| | | |
页
|
| |||
| | | | | S-ii | | | |
| | | | | S-viii | | | |
| | | | | S-ix | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-16 | | | |
| | | | | S-18 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-26 | | | |
| | | | | S-27 | | | |
| | | | | S-36 | | | |
| | | | | S-44 | | | |
| | | | | S-45 | | | |
| | | | | S-46 | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||
|
合并运营报表数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净收入
|
| | | | 9,268,101 | | | | | | 9,782,448 | | | | | | 10,322,068 | | | | | | 1,422,419 | | | | | | 2,432,234 | | | | | | 2,723,158 | | | | | | 375,261 | | |
|
收益成本
|
| | | | (7,316,603) | | | | | | (7,831,222) | | | | | | (8,099,439) | | | | | | (1,116,133) | | | | | | (1,911,031) | | | | | | (2,078,333) | | | | | | (286,402) | | |
|
毛利
|
| | | | 1,951,498 | | | | | | 1,951,226 | | | | | | 2,222,629 | | | | | | 306,286 | | | | | | 521,203 | | | | | | 644,825 | | | | | | 88,859 | | |
| 营业费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售和营销
开支 |
| | | | (146,521) | | | | | | (140,890) | | | | | | (116,440) | | | | | | (16,046) | | | | | | (30,276) | | | | | | (32,764) | | | | | | (4,515) | | |
|
一般和行政费用
|
| | | | (1,047,072) | | | | | | (965,982) | | | | | | (917,877) | | | | | | (126,486) | | | | | | (242,478) | | | | | | (238,936) | | | | | | (32,926) | | |
|
研发费用
|
| | | | (31,912) | | | | | | (38,159) | | | | | | (36,319) | | | | | | (5,005) | | | | | | (9,980) | | | | | | (7,889) | | | | | | (1,087) | | |
|
长期资产减值损失
|
| | | | (12,759) | | | | | | (3,013,416) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
持续经营收入(亏损)
|
| | | | 713,234 | | | | | | (2,207,221) | | | | | | 1,151,993 | | | | | | 158,749 | | | | | | 238,469 | | | | | | 365,236 | | | | | | 50,331 | | |
| 其他收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息收入
|
| | | | 42,231 | | | | | | 94,008 | | | | | | 89,780 | | | | | | 12,372 | | | | | | 14,690 | | | | | | 15,624 | | | | | | 2,153 | | |
|
利息支出
|
| | | | (1,878,155) | | | | | | (1,936,537) | | | | | | (1,924,631) | | | | | | (265,222) | | | | | | (477,198) | | | | | | (457,101) | | | | | | (62,990) | | |
|
外币汇兑(亏损)收益,净额
|
| | | | (11,098) | | | | | | (1,573) | | | | | | 18,942 | | | | | | 2,610 | | | | | | 6,835 | | | | | | 1,018 | | | | | | 140 | | |
|
政府补助
|
| | | | 95,204 | | | | | | 84,410 | | | | | | 27,253 | | | | | | 3,756 | | | | | | 5,475 | | | | | | 3,056 | | | | | | 421 | | |
|
采购价格调整收益
|
| | | | 205,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||
|
分拆附属公司收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,057,045 | | | | | | 145,665 | | |
|
其他,净额
|
| | | | 5,266 | | | | | | 25,319 | | | | | | 21,804 | | | | | | 3,005 | | | | | | 1,609 | | | | | | 6,629 | | | | | | 914 | | |
|
持续(亏损)收入
所得税前经营情况 及应占权益结果 方法被投资方 |
| | | | (828,318) | | | | | | (3,941,594) | | | | | | (614,859) | | | | | | (84,730) | | | | | | (210,120) | | | | | | 991,507 | | | | | | 136,634 | | |
|
所得税(费用)福利
|
| | | | (276,235) | | | | | | 15,577 | | | | | | (156,053) | | | | | | (21,505) | | | | | | (62,392) | | | | | | (199,701) | | | | | | (27,520) | | |
