| | | |
按A类
普通股 |
| |
合计
|
| ||||||
| 公开发行价格 | | | | 港币 | 66.00(1) | | | | | 港币 | 2,277,000,000 | | |
| 承销折扣和佣金(2) | | | | 港币 | 1.65 | | | | | 港币 | 56,925,000 | | |
| 收益给我们(费用前)(3) | | | | 港币 | 64.35 | | | | | 港币 | 2,220,075,000 | | |
| |
联席总协调人、联席全球协调人、联席账簿管理人和联席牵头经办人
|
| |||
| |
|
| |
|
|
| |
(按字母顺序排列)
|
| |||
| |
联席全球协调人、联席账簿管理人和联席牵头经办人
|
| |||
| |
|
| |||
| |
联席账簿管理人及联席牵头经办人
|
| |||
| |
|
| |
|
|
| | | |
页
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-88 | | | |
| | | | | S-89 | | | |
| | | | | S-90 | | | |
| | | | | S-91 | | | |
| | | | | S-93 | | | |
| | | | | S-94 | | | |
| | | | | S-96 | | | |
| | | | | S-99 | | | |
| | | | | S-114 | | | |
| | | | | S-119 | | | |
| | | | | S-120 | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 33 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | |
税
计算(1) |
| |||
| 假设税前收益(2) | | | | | 100.0% | | |
| 按25%的法定税率征收盈余税(3) | | | | | (25.0)% | | |
| 可供分配的净收益 | | | | | 75.0% | | |
| 按10%标准税率代扣代缴税款(4) | | | | | (7.5)% | | |
| 对母公司/股东的净分配 | | | | | 67.5% | | |
| | | |
截至2024年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE
和VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
| 第三方收入 | | | | | — | | | | | | 467,501 | | | | | | — | | | | | | 6,888,176 | | | | | | — | | | | | | 7,355,677 | | |
| 公司间收入(1) | | | | | — | | | | | | 293,350 | | | | | | 406,464 | | | | | | 163,324 | | | | | | (863,138) | | | | | | — | | |
|
第三方运营成本及费用
|
| | | | (89,778) | | | | | | (957,710) | | | | | | (275,973) | | | | | | (4,899,061) | | | | | | — | | | | | | (6,222,522) | | |
|
公司间运营成本和费用(1)
|
| | | | (778) | | | | | | (163,325) | | | | | | — | | | | | | (699,035) | | | | | | 863,138 | | | | | | — | | |
|
其他经营(费用)/收入,净额
|
| | | | (214) | | | | | | 6,967 | | | | | | 586 | | | | | | 32,452 | | | | | | — | | | | | | 39,791 | | |
|
(亏损)/营运收入
|
| | | | (90,770) | | | | | | (353,217) | | | | | | 131,077 | | | | | | 1,485,856 | | | | | | — | | | | | | 1,172,946 | | |
|
其他营业外收入,
净 |
| | | | 273,166 | | | | | | 285,650 | | | | | | 233 | | | | | | 102,935 | | | | | | (2,270) | | | | | | 659,714 | | |
|
子公司及VIE收入占比(2)
|
| | | | 1,402,268 | | | | | | 1,468,947 | | | | | | 1,368,435 | | | | | | — | | | | | | (4,239,650) | | | | | | — | | |
|
所得税费用前收入
|
| | | | 1,584,664 | | | | | | 1,401,380 | | | | | | 1,499,745 | | | | | | 1,588,791 | | | | | | (4,241,920) | | | | | | 1,832,660 | | |
| 所得税费用 | | | | | — | | | | | | (14,368) | | | | | | (30,798) | | | | | | (220,468) | | | | | | — | | | | | | (265,634) | | |
| 净收入 | | | | | 1,584,664 | | | | | | 1,387,012 | | | | | | 1,468,947 | | | | | | 1,368,323 | | | | | | (4,241,920) | | | | | | 1,567,026 | | |
| | | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE
和VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
| 第三方收入 | | | | | — | | | | | | 129,127 | | | | | | — | | | | | | 5,822,901 | | | | | | — | | | | | | 5,952,028 | | |
| 公司间收入(1) | | | | | — | | | | | | 62,780 | | | | | | — | | | | | | 44,982 | | | | | | (107,762) | | | | | | — | | |
|
第三方运营成本及费用
|
| | | | (62,291) | | | | | | (251,034) | | | | | | (2,241) | | | | | | (5,090,876) | | | | | | — | | | | | | (5,406,442) | | |
|
公司间营业成本
和费用(1) |
| | | | — | | | | | | (44,982) | | | | | | — | | | | | | (62,780) | | | | | | 107,762 | | | | | | — | | |
| 其他营业收入,净额 | | | | | — | | | | | | 812 | | | | | | 231 | | | | | | 34,342 | | | | | | — | | | | | | 35,385 | | |
|
(亏损)/营运收入
|
| | | | (62,291) | | | | | | (103,297) | | | | | | (2,010) | | | | | | 748,569 | | | | | | — | | | | | | 580,971 | | |
|
其他营业外收入,
净 |
| | | | 268,481 | | | | | | 289,739 | | | | | | 13,383 | | | | | | 71,007 | | | | | | (1,792) | | | | | | 640,818 | | |
|
子公司及VIE收入占比(2)
|
| | | | 893,037 | | | | | | 708,013 | | | | | | 697,047 | | | | | | — | | | | | | (2,298,097) | | | | | | — | | |
|
所得税费用前收入
|
| | | | 1,099,227 | | | | | | 894,455 | | | | | | 708,420 | | | | | | 819,576 | | | | | | (2,299,889) | | | | | | 1,221,789 | | |
|
所得税优惠/(费用)
|
| | | | — | | | | | | 374 | | | | | | (407) | | | | | | (122,538) | | | | | | — | | | | | | (122,571) | | |
| 净收入 | | | | | 1,099,227 | | | | | | 894,829 | | | | | | 708,013 | | | | | | 697,038 | | | | | | (2,299,889) | | | | | | 1,099,218 | | |
| | | |
截至2022年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE
和VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
| 第三方收入 | | | | | — | | | | | | 12,931 | | | | | | — | | | | | | 4,498,131 | | | | | | — | | | | | | 4,511,062 | | |
