business and Finance Bureau for introduction of key | Finance Bureau of Tianhe District | Reward | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 122,100.00 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
enterprises | ||||||||
Support for fashion creative animation of Culture, Radio, Film, Television & Public Press Bureau of Guangzhou Municipality | Guangzhou Municipal Bureau of Finance | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 400,000.00 | Related to income |
Special subsidies for rents of key industrial enterprises granted by the Finance Bureau of Tianhe District | The Bureau of Science, Technology, Industry & Informatization of Tianhe District, Guangzhou | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 90,100.00 | Related to income |
Supporting fund of the Finance Bureau of the Khorgas Economic Development Zone Management Committee of Xinjiang Uygur Autonomous Region | Human Resources and Social Security Bureau of the Khorgas Economic Development Zone Management Committee of Xinjiang Uygur Autonomous Region | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 118,857.00 | Related to income |
Copyright grant of Shanghai Copyright Association | Copyright Association of Shanghai | Subsidies | Subsidies received from the government to encourage and support specific industries and segments (according to national policies and regulations) | No | No | 0.00 | 3,500.00 | Related to income |
2016 Excellent Copyright of Chuan Qi Ba Ye (传奇霸业) | Huai’an Municipal Bureau of Culture, Radio, Film and Television Press and | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 0.00 | 3,000.00 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
of Huai’an | Publication (Copyright) | |||||||
2016 policy fund for promotion of provincial foreign trade transferred by the Commerce Bureau of Nanling County | Commerce Bureau of Nanling County | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 64,500.00 | Related to income |
Subsidies for blue collar apartment rents granted by Nanling Economic Development Zone Construction Investment Co., Ltd. | Nanling Economic Development Zone Construction Investment Co., Ltd. | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 0.00 | 27,648.00 | Related to income |
Return of land use tax | Jishan Town Government of Nanling County, Anhui Province | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 1,857,265.44 | 1,411,521.00 | Related to income |
Project subsidies of Automotive Fuel System R&D Center | Anhui Department of Finance | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 119,166.67 | 130,000.00 | Related to assets |
Subsidy for the purchase of single equipment by SMEs | Wuhu Municipal Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 25,163.35 | 27,450.92 | Related to assets |
Provincial “6+1” subsidies for building independent | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 90,566.67 | 98,800.00 | Related to assets |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
innovation capacity | ||||||||
Special funds for development of provincial enterprises of Nanling Country Commission of Economy and Information Technology | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 45,833.33 | 50,000.00 | Related to assets |
Provincial innovation enterprise R&D equipment subsidy | Wuhu Municipal Science and Technology Bureau | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 25,437.50 | 27,750.00 | Related to assets |
2015 provincial special fund to build an innovative province | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 25,437.50 | 27,750.00 | Related to assets |
Subsidies for R&D and purchase of instruments and equipment | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 71,866.67 | 78,400.00 | Related to assets |
2016 provincial special fund to build an innovative province | Wuhu Municipal Science and Technology Bureau | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 71,866.67 | 78,400.00 | Related to assets |
Subsidies for technologically transformed | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 313,500.00 | 57,000.00 | Related to assets |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
equipment to make the foundation of industry development more solid for provinces with strong manufacturing power | ||||||||
Reward and subsidy for technology reform | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 154,247.50 | 14,022.50 | Related to assets |
2017 provincial special fund to build an innovative province | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 12,191.65 | 1,108.36 | Related to assets |
Reward for scientific and technical innovation | Nanling County Commission of Economy and Information Technology | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 200,000.00 | Related to income | |
Reward for invention patent | Nanling County Commission of Economy and Information Technology | Reward | Subsidies for research and development, technology renewal and renovation | No | No | 86,000.00 | Related to income | |
2017 provincial supporting fund of foreign trade policy | Commerce Bureau of Nanling County | Subsidies | Subsidies received for compliance with local support policies for investment promotion by local governments | No | No | 96,000.00 | Related to income | |
Reward and subsidy for specialized, sophisticated, special and new SMEs and provincial industry | Nanling County Commission of Economy and Information Technology | Subsidies | Subsidies for research and development, technology renewal and renovation | No | No | 1,000,000.00 | Related to income |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
design center which are identified in the province | ||||||||
Subsidy of the Wuhu Joint Conference Office for Air Pollution Prevention and Control on the elimination of heavy-polluting vehicles | Wuhu Municipal Environmental Protection Bureau | Subsidies | Subsidies received from the government for the protection of certain utility services or socially necessary product supply or price control functions | No | No | 0.00 | 11,200.00 | Related to income |
Other notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
46. Non-operating expenses
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period | Amount recognized into current non-recurring profits and losses |
External donation | 3,454,249.54 | 134,259.40 | 3,454,249.54 |
Losses on the damage and retirement of non-current assets | 1,107,986.48 | 1,107,986.48 | |
Payable performance compensation | 7,702,951.36 | 3,756,740.62 | 7,702,951.36 |
Fine and fine for delaying payment | 32,392.81 | 219,253.60 | 32,392.81 |
Others | 2,514,703.30 | 76,785.28 | 2,514,703.30 |
Total | 14,812,283.49 | 4,187,038.90 |
Other notes:
None
47. Income taxes
(1) Income tax sheet
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Income taxes of current period | 88,775,602.71 | 83,470,564.82 |
Deferred income tax | -20,885,955.32 | -3,350,691.84 |
Total | 67,889,647.39 | 80,119,872.98 |
(2) Accounting profit and income tax expenses adjustment process
Unit: RMB
Item | Amount incurred in the current period |
Total profit | 1,219,319,481.52 |
Income tax expenses calculated at legal/applicable tax rate | 304,829,870.39 |
Impact of various tax rates applicable to subsidiaries | -325,192,357.62 |
Adjustment of impact on the income tax in the previous period | 3,411,685.40 |
Impact of non-taxable income | -10,974,398.80 |
Impact of the non-deductible costs, expenses and losses | 152,848,212.09 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Impact of deductible losses of unrecognized deferred income tax assets in the previous period | -17,450,098.57 |
Impact of deductible temporary differences or deductible loss of unrecognized deferred income tax assets of this period | 7,148,912.28 |
Impact of weighted R&D cost deduction | -46,224,603.40 |
Others | -507,574.39 |
Income taxes | 67,889,647.39 |
Other notes
48. Other comprehensive income
For details, please refer to Note 32 - Other comprehensive income.
49. Items of cash flow statements(1) Cash received from other operating activities
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Operational incomings and outgoings received | 7,170,260.47 | 3,000,000.00 |
Government subsidies received | 38,577,011.89 | 29,104,526.97 |
Interest income received | 10,849,579.35 | 8,756,161.69 |
Deposits and guarantees received | 12,431,744.54 | 6,814,202.79 |
Other amounts received | 11,704,341.67 | 8,111,632.38 |
Total | 80,732,937.92 | 55,786,523.83 |
Description of other received cash relevant to operating activities:
None
(2) Cash paid relating to other operating activities
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Out-of-pocket expenses | 3,091,233,883.86 | 2,029,450,687.59 |
Payment of guarantee and reserve | 36,152,700.88 | 19,562,859.61 |
Service charge | 645,223.32 | 606,729.28 |
Non-operating expense | 5,635,594.16 | 430,298.28 |
Other payables | 803,924.26 | 3,316,702.65 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Total | 3,134,471,326.48 | 2,053,367,277.41 |
Description of other cash paid relating to operating activities:
None
(3) Other cash received relating to investment activities
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Government subsidies related to assets received | 5,235,700.00 | |
Financial products | 3,580,863,200.00 | 2,212,369,000.00 |
Earnest money for repurchase of equities | 6,000,000.00 | |
Return of copyright money | 4,417,865.14 | |
Total | 3,580,863,200.00 | 2,228,022,565.14 |
Description of other cash received relating to investing activities:
None
(4) Other cash payments relating to investing activities
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Financial products | 3,586,863,200.00 | 2,122,369,000.00 |
Payment of performance compensation | 15,795.67 | |
Guarantee for government freezing | 4,299,671.55 | |
Total | 3,591,178,667.22 | 2,122,369,000.00 |
Description of other cash payments relating to investing activities:
