| |
开曼群岛
(州或其他司法管辖区
成立法团或组织) |
| |
5810
(初级标准工业
分类码号) |
| |
不适用
(I.R.S.雇主
识别号码) |
|
| |
李赫,esq。
James C. Lin,ESQ。 Davis Polk & Wardwell LLP c/o香港18楼 俱乐部大楼 中环遮打道3A号 香港 +852 2533-3300 |
| |
Ran Li,ESQ。
Davis Polk & Wardwell LLP 国贸办公室22楼2 建国门外大道1号 北京市朝阳区 中华人民共和国 +86 10 8567-5051 |
| |
Shuang Zhao,ESQ。
Biyuan Zhang,ESQ。 Cleary Gottlieb Steen & Hamilton LLP c/o希慎广场37楼 铜锣湾轩尼诗道500号 香港 +852 2521-4122 |
|
| | | | | 新兴成长型公司☐ | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 17 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 74 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 80 | | | |
| | | | | 101 | | | |
| | | | | 107 | | | |
| | | | | 129 | | | |
| | | | | 143 | | | |
| | | | | 152 | | | |
| | | | | 155 | | | |
| | | | | 156 | | | |
| | | | | 169 | | | |
| | | | | 177 | | | |
| | | | | 179 | | | |
| | | | | 185 | | | |
| | | | | 198 | | | |
| | | | | 199 | | | |
| | | | | 200 | | | |
| | | | | 201 | | | |
| | | | | 202 | | | |
| | | | | F-1 | | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
特许经营茶馆的净收入
|
| | | | 410,261 | | | | | | 83.4 | | | | | | 4,395,908 | | | | | | 94.7 | | | | | | 11,632,374 | | | | | | 1,593,629 | | | | | | 93.8 | | |
|
公司拥有的茶馆的净收入
|
| | | | 81,392 | | | | | | 16.6 | | | | | | 244,263 | | | | | | 5.3 | | | | | | 773,208 | | | | | | 105,929 | | | | | | 6.2 | | |
|
净收入总额
|
| | | | 491,653 | | | | | | 100.0 | | | | | | 4,640,171 | | | | | | 100.0 | | | | | | 12,405,582 | | | | | | 1,699,558 | | | | | | 100.0 | | |
|
材料成本
|
| | | | (291,230) | | | | | | (59.2) | | | | | | (2,462,387) | | | | | | (53.1) | | | | | | (6,012,922) | | | | | | (823,767) | | | | | | (48.4) | | |
|
公司自有茶馆运营成本
|
| | | | (54,901) | | | | | | (11.2) | | | | | | (106,379) | | | | | | (2.3) | | | | | | (467,320) | | | | | | (64,023) | | | | | | (3.8) | | |
|
仓储和物流成本
|
| | | | (12,453) | | | | | | (2.5) | | | | | | (99,867) | | | | | | (2.2) | | | | | | (243,822) | | | | | | (33,403) | | | | | | (2.0) | | |
|
其他营业成本
|
| | | | (75,775) | | | | | | (15.4) | | | | | | (272,773) | | | | | | (5.9) | | | | | | (572,621) | | | | | | (78,449) | | | | | | (4.6) | | |
|
销售和营销费用
|
| | | | (73,605) | | | | | | (15.0) | | | | | | (261,563) | | | | | | (5.6) | | | | | | (1,108,911) | | | | | | (151,920) | | | | | | (8.9) | | |
|
一般和行政费用
|
| | | | (99,530) | | | | | | (20.3) | | | | | | (363,099) | | | | | | (7.8) | | | | | | (1,113,387) | | | | | | (152,533) | | | | | | (9.0) | | |
|
总营业费用
|
| | | | (607,494) | | | | | | (123.6) | | | | | | (3,566,068) | | | | | | (76.9) | | | | | | (9,518,983) | | | | | | (1,304,095) | | | | | | (76.7) | | |
|
经营(亏损)/收入
|
| | | | (115,841) | | | | | | (23.6) | | | | | | 1,074,103 | | | | | | 23.1 | | | | | | 2,886,599 | | | | | | 395,463 | | | | | | 23.3 | | |
|
B +系列优先股相关远期合约公允价值变动
|
| | | | — | | | | | | — | | | | | | (105,483) | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | — | | |
|
财务收入,净额
|
| | | | 1,915 | | | | | | 0.4 | | | | | | 17,016 | | | | | | 0.4 | | | | | | 37,306 | | | | | | 5,111 | | | | | | 0.3 | | |
|
其他,净额
|
| | | | 1,546 | | | | | | 0.3 | | | | | | 20,691 | | | | | | 0.4 | | | | | | 118,193 | | | | | | 16,192 | | | | | | 1.0 | | |
|
(亏损)/所得税前收入
|
| | | | (112,380) | | | | | | (22.9) | | | | | | 1,006,327 | | | | | | 21.7 | | | | | | 3,042,098 | | | | | | 416,766 | | | | | | 24.6 | | |
|
所得税优惠/(费用)
|
| | | | 21,664 | | | | | | 4.4 | | | | | | (203,761) | | | | | | (4.4) | | | | | | (527,507) | | | | | | (72,268) | | | | | | (4.3) | | |
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | (18.5) | | | | | | 802,566 | | | | | | 17.3 | | | | | | 2,514,591 | | | | | | 344,498 | | | | | | 20.3 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
|
现金及现金等价物
|
| | | | 2,322,680 | | | | | | 4,754,783 | | | | | | 651,403 | | |
|
受限制现金
|
| | | | — | | | | | | 13,898 | | | | | | 1,904 | | |
|
定期存款
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 13,700 | | |
|
应收账款,净额
|
| | | | 92,769 | | | | | | 121,967 | | | | | | 16,709 | | |
|
库存
|
| | | | 41,492 | | | | | | 132,069 | | | | | | 18,093 | | |
|
预付款项和其他流动资产
|
| | | | 91,286 | | | | | | 315,404 | | | | | | 43,120 | | |
|
应收关联方款项
|
| | | | — | | | | | | 1,547 | | | | | | 212 | | |
|
流动资产总额
|
| | | | 2,648,227 | | | | | | 5,439,668 | | | | | | 745,231 | | |
|
非流动资产合计
|
| | | | 294,929 | | | | | | 1,156,438 | | | | | | 158,431 | | |
|
总资产
|
| | | | 2,943,156 | | | | | | 6,596,106 | | | | | | 903,662 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
|
流动负债合计
|
| | | | 1,454,904 | | | | | | 2,297,928 | | | | | | 314,814 | | |
|
非流动负债合计
|
| | | | 192,330 | | | | | | 609,923 | | | | | | 83,558 | | |
|
负债总额
|
| | | | 1,647,234 | | | | | | 2,907,851 | | | | | | 398,372 | | |
|
夹层权益合计
|
| | | | 885,780 | | | | | | 933,780 | | | | | | 127,927 | | |
|
股东权益合计
|
| | | | 410,142 | | | | | | 2,754,475 | | | | | | 377,363 | | |
|
负债、夹层权益和股东权益合计
|
| | | | 2,943,156 | | | | | | 6,596,106 | | | | | | 903,662 | | |
| | |||||||||||||||||||
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
经营活动所产生的现金净额
|
| | | | 43,034 | | | | | | 1,933,607 | | | | | | 2,837,656 | | | | | | 388,756 | | |
|
投资活动所用现金净额
|
| | | | (10,982) | | | | | | (146,711) | | | | | | (229,479) | | | | | | (31,438) | | |
|
筹资活动(用于)/提供的现金净额
|
| | | | (33) | | | | | | 344,197 | | | | | | (173,932) | | | | | | (23,828) | | |
|
汇率变动对现金及现金等价物的影响及
受限制现金 |
| | | | — | | | | | | (9,159) | | | | | | 11,756 | | | | | | 1,611 | | |
|
现金及现金等价物和受限制现金净增加额
|
| | | | 32,019 | | | | | | 2,121,934 | | | | | | 2,446,001 | | | | | | 335,101 | | |
|
年初现金及现金等价物
|
| | | | 168,727 | | | | | | 200,746 | | | | | | 2,322,680 | | | | | | 318,206 | | |
|
期末现金及现金等价物和受限制现金
年 |
| | | | 200,746 | | | | | | 2,322,680 | | | | | | 4,768,681 | | | | | | 653,307 | | |
| | | |
三个月结束
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
3月31日,
2022 |
| |
6月30日,
2022 |
| |
9月30日,
2022 |
| |
12月31日,
2022 |
| |
3月31日,
2023 |
| |
6月30日,
2023 |
| |
9月30日,
2023 |
| |
12月31日,
2023 |
| |
3月31日,
2024 |
| |
6月30日,
2024 |
| |
9月30日,
2024 |
| |
12月31日,
2024 |
| ||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
特许经营茶馆的净收入
|
| | | | 45,033 | | | | | | 57,732 | | | | | | 121,356 | | | | | | 186,140 | | | | | | 376,680 | | | | | | 682,494 | | | | | | 1,370,224 | | | | | | 1,966,510 | | | | | | 2,389,684 | | | | | | 2,847,801 | | | | | | 3,299,023 | | | | | | 3,095,866 | | |
|
公司拥有的茶馆的净收入
|
| | | | 9,790 | | | | | | 16,158 | | | | | | 25,951 | | | | | | 29,493 | | | | | | 40,347 | | | | | | 49,891 | | | | | | 73,487 | | | | | | 80,538 | | | | | | 116,887 | | | | | | 175,536 | | | | | | 242,225 | | | | | | 238,560 | | |
|
净收入总额
|
| | | | 54,823 | | | | | | 73,890 | | | | | | 147,307 | | | | | | 215,633 | | | | | | 417,027 | | | | | | 732,385 | | | | | | 1,443,711 | | | | | | 2,047,048 | | | | | | 2,506,571 | | | | | | 3,023,337 | | | | | | 3,541,248 | | | | | | 3,334,426 | | |
|
材料成本
|
| | | | (36,673) | | | | | | (46,566) | | | | | | (84,538) | | | | | | (123,453) | | | | | | (229,122) | | | | | | (403,068) | | | | | | (758,349) | | | | | | (1,071,848) | | | | | | (1,267,822) | | | | | | (1,499,190) | | | | | | (1,698,050) | | | | | | (1,547,860) | | |
|
公司所有
经营茶馆 成本 |
| | | | (8,583) | | | | | | (12,176) | | | | | | (16,463) | | | | | | (17,679) | | | | | | (17,089) | | | | | | (21,711) | | | | | | (28,997) | | | | | | (38,582) | | | | | | (58,166) | | | | | | (106,531) | | | | | | (139,377) | | | | | | (163,246) | | |
|
仓储物流
成本 |
| | | | (2,128) | | | | | | (2,056) | | | | | | (3,467) | | | | | | (4,802) | | | | | | (9,868) | | | | | | (16,352) | | | | | | (28,962) | | | | | | (44,685) | | | | | | (48,418) | | | | | | (61,639) | | | | | | (67,282) | | | | | | (66,483) | | |
|
其他经营
成本 |
| | | | (16,460) | | | | | | (18,401) | | | | | | (18,319) | | | | | | (22,595) | | | | | | (28,784) | | | | | | (44,252) | | | | | | (89,023) | | | | | | (110,714) | | | | | | (96,009) | | | | | | (127,529) | | | | | | (166,696) | | | | | | (182,387) | | |
|
销售与市场营销
开支 |
| | | | (14,393) | | | | | | (17,741) | | | | | | (19,265) | | | | | | (22,206) | | | | | | (19,794) | | | | | | (39,660) | | | | | | (85,023) | | | | | | (117,086) | | | | | | (112,540) | | | | | | (249,028) | | | | | | (351,687) | | | | | | (395,656) | | |
|
一般和行政费用
|
| | | | (24,198) | | | | | | (22,708) | | | | | | (25,003) | | | | | | (27,621) | | | | | | (32,230) | | | | | | (55,987) | | | | | | (87,041) | | | | | | (187,841) | | | | | | (217,673) | | | | | | (235,497) | | | | | | (323,906) | | | | | | (336,311) | | |
|
总营业费用
|
| | | | (102,435) | | | | | | (119,648) | | | | | | (167,055) | | | | | | (218,356) | | | | | | (336,887) | | | | | | (581,030) | | | | | | (1,077,395) | | | | | | (1,570,756) | | | | | | (1,800,628) | | | | | | (2,279,414) | | | | | | (2,746,998) | | | | | | (2,691,943) | | |
|
(亏损)/收入来自
运营 |
| | | | (47,612) | | | | | | (45,758) | | | | | | (19,748) | | | | | | (2,723) | | | | | | 80,140 | | | | | | 151,355 | | | | | | 366,316 | | | | | | 476,292 | | | | | | 705,943 | | | | | | 743,923 | | | | | | 794,250 | | | | | | 642,483 | | |
|
公允价值变动
远期合约 B +系列相关 首选 股份 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105,483) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
财务收入/
(费用),净额 |
| | | | 826 | | | | | | 668 | | | | | | 202 | | | | | | 219 | | | | | | 196 | | | | | | 345 | | | | | | 3,617 | | | | | | 12,858 | | | | | | 9,217 | | | | | | 7,979 | | | | | | 21,324 | | | | | | (1,214) | | |
|
其他,净额
|
| | | | 2,573 | | | | | | (1,453) | | | | | | 677 | | | | | | (251) | | | | | | 3,291 | | | | | | 16,001 | | | | | | 4,758 | | | | | | (3,359) | | | | | | 29,340 | | | | | | 35,140 | | | | | | (7,282) | | | | | | 60,995 | | |
|
(亏损)/收入前
所得税 |
| | | | (44,213) | | | | | | (46,543) | | | | | | (18,869) | | | | | | (2,755) | | | | | | 83,627 | | | | | | 167,701 | | | | | | 374,691 | | | | | | 380,308 | | | | | | 744,500 | | | | | | 787,042 | | | | | | 808,292 | | | | | | 702,264 | | |
|
所得税优惠/
(费用) |
| | | | 10,259 | | | | | | 8,691 | | | | | | 3,104 | | | | | | (390) | | | | | | (19,458) | | | | | | (38,657) | | | | | | (75,612) | | | | | | (70,034) | | | | | | (149,398) | | | | | | (158,321) | | | | | | (161,659) | | | | | | (58,129) | | |
|
净(亏损)/收入
|
| | | | (33,954) | | | | | | (37,852) | | | | | | (15,765) | | | | | | (3,145) | | | | | | 64,169 | | | | | | 129,044 | | | | | | 299,079 | | | | | | 310,274 | | | | | | 595,102 | | | | | | 628,721 | | | | | | 646,633 | | | | | | 644,135 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | 802,566 | | | | | | 2,514,591 | | | | | | 344,498 | | |
|
加:股份补偿
|
| | | | 3,944 | | | | | | 10,516 | | | | | | 603 | | | | | | 83 | | |
|
B +系列优先股相关远期合约公允价值变动:
|
| | | | — | | | | | | 105,483 | | | | | | — | | | | | | — | | |
|
调整后净(亏损)/收入
|
| | | | (86,772) | | | | | | 918,565 | | | | | | 2,515,194 | | | | | | 344,581 | | |