|
权益法结果份额
被投资方 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,732) | | | | | | (3,822) | | |
|
持续经营净(亏损)收入
|
| | | | (1,104,553) | | | | | | (3,926,017) | | | | | | (770,912) | | | | | | (106,235) | | | | | | (272,512) | | | | | | 764,074 | | | | | | 105,292 | | |
|
经营亏损
已终止经营业务,净额 所得税 |
| | | | (161,565) | | | | | | (359,376) | | | | | | (400,796) | | | | | | (55,231) | | | | | | (72,419) | | | | | | — | | | | | | — | | |
|
分拆附属公司的收益,扣除零所得税
|
| | | | — | | | | | | — | | | | | | 4,475,539 | | | | | | 616,746 | | | | | | — | | | | | | — | | | | | | — | | |
|
停产(亏损)收入
运营 |
| | | | (161,565) | | | | | | (359,376) | | | | | | 4,074,743 | | | | | | 561,515 | | | | | | (72,419) | | | | | | — | | | | | | — | | |
|
净(亏损)收入
|
| | | | (1,266,118) | | | | | | (4,285,393) | | | | | | 3,303,831 | | | | | | 455,280 | | | | | | (344,931) | | | | | | 764,074 | | | | | | 105,292 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
截至12月31日,
|
| |
截至3月31日,
|
| ||||||||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
| 合并资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | | 7,354,809 | | | | | | 7,867,659 | | | | | | 1,084,192 | | | | | | 7,575,709 | | | | | | 1,043,961 | | |
|
应收账款,净额
|
| | | | 2,493,059 | | | | | | 3,021,956 | | | | | | 416,437 | | | | | | 3,029,603 | | | | | | 417,490 | | |
|
流动资产总额
|
| | | | 10,983,653 | | | | | | 11,613,071 | | | | | | 1,600,324 | | | | | | 12,326,160 | | | | | | 1,698,590 | | |
|
总资产
|
| | | | 74,446,690 | | | | | | 73,648,628 | | | | | | 10,149,052 | | | | | | 73,457,850 | | | | | | 10,122,762 | | |
|
流动负债合计
|
| | | | 8,305,476 | | | | | | 9,078,098 | | | | | | 1,250,995 | | | | | | 8,405,837 | | | | | | 1,158,355 | | |
|
负债总额
|
| | | | 54,322,887 | | | | | | 49,979,995 | | | | | | 6,887,427 | | | | | | 49,015,114 | | | | | | 6,754,463 | | |
|
夹层权益合计
|
| | | | 1,064,766 | | | | | | 1,080,656 | | | | | | 148,918 | | | | | | 1,079,123 | | | | | | 148,707 | | |
|
GDS Holdings Limited股东权益合计
|
| | | | 18,893,460 | | | | | | 22,458,046 | | | | | | 3,094,801 | | | | | | 23,232,701 | | | | | | 3,201,552 | | |
| | | |
截至12月31日止年度,
|
| |
三个月结束
3月31日, |
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||
| 其他合并财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
毛利率(1)
|
| | | | 21.1% | | | | | | 19.9% | | | | | | 21.5% | | | | | | 21.4% | | | | | | 23.7% | | |
|
营业利润率(2)
|
| | | | 7.7% | | | | | | (22.6)% | | | | | | 11.1% | | | | | | 9.8% | | | | | | 13.4% | | |
|
净利率(3)
|
| | | | (13.7)% | | | | | | (43.8)% | | | | | | 32.0% | | | | | | (14.2)% | | | | | | 28.1% | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
非GAAP合并财务数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经调整EBITDA(1)
|
| | | | 4,333,724 | | | | | | 4,733,004 | | | | | | 4,876,436 | | | | | | 671,991 | | | | | | 1,140,716 | | | | | | 1,323,847 | | | | | | 182,430 | | |
|
调整后EBITDA利润率(2)
|
| | | | 46.8% | | | | | | 48.4% | | | | | | 47.2% | | | | | | 47.2% | | | | | | 46.9% | | | | | | 48.6% | | | | | | 48.6% | | |