| 公司间收入(1) | | | | | — | | | | | | 33,956 | | | | | | — | | | | | | — | | | | | | (33,956) | | | | | | — | | |
|
第三方运营成本及费用
|
| | | | (79,956) | | | | | | (188,218) | | | | | | (2,020) | | | | | | (4,387,982) | | | | | | — | | | | | | (4,658,176) | | |
|
公司间营业成本
和费用(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | (33,956) | | | | | | 33,956 | | | | | | — | | |
|
其他经营(费用)/收入,净额
|
| | | | — | | | | | | (656) | | | | | | — | | | | | | 18,251 | | | | | | — | | | | | | 17,595 | | |
|
(亏损)/营运收入
|
| | | | (79,956) | | | | | | (141,987) | | | | | | (2,020) | | | | | | 94,444 | | | | | | — | | | | | | (129,519) | | |
|
其他营业外收入,
净 |
| | | | 188,421 | | | | | | 14,683 | | | | | | 13,945 | | | | | | 32,706 | | | | | | (3,240) | | | | | | 246,515 | | |
|
子公司和VIE的应占(亏损)/收入(2)
|
| | | | (1,220) | | | | | | 132,486 | | | | | | 117,298 | | | | | | — | | | | | | (248,564) | | | | | | — | | |
|
所得税费用前收入
|
| | | | 107,245 | | | | | | 5,182 | | | | | | 129,223 | | | | | | 127,150 | | | | | | (251,804) | | | | | | 116,996 | | |
|
所得税优惠/(费用)
|
| | | | — | | | | | | 101 | | | | | | — | | | | | | (9,852) | | | | | | — | | | | | | (9,751) | | |
| 净收入 | | | | | 107,245 | | | | | | 5,283 | | | | | | 129,223 | | | | | | 117,298 | | | | | | (251,804) | | | | | | 107,245 | | |
| | | |
截至2024年12月31日
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE
和VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
现金及现金等价物
|
| | | | 93,851 | | | | | | 894,983 | | | | | | 150,072 | | | | | | 1,414,184 | | | | | | — | | | | | | 2,553,090 | | |
| 短期定期存款 | | | | | 738,831 | | | | | | 4,749,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,488,631 | | |
| 短期投资 | | | | | 1,999,870 | | | | | | 193,537 | | | | | | — | | | | | | 4,445,982 | | | | | | — | | | | | | 6,639,389 | | |
|
应收账款和票据,净额
|
| | | | — | | | | | | 15,725 | | | | | | — | | | | | | 24,988 | | | | | | — | | | | | | 40,713 | | |
| 库存 | | | | | — | | | | | | — | | | | | | — | | | | | | 3,042 | | | | | | — | | | | | | 3,042 | | |
|
应收集团款项
公司(3) |
| | | | 5,962,934 | | | | | | 184,573 | | | | | | 68,320 | | | | | | 379,885 | | | | | | (6,595,712) | | | | | | — | | |
|
应收相关款项
当事人 |
| | | | — | | | | | | 673 | | | | | | — | | | | | | 6,585 | | | | | | — | | | | | | 7,258 | | |
|
预付款项和其他流动资产
|
| | | | 45,682 | | | | | | 42,408 | | | | | | 3,234 | | | | | | 276,936 | | | | | | — | | | | | | 368,260 | | |
|
投资
子公司和VIE(2) |
| | | | 4,679,986 | | | | | | 4,847,059 | | | | | | 4,671,300 | | | | | | — | | | | | | (14,198,345) | | | | | | — | | |
| 长期投资 | | | | | 1,607,361 | | | | | | 54,677 | | | | | | — | | | | | | 252,492 | | | | | | — | | | | | | 1,914,530 | | |
|
财产、设备和软件,净额
|
| | | | — | | | | | | 189,071 | | | | | | 75,564 | | | | | | 1,469,151 | | | | | | — | | | | | | 1,733,786 | | |
| 使用权资产,净额 | | | | | — | | | | | | 83,150 | | | | | | 11,871 | | | | | | 207,835 | | | | | | — | | | | | | 302,856 | | |
| 无形资产,净值 | | | | | — | | | | | | 252,400 | | | | | | — | | | | | | 189 | | | | | | — | | | | | | 252,589 | | |
| 商誉 | | | | | — | | | | | | 6,528 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,528 | | |
| 总资产 | | | | | 15,128,515 | | | | | | 11,514,584 | | | | | | 4,980,361 | | | | | | 8,481,269 | | | | | | (20,794,057) | | | | | | 19,310,672 | | |
| 应付账款 | | | | | — | | | | | | 8,583 | | | | | | 30,393 | | | | | | 71,692 | | | | | | — | | | | | | 110,668 | | |
| 递延收入 | | | | | — | | | | | | 294,059 | | | | | | — | | | | | | 2,790,780 | | | | | | — | | | | | | 3,084,839 | | |
|
其他应付款和应计负债
|
| | | | 97,012 | | | | | | 151,706 | | | | | | 74,017 | | | | | | 493,032 | | | | | | — | | | | | | 815,767 | | |
|
应付集团公司款项(3)
|
| | | | 164,132 | | | | | | 6,197,373 | | | | | | 6,072 | | | | | | 228,135 | | | | | | (6,595,712) | | | | | | — | | |
|
经营租赁负债,
当前 |
| | | | — | | | | | | 27,789 | | | | | | 9,405 | | | | | | 143,588 | | | | | | — | | | | | | 180,782 | | |
|
经营租赁负债,
非现行 |
| | | | — | | | | | | 58,063 | | | | | | 2,280 | | | | | | 61,002 | | | | | | — | | | | | | 121,345 | | |
| 递延所得税负债 | | | | | — | | | | | | 1,455 | | | | | | 11,135 | | | | | | 21,861 | | | | | | — | | | | | | 34,451 | | |
| 负债总额 | | | | | 261,144 | | | | | | 6,739,028 | | | | | | 133,302 | | | | | | 3,810,090 | | | | | | (6,595,712) | | | | | | 4,347,852 | | |
|
股东权益合计(2)
|