| | | |
2023财年
|
| |
2024财年
|
| |
2022年第一季度
|
| |
2Q22
|
| |
2022年第三季度
|
| |
22年第四季度
|
| |
1Q23
|
| |
2Q23
|
| |
Q3 23
|
| |
23年第四季度
|
| |
24年第一季度
|
| |
2Q24
|
| |
3Q24
|
| |
Q4 24
|
| ||||||||||||||||||||||||||||||||||||||||||
|
茶馆数量
|
| | | | 3,511 | | | | | | 6,440 | | | | | | 493 | | | | | | 596 | | | | | | 756 | | | | | | 1,087 | | | | | | 1,303 | | | | | | 1,913 | | | | | | 2,637 | | | | | | 3,511 | | | | | | 4,083 | | | | | | 4,996 | | | | | | 5,828 | | | | | | 6,440 | | |
| 按运营模式 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
公司所属茶馆
|
| | | | 39 | | | | | | 169 | | | | | | 21 | | | | | | 26 | | | | | | 28 | | | | | | 30 | | | | | | 28 | | | | | | 33 | | | | | | 34 | | | | | | 39 | | | | | | 58 | | | | | | 118 | | | | | | 152 | | | | | | 169 | | |
|
专营茶馆
|
| | | | 3,472 | | | | | | 6,271 | | | | | | 472 | | | | | | 570 | | | | | | 728 | | | | | | 1,057 | | | | | | 1,275 | | | | | | 1,880 | | | | | | 2,603 | | | | | | 3,472 | | | | | | 4,025 | | | | | | 4,878 | | | | | | 5,676 | | | | | | 6,271 | | |
| 按地理区域 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
|
中国西南部
|
| | | | 1,108 | | | | | | 1,339 | | | | | | 438 | | | | | | 494 | | | | | | 555 | | | | | | 661 | | | | | | 726 | | | | | | 859 | | | | | | 972 | | | | | | 1,108 | | | | | | 1,191 | | | | | | 1,272 | | | | | | 1,303 | | | | | | 1,339 | | |
|
华东地区
|
| | | | 1,054 | | | | | | 1,945 | | | | | | 9 | | | | | | 30 | | | | | | 76 | | | | | | 222 | | | | | | 309 | | | | | | 557 | | | | | | 800 | | | | | | 1,054 | | | | | | 1,234 | | | | | | 1,495 | | | | | | 1,763 | | | | | | 1,945 | | |
|
华中地区
|
| | | | 554 | | | | | | 1,178 | | | | | | 2 | | | | | | 18 | | | | | | 41 | | | | | | 87 | | | | | | 113 | | | | | | 215 | | | | | | 345 | | | | | | 554 | | | | | | 683 | | | | | | 893 | | | | | | 1,065 | | | | | | 1,178 | | |
|
中国南方
|
| | | | 438 | | | | | | 953 | | | | | | 7 | | | | | | 12 | | | | | | 27 | | | | | | 54 | | | | | | 77 | | | | | | 164 | | | | | | 295 | | | | | | 438 | | | | | | 539 | | | | | | 688 | | | | | | 846 | | | | | | 953 | | |
|
其他地区在
中国(1) |
| | | | 262 | | | | | | 869 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 45 | | | | | | 142 | | | | | | 262 | | | | | | 342 | | | | | | 533 | | | | | | 715 | | | | | | 869 | | |
|
海外
|
| | | | 95 | | | | | | 156 | | | | | | 37 | | | | | | 42 | | | | | | 57 | | | | | | 63 | | | | | | 70 | | | | | | 73 | | | | | | 83 | | | | | | 95 | | | | | | 94 | | | | | | 115 | | | | | | 136 | | | | | | 156 | | |
|
中国和海外产生的GMV总额(人民币百万元)
|
| | | | 10,793 | | | | | | 29,458 | | | | | | 194 | | | | | | 222 | | | | | | 372 | | | | | | 506 | | | | | | 1,052 | | | | | | 1,673 | | | | | | 3,213 | | | | | | 4,854 | | | | | | 5,962 | | | | | | 7,017 | | | | | | 8,301 | | | | | | 8,177 | | |
|
平均每月GMV每
中国茶馆 (单位:千元人民币)(2) |
| | | | 483 | | | | | | 512 | | | | | | 140 | | | | | | 134 | | | | | | 193 | | | | | | 220 | | | | | | 333 | | | | | | 365 | | | | | | 510 | | | | | | 574 | | | | | | 549 | | | | | | 538 | | | | | | 528 | | | | | | 456 | | |
|
中国西南部
|
| | | | 322 | | | | | | 401 | | | | | | 141 | | | | | | 130 | | | | | | 180 | | | | | | 186 | | | | | | 258 | | | | | | 258 | | | | | | 354 | | | | | | 380 | | | | | | 402 | | | | | | 403 | | | | | | 421 | | | | | | 380 | | |
|
华东地区
|
| | | | 636 | | | | | | 556 | | | | | | 100 | | | | | | 235 | | | | | | 344 | | | | | | 406 | | | | | | 541 | | | | | | 542 | | | | | | 647 | | | | | | 694 | | | | | | 618 | | | | | | 588 | | | | | | 566 | | | | | | 487 | | |
| | | |
2023财年
|
| |
2024财年
|
| |
2022年第一季度
|
| |
2Q22
|
| |
2022年第三季度
|
| |
22年第四季度
|
| |
1Q23
|
| |
2Q23
|
| |
Q3 23
|
| |
23年第四季度
|
| |
24年第一季度
|
| |
2Q24
|
| |
3Q24
|
| |
Q4 24
|
| ||||||||||||||||||||||||||||||||||||||||||
|
华中地区
|
| | | | 423 | | | | | | 409 | | | | | | 32 | | | | | | 215 | | | | | | 198 | | | | | | 160 | | | | | | 280 | | | | | | 307 | | | | | | 448 | | | | | | 478 | | | | | | 445 | | | | | | 422 | | | | | | 426 | | | | | | 365 | | |
|
中国南方
|
| | | | 718 | | | | | | 691 | | | | | | 103 | | | | | | 166 | | | | | | 235 | | | | | | 256 | | | | | | 399 | | | | | | 502 | | | | | | 740 | | | | | | 820 | | | | | | 750 | | | | | | 755 | | | | | | 705 | | | | | | 606 | | |
|
其他地区在
中国(1) |
| | | | 778 | | | | | | 571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 562 | | | | | | 784 | | | | | | 801 | | | | | | 688 | | | | | | 652 | | | | | | 599 | | | | | | 461 | | |
|
同店GMV增长
中国和 海外(%)(3) |
| | | | 94.9 | | | | | | 2.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50.3 | | | | | | 66.6 | | | | | | 70.4 | | | | | | 156.9 | | | | | | 46.0 | | | | | | 38.0 | | | | | | 1.5 | | | | | | (18.4) | | |
|
中国西南部
|
| | | | 80.8 | | | | | | 21.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.1 | | | | | | 68.0 | | | | | | 67.4 | | | | | | 120.0 | | | | | | 47.7 | | | | | | 49.0 | | | | | | 15.2 | | | | | | (2.4) | | |
|
华东地区
|
| | | | 182.8 | | | | | | (9.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 196.8 | | | | | | 178.5 | | | | | | 96.3 | | | | | | 229.4 | | | | | | 28.5 | | | | | | 17.0 | | | | | | (10.3) | | | | | | (27.3) | | |
|
华中地区
|
| | | | 292.5 | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90.5 | | | | | | 146.9 | | | | | | 506.6 | | | | | | 65.4 | | | | | | 47.5 | | | | | | (3.1) | | | | | | (22.0) | | |
|
中国南方
|
| | | | 270.6 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 140.4 | | | | | | 144.5 | | | | | | 164.7 | | | | | | 404.1 | | | | | | 115.9 | | | | | | 75.3 | | | | | | 8.7 | | | | | | (14.7) | | |
|
其他地区在
中国(1) |
| | | | — | | | | | | (26.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.3 | | | | | | (17.7) | | | | | | (33.8) | | |
|
海外
|
| | | | 24.5 | | | | | | 46.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.9) | | | | | | 15.2 | | | | | | 7.6 | | | | | | 70.6 | | | | | | 49.8 | | | | | | 60.0 | | | | | | 57.6 | | | | | | 29.2 | | |
| | | |
截至
|
| |||||||||||||||||||||||||||
| | | |
实际
|
| |
备考
|
| |
备考为
调整后(1) |
| |||||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
| 夹层股权 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
A系列可转换可赎回优选
股(面值0.0001美元;34,833,028 已获授权、已发行及已发行的股份 实际依据;授权、发行的股份为零, 并在备考基础上未偿还 a截至调整后的备考基准 2024年12月31日) |
| | | | 231,944 | | | | | | 31,776 | | | | | | — | | | | | | — | | | | | | | | |
|
B系列可转换可赎回优先股
(面值0.0001美元;14,914,404股 授权、发行和未偿付 实际依据;无股份授权、发行、 并在备考基础上未偿还 a截至调整后的备考基准 2024年12月31日) |
| | | | 234,715 | | | | | | 32,156 | | | | | | — | | | | | | — | | | | | | | | |
|
B +系列可转换可赎回优选
股(面值0.0001美元;面值20,374,577 已获授权、已发行及已发行的股份 实际依据;授权、发行的股份为零, 并在备考基础上未偿还 a截至调整后的备考基准 2024年12月31日) |
| | | | 467,121 | | | | | | 63,995 | | | | | | — | | | | | | — | | | | | | | | |
|
夹层权益合计
|
| | | | 933,780 | | | | | | 127,927 | | | | | | — | | | | | | — | | | | | | | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
截至
|
| |||||||||||||||||||||||||||
| | | |
实际
|
| |
备考
|
| |
备考为
调整后(1) |
| |||||||||||||||||||||
| | | |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
|
A类普通股(面值0.0001美元;
364,603,884股授权39,169,393 已发行股份33,469,785股 实际未偿还;364,603,884 股份授权,已发行股份109,291,402股 和103,591,794股已发行在外的亲 形式基础;股份授权, 共享发行和股份 经调整后的备考未偿债务 截至2024年12月31日) |
| | | | 27 | | | | | | 4 | | | | | | 78 | | | | | | 12 | | | | | | | | |
|
B类普通股(面值0.0001美元;截至2024年12月31日按实际基准、备考基准和备考调整基准授权、发行和流通的65,274,107股)
|
| | | | 49 | | | | | | 7 | | | | | | 49 | | | | | | 7 | | | | | | | | |
|
库存股票
|
| | | | (210,082) | | | | | | (28,781) | | | | | | (210,082) | | | | | | (28,781) | | | | | | | | |
|
额外实收资本(2)
|
| | | | 90,853 | | | | | | 12,447 | | | | | | 1,024,582 | | | | | | 140,366 | | | | | | | | |
|
法定准备金
|
| | | | 18,437 | | | | | | 2,526 | | | | | | 18,437 | | | | | | 2,526 | | | | | | | | |
|
留存收益
|
| | | | 2,752,024 | | | | | | 377,026 | | | | | | 2,752,024 | | | | | | 377,026 | | | | | | | | |
|
累计其他综合收益
|
| | | | 2,597 | | | | | | 356 | | | | | | 2,597 | | | | | | 356 | | | | | | | | |
|
公司股东权益合计
|
| | | | 2,653,905 | | | | | | 363,585 | | | | | | 3,587,685 | | | | | | 491,512 | | | | | | | | |
|
总资本
|
| | | | 3,587,685 | | | | | | 491,512 | | | | | | 3,587,685 | | | | | | 491,512 | | | | | | | | |
| | |||||||||||||||||||||||||||||||
| | | |
每
普通 分享 |
| |
每ADS
|
| ||||||
|
首次公开发行每股A类普通股价格
|
| | | 美元 | | | | | 美元 | | | | |
|
截至
|
| | | 美元 | 3.79 | | | | | 美元 | | | |
|
生效后每股普通股的备考有形账面净值
自动转换我们所有已发行和流通的A系列优先股, B系列优先股和B +系列优先股 |
| | | 美元 | 2.98 | | | | | 美元 | | | |
|
在我们所有已发行和流通的A系列优先股、B系列优先股和B +系列优先股以及本次发行的自动转换生效后,备考为调整后的每股普通股有形账面净值
|
| | | 美元 | | | | | 美元 | | | | |
|
本次发行对新投资者的有形账面净值摊薄额
|
| | | 美元 | | | | | 美元 | | | | |
| | | | | | | | | |
总对价
|
| |
平均
价格每 普通 分享 |
| |
平均
价格 每ADS |
| |||
| | | |
普通股
已购买 |
| |
金额
(在 千人 美元) |
| | | | |||||||||
| | | |
数
|
| |
百分比
|
| |
百分比
|
| |
美元
|
| |
美元
|
| |||
|
现有股东
|
| | | | | | | | | | | | | | | | | | |
|
新投资者
|
| | | | | | | | | | | | | | | | | | |
|
合计
|
| | | | | | | | | | | | | | | | | | |
| | | |
2023财年
|
| |
2024财年
|
| |
2022年第一季度
|
| |
2Q22
|
| |
2022年第三季度
|
| |
22年第四季度
|
| |
1Q23
|
| |
2Q23
|
| |
Q3 23
|
| |
23年第四季度
|
| |
24年第一季度
|
| |
2Q24
|
| |
3Q24
|
| |
Q4 24
|
| ||||||||||||||||||||||||||||||||||||||||||
|
茶馆数量
|
| | | | 3,511 | | | | | | 6,440 | | | | | | 493 | | | | | | 596 | | | | | | 756 | | | | | | 1,087 | | | | | | 1,303 | | | | | | 1,913 | | | | | | 2,637 | | | | | | 3,511 | | | | | | 4,083 | | | | | | 4,996 | | | | | | 5,828 | | | | | | 6,440 | | |
| 按运营模式 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
公司所属茶馆
|
| | | | 39 | | | | | | 169 | | | | | | 21 | | | | | | 26 | | | | | | 28 | | | | | | 30 | | | | | | 28 | | | | | | 33 | | | | | | 34 | | | | | | 39 | | | | | | 58 | | | | | | 118 | | | | | | 152 | | | | | | 169 | | |
|
专营茶馆
|
| | | | 3,472 | | | | | | 6,271 | | | | | | 472 | | | | | | 570 | | | | | | 728 | | | | | | 1,057 | | | | | | 1,275 | | | | | | 1,880 | | | | | | 2,603 | | | | | | 3,472 | | | | | | 4,025 | | | | | | 4,878 | | | | | | 5,676 | | | | | | 6,271 | | |
| 按地理区域 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
中国西南部
|
| | | | 1,108 | | | | | | 1,339 | | | | | | 438 | | | | | | 494 | | | | | | 555 | | | | | | 661 | | | | | | 726 | | | | | | 859 | | | | | | 972 | | | | | | 1,108 | | | | | | 1,191 | | | | | | 1,272 | | | | | | 1,303 | | | | | | 1,339 | | |
|
华东地区
|
| | | | 1,054 | | | | | | 1,945 | | | | | | 9 | | | | | | 30 | | | | | | 76 | | | | | | 222 | | | | | | 309 | | | | | | 557 | | | | | | 800 | | | | | | 1,054 | | | | | | 1,234 | | | | | | 1,495 | | | | | | 1,763 | | | | | | 1,945 | | |
|
华中地区
|
| | | | 554 | | | | | | 1,178 | | | | | | 2 | | | | | | 18 | | | | | | 41 | | | | | | 87 | | | | | | 113 | | | | | | 215 | | | | | | 345 | | | | | | 554 | | | | | | 683 | | | | | | 893 | | | | | | 1,065 | | | | | | 1,178 | | |
|
中国南方
|
| | | | 438 | | | | | | 953 | | | | | | 7 | | | | | | 12 | | | | | | 27 | | | | | | 54 | | | | | | 77 | | | | | | 164 | | | | | | 295 | | | | | | 438 | | | | | | 539 | | | | | | 688 | | | | | | 846 | | | | | | 953 | | |