None
(5) Other cash payments relating to financing activities
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Issuing costs of raised fund | 4,313,316.06 | |
Cash payment for acquisition of minority stocks of subsidiary | 1,400,150,000.00 | 89,180,000.00 |
Repurchase of treasury stocks | 317,235.07 | |
Total | 1,400,467,235.07 | 93,493,316.06 |
Description of cash payments relating to financing activities:
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
None
50. Supplementary data of cash flow statement(1) Supplementary data of cash flow statement
Unit: RMB
Supplementary data | Amount of current period | Amount of previous period |
1. Net profits transferred to cash flow of operation activities: | -- | -- |
Net profit | 1,151,429,834.13 | 1,836,499,722.03 |
Add: Provision for assets impairment | 1,049,355,112.25 | 351,295,883.79 |
Depreciations of fixed assets, oil and gas assets, and productive biological assets | 47,319,420.24 | 54,913,911.20 |
Amortization of intangible assets | 7,959,258.42 | 19,083,068.70 |
Amortization of long-term deferred expenses | 62,383,028.39 | 86,013,536.69 |
Losses on disposal of fixed assets, intangible assets and other long-term assets (“-” indicates the profit) | -1,289,755.10 | -1,055,284.09 |
Losses at discard of fixed assets (“-” indicates the profit) | 1,107,986.48 | |
Financial expense (“-” indicates the profit) | 22,428,003.26 | 45,364,584.84 |
Losses on investments (“-” indicates the profit) | -80,543,972.30 | -256,030,245.92 |
Decrease of deferred income tax assets (“-” indicates increase) | -23,600,218.04 | -3,350,691.84 |
Decrease of inventories (“-” indicates increase) | 24,488,168.49 | -30,413,122.55 |
Decrease of operational receivable items (“-” indicates increase) | -482,254,618.57 | -244,342,642.44 |
Increase of operational payable items (“-” indicates decrease) | 621,807,956.92 | 270,541,351.33 |
Others | -446,156,583.73 | -296,624,143.44 |
Net cash flows from operating activities | 1,954,433,620.84 | 1,831,895,928.30 |
2. Major investments and financing activities not related to cash expenditure and income: | -- | -- |
3. Changes of cash and cash equivalent: | -- | -- |
Ending cash balance | 1,515,740,344.79 | 1,580,910,931.98 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Less: Cash balance at the beginning of the period | 1,580,910,931.98 | 819,213,006.12 |
Net increase of cash and cash equivalents | -65,170,587.19 | 761,697,925.86 |
(2) Net cash paid for acquisition of subsidiaries in the current period
Unit: RMB
Amount | |
Cash or cash equivalent paid in the current period for the business combination in the current period | 155,215,923.89 |
Wherein: | -- |
Huai’an Sanqi | 155,215,923.89 |
Less: Cash and cash equivalent held by subsidiary on purchase date | 140,937.70 |
Wherein: | -- |
Huai’an Sanqi | 140,937.70 |
Wherein: | -- |
Net cash paid for acquisition of the subsidiary | 155,074,986.19 |
Other notes:
None
(3) Net cash received for the disposal of subsidiaries in the current period
Unit: RMB
Amount | |
Cash or cash equivalent received in current period for the disposal of subsidiaries in the current period | 420,169,978.90 |
Wherein: | -- |
Shunrong Auto Parts | 417,690,000.00 |
Wuji Entertainment Games Co., Ltd. | 2,479,978.90 |
Less: Cash and cash equivalent held by subsidiary at the date of losing control | 260,047,513.08 |
Wherein: | -- |
Shunrong Auto Parts | 232,034,091.47 |
Wuji Entertainment Games Co., Ltd. | 28,013,421.61 |
Wherein: | -- |
Net cash received for the disposal of subsidiaries | 160,122,465.82 |
Other notes:
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
None
(4) Constitution of cash and cash equivalent
Unit: RMB
Item | Ending balance | Beginning balance |
I. Cash | 1,515,740,344.79 | 1,580,910,931.98 |
Wherein: Cash on hand | 29,585.32 | 59,238.53 |
Bank deposit available for payment at any time | 1,509,544,157.41 | 1,573,326,143.60 |
Other monetary fund available for payment at any time | 6,166,602.06 | 7,525,549.85 |
III. Balance of cash and cash equivalents at the end of period | 1,515,740,344.79 | 1,580,910,931.98 |
Other notes:
The ending balance of cash and cash equivalents in 2018 annual cash flow statement was RMB 1,515,740,344.79. The endingbalance of monetary funds on the balance sheet as of December 31st, 2018 was RMB 1,532,965,200.05. The difference of RMB17,224,855.25 was the guarantee and frozen fund not meeting the cash and cash equivalent standard.
51. Assets with limited ownership or right of use
Unit: RMB
Item | Carrying value at the end of the period | Reason for restriction |
Monetary fund | 17,224,855.26 | RMB 12,925,183.70 was the frozen fund in bank account, and RMB 4,299,671.56 was the guarantee |
Other non-current assets | 799,637,688.54 | Borrowing of the Company’s subsidiaries with the office building corresponding to the prepaid purchase price as the mortgage |
Total | 816,862,543.80 | -- |
Other notes:
None
52. Foreign currency monetary items(1) Monetary items in foreign currency
Unit: RMB
Item | Balance of foreign currency at the end of period | Exchange rate | Balance in RMB at the end of period |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Monetary fund | -- | -- | |
Wherein: USD | 58,717,072.67 | 6.8632 | 402,987,013.15 |
EUR | 79,895.03 | 7.8741 | 629,101.46 |
HKD | 2,248,414.35 | 0.8764 | 1,970,510.34 |
KRW | 425,522,955.00 | 0.0061 | 2,595,690.03 |
NT | 7,799,117.00 | 0.2244 | 1,750,121.85 |
JPY | 1,131,161.00 | 0.0625 | 70,697.56 |
THB | 1,856,586.38 | 0.2128 | 395,081.58 |
Accounts receivable | -- | -- | |
Wherein: USD | 15,479,578.51 | 6.8632 | 106,239,443.23 |
EUR | 16,672.53 | 7.8741 | 131,281.17 |
HKD | 38,880,089.32 | 0.8764 | 34,074,510.28 |
PHP | 18,676,829.00 | 0.1311 | 2,448,532.28 |
RM | 5,419,450.42 | 1.6609 | 9,001,165.20 |
THB | 64,283,102.33 | 0.2128 | 13,679,444.18 |
TRY | 206,472.59 | 1.2978 | 267,960.13 |
IDR (Indonesian Rupiah) | 6,246,489,120.87 | 0.0005 | 3,123,244.56 |
VND | 32,192,102,114.71 | 0.0003 | 9,657,630.63 |
KRW | 783,163,539.00 | 0.0061 | 4,777,297.59 |
AUD | 826,855.17 | 4.8310 | 3,994,537.33 |
JPY | 408,755,016.97 | 0.0625 | 25,547,188.56 |
GBP | 414.65 | 8.7485 | 3,627.57 |
BRL | 2,511.74 | 1.7680 | 4,440.76 |
PLN | 437.93 | 1.8345 | 803.38 |
CAD | 6.25 | 5.0300 | 31.44 |
SGD | 375,691.38 | 5.0376 | 1,892,582.90 |
INR | 9,315.00 | 0.0988 | 920.32 |
SEK | 72.80 | 0.7680 | 55.91 |
RUB | 9,532.32 | 0.0981 | 935.12 |
Other receivables | |||
Wherein: USD | 640,000.00 | 6.8632 | 4,392,448.00 |
NT | 68,500.00 | 0.2244 | 15,371.40 |
Accounts payable |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Wherein: NT | 116,384,895.97 | 0.2244 | 26,116,770.66 |
USD | 20,061,742.56 | 6.8632 | 137,687,751.54 |
EUR | 7,984.30 | 7.8741 | 62,869.18 |
THB | 28,007.57 | 0.2128 | 5,960.01 |
VND | 4,676,607,625.40 | 0.0003 | 1,402,982.29 |
HKD | 29,385.09 | 0.8764 | 25,753.09 |
JPY | 1,061,811.00 | 0.0625 | 66,363.19 |
Other notes:
(2) Notes to overseas operational entities, including disclosures of overseas principal places of business,functional currencies and the basis of choosing the currency of important overseas operational entities, aswell as the reasons for the change in functional currencies (if any).
√Applicable □Not ApplicableThe Company’s wholly-owned subsidiary Vogue Entertainment International and its six subsidiaries, G-MEI Network, WisdomEntertainment International, Wisdom Game International, Top Increase, 37 Games Company, 37 Games Entertainment Limited(hereinafter referred to as “Vogue Entertainment International”) and Easy Gaming, Inc. are mainly engaged in overseas business.Taking USD as the bookkeeping base currency can better reflect the actual situation of Vogue Entertainment International and EasyGaming, Inc. The Company carefully considers and combines existing financial settlement conditions and future. To more accuratelyreflect the information of Vogue Entertainment International and Easy Gaming, Inc., the bookkeeping currency was changed fromRMB to USD from January 1st, 2018. This bookkeeping currency change is accounted for using the future applicable method.
53. Government subsidies(1) Basic information on government subsidies
Unit: RMB
Type | Amount | Presented item | Amount included in current profits and losses |
Governmental subsidy related to assets | 681,000.00 | Deferred income | |
Government Subsidy Related to Income | 96,692,033.09 | Other profits | 96,692,033.09 |
(2) Return of government subsidies
□Applicable √Not ApplicableOther notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
III. Consolidation scope change
1. Business combinations not under the same control(1) Business combination not under common control in current period
Unit: RMB
Name of acquiree | Time point of stock control | Equity control cost | Share ratio | Stock controlling mode | Purchasing date | Confirmation basis on purchase day | Revenue of Acquiree from purchase date to the end of term | Net profit of Acquiree from purchase date to the end of term |
Huai’an Sanqi | November 30th, 2018 | 155,215,923.89 | 60.30% | Cash purchase | November 30th, 2018 | 2018.11.30 actual handover date | 4,769,618.99 |
Other notes:
Pursuant to the Priority Limited Partnership Share Transfer Agreement signed between the Company and China Resources SZITICTrust Co., Ltd. in November 2018, the follow-up supplementary agreement, and the purchase agreement signed with GuangdongYijian Investment Co., Ltd, the Company acquired 60.30% equity of Huai’an Sanqi in cash. For the transaction price of the assets tobe purchased, refer to the book value of the identifiable net assets at the purchasing date as stipulated in the Priority LimitedPartnership Share Transfer Agreement and the follow-up supplementary agreement, and the transaction price was RMB155,215,923.89.The Company originally held 39.70% equity of Huai’an Sanqi, and became a wholly-owned subsidiary of the Company afteracquisition of 60.30% in cash.
