XML 73 R50.htm IDEA: XBRL DOCUMENT v3.22.1
Parent Company Only Condensed Financial Information (Tables)
12 Months Ended
Dec. 31, 2021
Condensed Financial Information Disclosure [Abstract]  
Condensed Balance Sheets

Condensed Balance Sheets (In thousands, except for share and per share data)

 

 

As of December 31,

 

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

Note 2(e)

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

846

 

 

 

1,845

 

 

 

290

 

Amounts due from subsidiaries

 

 

371,814

 

 

 

354,241

 

 

 

55,588

 

Prepaid expenses and other current assets

 

 

6,272

 

 

 

28,427

 

 

 

4,461

 

Total current assets

 

 

378,932

 

 

 

384,513

 

 

 

60,339

 

Non-current assets

 

 

 

 

 

 

 

 

 

Investments in subsidiaries, the VIEs and the VIEs’ subsidiaries

 

 

7,004,849

 

 

 

9,563,708

 

 

 

1,500,754

 

Long-term investments

 

 

68,151

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

215

 

 

 

34

 

        Total non-current assets

 

 

7,073,000

 

 

 

9,563,923

 

 

 

1,500,788

 

Total assets

 

 

7,451,932

 

 

 

9,948,436

 

 

 

1,561,127

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Amounts due to subsidiaries, the VIEs and the VIEs’ subsidiaries

 

 

18,264

 

 

 

17,887

 

 

 

2,807

 

Accrued interest payable

 

 

9,233

 

 

 

8,735

 

 

 

1,371

 

Accrued expenses and other current liabilities

 

 

13,470

 

 

 

11,509

 

 

 

1,806

 

Total current liabilities

 

 

40,967

 

 

 

38,131

 

 

 

5,984

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Convertible notes

 

 

1,920,227

 

 

 

1,882,689

 

 

 

295,435

 

Total non-current liabilities

 

 

1,920,227

 

 

 

1,882,689

 

 

 

295,435

 

Total liabilities

 

 

1,961,194

 

 

 

1,920,820

 

 

 

301,419

 

Commitments and contingencies (Note 21)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

Class A Ordinary Shares ($0.0001 par value per share; 1,889,352,801 shares authorized, 268,935,832 shares issued, 267,356,928 shares outstanding as of December 31, 2020; 1,889,352,801 shares authorized, 286,430,946 shares issued, 273,270,100 shares outstanding as of December 31, 2021)

 

 

176

 

 

 

180

 

 

 

28

 

Class B Ordinary Shares ($0.0001 par value per share; 110,647,199 shares authorized, 96,727,057 shares issued and outstanding as of December 31, 2020; 110,647,199 shares authorized, 94,465,693 shares issued and outstanding as of December 31, 2021)

 

 

58

 

 

 

57

 

 

 

9

 

Additional paid-in capital

 

 

2,724,006

 

 

 

2,918,993

 

 

 

458,054

 

Accumulated other comprehensive income

 

 

3,308

 

 

 

11,273

 

 

 

1,769

 

Retained earnings

 

 

2,763,190

 

 

 

5,097,113

 

 

 

799,848

 

Total shareholders’ equity

 

 

5,490,738

 

 

 

8,027,616

 

 

 

1,259,708

 

Total liabilities and shareholders’ equity

 

 

7,451,932

 

 

 

9,948,436

 

 

 

1,561,127

 

Condensed Statements of Operations and Comprehensive Income

Condensed Statements of Operations and Comprehensive Income (In thousands)

 

 

 

For the Year Ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Note 2(e)

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(18,514

)

 

 

(15,707

)

 

 

(19,109

)

 

 

(2,999

)

Total operating expenses

 

 

(18,514

)

 

 

(15,707

)

 

 

(19,109

)

 

 

(2,999

)

Interest expense, net

 

 

(14,085

)

 

 

(47,783

)

 

 

(44,865

)

 

 

(7,040

)

Income from subsidiaries, the VIEs and the VIEs’ subsidiaries

 

 

2,260,115

 

 

 

626,877

 

 

 

2,395,789

 

 

 

375,952

 

Other long-term investments related impairment

 

 

 

 

 

 

 

 

 

 

 

 

Investment income/(loss)

 

 

57,391

 

 

 

27,624

 

 

 

(1,980

)

 

 

(311

)

Others, net

 

 

9,645

 

 

 

3,969

 

 

 

11,239

 

 

 

1,764

 

Income before income tax expense

 

 

2,294,552

 

 

 

594,980

 

 

 

2,341,074

 

 

 

367,366

 

Income tax expense

 

 

 

 

 

 

 

 

(7,151

)

 

 

(1,122

)

Net income attributable to ordinary shareholders

 

 

2,294,552

 

 

 

594,980

 

 

 

2,333,923

 

 

 

366,244

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

    Foreign currency translation adjustments, net of tax

 

 

7,020

 

 

 

10,596

 

 

 

7,965

 

 

 

1,250

 

Total comprehensive income attributable to ordinary shareholders

 

 

2,301,572

 

 

 

605,576

 

 

 

2,341,888

 

 

 

367,494

 

Condensed Statements of Cash Flows

Condensed Statements of Cash Flows (In thousands)

 

 

 

For the Year Ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Note 2(e)

 

Net cash (used in)/provided by operating activities

 

 

(6,596

)

 

 

(53,626

)

 

 

14,196

 

 

 

2,228

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid on long–term investments

 

 

 

 

 

 

 

 

(18,868

)

 

 

(2,961

)

Proceeds from disposal of long-term investments

 

 

9,000

 

 

 

27,754

 

 

 

65,537

 

 

 

10,284

 

Cash paid on loans to third parties

 

 

 

 

 

 

 

 

(22,317

)

 

 

(3,502

)

Net cash used in funds to Group companies

 

 

(2,290,814

)

 

 

(107,446

)

 

 

(15,263

)

 

 

(2,395

)

Net cash (used in)/provided by investing activities

 

 

(2,281,814

)

 

 

(79,692

)

 

 

9,089

 

 

 

1,426

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from receivables from Pre–IPO Series C–1 preferred shareholders

 

 

348,264

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of convertible notes, net of debt discount

 

 

2,096,408

 

 

 

 

 

 

 

 

 

 

Payment of debt issuance costs

 

 

(24,048

)

 

 

 

 

 

 

 

 

 

Payment of initial public offering expenses

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of share–based awards

 

 

10,968

 

 

 

7,970

 

 

 

7,124

 

 

 

1,118

 

Net cash provided by financing activities

 

 

2,431,592

 

 

 

7,970

 

 

 

7,124

 

 

 

1,118

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

(4,140

)

 

 

(13,607

)

 

 

(29,410

)

 

 

(4,615

)

Net increase/(decrease) in cash, cash equivalents and restricted cash

 

 

139,042

 

 

 

(138,955

)

 

 

999

 

 

 

157

 

Cash, cash equivalents and restricted cash at beginning of the year

 

 

875

 

 

 

139,917

 

 

 

846

 

 

 

133

 

Effect on the cash and cash equivalents at beginning of the year due to the adoption of ASC 326 (Note 2(g))

 

 

 

 

 

(116

)

 

 

 

 

 

 

Cash, cash equivalents and restricted cash at end of the year

 

 

139,917

 

 

 

846

 

 

 

1,845

 

 

 

290