猫眼娱乐2025中期报告

(Incorporated in the Cayman Islands with limited liability)Stock Code1896 2 4 11 31 34 公 司 資 料 Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1–9008Cayman Islands 113 2025825 24840 貓眼娛樂|20252 1896 www.maoyan.com 183171712–1716 Walkers Corporate Limited190 Elgin AvenueGeorge TownGrand Cayman KY1–9008Cayman Islands 首 席 執 行 官 報 告 2025630 20242,170.920252,472.220241,156.22025936.52025178.52024284.82025EBITDA333.02024EBITDA489.72025235.02024351.8 2025292.316.4122.91%16.89%20253667.7133.68% IP 29924454 190036.12 77183012 2025 TravisScottImagine DragonsWTTKPLGMVGMV80% GMV300%uutixSuperpop 2025 Korea2025 首 席 執 行 官 報 告 3,000 IPIPIPIPIPIP2+IPIPIPIPIPIPIPIP AI1.2AIAI 2025824110383+IPIPIPIPAI 首 席 執 行 官 報 告 2025825 管 理 層 討 論 及 分 析 20242,170.920252,472.2202520252024 2025630217.7202463014.9 20241,024.120251,208.82025 20241,046.120251,180.12025292.3122.91%17.05% 2024100.7202583.32025 20241,014.751.3%20251,535.7 管 理 層 討 論 及 分 析 20241,156.22025936.52024202553.3%37.9%2024521.0 2024512.012.2%2025449.6 2024183.620.2%2025146.5 202548.1202448.12025630 20251.7202431.44.8%202532.9 2025261.12024406.9 202531.5202448.9 2025112.12024166.6 EBITDAEBITDAEBITDAEBITDA EBITDAEBITDA EBITDAEBITDA 管 理 層 討 論 及 分 析 20252024EBITDAEBITDAEBITDA 2024123112,505.6202563012,986.4202412313,457.320256304,125.12024123127.6%202563031.8% 20256302,218.4 2025630269.12025630 20256301,681.02025630 202563020241231 管 理 層 討 論 及 分 析 20246.360.3%20252.5 20256302025630 2019312236,600,000390,555,6202019319201931320182019123120256305.7% 2025630926 2025630 630 其 他 信 息 2025630 2025630 2025630 20256302410 26.9%2021044802022011258 202556006906690690D 20256 13.51B(1) 其 他 信 息 2025630XV(a)352(b) 1.2025630Rhythm Brilliant Limited19,277,225Rhythm Brilliant LimitedXVRhythm BrilliantLimited19,277,225 2.20211192,374,5582,374,558202551610,000,00010,000,0002025630 3.2025630Vibrant Wide Limited277,979,625193,486,220Vibrant Wide Limited100%37.4%95%XVVibrant Wide Limited471,465,845 202563018XV352 2025630336 其 他 信 息 1.Inspired Elite Investments LimitedCrown Holdings Asia Limited43.48%Songtao LimitedSongtao LimitedTMF (Cayman) Ltd.XVCrown Holdings Asia LimitedSongtao LimitedTMF (Cayman) Ltd.Inspired Elite Investments Limited82,693,9752.XV157,169,2603.Interstellar Investment Ltd.NottingHill Investment Ltd.NottingHill Investment Ltd.FountainVestChina Capital Partners Fund III, L.P.77.34%FountainVest China Capital Partners Fund III, L.P.FountainVest China Capital Partners GP3 Ltd.NottingHill Investment Ltd.FountainVest ChinaCapital Partners Fund III, L.P.FountainVest China Capital Partners GP3 Ltd.Interstellar InvestmentLtd. 2025630336 20161182016ESOP2016ESOPESOP 其 他 信 息 1. a.A b.B 2023628 2.202511202563013,784,4577,810,982 3.202551610,000,0002025516 其 他 信 息 2023628 1.2.202511202563013,586,16013,498,6603.2025566.664.20256306.685.6.20256302025567.0.91%8.(8) 18 其 他 信 息 200112112008910201626202232950%2022329202251 • • •UUTIX • 328920256303434 2410 34 2025825 中 期 財 務 資 料 附 註 2017128Walkers Corporate Limited, 190 Elgin Avenue,George Town, Grand Cayman KY1-9008, Cayman Islands201924 2025630 2025825 2410 2 34 202412312024 2.1 2024 202511 21 中 期 財 務 資 料 附 註 2 2.1 2025111818 2 2.2 2024715 • • • • 中 期 財 務 資 料 附 註 2 2.2 202563020241231 3 2024 4 4.1 2024 2025630 4.2 (a) 中 期 財 務 資 料 附 註 4 4.2 (b) •••• 9 9 2025630202511 4 4.2 (b) 2025630 中 期 財 務 資 料 附 註 4 4.2 (b) 20241231 4 4.2 (b) 202563020241231 中 期 財 務 資 料 附 註 4 4.2 (b) • •• 90 4 4.2 (b) 中 期 財 務 資 料 附 註 4 4.2 (b) 2025630 4 4.2 (b) 20241231 中 期 財 務 資 料 附 註 4 4.2 (b) 202563020241231 202563020241231 4.3 202412 31 4 4.4 •– •– •– 中 期 財 務 資 料 附 註 4 4.4 • 202563020241231 4 4.4 20256302025630217,697,000202463014,855,0006 202563020256302025630 中 期 財 務 資 料 附 註 4 4.4 4 4.4 中 期 財 務 資 料 附 註 4 4.4 2025630 6 7 2025202463095,644,000100,553,00084,878,00084,220,000 8 11 (a) (b) 中 期 財 務 資 料 附 註 11 (b) 2025202463024 12 202532720256252025202412310.320.292024 20247.29420258120242025822 20252024630 中 期 財 務 資 料 附 註 13 20256303,000,000,000202412312024 14 80,000,0003.88%4.63%35 15 (b) 中 期 財 務 資 料 附 註 17 (a) (b) (c)20256307,158,0004,204,00020256305,252,00015,315,000 (d) (e) (f)202563030,000,0002026519132,660,0003%13%47,974,000 (g) 18 (a)202563010,400,00020241231 (b)20256301.10%5.20%202412311.10%5.60% 19 202563020241231 – 269,121470,442 2025630269,121,0002.20%2.70%202412311.95%2.85% 20 22 24 20252024630 ESOP 2018723ESOPESOP ESOP117,033,705202563010.2%42,544,60055,221,880 中 期 財 務 資 料 附 註 24 ESOP (a) 20256308.42202412315.288.70 20256309,249,0089,249,008 24 ESOP (a) 202563020241231 中 期 財 務 資 料 附 註 24 ESOP (b) 202563014,848,4194,848,419 24 ESOP (b) 202563020241231 (ii)50% 中 期 財 務 資 料 附 註 24 ESOP (b) 2025516202563020256303.09202112315.17 202563020211231 3.1%0.8%2.0%0.0%55.0%45.0% 202