|
中国其他地区(1)
|
| | | | 262 | | | | | | 869 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 45 | | | | | | 142 | | | | | | 262 | | | | | | 342 | | | | | | 533 | | | | | | 715 | | | | | | 869 | | |
|
海外
|
| | | | 95 | | | | | | 156 | | | | | | 37 | | | | | | 42 | | | | | | 57 | | | | | | 63 | | | | | | 70 | | | | | | 73 | | | | | | 83 | | | | | | 95 | | | | | | 94 | | | | | | 115 | | | | | | 136 | | | | | | 156 | | |
|
在中国和海外产生的总GMV(人民币
百万) |
| | | | 10,793 | | | | | | 29,458 | | | | | | 194 | | | | | | 222 | | | | | | 372 | | | | | | 506 | | | | | | 1,052 | | | | | | 1,673 | | | | | | 3,213 | | | | | | 4,854 | | | | | | 5,962 | | | | | | 7,017 | | | | | | 8,301 | | | | | | 8,177 | | |
|
平均每月GMV每
中国茶馆(人民币 单位:千)(2) |
| | | | 483 | | | | | | 512 | | | | | | 140 | | | | | | 134 | | | | | | 193 | | | | | | 220 | | | | | | 333 | | | | | | 365 | | | | | | 510 | | | | | | 574 | | | | | | 549 | | | | | | 538 | | | | | | 528 | | | | | | 456 | | |
|
中国西南部
|
| | | | 322 | | | | | | 401 | | | | | | 141 | | | | | | 130 | | | | | | 180 | | | | | | 186 | | | | | | 258 | | | | | | 258 | | | | | | 354 | | | | | | 380 | | | | | | 402 | | | | | | 403 | | | | | | 421 | | | | | | 380 | | |
|
华东地区
|
| | | | 636 | | | | | | 556 | | | | | | 100 | | | | | | 235 | | | | | | 344 | | | | | | 406 | | | | | | 541 | | | | | | 542 | | | | | | 647 | | | | | | 694 | | | | | | 618 | | | | | | 588 | | | | | | 566 | | | | | | 487 | | |
|
华中地区
|
| | | | 423 | | | | | | 409 | | | | | | 32 | | | | | | 215 | | | | | | 198 | | | | | | 160 | | | | | | 280 | | | | | | 307 | | | | | | 448 | | | | | | 478 | | | | | | 445 | | | | | | 422 | | | | | | 426 | | | | | | 365 | | |
|
中国南方
|
| | | | 718 | | | | | | 691 | | | | | | 103 | | | | | | 166 | | | | | | 235 | | | | | | 256 | | | | | | 399 | | | | | | 502 | | | | | | 740 | | | | | | 820 | | | | | | 750 | | | | | | 755 | | | | | | 705 | | | | | | 606 | | |
|
中国其他地区(1)
|
| | | | 778 | | | | | | 571 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 562 | | | | | | 784 | | | | | | 801 | | | | | | 688 | | | | | | 652 | | | | | | 599 | | | | | | 461 | | |
|
同店GMV增长
中国及海外(%)(3) |
| | | | 94.9 | | | | | | 2.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50.3 | | | | | | 66.6 | | | | | | 70.4 | | | | | | 156.9 | | | | | | 46.0 | | | | | | 38.0 | | | | | | 1.5 | | | | | | (18.4) | | |
|
中国西南部
|
| | | | 80.8 | | | | | | 21.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56.1 | | | | | | 68.0 | | | | | | 67.4 | | | | | | 120.0 | | | | | | 47.7 | | | | | | 49.0 | | | | | | 15.2 | | | | | | (2.4) | | |
|
华东地区
|
| | | | 182.8 | | | | | | (9.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 196.8 | | | | | | 178.5 | | | | | | 96.3 | | | | | | 229.4 | | | | | | 28.5 | | | | | | 17.0 | | | | | | (10.3) | | | | | | (27.3) | | |
|
华中地区
|
| | | | 292.5 | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90.5 | | | | | | 146.9 | | | | | | 506.6 | | | | | | 65.4 | | | | | | 47.5 | | | | | | (3.1) | | | | | | (22.0) | | |
|
中国南方
|
| | | | 270.6 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 140.4 | | | | | | 144.5 | | | | | | 164.7 | | | | | | 404.1 | | | | | | 115.9 | | | | | | 75.3 | | | | | | 8.7 | | | | | | (14.7) | | |
|
中国其他地区(1)
|
| | | | — | | | | | | (26.3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20.3 | | | | | | (17.7) | | | | | | (33.8) | | |
|
海外
|
| | | | 24.5 | | | | | | 46.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.9) | | | | | | 15.2 | | | | | | 7.6 | | | | | | 70.6 | | | | | | 49.8 | | | | | | 60.0 | | | | | | 57.6 | | | | | | 29.2 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
| 净收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 专营茶馆 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售产品
|
| | | | 389,656 | | | | | | 79.3 | | | | | | 4,148,198 | | | | | | 89.4 | | | | | | 10,788,976 | | | | | | 1,478,084 | | | | | | 86.9 | | |
|
原材料及包装
|
| | | | 349,444 | | | | | | 71.1 | | | | | | 3,585,139 | | | | | | 77.3 | | | | | | 9,890,969 | | | | | | 1,355,057 | | | | | | 79.7 | | |
|
茶馆设备及其他用品
|
| | | | 40,212 | | | | | | 8.2 | | | | | | 563,059 | | | | | | 12.1 | | | | | | 898,007 | | | | | | 123,027 | | | | | | 7.2 | | |
|
特许经营及其他服务
|
| | | | 20,605 | | | | | | 4.2 | | | | | | 247,710 | | | | | | 5.3 | | | | | | 843,398 | | | | | | 115,545 | | | | | | 6.9 | | |
|
小计
|
| | | | 410,261 | | | | | | 83.5 | | | | | | 4,395,908 | | | | | | 94.7 | | | | | | 11,632,374 | | | | | | 1,593,629 | | | | | | 93.8 | | |
|
公司所属茶馆
|
| | | | 81,392 | | | | | | 16.5 | | | | | | 244,263 | | | | | | 5.3 | | | | | | 773,208 | | | | | | 105,929 | | | | | | 6.2 | | |
| 合计 | | | | | 491,653 | | | | | | 100.0 | | | | | | 4,640,171 | | | | | | 100.0 | | | | | | 12,405,582 | | | | | | 1,699,558 | | | | | | 100.0 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
| 总营业费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
材料成本
|
| | | | 291,230 | | | | | | 47.9 | | | | | | 2,462,387 | | | | | | 69.1 | | | | | | 6,012,922 | | | | | | 823,767 | | | | | | 63.2 | | |
|
公司自有茶馆运营成本
|
| | | | 54,901 | | | | | | 9.1 | | | | | | 106,379 | | | | | | 3.0 | | | | | | 467,320 | | | | | | 64,023 | | | | | | 4.9 | | |
|
仓储和物流成本
|
| | | | 12,453 | | | | | | 2.0 | | | | | | 99,867 | | | | | | 2.8 | | | | | | 243,822 | | | | | | 33,403 | | | | | | 2.6 | | |
|
其他营业成本
|
| | | | 75,775 | | | | | | 12.5 | | | | | | 272,773 | | | | | | 7.6 | | | | | | 572,621 | | | | | | 78,449 | | | | | | 6.0 | | |
|
销售和营销费用
|
| | | | 73,605 | | | | | | 12.1 | | | | | | 261,563 | | | | | | 7.3 | | | | | | 1,108,911 | | | | | | 151,920 | | | | | | 11.6 | | |
|
一般和行政费用
|
| | | | 99,530 | | | | | | 16.4 | | | | | | 363,099 | | | | | | 10.2 | | | | | | 1,113,387 | | | | | | 152,533 | | | | | | 11.7 | | |
| 合计 | | | | | 607,494 | | | | | | 100.0 | | | | | | 3,566,068 | | | | | | 100.0 | | | | | | 9,518,983 | | | | | | 1,304,095 | | | | | | 100.0 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
| 材料成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
原材料及包装成本
|
| | | | 254,153 | | | | | | 87.3 | | | | | | 2,041,251 | | | | | | 82.9 | | | | | | 5,369,824 | | | | | | 735,663 | | | | | | 89.3 | | |
|
茶馆设备及其他费用
|
| | | | 37,077 | | | | | | 12.7 | | | | | | 421,136 | | | | | | 17.1 | | | | | | 643,098 | | | | | | 88,104 | | | | | | 10.7 | | |
| 合计 | | | | | 291,230 | | | | | | 100.0 | | | | | | 2,462,387 | | | | | | 100.0 | | | | | | 6,012,922 | | | | | | 823,767 | | | | | | 100.0 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
| 销售和营销费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资支出
|
| | | | 25,945 | | | | | | 35.2 | | | | | | 93,742 | | | | | | 35.8 | | | | | | 258,450 | | | | | | 35,408 | | | | | | 23.3 | | |
|
广告费用
|
| | | | 39,899 | | | | | | 54.2 | | | | | | 140,419 | | | | | | 53.7 | | | | | | 781,199 | | | | | | 107,024 | | | | | | 70.4 | | |
|
办公室杂费和差旅费
|
| | | | 3,055 | | | | | | 4.2 | | | | | | 13,519 | | | | | | 5.2 | | | | | | 43,007 | | | | | | 5,892 | | | | | | 3.9 | | |
|
其他
|
| | | | 4,706 | | | | | | 6.4 | | | | | | 13,883 | | | | | | 5.3 | | | | | | 26,255 | | | | | | 3,596 | | | | | | 2.4 | | |
| 合计 | | | | | 73,605 | | | | | | 100.0 | | | | | | 261,563 | | | | | | 100.0 | | | | | | 1,108,911 | | | | | | 151,920 | | | | | | 100.0 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
| 一般和行政费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资支出和股份薪酬
|
| | | | 64,896 | | | | | | 65.2 | | | | | | 240,454 | | | | | | 66.2 | | | | | | 565,845 | | | | | | 77,520 | | | | | | 50.8 | | |
|
专业服务费
|
| | | | 13,123 | | | | | | 13.2 | | | | | | 63,054 | | | | | | 17.4 | | | | | | 139,671 | | | | | | 19,135 | | | | | | 12.5 | | |
|
办公室杂费和差旅费
|
| | | | 6,848 | | | | | | 6.9 | | | | | | 25,131 | | | | | | 6.9 | | | | | | 117,817 | | | | | | 16,141 | | | | | | 10.6 | | |
|
其他
|
| | | | 14,663 | | | | | | 14.7 | | | | | | 34,460 | | | | | | 9.5 | | | | | | 290,054 | | | | | | 39,737 | | | | | | 26.1 | | |
| 合计 | | | | | 99,530 | | | | | | 100.0 | | | | | | 363,099 | | | | | | 100.0 | | | | | | 1,113,387 | | | | | | 152,533 | | | | | | 100.0 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||
| | | |
(以千为单位,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
特许经营茶馆的净收入
|
| | | | 410,261 | | | | | | 83.4 | | | | | | 4,395,908 | | | | | | 94.7 | | | | | | 11,632,374 | | | | | | 1,593,629 | | | | | | 93.8 | | |
|
公司拥有的茶馆的净收入
|
| | | | 81,392 | | | | | | 16.6 | | | | | | 244,263 | | | | | | 5.3 | | | | | | 773,208 | | | | | | 105,929 | | | | | | 6.2 | | |
|
净收入总额
|
| | | | 491,653 | | | | | | 100.0 | | | | | | 4,640,171 | | | | | | 100.0 | | | | | | 12,405,582 | | | | | | 1,699,558 | | | | | | 100.0 | | |
|
材料成本
|
| | | | (291,230) | | | | | | (59.2) | | | | | | (2,462,387) | | | | | | (53.1) | | | | | | (6,012,922) | | | | | | (823,767) | | | | | | (48.4) | | |
|
公司自有茶馆运营成本
|
| | | | (54,901) | | | | | | (11.2) | | | | | | (106,379) | | | | | | (2.3) | | | | | | (467,320) | | | | | | (64,023) | | | | | | (3.8) | | |
|
仓储和物流成本
|
| | | | (12,453) | | | | | | (2.5) | | | | | | (99,867) | | | | | | (2.2) | | | | | | (243,822) | | | | | | (33,403) | | | | | | (2.0) | | |
|
其他营业成本
|
| | | | (75,775) | | | | | | (15.4) | | | | | | (272,773) | | | | | | (5.9) | | | | | | (572,621) | | | | | | (78,449) | | | | | | (4.6) | | |
|
销售和营销费用
|
| | | | (73,605) | | | | | | (15.0) | | | | | | (261,563) | | | | | | (5.6) | | | | | | (1,108,911) | | | | | | (151,920) | | | | | | (8.9) | | |
|
一般和行政费用
|
| | | | (99,530) | | | | | | (20.3) | | | | | | (363,099) | | | | | | (7.8) | | | | | | (1,113,387) | | | | | | (152,533) | | | | | | (9.0) | | |
|
总营业费用
|
| | | | (607,494) | | | | | | (123.6) | | | | | | (3,566,068) | | | | | | (76.9) | | | | | | (9,518,983) | | | | | | (1,304,095) | | | | | | (76.7) | | |
|
经营(亏损)/收入
|
| | | | (115,841) | | | | | | (23.6) | | | | | | 1,074,103 | | | | | | 23.1 | | | | | | 2,886,599 | | | | | | 395,463 | | | | | | 23.3 | | |
|
B +系列优先股相关远期合约公允价值变动
|
| | | | — | | | | | | — | | | | | | (105,483) | | | | | | (2.2) | | | | | | — | | | | | | — | | | | | | — | | |
|
财务收入,净额
|
| | | | 1,915 | | | | | | 0.4 | | | | | | 17,016 | | | | | | 0.4 | | | | | | 37,306 | | | | | | 5,111 | | | | | | 0.3 | | |
|
其他,净额
|
| | | | 1,546 | | | | | | 0.3 | | | | | | 20,691 | | | | | | 0.4 | | | | | | 118,193 | | | | | | 16,192 | | | | | | 1.0 | | |
|
(亏损)/所得税前收入
|
| | | | (112,380) | | | | | | (22.9) | | | | | | 1,006,327 | | | | | | 21.7 | | | | | | 3,042,098 | | | | | | 416,766 | | | | | | 24.6 | | |
|
所得税优惠/(费用)
|
| | | | 21,664 | | | | | | 4.4 | | | | | | (203,761) | | | | | | (4.4) | | | | | | (527,507) | | | | | | (72,268) | | | | | | (4.3) | | |
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | (18.5) | | | | | | 802,566 | | | | | | 17.3 | | | | | | 2,514,591 | | | | | | 344,498 | | | | | | 20.3 | | |
