映宇宙2024年度报告

2 4 8 16 19 43 56 75 79 81 83 85 87 22 143 www.inkeverse.com 03700 A11100102 183171712–1716 Maples Corporate Services LimitedPO Box 309Ugland HouseGrand Cayman KY1-1104Cayman Islands Maples Fund Services (Cayman) LimitedPO Box 1093, Boundary Hall, Cricket SquareGrand Cayman KY1-1102Cayman Islands 131 財務摘要及主要經營數據 映宇宙集團有限公司20241231 2024 2025AIWeb3.0 Web3.02024 AIWeb3.0 2025328 202312 3120241231 6,850.720236,844.80.1%2023 20234,011.712.6%3,508.0 20232,833.118.0%3,342.7202341.4%48.8% 20232,073.822.3%2,535.6202330.3%37.0% 2023227.315.9%263.4 2023272.025.6%202.2 202313.18.6 202338.656.3%16.9 2023138.5129.5 202335.519.8%42.5 14.5202320.9 31.6202360.4% 216.62023400.645.9% (2) (1) (2) 202412313.70.3202312314.90.2 202412 312,195.7202312312,362.32,195.71,525.0670.7 20241231319.62023123158.428.42023123134.5 202412 31759.420231231924.1(a)564.820231231725.5(b)194.520231231198.6 328.72023123184.6 20241231 2018628 20193 15202011 2024111 2024326202312310.041220246 1320232023123179,858,00072,885,0002024716 20241231 20243261 4720191211201711242019819981200172001820046200472010122010122015323199762017720186 4020183 920161220107201322013320158152006720107 56201862320209QD20245YALA20201020235Vipshop Holdings LimitedVIPS2017820209ZEPP2015820174GEM82801996120138iKang Healthcare Group, Inc.KANGSymantec Corporation, CaliforniaErnst & Young LLP, CaliforniaHealth Net, Inc., CaliforniaHNT1997920057202410 412024326162009202320232024200520132016 3320241129112013IXL LearningCoursera20212024Robinhood20136• 382016122010820144201452015720158201611200911 4120213302017220194339620154201722010720154200882010720077200889922007720166 382018311 202483011 20241231 6152024 202412 31 20246.4%11.4%5% 20240.06%0.24%5% ••••• •••• 79172 2024123120230.0412 15 26 2024123112 0.05 4 20241231 20186 23 121% 1.00 (i)(ii)(iii) 28201,556,40010.40% 2018 20186 2320182018 20182018 2018 20181,000 2018 2018D.2. 2018100,778,2005.2%2018 2018 2018 (1) (2)0.84 (3) i.20192150%20198125%20208125%ii.20192150%20192111225%iii.20192125%20198125%20198111225%iv.20192125%20192111225%v.20198125%20198111225% (4) i.20202137.5%20208112.5%20208111225%ii.20202125%20202111225%iii.20205125%20205111225%iv.20207125%20207111225%v.20217150%20217111225%vi.202110150%202110111225% (5) i.202111100%ii.20211125%20211111225%iii.20217125%20217111225%iv.20224150%20224111225%v.20227150%20227111225% (6) i.20217138.1%20226120.6%20226111220.6%ii.20226125%20226111225%iii.20226150%20226111225%iv.20229150%20229111225%v.202212150%202212111225% (7) 20218133.3%20226133.3%20236133.3% (8) i.20226125%20233125%20233111225%ii.20226150%20236150%iii.20229150%20229111225%iv.20233150%20233111225%v.20236150%20236111225%vi.20239150%20239111225%vii.202312150%202312111225%viii.20236125%20236111225%ix.20243150%20243111225% (9) i.2023828100%ii.202412150%202412111225%iii.202382850%20246125%20256125%iv.20246150%20246111225%v.202382825%20243125%20243111225%vi.20246125%20246111225%vii.202312150%202412150% (10) i.20256125%20256111225%ii.20259150%20259111225%iii.20246125%20253125%20253111225% 28 2022 20225 12202220225122022 202220222022513TricorTrust (Hong Kong) Limited2022 2022 2022 2022 2022 202296,872,1005.0%2022 2022 20182022 201711 2420183920234120243 2620241129 3.1320241231 20241231 202412 31XV78 352C3 (1) (2)TMF (Cayman) Ltd.Fairy Story Holdings LimitedFairy Story Holdings LimitedFantastic Live Holdings Limited99.9%Fantastic Live Holdings Limited358,798,000Fantastic Live Holdings Limited358,798,00030,000,000 (3)A870.11%22.51%28.71%Feiyang Hong Kong LimitedFeiyang HongKong Limited250,000,0002025328 (4)Horizon Live Holdings LimitedHorizon Live Holdings Limited80,409,00020,000,000 (b) 2024123110% 202412 31XV78352 202412 31XV23336 (1)(2)TMF (Cayman) Ltd.Fairy Story Holdings LimitedFairy Story Holdings LimitedFantastic Live Holdings Limited99.9%Fantastic Live Holdings Limited358,798,000(3)A870.11%22.51%28.71%Feiyang Hong Kong LimitedFeiyang Hong Kong Limited250,000,000(4) 20241231XV23336 20182022 8(a)36(d)37 41.15 25% 3,082.6 36(c) 14A.3114A.7120197152020925 14A.10214A14A2020925 (i)(ii) (i)(ii)(i)(1)(ii)(2)2020925 (1)(2) 20182 14(i)(ii)(iii) 20201113(i)14A.07(1)(ii)36.45%14A.07(4) 30%202020201113 20209 25(1)(i)(ii)(iii)(iv)(v) 14A99%14A (1) 2020925 20209 25(1)(i)(ii)(iii)(iv)(v) 14A99%14A (1) 2020925 15 200112 1120089 1020162650% (1)14.59%10.23%7.79%5.06%5.06%6.38%3.00%2.03%0.78%1.27%1.27%0.91%0.91%0.74%1.09% 6,622.54,182.9 (i)(ii)2020(iii)(iv)(v)(vi)(vii)(viii)(ix)(x) 20197152020925 (i) (ii) (iii)(iv)(v)(vi)(vii)(viii)(ix)(x) 2020925 (a)(b)(c) a.b.c. 14A36 20241231 3.21C1 2025328 20241231 C1C.2.1 2015 C3 20241231 2025328 2024112920241129202432620241129 (i) (ii) (iii) (iv) (v) 3.13 C.2.1 2015 2024326202411292024326202411293.09D C.5.12024613C.5.1 202312312024630 3.10(2)3.21 A.2.1 20241231 3.25 17 E.1.520241231 37 1.2.3. 2024123151