| | | | 14,867,371 | | | | | | 4,775,556 | | | | | | 4,847,059 | | | | | | 4,671,179 | | | | | | (14,198,345) | | | | | | 14,962,820 | | |
|
负债和股东权益合计
|
| | | | 15,128,515 | | | | | | 11,514,584 | | | | | | 4,980,361 | | | | | | 8,481,269 | | | | | | (20,794,057) | | | | | | 19,310,672 | | |
| | | |
截至2023年12月31日
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE
和VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
| 现金及现金等价物 | | | | | 760,071 | | | | | | 219,045 | | | | | | 349,875 | | | | | | 1,143,968 | | | | | | — | | | | | | 2,472,959 | | |
| 短期定期存款 | | | | | 710,330 | | | | | | 5,928,093 | | | | | | 72,938 | | | | | | 211,442 | | | | | | — | | | | | | 6,922,803 | | |
| 短期投资 | | | | | 731,805 | | | | | | 91,634 | | | | | | 10,483 | | | | | | 2,679,963 | | | | | | — | | | | | | 3,513,885 | | |
| 应收账款,净额 | | | | | — | | | | | | 13,036 | | | | | | — | | | | | | 3,691 | | | | | | — | | | | | | 16,727 | | |
|
应收集团款项
公司(3) |
| | | | 6,952,437 | | | | | | 68,702 | | | | | | 11,369 | | | | | | 200,970 | | | | | | (7,233,478) | | | | | | — | | |
|
应收相关款项
当事人 |
| | | | — | | | | | | 29 | | | | | | — | | | | | | 3,937 | | | | | | — | | | | | | 3,966 | | |
|
预付款项和其他流动资产
|
| | | | 18,528 | | | | | | 6,075 | | | | | | 2,408 | | | | | | 415,686 | | | | | | — | | | | | | 442,697 | | |
|
对子公司的投资
和VIE(2) |
| | | | 2,179,517 | | | | | | 2,888,791 | | | | | | 2,479,473 | | | | | | — | | | | | | (7,547,781) | | | | | | — | | |
| 长期投资 | | | | | 2,323,540 | | | | | | — | | | | | | — | | | | | | 149,588 | | | | | | — | | | | | | 2,473,128 | | |
|
财产、设备和软件,净额
|
| | | | — | | | | | | 132,263 | | | | | | 93 | | | | | | 1,661,132 | | | | | | — | | | | | | 1,793,488 | | |
| 使用权资产,净额 | | | | | — | | | | | | 22,556 | | | | | | — | | | | | | 260,056 | | | | | | — | | | | | | 282,612 | | |
| 无形资产,净值 | | | | | — | | | | | | 7,816 | | | | | | — | | | | | | 277 | | | | | | — | | | | | | 8,093 | | |
| 商誉 | | | | | — | | | | | | 5,690 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,690 | | |
| 其他非流动资产 | | | | | — | | | | | | — | | | | | | — | | | | | | 4,000 | | | | | | — | | | | | | 4,000 | | |
| 总资产 | | | | | 13,676,228 | | | | | | 9,383,730 | | | | | | 2,926,639 | | | | | | 6,734,710 | | | | | | (14,781,259) | | | | | | 17,940,048 | | |
| 应付账款 | | | | | — | | | | | | 554 | | | | | | 17 | | | | | | 628,645 | | | | | | — | | | | | | 629,216 | | |
| 递延收入 | | | | | — | | | | | | 144,493 | | | | | | — | | | | | | 2,649,582 | | | | | | — | | | | | | 2,794,075 | | |
|
其他应付款和应计
负债 |
| | | | 115,280 | | | | | | 39,798 | | | | | | 587 | | | | | | 623,381 | | | | | | — | | | | | | 779,046 | | |
|
应付集团公司款项(3)
|
| | | | 131,746 | | | | | | 6,995,928 | | | | | | 36,838 | | | | | | 68,966 | | | | | | (7,233,478) | | | | | | — | | |
|
营业租赁负债,流动
|
| | | | — | | | | | | 8,912 | | | | | | — | | | | | | 146,102 | | | | | | — | | | | | | 155,014 | | |
|
非流动经营租赁负债
|
| | | | — | | | | | | 12,964 | | | | | | — | | | | | | 112,115 | | | | | | — | | | | | | 125,079 | | |
| 递延所得税负债 | | | | | — | | | | | | 1,564 | | | | | | 406 | | | | | | 26,455 | | | | | | — | | | | | | 28,425 | | |
| 负债总额 | | | | | 247,026 | | | | | | 7,204,213 | | | | | | 37,848 | | | | | | 4,255,246 | | | | | | (7,233,478) | | | | | | 4,510,855 | | |
|
股东权益合计(2)
|
| | | | 13,429,202 | | | | | | 2,179,517 | | | | | | 2,888,791 | | | | | | 2,479,464 | | | | | | (7,547,781) | | | | | | 13,429,193 | | |
|
负债和股东权益合计
|
| | | | 13,676,228 | | | | | | 9,383,730 | | | | | | 2,926,639 | | | | | | 6,734,710 | | | | | | (14,781,259) | | | | | | 17,940,048 | | |
| | | |
截至2024年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
净现金(用于)/提供
按经营活动 与第三方 |
| | | | (212,945) | | | | | | 617,281 | | | | | | (173,610) | | | | | | 3,311,769 | | | | | | — | | | | | | 3,542,495 | | |
|
由/(使用)提供的现金净额
in)经营活动 与集团公司(1) |
| | | | — | | | | | | 192,785 | | | | | | 371,932 | | | | | | (564,717) | | | | | | — | | | | | | — | | |
|
经营活动(使用)/提供的现金净额
|
| | | | (212,945) | | | | | | 810,066 | | | | | | 198,322 | | | | | | 2,747,052 | | | | | | — | | | | | | 3,542,495 | | |
|
对集团公司的贷款(3)
|
| | | | (249,766) | | | | | | — | | | | | | — | | | | | | — | | | | | | 249,766 | | | | | | — | | |
|
偿还集团公司贷款所得款项(3)
|
| | | | 1,749,243 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,749,243) | | | | | | — | | |
|
财产、设备和软件的公司间转让(4)
|
| | | | — | | | | | | — | | | | | | (45,961) | | | | | | 45,961 | | | | | | — | | | | | | — | | |
|
子公司投资和VIE的公司间转让(4)
|