|
调整后毛利(3)
|
| | | | 4,788,629 | | | | | | 5,087,630 | | | | | | 5,314,174 | | | | | | 732,313 | | | | | | 1,270,130 | | | | | | 1,455,422 | | | | | | 200,562 | | |
|
调整后毛利率(4)
|
| | | | 51.7% | | | | | | 52.0% | | | | | | 51.5% | | | | | | 51.5% | | | | | | 52.2% | | | | | | 53.4% | | | | | | 53.4% | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
美元
|
| |
%
净 收入 |
| |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
美元
|
| |
%
净 收入 |
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
净(亏损)收入
|
| | | | (1,266,118) | | | | | | (13.7) | | | | | | (4,285,393) | | | | | | (43.8) | | | | | | 3,303,831 | | | | | | 455,280 | | | | | | 32.0 | | | | | | (344,931) | | | | | | (14.2) | | | | | | 764,074 | | | | | | 105,292 | | | | | | 28.1 | | |
|
停产损失(收入)
运营 |
| | | | 161,565 | | | | | | 1.8 | | | | | | 359,376 | | | | | | 3.7 | | | | | | (4,074,743) | | | | | | (561,515) | | | | | | (39.5) | | | | | | 72,419 | | | | | | 3.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | |
|
持续经营净(亏损)收入
|
| | | | (1,104,553) | | | | | | (11.9) | | | | | | (3,926,017) | | | | | | (40.1) | | | | | | (770,912) | | | | | | (106,235) | | | | | | (7.5) | | | | | | (272,512) | | | | | | (11.2) | | | | | | 764,074 | | | | | | 105,292 | | | | | | 28.1 | | |
|
净利息支出
|
| | | | 1,835,924 | | | | | | 19.8 | | | | | | 1,842,529 | | | | | | 18.8 | | | | | | 1,834,851 | | | | | | 252,850 | | | | | | 17.8 | | | | | | 462,508 | | | | | | 19.0 | | | | | | 441,477 | | | | | | 60,837 | | | | | | 16.2 | | |
|
所得税费用
(福利) |
| | | | 276,235 | | | | | | 3.0 | | | | | | (15,577) | | | | | | (0.2) | | | | | | 156,053 | | | | | | 21,505 | | | | | | 1.5 | | | | | | 62,392 | | | | | | 2.6 | | | | | | 199,701 | | | | | | 27,520 | | | | | | 7.3 | | |
|
应占权益法被投资单位业绩
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | 27,732 | | | | | | 3,822 | | | | | | 1.0 | | |
|
分拆附属公司收益
|
| | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | (1,057,045) | | | | | | (145,665) | | | | | | (38.8) | | |
|
折旧和
摊销 |
| | | | 3,120,302 | | | | | | 33.7 | | | | | | 3,368,474 | | | | | | 34.4 | | | | | | 3,243,004 | | | | | | 446,898 | | | | | | 31.4 | | | | | | 782,672 | | | | | | 32.1 | | | | | | 856,519 | | | | | | 118,031 | | | | | | 31.4 | | |
|
与预付土地使用权有关的经营租赁成本
|
| | | | 100,876 | | | | | | 1.1 | | | | | | 106,964 | | | | | | 1.1 | | | | | | 110,126 | | | | | | 15,176 | | | | | | 1.0 | | | | | | 27,312 | | | | | | 1.1 | | | | | | 27,584 | | | | | | 3,801 | | | | | | 1.0 | | |
|
资产报废成本的增值费用
|
| | | | 6,366 | | | | | | 0.1 | | | | | | 6,599 | | | | | | 0.1 | | | | | | 6,827 | | | | | | 941 | | | | | | 0.1 | | | | | | 1,698 | | | | | | 0.1 | | | | | | 1,828 | | | | | | 252 | | | | | | 0.1 | | |
|
股份补偿费用
|
| | | | 290,815 | | | | | | 3.1 | | | | | | 336,616 | | | | | | 3.5 | | | | | | 296,487 | | | | | | 40,856 | | | | | | 2.9 | | | | | | 76,646 | | | | | | 3.2 | | | | | | 61,977 | | | | | | 8,540 | | | | | | 2.3 | | |
|
采购价格调整收益
|