(2) Merger cost and goodwill
Unit: RMB
Combination cost | Huai’an Sanqi |
- Cash | 155,215,923.89 |
- Fair value on the acquisition date of the equities held before the acquisition date | 98,626,954.68 |
Total merger cost | 253,842,878.57 |
Less: Proportion of fair value of identifiable net assets acquired | 253,842,878.57 |
Amount of goodwill/ merger cost which is less than the definable net assets fair proportion | 0.00 |
Recognition method for fair value on the combined costs and description of contingent consideration and its change:
For the transaction price of the assets to be purchased, refer to the book value of the identifiable net assets at the purchasing date asstipulated in the Priority Limited Partnership Share Transfer Agreement and the follow-up supplementary agreement, and it wasdetermined by the parties to this restructuring transaction to be RMB 155,215,923.89.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
The main reasons for the large goodwill:
Not applicableOther notes:
None
(3) Identifiable assets and liabilities of acquiree on the acquisition date
Unit: RMB
Huai’an Sanqi | ||
Fair value on purchase day | Book value on purchase day | |
Monetary fund | 140,937.70 | 140,937.70 |
Receivables | 25,875,923.89 | 25,875,923.89 |
Long-term equity investments | 229,185,274.20 | 229,185,274.20 |
Accounts payable | 1,359,257.22 | 1,359,257.22 |
Net asset | 253,842,878.57 | 253,842,878.57 |
Net asset acquired | 253,842,878.57 | 253,842,878.57 |
Recognition method for identifiable assets and fair value:
Determined by book value.Contingent liabilities of the acquiree assumed in business combination:
NoneOther notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Disposal of subsidiaries
Whether there are cases where the control over investment in subsidiary is lost in single disposal□ Yes √ No
Unit: RMB
Name of subsidiary | Disposal price of equity | Ratio of disposal equity (%) | Disposal method of equity | Time point of losing control | Determination basis of time point of losing control | Difference of enjoyed net asset share of the subsidiary between consolidated financial statements corresponding to disposal price and investment | Proportion of remaining equity on the date of losing control | Carrying value of remaining equity on the date of losing control | Fair value of remaining equity on the date of losing control | Profits or losses attributing to remaining equity re-measured by fair values | Recognition methods and main assumption for fair value of remaining equity on the date of losing control | Amount of other comprehensive income, related to equity investment of original subsidiary, carried forward to the profit and loss on investments |
Shunrong Auto Parts | 819,000,000.00 | 100.00% | Right offering | November 30th, 2018 | The equity transfer procedure was completed | 6,470,484.05 | - | |||||
Wuji Entertainment Games Co., Ltd. | 6,935,700.00 | 40.74% | Right offering | December 31st, 2018 | The equity transfer procedure was completed | -1,117,205.48 | 14.16% | 1,533,960.59 | 2,583,703.75 | 1,049,743.16 | Equity transaction price |
Other notes:
NoneWhether there are cases where investment in subsidiary is disposed step by step through multiple transactions and the control is lost in the current period□ Yes √ No
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3. Merger scope change for other reasons
Notes to changes in scope of combination due to other reasons (e.g., establishment of new subsidiaries, liquidation of subsidiaries,etc.) and their related circumstances:
Company name | Cause of changes | Establishment/Change date |
Anhui Wanhu | Newly-established | March 1st, 2018 |
Zhuhai Miaohu | Newly-established | April 26th, 2018 |
Zhuhai Shangjie | Newly-established | April 26th, 2018 |
Khorgas Mopeng | Newly-established | May 29th, 2018 |
Ningbo Langkun | Newly-established | July 26th, 2018 |
Shanghai Jiakun | Newly-established | July 17th, 2018 |
Guangzhou Sanqi Culture & Entertainment | Newly-established | August 9th, 2018 |
Anhui Zhusheng | Newly-established | October 11th, 2018 |
37Games.Japan Co., Ltd. | Newly-established | December 17th, 2018 |
Guangzhou Jisheng | Write-off | March 23rd, 2018 |
Guangzhou Jishi | Write-off | May 24th, 2018 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
IV. Rights and interests in other parties
1. Rights and interests in subsidiary(1) Organization of enterprise group
Name of subsidiary | Principal place of business | Registered address | Business nature | Shareholding ratio | Acquisition method | |
Directly | Indirectly | |||||
Level 1 subsidiary | ||||||
Shanghai Sanqi Interactive Entertainment | Guangzhou | Shanghai | Software | 100.00% | Business combination not under common control | |
Tibet Xintai | Tibet | Tibet | Investment | 100.00% | Establishment | |
Guangzhou Sanqi Culture & Entertainment | Guangzhou | Guangzhou | Software | 100.00% | Establishment | |
Level 2 subsidiary | ||||||
Shanghai Yingtong | Guangzhou | Shanghai | Software | 100.00% | Business combination not under common control | |
Anhui Vogue Entertainment | Guangzhou | Wuhu | Software | 100.00% | Business combination not under common control | |
Guangzhou Sanqi | Guangzhou | Guangzhou | Software | 80.00% | Business combination not under common control | |
Vogue Entertainment International | British Virgin Islands | British Virgin Islands | Software | 100.00% | Business combination not under common control | |
Jiangsu Aurora | Guangzhou | Huai’an | Software | 20.00% | 80.00% | Business combination not under common control |
Guangzhou Xingzhong | Guangzhou | Guangzhou | Software | 100.00% | Business combination not under common control | |
Shanghai Guanhang | Guangzhou | Shanghai | Software | 100.00% | Business combination not under common control | |
Anhui Jiashang | Guangzhou | Wuhu | Software | 100.00% | Business combination not under common control | |
Easy Gaming, Inc. | United States | United States | Software | 100.00% | Business combination not under common control |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Khorgas Sanqi | Xinjiang | Xinjiang | Investment | 100.00% | Establishment | |
Level 3 subsidiary | ||||||
Shanghai Zhiren | Guangzhou | Shanghai | Software | 100.00% | Business combination not under common control | |
Zhuhai Shangjie | Zhuhai | Zhuhai | Software | 100.00% | Establishment | |
G-MEI Network | Taiwan | British Virgin Islands | Software | 100.00% | Business combination not under common control | |
Top Increase | British Virgin Islands | British Virgin Islands | Software | 100.00% | Business combination not under common control | |
Shanghai Mobile Game | Guangzhou | Shanghai | Software | 80.00% | Business combination not under common control | |
Chengdu Shengge Times Network Technology Co., Ltd. | Chengdu | Chengdu | Software | 80.00% | Business combination not under common control | |
Beijing Shangheng | Guangzhou | Beijing | Software | 80.00% | Business combination not under common control | |
Jiangsu Jiaqu | Guangzhou | Huai’an | Software | 80.00% | Business combination not under common control | |
Guangzhou Huoshanhu | Guangzhou | Guangzhou | Software | 80.00% | Establishment | |
Anhui Sanqi | Guangzhou | Wuhu | Software | 80.00% | Establishment | |
Anhui Wanhu | Guangzhou | Wuhu | Software | 80.00% | Establishment | |
Zhuhai Miaohu | Zhuhai | Zhuhai | Software | 80.00% | Establishment | |
Guangzhou Sanqi Interactive Entertainment | Guangzhou | Guangzhou | Software | 100.00% | Establishment | |
Anhui Aurora | Guangzhou | Wuhu | Software | 100.00% | Establishment | |
Guangzhou Jisheng | Guangzhou | Guangzhou | Software | 100.00% | Establishment | |
Anhui Xuhong | Guangzhou | Wuhu | Advertising | 100.00% | Establishment | |
Anhui Guanyu | Guangzhou | Wuhu | Advertising | 100.00% | Business combination not under common control | |
Anhui Zhusheng | Guangzhou | Wuhu | Software | 100.00% | Establishment |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Level 4 subsidiary | ||||||
Tibet Taifu | Tibet | Tibet | Software | 100.00% | Business combination not under common control | |
Khorgas Xinghui | Xinjiang | Xinjiang | Software and Information Technology Service | 100.00% | Establishment | |
Jiangsu Zhiming | Guangzhou | Huai’an | Software | 49.00% | 51.00% | Business combination not under common control |
37Games Entertainment Co., Ltd. | Hong Kong | Hong Kong | Software | 100.00% | Business combination not under common control | |
Wisdom Game International | British Virgin Islands | British Virgin Islands | Software | 100.00% | Business combination not under common control | |
Wisdom Entertainment International | Hong Kong | Hong Kong | Software | 100.00% | Business combination not under common control | |
37 Games Company | South Korea | South Korea | Software | 100.00% | Business combination not under common control | |
Khorgos Xinrui | Xinjiang | Xinjiang | Software and Information Technology Service | 80.00% | Establishment | |
Level 5 subsidiary | ||||||
Tibet Yaotong | Guangzhou | Tibet | Software | 100.00% | Establishment | |
Tibet Shengge | Guangzhou | Tibet | Software | 100.00% | Establishment | |
Shanghai Mokun | Shanghai | Shanghai | Software | 100.00% | Combination not under the same control | |
Huai’an Sanqi | Huai’an | Huai’an | Business services industry | 100.00% | Business combination not under common control | |
Khorgas Qianyu | Xinjiang | Xinjiang | Software and Information Technology Service | 100.00% | Establishment | |