| | | |
3月31日,
2022 |
| |
6月30日,
2022 |
| |
9月30日,
2022 |
| |
12月31日,
2022 |
| |
3月31日,
2023 |
| |
6月30日,
2023 |
| |
9月30日,
2023 |
| |
12月31日,
2023 |
| |
3月31日,
2024 |
| |
6月30日,
2024 |
| |
9月30日,
2024 |
| |
12月31日,
2024 |
| ||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
来自特许经营的净收入
茶馆 |
| | | | 45,033 | | | | | | 57,732 | | | | | | 121,356 | | | | | | 186,140 | | | | | | 376,680 | | | | | | 682,494 | | | | | | 1,370,224 | | | | | | 1,966,510 | | | | | | 2,389,684 | | | | | | 2,847,801 | | | | | | 3,299,023 | | | | | | 3,095,866 | | |
|
公司拥有的茶馆的净收入
|
| | | | 9,790 | | | | | | 16,158 | | | | | | 25,951 | | | | | | 29,493 | | | | | | 40,347 | | | | | | 49,891 | | | | | | 73,487 | | | | | | 80,538 | | | | | | 116,887 | | | | | | 175,536 | | | | | | 242,225 | | | | | | 238,560 | | |
|
净收入总额
|
| | | | 54,823 | | | | | | 73,890 | | | | | | 147,307 | | | | | | 215,633 | | | | | | 417,027 | | | | | | 732,385 | | | | | | 1,443,711 | | | | | | 2,047,048 | | | | | | 2,506,571 | | | | | | 3,023,337 | | | | | | 3,541,248 | | | | | | 3,334,426 | | |
|
材料成本
|
| | | | (36,673) | | | | | | (46,566) | | | | | | (84,538) | | | | | | (123,453) | | | | | | (229,122) | | | | | | (403,068) | | | | | | (758,349) | | | | | | (1,071,848) | | | | | | (1,267,822) | | | | | | (1,499,190) | | | | | | (1,698,050) | | | | | | (1,547,860) | | |
|
公司自有茶馆运营成本
|
| | | | (8,583) | | | | | | (12,176) | | | | | | (16,463) | | | | | | (17,679) | | | | | | (17,089) | | | | | | (21,711) | | | | | | (28,997) | | | | | | (38,582) | | | | | | (58,166) | | | | | | (106,531) | | | | | | (139,377) | | | | | | (163,246) | | |
|
仓储和物流成本
|
| | | | (2,128) | | | | | | (2,056) | | | | | | (3,467) | | | | | | (4,802) | | | | | | (9,868) | | | | | | (16,352) | | | | | | (28,962) | | | | | | (44,685) | | | | | | (48,418) | | | | | | (61,639) | | | | | | (67,282) | | | | | | (66,483) | | |
|
其他营业成本
|
| | | | (16,460) | | | | | | (18,401) | | | | | | (18,319) | | | | | | (22,595) | | | | | | (28,784) | | | | | | (44,252) | | | | | | (89,023) | | | | | | (110,714) | | | | | | (96,009) | | | | | | (127,529) | | | | | | (166,696) | | | | | | (182,387) | | |
|
销售和营销费用
|
| | | | (14,393) | | | | | | (17,741) | | | | | | (19,265) | | | | | | (22,206) | | | | | | (19,794) | | | | | | (39,660) | | | | | | (85,023) | | | | | | (117,086) | | | | | | (112,540) | | | | | | (249,028) | | | | | | (351,687) | | | | | | (395,656) | | |
|
一般和行政费用
|
| | | | (24,198) | | | | | | (22,708) | | | | | | (25,003) | | | | | | (27,621) | | | | | | (32,230) | | | | | | (55,987) | | | | | | (87,041) | | | | | | (187,841) | | | | | | (217,673) | | | | | | (235,497) | | | | | | (323,906) | | | | | | (336,311) | | |
|
总营业费用
|
| | | | (102,435) | | | | | | (119,648) | | | | | | (167,055) | | | | | | (218,356) | | | | | | (336,887) | | | | | | (581,030) | | | | | | (1,077,395) | | | | | | (1,570,756) | | | | | | (1,800,628) | | | | | | (2,279,414) | | | | | | (2,746,998) | | | | | | (2,691,943) | | |
|
经营(亏损)/收入
|
| | | | (47,612) | | | | | | (45,758) | | | | | | (19,748) | | | | | | (2,723) | | | | | | 80,140 | | | | | | 151,355 | | | | | | 366,316 | | | | | | 476,292 | | | | | | 705,943 | | | | | | 743,923 | | | | | | 794,250 | | | | | | 642,483 | | |
|
远期合约公允价值变动
与B +系列相关优选 股份 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105,483) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
财务收入/(费用),净额
|
| | | | 826 | | | | | | 668 | | | | | | 202 | | | | | | 219 | | | | | | 196 | | | | | | 345 | | | | | | 3,617 | | | | | | 12,858 | | | | | | 9,217 | | | | | | 7,979 | | | | | | 21,324 | | | | | | (1,214) | | |
|
其他,净额
|
| | | | 2,573 | | | | | | (1,453) | | | | | | 677 | | | | | | (251) | | | | | | 3,291 | | | | | | 16,001 | | | | | | 4,758 | | | | | | (3,359) | | | | | | 29,340 | | | | | | 35,140 | | | | | | (7,282) | | | | | | 60,995 | | |
|
(亏损)/所得税前收入
|
| | | | (44,213) | | | | | | (46,543) | | | | | | (18,869) | | | | | | (2,755) | | | | | | 83,627 | | | | | | 167,701 | | | | | | 374,691 | | | | | | 380,308 | | | | | | 744,500 | | | | | | 787,042 | | | | | | 808,292 | | | | | | 702,264 | | |
|
所得税优惠/(费用)
|
| | | | 10,259 | | | | | | 8,691 | | | | | | 3,104 | | | | | | (390) | | | | | | (19,458) | | | | | | (38,657) | | | | | | (75,612) | | | | | | (70,034) | | | | | | (149,398) | | | | | | (158,321) | | | | | | (161,659) | | | | | | (58,129) | | |
|
净(亏损)/收入
|
| | | | (33,954) | | | | | | (37,852) | | | | | | (15,765) | | | | | | (3,145) | | | | | | 64,169 | | | | | | 129,044 | | | | | | 299,079 | | | | | | 310,274 | | | | | | 595,102 | | | | | | 628,721 | | | | | | 646,633 | | | | | | 644,135 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | 802,566 | | | | | | 2,514,591 | | | | | | 344,498 | | |
|
加:股份补偿
|
| | | | 3,944 | | | | | | 10,516 | | | | | | 603 | | | | | | 83 | | |
|
B +系列优先股相关远期合约公允价值变动
|
| | | | — | | | | | | 105,483 | | | | | | — | | | | | | — | | |
|
调整后净(亏损)/收入
|
| | | | (86,772) | | | | | | 918,565 | | | | | | 2,515,194 | | | | | | 344,581 | | |
| | | |
截至12月31日止年度,
|
| | |||||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| | |||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| | ||||||||||||||
| | | |
(单位:千)
|
| ||||||||||||||||||||||||
|
经营活动所产生的现金净额
|
| | | | 43,034 | | | | | | 1,933,607 | | | | | | 2,837,656 | | | | | | 388,756 | | | | ||
|
投资活动所用现金净额
|
| | | | (10,982) | | | | | | (146,711) | | | | | | (229,479) | | | | | | (31,438) | | | | ||
|
筹资活动(用于)/提供的现金净额
|
| | | | (33) | | | | | | 344,197 | | | | | | (173,932) | | | | | | (23,828) | | | | ||
|
汇率变动对现金及现金等价物和限制性现金的影响
|
| | | | — | | | | | | (9,159) | | | | | | 11,756 | | | | | | 1,611 | | | | ||
|
现金及现金等价物和受限制现金净增加额
|
| | | | 32,019 | | | | | | 2,121,934 | | | | | | 2,446,001 | | | | | | 335,101 | | | | ||
|
年初现金及现金等价物
|
| | | | 168,727 | | | | | | 200,746 | | | | | | 2,322,680 | | | | | | 318,206 | | | | ||
|
年末现金及现金等价物和受限制现金
|
| | | | 200,746 | | | | | | 2,322,680 | | | | | | 4,768,681 | | | | | | 653,307 | | | | ||
| | | |
截至本年度
12月31日, 2022 |
| |
截至本年度
12月31日, 2023 |
| |
截至本年度
12月31日, 2024 |
| ||||||
|
无风险利率(年利率)
|
| | | | 2.75% | | | | | | 2.80% | | | |
2.21% – 4.57%
|
|
|
预期波动
|
| | | | 35.51% | | | | | | 36.82% | | | |
38.00% – 39.91%
|
|
|
预期股息率
|
| | | | 0.00% | | | | | | 0.00% | | | |
0.00%
|
|
|
预期归属后没收率
|
| | | | 0.00% | | | | | | 0.97% | | | |
0.00%
|
|
|
期权授予日相关股份的公允价值
|
| | | | 7.07 | | | | | | 9.78 | | | |
57.05 – 102.21
|
|
|
日期
|
| |
公允价值每
分享 (人民币) |
| |
折扣
率 |
| |
DLOM
|
| |
行使价
每股购股权 (美元) |
| ||||||||||||
|
2022年1月22日
|
| | | | 7.07 | | | | | | 22.2% | | | | | | 27.0% | | | | | | * | | |
|
2023年2月15日
|
| | | | 9.78 | | | | | | 21.4% | | | | | | 24.0% | | | | | | * | | |
|
2024年6月30日
|
| | | | 57.05 | | | | | | 20.0% | | | | | | 10.0% | | | | | | 3.7614 | | |
|
2024年11月27日
|
| | | | 102.21 | | | | | | 19.0% | | | | | | 11.0% | | | | | | 3.7614 | | |
| |
|
|
| |
|
| |
|
| |
|
|
| |
茉莉绿茶拿铁
|
| |
桂花乌龙茶拿铁
|
| |
锡兰红茶拿铁
|
|
| |
|
| |
|
|
| |
桂花乌龙茶布奇诺
|
| |
大红泡茶布奇诺
|
|
| | | |
截至12月31日,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||
| 茶馆数量 | | | | | | | | | | | | | | | | | | | | | | | | | |
| 中国(按地区) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
中国西南部
|
| | | | 410 | | | | | | 661 | | | | | | 1,108 | | | | | | 1,339 | | |
|
华东地区
|
| | | | 7 | | | | | | 222 | | | | | | 1,054 | | | | | | 1,945 | | |
|
华中地区
|
| | | | 2 | | | | | | 87 | | | | | | 554 | | | | | | 1,178 | | |
|
中国南方
|
| | | | 8 | | | | | | 54 | | | | | | 438 | | | | | | 953 | | |
|
中国其他地区(1)
|
| | | | — | | | | | | — | | | | | | 262 | | | | | | 869 | | |
|
小计
|
| | | | 427 | | | | | | 1,024 | | | | | | 3,416 | | | | | | 6,284 | | |
| 中国(按城市等级) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
一线城市(2)
|
| | | | 3 | | | | | | 29 | | | | | | 232 | | | | | | 696 | | |
|
新建一二线城市(3)
|
| | | | 209 | | | | | | 594 | | | | | | 1,828 | | | | | | 3,110 | | |
|
其他城市(4)
|
| | | | 215 | | | | | | 401 | | | | | | 1,356 | | | | | | 2,478 | | |
|
小计
|
| | | | 427 | | | | | | 1,024 | | | | | | 3,416 | | | | | | 6,284 | | |
| 海外地点 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
马来西亚
|
| | | | 29 | | | | | | 50 | | | | | | 82 | | | | | | 148 | | |
|
新加坡(5)
|
| | | | 5 | | | | | | 11 | | | | | | 11 | | | | | | 6 | | |
|
泰国
|
| | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | |
|
小计
|
| | | | 35 | | | | | | 63 | | | | | | 95 | | | | | | 156 | | |
| 合计 | | | | | 462 | | | | | | 1,087 | | | | | | 3,511 | | | | | | 6,440 | | |
|
功能
|
| |
数量
员工 |
| |
百分比(%)
|
| ||||||
|
门店发展与运营
|
| | | | 2,560 | | | | | | 53.3 | | |
|
品牌和营销
|
| | | | 763 | | | | | | 15.9 | | |
|
供应链和质量控制
|
| | | | 288 | | | | | | 6.0 | | |
|
一般行政和企业服务*
|
| | | | 1,189 | | | | | | 24.8 | | |
| 合计 | | | | | 4,800 | | | | | | 100.0 | | |
|
董事和执行官
|
| |
年龄
|
| |
职位/职称
|
|
| 张俊杰 | | |
30
|
| |
董事会主席、首席执行官
|
|
| 登封尹 | | |
49
|
| |
董事、首席运营官
|
|
| 绵露 | | |
30
|
| |
董事、副总裁
|
|
| Hongfei Huang(Aaron) | | |
51
|
| |
首席财务官
|
|
| 魏仁虎 | | |
46
|
| |
副总裁
|
|
| 迟旭 | | |
35
|
| |
副总裁
|
|
| 张勇* | | |
54
|
| |
董事
|
|
| 李一凡* | | |
57
|
| |
独立董事
|
|
| 张太素* | | |
43
|
| |
独立董事
|
|
| 王翌* | | |
48
|
| |
独立董事
|
|
| | | |
普通股
标的期权 已获批 |
| |
行权价格
(美元/股) |
| |
授予日期
|
| |
到期日期
|
| |||
| 执行干事 | | | | | | |||||||||||
|
张俊杰
|
| | | | * | | | |
3.76 14美元
|
| |
2024年3月1日
|
| |
2034年3月1日
|
|
|
登封尹
|
| | | | * | | | |
0.0000005美元至3.76 14美元
|
| |
各种日期从
2022年1月25日至 2024年3月1日 |
| |
各种日期从
2032年1月25日至 2034年3月1日 |
|
|
绵露
|
| | | | * | | | |
0.0000015美元到3.76 14美元
|
| |
各种日期从
2022年1月25日至 2024年3月1日 |
| |
各种日期从
2032年1月25日至 2034年3月1日 |
|
|
Hongfei Huang(Aaron)
|
| | | | * | | | |
3.76 14美元
|
| |
2025年2月27日
|
| |
2034年10月10日
|
|
|
魏仁虎
|
| | | | * | | | |
0.000001美元至3.76 14美元
|
| |
各种日期从
2022年1月25日至 2024年3月1日 |
| |
各种日期从
2032年1月25日至 2034年3月1日 |
|
|
迟旭
|
| | | | * | | | |
0.0000015美元到3.76 14美元
|
| |
各种日期从
2022年1月25日至 2024年3月1日 |
| |
各种日期从
2032年1月25日至 2034年3月1日 |
|
|
非雇员董事
|
| | | | | |||||||||||
|
张勇**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
|
李一凡**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
|
张太素**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
|
王翌**
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
|
全体董事和执行官作为一个整体
|
| | | | 3,164,801 | | | |
—
|
| |
—
|
| |
—
|
|
| | | |
实益拥有的普通股
发售前 |
| |
普通股受益
发售后拥有 |
| |
聚合
投票 电力后 发行 |
| ||||||||||||||||||||||||||||||
| | | |
A类
普通 股份 |
| |
%**
|
| |
乙类
普通 股份 |
| |
%**
|
| |
A类
普通 股份 |
| |
%**
|
| |
乙类
普通 股份 |
| |
%**
|
| |
%***
|
| ||||||||||||
| 董事及执行人员↓: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
张俊杰(1)
|
| | | | 33,598,468 | | | | | | 19.9 | | | | | | 65,274,107 | | | | | | 38.7 | | | | | | | | | | | | | | | | | |
|
登封尹(2)
|
| | | | 11,973,807 | | | | | | 7.1 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
绵露
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