| | | | (205,000) | | | | | | (2.2) | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | |
|
长期的减值损失
物业、厂房及设备 |
| | | | 12,759 | | | | | | 0.1 | | | | | | 3,013,416 | | | | | | 30.8 | | | | | | — | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 0.0 | | |
|
经调整EBITDA
|
| | | | 4,333,724 | | | | | | 46.8 | | | | | | 4,733,004 | | | | | | 48.4 | | | | | | 4,876,436 | | | | | | 671,991 | | | | | | 47.2 | | | | | | 1,140,716 | | | | | | 46.9 | | | | | | 1,323,847 | | | | | | 182,430 | | | | | | 48.6 | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
美元
|
| |
%
净 收入 |
| |
人民币
|
| |
%
净 收入 |
| |
人民币
|
| |
美元
|
| |
%
净 收入 |
| ||||||||||||||||||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
毛利
|
| | | | 1,951,498 | | | | | | 21.1 | | | | | | 1,951,226 | | | | | | 19.9 | | | | | | 2,222,629 | | | | | | 306,286 | | | | | | 21.5 | | | | | | 521,203 | | | | | | 21.4 | | | | | | 644,825 | | | | | | 88,859 | | | | | | 23.7 | | |
|
折旧及摊销
|
| | | | 2,722,766 | | | | | | 29.4 | | | | | | 2,974,546 | | | | | | 30.4 | | | | | | 2,947,444 | | | | | | 406,169 | | | | | | 28.6 | | | | | | 710,499 | | | | | | 29.2 | | | | | | 790,737 | | | | | | 108,966 | | | | | | 29.0 | | |
|
与预付土地使用权有关的经营租赁成本
|
| | | | 10,944 | | | | | | 0.1 | | | | | | 38,792 | | | | | | 0.4 | | | | | | 44,872 | | | | | | 6,184 | | | | | | 0.4 | | | | | | 10,634 | | | | | | 0.4 | | | | | | 12,016 | | | | | | 1,656 | | | | | | 0.4 | | |
|
资产报废成本的增值费用
|
| | | | 6,366 | | | | | | 0.1 | | | | | | 6,599 | | | | | | 0.1 | | | | | | 6,827 | | | | | | 941 | | | | | | 0.1 | | | | | | 1,698 | | | | | | 0.1 | | | | | | 1,828 | | | | | | 252 | | | | | | 0.1 | | |
|
股份补偿费用
|
| | | | 97,055 | | | | | | 1.0 | | | | | | 116,467 | | | | | | 1.2 | | | | | | 92,402 | | | | | | 12,733 | | | | | | 0.9 | | | | | | 26,096 | | | | | | 1.1 | | | | | | 6,016 | | | | | | 829 | | | | | | 0.2 | | |
|
调整后毛利
|
| | | | 4,788,629 | | | | | | 51.7 | | | | | | 5,087,630 | | | | | | 52.0 | | | | | | 5,314,174 | | | | | | 732,313 | | | | | | 51.5 | | | | | | 1,270,130 | | | | | | 52.2 | | | | | | 1,455,422 | | | | | | 200,562 | | | | | | 53.4 | | |
|
(平方米,%)
|
| |
截至
3月31日, 2023 |
| |
截至
6月30日, 2023 |
| |
截至
9月30日, 2023 |
| |
截至
12月31日, 2023 |
| |
截至
3月31日, 2024 |
| |
截至
6月30日, 2024 |
| |
截至
9月30日, 2024 |
| |
截至
12月31日, 2024 |
| |
截至
3月31日, 2025 |
| |||||||||||||||||||||||||||
|
在役区
|
| | | | 517,372 | | | | | | 528,105 | | | | | | 540,606 | | | | | | 548,352 | | | | | | 549,352 | | | | | | 580,165 | | | | | | 595,606 | | | | | | 613,583 | | | | | | 610,685 | | |
|
在建面积
|
| | | | 150,040 | | | | | | 146,741 | | | | | | 150,116 | | | | | | 151,602 | | | | | | 141,576 | | | | | | 117,861 | | | | | | 120,422 | | | | | | 102,691 | | | | | | 132,208 | | |
|
区域承诺
|
| | | | 485,935 | | | | | | 487,492 | | | | | | 495,914 | | | | | | 507,108 | | | | | | 505,851 | | | | | | 535,224 | | | | | | 548,372 | | | | | | 564,139 | | | | | | 554,924 | | |
|
区域预承诺
|
| | | | 108,875 | | | | | | 105,576 | | | | | | 113,225 | | | | | | 111,834 | | | | | | 102,794 | | | | | | 78,870 | | | | | | 78,411 | | | | | | 65,858 | | | | | | 94,637 | | |