37Games.Japan Co., Ltd. | Japan | Japan | Software | 100.00% | Establishment |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Level 6 subsidiary | ||||||
Shanghai Langkun | Shanghai | Shanghai | Software | 76.50% | Business combination not under common control | |
Shanghai Miji | Shanghai | Shanghai | Software | 100.00% | Business combination not under common control | |
Shanghai Kunkun | Shanghai | Shanghai | Software | 100.00% | Business combination not under common control | |
Shanghai Aojue | Shanghai | Shanghai | Software | 100.00% | Business combination not under common control | |
Khorgas Mopeng | Xinjiang | Xinjiang | Software | 100.00% | Establishment | |
Level 7 subsidiary | ||||||
Khorgas Jiaji | Xinjiang | Xinjiang | Software | 76.50% | Business combination not under common control | |
Shanghai Jiakun | Shanghai | Shanghai | Software | 76.50% | Establishment | |
Ningbo Langkun | Xinjiang | Xinjiang | Software | 76.50% | Establishment |
The shareholding ratio in the subsidiary is different from the percentage of the voting rights:
Not applicableBasis for a company to control the invested organization with half or less than half of voting rights and a company not to control the invested organization with more than half of voting rights:
Not applicableFor important structured entities that are included in the scope of consolidation, the basis for control:
Not applicableBasis for determining whether the company is an agent or a client:
Not applicableOther notes:
None
(2) Key no-wholly owned subsidiaries
Unit: RMB
Name of subsidiary | Shareholding ratio of | Profit and loss belonging to minority | Dividend declared to be distributed to minority | Balance of minority equity at the end of period |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
minority shareholders | shareholder of the current period | shareholder of the current period | ||
Guangzhou Sanqi | 20.00% | 133,337,736.30 | 90,000,000.00 | 147,368,592.82 |
Notes to shareholding ratio of minority shareholders of subsidiaries which is different from the percentage of the voting rights:
Not applicableOther notes:
None
(3) Main financial information of key non-wholly owned subsidiaries
Unit: RMB
Name of subsidiary | Ending balance | Beginning balance | ||||||||||
Current assets | Non-current assets | Total assets | Current liabilities | Non-current liabilities | Total liabilities | Current assets | Non-current assets | Total assets | Current liabilities | Non-current liabilities | Total liabilities | |
Guangzhou Sanqi | 2,156,907,783.27 | 127,801,334.17 | 2,284,709,117.44 | 1,516,725,501.90 | 31,140,651.44 | 1,547,866,153.34 | 1,043,430,956.42 | 115,896,348.84 | 1,159,327,305.26 | 531,531,578.14 | 34,416,645.44 | 565,948,223.58 |
Unit: RMB
Name of subsidiary | Amount incurred in the current period | Amount incurred in the previous period | ||||||
Operating incomes | Net profit | Total consolidated income | Cash flows from operating activities | Operating income | Net profit | Total consolidated income | Cash flows from operating activities | |
Guangzhou Sanqi | 3,593,993,326.91 | 666,688,681.51 | 666,688,681.51 | 1,464,777,160.65 | 2,098,517,906.50 | 470,530,214.76 | 470,530,214.76 | 863,880,248.47 |
Other notes:
None
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
2. Change of owner’s equity share in subsidiaries and the business of subsidiaries still under control(1) Notes on change of owner’s equity share in subsidiaries
Name of subsidiary | Change time | Shareholding ratio before change | Shareholding ratio after change |
Jiangsu Aurora | February 2018 | 80.00% | 100.00% |
Guangzhou Huoshanhu | June 2018 | 85.00% | 80.00% |
Anhui Sanqi | June 2018 | 100.00% | 80.00% |
(2) Effect of the transaction on minority interests and attributable to owners' equity of the parent company
Unit: RMB
Jiangsu Aurora | Anhui Sanqi | Guangzhou Huoshanhu | |
- Cash | 1,400,000,000.00 | 150,000.00 | |
Total of purchase cost/ disposal consideration | 1,400,000,000.00 | 150,000.00 | |
Less: Subsidiaries’ share of net assets calculated based on share of equity received/disposed. | 151,879,433.66 | -5,028,053.57 | -1,756,284.13 |
Balance | 1,248,120,566.34 | 5,028,053.57 | 1,906,284.13 |
Wherein: Capital reserves adjustment | 1,248,120,566.34 | 5,028,053.57 | 1,906,284.13 |
Other notes(1) In the current year, the Company acquired 20% equity of Jiangsu Aurora from Hu Yuhang by paying cash of RMB 1.4 billion,and completed the procedures for industrial and commercial change on February 7th, 2018. According to the Evaluation Report onthe Shareholders’ Equity Assets of Jiangsu Aurora Network Technology Co., Ltd. Involved in the Equities Acquisition by WuhuShunrong Sanqi Interactive Entertainment Network Technology Co., Ltd. (L.X.(Z.)P.B.Z. [2017] No. A0553) issued by GuangdongUnion Trust Evaluation Co., Ltd., the assessed value of Jiangsu Aurora’s total shareholders’ equity was RMB 7,004,652,200, and theconsideration price agreed by the parties to the transaction was RMV 1.4 billion.(2) In June 2018, the Company acquired 15% of Guangzhou Huoshanhu’s equity from Wang Ziqiang by paying cash of RMB150,000.00, and completed the procedures for industrial and commercial changes on July 18th, 2018.In June 2018, the Company transferred 100% equity of Guangzhou Huoshanhu and Anhui Sanqi to Guangzhou Sanqi NetworkTechnology Co., Ltd., one of its holding subsidiaries. After the transfer, the Company indirectly held 80% equity of GuangzhouHuoshanhu Information Technology Co., Ltd. and Anhui Sanqi Network Technology Co., Ltd. Guangzhou Huoshanhu InformationTechnology Co., Ltd. completed the procedures for industrial and commercial changes on July 18th, 2018, and Anhui Sanqi NetworkTechnology Co., Ltd. completed the procedures for industrial and commercial changes on August 3rd, 2018.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3. Equity in jointly operated arrangements or joint ventures(1) Key joint ventures or associates
Names of joint ventures or associated enterprises | Principal place of business | Registered address | Business nature | Shareholding ratio | Accounting treatment methods of joint ventures or associated enterprises | |
Directly | Indirectly | |||||
Yangzhou Fuhai Sanqi Internet Cultural Investment Center (Limited Partnership) | Yangzhou | Yangzhou | Investment | 25.46% | Equity method | |
Mango (Xiamen) Creative Incubation Equity Investment Fund Partnership (Limited Partnership) | Xiamen | Xiamen | Investment | 31.75% | Equity method | |
Shanghai Fenghua Qiushi Culture Media Co., Ltd. | Shanghai | Shanghai | Investment | 20.00% | Equity method | |
New Cues (Beijing) Television Investment Co., Ltd. | Beijing | Beijing | Investment | 20.00% | Equity method |
The shareholding ratio in the joint ventures or associates is different from the percentage of the voting rights:
Not applicableEvidence of voting right below 20% but significant, or voting right over 20% but not significant:
Not applicable
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Main financial information on key associated enterprises
Unit: RMB
Ending balance/Amount incurred in the current period | Opening balance/Amount incurred in previous period | ||||||
Yangzhou Fuhai Sanqi Internet Cultural Investment Center (Limited Partnership) | Mango (Xiamen) Creative Incubation Equity Investment Fund Partnership (Limited Partnership) | Shanghai Fenghua Qiushi Culture Media Co., Ltd. | New Cues (Beijing) Television Investment Co., Ltd. | Yangzhou Fuhai Sanqi Internet Cultural Investment Center (Limited Partnership) | Huai’an Sanqi Yijian Pan-Entertainment Asset Management Center (Limited Partnership) | Mango (Xiamen) Creative Incubation Equity Investment Fund Partnership (Limited Partnership) | |
Current assets | 59,887,123.89 | 96,865,384.60 | 88,732,285.69 | 174,005,448.14 | 72,887,128.32 | 2,530,160.27 | 116,887,443.92 |
Non-current assets | 139,000,000.00 | 26,500,000.00 | 41,926,172.74 | 17,240,844.95 | 37,750,000.00 | 233,574,085.99 | 9,300,000.00 |
Total assets | 198,887,123.89 | 123,365,384.60 | 130,658,458.43 | 191,246,293.09 | 110,637,128.32 | 236,104,246.26 | 126,187,443.92 |
Current liabilities | 35,247,574.35 | 142,418,605.58 | 4,465,358.22 | ||||
Total liabilities | 35,247,574.35 | 142,418,605.58 | 4,465,358.22 | ||||
Total shareholders’ equity attributed to parent company | 198,887,123.89 | 123,365,384.60 | 95,410,884.08 | 48,827,687.51 | 110,637,128.32 | 236,104,246.26 | 121,722,085.70 |
Share of net assets calculated at shareholding ratio | 48,136,104.35 | 39,163,509.62 | 19,082,176.82 | 9,765,537.50 | 50,000,000.00 | 101,677,840.80 | 38,646,762.21 |
- Goodwill | 113,596,170.58 | 91,519,923.84 | |||||
Book value of equity investment on associates | 48,136,104.35 | 39,163,509.62 | 132,678,347.40 | 101,285,461.34 | 50,000,000.00 | 101,677,840.80 | 38,646,762.21 |
Operating income | 22,850,573.32 | 9,309,366.03 | |||||
Net profit | -7,680,004.43 | 1,628,080.84 | 17,073,944.37 | 5,994,031.50 | 137,128.32 | 11,067,234.25 | -4,262,166.26 |
Total consolidated income | -7,680,004.43 | 1,628,080.84 | 17,073,944.37 | 5,994,031.50 | 137,128.32 | 11,067,234.25 | -4,262,166.26 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Dividend from associated enterprises received in the current year | 8,769,681.68 |
Other notesNone
(3) Financial information summary on less important joint ventures and associated enterprises
Unit: RMB
Ending balance/Amount incurred in the current period | Opening balance/Amount incurred in previous period | |