Hongfei Huang(Aaron)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
魏仁虎
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
迟旭
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
张勇 † ↓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
李一凡 ↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓↓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
张太素↓ ↓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
王翌 † ↓
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
| 主要股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
张俊杰(1)
|
| | | | 33,598,468 | | | | | | 19.9 | | | | | | 65,274,107 | | | | | | 38.7 | | | | | | | | | | | | | | | | | |
|
XVC实体(3)
|
| | | | 34,265,303 | | | | | | 20.3 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | |
|
丛壁求是实体(4)
|
| | | | 17,837,305 | | | | | | 10.6 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | |
|
登封尹(2)
|
| | | | 11,973,807 | | | | | | 7.1 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| |
存放或撤回股份的人
或ADS持有者必须支付: |
| |
为:
|
|
| |
•
每100份ADS(或100份ADS的一部分)5.00美元(或更少)
|
| |
•
发行ADS,包括因分配股份或权利或其他财产而产生的发行
|
|
| | | | |
•
以提现为目的注销ADS,包括如果存款协议终止
|
|
| |
•
每ADS 0.05美元(或更少)
|
| |
•
向ADS持有人的任何现金分配
|
|
| |
•
相当于如果向您分配的证券是股票并且股票已存入以发行ADS时应支付的费用的费用
|
| |
•
分配给存管证券持有人的证券分配(包括权利)由存管人分配给ADS持有人
|
|
| |
•
每个日历年每份ADS 0.05美元(或更少)
|
| |
•
存管服务
|
|
| |
•
注册或转让费用
|
| |
•
当您存入或提取股份时,在我们的股份登记册上向或从存托人或其代理人的名下转让和登记股份
|
|
| |
•
保存人的开支
|
| |
•
电缆和传真传输(在押金协议中明确规定的情况下)
|
|
| | | | |
•
外币兑换美元
|
|
| |
•
存托人或托管人必须为任何ADS或基础ADS的股票支付的税款和其他政府费用,例如股票转让税、印花税或预扣税
|
| |
•
视需要
|
|
| |
•
存托人或其代理人因服务已存入证券而招致的任何费用
|
| |
•
视需要
|
|
|
承销商
|
| |
ADS数量
|
| |||
|
花旗集团环球市场公司。
|
| | | | | | |
|
摩根士丹利亚洲有限公司
|
| | | | | | |
|
德意志银行股份有限公司香港分行
|
| | | | | | |
|
中国国际金融香港证券有限公司
|
| | | | | | |
|
Tiger Brokers(NZ)Limited
|
| | | | | | |
|
Moomoo金融公司。
|
| | | | | | |
|
贵重资本有限公司
|
| | | | | | |
| 合计 | | | | | | | |
| | | |
每ADS
|
| |
合计
|
| ||||||||||||||||||
| | | |
没有
选择 购买 额外 ADS |
| |
附选项
购买 额外 ADS |
| |
没有
选择 购买 额外 ADS |
| |
附选项
购买 额外 ADS |
| ||||||||||||
|
公开发行价格
|
| | | 美元 | | | | | | 美元 | | | | | | 美元 | | | | | | 美元 | | | |
|
我们支付的承销折扣和佣金
|
| | | 美元 | | | | | | 美元 | | | | | | 美元 | | | | | | 美元 | | | |
|
收益给我们,费用前
|
| | | 美元 | | | | | | 美元 | | | | | | 美元 | | | | | | 美元 | | | |
|
费用
|
| |
金额
|
| |||
|
美国证券交易委员会注册费
|
| | | U | S $ | | |
|
纳斯达克上市费
|
| | | U | S $ | | |
|
FINRA申请费
|
| | | U | S $ | | |
|
印刷和雕刻费用
|
| | | U | S $ | | |
|
法律费用和开支
|
| | | U | S $ | | |
|
会计费及开支
|
| | | U | S $ | | |
|
杂项费用
|
| | | U | S $ | | |
| 合计 | | | | U | S $ | | |
| | | | | | F-2 | | | |
| | | | | | F-4 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| | | | | | F-11 | | | |
| | | | | | F-13 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 2,322,680 | | | | | | 4,754,783 | | | | | | 651,403 | | |
|
受限制现金
|
| | | | — | | | | | | 13,898 | | | | | | 1,904 | | |
|
定期存款
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 13,700 | | |
|
应收账款,净额
|
| | | | 92,769 | | | | | | 121,967 | | | | | | 16,709 | | |
|
库存
|
| | | | 41,492 | | | | | | 132,069 | | | | | | 18,093 | | |
|
预付款项和其他流动资产,净额
|
| | | | 91,286 | | | | | | 315,404 | | | | | | 43,210 | | |
|
应收关联方款项
|
| | | | — | | | | | | 1,547 | | | | | | 212 | | |
|
流动资产总额
|
| | | | 2,648,227 | | | | | | 5,439,668 | | | | | | 745,231 | | |
| 非流动资产 | | | | | | | | | | | | | | | | | | | |
|
长期投资
|
| | | | 2,000 | | | | | | 2,403 | | | | | | 329 | | |
|
物业及设备净额
|
| | | | 33,415 | | | | | | 249,003 | | | | | | 34,113 | | |
|
递延所得税资产,净额
|
| | | | 126,337 | | | | | | 253,210 | | | | | | 34,690 | | |
|
使用权资产,净额
|
| | | | 114,223 | | | | | | 542,202 | | | | | | 74,281 | | |
|
商誉
|
| | | | — | | | | | | 11,837 | | | | | | 1,622 | | |
|
无形资产
|
| | | | — | | | | | | 8,440 | | | | | | 1,156 | | |
|
其他非流动资产
|
| | | | 18,954 | | | | | | 89,343 | | | | | | 12,240 | | |
|
非流动资产合计
|
| | | | 294,929 | | | | | | 1,156,438 | | | | | | 158,431 | | |
|
总资产
|
| | | | 2,943,156 | | | | | | 6,596,106 | | | | | | 903,662 | | |
| 负债、夹层权益和股东权益 | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | |
|
应付账款
|
| | | | 448,319 | | | | | | 597,091 | | | | | | 81,801 | | |
|
合同负债,流动
|
| | | | 205,822 | | | | | | 265,341 | | | | | | 36,351 | | |
|
应交税费
|
| | | | 280,882 | | | | | | 217,387 | | | | | | 29,782 | | |
|
营业租赁负债,流动
|
| | | | 52,593 | | | | | | 195,438 | | | | | | 26,775 | | |
|
应计费用和其他负债
|
| | | | 467,288 | | | | | | 1,022,671 | | | | | | 140,105 | | |
|
流动负债合计
|
| | | | 1,454,904 | | | | | | 2,297,928 | | | | | | 314,814 | | |
| 非流动负债 | | | | | | | | | | | | | | | | | | | |
|
合同负债,非流动
|
| | | | 136,085 | | | | | | 257,305 | | | | | | 35,250 | | |
|
非流动经营租赁负债
|
| | | | 56,245 | | | | | | 352,618 | | | | | | 48,308 | | |
|
非流动负债合计
|
| | | | 192,330 | | | | | | 609,923 | | | | | | 83,558 | | |
|
负债总额
|
| | | | 1,647,234 | | | | | | 2,907,851 | | | | | | 398,372 | | |
| 承诺和或有事项(附注22) | | | | | | | | | | | | | | | | | | | |
| 夹层股权 | | | | | | | | | | | | | | | | | | | |
|
A系列可转换可赎回优先股“A系列优先
股”)(面值0.0001美元;授权34,833,028股, 截至2023年12月31日和2024年12月31日已发行和未偿还 赎回价值为人民币212,421元,截至231,944元 分别于2023年12月31日及2024年12月31日) |
| | | | 212,421 | | | | | | 231,944 | | | | | | 31,776 | | |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2023
|
| |
2024
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| |||||||||
|
B系列可转换可赎回优先股(“B系列优先
股”)(面值0.0001美元;授权14,914,404股, 截至2023年12月31日和2024年12月31日已发行和未偿还 赎回价值人民币21.3608万元截至234.715万元 分别于2023年12月31日及2024年12月31日) |
| | | | 213,608 | | | | | | 234,715 | | | | | | 32,156 | | |
|
B +系列可转换可赎回优先股(“B +系列
优先股”)(面值0.0001美元;2037.4577万股 截至2023年12月31日已获授权、已发行和未偿还的 2024年,赎回价值为人民币445,751元和人民币467,121 分别为2023年12月31日和2024年12月31日) |
| | | | 445,751 | | | | | | 467,121 | | | | | | 63,995 | | |
|
可赎回非控股权益
|
| | | | 14,000 | | | | | | — | | | | | | — | | |
|
夹层权益合计
|
| | | | 885,780 | | | | | | 933,780 | | | | | | 127,927 | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | |
|
A类普通股(面值0.0001美元;授权364,603,884股,截至2023年12月31日已发行和流通股39,169,393股;授权364,603,884股,已发行39,169,393股,截至2024年12月31日流通股33,469,785股)
|
| | | | 27 | | | | | | 27 | | | | | | 4 | | |
|
B类普通股(面值0.0001美元;截至2023年12月31日和2024年12月31日分别为65,274,107股已授权、已发行和流通股)
|
| | | | 49 | | | | | | 49 | | | | | | 7 | | |
|
库存股票
|
| | | | — | | | | | | (210,082) | | | | | | (28,781) | | |
|
额外实收资本
|
| | | | 82,656 | | | | | | 90,853 | | | | | | 12,447 | | |
|
法定准备金
|
| | | | 276 | | | | | | 18,437 | | | | | | 2,526 | | |
|
留存收益
|
| | | | 334,962 | | | | | | 2,752,024 | | | | | | 377,026 | | |
|
累计其他综合(亏损)/收益
|
| | | | (9,159) | | | | | | 2,597 | | | | | | 356 | | |
|
公司股东权益合计
|
| | | | 408,811 | | | | | | 2,653,905 | | | | | | 363,585 | | |
|
非控股权益
|
| | | | 1,331 | | | | | | 100,570 | | | | | | 13,778 | | |
|
股东权益合计
|
| | | | 410,142 | | | | | | 2,754,475 | | | | | | 377,363 | | |
|
负债、夹层权益和股东权益合计
|
| | | | 2,943,156 | | | | | | 6,596,106 | | | | | | 903,662 | | |
| | |||||||||||||||||||
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| ||||||||||||
| 净收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
来自特许茶馆的净收入(包括
与关联方往来款3,369元, 人民币2,511元,截至年度18,811元 2022年12月31日、2023年和2024年, 分别) |
| | | | 410,261 | | | | | | 4,395,908 | | | | | | 11,632,374 | | | | | | 1,593,629 | | |
|
公司拥有的茶馆的净收入
|
| | | | 81,392 | | | | | | 244,263 | | | | | | 773,208 | | | | | | 105,929 | | |
|
净收入总额
|
| | | | 491,653 | | | | | | 4,640,171 | | | | | | 12,405,582 | | | | | | 1,699,558 | | |
|
材料成本
|
| | | | (291,230) | | | | | | (2,462,387) | | | | | | (6,012,922) | | | | | | (823,767) | | |
|
公司自有茶馆运营成本
|
| | | | (54,901) | | | | | | (106,379) | | | | | | (467,320) | | | | | | (64,023) | | |
|
仓储和物流成本
|
| | | | (12,453) | | | | | | (99,867) | | | | | | (243,822) | | | | | | (33,403) | | |
|
其他营业成本
|
| | | | (75,775) | | | | | | (272,773) | | | | | | (572,621) | | | | | | (78,449) | | |
|
销售和营销费用
|
| | | | (73,605) | | | | | | (261,563) | | | | | | (1,108,911) | | | | | | (151,920) | | |
|
一般和行政费用
|
| | | | (99,530) | | | | | | (363,099) | | | | | | (1,113,387) | | | | | | (152,533) | | |
|
总营业费用
|
| | | | (607,494) | | | | | | (3,566,068) | | | | | | (9,518,983) | | | | | | (1,304,095) | | |
|
经营(亏损)/收入
|
| | | | (115,841) | | | | | | 1,074,103 | | | | | | 2,886,599 | | | | | | 395,463 | | |
|
远期合约公允价值变动相关
B +系列优先股(注19) |
| | | | — | | | | | | (105,483) | | | | | | — | | | | | | — | | |
|
财务收入,净额
|
| | | | 1,915 | | | | | | 17,016 | | | | | | 37,306 | | | | | | 5,111 | | |
|
其他,净额
|
| | | | 1,546 | | | | | | 20,691 | | | | | | 118,193 | | | | | | 16,192 | | |
|
(亏损)/所得税前收入
|
| | | | (112,380) | | | | | | 1,006,327 | | | | | | 3,042,098 | | | | | | 416,766 | | |
|
所得税优惠/(费用)
|
| | | | 21,664 | | | | | | (203,761) | | | | | | (527,507) | | | | | | (72,268) | | |
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | 802,566 | | | | | | 2,514,591 | | | | | | 344,498 | | |
|
减:归属于非控股权益的净利润
|
| | | | — | | | | | | (1,663) | | | | | | (17,368) | | | | | | (2,379) | | |
|
加:归属于可赎回非控股权益的净亏损
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 18,891 | | | | | | 2,588 | | |
|
归属于公司的净(亏损)/收益
|
| | | | (90,716) | | | | | | 800,903 | | | | | | 2,516,114 | | | | | | 344,707 | | |
|
可转换可赎回优先股的增值
到赎回价值 |
| | | | (30,201) | | | | | | (43,330) | | | | | | (62,000) | | | | | | (8,494) | | |
|
可转换可赎回优先股的累计未宣布股息
|
| | | | (24,400) | | | | | | (32,081) | | | | | | (51,032) | | | | | | (6,991) | | |
|
可赎回非控股权益的增值至
赎回价值 |
| | | | — | | | | | | — | | | | | | (18,891) | | | | | | (2,588) | | |
|
归属于公司普通股股东的净(亏损)/收益
|
| | | | (145,317) | | | | | | 725,492 | | | | | | 2,384,191 | | | | | | 326,634 | | |
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | 802,566 | | | | | | 2,514,591 | | | | | | 344,498 | | |
| 其他综合(亏损)/收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
外币折算调整
|
| | | | — | | | | | | (9,159) | | | | | | 11,756 | | | | | | 1,611 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| ||||||||||||
|
综合(亏损)/收入合计
|
| | | | (90,716) | | | | | | 793,407 | | | | | | 2,526,347 | | | | | | 346,109 | | |
|
减:归属于非控股权益的综合收益
|
| | | | — | | | | | | (1,663) | | | | | | (17,368) | | | | | | (2,379) | | |
|
加:归属于可赎回非控股权益的净亏损
|
| | | | — | | | | | | — | | | | | | 18,891 | | | | | | 2,588 | | |
|
归属于公司的综合(亏损)/收益
|
| | | | (90,716) | | | | | | 791,744 | | | | | | 2,527,870 | | | | | | 346,318 | | |
|
加权平均数的普通股使用于
计算每股净(亏损)/收益,基本和 摊薄后 |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
−基本
|
| | | | 100,000,002 | | | | | | 104,465,049 | | | | | | 100,628,189 | | | | | | 100,628,189 | | |
|
−稀释
|
| | | | 100,000,002 | | | | | | 152,731,792 | | | | | | 100,628,189 | | | | | | 100,628,189 | | |
| 每股普通股净(亏损)/收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
−基本
|
| | | | (1.45) | | | | | | 5.04 | | | | | | 14.26 | | | | | | 1.95 | | |
|
−稀释
|
| | | | (1.45) | | | | | | 4.98 | | | | | | 14.26 | | | | | | 1.95 | | |
| 以股份为基础的补偿费用包括在: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
其他营业成本
|
| | | | (19) | | | | | | (54) | | | | | | (21) | | | | | | (3) | | |
|
销售和营销费用
|
| | | | (9) | | | | | | (58) | | | | | | (25) | | | | | | (3) | | |
|
一般和行政费用
|
| | | | (3,916) | | | | | | (10,404) | | | | | | (557) | | | | | | (77) | | |
| | | |
A类
普通股 |
| |
乙类
普通股 |
| |
额外
实缴 资本 |
| |
累计
赤字 |
| |
非控制性
利益 |
| |
合计
股东’ (赤字)/权益 |
| ||||||||||||||||||||||||||||||
| | | |
股份
|
| |
金额
|
| |
股份
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||
|
截至2022年1月1日的余额
|
| | | | 37,486,524 | | | | | | 27 | | | | | | 69,614,625 | | | | | | 51 | | | | | | 128,867 | | | | | | (315,448) | | | | | | 163 | | | | | | (186,340) | | |
|
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,716) | | | | | | — | | | | | | (90,716) | | |
|
可转换可赎回优先股对赎回价值的增值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,201) | | | | | | — | | | | | | — | | | | | | (30,201) | | |
|
向非控股权益派发股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (33) | | | | | | (33) | | |
|
收购非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (57) | | | | | | (57) | | |
|
截至2022年12月31日余额
|
| | | | 37,486,524 | | | | | | 27 | | | | | | 69,614,625 | | | | | | 51 | | | | | | 98,666 | | | | | | (406,164) | | | | | | 73 | | | | | | (307,347) | | |
| | | |
A类
普通股 |
| |
乙类
普通股 |
| |
额外
实缴 资本 |
| |
法定
储备 |
| |
累计
(赤字)/ 收入 |
| |
累计
其他 综合 损失 |
| |
非-
控制 利益 |
| |
合计
股东’ (赤字)/ 股权 |
| ||||||||||||||||||||||||||||||||||||
| | | |
股份
|
| |
金额
|
| |
股份
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||||||||||||||||||||
|
截至2023年1月1日的余额
|
| | |
|
37,486,524
|
| | | |
|
27
|
| | | |
|
69,614,625
|
| | | |
|
51
|
| | | |
|
98,666
|
| | | | | — | | | | |
|
(406,164)
|
| | | | | — | | | | |
|
73
|
| | | |
|
(307,347)
|
| |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 800,903 | | | | | | — | | | | | | 1,663 | | | | | | 802,566 | | |
|
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,159) | | | | | | — | | | | | | (9,159) | | |
|
收购附属公司的非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 820 | | | | | | 820 | | |
|
可转换可赎回优先股的增值
股份赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,010) | | | | | | — | | | | | | (27,320) | | | | | | — | | | | | | — | | | | | | (43,330) | | |
|
批给法定储备金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 276 | | | | | | (276) | | | | | | — | | | | | | — | | | | | | — | | |
|
来自非控股权益的注资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 540 | | | | | | 540 | | |
|
向非控股权益派发股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,765) | | | | | | (1,765) | | |
|
以普通股换取优先股(附注18)
|
| | | | (1,046,761) | | | | | | (1) | | | | | | (1,610,888) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (32,181) | | | | | | — | | | | | | — | | | | | | (32,183) | | |
|
B类普通股兑换A类普通股(注18)
|
| | | | 2,729,630 | | | | | | 1 | | | | | | (2,729,630) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
截至2023年12月31日的余额
|
| | | | 39,169,393 | | | | | | 27 | | | | | | 65,274,107 | | | | | | 49 | | | | | | 82,656 | | | | | | 276 | | | | | | 334,962 | | | | | | (9,159) | | | | | | 1,331 | | | | | | 410,142 | | |
| | | |
A类
普通股 |
| |
乙类
普通股 |
| |
库存股
|
| |
额外
实缴 资本 |
| |
法定
储备 |
| |
保留
收益 |
| |
累计
其他 综合 (亏损)/收入 |
| |
非-
控制 利益 |
| |
合计
股东’ 股权 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
股份
|
| |
金额
|
| |
股份
|
| |
金额
|
| |
股份
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| | | | | | | | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| | | | | | | |
人民币
|
| |
人民币
|
| ||||||||||||||||||
|
截至2024年1月1日的余额
|
| | |
|
39,169,393
|
| | | |
|
27
|
| | | |
|
65,274,107
|
| | | |
|
49
|
| | | | | — | | | | | | — | | | | |
|
82,656
|
| | | |
|
276
|
| | | |
|
334,962
|
| | | |
|
(9,159)
|
| | | |
|
1,331
|
| | | |
|
410,142
|
| |
|
净收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,516,114 | | | | | | — | | | | | | 17,368 | | | | | | 2,533,482 | | |
|
外币换算
调整 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,756 | | | | | | — | | | | | | 11,756 | | |
|
回购普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,699,608) | | | | | | (210,082) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (210,082) | | |
|
收购一间附属公司
与非控制性 利益 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,476 | | | | | | 19,476 | | |
|
可转换可赎回优先股对赎回价值的增值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (62,000) | | | | | | — | | | | | | — | | | | | | (62,000) | | |
|
可赎回的增值
非控股权益 到赎回价值 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,891) | | | | | | — | | | | | | — | | | | | | (18,891) | | |
|
批给法定
储备金 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,161 | | | | | | (18,161) | | | | | | — | | | | | | — | | | | | | — | | |
|
向非控股股东派息
利益 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,282) | | | | | | (1,282) | | |
|
来自非控股的注资
利益 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,577 | | | | | | 13,577 | | |
|
重新分类自
可赎回 非控股权益 到非控制性 利益 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,100 | | | | | | 50,100 | | |
|
修改
负债-分类部分 股份奖励给 股权分类奖 (注17) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,197 | | |
|
截至12月31日余额,
2024 |
| | | | 39,169,393 | | | | | | 27 | | | | | | 65,274,107 | | | | | | 49 | | | | | | (5,699,608) | | | | | | (210,082) | | | | | | 90,853 | | | | | | 18,437 | | | | | | 2,752,024 | | | | | | 2,597 | | | | | | 100,570 | | | | | | 2,754,475 | | |
|
截至12月31日余额,
2024 –美元(注2(f)) |
| | |
|
|
| | | | | 4 | | | | |
|
|
| | | | | 7 | | | | |
|
|
| | | | | (28,781) | | | | | | 12,447 | | | | | | 2,526 | | | | | | 377,026 | | | | | | 356 | | | | | | 13,778 | | | | | | 377,363 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| ||||||||||||
| 经营活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
净(亏损)/收入
|
| | | | (90,716) | | | | | | 802,566 | | | | | | 2,514,591 | | | | | | 344,498 | | |
|
调整以调节净(亏损)/收入与经营活动提供的净现金
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
B +系列相关远期合约公允价值变动
优先股 |
| | | | — | | | | | | 105,483 | | | | | | — | | | | | | — | | |
|
折旧及摊销
|
| | | | 4,907 | | | | | | 10,370 | | | | | | 60,904 | | | | | | 8,344 | | |
|
股份补偿
|
| | | | 3,944 | | | | | | 10,516 | | | | | | 603 | | | | | | 83 | | |
|
存货拨备
|
| | | | 384 | | | | | | 869 | | | | | | 143 | | | | | | 20 | | |
|
递延所得税
|
| | | | (21,708) | | | | | | (95,772) | | | | | | (126,873) | | | | | | (17,382) | | |
|
处置财产和设备的损失/(收益)
|
| | | | 963 | | | | | | 865 | | | | | | (312) | | | | | | (43) | | |
|
预期信用损失准备
|
| | | | 795 | | | | | | 4,101 | | | | | | 6,958 | | | | | | 953 | | |
|
处置投资的损失
|
| | | | 710 | | | | | | 228 | | | | | | — | | | | | | — | | |
|
短期投资的公允价值变动
|
| | | | — | | | | | | (944) | | | | | | — | | | | | | — | | |
|
未实现汇兑(收益)/损失
|
| | | | — | | | | | | (911) | | | | | | 5 | | | | | | 1 | | |
|
权益法投资收益中的权益
|
| | | | — | | | | | | — | | | | | | (403) | | | | | | (55) | | |
|
经营资产和负债变动,扣除企业合并影响
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
应收账款
|
| | | | (5,068) | | | | | | (75,561) | | | | | | (31,290) | | | | | | (4,287) | | |
|
库存
|
| | | | (6,321) | | | | | | (9,176) | | | | | | (69,422) | | | | | | (9,511) | | |
|
预付款项和其他流动资产
|
| | | | (3,479) | | | | | | (55,427) | | | | | | (213,999) | | | | | | (29,319) | | |
|
应收关联方款项
|
| | | | (92) | | | | | | 91 | | | | | | (1,547) | | | | | | (212) | | |
|
使用权资产,净额
|
| | | | (10,107) | | | | | | (47,573) | | | | | | (427,979) | | | | | | (58,633) | | |
|
其他非流动资产
|
| | | | (3,811) | | | | | | (9,800) | | | | | | (59,424) | | | | | | (8,141) | | |
|
应付账款
|
| | | | 31,860 | | | | | | 384,016 | | | | | | 127,801 | | | | | | 17,509 | | |
|
合同负债
|
| | | | 40,271 | | | | | | 295,386 | | | | | | 175,503 | | | | | | 24,044 | | |
|
应交税费
|
| | | | 8,245 | | | | | | 231,412 | | | | | | (63,495) | | | | | | (8,699) | | |
|
经营租赁负债
|
| | | | 10,133 | | | | | | 45,385 | | | | | | 439,218 | | | | | | 60,173 | | |
|
应计费用和其他负债
|
| | | | 82,124 | | | | | | 337,483 | | | | | | 506,674 | | | | | | 69,413 | | |
|
经营活动所产生的现金净额
|
| | | | 43,034 | | | | | | 1,933,607 | | | | | | 2,837,656 | | | | | | 388,756 | | |
|
投资活动产生的现金流量:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
购买短期投资
|
| | | | — | | | | | | (236,480) | | | | | | — | | | | | | — | | |
|
短期投资到期
|
| | | | — | | | | | | 238,335 | | | | | | — | | | | | | — | | |
|
定期存款的投放
|
| | | | — | | | | | | (100,000) | | | | | | (300,000) | | | | | | (41,100) | | |
|
定期存款到期
|
| | | | — | | | | | | — | | | | | | 300,000 | | | | | | 41,100 | | |
|
向与重组相关的股东提供过桥贷款
|
| | | | — | | | | | | (305,000) | | | | | | — | | | | | | — | | |
|
偿还与重组相关的股东过桥贷款
|
| | | | — | | | | | | 305,000 | | | | | | — | | | | | | — | | |
|
购置不动产和设备
|
| | | | (10,734) | | | | | | (31,861) | | | | | | (225,504) | | | | | | (30,894) | | |
|
处置财产和设备的收益
|
| | | | 500 | | | | | | 78 | | | | | | 2,593 | | | | | | 355 | | |
|
对被投资单位的投资
|
| | | | — | | | | | | (2,000) | | | | | | — | | | | | | — | | |
|
处置长期投资收益
|
| | | | 452 | | | | | | 717 | | | | | | — | | | | | | — | | |
|
对关联方的贷款
|
| | | | (3,000) | | | | | | (34,000) | | | | | | — | | | | | | — | | |
|
对第三方的贷款
|
| | | | (1,500) | | | | | | (20,500) | | | | | | — | | | | | | — | | |
|
偿还第三方贷款
|
| | | | 1,300 | | | | | | 1,000 | | | | | | 20,000 | | | | | | 2,740 | | |
|
偿还关联方借款
|
| | | | 2,000 | | | | | | 38,000 | | | | | | — | | | | | | — | | |
|
购买无形资产
|
| | | | — | | | | | | — | | | | | | (15,755) | | | | | | (2,158) | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
(附注2(f)) |
| ||||||||||||
|
为企业合并支付的现金,扣除取得的现金
|
| | | | — | | | | | | — | | | | | | (10,813) | | | | | | (1,481) | | |
|
投资活动所用现金净额
|
| | | | (10,982) | | | | | | (146,711) | | | | | | (229,479) | | | | | | (31,438) | | |
| 筹资活动产生的现金流量: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
B +系列优先股发行收益,扣除发行费用
|
| | | | — | | | | | | 331,422 | | | | | | — | | | | | | — | | |
|
短期借款收益
|
| | | | — | | | | | | — | | | | | | 24,956 | | | | | | 3,419 | | |
|
偿还短期借款
|
| | | | — | | | | | | — | | | | | | (27,110) | | | | | | (3,714) | | |
|
回购普通股
|
| | | | — | | | | | | — | | | | | | (210,082) | | | | | | (28,781) | | |
|
发行费用的付款
|
| | | | — | | | | | | — | | | | | | (10,091) | | | | | | (1,382) | | |
|
来自非控股权益及可赎回非控股权益的注资
|
| | | | — | | | | | | 14,540 | | | | | | 49,677 | | | | | | 6,806 | | |
|
向非控股股东派息
|
| | | | (33) | | | | | | (1,765) | | | | | | (1,282) | | | | | | (176) | | |
|
筹资活动(用于)/提供的现金净额
|
| | | | (33) | | | | | | 344,197 | | | | | | (173,932) | | | | | | (23,828) | | |
|
汇率变动对现金及现金等价物和限制性现金的影响
|
| | | | — | | | | | | (9,159) | | | | | | 11,756 | | | | | | 1,611 | | |
|
现金及现金等价物净增加额和受限制
现金 |
| | | | 32,019 | | | | | | 2,121,934 | | | | | | 2,446,001 | | | | | | 335,101 | | |
|
年初现金及现金等价物
|
| | | | 168,727 | | | | | | 200,746 | | | | | | 2,322,680 | | | | | | 318,206 | | |
|
期末现金及现金等价物和受限制现金
年 |
| | | | 200,746 | | | | | | 2,322,680 | | | | | | 4,768,681 | | | | | | 653,307 | | |
|
现金及现金等价物
|
| | | | 200,746 | | | | | | 2,322,680 | | | | | | 4,754,783 | | | | | | 651,403 | | |
|
受限制现金
|
| | | | — | | | | | | — | | | | | | 13,898 | | | | | | 1,904 | | |
