XML 57 R34.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Nature of operations and reorganizations (Tables)
12 Months Ended
Dec. 31, 2023
Nature of operations and reorganizations  
Summary of major subsidiaries, VIE and VIE's subsidiaries

As of December 31, 2023, major subsidiaries, the VIE and VIE’s subsidiaries of Relx HK, the holding company of the PRC Business, were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Percentage of

​

​

​

​

​

​

​

​

direct or

​

​

​

​

​

​

​

​

indirect

​

​

​

​

Place of

​

Date of

​

economic

​

​

​

    

incorporation

    

incorporation

    

ownership

    

Principal activities

Subsidiaries

​

​

​

​

​

​

 

  

Beijing Yueke Technology Co., Ltd.

 

Beijing, China

 

October 25, 2018

 

100

%  

Investment holding

Shanghai Wuke Information Technology Co., Ltd. (“Shanghai Wuke”)

 

Shanghai, China

 

July 26, 2019

 

100

%  

Investment holding

Mons Co., Ltd

​

Incheon, South Korea

​

June 1, 2020

​

100

%

Selling e‑vapor products

VIE

 

  

 

  

 

  

 

  

Beijing Wuxin Technology Co., Ltd.

 

Beijing, China

 

February 22, 2018

 

100

%  

Investment holding

Subsidiaries of VIE

 

  

 

  

 

  

 

  

Shenzhen Wuxin Technology Co., Ltd.

 

Shenzhen, China

 

January 2, 2018

 

100

%  

Selling e‑vapor products, research and development

Ningbo Wuxin Information Technology Co., Ltd. (“Ningbo Wuxin”)

 

Ningbo, China

 

October 10, 2018

 

100

%  

Selling e‑vapor products

Summary of consolidated financial information of the VIE and its subsidiaries

​

​

​

​

​

​

​

​

As of December 31, 

​

​

2022

​

2023

​

    

RMB

    

RMB

Current assets

​

​

 

  

Cash and cash equivalents

 

956,918

 

927,097

Restricted cash

 

20,574

 

29,718

Short-term bank deposits, net

​

130,000

​

99,996

Receivables from online payment platforms

 

2,817

 

5,398

Short-term investments, net

 

2,434,864

 

2,148,719

Accounts and notes receivable, net

 

50,259

 

20,490

Inventories

 

130,122

 

72,468

Amounts due from group companies

​

98,515

​

129,214

Amounts due from related parties

 

5,112

 

102,661

Prepayments and other current assets, net

​

80,267

​

112,575

Total current assets

 

3,909,448

 

3,648,336

Non‑current assets

 

​

 

​

Property, equipment and leasehold improvement, net

 

75,780

 

52,102

Intangible assets, net

 

4,718

 

53,672

Long-term investments, net

 

8,000

 

8,000

Deferred tax assets, net

 

54,736

 

42,808

Right-of-use assets, net

 

57,261

 

42,529

Long-term bank deposits, net

​

1,167,325

​

1,398,376

Other non-current assets, net

 

10,871

 

2,599

Total non-current assets

 

1,378,691

 

1,600,086

Total assets

 

5,288,139

 

5,248,422

Current liabilities

 

​

 

​

Accounts and notes payable

 

268,761

 

224,383

Contract liabilities

 

3,829

 

11,319

Salary and welfare benefits payable

 

53,438

 

19,519

Taxes payable

 

93,700

 

36,932

Accrued expenses and other current liabilities

 

132,762

 

95,125

Amounts due to group companies

 

261,729

 

275,376

Amounts due to related parties

 

423

 

—

Lease liabilities - current portion

 

36,905

 

25,422

Total current liabilities

 

851,547

 

688,076

Non-current liabilities

 

​

 

​

Deferred tax liabilities

 

8,653

 

7,695

Lease liabilities - non-current portion

 

30,593

 

18,092

Total non-current liabilities

​

39,246

​

25,787

Total liabilities

​

890,793

​

713,863

​

​

​

​

​

​

​

​

​

​

For the year ended

​

    

December 31, 2021

    

December 31, 2022

    

December 31, 2023

​

 

RMB

 

RMB

​

RMB

Third-party revenues

 

8,520,978

​

5,330,992

​

1,338,746

Inter-group revenues (i)

​

—

​

4,533

​

15,937

Third-party cost of revenues

 

(4,848,190)

​

(2,965,169)

​

(664,660)

Inter-group cost of revenues (ii)

​

—

​

(144)

​

(1,268)

Excise tax on products

​

—

​

(52,668)

​

(342,354)

Third-party operating expenses

 

(1,182,492)

​

(713,520)

​

(484,994)

Inter-group operating expenses (iii)

 

(122,568)

​

(459,549)

​

(237,664)

Other (expenses)/income

​

(367,311)

​

132,736

​

220,220

Net income/(loss)

​

2,000,417

​

1,277,211

​

(156,037)

(i)Starting from 2022, the consolidated VIE and its subsidiaries provide operation services to entities within the Group. The inter-group service revenue is eliminated at the consolidated level.
(ii)Starting from 2022, the entities within the Group sell products to the consolidated VIE. The inter-group cost of revenues is eliminated at the consolidated level.
(iii)The subsidiaries of the Group and the primary beneficiary of the consolidated VIE provide operation supporting services to the consolidated VIE and its subsidiaries. The inter-group service charge is eliminated at the consolidation level.

​

​

​

​

​

​

​

​

​

    

For the year ended

​

​

December 31, 2021

​

December 31, 2022

​

December 31, 2023

​

    

RMB

    

RMB

    

RMB

Net cash used in operating activities with group company

​

—

​

(512,685)

​

(210,479)

Other operating activities

​

1,842,887

​

641,865

​

202,414

Net cash generated from/(used in) operating activities

 

1,842,887

​

129,180

​

(8,065)

​

​

​

​

​

​

​

Loans to group companies

 

(96,058)

​

(450,769)

​

(80,805)

Repayment of loans from group companies

 

191,620

​

342,000

​

61,590

Other investing activities

 

(2,755,324)

​

343,317

​

53,451

Net cash (used in)/generated from investing activities

 

(2,659,762)

​

234,548

​

34,236

​

​

​

​

​

​

​

Borrowings under loans from group companies

​

—

​

390,358

​

543,912

Repayment of borrowings under loans from group companies

 

—

 

(164,408)

 

(590,760)

Other financing activities

 

(10,785)

​

(763)

 

—

Net cash (used in)/generated from financing activities

 

(10,785)

​

225,187

 

(46,848)