| | | | — | | | | | | 9,968 | | | | | | (3,010) | | | | | | (6,958) | | | | | | — | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | (505,171) | | | | | | 1,004,106 | | | | | | 5 | | | | | | (2,515,839) | | | | | | — | | | | | | (2,016,899) | | |
|
投资活动提供/(使用)的现金净额
|
| | | | 994,306 | | | | | | 1,014,074 | | | | | | (48,966) | | | | | | (2,476,836) | | | | | | (1,499,477) | | | | | | (2,016,899) | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 249,766 | | | | | | — | | | | | | — | | | | | | (249,766) | | | | | | — | | |
|
偿还集团公司借款(3)
|
| | | | — | | | | | | (1,749,243) | | | | | | — | | | | | | — | | | | | | 1,749,243 | | | | | | — | | |
|
与第三方的其他融资活动
|
| | | | (1,460,539) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,460,539) | | |
|
筹资活动使用的现金净额
|
| | | | (1,460,539) | | | | | | (1,499,477) | | | | | | — | | | | | | — | | | | | | 1,499,477 | | | | | | (1,460,539) | | |
| | | |
截至2023年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
与第三方的经营活动提供的现金净额
|
| | | | 9,873 | | | | | | 300,164 | | | | | | 13,210 | | | | | | 2,723,762 | | | | | | — | | | | | | 3,047,009 | | |
|
与集团公司经营活动提供/(使用)的现金净额(1)
|
| | | | — | | | | | | 5,853 | | | | | | — | | | | | | (5,853) | | | | | | — | | | | | | — | | |
|
经营活动所产生的现金净额
|
| | | | 9,873 | | | | | | 306,017 | | | | | | 13,210 | | | | | | 2,717,909 | | | | | | — | | | | | | 3,047,009 | | |
| 对子公司的投资(2) | | | | | (7,073) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,073 | | | | | | — | | |
| 对集团公司的贷款(3) | | | | | (9,667,616) | | | | | | — | | | | | | — | | | | | | (6,250) | | | | | | 9,673,866 | | | | | | — | | |
|
偿还集团公司贷款所得款项(3)
|
| | | | 4,955,876 | | | | | | — | | | | | | 4,450 | | | | | | — | | | | | | (4,960,326) | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | (2,311,881) | | | | | | (5,054,055) | | | | | | 15,225 | | | | | | (2,587,934) | | | | | | — | | | | | | (9,938,645) | | |
|
投资活动(使用)/提供的现金净额
|
| | | | (7,030,694) | | | | | | (5,054,055) | | | | | | 19,675 | | | | | | (2,594,184) | | | | | | 4,720,613 | | | | | | (9,938,645) | | |
|
集团公司出资(2)
|
| | | | — | | | | | | 7,073 | | | | | | — | | | | | | — | | | | | | (7,073) | | | | | | — | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 9,673,866 | | | | | | — | | | | | | — | | | | | | (9,673,866) | | | | | | — | | |
|
偿还集团公司借款(3)
|
| | | | — | | | | | | (4,960,326) | | | | | | — | | | | | | — | | | | | | 4,960,326 | | | | | | — | | |
|
与第三方的其他融资活动
|
| | | | (417,022) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (417,022) | | |
|
筹资活动(用于)/提供的现金净额
|
| | | | (417,022) | | | | | | 4,720,613 | | | | | | — | | | | | | — | | | | | | (4,720,613) | | | | | | (417,022) | | |
| | | |
截至2022年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
提供/(使用)的净现金
经营活动与 第三方 |
| | | | 208,862 | | | | | | (113,736) | | | | | | (6,833) | | | | | | 914,749 | | | | | | — | | | | | | 1,003,042 | | |
|
提供/(使用)的净现金
经营活动与 集团企业(1) |
| | | | — | | | | | | 21,671 | | | | | | — | | | | | | (21,671) | | | | | | — | | | | | | — | | |
|
经营活动提供/(使用)的现金净额
|
| | | | 208,862 | | | | | | (92,065) | | | | | | (6,833) | | | | | | 893,078 | | | | | | — | | | | | | 1,003,042 | | |
| 对子公司的投资(2) | | | | | (39,392) | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,392 | | | | | | — | | |
|
对集团公司的贷款(3)
|
| | | | (633,490) | | | | | | — | | | | | | (4,450) | | | | | | — | | | | | | 637,940 | | | | | | — | | |
|
偿还集团公司贷款所得款项(3)
|
| | | | — | | | | | | 35,144 | | | | | | — | | | | | | — | | | | | | (35,144) | | | | | | — | | |
|
其他投资活动与
第三方 |
| | | | (1,365,740) | | | | | | (673,476) | | | | | | (74,823) | | | | | | (702,542) | | | | | | — | | | | | | (2,816,581) | | |
|
投资活动所用现金净额
|
| | | | (2,038,622) | | | | | | (638,332) | | | | | | (79,273) | | | | | | (702,542) | | | | | | 642,188 | | | | | | (2,816,581) | | |
|
集团公司出资(2)
|
| | | | — | | | | | | 39,392 | | | | | | — | | | | | | — | | | | | | (39,392) | | | | | | — | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 637,940 | | | | | | — | | | | | | — | | | | | | (637,940) | | | | | | — | | |
|
偿还集团公司借款(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (35,144) | | | | | | 35,144 | | | | | | — | | |
|
其他融资活动与
第三方 |
| | | | (669,232) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (669,232) | | |
|
筹资活动(用于)/提供的现金净额
|
| | | | (669,232) | | | | | | 677,332 | | | | | | — | | | | | | (35,144) | | | | | | (642,188) | | | | | | (669,232) | | |