Joint ventures: | -- | -- |
Totals of the following items calculated as per respective shareholding proportion | -- | -- |
Affiliated enterprises: | -- | -- |
Total investment book value | 229,338,591.28 | 186,648,229.07 |
Totals of the following items calculated as per respective shareholding proportion | -- | -- |
- Net profit | 4,099,680.58 | -10,183,932.08 |
- Total consolidated income | 4,099,680.58 | -10,183,932.08 |
Other notesExcept for Yangzhou Fuhai Sanqi Internet Cultural Investment Center (Limited Partnership), Mango (Xiamen) Creative Incubation Equity Investment Fund Partnership (Limited Partnership),Shanghai Fenghua Qiushi Culture Media Co., Ltd. and New Cues (Beijing) Television Investment Co., Ltd., other associates are of slight importance.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(4) Excess deficit in joint ventures or associated enterprises
Unit: RMB
Names of joint ventures or associated enterprises | Accumulated unconfirmed losses recognized in the previous period | Unconfirmed loss of the current period (or shared net profits of the current period) | Accumulated unconfirmed loss at the end of the period |
Longzhang Animation (Shanghai) Co., Ltd. | -5,201,916.08 | -2,704,711.45 | -7,906,627.53 |
Other notesNone
V. Risk associated with financial instruments
The target of risk management by the Group is to balance risk and profit, and minimize the negative influence of risk on theCompany's operation performance, and maximize the profit of shareholder and other equity investors. Base on this risk managementtarget, the fundamental strategy of the Company's risk management is to identify and analyze various risks in the Company, establishappropriate risk tolerance baseline, manage risks, and to supervise all risks promptly and reliably so as to control risk in limitedscope.The various risks related to financial instruments Company faces in its daily activities mainly include credit risk, liquidity risk andmarket risk. The policy that has been examined and authorized by the management to manage the risks is summarized as follows.(I) Risks of creditCredit risk refers to the possibility of financial loss borne by one party caused by the failure to performance obligation by anotherparty of the financial instrument.The Company's credit risk is mainly derived from bank deposits and receivables. To control the above-mentioned relevant risks, theCompany adopts the following measures.1. Bank depositThe Company deposits bank deposits in financial institutions with higher credit ratings, so its credit risk is lower.2. ReceivablesThe Company regularly conducts credit evaluations for customers who use credit-based transactions. Based on the results of thecredit evaluation, the Company chooses to conduct transactions with recognized customers of good credit, and monitors the balanceof its receivables to avoid significant risks of bad debts.As the Company's risk points of accounts receivable are distributed among multiple partners and customers, as of December 31st,2018, 61.82% of the Company’s accounts receivable (December 31st, 2017: 51.36%) was from the top five balance customers. Thecompany does not have significant credit concentration risks.(II) Liquidity riskLiquidity risk refers to the risk of a shortage of funds when the Company is required to settle its obligations in the form of cash orother financial assets. The liquidity risk may result from the inability to sell financial assets at fair value as soon as possible; or fromthe inability of the other party to repay their contractual debts; or from debts that are due in advance; or from the inability to generateexpected cash flows.The Company’s current financial assets can meet working capital needs and capital expenditures, so it does not assume significantliquidity risks.(III) Market riskMarket risk refers to the possibility of fluctuation in the fair value of financial instruments or future cash flow caused by market pricechange. Market risk includes interest rate risk and foreign exchange risk.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
1. Interest rate riskInterest rate risk refers to the possibility of fluctuation in the fair value of financial instruments/future cash flow caused by marketinterest rate change. The Company does not have the risk of changes in market interest rates.2. Foreign currency riskExchange rate risk refers to the possibility of fluctuation of the fair value of financial instruments or future cash flows due to changesin foreign exchange rates. The exchange rate risk of the company mainly related to monetary assets and debts of foreign currency.The main business place of the Company is in Mainland China and the main activities is calculated in RMB. Therefore, the marketrisk of foreign exchange changes tolerated by the Company is not significant.The ending foreign currency monetary assets and liabilities of the Company can be found in the description of foreign currencymonetary items under Item Notes to Consolidated Financial Statement in the notes to the financial statements.
VI. Disclosure of fair value
1. Ending fair value of assets and liabilities measured at fair value
Unit: RMB
Item | Ending fair value | |||
Level I measurement of fair value | Level II measurement of fair value | Level III measurement of fair value | Total | |
I. Continuous fair value measurements | -- | -- | -- | -- |
(II) Available-for-sale financial assets | 71,141,826.11 | 71,141,826.11 | ||
(2) Equity instrument investment | 71,141,826.11 | 71,141,826.11 | ||
II. Non-continuous measurement of fair value | -- | -- | -- | -- |
(I) Assets held-for-sale | 7,536,816.46 | 7,536,816.46 |
2. Determining basis for the market price of continuous and non-continuous first-level fair value-measuredproject
The fair value of available-for-sale financial assets and hold-for-sale is determined based on the open market value.
VII. Related parties and related transaction
1. Information of the Company's parent company
Name of parent company | Registered address | Business nature | Registered capital | Shareholding ratio of the parent company against the Company | Percentage of the Company's vote rights held by the parent company |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Description of the information of the Company's parent companyFinal controllers of the Company are Wu Xushun, Wu Weihong and Wu Weidong.Other notes:
Actual controller of the Company
Name of affiliated parties | Percent of stocks of the Company (%) | The percent of voting share of the Company (%) |
Wu Xushun | 7.89 | 7.89 |
Wu Weihong | 6.99 | 6.99 |
Wu Weidong | 6.16 | 6.16 |
Wu Xushun is in father-daughter relation with Wu Weihong, and father-son relation with Wu Weidong. The above three shareholdersheld a total of 21.04% of the Company's shares.
2. Information of the Company's subsidiaries
Details of the subsidiaries of the company are shown in Note IX: Rights and Interests in Other Bodies.
3. Affiliates and joint ventures of the Company
For the important joint ventures or affiliated enterprises of the Company, please refer to Notes IX: Rights and Interests in OtherEntities.Details on other joint ventures or associated enterprises with balance from related party transactions with the Company this period orearlier are as follows:
Names of joint ventures or associated enterprises | Relation with the Company |
Shenzhen Yiwan Network Technology Co., Ltd. | An associated enterprise of the Company |
Chengdu Pengwan Technology Co., Ltd. | An associated enterprise of the Company |
Shanghai Tingting Network Technology Co., Ltd. | An associated enterprise of the Company |
Chengdu Mofei Technology Co., Ltd. | An associated enterprise of the Company |
Longzhang Animation (Shanghai) Co., Ltd. | An associated enterprise of the Company |
Chengdu Modu Technology Co., Ltd. | An associated enterprise of the Company |
Shenzhen Zhanlong Interactive Entertainment Technology Co., Ltd. | An associated enterprise of the Company |
Longzhang Network Technology (Shanghai) Co., Ltd. | An associated enterprise of the Company |
Shaoxing Shangyu Zhangyu Network Technology Co., Ltd. | An associated enterprise of the Company |
Shanghai Yuhouyi Network Technology Co., Ltd. | An associated enterprise of the Company |
Shanghai Fuhai Sanqi Investment Management Co., Ltd. | An associated enterprise of the Company |
Chengdu Popcorn Interactive Entertainment Technology Co., Ltd. | An associated enterprise of the Company |
Jiangsu Yezi Network Technology Co., Ltd. | An associated enterprise of the Company |
Shanghai Aoting Network Technology Co., Ltd. | An associated enterprise of the Company |
Shanghai Aurora Network Technology Co., Ltd. | An associate of the Company before March 31st, 2017 |
Shanghai Mokun | An associate of the Company before May 31st, 2017, and a subsidiary of |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
the Company after May 31st, 2017. | |
Huai’an Sanqi | An associate of the Company before November 30th, 2018, and a subsidiary of the Company after November 30th, 2018. |
Other notes1. The Company disposed of the joint venture Shanghai Aurora Network Technology Co., Ltd. on March 31st, 2017, and disclosedamount of the related party transaction with it in the previous period from January to March 2017.2. The Company completed the overall acquisition of Shanghai Mokun on May 31st, 2017, and disclosed amount of the related partytransaction with it in the previous period from January to May 2017.
