中旭未来2024年报

2 346151842566061636466149 1526 190 Elgin AvenueGeorge TownGrand Cayman KY1-9008Cayman Islands 656CFC416266 24840 Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1-9008Cayman Islands 2024830*2024830* 1617 2920 IR@ZX.COM http://www.zx.com/ 9890 97927 2024830CEO2024830 20241231 AI+AI IPIP 2024IPIP2025 2024ARPGMMOPRGSLG610 +KOL623.4202344.9%11.2%202412311130 AI AIAI2024XAI 20246AI 20252DeepSeek 20253AIAI AI 2025 1. 1.1 202512024202412,163.43.31%20246,355.74.83% 202420243,257.87.53%20246.740.94% 1.2 20248 20241120245 20243 2 5,580.120236,514.644.02023273.32024630385.0623.42023430.344.9%202420236.6%4.611.2% AI+ 2.1 +IPIP (1)IP IPIP IP2025114MMORPGPKPVEPVP20AppPC200~300120243,257.836.1%~9.2% IPIPIPIPIP (2)IP IP+IPIPIP 2024100302App Store iOSTapTap 002517TapTapAndroid16 (3) SLG(RPG)RPG 20246SLGiOS (4) App Store iOSTOP4 2.2AI+ ——2024XAIAIAIAIGC 2.3 +KOL20241231113017 IPMU80Google PlayApp Store iOS3 IP10Google PlayApp Store iOSTOP1App Store iOSTOP1Google PlayTOP5Yulgangจุติยุทธภพเลือดใหม่App Store iOSGoogle PlayMetaGoogle PlayTiktok80 3 IP IPIP AIAIAINPCAI (i)(ii) 202412315,580.120236,514.614.3%(i)(ii)(iii) 202412314,118.820234,264.53.4%(i)(ii)20241,329.820231,944.831.6% 2023123191.668.0%2024123129.3 20231231213.752.2%20241231102.2(i)(ii) 20241,555.820231,941.319.9% 20244,024.320234,573.312.0% 2023202470.2%72.1% 2024162.92023468.165.2%FVTPL 20243,516.720233,880.29.4%20242024 2024192.12023265.327.6%(i)2024(ii)2024 2024127.72023171.225.4%2024 2024107.42023208.348.4%(i)(ii)(iii)(iv) 202442.5202394.355.0% 202410.920236.470.3% 202421.9202313.3 202454.42023140.161.2% 202444.02023273.383.9% 202412312023123127.9(i)(ii) 20241231237.220231231310.723.7% 2023123120241231466.1475.5 202412311,530.1202312312,806.645.5% 20241231515.020231231486.9 20241231199.620231231213.71.0%2.8% 202412310.10202312310.18 202412311.28202312310.84 202412315% 20241231 20241231 2024123150.7202323.0 20241231202432023ChuanQi IP Co., Ltd.ChuanQi IP Co., Ltd.20243 20241231912202312311,3052024366.52023501.726.9% — D. 20241231 20241231(i)2,176.3202312314,183.4(ii)56.620231231 39202318CBLS202420242023U402023—20232022404040 201552008122015191wan 20067 40172021720212020122020202092021 201552008122015391wan 20111 372023330 20208202110(i)200882015501776000776(ii)20167201712(iii)201712201912 20086 13.51(2)(l) 201812122013121820211013 (i)(ii)(iii) 602023330 198920217(i)2011920217(ii)20171020215(iii)2001720118(iv)19985200012(v)1991719938 1985719907 532023330 2022920241220111220049 201710(i)1997520177600828(ii)20094201772009420177 20037 3620248302022122019520221120151020194 20127 36201562010720153 20107 2024123113.51B(1) 20241231 20241231 20213182023928 2024123160 5 2024 20241231 20241231912 6 48557 20241231366.520231231501.7 20241231 20241231 65.4%2023: 67.6%27.2%2023: 29.0% 202412315% 20241231 45.0%2023: 47.5%11.8%2023: 16.6% 202412315% 20241231 3 1 2024123113 5% 202412312024123130 12315.2202312.9 20241231 202412312023 194 20241231545.920231231431.1 2024123163 202412311252713413533 20241231 2024123113.18 2023831 2023831 — — 202412318.10 20241231 20241231352XV (1)WXB BVI 2264,263,000WXB BVI 2WXB BVI 1WXB50.0%50.0%WxLandTMF (Cayman) Ltd.WxLandWXB BVI 1WXB BVI 1WXB BVI 2 (2)2022111620233162023331202363020237312023973,819,59261,85510,309167,52541,237154,639 (3)WxZela International LtdWxZela International LtdZela Holding LimitedZela Holding LimitedWxZelaWxZelaWxZela Holding LimitedWxZela International LtdZela Holding Limited (4)WxFire Holding LimitedWxFire Holding Limited 20241231XV(a)352(b) 20241231336 (1)WXB BVI 2264,263,000WXB BVI 2WXB BVI 1WXB50.0%50.0%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 (4)38,487,000WxZela International Ltd25,000,000W.xH International Ltd 20241231XV23336 114 (i)(ii)(iii)(iv) 17,463,91820221122ESOP BVIs 202412319,189,445202412311.72%31 (10) (a)(b)ESOP — D. 17.12 (1)(25%)(25%)(2)(3)(4) 17,463,91820221122ESOP BVIs 20221122ESOP BVIs 18 3.25 8937 20241231 3714A.2314A.71 2024123114A 202412314,721.620235,698.984.6%202412314,538.120236,302.82024123181.6% 1) 202211222023418100% (i)(ii)(iii)(30)(iv) 2) 202211222023418 3) 202211222023418 (i)(ii)(iii)(iv) 4) 202211222023418 (i)(ii)(iii)(iv)(v)30 5) 202211222023418(i)(ii) 2019315202011 (1)(2)(3) 113117— (i) (iii) (iv) 14A14A (i)(ii)(iii) 14A14A 14A.102(i)14A.105(ii)14A.53(iii)14A.52 14A.102(i)14A.105(ii)14A.53(iii)14A.5214A (i) (ii)(iii) (i)(ii)(iii) 113117 202412314,721.620235,698.9202412314,538.120236,302.8 20241231 37 2024123120241231 —2024123120241231 2023928135.8 20241231135.8 20241231 20241231 2024123120241231 13.2013.2113.22 202561620256192025619