| | | |
截至2025年3月31日
|
| |||||||||||||||||||||
| | | |
实际
|
| |
经调整
|
| ||||||||||||||||||
| | | |
人民币
|
| |
美元(1)
|
| |
人民币
|
| |
美元(1)
|
| ||||||||||||
| | | |
(单位:千,份额和每股数据除外)
|
| |||||||||||||||||||||
| 现金及现金等价物 | | | | | 2,790,420 | | | | | | 384,530 | | | | | | 4,801,532 | | | | | | 664,781 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
普通股(面值0.0001美元;
1,800,000,000股A类普通股和 授权200,000,000股B类普通股; 已发行777,723,103股A类普通股及 741,237,475未偿还,138,430,401乙类 已发行和流通在外的普通股,于 实际依据;812,223,103股A类普通股 已发行和未偿还的775,737,475,138,430,401 已发行和流通的B类普通股, 按调整后基准) |
| | | | 582 | | | | | | 80 | | | | | | 607 | | | | | | 83 | | |
|
库存股
|
| | | | (980,621) | | | | | | (135,133) | | | | | | (980,621) | | | | | | (135,133) | | |
|
额外实收资本
|
| | | | 16,091,978 | | | | | | 2,217,534 | | | | | | 18,103,065 | | | | | | 2,497,782 | | |
|
法定准备金
|
| | | | 15,051 | | | | | | 2,074 | | | | | | 15,051 | | | | | | 2,074 | | |
|
累计其他综合收益
|
| | | | 1,040,317 | | | | | | 143,359 | | | | | | 1,040,317 | | | | | | 143,359 | | |
|
累计赤字
|
| | | | (399,506) | | | | | | (55,053) | | | | | | (399,506) | | | | | | (55,053) | | |
| BOSS直聘有限股东权益合计 | | | | | 15,767,801 | | | | | | 2,172,861 | | | | | | 17,778,913 | | | | | | 2,453,112 | | |
| 非控股权益 | | | | | 89,389 | | | | | | 12,318 | | | | | | 89,389 | | | | | | 12,318 | | |
| 股东权益合计 | | | | | 15,857,190 | | | | | | 2,185,179 | | | | | | 17,868,302 | | | | | | 2,465,430 | | |
| 总资本 | | | | | 15,857,190 | | | | | | 2,185,179 | | | | | | 17,868,302 | | | | | | 2,465,430 | | |
| | | |
每普通股
|
| |||
| | | |
美元
|
| |||
| 截至2025年3月31日的实际有形账面净值 | | | | | 2.44 | | |
| 作为股份要约生效后经调整的有形账面净值 | | | | | 2.66 | | |
| 公开发行价格 | | | | | 8.41 | | |
| 股份发售对新投资者的有形账面净值摊薄 | | | | | 5.75 | | |
| | | |
A类
普通的 股份 |
| |
乙类
普通的 股份 |
| |
合计
普通的 A股 转换后 基础 |
| |
之前
这个祭品 |
| |
在此次发行之后
|
| |||||||||||||||||||||||||||
| | | |
%
|
| |
%
合计 投票 动力 |
| |
%
|
| |
%
合计 投票 动力 |
| ||||||||||||||||||||||||||||||
| 董事及高级职员**: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Peng Zhao(1) | | | | | — | | | | | | 134,587,401 | | | | | | 134,587,401 | | | | | | 15.2 | | | | | | 64.2 | | | | | | 14.6 | | | | | | 63.2 | | |
| Yu Zhang | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Xu Chen | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Tao Zhang | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Xiehua Wang | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Haiyang Yu | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Yonggang Sun | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| 李彦 | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| 梦元栋 | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| 刘宏宇 | | | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
全体董事及高级管理人员为一组
|
| | | | 12,366,286 | | | | | | 134,587,401 | | | | | | 146,953,687 | | | | | | 16.6 | | | | | | 64.8 | | | | | | 16.0 | | | | | | 63.7 | | |
| 主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TECHWOLF有限公司(1) | | | | | — | | | | | | 134,587,401 | | | | | | 134,587,401 | | | | | | 15.2 | | | | | | 64.2 | | | | | | 14.6 | | | | | | 63.2 | | |
| 资本世界投资者(2) | | | | | 79,737,670 | | | | | | — | | | | | | 79,737,670 | | | | | | 9.0 | | | | | | 3.8 | | | | | | 8.7 | | | | | | 3.7 | | |
|
映象框架投资(香港)有限公司(3)
|
| | | | 73,975,773 | | | | | | — | | | | | | 73,975,773 | | | | | | 8.4 | | | | | | 3.5 | | | | | | 8.0 | | | | | | 3.5 | | |
|
香港承销商*
|
| |
A类数量
普通股 |
| |||
| 高盛萨克斯(亚洲)有限责任公司。 | | | | | 1,483,500 | | |
| 摩根士丹利亚洲有限公司 | | | | | 1,621,500 | | |
| 华泰金融控股(香港)有限公司 | | | | | 310,500 | | |
| 富途证券国际(香港)有限公司 | | | | | 27,600 | | |
| Tiger Brokers(HK)Global Limited | | | | | 6,900 | | |
| 合计 | | | | | 3,450,000 | | |
|
国际承销商*
|
| |
A类数量
普通股 |
| |||
| 高盛萨克斯(亚洲)有限责任公司。 | | | | | 13,351,500 | | |
| 摩根士丹利亚洲有限公司 | | | | | 14,593,500 | | |
| 华泰金融控股(香港)有限公司 | | | | | 2,794,500 | | |
| 富途证券国际(香港)有限公司 | | | | | 248,400 | | |
| Tiger Brokers(HK)Global Limited | | | | | 62,100 | | |
| 合计 | | | | | 31,050,000 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 16 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 33 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | |
| | | |
计税(1)
|
| |||
|
假设税前收益(2)
|
| | | | 100.0% | | |
|
按25%的法定税率征收盈余税(3)
|
| | | | (25.0)% | | |
|
可供分配的净收益
|
| | | | 75.0% | | |
|
按10%标准税率代扣代缴税款(4)
|
| | | | (7.5)% | | |
|
对母公司/股东的净分配
|
| | | | 67.5% | | |
| | | |
截至2021年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