4. Other affiliated parties
Names of other related parties | Relationship between other affiliated parties and the Company |
Shenzhen Mokylin Technology Co., Ltd. | A related person for the past 12 months ended January 31st, 2018, (Vice Chairman and General Manager of the Company and a director of this company) |
Beijing Colorful Game Technology Co., Ltd. | A related person (Deputy General Manager of the Company and a director of this company) |
Shenzhen QiFun Network Corp. Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Guangzhou Joyegame Software Co., Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Chengdu 91ACT Technology Company | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Xiamen Huoyou Information Technology Co., Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Shanghai Zhangmeng Network Technology Co., Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Shanghai Mango Interactive Entertainment Technology Co., Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
YHKT Entertainment Co., Ltd. | A related person (a director and Deputy General Manager of the Company, and a director of this company) |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | A company under of the controlling shareholders before November 13th, 2018 |
Li Weiwei | Natural person who holds more than 5% of the shares of a listed company, Vice Chairman and General Manager |
Zeng Kaitian | Natural person who holds more than 5% of the shares of a listed company |
Other notesVice Chairman and General Manager of the Company, and a director of Shenzhen Mokylin Technology Co., Ltd. before January 31st,2017, that is, a related person of this company for the past 12 months ended January 31st, 2018. During the reporting period, therelated party transaction with it disclosed was the amount incurred in January 2018.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
5. Status of associated transaction(1) Associated transaction regarding trade of goods and labor services
Profile on purchasing products and obtaining labor services
Unit: RMB
Related party | Details of transaction between related parties | Amount incurred in the current period | Approved transaction amount | Whether it exceeds the transaction amount | Amount incurred in the previous period |
Shenzhen Yiwan Network Technology Co., Ltd. | Shared revenue from games, copyright money purchasing and commissioned R&D fees | 194,977.48 | 400,000.00 | No | 212,164.40 |
Chengdu Pengwan Technology Co., Ltd. | Shared revenue from games and commissioned R&D fees | 6,482,280.85 | 40,127,600.00 | No | 26,751,740.93 |
Shanghai Aurora Network Technology Co., Ltd. | Shared revenue from games, copyright money purchasing | No | 11,932,597.82 | ||
Shanghai Tingting Network Technology Co., Ltd. | Shared revenue from games and commissioned R&D fees | 300,592.09 | 300,400.00 | Yes | 7,495,417.36 |
Shenzhen Mokylin Technology Co., Ltd. | Shared revenue from games and commissioned R&D fees | 155,553.92 | 500,000.00 | No | 5,490,077.96 |
Shanghai Mokun | Shared revenue from games, copyright money purchasing | No | 1,051,125.60 | ||
Chengdu Mofei Technology Co., Ltd. | Shared revenue from games, copyright money purchasing | 36,644,866.42 | 38,500,000.00 | No | 157,157.40 |
Beijing Colorful Game Technology Co., Ltd. | Shared revenue from games | 674,552.81 | 5,715,000.00 | No | 952,493.00 |
Shenzhen QiFun Network Corp. Ltd. | Shared revenue from games, copyright money purchasing | 45,803.04 | 10,000,000.00 | No | 121,757.67 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Guangzhou Joyegame Software Co., Ltd. | Shared revenue from games and commissioned R&D fees | No | 8,279.46 | ||
Chengdu 91ACT Technology Company | Shared revenue from games | 10,000,000.00 | No | 255,657.80 | |
Longzhang Animation (Shanghai) Co., Ltd. | Shared revenue from games, copyright money purchasing | 6,202,792.26 | 49,700,000.00 | No | 514,216.26 |
Xiamen Huoyou Information Technology Co., Ltd. | Shared revenue from games | 432,497.68 | 500,000.00 | No | |
Shanghai Zhangmeng Network Technology Co., Ltd. | Shared revenue from games | 433,686.77 | Yes | ||
Chengdu Modu Technology Co., Ltd. | Shared revenue from games and commissioned R&D fees | 1,794,731.88 | 6,000,000.00 | No | |
Shenzhen Zhanlong Interactive Entertainment Technology Co., Ltd. | Shared revenue from games | 2,707,232.67 | 2,000,000.00 | Yes | |
Longzhang Network Technology (Shanghai) Co., Ltd. | Commissioned R&D expense | 546,721.82 | Yes | ||
Shanghai Mango Interactive Entertainment Technology Co., Ltd. | Shared revenue from games and fees for new product design | 895,684.27 | 6,342,800.00 | No | 4,228,519.65 |
Shaoxing Shangyu Zhangyu Network Technology Co., Ltd. | Shared revenue from games | 76,623.87 | 112,000,000.00 | No |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Shanghai Aoting Network Technology Co., Ltd. | Shared revenue from games | No | 38,453.71 |
Profile on selling products/providing labor services
Unit: RMB
Related party | Details of transaction between related parties | Amount incurred in the current period | Amount incurred in the previous period |
Shanghai Yuhouyi Network Technology Co., Ltd. | Software operating income | 18,624,476.80 | 5,545,397.18 |
Shanghai Mango Interactive Entertainment Technology Co., Ltd. | Software operating income | 20,037.16 | 840,274.48 |
Shenzhen Mokylin Technology Co., Ltd. | Income from evaluation service, technical service fees | 473,057.78 | |
Beijing Colorful Game Technology Co., Ltd. | Software operating income | 5,557.51 | 12,466.87 |
Shanghai Fuhai Sanqi Investment Management Co., Ltd. | Service consultation income | 1,870,000.00 |
Note to related party transactions for the purchase and sale of goods, provision and acceptance of labor services
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Affiliated-party guarantee
The company acts as the guarantor
Unit: RMB
The guaranteed | Amount of guarantee | Starting date of guarantee | Ending date of guarantee | Has the guarantee been fulfilled? |
The company acts as the guaranteed
Unit: RMB
Guarantor | Amount of guarantee | Starting date of guarantee | Ending date of guarantee | Has the guarantee been fulfilled? |
Li Weiwei, Zeng Kaitian | 210,000,000.00 | May 23rd, 2017 | May 22nd, 2018 | Yes |
Li Weiwei, Zeng Kaitian | 90,000,000.00 | May 24th, 2017 | May 22nd, 2018 | Yes |
Li Weiwei, Zeng Kaitian | 69,000,000.00 | June 9th, 2017 | June 8th, 2018 | Yes |
Li Weiwei, Zeng Kaitian | 80,000,000.00 | January 30th, 2018 | November 16th, 2018 | Yes |
Li Weiwei, Zeng Kaitian | 200,000,000.00 | February 28th, 2018 | November 16th, 2018 | Yes |
Li Weiwei, Zeng Kaitian | 210,000,000.00 | June 22nd, 2018 | June 21st, 2019 | No |
Li Weiwei, Zeng Kaitian | 159,000,000.00 | June 25th, 2018 | June 21st, 2019 | No |
Status of associated guarantee
(3) Asset transfer and debt restructuring of affiliated party
Unit: RMB
Related party | Details of transaction between related parties | Amount incurred in the current period | Amount incurred in the previous period |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | Disposal of equity | 819,000,000.00 |
(4) Remuneration for key management personnel
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Remuneration for key management personnel | 17,574,216.02 | 14,575,079.96 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
6. Accounts receivable and payable by related parties
(1) Receivables
Unit: RMB
Project name | Related party | Ending balance | Beginning balance | ||
Book balance | Provision for bad debts | Book balance | Provision for bad debts | ||
Accounts receivable | Shanghai Yuhouyi Network Technology Co., Ltd. | 2,091,604.00 | 104,580.20 | 5,473,326.88 | 273,666.34 |
Accounts receivable | Shanghai Mango Interactive Entertainment Technology Co., Ltd. | 141,403.60 | 7,070.18 | ||
Accounts receivable | Beijing Colorful Game Technology Co., Ltd. | 370.22 | 18.51 | 13,214.88 | 660.74 |
Prepayment | Chengdu Modu Technology Co., Ltd. | 1,000,000.00 | |||
Prepayment | Chengdu Mofei Technology Co., Ltd. | 2,000,000.00 | 842,842.60 | ||
Prepayment | Longzhang Animation (Shanghai) Co., Ltd. | 14,485,783.74 | |||
Prepayment | Longzhang Network Technology (Shanghai) Co., Ltd. | 2,061,081.07 | 1,982,010.00 | ||
Prepayment | Shenzhen QiFun Network Corp. Ltd. | 2,264,856.00 | 1,978,994.10 | ||
Prepayment | Chengdu 91ACT Technology Company | 1,450,617.07 | |||
Prepayment | Chengdu Popcorn Interactive Entertainment Technology Co., Ltd. | 1,000,000.00 | |||
Prepayment | Shenzhen Zhanlong Interactive Entertainment Technology Co., Ltd. | 650,147.37 | |||
Prepayment | Jiangsu Yezi Network Technology Co., Ltd. | 3,000,000.00 | |||
Prepayment | Shenzhen Yiwan Network Technology Co., Ltd. | 2,193,140.33 | 1,757,963.61 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Other receivables | Wuhu Ningzhong Auto Parts Technology Co., Ltd. | 401,310,000.00 |
(2) Payables
Unit: RMB
Project name | Related party | Ending book value | Opening book balance |
Accounts payable | Chengdu Mofei Technology Co., Ltd. | 11,483,657.92 | |
Accounts payable | Chengdu Modu Technology Co., Ltd. | 1,794,731.88 | |
Accounts payable | Chengdu Popcorn Interactive Entertainment Technology Co., Ltd. | 175,699.90 | |
Accounts payable | Shanghai Zhangmeng Network Technology Co., Ltd. | 1,941,996.00 | |
Accounts payable | Chengdu Pengwan Technology Co., Ltd. | 311,961.83 | 11,622,401.24 |
Accounts payable | Guangzhou Joyegame Software Co., Ltd. | 3,951.38 | |
Accounts payable | Shenzhen Mokylin Technology Co., Ltd. | 14,717,281.13 | |
Accounts payable | Shaoxing Shangyu Zhangyu Network Technology Co., Ltd. | 33,370.33 | |
Accounts payable | Shanghai Mango Interactive Entertainment Technology Co., Ltd. | 490,418.65 | 346,198.97 |
Accounts payable | Beijing Colorful Game Technology Co., Ltd. | 1,512,769.27 | 1,138,598.90 |
Accounts payable | Shanghai Aoting Network Technology Co., Ltd. | 7,360.48 | 7,360.48 |
Accounts payable | Shanghai Tingting Network Technology Co., Ltd. | 299,979.17 | 727,664.83 |
Accounts payable | Shenzhen Yiwan Network Technology Co., Ltd. | 339,622.58 | |
Other payables | Chengdu Modu Technology Co., Ltd. | 6,000,000.00 | |
Other payables | Chengdu Mofei Technology Co., Ltd. | 6,000,000.00 | |
Other payables | Huai’an Sanqi | 19,032,685.81 | |
Other payables | YHKT Entertainment Co., Ltd. | 2,000,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Other payables | Xiamen Huoyou Information Technology Co., Ltd. | 5,000,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
VIII. Share-based payment
1. Overview of share payment
□Applicable √Not Applicable
IX. Commitment and contingencies
1. Material commitments
The existence of material commitments at the balance sheet dateAs of December 31st, 2018, the Company had no major commitments needed to be disclosed for normal production and businessactivities.