|
现金流量表中显示的现金和受限制现金总额
|
| | | | 200,746 | | | | | | 2,322,680 | | | | | | 4,768,681 | | | | | | 653,307 | | |
| 补充披露现金流信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
支付所得税的现金
|
| | | | (72) | | | | | | (206,970) | | | | | | (644,267) | | | | | | (88,264) | | |
| 非现金筹资活动补充时间表: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可转换可赎回优先股对赎回价值的增值
|
| | | | 30,201 | | | | | | 43,330 | | | | | | 62,000 | | | | | | 8,494 | | |
|
可赎回非控股权益对赎回价值的增值
|
| | | | — | | | | | | — | | | | | | 18,891 | | | | | | 2,588 | | |
|
与购置财产和设备有关的应计费用和其他负债增加
|
| | | | — | | | | | | 2,034 | | | | | | 45,202 | | | | | | 6,193 | | |
|
与收购附属公司非控股权益有关的应计费用及其他负债增加
|
| | | | — | | | | | | 820 | | | | | | — | | | | | | — | | |
|
优先股兑换普通股及相关的股份补偿费用
|
| | | | — | | | | | | 39,173 | | | | | | — | | | | | | — | | |
|
普通股换取优先股(注18)
|
| | | | — | | | | | | (32,181) | | | | | | — | | | | | | — | | |
| | | |
地点
注册成立 |
| |
日期
合并 |
| |
百分比
有利 所有权 |
| |
主要活动
|
|
| 主要子公司: | | | | | | | | | | | | | |
|
Chagee Holdings Pte.Ltd。
(“Chagee Holdings Singapore”) |
| |
新加坡
|
| |
2023年6月9日
|
| |
100%
|
| |
投资控股公司
|
|
|
Chagee Investment Pte.Ltd。
(“查吉投资”) |
| |
新加坡
|
| |
2023年6月30日
|
| |
100%
|
| |
投资控股公司
|
|
|
北京茶吉餐饮管理有限公司
(“北京查歌”) |
| |
中国
|
| |
2020年12月11日
|
| |
100%
|
| |
投资控股公司
|
|
|
四川查格企业
管理有限公司。 |
| |
中国
|
| |
2021年3月24日
|
| |
100%
|
| | 特许经营业务 | |
|
国潮信息
科技(东台)有限公司 |
| |
中国
|
| |
2021年4月9日
|
| |
100%
|
| |
供应链产品销售
|
|
|
四川茶余道企业
管理有限公司。 |
| |
中国
|
| |
2023年5月11日
|
| |
100%
|
| |
供应链产品销售
|
|
|
类别
|
| |
估计使用寿命
|
|
| 电子设备 | | | 3年 | |
| 茶馆运营设备 | | | 3年 | |
| 车辆 | | | 4年 | |
| 制造设备 | | | 10年 | |
| 物业 | | | 20年 | |
| 租赁权改善 | | | 租赁期限或资产预计可使用年限中较短者 | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| 应收账款,净额 | | | | | | | | | | | | | |
|
客户A
|
| | | | 17% | | | | |
|
*
|
| |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
|
供应商A
|
| | | | 12% | | | | | | * | | | | | | * | | |
|
供应商b
|
| | | | * | | | | | | 13% | | | | | | 11% | | |
|
供应商C
|
| | | | * | | | | | | * | | | | | | 14% | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应收账款
|
| | | | 95,304 | | | | | | 126,911 | | |
|
减:信贷损失准备金
|
| | | | (2,535) | | | | | | (4,944) | | |
| | | | | | 92,769 | | | | | | 121,967 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| 预期信贷损失备抵: | | | | | | | | | | | | | | | | | | | |
|
年初余额
|
| | | | (183) | | | | | | (835) | | | | | | (2,535) | | |
|
新增
|
| | | | (871) | | | | | | (1,711) | | | | | | (3,552) | | |
|
注销
|
| | | | 219 | | | | | | 11 | | | | | | 1,143 | | |
| | | | | | (835) | | | | | | (2,535) | | | | | | (4,944) | | |
| | | |
截至12月31日,
|
| | |||||||||||
| | | |
2023
|
| |
2024
|
| | ||||||||
| | | |
人民币
|
| |
人民币
|
| | | | ||||||
|
原材料
|
| | | | 20,712 | | | | | | 45,693 | | | | ||
|
茶馆运营设备
|
| | | | 10,905 | | | | | | 20,980 | | | | | |
|
包装及其他用品
|
| | | | 9,875 | | | | | | 65,396 | | | | ||
| | | | | | 41,492 | | | | | | 132,069 | | | | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应收贷款,净额(一)
|
| | | | 20,364 | | | | | | 475 | | |
|
购买商品或服务的预付款(二)
|
| | | | 29,256 | | | | | | 125,070 | | |
|
代加盟店付款
|
| | | | — | | | | | | 45,228 | | |
|
预付租金及其他按金
|
| | | | 20,198 | | | | | | 33,426 | | |
|
可收回的增值税
|
| | | | 8,569 | | | | | | 45,946 | | |
|
应收线上零售平台款项
|
| | | | 4,434 | | | | | | 11,830 | | |
|
应收利息
|
| | | | — | | | | | | 14,749 | | |
|
其他
|
| | | | 8,465 | | | | | | 38,680 | | |
| | | | | | 91,286 | | | | | | 315,404 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
租赁权改善
|
| | | | 28,841 | | | | | | 212,239 | | |
|
茶馆运营设备
|
| | | | 8,648 | | | | | | 40,840 | | |
|
电子设备
|
| | | | 2,181 | | | | | | 22,106 | | |
|
制造设备
|
| | | | 6,319 | | | | | | 27,449 | | |
|
车辆
|
| | | | 1,041 | | | | | | 14,289 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
物业
|
| | | | 649 | | | | | | 649 | | |
|
在建工程
|
| | | | — | | | | | | 4,177 | | |
| 合计 | | | | | 47,679 | | | | | | 321,749 | | |
|
减:累计折旧
|
| | | | (14,264) | | | | | | (72,746) | | |
|
账面净值
|
| | | | 33,415 | | | | | | 249,003 | | |
| | |||||||||||||
| | | |
人民币
|
| |||
|
截至2024年1月1日的余额
|
| | | | — | | |
|
期间新增
|
| | | | 11,837 | | |
|
截至2024年12月31日的余额
|
| | |
|
11,837
|
| |
| | | |
金额
|
| |||
| | | |
人民币
|
| |||
|
现金对价
|
| | | | 20,350 | | |
|
非控股权益(一)
|
| | | | 19,476 | | |
| 合计 | | | | | 39,826 | | |
| 取得的可辨认资产和承担的负债的确认金额: | | | | | | | |
|
现金及现金等价物
|
| | | | 9,537 | | |
|
库存
|
| | | | 21,298 | | |
|
其他应收款
|
| | | | 23,457 | | |
|
其他流动资产
|
| | | | 1,834 | | |
| | | |
金额
|
| |||
| | | |
人民币
|
| |||
|
物业及设备净额
|
| | | | 13,070 | | |
|
短期借款
|
| | | | (2,149) | | |
|
应付账款
|
| | | | (20,971) | | |
|
其他流动负债
|
| | | | (18,087) | | |
| 商誉(二) | | | | | 11,837 | | |
| 合计 | | | | | 39,826 | | |
| | |||||||
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
长租押金
|
| | | | 14,478 | | | | | | 69,046 | | |
|
预付财产、设备和软件款项
|
| | | | 2,707 | | | | | | 12,991 | | |
|
其他
|
| | | | 1,769 | | | | | | 7,306 | | |
| | | | | | 18,954 | | | | | | 89,343 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
原材料
|
| | | | 245,443 | | | | | | 387,884 | | |
|
包装材料
|
| | | | 92,503 | | | | | | 127,653 | | |
|
设备
|
| | | | 62,707 | | | | | | 40,700 | | |
|
装修材料
|
| | | | 20,597 | | | | | | 17,065 | | |
|
仓储物流
|
| | | | 21,746 | | | | | | 20,346 | | |
|
其他
|
| | | | 5,323 | | | | | | 3,443 | | |
| | | | | | 448,319 | | | | | | 597,091 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应交增值税
|
| | | | 84,408 | | | | | | 19,780 | | |
|
应交企业所得税
|
| | | | 157,522 | | | | | | 189,717 | | |
|
为职工代扣代缴个人所得税
|
| | | | 30,057 | | | | | | — | | |
|
附加税及其他
|
| | | | 8,895 | | | | | | 7,890 | | |
| | | | | | 280,882 | | | | | | 217,387 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
应计雇员工资和福利福利
|
| | | | 271,693 | | | | | | 468,835 | | |
|
特许经营存款
|
| | | | 93,842 | | | | | | 143,974 | | |
|
应计服务费
|
| | | | 83,144 | | | | | | 249,292 | | |
|
应付财产和设备款
|
| | | | 2,034 | | | | | | 45,202 | | |
|
其他
|
| | | | 16,575 | | | | | | 115,368 | | |
| | | | | | 467,288 | | | | | | 1,022,671 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
使用权资产,净额
|
| | | | 114,223 | | | | | | 542,202 | | |
|
营业租赁负债,流动
|
| | | | 52,593 | | | | | | 195,438 | | |
|
经营租赁负债,非流动
|
| | | | 56,245 | | | | | | 352,618 | | |
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
经营租赁费用
|
| | | | 30,271 | | | | | | 46,775 | | | | | | 152,682 | | |
|
短期租赁费用
|
| | | | 426 | | | | | | 5,734 | | | | | | 14,697 | | |
|
为计入租赁负债计量的金额支付的现金
|
| | | | 31,030 | | | | | | 50,871 | | | | | | 144,651 | | |
|
以新的经营租赁负债换取的使用权资产
|
| | | | 43,680 | | | | | | 95,476 | | | | | | 552,682 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
|
加权平均剩余租期(年)
|
| | | | 2.63 | | | | | | 3.32 | | |
|
加权平均贴现率
|
| | | | 4.50% | | | | | | 4.14% | | |
| | | |
|
| |||
| | | |
人民币
|
| |||
|
截至2025年12月31日止年度
|
| | | | 208,911 | | |
|
截至2026年12月31日止年度
|
| | | | 173,886 | | |
|
截至2027年12月31日止年度
|
| | | | 108,766 | | |
|
截至2028年12月31日止年度
|
| | | | 67,083 | | |
|
截至2029年12月31日止年度
|
| | | | 26,047 | | |
|
此后
|
| | | | 614 | | |
|
剩余未贴现租赁付款总额
|
| | |
|
585,307
|
| |
|
减:推算利息
|
| | | | (37,251) | | |
|
经营租赁负债现值
|
| | |
|
548,056
|
| |
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 净收入 | | | | | | | | | | | | | | | | | | | |
|
特许经营茶馆的净收入
|
| | | | 410,261 | | | | | | 4,395,908 | | | | | | 11,632,374 | | |
|
–销售产品
|
| | | | 389,656 | | | | | | 4,148,198 | | | | | | 10,788,976 | | |
|
–原材料&包装
|
| | | | 349,444 | | | | | | 3,585,139 | | | | | | 9,890,969 | | |
|
–茶馆设备及其他用品
|
| | | | 40,212 | | | | | | 563,059 | | | | | | 898,007 | | |
|
–特许经营及其他服务
|
| | | | 20,605 | | | | | | 247,710 | | | | | | 843,398 | | |
|
公司拥有的茶馆的净收入
|
| | | | 81,392 | | | | | | 244,263 | | | | | | 773,208 | | |
| | | | | | 491,653 | | | | | | 4,640,171 | | | | | | 12,405,582 | | |
| | | |
金额
人民币 |
| |||
|
截至2022年1月1日的余额
|
| | | | 6,363 | | |
|
确认的收入,包括在从特许经营商收到的未摊销预付费用中
年初 |
| | | | (1,364) | | |
|
与年内生效的合同相关的预付费用增加,扣除年内确认为收入的金额
|
| | | | 27,183 | | |
|
将商品控制权转让给加盟店的预收款项、加盟相关服务费、年内确认为收入的净额增加
|
| | | | 14,339 | | |
|
截至2022年12月31日余额
|
| | | | 46,521 | | |
|
确认的收入,包括在从特许经营商收到的未摊销预付费用中
年初 |
| | | | (5,394) | | |
|
与年内生效的合同相关的预付费用增加,扣除年内确认为收入的金额
|
| | | | 161,121 | | |
|
将商品控制权转移至加盟店的预收款项及加盟相关服务费增加,扣除年内确认为收入的金额
|
| | | | 139,659 | | |
|
截至2023年12月31日的余额
|
| | | | 341,907 | | |
|
确认的收入,包括在从特许经营商收到的未摊销预付费用中
年初 |
| | | | (45,263) | | |
|
与年内生效的合同相关的预付费用增加,扣除年内确认为收入的金额
|
| | | | 164,398 | | |
|
将商品控制权转移至加盟店的预收款项及加盟相关服务费增加,扣除年内确认为收入的金额
|
| | | | 61,604 | | |
|
截至2024年12月31日的余额
|
| | | | 522,646 | | |
| | | |
截至2024年12月31日
|
| |||
| | | |
人民币
|
| |||
|
不到1年
|
| | | | 265,341 | | |
|
1 – 2年
|
| | | | 93,055 | | |
|
2 – 3年
|
| | | | 71,595 | | |
|
3 – 4年
|
| | | | 59,583 | | |
|
4 – 5年
|
| | | | 22,495 | | |
|
此后
|
| | | | 10,577 | | |
| 合计 | | | | | 522,646 | | |
|
关联方名称
|
| |
与集团的关系
|
|
|
XVC FUND II LP及其关联公司(“XVC集团”)
|
| |
集团股东
|
|
|
上海复星高科技(集团)有限公司及其关联公司(“复星集团”)
|
| |
集团股东
|
|
|
Qiushi Chenxing L.P.(“Qiushi Chenxing”)
|
| |
集团股东
|
|
|
Junjie Zhang和Partea Ltd.(由Junjie Zhang控制和全资拥有的公司)
|
| |
集团股东
|
|
|
Xianggui Peng and TasTea Ltd.(由Xianggui Peng控股并全资拥有的公司)
|
| |
集团股东
|
|
|
Peibang Gong、TEALATTELtd.(Peibang Gong控股、全资拥有的公司)
|
| |
集团股东
|
|
|
江门市蓬江区余盛饮料厂
|
| |
由其中一家控制的公司
监事*集团的 |
|
| 被投资方 | | |
股权投资
|
|
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 向关联方提供服务及销售 | | | | | | | | | | | | | | | | | | | |
|
被投资方
|
| | | | 3,369 | | | | | | 2,511 | | | | | | 18,811 | | |
|
合计
|
| | | | 3,369 | | | | | | 2,511 | | | | | | 18,811 | | |
| 向关联方垫付贷款 | | | | | | | | | | | | | | | | | | | |
|
张俊杰
|
| | | | 1,000 | | | | | | 20,000 | | | | | | — | | |
|
向桂鹏
|
| | | | — | | | | | | 7,000 | | | | | | — | | |
|
佩帮公
|
| | | | — | | | | | | 5,000 | | | | | | — | | |
|
江门市蓬江区余盛饮料厂
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | |
|
合计
|
| | | | 3,000 | | | | | | 34,000 | | | | | | — | | |
|
与普通股交换优先股相关的股份补偿(注17)
|
| | | | | | | | | | | | | | | | | | |
|
Partea有限公司
|
| | | | — | | | | | | 4,237 | | | | | | — | | |
|
TasTea有限公司
|
| | | | — | | | | | | 1,633 | | | | | | — | | |
|
TEALATTE有限公司
|
| | | | — | | | | | | 1,120 | | | | | | — | | |
|
合计
|
| | | | — | | | | | | 6,990 | | | | | | — | | |
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 偿还向关联方垫付的借款 | | | | | | | | | | | | | | | | | | | |
|
张俊杰
|
| | | | — | | | | | | 24,000 | | | | | | | | |
|
向桂鹏
|
| | | | — | | | | | | 7,000 | | | | | | — | | |
|
佩帮公
|
| | | | — | | | | | | 5,000 | | | | | | — | | |
|
江门市蓬江区余盛饮料厂
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | |
|
合计
|
| | | | 2,000 | | | | | | 38,000 | | | | | | — | | |
| 向与重组相关的股东提供过桥贷款 | | | | | | | | | | | | | | | | | | | |
|
XVC集团
|
| | | | — | | | | | | 138,000 | | | | | | — | | |
|
秋实晨星
|
| | | | — | | | | | | 117,000 | | | | | | — | | |
|
复星集团
|
| | | | — | | | | | | 50,000 | | | | | | — | | |
|
合计
|
| | | | — | | | | | | 305,000 | | | | | | — | | |
| 偿还与重组相关的股东过桥贷款 | | | | | | | | | | | | | | | | | | | |
|
XVC集团
|