第三方收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,259,128 | | | | | | — | | | | | | 4,259,128 | | |
|
公司间收入(1)
|
| | | | — | | | | | | 143 | | | | | | — | | | | | | — | | | | | | (143) | | | | | | — | | |
|
第三方运营成本及费用
|
| | | | (1,537,533) | | | | | | (93,123) | | | | | | (1,289) | | | | | | (3,678,480) | | | | | | | | | | | | (5,310,425) | | |
|
公司间运营成本和费用(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (143) | | | | | | 143 | | | | | | — | | |
|
其他营业收入,净额
|
| | | | — | | | | | | 9 | | | | | | 29 | | | | | | 14,939 | | | | | | — | | | | | | 14,977 | | |
|
(亏损)/营运收入
|
| | | | (1,537,533) | | | | | | (92,971) | | | | | | (1,260) | | | | | | 595,444 | | | | | | — | | | | | | (1,036,320) | | |
|
其他收入/(费用),净额
|
| | | | 5,011 | | | | | | (829) | | | | | | 5,375 | | | | | | 15,216 | | | | | | — | | | | | | 24,773 | | |
|
应占附属公司收入及
VIE(2) |
| | | | 461,448 | | | | | | 555,248 | | | | | | 551,133 | | | | | | — | | | | | | (1,567,829) | | | | | | — | | |
|
(亏损)/所得税费用前收入
|
| | | | (1,071,074) | | | | | | 461,448 | | | | | | 555,248 | | | | | | 610,660 | | | | | | (1,567,829) | | | | | | (1,011,547) | | |
|
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (59,527) | | | | | | — | | | | | | (59,527) | | |
|
净(亏损)/收入
|
| | | | (1,071,074) | | | | | | 461,448 | | | | | | 555,248 | | | | | | 551,133 | | | | | | (1,567,829) | | | | | | (1,071,074) | | |
| | | |
截至2020年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
第三方收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,944,359 | | | | | | — | | | | | | 1,944,359 | | |
|
第三方运营成本及费用
|
| | | | (606,029) | | | | | | (30,933) | | | | | | (3,435) | | | | | | (2,257,716) | | | | | | — | | | | | | (2,898,113) | | |
|
其他营业收入,净额
|
| | | | — | | | | | | — | | | | | | 73 | | | | | | 8,776 | | | | | | — | | | | | | 8,849 | | |
|
经营亏损
|
| | | | (606,029) | | | | | | (30,933) | | | | | | (3,362) | | | | | | (304,581) | | | | | | — | | | | | | (944,905) | | |
|
其他收入/(费用),净额
|
| | | | 6,815 | | | | | | (1,755) | | | | | | (3,570) | | | | | | 1,520 | | | | | | — | | | | | | 3,010 | | |
|
应占子公司和VIE的亏损(2)
|
| | | | (342,681) | | | | | | (309,993) | | | | | | (303,061) | | | | | | — | | | | | | 955,735 | | | | | | — | | |
|
所得税费用前亏损
|
| | | | (941,895) | | | | | | (342,681) | | | | | | (309,993) | | | | | | (303,061) | | | | | | 955,735 | | | | | | (941,895) | | |
|
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
净亏损
|
| | | | (941,895) | | | | | | (342,681) | | | | | | (309,993) | | | | | | (303,061) | | | | | | 955,735 | | | | | | (941,895) | | |
| | | |
截至2019年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
第三方收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 998,720 | | | | | | — | | | | | | 998,720 | | |
|
第三方运营成本及费用
|
| | | | (15,709) | | | | | | (12,028) | | | | | | (20,046) | | | | | | (1,465,429) | | | | | | — | | | | | | (1,513,212) | | |
|
其他经营(亏损)/收入,净额
|
| | | | — | | | | | | (26) | | | | | | 11 | | | | | | 2,588 | | | | | | — | | | | | | 2,573 | | |
|
经营亏损
|
| | | | (15,709) | | | | | | (12,054) | | | | | | (20,035) | | | | | | (464,121) | | | | | | — | | | | | | (511,919) | | |
|
其他收入/(费用),净额
|
| | | | 9,680 | | | | | | (2) | | | | | | 438 | | | | | | (252) | | | | | | — | | | | | | 9,864 | | |
|
应占子公司和VIE的亏损(2)
|
| | | | (496,026) | | | | | | (483,970) | | | | | | (464,373) | | | | | | — | | | | | | 1,444,369 | | | | | | — | | |
|
所得税费用前亏损
|
| | | | (502,055) | | | | | | (496,026) | | | | | | (483,970) | | | | | | (464,373) | | | | | | 1,444,369 | | | | | | (502,055) | | |
|
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
净亏损
|
| | | | (502,055) | | | | | | (496,026) | | | | | | (483,970) | | | | | | (464,373) | | | | | | 1,444,369 | | | | | | (502,055) | | |
| | | |
截至2021年12月31日
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
现金及现金等价物
|
| | | | 9,875,153 | | | | | | 203,523 | | | | | | 398,231 | | | | | | 864,851 | | | | | | — | | | | | | 11,341,758 | | |
|
短期投资
|
| | | | — | | | | | | — | | | | | | 20,439 | | | | | | 864,557 | | | | | | — | | | | | | 884,996 | | |
|
应收账款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,002 | | | | | | — | | | | | | 1,002 | | |
|
应收集团款项
公司(3) |
| | | | 1,072,514 | | | | | | 42,327 | | | | | | 8,809 | | | | | | 86,989 | | | | | | (1,210,639) | | | | | | — | | |
|
预付款项和其他流动资产
|
