中旭未来中期报告2023

(於開曼群島註冊成立的有限公司) 中期報告2023股份代號：9890 24561218192021232426 190 Elgin Avenue George TownGrand Cayman KY1-9008Cayman Islands 9B 24840 Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1-9008Cayman Islands 1617 2920 ir@zx.com https://www.zx.com/ 9890 97927 1526 * *—— 2023928138.7 2023352023630330432.9MAU8.7ARPPU509.4 2022202363095.4%95.2%202263019.3%202363016.4% 202363049.3202263020.9135.9% Bro Kooli2023630126.8202263066.889.9% (i)MAU(ii)MPU(iii)ARPPU(iv) MAUMPUARPPU (1) 202363073 AIBro Kooli 20236303,400.120226304,535.725.0% 20226303,261.935.0%20236302,118.9(i)(ii)2023 20226301,186.16.8%20236301,105.1 202263020.9135.9%202363049.3 202263066.889.9%2023630126.8 202220236301,144.51,106.0 20226303,391.232.4%20236302,294.1 202263074.8%202363067.5% 2022202363095.4%95.2%202263019.3%202363016.4%202263043.6%202363038.1%2023 2022630202.690.7%2023630386.3 20226303,000.634.9%20236301,953.2 202263063.2101.9%2023630127.6(i)44.1(ii)12.9 202263070.622.8%202363086.721.4 20226301.420236303.8 2022202363052.953.4 20236302.220226305.82023 202363013.320226 3010.92023 2022202363061.1142.472.6 2022630337.711.1%2023630300.3 20222023630345.1433.1 20221231426.836.2%2023630272.5 (i)(ii)20221231523.67.9%2023630482.4 202212315,640.26.8%20236305,256.0 202212316.02023630258.32023642%235.220236300026021.07% 2023630427.0 2023630351.01.3%2.8% 2023630202212310.260.45 2023630607.220236306.4%80,000,0001.07%585.9202363021.3 — 202363020236305% 2023630 202363011.9 2023630 20213ChuanQi IP Co., Ltd.(i)(ii)(i)(ii)100.52023630(i)(ii)(iii)— 20236305,932.6 202363013.2013.2113.22 2023630XV78352 XVXV78352 (1)WXB BVI 2264,263,000WXB BVI 2WXB BVI 1WXB50.00%50.00%WxLandTMF (Cayman) Ltd.WxLandWXB BVI 1 (2)2022111620233162023331202363020237312023973,819,59261,85510,309167,52541,237154,639 (3)WxZela International LtdWxZela International LtdZela Holding LimitedZela Holding LimitedWxZelaWxZelaWxZela Holding Limited (1)6.35%45.50% (2)3.00%11.65% XV(a)352(b) 2023630XV23336 336 (1)264,263,000(L)49.45% (L)(2)4,255,157(L)0.80% (L)264,263,000(L)49.45% (L)264,263,000(L)49.45% (L)264,263,000(L)49.45% (L)264,263,000(L)49.45% (L)28,000,000(L)5.24% (L) (1)(2) WXB BVI 2(1)WXB BVI 1(1)WXB(1)TMF (Cayman) Ltd.(1)WxWorld Holding Limited(3) (L) (1)WXB BVI 2264,263,000WXB BVI 2WXB BVI 1WXB50.00%50.00%WxLandTMF (Cayman) Ltd.WxLandWXB BVI 1 (2)2022111620233162023331202363020237312023973,819,59261,85510,309167,52541,237154,639 (3)WxWorld Holding LimitedWxWorld Holding Limited28,000,000 XV23336 2023928138.7 o25.0%o5.0% •30.0%o28.0% o2.0% 10.0% o6.0% o4.0%60 10.0% o4.5%o4.0%KOLo1.5% 10.0% 10.0% 2023630 1,218 2022114— D.202363017,463,9183.27%ESOP BVIs 2023630 2023630 14C.2.1 C.2.1 (i)(ii)(iii) 13.51B(1) 13.51B(1) 3.212D.33.10(2)3.21 20236302023630 2023630 50,000,000 2023928 2023928 19402023630343434 24102410 34 2023928 20232022 1. 202131822190 Elgin Avenue, George Town, Grand Cayman KY1-9008, Cayman Islands 2. 202363034 2023918 20236301,765,879,0003,033,575,000 3. 120201,220221 1611 1202411 220222020202411202020225— 20236 30 3. 4. 8 (a) (b) 202212312023630 2023630202263010% ABC *10% 5. —*— 20236 30 6. 7. 202363016.5% 20081125% 2021202120222023202550% — 8. 6302022630 20236 30 9. 202211222022630 498,000,000 2023630 275,654 — 501,556,258 10. 20236306,098,00020226 3030,643,000 20236303,727,0002022630471,000683,0002022630 11. 1122 20236 30 202363020221231212,798,000471,530,000 13. 112233 14. 3312 2022123120236306,314,746,0005,791,347,000 20236 30 15. 50,0001.02,500,000,0000.00002 515,463,918* *20221231202363017,463,9183,000 16. 20213ChuanQi IP Co., Ltd.legend of Mir IIlegend of Mir IIwww.xuw.com100.520214202322023320237 17. 2023630202212 31 18. (a) 2022715 *2022715 (b) (c) 2023630405,000,00020221231 20236 30 18. (e) 19. 202363020221231 20236 30 19. 20236 30 19. 20236 30 20. 202381550,000,000 202392818,976,00014.00 21. 2023928