2. Contingencies(1) The existence of material contingencies at the balance sheet date
As of December 31st, 2018, the Company had no major contingencies needed to be disclosed for normal production and businessactivities.
(2) The fact that the Company has no significant contingencies required to be disclosed should also beexplained
The Company does not have material commitments or contingencies that need to be disclosed.
3. Others
X. Events after the Balance Sheet Date
1. Profit distribution
Unit: RMB
Proposed distributed profits or dividends | 423,246,120.00 |
Profits or dividends that are approved to be issued after deliberation | 423,246,120.00 |
2. Description of events after the balance sheet date
The Company held the 23rd meeting of the 4th Board of Directors on January 3rd, 2019 and the first Extraordinary GeneralMeeting of 2019 on January 21st, 2019, at which the Plan for Repurchasing Shares of the Company by Centralized CompetitiveBidding was reviewed and approved. The Company held the 24th meeting of the 4th Board of Directors on January 21st, 2019, atwhich the Proposal on Amending and Supplementing the “Plan for Repurchasing Shares of the Company by Centralized CompetitiveBidding” was reviewed and approved. The Company intends to use its own funds or self-raised funds to concentrate buy back sharesof the Company by centralized competitive bidding. The repurchase amount is not less than RMB 300 million (included) and not
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
more than RMB 600 million (included), with the repurchase price not exceeding 15.00 yuan / share (included). The specificrepurchase quantity is based on the number of shares actually repurchased at the end of the repurchase period. On April 11th, 2019,the Company repurchased shares through a stock repurchase special securities account for the first time by centralized competitivebidding. A total of 8,639,653 shares were repurchased, accounting for 0.41% of the Company’s current total share capital, withhighest price of 13.73 yuan / share and the lowest price of 13.13 yuan / share. The total amount paid was RMB 116,113,041.13(excluding transaction costs). This repurchase was in line with the requirements of the Company’s repurchase program.
On February 28th, 2019, the Company’s wholly-owned subsidiary Tibet Taifu Culture Media Co., Ltd. (hereinafter referred toas “Tibet Taifu”) and Beijing Zhaoxi Guangnian Information Technology Co., Ltd. (hereinafter referred to as “Zhaoxi GuangnianCompany”) signed the Equity Transfer Agreement of Shanghai Mokun Digital Technology Co., Ltd., under which it sold 100%equity of Shanghai Mokun Digital Technology Co., Ltd. held by Tibet Taifu to Zhaoxi Guangnian Company at a price of RMB 110million. The procedures for the industrial and commercial change have been completed for this transaction.
On March 13th, 2019, the Company received a notice from Wu Xushun, one of the controlling shareholders and actualcontrollers of the Company. Wu Xushun subscribed offline the shares of Yinhua MSCI China A-Share Index Exchange-TradedOpen-Ended Securities Investment Fund (hereinafter referred to as “Yinhua MSCI China ETF), and directly purchased Yinhua MSCIChina ETF shares with 21,200,000 shares, to subscribe for the fund share corresponding to the value of 21,200,000 shares. After thecompletion of the share swap, Wu Xushun’s shareholding ratio decreased to 5.12%, so the total shareholding ratio of Wu Xushun, theoriginal largest shareholder, and his persons acting in concert Wu Weihong and Wu Weidong (hereinafter referred to as “Wu Family”)fell to 18.27%, resulting in a change in the Company’s largest shareholder from Wu Family to Li Weiwei.
On April 8th, 2019, the Company held the 3rd Extraordinary General Meeting of 2019, at which the Proposal on Advancingthe General Election of Non-independent Directors for the Fifth Board of Directors and the Proposal on Advancing the GeneralElection of Independent Directors for the Fifth Board of Directors were reviewed and approved. The Company officially completedthe general election of the Board of Directors, and the Fifth Board of Directors was formed. Li Weiwei, Yang Jun and Chen Xialin,who were recommended by Li Weiwei for non-independent directors, were elected. Candidates Ni Ning, Zhu Ning, Yin Bin andChen Jianlin for independent directors were elected. Seven members of the Company’s Fifth Board of Directors were recommendedby Li Weiwei. Based on the above facts, the voting rights held by Li Weiwei have had a material influence on the resolution of theCompany’s 3rd Extraordinary General Meeting of 2019, and played a decisive role in electing more than half of the members of theCompany’s Board of Directors through this meeting, effectively controlling the majority of the new board of directors, that is owningthe controlling right of a listed company as specified in provisions of the Listing Rules. After the reelection, Li Weiwei became thecontrolling shareholder and actual controller of the Company.
The Company held the 26
th
Meeting of the 4
th
Board of Directors on March 18th, 2019, at which the Proposal on Changing theName of the Company was reviewed and approved. The Company plans to change its Chinese name from “芜湖顺荣三七互娱网络科技股份有限公司” to “芜湖三七互娱网络科技集团股份有限公司”. (The final company name is subject to the approval of theAdministration for Industry and Commerce).
XI. Other Important Events
1. Discontinued operation
Unit: RMB
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Item | Income | Fees | Total profit | Income taxes | Net profit | Discontinued operating profit attributable to the owner of parent company |
Shunrong Auto Parts | 385,219,167.92 | 386,251,651.91 | 443,643.42 | -814,778.26 | 1,258,421.68 | 1,258,421.68 |
Other notesThe expenses are the operating costs, taxes and surcharges and current operating expenses for the January to November of the year.
2. Segment information(1) Basis for determining reportable divisions and accounting policies
The Company determines the reporting segment based on internal organizational structure, management requirement and internalreporting system, and determines the reporting segment based on the industry segment. The performance of the auto parts businessand the online game business were assessed separately. Each segment uses assets and liabilities separately.
(2) Financial information of reportable divisions
Unit: RMB
Item | Automotive Parts Business Division | Online Games Business Division | Offset among segments | Total |
Operating income | 385,219,167.92 | 7,247,460,500.55 | 7,632,679,668.47 | |
Operating cost | 285,491,515.41 | 1,487,131,978.05 | 1,772,623,493.46 | |
Total assets | 8,435,308,789.48 | 8,435,308,789.48 | ||
Total liabilities | 2,282,059,377.06 | 2,282,059,377.06 |
3. Other significant transactions and events having influence on the investors' decisions
The Proposal on the Company’s Phase II ESOP Plan (Draft) and Its Summary, the Proposal on the Management Rules of theCompany's Phase II ESOP, and the Proposal on Requesting the General Meeting of Shareholders to Authorize the Board of Directorsto Handle Matters Related to the Company's Phase II ESOP were reviewed and approved at the Company’s 16
th
meeting of the 4
th
Board of Directors held on July 2nd, 2018 and the 2
nd
Extraordinary General Meeting of 2018 held on July 18th, 2018. On September5th, 2018, the Company’s Phase II ESOP has been transferred to the unlimited tradable shares of the Company held by theCompany’s actual controllers Wu Weihong and Wu Weidong through the block trading method, totaling 26,310,527 shares,accounting for 1.24% of the Company's total share capital. The total transaction amount is RMB 249,999,996.58 (includingtransaction costs), with the average transaction price being 9.50 yuan/share.
As of September 5th, 2018, the Company has completed the purchase of shares in the Phase II Employee Stock OwnershipPlan within 6 months after reviewed and approved at the Company's General meeting of Shareholders. The shares purchased in thisshareholding plan are locked in accordance with the regulations, and the lock-up period will be from September 6th, 2018 toSeptember 5th, 2019.
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
XII. Notes to Main Items of Financial Statements of Parent Company
1. Other receivables
Unit: RMB
Item | Ending balance | Beginning balance |
Dividends receivable | 500,000,000.00 | |
Other receivables | 891,766,571.39 | 1,655,547,345.04 |
Total | 1,391,766,571.39 | 1,655,547,345.04 |
(1) Dividend receivable
1) Dividends receivable
Unit: RMB
Item (or invested organization) | Ending balance | Beginning balance |
Shanghai Sanqi Interactive Entertainment | 500,000,000.00 | |
Total | 500,000,000.00 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
(2) Other receivables
1) Classification of other receivables
Unit: RMB
Type | Ending balance | Beginning balance | ||||||||
Book balance | Provision for bad debts | Book value | Book balance | Provision for bad debts | Book value | |||||
Amount | Proportion | Amount | Accrual proportion | Amount | Proportion | Amount | Accrual proportion | |||
Other accounts receivable withdrawn provision for bad debts based on credit risk feature combination | 891,798,933.09 | 100.00% | 32,361.70 | 0.00% | 891,766,571.39 | 1,668,884,090.50 | 100.00% | 13,336,745.46 | 0.80% | 1,655,547,345.04 |
Total | 891,798,933.09 | 100.00% | 32,361.70 | 0.00% | 891,766,571.39 | 1,668,884,090.50 | 100.00% | 13,336,745.46 | 0.80% | 1,655,547,345.04 |
Other receivables of individual account with significant amount and with bad debt provision accrued at the end of current period:
□Applicable √Not ApplicableOther receivable with provisions of bad debts accrued by aging analysis method in the portfolio:
√Applicable □Not Applicable
Unit: RMB
Aging | Ending balance | ||
Other receivables | Provision for bad debts | Accrual proportion | |
Items within 1 year | |||
Subtotal within 1 year | 317,234.07 | 15,861.70 | 5.00% |
1 - 2 year (s) | 40,000.00 | 4,000.00 | 10.00% |
2 - 3 years | 30.00% | ||
Over 3 years | 25,000.00 | 12,500.00 | 50.00% |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3 - 4 years | 25,000.00 | 12,500.00 | 50.00% |
Total | 382,234.07 | 32,361.70 |
Description of basis for this portfolio determination:
Other receivables of same aging share similar characteristics of credit riskOther receivables with bad debts provisions accrued by balance percentage method in the portfolio:
□Applicable √Not ApplicableOther receivables with provisions of bad debts accrued by other methods in the portfolio:
√Applicable □Not ApplicableThe related accounts (including the controlling shareholder) within the scope of the consolidation have a lower credit risk, and the provision for bad debts of other receivables in the portfolio is0%. The ending balance of other receivables in this portfolio is RMB 891,416,699.02, and the ending balance of bad debt provision is RMB 0.00.2) Reserve of the bad debts that are accrued, withdrew and taken back in current periodThe provision for bad debt accrued in this current period is RMB 0.00 and the provision for bad debts returned back or taken back in this current period is RMB 13,304,383.76.Including important provision for bad debt transferred back or recovered in this period:
Unit: RMB
Organization name | Amount carried forward or recovered | Change the way of return |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3) Classification of other receivables based on the fund nature
Unit: RMB
Fund nature | Ending book value | Opening book balance |
Deposits and guarantees | 65,000.00 | 65,000.00 |
Amount of affiliated parties | 490,106,699.02 | 1,402,274,181.21 |
Related parties borrowing | 266,543,561.64 | |
Equity disposal receivables | 401,310,000.00 | |
Others | 317,234.07 | 1,347.65 |
Total | 891,798,933.09 | 1,668,884,090.50 |
4) Other accounts receivable in top five based on year-end balance collected from arrears party
Unit: RMB
Organization name | Fund nature | Ending balance | Aging | Proportion in total ending balance of other receivables | Ending balance of provision for bad debts |
Wuhu Ningzhong Auto Parts Technology Co., Ltd. | Equity disposal receivables | 401,310,000.00 | Within 1 year | 45.00% | |
Anhui Xuhong | Amount of affiliated parties | 300,000,000.00 | Within 1 year | 33.64% | |
Shanghai Sanqi Interactive Entertainment | Amount of affiliated parties | 170,000,000.00 | Within 1 year | 19.06% | |
Tibet Xintai | Amount of affiliated parties | 20,100,000.00 | Within 1 year | 2.25% | |
Zhangshu Wangzhong Investment Management Center (Limited Partnership) | Others | 166,745.03 | Within 1 year | 0.02% | 8,337.25 |
Total | -- | 891,576,745.03 | -- | 99.97% | 8,337.25 |
2. Long-term equity investment
Unit: RMB
Item | Ending balance | Beginning balance | ||||
Book balance | Impairment provision | Book value | Book balance | Impairment provision | Book value | |
Investment to subsidiaries | 6,374,799,990.80 | 6,374,799,990.80 | 5,724,695,055.23 | 5,724,695,055.23 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Investment into associated enterprises and joint ventures | 27,593,699.69 | 27,593,699.69 | 29,729,869.92 | 29,729,869.92 | ||
Total | 6,402,393,690.49 | 6,402,393,690.49 | 5,754,424,925.15 | 5,754,424,925.15 |
(1) Investment to subsidiaries
Unit: RMB
Invested company | Beginning balance | Increase in current period | Decrease in current period | Ending balance | Estimated accrued impairment provision of current period | Ending balance of depreciation reserves |
Shanghai Sanqi Interactive Entertainment | 4,720,000,000.00 | 4,720,000,000.00 | ||||
Shunrong Auto Parts | 749,895,064.43 | 749,895,064.43 | ||||
Jiangsu Zhiming | 254,799,990.80 | 254,799,990.80 | ||||
Jiangsu Aurora | 1,400,000,000.00 | 1,400,000,000.00 | ||||
Total | 5,724,695,055.23 | 1,400,000,000.00 | 749,895,064.43 | 6,374,799,990.80 |
(2) Investment into associates and joint ventures
Unit: RMB
Investment company | Beginning balance | Increase or decrease in this period | Ending balance | Ending balance of depreciation reserves | |||||||
Additional investments | Negative investment | Profit and loss on investments confirmed with equity method | Other comprehensive income adjustment | Other equity change | Profit or cash dividend declared to be distributed | Withdrawn impairment provision | Others | ||||
I. Joint ventures | |||||||||||
II. Associates | |||||||||||
Shanghai Jueli Culture Media Co., Ltd. | 29,729,869.92 | -2,136,170.23 | 27,593,699.69 | ||||||||
Subtotal | 29,729,869.92 | -2,136,170.23 | 27,593,699.69 | ||||||||
Total | 29,729,869.92 | -2,136,170.23 | 27,593,699.69 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3. Operating incomes and operating costs
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period | ||
Income | Cost | Income | Cost | |
Main business | 751,646.53 | 31,646.53 | ||
Total | 751,646.53 | 31,646.53 |
Other notes:
None
4. Investment income
Unit: RMB
Item | Amount incurred in the current period | Amount incurred in the previous period |
Long-term equity investment income measured by cost method | 700,000,000.00 | |
Long-term equity investment income measured by equity method | -2,136,170.23 | -1,555,025.80 |
Investment profits by the disposal of long-term equity investment | 69,104,935.57 | -295,279,968.69 |
Investment profit by marketable financial assets during the holding period | 1,582,261.90 | |
Investment profit by the disposal of marketable financial assets | 1,000,000.00 | |
Total | 766,968,765.34 | -294,252,732.59 |
XIII. Supplementary data
1. Incidental profit or loss statement in current period
√Applicable □Not Applicable
Unit: RMB
Item | Amount | Description |
Losses and profits on disposal of non-current assets | 56,085,328.82 | Mainly profit and loss from the disposal of long-term equity investment and fixed assets. |
Government subsidy included in current profit or loss (except those closely related to enterprise operation and received based on consolidated national standard quota or quantitative) | 38,851,289.40 | Mainly government subsidy other than the refund of value-added tax. |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
Funds occupation fees collected from non-financial enterprises and included in current profit or loss | 17,307,831.49 | Mainly interest income from borrowings. |
Profit or loss of asset whose investment or management is entrusted to others | 16,941,398.12 | Mainly the income from bank’s financial products. |
Except effective hedging business relating to normal operating business of the company, profit or loss caused by change in the fair value of held-for-trading financial asset and financial liabilities, and investment profit for disposal of trading financial asset, trading financial liabilities and available-for-sales financial assets. | -9,740,417.35 | Mainly the investment income from disposal of available-for-sale financial assets. |
Other non-operating revenue and expenditure except the foregoing items | 2,945,610.96 | |
Other items consistent with definition of non-recurring profit and loss | 446,156,583.73 | Mainly including performance compensation income (the Company’s impairment loss accrued against the goodwill of Shanghai Mokun Company is RMB 959,833,685.66 and included in recurring profit and loss) and performance compensation expenses. |
Less: Affected amount of income taxes | 33,857,857.74 | |
Affected amount of minority interest income | 1,095,547.63 | |
Total | 533,594,219.80 | -- |
As to non-recurring profits and losses determined based on the definition provided in the Explanatory Announcement No. 1 onInformation Disclosure for Companies Offering Their Securities to the Public - Non-Recurring Profit and Loss, and the recurringprofits and losses determined from non-recurring profits and losses listed in the Explanatory Announcement No. 1 on InformationDisclosure for Companies Offering Their Securities to the Public - Non-Recurring Profit and Loss, reasoning shall be provided□Applicable √Not Applicable
2. Return on equity and earnings per share
Profits during reporting period | Weighted average rate of return on equity | Earnings per share | |
Basic earning per share (yuan/share) | Diluted earning per share (yuan/share) | ||
Net profits attributable to the company common shareholders | 16.59% | 0.47 | 0.47 |
Net profits attributable to the company common shareholders after deducting non-recurring profits and losses | 7.81% | 0.22 | 0.22 |
Should there be any discrepancy between the English version and the Chinese version of this Report, the Chinese version shall prevail.
3. Data differences due to different accounting standards in China and the rest of the world(1) Differences regarding net profits and net assets between financial statements disclosed by internationalstandards and Chinese standards
□Applicable √Not Applicable
(2) Differences regarding to net profits and net assets between financial statements disclosed by overseasstandards and Chinese standards
□Applicable √Not Applicable