| | | | 231,529 | | | | | | 1,043 | | | | | | 4,413 | | | | | | 494,213 | | | | | | — | | | | | | 731,198 | | |
|
对子公司和VIE的投资(2)
|
| | | | — | | | | | | 403,391 | | | | | | 17,549 | | | | | | — | | | | | | (420,940) | | | | | | — | | |
|
财产、设备和软件,净额
|
| | | | — | | | | | | 645 | | | | | | 100 | | | | | | 368,381 | | | | | | — | | | | | | 369,126 | | |
|
无形资产,净值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 458 | | | | | | — | | | | | | 458 | | |
|
使用权资产,净额
|
| | | | — | | | | | | 7,797 | | | | | | — | | | | | | 301,288 | | | | | | — | | | | | | 309,085 | | |
|
其他非流动资产
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,000 | | | | | | — | | | | | | 4,000 | | |
|
总资产
|
| | | | 11,179,196 | | | | | | 658,726 | | | | | | 449,541 | | | | | | 2,985,739 | | | | | | (1,631,579) | | | | | | 13,641,623 | | |
|
应付账款
|
| | | | — | | | | | | 8 | | | | | | 17 | | | | | | 52,938 | | | | | | — | | | | | | 52,963 | | |
|
递延收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,958,570 | | | | | | — | | | | | | 1,958,570 | | |
|
其他应付款和应计负债
|
| | | | 3,897 | | | | | | 5,816 | | | | | | 9,274 | | | | | | 626,151 | | | | | | — | | | | | | 645,138 | | |
|
应付集团公司款项(3)
|
| | | | 74,043 | | | | | | 1,072,514 | | | | | | 36,859 | | | | | | 27,223 | | | | | | (1,210,639) | | | | | | — | | |
|
对子公司和VIE的投资赤字(2)
|
| | | | 427,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | (427,200) | | | | | | — | | |
|
营业租赁负债,流动
|
| | | | — | | | | | | 3,067 | | | | | | — | | | | | | 124,464 | | | | | | — | | | | | | 127,531 | | |
|
非流动经营租赁负债
|
| | | | — | | | | | | 4,521 | | | | | | — | | | | | | 178,844 | | | | | | — | | | | | | 183,365 | | |
|
负债总额
|
| | | | 505,140 | | | | | | 1,085,926 | | | | | | 46,150 | | | | | | 2,968,190 | | | | | | (1,637,839) | | | | | | 2,967,567 | | |
|
股东权益总额/(赤字)(2)
|
| | |
|
10,674,056
|
| | | |
|
(427,200)
|
| | | |
|
403,391
|
| | | |
|
17,549
|
| | | |
|
6,260
|
| | | |
|
10,674,056
|
| |
|
负债和股东权益合计/(赤字)
|
| | | | 11,179,196 | | | | | | 658,726 | | | | | | 449,541 | | | | | | 2,985,739 | | | | | | (1,631,579) | | | | | | 13,641,623 | | |
| | | |
截至2020年12月31日
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
现金及现金等价物
|
| | | | 3,542,052 | | | | | | 101,985 | | | | | | 170,967 | | | | | | 183,199 | | | | | | — | | | | | | 3,998,203 | | |
|
短期投资
|
| | | | — | | | | | | — | | | | | | 10,895 | | | | | | 525,506 | | | | | | — | | | | | | 536,401 | | |
|
应收账款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,999 | | | | | | — | | | | | | 6,999 | | |
|
应收集团款项
公司(3) |
| | | | 1,088,812 | | | | | | 128,595 | | | | | | 218,462 | | | | | | 36,859 | | | | | | (1,472,728) | | | | | | — | | |
|
预付款项和其他流动资产
|
| | | | 59,246 | | | | | | 132 | | | | | | 87 | | | | | | 146,244 | | | | | | — | | | | | | 205,709 | | |
|
财产、设备和软件,净额
|
| | | | — | | | | | | — | | | | | | 113 | | | | | | 191,242 | | | | | | — | | | | | | 191,355 | | |
|
无形资产,净值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 549 | | | | | | — | | | | | | 549 | | |
|
使用权资产,净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144,063 | | | | | | — | | | | | | 144,063 | | |
|
总资产
|
| | | | 4,690,110 | | | | | | 230,712 | | | | | | 400,524 | | | | | | 1,234,661 | | | | | | (1,472,728) | | | | | | 5,083,279 | | |
|
应付账款
|
| | | | — | | | | | | — | | | | | | 17 | | | | | | 41,839 | | | | | | — | | | | | | 41,856 | | |
|
递延收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,200,349 | | | | | | — | | | | | | 1,200,349 | | |
|
其他应付款和应计负债
|
| | | | 3,224 | | | | | | 300 | | | | | | (538) | | | | | | 415,273 | | | | | | — | | | | | | 418,259 | | |
|
应付集团公司款项(3)
|
| | | | — | | | | | | 1,081,054 | | | | | | 19,247 | | | | | | 372,427 | | | | | | (1,472,728) | | | | | | — | | |
|
对子公司和VIE的投资赤字(2)
|
| | | | 1,400,003 | | | | | | 549,361 | | | | | | 931,159 | | | | | | — | | | | | | (2,880,523) | | | | | | — | | |
|
营业租赁负债,流动
|
| | | | — | | | | | | — | | | | | | — | | | | | | 59,559 | | | | | | — | | | | | | 59,559 | | |
|
非流动经营租赁负债
|
| | | | — | | | | | | — | | | | | | — | | | | | | 76,373 | | | | | | — | | | | | | 76,373 | | |
|
负债总额
|
| | | | 1,403,227 | | | | | | 1,630,715 | | | | | | 949,885 | | | | | | 2,165,820 | | | | | | (4,353,251) | | | | | | 1,796,396 | | |
|
夹层权益合计
|
| | | | 5,587,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,587,000 | | |
|
股东赤字总额(2)
|
| | |
|
(2,300,117)
|
| | | |
|
(1,400,003)
|
| | | |
|
(549,361)
|
| | | |
|
(931,159)
|
| | | |
|
2,880,523
|
| | | |
|
(2,300,117)
|
| |
|
总负债、夹层权益和股东赤字
|
| | | | 4,690,110 | | | | | | 230,712 | | | | | | 400,524 | | | | | | 1,234,661 | | | | | | (1,472,728) | | | | | | 5,083,279 | | |
| | | |
截至2021年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
经营活动产生/(使用)的现金净额与第三
当事人(4) |
| | | | 5,644 | | | | | | (81,135) | | | | | | (232) | | | | | | 1,717,104 | | | | | | — | | | | | | 1,641,381 | | |
|
对子公司的投资(2)
|
| | | | (74,131) | | | | | | — | | | | | | (10) | | | | | | — | | | | | | 74,141 | | | | | | — | | |
|
对集团公司的贷款(3)
|
| | | | (16,486) | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,486 | | | | | | — | | |
|
偿还集团公司贷款所得款项(3)
|
| | | | — | | | | | | 96,000 | | | | | | 255,000 | | | | | | — | | | | | | (351,000) | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | — | | | | | | (649) | | | | | | (10,000) | | | | | | (591,213) | | | | | | — | | | | | | (601,862) | | |
|
投资活动(用于)/产生的现金净额
|
| | | | (90,617) | | | | | | 95,351 | | | | | | 244,990 | | | | | | (591,213) | | | | | | (260,373) | | | | | | (601,862) | | |
|
集团公司出资(2)
|
| | | | — | | | | | | 74,131 | | | | | | — | | | | | | 10 | | | | | | (74,141) | | | | | | — | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 16,486 | | | | | | — | | | | | | — | | | | | | (16,486) | | | | | | — | | |
|
偿还集团公司借款(3)
|
| | | | — | | | | | | — | | | | | | (16,000) | | | | | | (335,000) | | | | | | 351,000 | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | 6,540,512 | | | | | | — | | | | | | — | | | | | | (109,249) | | | | | | — | | | | | | 6,431,263 | | |
|
融资活动产生/(用于)的现金净额
|
| | | | 6,540,512 | | | | | | 90,617 | | | | | | (16,000) | | | | | | (444,239) | | | | | | 260,373 | | | | | | 6,431,263 | | |
| | | |
截至2020年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
与第三方的经营活动(用于)/产生的现金净额(4)
|
| | | | (97,125) | | | | | | (3,566) | | | | | | 2,415 | | | | | | 494,187 | | | | | | — | | | | | | 395,911 | | |
|
对子公司的投资(2)
|
| | | | (25,487) | | | | | | (416,328) | | | | | | — | | | | | | — | | | | | | 441,815 | | | | | | — | | |
|
对集团公司的贷款(3)
|
| | | | (410,983) | | | | | | — | | | | | | (260,484) | | | | | | — | | | | | | 671,467 | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | 1,161,428 | | | | | | (56,617) | | | | | | (4,938) | | | | | | (632,568) | | | | | | — | | | | | | 467,305 | | |
|
投资活动产生/(用于)投资活动的现金净额
|
| | | | 724,958 | | | | | | (472,945) | | | | | | (265,422) | | | | | | (632,568) | | | | | | 1,113,282 | | | | | | 467,305 | | |
|
集团公司出资(2)
|
| | | | — | | | | | | 25,487 | | | | | | 416,328 | | | | | | — | | | | | | (441,815) | | | | | | — | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 410,983 | | | | | | — | | | | | | 260,484 | | | | | | (671,467) | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | 2,882,112 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,882,112 | | |
|
筹资活动产生的现金净额
|
| | | | 2,882,112 | | | | | | 436,470 | | | | | | 416,328 | | | | | | 260,484 | | | | | | (1,113,282) | | | | | | 2,882,112 | | |
| | | |
截至2019年12月31日止年度
|
| |||||||||||||||||||||||||||||||||
| | | |
BOSS直聘
有限 |
| |
其他
子公司 |
| |
初级
受益人 VIE的 |
| |
VIE和
VIE的 子公司 |
| |
消除
|
| |
合并
合计 |
| ||||||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||||||||
|
经营活动使用的现金净额
第三方(4) |
| | | | (52,830) | | | | | | (12,304) | | | | | | (14,871) | | | | | | (25,658) | | | | | | — | | | | | | (105,663) | | |
|
对子公司的投资(2)
|
| | | | (11,785) | | | | | | (43,041) | | | | | | — | | | | | | — | | | | | | 54,826 | | | | | | — | | |
|
对集团公司的贷款(3)
|
| | | | (184,511) | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,511 | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | (1,133,727) | | | | | | (18,092) | | | | | | (5,955) | | | | | | (66,029) | | | | | | — | | | | | | (1,223,803) | | |
|
投资活动所用现金净额
|
| | | | (1,330,023) | | | | | | (61,133) | | | | | | (5,955) | | | | | | (66,029) | | | | | | 239,337 | | | | | | (1,223,803) | | |
|
集团公司出资(2)
|
| | | | — | | | | | | 11,785 | | | | | | 43,041 | | | | | | — | | | | | | (54,826) | | | | | | — | | |
|
集团公司贷款(3)
|
| | | | — | | | | | | 184,511 | | | | | | — | | | | | | — | | | | | | (184,511) | | | | | | — | | |
|
与第三方的其他投资活动
|
| | | | 889,879 | | | | | | — | | | | | | — | | | | | | 103,596 | | | | | | — | | | | | | 993,475 | | |
|
筹资活动产生的现金净额
|
| | | | 889,879 | | | | | | 196,296 | | | | | | 43,041 | | | | | | 103,596 | | | | | | (239,337) | | | | | | 993,475 | | |