| | | | — | | | | | | 138,000 | | | | | | — | | |
|
秋实晨星
|
| | | | — | | | | | | 117,000 | | | | | | — | | |
|
复星集团
|
| | | | — | | | | | | 50,000 | | | | | | — | | |
|
合计
|
| | | | — | | | | | | 305,000 | | | | | | — | | |
| | |||||||||||||||||||
| | | |
截至12月31日,
|
| |||||||||
| | | |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| ||||||
| 应收关联方款项 | | | | | | | | | | | | | |
|
被投资方
|
| | | | — | | | | | | 1,547 | | |
|
合计
|
| | | | — | | | | | | 1,547 | | |
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
当期所得税费用
|
| | | | 44 | | | | | | 299,533 | | | | | | 654,380 | | |
|
递延所得税优惠
|
| | | | (21,708) | | | | | | (95,772) | | | | | | (126,873) | | |
|
所得税(福利)/费用
|
| | |
|
(21,664)
|
| | | |
|
203,761
|
| | | |
|
527,507
|
| |
| | | |
截至年度
12月31日, |
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
|
中国法定所得税率
|
| | | | 25.00% | | | | | | 25.00% | | | | | | 25.00% | | |
|
其他法域差别税率的影响
|
| | | | — | | | | | | — | | | | | | 0.47% | | |
|
税收优惠待遇的税收效应
|
| | | | (0.31)% | | | | | | (6.80)% | | | | | | (9.55)% | | |
|
永久差异的税收影响
|
| | | | (5.41)% | | | | | | 2.05% | | | | | | 0.16% | | |
|
估值备抵变动
|
| | | | — | | | | | | — | | | | | | 1.26% | | |
|
有效所得税率
|
| | |
|
19.28%
|
| | | |
|
20.25%
|
| | | |
|
17.34%
|
| |
| | | |
截至12月31日,
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 递延所得税资产: | | | | | | | | | | | | | | | | | | | |
|
合同负债
|
| | | | 10,277 | | | | | | 56,403 | | | | | | 43,794 | | |
|
经营税净亏损结转
|
| | | | 18,274 | | | | | | 41,015 | | | | | | 126,368 | | |
|
应计费用
|
| | | | 1,145 | | | | | | 9,191 | | | | | | 15,968 | | |
|
超过扣除限额的广告费用
|
| | | | 573 | | | | | | 19,120 | | | | | | 102,621 | | |
|
预期信用损失
|
| | | | 371 | | | | | | 1,608 | | | | | | 1,548 | | |
|
租赁负债
|
| | | | 15,666 | | | | | | 26,555 | | | | | | 127,026 | | |
|
其他
|
| | | | 273 | | | | | | 693 | | | | | | — | | |
| 小计 | | | | | 46,579 | | | | | | 154,585 | | | | | | 417,325 | | |
|
减:估值备抵
|
| | | | — | | | | | | — | | | | | | (38,201) | | |
|
减:与使用权资产相关的递延所得税负债
|
| | | | (16,014) | | | | | | (28,248) | | | | | | (125,914) | | |
|
递延所得税资产总额,净额
|
| | | | 30,565 | | | | | | 126,337 | | | | | | 253,210 | | |
| | | |
|
| |||
| | | |
人民币
|
| |||
|
截至2026年12月31日止年度的亏损
|
| | | | 6,060 | | |
|
截至2027年12月31日止年度的亏损
|
| | | | 15,578 | | |
|
截至2028年12月31日止年度亏损
|
| | | | 90,020 | | |
|
截至2029年12月31日止年度亏损
|
| | | | 267,974 | | |
|
此后
|
| | | | 187,018 | | |
|
小计
|
| | | | 566,650 | | |
| | | |
数量
股份 |
| |
加权-
平均 运动 价格 |
| |
加权-
平均 剩余 契约型 任期 |
| |
聚合
内在 价值 |
| ||||||||||||
| | | | | | | | | |
美元
每股 |
| |
年
|
| |
人民币
|
| |||||||||
|
未偿还,2024年1月1日
|
| | | | 11,133,850 | | | | | | * | | | | | | 6.75 | | | | | | 352,238 | | |
|
已授予(替代选择权)
|
| | | | 4,032,703 | | | | |
|
*
|
| | | | | | | | | | | | | |
|
已授予(新期权)
|
| | | | 5,442,833 | | | | | | 3.7614 | | | | | | | | | | | | | | |
|
已锻炼
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
|
没收
|
| | | | (129,047) | | | | | | 1.6752 | | | | | | | | | | | | | | |
|
已更换
|
| | | | (4,032,703) | | | | |
|
*
|
| | | | | | | | | | | | | |
|
未偿还,2024年12月31日
|
| | | | 16,447,636 | | | | | | 1.2316 | | | | | | 9.51 | | | | | | 1,535,522 | | |
|
截至2024年12月31日已归属及预期归属
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
截至2024年12月31日可行使
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
截至12月31日止年度,
|
| ||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| ||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| ||||||
|
无风险利率(年利率)
|
| | | | 2.75% | | | | | | 2.80% | | | |
2.21% – 4.57%
|
|
|
预期波动
|
| | | | 35.51% | | | | | | 36.82% | | | |
38.00% – 39.91%
|
|
|
预期股息率
|
| | | | 0.00% | | | | | | 0.00% | | | |
0.00%
|
|
|
预期归属后没收率
|
| | | | 0.00% | | | | | | 0.97% | | | |
0.00%
|
|
|
期权授予日相关股份的公允价值
|
| | | | 7.07 | | | | | | 9.78 | | | |
57.05 – 102.21
|
|
|
系列
|
| |
发行日期
|
| |
每股发行价格
|
| |
已发行股份
|
| |
合计发行价格
|
|
|
A
|
| |
2020年12月25日
|
| | 人民币4.7 | | | 33,777,482 | | | 人民币160,000 | |
|
A
|
| |
2021年2月22日
|
| | 人民币4.7 | | | 1,055,546 | | | 人民币5,000 | |
|
B
|
| | 2021年5月14日 | | | 人民币11.4 | | | 12,256,755 | | | 人民币140,000 | |
|
B +
|
| | 2023年7月20日 | | | 16.2元 | | | 12,780,417 | | | 209,902元 | |
|
B +**
|
| |
2023年12月5日
|
| | 16.2元 | | | 7,594,160 | | | 123,000元 | |
| | | |
A系列优先股
|
| |
B系列优先股
|
| |
B +系列优先股
|
| |
合计
|
| ||||||||||||||||||||||||||||||
| | | |
数量
股份 |
| |
金额
|
| |
数量
股份 |
| |
金额
|
| |
数量
股份 |
| |
金额
|
| |
金额
|
| |||||||||||||||||||||
|
截至1月1日的余额,
2022 |
| | | | 34,833,028 | | | | | | 178,253 | | | | | | 12,256,755 | | | | | | 143,919 | | | | | | — | | | | | | — | | | | | | 322,172 | | |
|
可转换债券的增值
可赎回优先股 到赎回价值 |
| | | | — | | | | | | 16,336 | | | | | | — | | | | | | 13,865 | | | | | | — | | | | | | — | | | | | | 30,201 | | |
|
截至2022年12月31日余额
|
| | | | 34,833,028 | | | | | | 194,589 | | | | | | 12,256,755 | | | | | | 157,784 | | | | | | — | | | | | | — | | | | | | 352,373 | | |
|
发行B +系列优先股,扣除发行成本
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 20,374,577 | | | | | | 436,905 | | | | | | 436,905 | | |
|
可转换债券的增值
可赎回优先股 到赎回价值 |
| | | | — | | | | | | 17,832 | | | | | | — | | | | | | 16,652 | | | | | | — | | | | | | 8,846 | | | | | | 43,330 | | |
|
发行B轮优先股
股份* |
| | | | — | | | | | | — | | | | | | 2,657,649 | | | | | | 39,172 | | | | | | — | | | | | | — | | | | | | 39,172 | | |
|
截至2023年12月31日的余额
|
| | | | 34,833,028 | | | | | | 212,421 | | | | | | 14,914,404 | | | | | | 213,608 | | | | | | 20,374,577 | | | | | | 445,751 | | | | | | 871,780 | | |
|
可转换债券的增值
可赎回优先股 到赎回价值 |
| | | | — | | | | | | 19,523 | | | | | | — | | | | | | 21,107 | | | | | | — | | | | | | 21,370 | | | | | | 62,000 | | |
|
截至2024年12月31日的余额
|
| | | | 34,833,028 | | | | | | 231,944 | | | | | | 14,914,404 | | | | | | 234,715 | | | | | | 20,374,577 | | | | | | 467,121 | | | | | | 933,780 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
| 分子: | | | | | | | | | | | | | | | | | | | |
|
净(亏损)/收入
|
| | |
|
(90,716)
|
| | | |
|
802,566
|
| | | |
|
2,514,591
|
| |
|
减:归属于非控股权益的净利润
|
| | | | — | | | | | | (1,663) | | | | | | (17,368) | | |
|
加:归属于可赎回非控股净亏损
利益 |
| | | | — | | | | | | — | | | | | | 18,891 | | |
|
减:可转换可赎回优先股赎回价值增值
|
| | | | (30,201) | | | | | | (43,330) | | | | | | (62,000) | | |
|
减:可赎回非控股赎回价值增值
利益 |
| | | | — | | | | | | — | | | | | | (18,891) | | |
|
减:可转换可赎回优先股累计未宣派股息
|
| | | | (24,400) | | | | | | (32,081) | | | | | | (51,032) | | |
|
减:按参与权归属于优先股股东的净利润
|
| | | | — | | | | | | (198,548) | | | | | | (949,041) | | |
|
可供分配的净(亏损)/收益–基本
|
| | | | (145,317) | | | | | | 526,944 | | | | | | 1,435,150 | | |
|
A轮和B轮赎回价值增值反转
可转换可赎回优先股 |
| | | | — | | | | | | 34,484 | | | | | | — | | |
|
优先股股东应占净收益的转回和重新分配
|
| | | | — | | | | | | 199,331 | | | | | | — | | |
|
可供分配的净(亏损)/收益–摊薄
|
| | | | (145,317) | | | | | | 760,759 | | | | | | 1,435,150 | | |
| 分母: | | | | | | | | | | | | | | | | | | | |
|
加权平均已发行普通股股数用于
计算基本(亏损)/每股收益 |
| | | | 100,000,002 | | | | | | 104,465,049 | | | | | | 100,628,189 | | |
|
稀释性证券的影响−可转换可赎回优先股
|
| | | | — | | | | | | 48,266,743 | | | | | | — | | |
|
已发行普通股加权平均数−稀释
|
| | | | 100,000,002 | | | | | | 152,731,792 | | | | | | 100,628,189 | | |
|
基本(亏损)/每股收益
|
| | | | (1.45) | | | | | | 5.04 | | | | | | 14.26 | | |
|
摊薄(亏损)/每股收益
|
| | | | (1.45) | | | | | | 4.98 | | | | | | 14.26 | | |
| | | |
截至2024年12月31日按时间表到期付款
|
| |||||||||||||||
| | | |
小于
1年 |
| |
1 – 5
年 |
| |
合计
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |||||||||
|
物业管理承诺
|
| | | | 23,382 | | | | | | 40,340 | | | | | | 63,722 | | |
|
采购人
|
| |
发售或发行日期
|
| |
证券数量
|
| |
考虑
|
|
| A类普通股 | | | | | | | | | | |
| TasTea有限公司。 | | | 2023年5月12日 | | | 3,037,384 | | | 303.7 384美元 | |
| TEALATTE有限公司。 | | | 2023年5月12日 | | | 2,842,196 | | | 284.2 196美元 | |
| TeaBrew有限公司 | | | 2023年5月12日 | | | 8,692,656 | | | 美元869.2656 | |
| TeaZen有限公司 | | | 2023年5月12日 | | | 4,701,364 | | | 470.13 64美元 | |
| SIPSoul有限公司 | | | 2023年5月12日 | | | 999,981 | | | 99.9981美元 | |
| 茶花有限 | | | 2023年5月12日 | | | 999,981 | | | 99.9981美元 | |
| TeaNexus有限公司 | | | 2023年5月12日 | | | 999,981 | | | 99.9981美元 | |
| TeaLuxe有限公司 | | | 2023年5月12日 | | | 699,950 | | | 69.9950美元 | |
| Brewtopia有限公司 | | | 2023年5月12日 | | | 3,544,486 | | | 354.4486美元 | |
| 茶百里香有限公司 | | | 2023年5月12日 | | | 999,981 | | | 99.9981美元 | |
| TeaFusion有限公司 | | | 2023年5月12日 | | | 1,488,500 | | | 148.8500美元 | |
| SereniTea House Limited | | | 2023年5月12日 | | | 1,796,500 | | | 179.6500美元 | |
| Tea Haven Limited | | | 2023年5月12日 | | | 94,553 | | | 9.4553美元 | |
|
采购人
|
| |
发售或发行日期
|
| |
证券数量
|
| |
考虑
|
|
| The Tea Emporium Limited | | | 2023年5月12日 | | | 692,377 | | | 69.2377美元 | |
| Brew Tea-ful Limited | | | 2023年5月12日 | | | 1,272,960 | | | 127.296美元 | |
| 茶魂有限公司 | | | 2023年5月12日 | | | 1,558,669 | | | 155.8669美元 | |
| Tea Tropolis有限公司 | | | 2023年5月12日 | | | 3,065,005 | | | 306.5005美元 | |
| TeaTide有限公司 | | | 2023年12月25日 | | | 2,729,630 | | | 无 | |
| B类普通股 | | | | | | | | | | |
| Partea有限公司。 | | | 2023年5月12日 | | | 69,614,624 | | | 6,961.46 25美元 | |
| A系列优先股 | | | | | | | | | | |
| XVC FUND II LP | | | 2023年7月5日 | | | 18,577,615 | | | 等值88,000,000美元人民币 | |
|
宁波梅山保税港区易克思解决方案投资合伙企业(有限合伙)
|
| | 2023年12月25日 | | | 4,644,404 | | | 等值人民币22,000,000元的美元 | |
|
无锡佛霸茶业企业管理合伙企业(有限合伙)
|
| | 2023年12月25日 | | | 10,027,750 | | | 等值人民币47,500,000元的美元 | |
|
共青城百吉茶投资合伙企业(有限合伙)
|
| | 2023年12月25日 | | | 527,713 | | | 等值人民币2,500,000元的美元 | |
|
莆田艾科思协调投资合伙企业(有限合伙)
|
| | 2023年12月25日 | | | 1,055,546 | | | 等值人民币5,000,000元的美元 | |
| B系列优先股 | | | | | | | | | | |
| XVC FUND II LP | | | 2023年7月5日 | | | 963,031 | | | 等值人民币11,000,000元的美元 | |
| XVC SSF II LP | | | 2023年7月5日 | | | 963,031 | | | 等值人民币11,000,000元的美元 | |
|
莆田艾科思协调投资合伙企业(有限合伙)
|
| | 2023年12月25日 | | | 87,548 | | | 等值人民币1,000,000元的美元 | |
|
北京求实辰星咨询中心(有限合伙)
|
| | 2023年12月25日 | | | 10,243,145 | | | 等值人民币117,000,000元的美元 | |
| B +系列优先股 | | | | | | | | | | |
| RothsFortune Fund,LP | | | 2023年7月20日 | | | 1,667,011 | | | 等值人民币27,000,303元的美元 | |
| Qanttea LP | | | 2023年7月20日 | | | 4,939,291 | | | 等值80,000,000美元人民币 | |
| Coatue PE Asia 92 LLC | | | 2023年7月20日 | | | 6,174,115 | | | 等值人民币100,000,000元的美元 | |
|
青岛秋实晨兴创业投资基金II(有限合伙)
|
| | 2023年12月5日 | | | 7,594,160 | | | 美元等值人民币122,999,697元 | |
| 期权 | | | | | | | | | | |
| 某些雇员 | | | 过去三年期间 | | | 购买合共11,092,248股A类普通股的期权 | | | 这些个人向我们提供的过去和未来服务 | |
| |
附件
数 |
| |
文件说明
|
|
| | 1.1* | | | 包销协议的格式 | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.1 | | | | |
| | 4.2 | | | | |
| | 4.3 | | | | |
| | 4.4† | | | | |
| | 5.1 | | | | |
| | 8.1 | | | | |
| | 8.2 | | | | |
| | 10.1 | | | | |
| | 10.2 | | | | |
| | 10.3 | | | | |
| | 10.4† | | | | |
| | 10.5 | | | | |
| | 16.1 | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1 | | | | |
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 107 | | | |
| |
签名
|
| |
标题
|
|
| |
/s/张俊杰
张俊杰先生
|
| | 董事会主席、首席执行官(首席执行官) | |
| |
/s/登峰音
尹登峰先生
|
| | 董事、首席运营官 | |
| |
/s/绵露
绵露先生
|
| | 董事、副总裁 | |
| |
/s/Hongfei Huang(Aaron)
Mr. Hongfei Huang(Aaron)
|
| | 首席财务官 (首席财务会计干事) |
|