|
承诺总面积
|
| | | | 594,810 | | | | | | 593,068 | | | | | | 609,140 | | | | | | 618,942 | | | | | | 608,645 | | | | | | 614,094 | | | | | | 626,783 | | | | | | 629,997 | | | | | | 649,561 | | |
|
承诺率
|
| | | | 93.9% | | | | | | 92.3% | | | | | | 91.7% | | | | | | 92.5% | | | | | | 92.1% | | | | | | 92.3% | | | | | | 92.1% | | | | | | 91.9% | | | | | | 90.9% | | |
|
预承率
|
| | | | 72.6% | | | | | | 71.9% | | | | | | 75.4% | | | | | | 73.8% | | | | | | 72.6% | | | | | | 66.9% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 71.6% | | |
|
使用面积
|
| | | | 375,598 | | | | | | 380,978 | | | | | | 393,225 | | | | | | 405,302 | | | | | | 403,609 | | | | | | 419,976 | | | | | | 438,654 | | | | | | 453,094 | | | | | | 462,423 | | |
|
利用率
|
| | | | 72.6% | | | | | | 72.1% | | | | | | 72.7% | | | | | | 73.9% | | | | | | 73.5% | | | | | | 72.4% | | | | | | 73.6% | | | | | | 73.8% | | | | | | 75.7% | | |
| | | |
截至2025年3月31日
|
| |||||||||||||||
| | | |
实际
|
| |
经调整(1)
|
| ||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||
| | | |
(除份额和每股数据外,单位:千)
|
| |||||||||||||||
|
长期借款,不包括流动部分
|
| | | | 21,760,462 | | | | | | 2,998,672 | | | | | | | | |
|
应付可转换债券,非流动
|
| | | | 8,568,530 | | | | | | 1,180,775 | | | | | | | | |
|
并发中的可转换优先票据
|
| | | | — | | | | | | — | | | | | | | | |
|
融资租赁和其他融资义务,非流动
|
| | | | 7,426,774 | | | | | | 1,023,437 | | | | | | | | |
|
可赎回优先股
|
| | | | 1,079,123 | | | | | | 148,707 | | | | | | | | |
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
普通股(面值0.00005美元;截至2025年3月31日授权的3,500,000,000股;截至2025年3月31日已发行和已发行的1,440,666,711股A类普通股、经调整的实际和A类普通股;截至2025年3月31日已发行和已发行的实际和经调整的43,590,336股B类普通股)(1)(2)
|
| | | | 527 | | | | | | 73 | | | | | | | | |
|
额外实收资本
|
| | | | 29,594,970 | | | | | | 4,078,296 | | | | | | | | |
|
累计其他综合损失
|
| | | | (1,081,445) | | | | | | (149,027) | | | | | | | | |
|
累计赤字
|
| | | | (5,281,351) | | | | | | (727,790) | | | | | | | | |
|
股东权益合计
|
| | | | 23,232,701 | | | | | | 3,201,552 | | | | | | | | |
|
非控股权益
|
| | | | 130,912 | | | | | | 18,040 | | | | | | | | |
|
总资本(3)
|
| | | | 62,198,502 | | | | | | 8,571,183 | | | | | | | | |
| | | |
每
普通 分享 |
| |
每ADS
|
|
|
截至2025年3月31日的实际有形账面净值
|
| |
美元
|
| |
美元
|
|
|
作为本次发行生效后调整后的有形账面净值
|
| |
|
| |
|
|
|
假定公开发行价格
|
| |
|
| |
|
|
|
此次发行对新投资者的有形账面净值稀释
|
| |
|
| |
|
|
| | | |
普通股合计
|
| |
总对价
|
| |
美元
平均 价格每 普通 分享 等值 |
| |
平均价格
每ADS 等值 |
| ||||||
| | | |
数
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||
|
现有股东
|
| |
百万
|
| |
%
|
| |
百万美元
|
| |
%
|
| |
美元
|
| |
美元
|
|
|
新投资者
|
| |
百万
|
| |
%
|
| |
百万美元
|
| |
%
|
| |
美元
|
| |
美元
|
|
|
合计
|
| |
百万
|
| |
100.0%
|
| |
百万美元
|
| |
100.0%
|
| | | | | | |
|
姓名
|
| |
ADS数量
|
|
|
摩根大通证券有限责任公司
|
| |
|
|
|
美林证券(亚太)有限公司
|
| | | |
|
摩根士丹利亚洲有限公司
|
| | | |
|
瑞银集团香港分行
|
| | | |
|
合计
|
| | | |
| | | |
在没有行使选择权的情况下
额外购买ADS |
| |
随着充分行使选择权以
额外购买ADS |
| ||||||
|
每ADS
|
| | | 美元 | | | | | 美元 | | | ||
|
合计
|
| | | 美元 | | | | | 美元 | | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |