REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE SECURITIES EXCHANGE ACT OF 1934 |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Title of Each Class |
Trading Symbol |
Name of Each Exchange on Which Registered | ||
* |
Not for trading, but only in connection with the listing on the New York Stock Exchange of American depositary shares. |
Large accelerated filer | ☐ | Accelerated filer | ☐ | Non-accelerated filer |
☒ | |||||
Emerging growth company |
U.S. GAAP ☐ |
Other ☐ | |||||||
by the International Accounting Standards Board |
☒ |
3 |
||||||
ITEM 1 |
5 |
|||||
ITEM 2 |
5 |
|||||
ITEM 3 |
5 |
|||||
ITEM 4 |
60 |
|||||
ITEM 4A |
85 |
|||||
ITEM 5 |
85 |
|||||
ITEM 6 |
100 |
|||||
ITEM 7 |
109 |
|||||
ITEM 8 |
110 |
|||||
ITEM 9 |
111 |
|||||
ITEM 10 |
111 |
|||||
ITEM 11 |
125 |
|||||
ITEM 12 |
125 |
|||||
ITEM 13 |
126 |
|||||
ITEM 14 |
127 |
|||||
ITEM 15 |
127 |
|||||
ITEM 16A |
128 |
|||||
ITEM 16B |
129 |
|||||
ITEM 16C |
129 |
|||||
ITEM 16D |
129 |
|||||
ITEM 16E |
129 |
|||||
ITEM 16F |
130 |
|||||
ITEM 16G |
130 |
|||||
ITEM 16H |
130 |
|||||
ITEM 16I |
130 |
|||||
ITEM 17 |
131 |
|||||
ITEM 18 |
131 |
|||||
ITEM 19 |
131 |
|||||
134 |
• | “Kuke Music,” “we,” “us,” “our company” and “our” refer to Kuke Music Holding Limited, a Cayman Islands company and its wholly-owned subsidiaries and consolidated variable interest entities; |
• | “ADSs” refer to our American depositary shares, each of which represents one Class A ordinary share; |
• | “Acquisition” refers to our acquisition of Rosenkavalier Limited on February 29, 2020; |
• | “Beijing Kuke Music” refers to Beijing Kuke Music Co., Ltd., one of our VIEs; |
• | “Beijing Lecheng” refers to Beijing Lecheng Future Culture Communications Co., Ltd., one of our WFOEs; |
• | “BMF Culture” refers to Beijing Music Festival Culture Communications Co., Ltd., one of our VIEs; |
• | “BMF” refers to Beijing Lecheng Future Culture Communications Co., Ltd., its holding companies and Beijing Music Festival Culture Communications Co., Ltd.; |
• | “CAGR” refers to compound annual growth rate; |
• | “classical music” refers to art music that is produced and rooted in the traditions of western culture and ethnic culture; the characteristics of classical music that distinguish itself from popular music include (i) the complexity of the creation process, (ii) sophisticated use of instrumental musical forms and vocal forms and (iii) having high aesthetic and appreciation value; for purposes of this annual report, references to “classical music” include traditional classical music, jazz, world music and other non-pop music forms; |
• | “COVID-19” refers to a highly contagious novel virus that was declared a global pandemic by the World Health Organization on March 11, 2020; |
• | “China” or “PRC” refers to the People’s Republic of China, excluding, for the purpose of this annual report only, Taiwan and the special administrative regions of Hong Kong and Macau; |
• | “Kuke International” refers to Kuke Future International Technology (Beijing) Co., Ltd., one of our WFOEs; |
• | “HNTE” refers to high and new technology enterprises; |
• | “Naxos” refers to Naxos Global Distribution Limited, Naxos Rights International Limited and their affiliates and subsidiaries; |
• | “Naxos China” refers to Naxos (Beijing) Culture & Communication Co., Ltd., a non-wholly-owned subsidiary of our company; |
• | “Naxos International” refers to Naxos International (Far East) Limited; |
• | “NFT” refers to non-fungible token; |
• | “ordinary shares” or “shares” refers to our Class A ordinary shares and Class B ordinary shares, par value US$0.001 per share; |
• | “our VIEs” refers to our variable interest entities, including Beijing Kuke Music and BMF Culture; |
• | “our WFOEs” refers to our wholly-owned subsidiaries in the PRC, including Kuke International and Beijing Lecheng; |
• | “RMB” or “Renminbi” refers to the legal currency of China; |
• | “SAFE” refers to the PRC State Administration of Foreign Exchange; |
• | “student interest training market,” “student art education market,” “student music education market,” “student musical instrument training market,” and “student piano education market” refer to markets for students aged between 3 and 18, as measured by the total amount of tuition paid; and |
• | “US$,” “U.S. dollars,” “$” and “dollars” refer to the legal currency of the United States. |
• | our goals and strategies; |
• | our expectations regarding the demand for and market acceptance of our music licensing and subscription services, smart music learning solutions, and live classical music events; |
• | our expectations regarding our relationships with licensors and suppliers; |
• | our future business development, financial condition and results of operations; |
• | expected changes in our revenues, costs or expenditures; |
• | the growth of and changes in our industries; |
• | our competitive landscape; |
• | government policies and regulations relating to our industries; and |
• | general economic and business conditions in the PRC and globally. |
ITEM 1 |
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS |
ITEM 2 |
OFFER STATISTICS AND EXPECTED TIMETABLE |
ITEM 3 |
KEY INFORMATION |
Tax calculation |
||||||||
Hypothetical pre-tax earnings(2) |
100.00 | |||||||
Tax on earnings at statutory rate of 25%(3) |
(25.00 | ) | ||||||
|
|
|||||||
Net earnings available for distribution |
75.00 | |||||||
Withholding tax at standard rate of 10%(4) |
(7.50 | ) | ||||||
|
|
|||||||
Net distribution to Parent/Shareholders |
67.50 | |||||||
|
|
(1) | For purposes of this example, the tax calculation has been simplified. The hypothetical book pre-tax earnings amount, not considering timing differences, is assumed to equal taxable income in China. |
(2) | Under the terms of VIE agreements, Kuke International and Beijing Lecheng may charge our VIEs for services provided to VIEs. These service fees shall be recognized as expenses of our VIEs, with a corresponding amount as service income by our PRC subsidiaries and eliminate in consolidation. For income tax purposes, our PRC subsidiaries and VIEs file income tax returns on a separate company basis. The service fees paid are recognized as a tax deduction by our VIEs and as income by our PRC subsidiaries and are tax neutral. |
(3) | Beijing Kuke, one of our VIEs, qualifies for a 15% preferential income tax rate and certain other preferential tax benefits available to “high and new technology enterprises,” or HNTE in China. However, such rate is subject to qualification, is temporary in nature, and may not be available in a future period when distributions are paid. For purposes of this hypothetical example, the table above reflects a maximum tax scenario under which the full statutory rate would be effective. |
(4) | The PRC Enterprise Income Tax Law imposes a withholding income tax of 10% on dividends distributed by a foreign invested enterprise, or FIE, to its immediate holding company outside of China. A lower withholding income tax rate of 5% is applied if the FIE’s immediate holding company is registered in Hong Kong or other jurisdictions that have a tax treaty arrangement with China, subject to a qualification review at the time of the distribution. For purposes of this hypothetical example, the table above assumes a maximum tax scenario under which the full withholding tax would be applied. |
• | Kuke Music is a Cayman Islands holding company primarily operating in China through its WFOEs and contractual arrangements with its VIEs. Investors in the ADSs thus are not purchasing, and may never directly hold, equity interests in our VIEs. There are substantial uncertainties regarding the interpretation and application of current and future PRC laws, regulations, and rules relating to such agreements that establish the VIE structure for the majority of our and our VIE’s operations in China, including potential future actions by the PRC government, which could affect the enforceability of our contractual arrangements with our VIEs and, consequently, significantly affect the financial condition and results of operations of Kuke Muisc. If the PRC government finds such agreements non-compliant with relevant PRC laws, regulations, and rules, or if these laws, regulations, and rules or the interpretation thereof change in the future, we could be subject to severe penalties or be forced to relinquish our interests in our VIEs or forfeit our rights under the contractual arrangements; |
• | The PRC government has significant authority to exert influence on the China operations of an offshore holding company, such as us. Therefore, investors in the ADSs and the business of us and our VIEs face potential uncertainty from the PRC government’s policy. Changes in China’s economic, political or social conditions, or government policies could materially and adversely affect our and our VIE’s business, financial condition, and results of operations; |
• | We and our VIEs are subject to extensive and evolving legal development, non-compliance with which, or changes in which, may materially and adversely affect our and our VIEs’ business and prospects, and may result in a material change in our and our VIEs’ operations and/or the value of our ADSs or could significantly limit or completely hinder our and our VIEs’ ability to offer or continue to offer securities to investors and cause the value of our securities to significantly decline or be worthless; |
• | It is unclear whether we and our VIEs will be subject to the oversight of the Cyberspace Administration of China and how such oversight may impact us. Our and our VIEs’ business could be interrupted or we and our VIEs could be subject to liabilities which may materially and adversely affect the results of our and our VIEs’ operation and the value of your investment; |
• | The PRC government’s oversight over our and our VIEs’ business operations could result in a material adverse change in our and our VIEs’ operations and the value of our ADSs; |
• | Although we believe we are not required to obtain any approvals of any PRC authorities for a future offering of our securities to foreign investors, including the CSRC and the CAC, under current PRC laws and regulations, the PRC regulators or a court may take a contrary position. In addition, applicable laws, regulations or interpretations may change and we thus may be required to obtain such approvals in the future; |
• | Uncertainties in the PRC legal system and the interpretation and enforcement of PRC laws and regulations could limit the legal protections available to you and us, significantly limit or completely hinder our ability to offer or continue to offer our ADSs, cause significant disruption to our and our VIEs’ business operations, and severely damage our and our VIEs’ reputation, which would materially and adversely affect our and our VIEs’ financial condition and results of operations and cause our ADSs to significantly decline in value or become worthless. In addition, rules and regulations in China can change quickly with little advance notice, therefore, our assertions and beliefs of the risks imposed by the Chinese legal and regulatory system cannot be certain; |
• | We rely on contractual arrangements with our VIEs and shareholders of our VIEs for a significant portion of our business operations, which may not be as effective as direct ownership in providing operational control, and these contractual arrangements have not been tested in a court of law; and |
• | Any failure by our VIEs or shareholders of our VIEs to perform their obligations under our contractual arrangements with them would have a material adverse effect on our business. |
For the year ended December 31, 2021 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Revenue |
— | 7,317 | 288,789 | (209 | ) | 295,897 | ||||||||||||||
(Loss)/profit for the year and total comprehensive (loss)/income for the year |
(79,858 | ) | (5,773 | ) | 25,794 | 220 | (59,617 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2020 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Revenue |
— | 11,425 | 152,164 | (708 | ) | 162,881 | ||||||||||||||
(Loss)/profit for the year and total comprehensive (loss)/income for the year |
(43,007 | ) | 5,158 | 24,474 | (1,839 | ) | (15,214 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2019 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Revenue |
— | 12,676 | 133,378 | — | 146,054 | |||||||||||||||
(Loss)/profit for the year and total comprehensive (loss)/income for the year |
(2,186 | ) | (334 | ) | 59,282 | — | 56,762 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
As of December 31, 2021 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents | 38,823 | 11,321 | 8,901 | — | 59,045 | |||||||||||||||
Trade receivables | — | 743 | 110,361 | — | 111,104 | |||||||||||||||
Prepayments, other receivables and other assets | 545 | 67 | 33,489 | — | 34,101 | |||||||||||||||
Net investments in subleases | — | — | 355 | — | 355 | |||||||||||||||
Due from related parties | — | — | 306 | — | 306 | |||||||||||||||
Due from shareholders | — | — | 100 | — | 100 | |||||||||||||||
Inventories | — | — | 7,307 | — | 7,307 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
39,368 |
12,131 |
160,819 |
— |
212,318 |
|||||||||||||||
Property, plant and equipment | — | 159 | 60,284 | — | 60,443 | |||||||||||||||
Intangible assets (1) |
— | 4 | 492,737 | (441 | ) | 492,300 | ||||||||||||||
Right-of-use assets | — | — | 3,060 | — | 3,060 | |||||||||||||||
Goodwill | — | — | 237,225 | — | 237,225 | |||||||||||||||
Investment in subsidiaries (2) |
284,000 | — | — | (284,000 | ) | — | ||||||||||||||
Prepayments, other receivables and other assets (3) |
— | 37,178 | 95,217 | (37,178 | ) | 95,217 | ||||||||||||||
Deferred tax assets | — | 2 | 7,734 | — | 7,736 | |||||||||||||||
Equity investment at FVTPL | — | — | 1,000 | — | 1,000 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current assets |
284,000 |
37,343 |
897,257 |
(321,619 |
) |
896,981 |
||||||||||||||
Due from intercompanies (4) |
343,416 |
290,468 |
1,594 |
(635,478 |
) |
— |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
666,784 |
339,942 |
1,059,670 |
(957,097 |
) |
1,109,299 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Trade payables | — | 5,468 | 25,046 | — | 30,514 | |||||||||||||||
Other payables and accruals | 1,850 | 2,757 | 53,571 | — | 58,178 | |||||||||||||||
Contract liabilities | — | 939 | 22,567 | — | 23,506 | |||||||||||||||
Due to a shareholder | — | — | 325 | — | 325 | |||||||||||||||
Interest-bearing loans and borrowings | — | — | 41,493 | — | 41,493 | |||||||||||||||
Lease liabilities | — | — | 2,486 | — | 2,486 | |||||||||||||||
Income tax payable | — | 481 | 2,035 | — | 2,516 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
1,850 |
9,645 |
147,523 |
— |
159,018 |
|||||||||||||||
Contract liabilities | — | — | 366 | — | 366 | |||||||||||||||
Interest-bearing loans and borrowings | — | — | 6,046 | — | 6,046 | |||||||||||||||
Lease liabilities | — | — | 793 | — | 793 | |||||||||||||||
Deferred tax liabilities | — | — | 1,417 | — | 1,417 | |||||||||||||||
Other payable (3) |
— | — | 36,000 | (36,000 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
— |
— |
44,622 |
(36,000 |
) |
8,622 |
||||||||||||||
Due to intercompanies (4) |
607 |
330,488 |
304,383 |
(635,478 |
) |
— |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
2,457 |
340,133 |
496,528 |
(671,478 |
) |
167,640 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total net asssets/(liabilities) |
664,327 |
(191 |
) |
563,142 |
(285,619 |
) |
941,659 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents | 1,716 | 16,173 | 7,830 | — | 25,719 | |||||||||||||||
Trade receivables | — | 5,329 | 176,393 | — | 181,722 | |||||||||||||||
Prepayments, other receivables and other assets |
7,621 | 21 | 20,881 | — | 28,523 | |||||||||||||||
Net investments in subleases |
— | — | 211 | — | 211 | |||||||||||||||
Due from related parties |
358 | — | 1,405 | — | 1,763 | |||||||||||||||
Due from shareholders |
— | — | 100 | — | 100 | |||||||||||||||
Inventories | — | — | 950 | — | 950 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
9,695 |
21,523 |
207,770 |
— |
238,988 |
|||||||||||||||
Property, plant and equipment |
— | 186 | 17,949 | — | 18,135 | |||||||||||||||
Intangible assets (1) |
— | 8 | 263,754 | (661 | ) | 263,101 | ||||||||||||||
Right-of-use assets |
— | — | 14,918 | — | 14,918 | |||||||||||||||
Goodwill |
— | — | 237,225 | — | 237,225 | |||||||||||||||
Investment in subsidiaries (2) |
284,000 | — | — | (284,000 | ) | — | ||||||||||||||
Prepayments, other receivables and other assets (3) |
— | 37,178 | 95,376 | (37,178 | ) | 95,376 | ||||||||||||||
Net investments in subleases |
— | — | 202 | — | 202 | |||||||||||||||
Deferred tax assets |
— | — | 8,917 | — | 8,917 | |||||||||||||||
Investment in a joint venture | — | — | 491 | — | 491 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current assets |
284,000 |
37,372 |
638,832 |
(321,839 |
) |
638,365 |
||||||||||||||
Due from intercompanies (4) |
127,363 |
75,030 |
1,200 |
(203,593 |
) |
— |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
421,058 |
133,925 |
847,802 |
(525,432 |
) |
877,353 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Trade payables | — | 7,068 | 20,242 | — | 27,310 | |||||||||||||||
Other payables and accruals |
9,196 | 3,613 | 54,312 | — | 67,121 | |||||||||||||||
Contract liabilities |
— | 226 | 24,088 | — | 24,314 | |||||||||||||||
Due to a shareholder |
— | — | 325 | — | 325 | |||||||||||||||
Interest-bearing loans and borrowings |
— | — | 60,000 | — | 60,000 | |||||||||||||||
Lease liabilities |
— | — | 7,660 | — | 7,660 | |||||||||||||||
Income tax payable |
— | 732 | 9,681 | — | 10,413 | |||||||||||||||
Due to related parties |
7,177 | — | — | — | 7,177 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
16,373 |
11,639 |
176,308 |
— |
204,320 |
|||||||||||||||
Contract liabilities |
— | 11 | 576 | — | 587 | |||||||||||||||
Lease liabilities |
— | — | 9,830 | — | 9,830 | |||||||||||||||
Deferred tax liabilities |
— | — | 1,447 | — | 1,447 | |||||||||||||||
Other payable (3) |
— | — | 36,000 | (36,000 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
— |
11 |
47,853 |
(36,000 |
) |
11,864 |
||||||||||||||
Due to intercompanies (4) |
607 |
116,693 |
86,293 |
(203,593 |
) |
— |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
16,980 |
128,343 |
310,454 |
(239,593 |
) |
216,184 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total net asssets/(liabilities) |
404,078 |
5,582 |
537,348 |
(285,839 |
) |
661,169 |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents |
|
14 |
|
|
10,973 |
|
|
12,023 |
|
|
— |
|
|
23,010 |
| |||||
Trade receivables |
|
— |
|
|
6,841 |
|
|
174,284 |
|
|
— |
|
|
181,125 |
| |||||
Prepayments, other receivables and other assets |
|
— |
|
|
607 |
|
|
14,342 |
|
|
— |
|
|
14,949 |
| |||||
Net investments in subleases |
|
— |
|
|
— |
|
|
1,245 |
|
|
— |
|
|
1,245 |
| |||||
Due from related parties |
|
— |
|
|
370 |
|
|
— |
|
|
— |
|
|
370 |
| |||||
Due from shareholders |
|
105 |
|
|
— |
|
|
— |
|
|
— |
|
|
105 |
| |||||
Inventories |
|
— |
|
|
— |
|
|
1,807 |
|
|
— |
|
|
1,807 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
|
119 |
|
|
18,791 |
|
|
203,701 |
|
|
— |
|
|
222,611 |
| |||||
Property, plant and equipment |
|
— |
|
|
273 |
|
|
3,846 |
|
|
— |
|
|
4,119 |
| |||||
Intangible assets |
|
— |
|
|
15 |
|
|
168,490 |
|
|
— |
|
|
168,505 |
| |||||
Right-of-use assets |
|
— |
|
|
— |
|
|
10,728 |
|
|
— |
|
|
10,728 |
| |||||
Prepayments, other receivables and other assets (3) |
|
— |
|
|
36,816 |
|
|
59,026 |
|
|
(4,300 |
) |
|
91,542 |
| |||||
Net investments in subleases |
|
— |
|
|
— |
|
|
2,325 |
|
|
— |
|
|
2,325 |
| |||||
Deferred tax assets |
|
— |
|
|
— |
|
|
3,796 |
|
|
— |
|
|
3,796 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current assets |
|
— |
|
|
37,104 |
|
|
248,211 |
|
|
(4,300 |
) |
|
281,015 |
| |||||
Due from intercompanies (4) |
|
58,583 |
|
|
11,561 |
|
|
572 |
|
|
(70,716 |
) |
|
— |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
|
58,702 |
|
|
67,456 |
|
|
452,484 |
|
|
(75,016 |
) |
|
503,626 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
||||||||||||||||||||
Trade payables |
|
— |
|
|
7,428 |
|
|
27,269 |
|
|
— |
|
|
34,697 |
| |||||
Other payables and accruals |
|
4,832 |
|
|
3,163 |
|
|
50,685 |
|
|
— |
|
|
58,680 |
| |||||
Contract liabilities |
|
— |
|
|
227 |
|
|
15,822 |
|
|
— |
|
|
16,049 |
| |||||
Interest-bearing loans and borrowings |
|
— |
|
|
— |
|
|
55,000 |
|
|
— |
|
|
55,000 |
| |||||
Lease liabilities |
|
— |
|
|
— |
|
|
5,217 |
|
|
— |
|
|
5,217 |
| |||||
Income tax payable |
|
— |
|
|
237 |
|
|
9,553 |
|
|
— |
|
|
9,790 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
|
4,832 |
|
|
11,055 |
|
|
163,546 |
|
|
— |
|
|
179,433 |
| |||||
Contract liabilities |
|
— |
|
|
— |
|
|
436 |
|
|
— |
|
|
436 |
| |||||
Lease liabilities |
|
— |
|
|
— |
|
|
9,496 |
|
|
— |
|
|
9,496 |
| |||||
Other payable (3) |
|
— |
|
|
— |
|
|
36,000 |
|
|
(4,300 |
) |
|
31,700 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
|
— |
|
|
— |
|
|
45,932 |
|
|
(4,300 |
) |
|
41,632 |
| |||||
Due to intercompanies (4) |
|
607 |
|
|
55,977 |
|
|
14,132 |
|
|
(70,716 |
) |
|
— |
| |||||
Total liabilities |
|
5,439 |
|
|
67,032 |
|
|
223,610 |
|
|
(75,016 |
) |
|
221,065 |
| |||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total net asssets/(liabilities) |
|
53,263 |
|
|
424 |
|
|
228,874 |
|
|
— |
|
|
282,561 |
| |||||
|
|
|
|
|
|
|
|
|
|
(1) | It represents the elimination of the trade among our Company, other subsidiaries, VIEs and their subsidiaries. |
(2) | It represents the elimination of the investment in other subsidiaries, VIEs and their subsidiaries. |
(3) | Loans between non-related companies. |
(4) | It represents the elimination of intercompany balances among our Company, other subsidiaries, VIEs and their subsidiaries. |
For the year ended December 31, 2021 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Net cash flows from/(used in) operating activities |
|
(247,400 |
) |
|
(4,816 |
) |
|
316,686 |
|
|
220 |
|
|
64,690 |
| |||||
Net cash flows from/(used in) investing activities |
|
— |
|
|
(36 |
) |
|
(290,949 |
) |
|
(220 |
) |
|
(291,205 |
) | |||||
Net cash flows from/(used in) financing activities |
|
284,507 |
|
|
— |
|
|
(24,666 |
) |
|
— |
|
|
259,841 |
|
For the year ended December 31, 2020 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Net cash flows from/(used in) operating activities |
|
(95,986 |
) |
|
4,814 |
|
|
118,120 |
|
|
(661 |
) |
|
26,287 |
| |||||
Net cash flows from/(used in) investing activities |
|
— |
|
|
386 |
|
|
(122,384 |
) |
|
(661 |
) |
|
(121,337 |
) | |||||
Net cash flows from/(used in) financing activities |
|
97,688 |
|
|
— |
|
|
71 |
|
|
— |
|
|
97,759 |
|
For the year ended December 31, 2019 |
||||||||||||||||||||
Our Company |
Other Subsidiaries |
Our VIEs and VIEs’ Subsidiaries |
Eliminating adjustments |
Consolidated total |
||||||||||||||||
(RMB in thousands) |
||||||||||||||||||||
Net cash flows from/(used in) operating activities |
(5,043 | ) | (39,803 | ) | 62,234 | — | 17,388 | |||||||||||||
Net cash flows from/(used in) investing activities |
— | 36,749 | (74,057 | ) | — | (37,308 | ) | |||||||||||||
Net cash flows from/(used in) financing activities |
— | (10 | ) | 11,812 | — | 11,802 |
A |
[Reserved] |
B |
Capitalization and Indebtedness |
C |
Reasons for the Offer and Use of Proceeds |
D |
Risk Factors |
• | attracting and retaining customers with high-quality services that cater to their evolving needs and preferences; |
• | growing our content library while controlling content costs; |
• | increasing our brand awareness; |
• | maintaining and upgrading our technology systems in a cost-effective manner; |
• | attracting, training and retaining a growing workforce to support our operations; |
• | implementing a variety of new and upgraded internal systems and procedures as our business continues to grow; and |
• | adapting to changing regulatory and economic environments. |
• | high acquisition and financing costs; |
• | potential ongoing financial obligations and unforeseen or hidden liabilities; |
• | failure to achieve our intended objectives or benefits; |
• | uncertainty of entering into markets in which we have limited or no experience and in which our competitors have stronger market positions; |
• | costs and difficulties associated with integrating acquired businesses and assets with our own; |
• | potentially significant goodwill impairment charges; |
• | amortization expenses of other intangible assets; |
• | potential claims or litigation regarding our board of directors’ exercise of its duty of care and other duties required under applicable laws; and |
• | diversion of our resources and management attention. |
• | our market position and competitiveness in the industries in which we operate; |
• | our future profitability, overall financial condition, operating results and cash flows; |
• | the general market conditions for financing activities; and |
• | the macro-economic and other conditions in China and elsewhere. |
• | limits in our ability to penetrate international markets; |
• | complexities and difficulties in obtaining intellectual property protection and enforcing our intellectual property; |
• | multiple conflicting and changing laws and regulations, such as privacy regulations, tax laws, economic sanctions and embargoes, employment laws and regulatory requirements, and other governmental approvals, permits and licenses; |
• | additional withholding taxes or other taxes on our foreign income, and tariffs or other restrictions on foreign trade or investment; |
• | difficulties in staffing and managing foreign operations; |
• | increased travel, infrastructure and legal and compliance costs associated with multiple international locations; |
• | increased exposure to foreign currency exchange rate risk; |
• | longer payment cycles for sales in some foreign countries and potential difficulties in enforcing contracts and collecting trade receivables; and |
• | general economic conditions in the countries in which we may operate. |
• | revoking the business license and/or operating license of such entities; |
• | placing restrictions on our operations or our right to collect revenues; |
• | imposing fines, confiscating the income from our WFOEs or VIEs, or imposing other requirements with which we or our VIEs may not be able to comply; |
• | requiring us to restructure our ownership structure or operations, including terminating the contractual arrangements and deregistering equity pledges made by the shareholders of our VIEs, which in turn would affect our ability to consolidate, derive economic interests from, or exert effective control over our VIEs; |
• | restricting or prohibiting our use of the proceeds of our initial public offering to finance our business and operations in China; or |
• | taking other regulatory or enforcement actions that could be harmful to our business. |
• | variations in our revenues, earnings and cash flow; |
• | our or our competitors’ announcements of new investments, acquisitions, strategic partnerships or joint ventures; |
• | our or our competitors’ announcements of new services and expansions; |
• | changes in financial estimates by securities analysts; |
• | failure on our part to realize monetization opportunities as expected; |
• | additions or departures of key personnel; |
• | release of lock-up or other transfer restrictions on our outstanding equity securities or sales of additional equity securities; |
• | detrimental negative publicity about us, our management or our competitors; |
• | regulatory developments; and |
• | actual or potential litigation or regulatory investigations. |
• | the rules under the Exchange Act requiring the filing of quarterly reports on Form 10-Q or current reports on Form 8-K with the SEC; |
• | the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and |
• | the selective disclosure rules by issuers of material nonpublic information under Regulation FD. |
ITEM 4 |
INFORMATION ON THE COMPANY |
A |
History and Development of the Company |
B |
Business Overview |
(1) | The remaining 49% equity interest in Naxos China is held by Naxos International, which is ultimately controlled by independent third parties. |
(2) | He Yu, Xingping Zuo, Jianmin Jin and Kunshan Maidun Culture Industry Investment Enterprise (Limited Partnership) each holds 35.5%, 25.9%, 9.0% and 8.9% equity interests in Beijing Kuke Music, respectively. The remaining 20.7% equity interests in Beijing Kuke Music are held by other beneficial owners of our company. |
(3) | Lung Yu, He Yu, Ningbo Huaqiang Ruizhe Investment Partnership (Limited Partnership), Tianjin Shengxin Enterprise Management Consulting Partnership (Limited Partnership) and Suzhou Fengqiao Jichu Chuangye Investment Partnership (Limited Partnership) and Zheng Tu each holds 38.5%, 23.1%, 15.4%, 15.4%, 6.2% and 1.4% equity interests in BMF Culture, respectively. |
• | the ownership structures of our VIEs in the PRC and our WFOEs, are not in violation of applicable PRC laws and regulations currently in effect; and |
• | the contractual arrangements among our WFOEs, our VIEs and their shareholders governed by PRC law are currently valid and binding in accordance with applicable PRC laws and regulations currently in effect and do not result in any violation of the applicable PRC laws or regulations currently in effect. |
D |
Facilities |
ITEM 4A |
UNRESOLVED STAFF COMMENTS |
ITEM 5 |
OPERATING AND FINANCIAL REVIEW AND PROSPECTS |
A |
Operating Results |
• | the overall economic growth in China; |
• | the growth of the classical music licensing and subscription market, smart music learning market and live classical music events market in China; |
• | governmental policies and the regulatory environment for industries in which we operate; and |
• | disease, global or localized health pandemic or epidemic or a similar public health threat, or the fear of such an event. |
For the Years Ended December 31, | ||||||||||||||||||||||||||||
2019 |
2020 |
2021 |
||||||||||||||||||||||||||
RMB |
% |
RMB |
% |
RMB |
US$ |
% |
||||||||||||||||||||||
(in thousands, except for percentages) |
||||||||||||||||||||||||||||
Licensing and subscription |
81,901 | 56.1 | % | 76,583 | 47.0 | % | 100,454 | 15,764 | 33.9 | % | ||||||||||||||||||
Smart music learning |
64,153 | 43.9 | % | 58,784 | 36.1 | % | 118,061 | 18,526 | 39.9 | % | ||||||||||||||||||
Live classical music events |
— | — | 27,514 | 16.9 | % | 77,382 | 12,143 | 26.2 | % | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
146,054 |
100.0 |
% |
162,881 |
100.0 |
% |
295,897 |
46,433 |
100.0 |
% |
For the Years Ended December 31, |
||||||||||||||||||||||||||||
2019 |
2020 |
2021 |
||||||||||||||||||||||||||
RMB |
% |
RMB |
% |
RMB |
US$ |
% |
||||||||||||||||||||||
(in thousands, except for percentages) |
||||||||||||||||||||||||||||
Licensing and subscription |
(20,330 | ) | 62.9 | % | (8,725 | ) | 19.7 | % | (18,195 | ) | (2,855 | ) | 14.4 | % | ||||||||||||||
Smart music learning |
(12,013 | ) | 37.1 | % | (17,319 | ) | 39.1 | % | (43,548 | ) | (6,834 | ) | 34.6 | % | ||||||||||||||
Live classical music events |
— | — | % | (18,237 | ) | 41.2 | % | (64,283 | ) | (10,087 | ) | 51.0 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total |
(32,343 |
) |
100.0 |
% |
(44,281 |
) |
100.0 |
% |
(126,026 |
) |
(19,776 |
) |
100.0 |
% |
For the Years Ended December 31, |
||||||||||||||||||||||||||||
2019 |
2020 |
2021 |
||||||||||||||||||||||||||
RMB |
% |
RMB |
% |
RMB |
US$ |
% |
||||||||||||||||||||||
(in thousands, except for percentages) |
||||||||||||||||||||||||||||
Selling and distribution expenses |
(18,252 | ) | 37.5 | % | (25,808 | ) | 20.5 | % | (73,263 | ) | (11,497 | ) | 32.0 | % | ||||||||||||||
Administrative expenses |
(27,312 | ) | 56.1 | % | (65,018 | ) | 51.6 | % | (132,237 | ) | (20,751 | ) | 57.7 | % | ||||||||||||||
Impairment losses on financial assets, Net |
(3,088 | ) | 6.3 | % | (35,240 | ) | 27.9 | % | (20,653 | ) | (3,241 | ) | 9.0 | % | ||||||||||||||
Other operating expenses |
(42 | ) | 0.1 | % | (18 | ) | — | (2,904 | ) | (456 | ) | 1.3 | % | |||||||||||||||
Total |
(48,694 |
) |
100.0 |
% |
(126,084 |
) |
100.0 |
% |
(229,057 |
) |
(35,945 |
) |
100.0 |
% |
For the Years Ended December 31 |
||||||||||||||||||||||||
2019 |
2020 |
2021 |
||||||||||||||||||||||
Kuke Music |
BMF |
Pro Forma(1) |
Kuke Music |
Kuke Music |
||||||||||||||||||||
RMB |
RMB |
RMB |
RMB |
RMB |
US$ |
|||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||
Revenue |
146,054 | 61,160 | 206,865 | 162,881 | 295,897 | 46,433 | ||||||||||||||||||
Cost of sales |
(32,343 | ) | (37,856 | ) | (69,850 | ) | (44,281 | ) | (126,026 | ) | (19,776 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
113,711 |
23,304 |
137,015 |
118,600 |
169,871 |
26,657 |
||||||||||||||||||
Other income, net |
3,830 | 219 | 4,049 | 4,385 | 8,700 | 1,365 | ||||||||||||||||||
Selling and distribution expenses |
(18,252 | ) | (1,661 | ) | (19,913 | ) | (25,808 | ) | (73,263 | ) | (11,497 | ) | ||||||||||||
Administrative Expenses |
(27,312 | ) | (5,804 | ) | (32,796 | ) | (65,018 | ) | (132,237 | ) | (20,751 | ) | ||||||||||||
Impairment losses on financial assets, net |
(3,088 | ) | (213 | ) | (3,301 | ) | (35,240 | ) | (20,653 | ) | (3,241 | ) | ||||||||||||
Other operating expenses |
(42 | ) | — | (42 | ) | (18 | ) | (2,904 | ) | (456 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit/(loss) |
68,847 |
15,845 |
85,012 |
(3,099 |
) |
(50,486 |
) |
(7,923 |
) | |||||||||||||||
Share of loss of a joint venture |
— |
— |
— |
(9 | ) | (491 | ) | (77 | ) | |||||||||||||||
Finance costs |
(3,242 | ) | (90 | ) | (3,247 | ) | (10,105 | ) | (7,684 | ) | (1206 | ) | ||||||||||||
Finance income |
258 | 921 | 1,094 | 1,621 | 79 | 12 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit before tax |
65,863 |
16,676 |
82,859 |
(11,592 |
) |
(58,582 |
) |
(9,194 |
) | |||||||||||||||
Income tax expense |
(9,101 | ) | (4,194 | ) | (13,343 | ) | (3,622 | ) | (1,035 | ) | (163 |
) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss)/profit for the year and total comprehensive (loss)/income for the year |
56,762 |
12,482 |
69,516 |
(15,214 |
) |
(59,617 |
) |
(9,357 |
) |
(1) | The combined statement of profit or loss and other comprehensive income for 2019 is adjusted on an unaudited pro forma basis to present the combined historical results of operations of us and BMF as if the Acquisition had occurred on January 1, 2019. The unaudited pro forma financial information includes the following adjustments related to the Acquisition: (i) the elimination of services revenue and cost of sales for services provided by Kuke Music to BMF, (ii) the elimination of sub-leasing arrangements between the Company and BMF, and (iii) the elimination of non-recurring transaction costs incurred during the year or period that are directly related to the Acquisition and the related income tax effects. |
(1) | that no law which is enacted in the Cayman Islands imposing any tax to be levied on profits or income or gains or appreciation shall apply to us or our operations; and |
(2) | that no tax to be levied on profits, income, gains or appreciate or which is in the nature of estate duty or inheritance tax shall be payable (i) on or in respect of our shares debentures or other obligations; or (ii) by way of the withholding in whole or in part of any relevant payment as defined in the Tax Concession Act. |
B |
Liquidity and Capital Resources |
For the Years Ended December 31, |
||||||||||||||||
2019 |
2020 |
2021 |
||||||||||||||
RMB |
RMB |
RMB |
US$ |
|||||||||||||
(in thousands) |
||||||||||||||||
Summary Consolidated Statement of Cash Flows: |
||||||||||||||||
Net cash flows from operating activities |
17,388 | 26,287 | 64,690 | 10,151 | ||||||||||||
Net cash flows (used in) investing activities |
(37,308 | ) | (121,337 | ) | (291,205 | ) | (45,696 | ) | ||||||||
Net cash flows from financing activities |
11,802 | 97,759 | 259,841 | 40,774 | ||||||||||||
Net increase/(decrease) in cash and cash equivalents |
(8,118 | ) | 2,709 | 33,326 | 5,229 | |||||||||||
Cash and cash equivalents at the beginning of the year/period |
31,128 | 23,010 | 25,719 | 4,036 | ||||||||||||
Cash and cash equivalents at the end of the year/period |
23,010 | 25,719 | 59,045 | 9,265 |
Payment Due by December 31, 2021 |
||||||||||||||||
On Demand |
Less than 1 year |
More than 1 year |
Total |
|||||||||||||
(RMB in thousands) |
||||||||||||||||
Interest-bearing loans and borrowings |
10,000 |
34,804 |
6,205 |
51,009 |
||||||||||||
Lease liabilities |
— |
2,571 |
811 |
3,382 |
||||||||||||
Trade payables |
— |
30,514 |
— |
30,514 |
||||||||||||
Due to a shareholder |
325 | — | — | 325 | ||||||||||||
Other payables and accruals |
— |
20,381 |
— |
20,381 |
C |
Research and Development |
D |
Trend Information |
E |
Critical Accounting Estimates |
— | Budgeted cash flows — the basis used to determine the budgeted cash flows is based on management’s expectation of the business development. These projections are consistent with the Company’s operating budget and strategic plan. Cash flows for the five years subsequent to the date of the quantitative goodwill impairment test were utilized in the determination of the recoverable amount of each CGU. |
— | Discount rate — the discount rate used is before tax and reflects specific risks relating to the relevant unit. The discount rate is used to discount each CGU’s estimated future cash flows. The discount rate is calculated based on the proportionate weighting of the cost of debt and equity and capital asset pricing model. The discount rate used for the two CGUs ranged from 19.7% to 21.7 as of December 31, 2021. A sensitivity analysis of the discount rate was performed on both CGUs as of December 31, 2021. For the CGU of “Subscription, licensing and smart education business”, an increase in the discount rate of one percentage point would not result in the carrying value exceeding its recoverable amount. For the CGU of “Music events and performances business”, an increase in the discount rate of one percentage point would result in an impairment of RMB4.0 million. |
ITEM 6 |
DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES |
Name |
Age |
Position/Title | ||
He Yu | 48 | Chief Executive Officer and Chairman of the Board | ||
Lung Yu | 57 | Director | ||
Yu Chen | 48 | Director | ||
Xingping Zuo | 56 | Director | ||
Peixian Tan | 39 | Director | ||
Bin Yu | 51 | Independent Director | ||
Dong Lan | 67 | Independent Director | ||
Li Sun | 45 | President | ||
Hoi Tung Chan | 50 | Chief Financial Officer |
B |
Compensation of Directors and Executive Officers |
Name |
Class A Ordinary Shares Underlying Options |
Exercise Price (US$/ Share) |
Date of Grant |
Date of Expiration |
||||||||||||
He Yu |
175,285 | 0.01 | October 30, 2020 | October 30, 2030 | ||||||||||||
Lung Yu |
175,285 | 0.01 | October 30, 2020 | October 30, 2030 | ||||||||||||
Peixian Tan |
133,217 | 0.01 | October 30, 2020 | October 30, 2030 | ||||||||||||
All directors and executive officers as a group |
483,787 | 0.01 | October 30, 2020 | October 30, 2030 |
C |
Board Practices |
• | selecting our independent registered public accounting firm and pre-approving all auditing and non-auditing services permitted to be performed by our independent registered public accounting firm; |
• | reviewing with our independent registered public accounting firm any audit problems or difficulties and management’s response and approving all proposed related party transactions, as defined in Item 404 of Regulation S-K; |
• | discussing the annual audited financial statements with management and our independent registered public accounting firm; |
• | periodically reviewing and reassessing the adequacy of our audit committee charter; |
• | meeting periodically with the management, our internal auditor and our independent registered public accounting firm; |
• | reporting regularly to the full board of directors; |
• | reviewing the adequacy and effectiveness of our accounting and integral control policies and procedures and any steps taken to monitor and control major financial risk exposure; and |
• | handling such other matters that are specifically delegated to our audit committee by our board of directors from time to time. |
• | reviewing and approving, or recommending to the board for its approval, the compensation for our Chief Executive Officer and other executive officers; |
• | reviewing the total compensation package for our employees and recommending any proposed changes to our management; |
• | reviewing and recommending to the board with respect to the compensation of our directors; |
• | reviewing annually and administering all long-term incentive compensation or equity plans; |
• | selecting and receiving advice from compensation consultants, legal counsel or other advisors after taking into consideration all factors relevant to that person’s independence from management; and |
• | reviewing programs or similar arrangements, annual bonuses, employee pension and welfare benefit plans. |
• | identifying and recommending nominees for election or re-election to our board of directors or for appointment to fill any vacancy; |
• | reviewing annually with our board of directors its current composition in light of the characteristics of independence, age, skills, experience and availability of service to us; |
• | advising the board periodically with respect to significant developments in the law and practice of corporate governance, as well as our compliance with applicable laws and regulations, and making recommendations to our board of directors on all matters of corporate governance and on any corrective action to be taken; and |
• | monitoring compliance with our code of business conduct and ethics, including reviewing the adequacy and effectiveness of our procedures to ensure proper compliance. |
• | convening shareholders’ annual general meetings and reporting its work to shareholders at such meetings; |
• | declaring dividends and distributions; |
• | appointing officers and determining the term of office of officers; |
• | exercising the borrowing powers of our company and mortgaging the property of our company; and |
• | approving the transfer of shares of our company, including the registering of such shares in our share register. |
As of December 31, 2021 |
||||||||
Number |
% of Total |
|||||||
Operations |
49 | 28.3 | % | |||||
Sales and marketing |
25 | 14.5 | % | |||||
Research and development |
64 | 37.0 | % | |||||
Management and administration |
35 | 20.2 | % | |||||
Total |
173 | 100.0 | % |
• | each of our directors and executive officers; and |
• | each person known to us to own beneficially 5% or more of our ordinary shares. |
Ordinary Shares Beneficially Owned |
||||||||||||||||
Class A ordinary shares |
Class B ordinary shares |
% of Beneficial Ownership* |
% of Aggregate Voting Power*** |
|||||||||||||
Directors and Executive Officers |
||||||||||||||||
He Yu(1) |
— | 5,914,297 | 20.0 | % | 56.8 | % | ||||||||||
Lung Yu(2) |
— | 2,366,801 | 8.0 | % | 22.7 | % | ||||||||||
Yu Chen |
— | — | — | — | ||||||||||||
Xingping Zuo(3) |
4,201,335 | — | 14.2 | % | 4.0 | % | ||||||||||
Peixian Tan(4) |
* | — | * | * | ||||||||||||
Li Sun |
— | — | — | — | ||||||||||||
Hoi Tung Chan |
— | — | — | — | ||||||||||||
All Directors and Executive Officers as a Group |
4,201,335 | 8,281,098 | 42.2 | % | 83.5 | % | ||||||||||
Principal Shareholders: |
||||||||||||||||
Lebon Holding Limited(5) |
— | 4,793,620 | 16.2 | % | 46.0 | % | ||||||||||
Musence Limited(6) |
4,201,335 | — | 14.2 | % | 4.0 | % | ||||||||||
Jianmin Jin(7) |
3,299,442 | — | 11.2 | % | 3.2 | % | ||||||||||
Supertonic Limited(8) |
— | 1,867,801 | 6.3 | % | 17.9 | % | ||||||||||
Eichent Limited(9) |
1,643,511 | — | 5.6 | % | 1.6 | % | ||||||||||
Million Profit International Holdings Limited(10) |
1,499,423 | — | 5.1 | % | 1.4 | % | ||||||||||
China Cultural and Entertainment Fund L.P(11) |
1,359,651 | — | 4.6 | % | 1.3 | % |
* | Less than 1%. |
** | For each person and group included in this table, percentage ownership is calculated by dividing the number of shares beneficially owned by such person or group by the sum of (i) the total number of ordinary shares outstanding as of the date of this annual report and (ii) the number of ordinary shares such person or group has the right to acquire upon exercise of option, warrant or other right within 60 days after the date of this annual report. |
*** | For each person and group included in this column, percentage of voting power is calculated by dividing the voting power beneficially owned by such person or group by the voting power of all of our Class A and Class B ordinary shares as a single class. Each holder of Class B ordinary shares is entitled to ten votes per share and each holder of our Class A ordinary shares is entitled to one vote per share on all matters submitted to them for a vote. Our Class A ordinary shares and Class B ordinary shares vote together as a single class on all matters submitted to a vote of our shareholders, except as may otherwise be required by law. Our Class B ordinary shares are convertible at any time by the holder thereof into Class A ordinary shares on a one-for-one |
† | Except as indicated otherwise below, the business address of our directors and executive officers is Building 96, 4 San Jian Fang South Block, Chaoyang District, Beijing, 100024, People’s Republic of China. |
(1) | Represents 4,793,620 Class B ordinary shares held by Lebon Holding Limited, a British Virgin Islands company wholly owned by Mr. He Yu, and 1,120,677 Class B ordinary shares held by FutureMuse Limited, a British Virgin Islands company wholly owned by Mr. He Yu. The registered address of Lebon Holding Limited and FutureMuse Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(2) | Represents 499,000 Class B ordinary shares directly held by Mr. Lung Yu and 1,867,801 Class B ordinary shares held by Supertonic Limited, a British Virgin Islands company wholly owned by Mr. Lung Yu. The registered address of Supertonic Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(3) | Represents 4,201,335 Class A ordinary shares held by Musence Limited, a British Virgin Islands company wholly owned by Mr. Xingping Zuo. The registered address of Musence Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(4) | Represents 98,548 Class A ordinary shares held by NBAMF HOLDING LIMITED, a British Virgin Islands company wholly owned by Mr. Peixian Tan. The registered address of NBAMF HOLDING LIMITED is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(5) | Represents 4,793,620 Class B ordinary shares held by Lebon Holding Limited, a British Virgin Islands company wholly owned by Mr. He Yu. The registered address of Lebon Holding Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(6) | Represents 4,201,335 Class A ordinary shares held by Musence Limited, a British Virgin Islands company wholly owned by Mr. Xingping Zuo. The registered address of Musence Limited is Sertus Chambers, P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(7) | Represents 2,282,428 Class A ordinary shares held by Huaqiang Capital Limited, a British Virgin Islands company wholly owned by Mr. Jianmin Jin, 747,118 Class A ordinary shares held by Huayin Culture Limited, a British Virgin Islands company wholly owned by Mr. Jianmin Jin, and 269,896 Class A ordinary shares held by Million Profit International Holdings Limited through Rich International Development Limited, a Hong Kong company wholly owned by Mr. Jianmin Jin. The registered address of Huaqiang Capital Limited, Huayin Culture Limited and Rich International Development Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. The registered address of Rich International Development Limited is 14/F, Chun Wo Commercial Centre, 25 Wing Wo Street, Central, Hong Kong. |
(8) | Represents 1,867,801 Class B ordinary shares held by Supertonic Limited, a British Virgin Islands company wholly owned by Mr. Lung Yu. The registered address of Supertonic Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(9) | Represents 1,643,511 Class A ordinary shares held by Eichent Limited, a British Virgin Islands company wholly owned by Mr. Liping Qiu. The registered address of Eichent Limited is P.O. Box 905, Quastisky Building, Road Town, Tortola, British Virgin Islands. |
(10) | Represents 1,499,423 Class A ordinary shares held by Million Profit International Holdings Limited, a Hong Kong company controlled by Mr. Huiming Jin. The registered address of Million Profit International Holdings Limited is Unit 1702B, 17/F, Fortress Tower, 250 King’s Road, North Point Hong Kong. |
(11) | Represents 1,359,651 Class A ordinary shares held by China Cultural and Entertainment Fund L.P, a Cayman Islands exempted limited partnership controlled by Syzygy Partner (Cayman) Limited. The registered address of China Cultural and Entertainment Fund L.P is c/o Campbells Corporate Services Limited, Floor 4, Willow House, Cricket Square, Grand Cayman KY1-9010, Cayman Islands. |
ITEM 7 |
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS |
ITEM 8 |
FINANCIAL INFORMATION |
ITEM 9 |
THE OFFER AND LISTING |
ITEM 10 |
ADDITIONAL INFORMATION |
• | the instrument of transfer is lodged with us, accompanied by the certificate for the ordinary shares to which it relates and such other evidence as our board of directors may reasonably require to show the right of the transferor to make the transfer; |
• | the instrument of transfer is in respect of only one class of ordinary shares; |
• | the instrument of transfer is properly stamped, if required; |
• | in the case of a transfer to joint holders, the number of joint holders to whom the ordinary share is to be transferred does not exceed four; and |
• | a fee of such maximum sum as the New York Stock Exchange may determine to be payable or such lesser sum as our directors may from time to time require is paid to us in respect thereof. |
• | the designation of the series; |
• | the number of shares of the series; |
• | the dividend rights, dividend rates, conversion rights and voting rights; and |
• | the rights and terms of redemption and liquidation preferences. |
• | authorize our board of directors to issue preference shares in one or more series and to designate the price, rights, preferences, privileges and restrictions of such preference shares without any further vote or action by our shareholders; and |
• | limit the ability of shareholders to requisition and convene general meetings of shareholders. |
• | does not have to file an annual return of its shareholders with the Registrar of Companies; |
• | is not required to open its register of members for inspection; |
• | does not have to hold an annual general meeting; |
• | may issue negotiable or bearer shares or shares with no par value; |
• | may obtain an undertaking against the imposition of any future taxation (such undertakings are usually given for 20 years in the first instance); |
• | may register by way of continuation in another jurisdiction and be deregistered in the Cayman Islands; |
• | may register as a limited duration company; and |
• | may register as a segregated portfolio company. |
(1) | that no law which is enacted in the Cayman Islands imposing any tax to be levied on profits or income or gains or appreciation shall apply to us or our operations; and |
(2) | that no tax to be levied on profits, income, gains or appreciate or which is in the nature of estate duty or inheritance tax shall be payable (i) on or in respect of our shares debentures or other obligations; or (ii) by way of the withholding in whole or in part of any relevant payment as defined in the Tax Concession Act. |
• | Banks and certain other financial institutions; |
• | insurance companies; |
• | regulated investment companies; |
• | real estate investment trusts; |
• | brokers or dealers in stocks and securities, or currencies; |
• | persons that use or are required to use a mark-to-market |
• | certain former citizens or residents of the United States subject to Section 877 of the Code; |
• | entities subject to the United States anti-inversion rules; |
• | tax-exempt organizations and entities; |
• | persons whose functional currency is other than the United States dollar; |
• | persons holding ADSs or ordinary shares as part of a straddle, hedging, conversion or integrated transaction; |
• | persons that actually or constructively own ADSs or ordinary shares representing 10% or more of our total voting power or value; |
• | persons who acquired ADSs or ordinary shares pursuant to the exercise of an employee stock option or otherwise as compensation; |
• | partnerships or other pass-through entities, or persons holding ADSs or ordinary shares through such entities; |
• | persons required to accelerate the recognition of any item of gross income with respect to our ADSs or ordinary shares as a result of such income being recognized on an applicable financial statement; or |
• | persons that held, directly, indirectly or by attribution, ADSs or ordinary shares or other ownership interests in us prior to our initial public offering that closed on January 14, 2021. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation created or organized in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to United States federal income taxation regardless of its source; or |
• | a trust, if (i) a court within the United States is able to exercise primary jurisdiction over its administration and one or more United States persons (as defined under the Code) have the authority to control all of its substantial decisions or (ii) in the case of a trust that was treated as a domestic trust under the law in effect before 1997, a valid election is in place under applicable Treasury regulations to treat such trust as a domestic trust. |
• | at least 75% of our gross income for such year is passive income; or |
• | at least 50% of the value of our assets (generally determined based on a quarterly average) during such year is attributable to assets that produce or are held for the production of passive income. |
• | the excess distribution or recognized gain will be allocated ratably over your holding period for the ADSs or Class A ordinary shares; |
• | the amount of the excess distribution or recognized gain allocated to the taxable year of distribution or gain, and to any taxable years in your holding period prior to the first taxable year in which we were treated as a PFIC, will be treated as ordinary income; and |
• | the amount of the excess distribution or recognized gain allocated to each other taxable year will be subject to the highest tax rate in effect for individuals or corporations, as applicable, for each such year and the resulting tax will be subject to the interest charge generally applicable to underpayments of tax. |
F |
Dividends and Paying Agents |
G |
Statement by Experts |
H |
Documents on Display |
I |
Subsidiary Information |
ITEM 11 |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
ITEM 12 |
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES |
Service |
Fees | |
• To any person to which ADSs are issued or to any person to which a distribution is made in respect of ADS distributions pursuant to stock dividends or other free distributions of stock, bonus distributions, stock splits or other distributions (except where converted to cash) |
Up to US$0.05 per ADS issued | |
• Cancellation of ADSs, including the case of termination of the deposit agreement |
Up to US$0.05 per ADS canceled | |
• Distribution of cash dividends |
Up to US$0.05 per ADS held | |
• Distribution of cash entitlements (other than cash dividends) and/or cash proceeds from the sale of rights, securities and other entitlements |
Up to US$0.05 per ADS held | |
• Distribution of ADSs pursuant to exercise of rights |
Up to US$0.05 per ADS held | |
• Distribution of securities other than ADSs or rights to purchase additional ADSs |
Up to US$0.05 per ADS held | |
• Depositary services |
Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary bank |
ITEM 13 |
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES |
ITEM 14 |
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS |
ITEM 15 |
CONTROLS AND PROCEDURES |
ITEM 16A |
AUDIT COMMITTEE FINANCIAL EXPERT |
ITEM 16B |
CODE OF ETHICS |
ITEM 16C |
PRINCIPAL ACCOUNTANT FEES AND SERVICES |
For the Years Ended December 31, |
||||||||
2020 |
2021 |
|||||||
Audit fees(1) |
RMB 9,135,000 | RMB 5,447,000 |
(1) | “Audit fees” means the aggregate fees billed for professional services rendered by our principal auditors for the annual audit of our consolidated financial statements. |
ITEM 16D |
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES |
ITEM 16E |
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS |
Period (1) |
Total Number of ADSs Purchased |
Average Price Paid for ADS (2) |
Total Number of ADSs Purchased as Part of Publicly Announced Plans or Programs |
Approximate Dollar Value of ADSs that May Yet Be Purchased Under the Program (1) |
||||||||||||
June 28, 2021 through June 30, 2021 |
— | — | — | 1,000,000 | ||||||||||||
July 2021 |
— | — | — | 1,000,000 | ||||||||||||
August 2021 |
— | — | — | 1,000,000 | ||||||||||||
September 2021 |
6,735 | $5.96 | 6,735 | 959,800 | ||||||||||||
October 2021 |
1,075 | $6.05 | 7,810 | 953,300 | ||||||||||||
November 2021 |
9,155 | $4.30 | 16,965 | 913,900 | ||||||||||||
December 2021 |
32,644 | $3.47 | 49,609 | 800,700 |
(1) | On June 28, 2021, we announced a share repurchase plan (the “Share Repurchase Plan”) approved by our board of directors, under which we may repurchase up to US$1 million of worth of our outstanding ADSs through December 31, 2021. Under the share repurchase program, we may repurchase our ADSs from time to time in the open market at prevailing market prices, in privately negotiated transactions, in block trades and/or through other legally permissible means, depending on market conditions and in accordance with applicable rules and regulations. |
(2) | The average price per ADS is calculated using the execution price for each repurchase excluding commissions paid to brokers. |
ITEM 16F |
CHANGE IN REGISTRANT ’ S CERTIFYING ACCOUNTANT |
ITEM 16G |
CORPORATE GOVERNANCE |
ITEM 16H |
MINE SAFETY DISCLOSURE |
ITEM 16I |
DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS |
ITEM 17 |
FINANCIAL STATEMENTS |
ITEM 18 |
FINANCIAL STATEMENTS |
ITEM 19 |
EXHIBITS |
101.INS* | Inline XBRL Instance Document — the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |
101.SCH* | Inline XBRL Taxonomy Extension Schema Document | |
101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104 | Cover Page Interactive Data File — the cover page XBRL tags are embedded within the Exhibit 101 Inline XBRL document set |
Kuke Music Holding Limited | ||||||
By: | /s/ HE YU | |||||
Name: | HE YU | |||||
Date: May 2, 2022 | Title: | Chairman of the Board of Directors and Chief Executive Officer |
Page | ||
F-2 | ||
F-3 | ||
F-4 | ||
F-5 | ||
F-6 | ||
F-7 - F-78 |
Years ended December 31, |
||||||||||||||||
Notes |
2021 |
2020 |
2019 |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||
Revenue |
4 | |||||||||||||||
Cost of sales |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
||||||||||||||||
Other income, net |
9.1.1 | |||||||||||||||
Selling and distribution expenses |
( |
) | ( |
) | ( |
) | ||||||||||
Administrative expenses |
( |
) | ( |
) | ( |
) | ||||||||||
Impairment losses on financial assets, net |
( |
) | ( |
) | ( |
) | ||||||||||
Other operating expenses |
9.1.2 | ( |
) | ( |
) | ( |
) | |||||||||
|
|
|
|
|
|
|||||||||||
Operating (loss)/profit |
( |
) |
( |
) |
||||||||||||
Share of loss of a joint venture |
( |
) | ( |
) | ||||||||||||
Finance costs |
9.2 | ( |
) | ( |
) | ( |
) | |||||||||
Finance income |
9.3 | |||||||||||||||
|
|
|
|
|
|
|||||||||||
(Loss)/profit before tax |
( |
) |
( |
) |
||||||||||||
Income tax expense |
10 | ( |
) | ( |
) | ( |
) | |||||||||
|
|
|
|
|
|
|||||||||||
(Loss)/profit for the year and total comprehensive (loss)/income for the year |
( |
) |
( |
) |
||||||||||||
|
|
|
|
|
|
|||||||||||
Attributable to: |
||||||||||||||||
Equity holders of the parent |
( |
) | ( |
) | ||||||||||||
Non-controlling interests |
( |
) | ||||||||||||||
|
|
|
|
|
|
|||||||||||
( |
) |
( |
) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS)/EARNINGS PER SHARE FOR CLASS A AND CLASS B ORDINARY SHARES ATTRIBUTABLE TO ORDINARY EQUITY HOLDERS OF THE PARENT |
11 |
|||||||||||||||
Basic |
RMB( |
RMB( |
) |
RMB |
||||||||||||
|
|
|
|
|
|
|||||||||||
Diluted |
RMB( |
RMB( |
) |
RMB |
||||||||||||
|
|
|
|
|
|
|||||||||||
(LOSS)/EARNINGS PER ADS (1 ADS equals 1 Class A ordinary share) |
|
|
|
|||||||||||||
Basic |
RMB( |
RMB( |
RMB |
|||||||||||||
|
|
|
|
|
|
|||||||||||
Diluted |
RMB( |
RMB( |
RMB |
|||||||||||||
|
|
|
|
|
|
Notes |
December 31, 2021 |
December 31, 2020 |
||||||||||
RMB’000 |
RMB’000 |
|||||||||||
NON-CURRENT ASSETS |
||||||||||||
Property, plant and equipment |
12 | |||||||||||
Intangible assets |
13 | |||||||||||
Right - - |
24 | |||||||||||
Goodwill |
14 | |||||||||||
Investment in a joint venture |
||||||||||||
Prepayments, other receivables and other assets |
17 | |||||||||||
Net investments in subleases |
24 | |||||||||||
Deferred tax assets |
10 | |||||||||||
Equity investment at fair value through profit or loss |
||||||||||||
|
|
|
|
|||||||||
Total non-current assets |
||||||||||||
|
|
|
|
|||||||||
CURRENT ASSETS |
||||||||||||
Inventories |
15 | |||||||||||
Trade receivables |
16 | |||||||||||
Prepayments, other receivables and other assets |
17 | |||||||||||
Net investments in subleases |
24 | |||||||||||
Due from related parties |
26 | |||||||||||
Due from shareholders |
26 | |||||||||||
Cash and cash equivalents |
19 | |||||||||||
|
|
|
|
|||||||||
Total current assets |
||||||||||||
|
|
|
|
|||||||||
Total assets |
||||||||||||
|
|
|
|
|||||||||
EQUITY |
||||||||||||
Issued capital |
20 | |||||||||||
Reserves |
20 | |||||||||||
|
|
|
|
|||||||||
Equity attributable to equity holders of the parent |
||||||||||||
Non-controlling interests |
||||||||||||
|
|
|
|
|||||||||
Total equity |
||||||||||||
|
|
|
|
|||||||||
NON-CURRENT LIABILITIES |
||||||||||||
Interest-bearing loans and borrowings |
23 | |||||||||||
Contract liabilities |
22 | |||||||||||
Deferred tax liabilities |
10 | |||||||||||
Lease liabilities |
24 | |||||||||||
|
|
|
|
|||||||||
Total non-current liabilities |
||||||||||||
|
|
|
|
|||||||||
CURRENT LIABILITIES |
||||||||||||
Trade payables |
21 | |||||||||||
Other payables and accruals |
25 | |||||||||||
Contract liabilities |
22 | |||||||||||
Due to a shareholder |
26 | |||||||||||
Due to a related party |
26 | |||||||||||
Interest - |
23 | |||||||||||
Lease liabilities |
24 | |||||||||||
Income tax payable |
||||||||||||
|
|
|
|
|||||||||
Total current liabilities |
||||||||||||
|
|
|
|
|||||||||
Total liabilities |
||||||||||||
|
|
|
|
|||||||||
Total equity and liabilities |
||||||||||||
|
|
|
|
Attributable to equity holders of the parent |
||||||||||||||||||||||||||||
Issued capital |
Treasury shares |
Capital reserve |
Retained earnings |
Total |
Non- controlling interests |
Total equity |
||||||||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||||||||||
At January 1, 2019 |
— | |||||||||||||||||||||||||||
Profit and total comprehensive income for the year |
— | — | — | |||||||||||||||||||||||||
Acquisition of non-controlling interests |
— | — | — | ( |
) | ( |
) | |||||||||||||||||||||
At December 31, 2019 and at January 1, 2020 |
— | |||||||||||||||||||||||||||
Loss and total comprehensive loss for the year |
— | — | — | ( |
) | ( |
) | ( |
) | |||||||||||||||||||
Issuance of ordinary shares (Note 20) |
— | — | — | |||||||||||||||||||||||||
Issuance of ordinary shares for the acquisition of a subsidiary (Note 20) |
— | — | — | |||||||||||||||||||||||||
Equity-settled share-based payments (Note 29) |
— | — | — | — | ||||||||||||||||||||||||
At December 31, 2020 and at January 1, 2021 |
— |
|||||||||||||||||||||||||||
Loss and total comprehensive loss for the year |
— | — | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||
Issuance of ordinary shares, net of issuance costs (Note 20) |
— | — | — | |||||||||||||||||||||||||
Share repurchased (Note 20) |
— | ( |
) | — | — | ( |
) | — | ( |
) | ||||||||||||||||||
Equity-settled share-based payments (Note 29) |
— | — | — | — | ||||||||||||||||||||||||
At December 31, 2021 |
( |
) |
||||||||||||||||||||||||||
Years ended December 31, |
||||||||||||||
Notes |
2021 |
2020 |
2019 |
|||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||
Cash flows from operating activities |
||||||||||||||
(Loss)/profit before tax |
( |
) | ( |
) | ||||||||||
Adjustments for: |
||||||||||||||
Finance costs |
9.2 | |||||||||||||
Finance income |
9.3 | ( |
) | ( |
) | ( |
) | |||||||
Depreciation of property, plant and equipment |
9.4 | |||||||||||||
Depreciation of right-of-use |
9.4 | |||||||||||||
Amortisation of intangible assets |
9.4 | |||||||||||||
Loss on disposal of property, plant and equipment |
||||||||||||||
Covid-19-related |
24 | ( |
) | |||||||||||
Recognition of equity-settled share-based payment expenses |
29 | |||||||||||||
Share of loss of a joint venture |
||||||||||||||
Impairment of an amount due from a related party |
||||||||||||||
Impairment of trade receivables, net |
||||||||||||||
Impairment of other receivables, net |
||||||||||||||
|
|
|
|
|
|
|||||||||
Working capital adjustments: |
||||||||||||||
Decrease/(increase) in inventories |
( |
) | ( |
) | ||||||||||
Decrease/(increase) in trade receivables |
( |
) | ( |
) | ||||||||||
Increase in prepayments, other receivables and other assets |
( |
) | ( |
) | ( |
) | ||||||||
Decrease/(increase) in amounts due from related parties |
( |
) | ( |
) | ||||||||||
(Decrease)/increase in trade payables |
( |
) | ||||||||||||
(Decrease)/increase in other payables and accruals |
( |
) | ||||||||||||
(Decrease)/increase in contract liabilities |
( |
) | ||||||||||||
|
|
|
|
|
|
|||||||||
Cash generated from operations |
||||||||||||||
Income tax paid |
( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||||
Net cash flows from operating activities |
||||||||||||||
|
|
|
|
|
|
|||||||||
Cash flows from investing activities |
||||||||||||||
Interest received |
||||||||||||||
Investment in a joint venture |
( |
) | ||||||||||||
Investment in an unlisted equity investment at fair value through profit or loss |
( |
) | ||||||||||||
Acquisition of a subsidiary |
8 | |||||||||||||
Purchase of intangible assets |
( |
) | ( |
) | ( |
) | ||||||||
Purchase of property, plant and equipment |
( |
) | ( |
) | ( |
) | ||||||||
Advance to a related party |
( |
) | ( |
) | ||||||||||
Repayment of advance to a related party |
||||||||||||||
Repayment from a loan receivable |
||||||||||||||
I ncrease in deposits paid for property, plant and equipment |
( |
) | ( |
) | ( |
) | ||||||||
I ncrease in deposits paid for intangible assets |
( |
) | ( |
) | ( |
) | ||||||||
Proceeds from disposal of items of property, plant and equipment |
||||||||||||||
Receipt of the principal portion of net investments in subleases |
||||||||||||||
Decrease in a pledged deposit |
||||||||||||||
|
|
|
|
|
|
|||||||||
Net cash flows used in investing activities |
( |
) |
( |
) |
( |
) | ||||||||
|
|
|
|
|
|
|||||||||
Cash flows from financing activities |
||||||||||||||
Acquisition of non-controlling interests |
( |
) | ||||||||||||
Proceeds from issuance of ordinary shares, net of issuance costs |
||||||||||||||
Repurchase of shares |
( |
) | ||||||||||||
Proceeds from bank borrowings |
||||||||||||||
Repayment of bank borrowings |
( |
) | ( |
) | ( |
) | ||||||||
Proceeds from other borrowings |
||||||||||||||
Repayment of other borrowings |
( |
) | ||||||||||||
Advance from a related party |
||||||||||||||
Repayment of amount due to a related party |
( |
) | ||||||||||||
Repayment from shareholders |
||||||||||||||
Payment of the principal portion of lease liabilities |
( |
) | ( |
) | ( |
) | ||||||||
Interest paid |
( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||||
Net cash flows from financing activities |
||||||||||||||
|
|
|
|
|
|
|||||||||
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS |
( |
) | ||||||||||||
Cash and cash equivalents at beginning of year |
||||||||||||||
|
|
|
|
|
|
|||||||||
CASH AND CASH EQUIVALENTS AT END OF YEAR |
||||||||||||||
|
|
|
|
|
|
Percentage of ownership/interest/ voting rights |
||||||||||||||
Name |
Place and date of incorporation/ establishment |
Directly |
Indirectly |
Issued and fully paid ordinary share capital/ registered capital |
Principal activities | |||||||||
|
British Virgin Islands (“ |
% | — | United States Dollar (“US$”) |
||||||||||
|
|
% | — | US$ |
||||||||||
Gauguin Limited (“ |
|
— | % | Hong Kong Dollar (“HK$”) |
||||||||||
Degas Limited (“ |
|
— | % | HK$ |
||||||||||
Kuke Future International Technology (Beijing) Co., Ltd.* (“ |
|
— | % | US$ |
||||||||||
|
|
— | % | US$ |
||||||||||
|
|
— | % | RMB |
||||||||||
Beijing Naxos Cultural Communication Co. Ltd.* (“ |
— | % | RMB |
|||||||||||
Beijing Music Festival Culture Communication Co., Ltd.* (“ |
|
— | % | RMB |
Percentage of ownership/interest/ voting rights |
||||||||||||||
Name |
Place and date of incorporation/ establishment |
Directly |
Indirectly |
Issued and fully paid ordinary share capital/ registered capital |
Principal activities | |||||||||
|
— | % | RMB |
|||||||||||
|
— | % | — | |||||||||||
|
— | % | — | |||||||||||
|
— | % | — | |||||||||||
Ltd.* (“Fuzhou Kuke”) |
|
— | % | RMB |
||||||||||
Tianjin Kuke Xingkong Education Consulting., Ltd. * (“ |
|
— | % | RMB |
||||||||||
Shijiazhuang Kuke Linhui Education Technology Co., (“ |
|
— | % | RMB |
* |
The English names of these companies represent the best efforts made by the directors of the Company to translate their Chinese names as these companies do not have official English names. |
|
• | Power over the investee (i.e., existing rights that give it the current ability to direct the relevant activities of the investee) |
• | Exposure, or rights, to variable returns from its involvement with the investee |
• | The ability to use its power over the investee to affect its returns |
• | The contractual arrangement(s) with the other vote holders of the investee |
• | Rights arising from other contractual arrangements |
• | The Group’s voting rights and potential voting rights |
a) |
Business combinations and goodwill |
a) |
Business combinations and goodwill (continued) |
b) |
Investment in a joint venture |
b) |
Investment in a joint venture (continued) |
c) |
Current versus non-current classification |
• | Expected to be realised or intended to be sold or consumed in the normal operating cycle |
• | Held primarily for the purpose of trading |
• | Expected to be realised within twelve months after the reporting period |
• | Cash or cash equivalents unless restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period |
• | It is expected to be settled in the normal operating cycle |
• | It is held primarily for the purpose of trading |
c) |
Current versus non-current classification (continued) |
• | It is due to be settled within twelve months after the reporting period |
• | There is no unconditional right to defer the settlement of the liability for at least twelve months after the reporting period |
d) |
Revenue from contracts with customers |
d) |
Revenue from contracts with customers (continued) |
d) |
Revenue from contracts with customers (continued) |
d) |
Revenue from contracts with customers (continued) |
e) |
Government grants |
f) |
Taxes |
• | When the deferred tax liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss |
• | In respect of taxable temporary differences associated with investments in subsidiaries and a joint venture, when the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future |
• | When the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss |
• | In respect of deductible temporary differences associated with investments in subsidiaries and a joint venture, deferred tax assets are recognised only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilised. |
f) |
Taxes (continued) |
• | When the sales tax incurred on a purchase of assets or services is not recoverable from the taxation authority, the sales tax is recognised as part of the cost of acquisition of the asset or as part of the expense item, as applicable. |
• | When receivables and payables are stated with the amount of sales tax included, the net amount of sales tax recoverable from, or payable to, the taxation authority is included as part of receivables or payables in the statement of financial position. |
g) |
Foreign currencies |
g) |
Foreign currencies (continued) |
i) |
Transactions and balances |
ii) |
Group companies |
h) |
Property, plant and equipment |
h) |
Property, plant and equipment (continued) |
• Leasehold improvements |
||
• Music education equipment |
||
• Furniture and fixtures |
||
• Office equipment |
i) |
Leases |
i) |
Right-of-use |
i) |
Leases (continued) |
ii) |
Lease liabilities |
iii) |
Short-term leases and leases of low-value assets |
j) |
Borrowing costs |
k) |
Intangible assets |
• | The technical feasibility of completing the intangible asset so that the asset will be available for use or sale |
• | Its intention to complete and its ability and intention to use or sell the asset |
• | How the asset will generate future economic benefits |
• | The availability of resources to complete the asset |
• | The ability to measure reliably the expenditure during development |
k) |
Intangible assets (continued) |
l) |
Financial instruments—initial recognition and subsequent measurement |
i) |
Financial assets |
l) |
Financial instruments—initial recognition and subsequent measurement (continued) |
i) |
Financial assets (continued) |
• | Financial assets at amortised cost (debt instruments) |
• | Financial assets at fair value through profit or loss |
• | The rights to receive cash flows from the asset have expired |
• | The Group has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a “pass-through” arrangement; and either (a) the Group has transferred substantially all the risks and rewards of the asset, or (b) the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset |
l) |
Financial instruments—initial recognition and subsequent measurement (continued) |
i) |
Financial assets (continued) |
l) |
Financial instruments—initial recognition and subsequent measurement (continued) |
i) |
Financial assets (continued) |
• Disclosures of significant accounting judgements, estimates and assumptions |
Note 3 | |
• Trade receivables |
Note 16 | |
• Prepayments, other receivables and other assets |
Note 17 | |
• Related party disclosures |
Note 26 |
l) |
Financial instruments—initial recognition and subsequent measurement (continued) |
i) |
Financial assets (continued) |
ii) |
Financial liabilities |
• | Financial liabilities at amortised cost (loans and borrowings) |
l) |
Financial instruments—initial recognition and subsequent measurement (continued) |
iii) |
Offsetting of financial instruments |
m) |
Inventories |
n) |
Impairment of non-financial assets |
• Disclosures for significant accounting judgements, estimates and assumptions |
Note 3 |
|||
• Property, plant and equipment |
Note 12 |
|||
• Intangible assets |
Note 13 |
|||
• Goodwill |
Note 14 |
n) |
Impairment of non-financial assets (continued) |
o) |
Cash and cash equivalents |
p) |
Provisions |
p) |
Provisions (continued) |
q) |
Pensions and other post-employment benefits |
r) |
Share-based payments |
r) |
Share-based payments (continued) |
s) |
Related parties |
(a) | the party is a person or a close member of that person’s family and that person |
(i) | has control or joint control over the Group; |
(ii) | has significant influence over the Group; or |
(iii) | is a member of the key management personnel of the Group or of a parent of the Group; |
(b) | the party is an entity where any of the following conditions applies: |
(i) | the entity and the Group are members of the same group; |
(ii) | one entity is an associate or joint venture of the other entity (or of a parent, subsidiary or fellow subsidiary of the other entity); |
(iii) | the entity and the Group are joint ventures of the same third party; |
s) |
Related parties (continued) |
(iv) | one entity is a joint venture of a third entity and the other entity is an associate of the third entity; |
(v) | the entity is a post-employment benefit plan for the benefit of employees of either the Group or an entity related to the Group; |
(vi) | the entity is controlled or jointly controlled by a person identified in (a); |
(vii) | a person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity); and |
(viii) | the entity, or any member of a group of which it is a part, provides key management personnel services to the Group or to the parent of the Group. |
t) |
Fair value measurement |
• | In the principal market for the asset or liability |
• | In the absence of a principal market, in the most advantageous market for the asset or liability |
• | Level 1—Quoted (unadjusted) market prices in active markets for identical assets or liabilities |
• | Level 2—Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable |
• | Level 3—Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable |
t) |
Fair value measurement (continued) |
u) |
Share capital |
v) |
Treasury shares |
• | A practical expedient to require contractual changes, or changes to cash flows that are directly required by the reform, to be treated as changes to a floating interest rate, equivalent to a movement in a market rate of interest |
• | Permit changes required by the IBOR reform to be made to hedge designations and hedge documentation without the hedging relationship being discontinued |
• | Provide temporary relief to entities from having to meet the separately identifiable requirement when an RFR instrument is designated as a hedge of a risk component |
• Capital management |
Note 6 | |||
• Financial instruments risk management objectives and policies |
Note 18.4 | |||
• Sensitivity analysis disclosures |
Note 18.4 |
• | The Group is not primarily responsible for fulfilling the promise to provide database services; |
• | The Group has no discretion in establishing the pricing for such database services; |
• | The Group’s consideration is in the form of a commission |
• | Determining criteria for a significant increase in credit risk; |
• | Identifying economic indicators for forward-looking measurements; and |
• | Estimating future cash flows. |
Subscription and licensing |
Smart music learning |
Music events and performances |
Total |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
Year ended December 31, 2021 |
||||||||||||||||
Revenue from contracts with customers |
||||||||||||||||
Cost of sales |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2020 |
||||||||||||||||
Revenue from contracts with customers |
||||||||||||||||
Cost of sales |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Year ended December 31, 2019 |
||||||||||||||||
Revenue from contracts with customers |
— | |||||||||||||||
Cost of sales |
( |
) | ( |
) | — | ( |
) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
— |
|||||||||||||||
|
|
|
|
|
|
|
|
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Geographical markets |
||||||||||||
Southern China |
||||||||||||
Northern China |
||||||||||||
Total revenue from contracts with customers |
||||||||||||
Timing of revenue recognition |
||||||||||||
Revenue recognised at a point in time |
||||||||||||
Revenue recognised over time |
||||||||||||
Total revenue from contracts with customers |
||||||||||||
2021 |
2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Amounts expected to be recognised as revenue: |
||||||||
Within 1 year |
||||||||
After 1 year |
||||||||
(a) | Subscription, licensing and smart music learning business engages in the distribution of commercial copyrights and provision of music education solutions. |
(b) |
Music events and performances business engages in the provision of services related to music festival events and music performances and sale of musical instruments. Management monitors the results of the Group’s operating segments separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on reportable operating segment’s profit/(loss), which is a measure of adjusted profit/(loss) before tax. The adjusted profit/(loss) before tax is measured consistently with the Group’s profit/(loss) before tax except that foreign exchange differences, net, finance income, non-lease-related finance costs, as well as head office and corporate income/expenses are excluded from such measurement . |
Subscription, licensing and smart music learning business For the years ended December 31, |
Music events and performances business For the years ended December 31, |
Total For the years ended December 31, |
||||||||||||||||||||||||||||||||||
2021 |
2020 |
2019 |
2021 |
2020 |
2019 |
2021 |
2020 |
2019 |
||||||||||||||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||||||||||||||||
Segment revenue: |
||||||||||||||||||||||||||||||||||||
Sales to external customers |
— | |||||||||||||||||||||||||||||||||||
Segment results: |
||||||||||||||||||||||||||||||||||||
The Group |
— | |||||||||||||||||||||||||||||||||||
Share of loss of a joint venture ^ |
( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||||
— | ||||||||||||||||||||||||||||||||||||
Reconciliation: |
||||||||||||||||||||||||||||||||||||
Finance income |
||||||||||||||||||||||||||||||||||||
Foreign exchange differences, net |
( |
) | ||||||||||||||||||||||||||||||||||
Other unallocated gains |
||||||||||||||||||||||||||||||||||||
Corporate and other unallocated expenses |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
Non-lease related finance costs |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
(Loss)/profit before tax |
( |
) |
( |
) |
||||||||||||||||||||||||||||||||
Other segment information |
||||||||||||||||||||||||||||||||||||
Depreciation of property, plant and equipment |
— | |||||||||||||||||||||||||||||||||||
Depreciation of right-of-use assets |
— | |||||||||||||||||||||||||||||||||||
Amortisation of intangible assets |
— | |||||||||||||||||||||||||||||||||||
Impairment losses on financial assets, net |
— | |||||||||||||||||||||||||||||||||||
^ |
The Group has discontinued recognition of its share of loss of a joint venture and the unrecognised share of loss was RMBDecember 31, 2020: |
Subscription, licensing and smart music learning business |
Music events and performances business |
Total |
||||||||||||||||||||||
As at December 31, |
As at December 31, |
As at December 31, |
||||||||||||||||||||||
2021 |
2020 |
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||||||||
(Restated) |
(Restated) |
(Restated) |
||||||||||||||||||||||
Segment assets |
||||||||||||||||||||||||
Reconciliation: |
||||||||||||||||||||||||
Corporate and other unallocated assets |
||||||||||||||||||||||||
Segment liabilities |
||||||||||||||||||||||||
Reconciliation: |
||||||||||||||||||||||||
Corporate and other unallocated liabilities |
||||||||||||||||||||||||
Other segment information |
||||||||||||||||||||||||
Investment in a joint venture |
— | — | — | — | ||||||||||||||||||||
Capital expenditure* |
||||||||||||||||||||||||
* | Capital expenditure consists of additions of property, plant and equipment, intangible assets, right-of-use and deposits paid for purchase of non-current assets, including assets from the acquisition of a subsidiary. |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Customer 1 |
N/A | * | ||||||||||
Customer 2 |
N/A | * |
* | The corresponding revenue from these customers is not disclosed as it individually did not contribute revenue for that year. |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Interest-bearing loans and borrowings (Note 23) |
||||||||
Lease liabilities (Note 24) |
||||||||
Trade payables (Note 21) |
||||||||
Other payables and accruals (Note 25) |
||||||||
Amount due to a related party (Note 26) |
||||||||
Amount due to a shareholder (Note 26) |
||||||||
Cash and cash equivalents (Note 19) |
( |
) | ( |
) | ||||
Net debt |
||||||||
Equity attributable to equity holders of the parent |
||||||||
Total equity attributable to equity holders of the parent and net debt |
||||||||
Gearing ratio |
% | % |
% equity interest |
||||||||||||||||
Name |
Principal activities |
Place of incorporation/registration |
December 31, 2021 |
December 31, 2020 |
||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
% | % | |||||||||||||||
|
copyrights |
l |
% | % | ||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
% | ||||||||||||||||
VIEs of the Group include: |
||||||||||||||||
% beneficial interest |
||||||||||||||||
Name |
Principal activities |
Place of registration |
December 31, 2021 |
December 31, 2020 |
||||||||||||
|
copyrights and provision of music education solutions |
l |
% | % | ||||||||||||
|
copyrights, sale of musical instruments and provision of services related to music events and performances |
l |
% | % |
(1) | Powers of attorney |
(2) | Exclusive call option agreement |
(3) | Exclusive service agreements |
(4) |
Share pledge contract |
Fair value recognised on acquisition |
||||
RMB’000 |
||||
Cash and cash equivalents |
||||
Property, plant and equipment (Note 12) |
||||
Right-of-use |
||||
Trade receivables |
||||
Prepayments, other receivables and other assets |
||||
Inventories |
||||
Identifiable intangible assets (Note 13) |
||||
Deferred tax assets |
||||
Deferred tax liabilities |
( |
) | ||
Trade payables |
( |
) | ||
Due to related parties |
( |
) | ||
Lease liabilities |
( |
) | ||
Other payables and accruals |
( |
) | ||
Total identifiable net assets at fair value |
||||
Goodwill arising on acquisition |
||||
Purchase consideration |
||||
Satisfied by: |
||||
Issuance of ordinary shares |
||||
Analysis of cash flows on acquisition: |
||||
Net cash inflows and cash acquired (including in net cash flows used in investing activities) |
||||
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Government grants* |
||||||||||||
Covid-19-related rent concessions from a lessor (Note 24) |
— | — | ||||||||||
Foreign exchange differences, net |
( |
) | ||||||||||
Additional deduction of VAT |
||||||||||||
Bad debt recovery |
— | |||||||||||
Others |
||||||||||||
|
|
|
|
|
|
|||||||
Total other income, net |
||||||||||||
|
|
|
|
|
|
* |
Various government grants were received with the aim to subsidise the Beijing Music Festival held and award the Group due to the US listing for the year ended December 31, 2021. There are no unfulfilled conditions or contingencies relating to these grants. |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Interest on loans and borrowings |
||||||||||||
Interest on lease liabilities |
||||||||||||
|
|
|
|
|
|
|||||||
Total finance costs |
||||||||||||
|
|
|
|
|
|
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Bank interest income |
||||||||||||
Interest income on loans receivable |
— | — | ||||||||||
Interest income on net investments in subleases |
||||||||||||
|
|
|
|
|
|
|||||||
Total finance income |
||||||||||||
|
|
|
|
|
|
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Included in cost of sales: |
||||||||||||
Depreciation of property, plant and equipment |
||||||||||||
Depreciation of right-of-use |
||||||||||||
Amortisation of intangible assets |
||||||||||||
Costs of inventories recognised as an expense |
||||||||||||
Included in selling expenses: |
||||||||||||
Depreciation of right-of-use |
||||||||||||
Included in administrative expenses: |
||||||||||||
Depreciation of property, plant and equipment |
||||||||||||
Depreciation of right-of-use |
||||||||||||
Amortisation of intangible assets |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Wages and salaries |
||||||||||||
Equity-settled share-based payment expenses |
— | |||||||||||
Pension scheme contributions |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Current income tax: |
||||||||||||
Current income tax charge |
||||||||||||
Overprovision in prior years |
( |
) | ( |
) | — | |||||||
Deferred tax |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Income tax expense reported in profit or loss |
||||||||||||
|
|
|
|
|
|
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Accounting (loss)/profit before tax |
( |
) | ( |
) | ||||||||
At China’s statutory income tax rate |
( |
) | ( |
) | ||||||||
Effect of lower tax rate (Note) |
( |
) | ||||||||||
Loss attributable to a joint venture |
— | |||||||||||
Non-deductible expenses for tax purposes |
||||||||||||
Super deductions |
( |
) | ( |
) | ( |
) | ||||||
Adjustments in respect of current tax of previous periods |
( |
) | ( |
) | — | |||||||
Unrecognised tax losses |
||||||||||||
At the effective income tax rate of - - 2019: |
||||||||||||
Income tax expense reported in profit or loss |
||||||||||||
Note: |
The amount represented (i) a reduced enterprise income tax rate of |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Deferred tax assets |
||||||||
Deferred tax liabilities |
( |
) | ( |
) | ||||
Net deferred tax |
||||||||
January 1, 2020 |
Acquisition from business combinations |
Credited/ (charged) to profit or loss |
December 31, 2020 |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
Leases |
||||||||||||||||
Expected credit losses on debt financial assets |
||||||||||||||||
Trade payables, accrual and provisions |
— | |||||||||||||||
Tax losses |
— | ( |
) | — | ||||||||||||
Fair value adjustment arising from business combinations |
— | ( |
) | ( |
) | |||||||||||
Total |
( |
) |
||||||||||||||
January 1, 2021 |
Acquisition from business combinations |
Credited/ (charged) to profit or loss |
December 31, 2021 |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
Leases |
||||||||||||||||
Expected credit losses on debt financial assets |
( |
) | ||||||||||||||
Trade payables, accrual and provisions |
||||||||||||||||
Fair value adjustment arising from business combinations |
( |
) | ( |
) | ||||||||||||
Total |
( |
) |
||||||||||||||
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
(Loss)/profit attributable to ordinary equity holders of the parent for basic and diluted (loss)/earnings per share calculations |
||||||||||||
– Class A ordinary shares |
( |
) |
( |
) |
||||||||
– Class B ordinary shares |
( |
) |
( |
) |
||||||||
2021 |
2020 |
2019 |
||||||||||
Weighted average number of ordinary shares in issue during the year for basic and diluted (loss)/earnings per share calculations |
||||||||||||
– Class A ordinary shares |
||||||||||||
– Class B ordinary shares |
||||||||||||
Leasehold improvements |
Music education equipment |
Furniture and fixtures |
Office equipment |
Total |
||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||||
Cost |
||||||||||||||||||||
At January 1, 2020 |
||||||||||||||||||||
Acquisition from business combinations (Note 8) |
— | |||||||||||||||||||
Additions |
— | — | ||||||||||||||||||
Disposals |
— | ( |
) | — | ( |
) | ( |
) | ||||||||||||
At December 31, 2020 |
||||||||||||||||||||
Additions |
||||||||||||||||||||
Disposals |
— | ( |
) | — | ( |
) | ( |
) | ||||||||||||
At December 31, 2021 |
||||||||||||||||||||
Accumulated depreciation |
||||||||||||||||||||
At January 1, 2020 |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||
Depreciation charge for the year |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Disposals |
— | — | ||||||||||||||||||
At December 31, 2020 |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||
Depreciation charge for the year |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Disposals |
— | — | ||||||||||||||||||
At December 31, 2021 |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | ||||||||||
Net carrying amount |
||||||||||||||||||||
At December 31, 2021 |
||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||
Software |
Copyrights |
Total |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Cost |
||||||||||||
At January 1, 2020 |
||||||||||||
Acquisition from business combinations (Note 8) |
— | |||||||||||
Additions - acquired separately |
— | |||||||||||
At December 31, 2020 |
||||||||||||
Additions - acquired separately |
||||||||||||
At December 31, 2021 |
||||||||||||
Accumulated amortisation |
||||||||||||
At January 1, 2020 |
( |
) | ( |
) | ( |
) | ||||||
Charge for the year |
( |
) | ( |
) | ( |
) | ||||||
At December 31, 2020 |
( |
) | ( |
) | ( |
) | ||||||
Charge for the year |
( |
) | ( |
) | ( |
) | ||||||
At December 31, 2021 |
( |
) | ( |
) | ( |
) | ||||||
Net carrying amount |
||||||||||||
At December 31, 2021 |
||||||||||||
At December 31, 2020 |
||||||||||||
Subscription, licensing and smart music learning business |
Music events and performances business |
Total |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Cost and net carrying amount at January 1, 2020 |
— | — | — | |||||||||
Acquisition from business combinations (Note 8) |
||||||||||||
Cost and net carrying amount at December 31, 2020, January 1, 2021, and December 31, 2021 |
||||||||||||
• | Subscription, licensing and smart music learning business; and |
• | Music events and performances business |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Finished goods |
||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Trade receivables |
||||||||
Receivables from third-party customers |
||||||||
Allowance for ECLs |
( |
) | ( |
) | ||||
Total trade receivables |
||||||||
2021 |
2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
At the beginning of the year |
( |
) | ( |
) | ||||
Impairment losses, net |
( |
) | ( |
) | ||||
Amount written off as uncollectible |
||||||||
At the end of the year |
( |
) |
( |
) | ||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Non-current |
||||||||
Prepayments |
||||||||
Deposits |
||||||||
Other receivables |
||||||||
Total |
||||||||
Current |
||||||||
Prepayments |
||||||||
Deposits |
||||||||
Loan receivable |
||||||||
Other receivables |
||||||||
Total |
||||||||
2021 |
2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
At the beginning of the year |
( |
) | ||||||
Impairment losses, net |
* |
( |
) | |||||
Amount written off as uncollectible |
||||||||
At the end of the year |
* |
* | ||||||
* |
Less than RMB |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Financial assets at FVTPL |
||||||||
Non-current |
||||||||
Equity investment at FVTPL |
— | |||||||
Total non-current financial assets at FVTPL |
— | |||||||
Total financial assets at FVTPL |
— |
|||||||
Financial assets at amortised cost |
||||||||
Current |
||||||||
Trade receivables (Note 16) |
||||||||
Financial assets included in prepayments, other receivables and other assets |
||||||||
Net investments in subleases |
||||||||
Amounts due from related parties |
||||||||
Amounts due from shareholders |
||||||||
Cash and cash equivalents |
||||||||
Total current financial assets at amortised cost |
||||||||
Non-current |
||||||||
Financial assets included in prepayments, other receivables and other assets |
||||||||
Net investments in subleases |
||||||||
Total non-current financial assets at amortised cost |
||||||||
Total financial assets at amortised cost |
||||||||
Total financial assets |
||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Current |
||||||||
Trade payables |
||||||||
Financial liabilities included in other payables and accruals |
||||||||
Amount due to a related party |
||||||||
Amount due to a shareholder |
||||||||
Interest-bearing loans and borrowings |
||||||||
Lease liabilities |
||||||||
Non-current |
||||||||
Interest-bearing loans and borrowings |
||||||||
Lease liabilities |
||||||||
Total |
||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
Financial asset for which fair value is disclosed: |
||||||||||||||||
An unlisted investment measured at fair value through profit or loss |
||||||||||||||||
For the year ended December 31, 2021 |
Change in exchange rate |
Effect on loss before tax |
||||||
RMB’000 |
||||||||
US$ |
+ |
% | ||||||
- |
% | ( |
) | |||||
HK$ |
+ |
% | — | |||||
- |
% | — |
For the year ended December 31, 2020 |
Change in exchange rate |
Effect on loss before tax |
||||||
RMB’000 |
||||||||
US$ |
+ |
% | ( |
) | ||||
– |
% | |||||||
HK$ |
+ |
% | — | |||||
– |
% | — |
For the year ended December 31, 2019 |
Change in exchange rate |
Effect on profit before tax |
||||||
RMB’000 |
||||||||
US$ |
+ |
% | ( 1,302 |
) | ||||
– |
% | |||||||
HK$ |
+ |
% | ||||||
– |
% | ( |
) |
12-month expected credit losses |
Lifetime expected credit losses |
|||||||||||||||||||
Stage 1 |
Stage 2 |
Stage 3 |
Simplified approach |
Total |
||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||||
Trade receivables |
— | — | — | |||||||||||||||||
Financial assets included in prepayments, other receivables and other assets |
||||||||||||||||||||
—Normal* |
— | — | — | |||||||||||||||||
Net investments in subleases—Normal* |
— | — | — | |||||||||||||||||
Amounts due from related parties—Doubtful* |
— | — | ||||||||||||||||||
Amounts due from shareholders—Normal* |
— | — | — | |||||||||||||||||
Cash and cash equivalents |
||||||||||||||||||||
—not yet past due |
— | — | — | |||||||||||||||||
— |
||||||||||||||||||||
12-month expected credit losses |
Lifetime expected credit losses |
|||||||||||||||||||
Stage 1 |
Stage 2 |
Stage 3 |
Simplified approach |
Total |
||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||||
Trade receivables |
— | — | — | |||||||||||||||||
Financial assets included in prepayments, other receivables and other assets |
||||||||||||||||||||
—Normal* |
— | — | — | |||||||||||||||||
Net investments in subleases—Normal* |
— | — | — | |||||||||||||||||
Amounts due from related parties—Normal* |
— | — | — | |||||||||||||||||
Amounts due from shareholders—Normal* |
— | — | — | |||||||||||||||||
Cash and cash equivalents |
||||||||||||||||||||
—not yet past due |
— | — | — | |||||||||||||||||
— |
— |
|||||||||||||||||||
* | The credit quality of the financial assets included in prepayments, other receivables and other assets, net investments in subleases, and amounts due from related parties and shareholders is considered to be “normal” when they are not past due and there is no information indicating that the financial assets had a significant increase in credit risk since initial recognition. Otherwise , the credit quality of the financial assets is considered to be “doubtful”. |
Days past due |
||||||||||||||||||||
Current |
1 - 90 days |
91 - 180 Days |
Over 181 days |
Total |
||||||||||||||||
December 31, 2021 |
||||||||||||||||||||
Expected credit loss rate |
% | % | % | % | % | |||||||||||||||
Gross carrying amount (RMB’000) |
||||||||||||||||||||
Expected credit loss (RMB’000) |
||||||||||||||||||||
Days past due |
||||||||||||||||||||
Current |
1 - 90 days |
91 - 180 Days |
Over 181 days |
Total |
||||||||||||||||
December 31, 2020 |
||||||||||||||||||||
Expected credit loss rate |
% | % | % | % | % | |||||||||||||||
Gross carrying amount (RMB’000) |
||||||||||||||||||||
Expected credit loss (RMB’000) |
On demand |
Less than 1 year |
Over 1 year |
Total |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
As at December 31, 2021 |
||||||||||||||||
Interest-bearing loans and borrowings |
||||||||||||||||
Lease liabilities |
— | |||||||||||||||
Trade payables |
— | — | ||||||||||||||
Due to a shareholder |
— | — | ||||||||||||||
Other payables and accruals |
— | — | ||||||||||||||
As at December 31, 2020 |
||||||||||||||||
Interest-bearing loans and borrowings |
— | |||||||||||||||
Lease liabilities |
— | |||||||||||||||
Trade payables |
— | — | ||||||||||||||
Due to a shareholder |
— | — | ||||||||||||||
Due to a related party |
— | — | ||||||||||||||
Other payables and accruals |
— | — |
Interest- bearing loans and borrowings |
Lease liabilities |
Due to a shareholder |
Due to a related party |
|||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||
As at January 1, 2019 |
— | — | ||||||||||||||
Changes from financing activities |
( |
) | — | — | ||||||||||||
Additions |
— | — | — | |||||||||||||
Accretion of interest |
— | — | — | |||||||||||||
As at December 31, 2019 and January 1, 2020 |
— | — | ||||||||||||||
Changes from financing activities |
( |
) | — | |||||||||||||
Changes from operating activities |
— | ( |
) | — | — | |||||||||||
Acquisition of a subsidiary |
— | — | — | |||||||||||||
Additions |
— | — | — | |||||||||||||
Accretion of interest |
— | — | — | |||||||||||||
As at December 31, 2020 and January 1, 2021 |
||||||||||||||||
Changes from financing activities |
( |
) | ( |
) | — | ( |
) | |||||||||
Lease termination |
— | ( |
) | — | — | |||||||||||
Additions |
— | — | — | |||||||||||||
Accretion of interest |
— | — | — | |||||||||||||
As at December 31, 2021 |
— | |||||||||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Cash and cash equivalents |
||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Trade payables |
||||||||
• | Trade payables are non-interest-bearing |
• | For explanations on the Group’s liquidity risk management processes, refer to Note 18.4. |
December 31, 2021 |
December 31, 2020 |
January 1, 2020 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Deferred revenue |
||||||||||||
Subscriptions and licensing |
||||||||||||
Smart music learning |
||||||||||||
Music events and performances |
||||||||||||
Total contract liabilities |
||||||||||||
Current |
||||||||||||
Non-current |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Amounts of revenue recognised in the respective reporting period that was included in the contract liabilities at the beginning of the respective reporting period |
||||||||||||
Effective interest rate |
Maturity |
December 31, 2021 |
December 31, 2020 |
|||||||||||
% |
RMB’000 |
RMB’000 |
||||||||||||
Current: |
||||||||||||||
Unsecured RMB |
|
(2020: |
|
(2020: |
||||||||||
Unsecured RMB (2020: Unsecured RMB |
|
(2020: |
|
(2020: |
||||||||||
Unsecured RMB |
— | |||||||||||||
Non-current: |
||||||||||||||
Unsecured RMB |
— | |||||||||||||
Building |
Music education equipment |
Total |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
At January 1, 2020 |
||||||||||||
Additions |
||||||||||||
Acquisition from business combinations (Note 8) |
||||||||||||
Depreciation charge |
( |
) | ( |
) | ( |
) | ||||||
At December 31, 2020 |
||||||||||||
Additions |
||||||||||||
Depreciation charge |
( |
) | ( |
) | ( |
) | ||||||
Lease termination |
( |
) | ( |
) | ( |
) | ||||||
As December 31, 2021 |
||||||||||||
2021 |
2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
At January 1 |
||||||||
Additions |
||||||||
Accretion of interest |
||||||||
Covid-19-related rent concessions from a lessor |
( |
) | ||||||
Lease termination |
( |
) | ||||||
Payments |
( |
) | ( |
) | ||||
At December 31 |
||||||||
Current |
||||||||
Non-current |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Depreciation expense of right-of-use |
||||||||||||
Interest expense on lease liabilities |
||||||||||||
Covid-19-related |
( |
) | ||||||||||
Expense relating to short term leases and leases of low-value assets included in administrative expenses |
||||||||||||
Total amount recognised in profit or loss |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Total cash outflow for leases |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Amounts receivable: |
||||||||
Within one year |
||||||||
After one year but within two years |
||||||||
After two years but within five years |
||||||||
Total future undiscounted minimum rentals receivable |
||||||||
Unearned finance income |
( |
) | ( |
) | ||||
Net investments in subleases |
||||||||
Current |
||||||||
Non-current |
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Accruals |
||||||||
Other payables |
||||||||
Payable to database suppliers |
||||||||
Interest payables |
||||||||
Total other payables and accruals |
||||||||
Current |
||||||||
Non-current |
Interest income on net investments in subleases |
Revenue from a related party |
Acquisition of a subsidiary |
Copyright expenses |
|||||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
RMB’000 |
|||||||||||||||||
Shareholder of the Company |
2021 |
— |
— |
— |
— |
|||||||||||||||
2020 |
— |
— |
— |
|||||||||||||||||
2019 |
— |
— |
— |
— |
||||||||||||||||
BMF Culture* |
2021 |
— |
— |
— |
— |
|||||||||||||||
2020 |
— |
— |
— |
|||||||||||||||||
2019 |
— |
— |
||||||||||||||||||
Naxos ^ |
2021 |
— |
— |
— |
||||||||||||||||
2020 |
— |
— |
— |
— |
||||||||||||||||
2019 |
— |
— |
— |
— |
* |
A director of the Company is the controlling shareholder of Rosenkavalier, the parent company of BMF Culture. BMF Culture became a subsidiary of the Group since February 29, 2020. Further details are disclosed in note 8 to the consolidated financial statements. |
^ |
Naxos refers to Naxos Global Distribution Limited, Naxos Rights International Limited and their affiliates and subsidiaries, of which a director of the Company is the controlling shareholder. |
Net investments in subleases |
Due from related parties /shareholders |
Due to a related party/ a shareholder |
||||||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||||||
Shigoo Limited # |
2021 |
— |
— |
|||||||||||||
2020 |
— |
|||||||||||||||
Shanghai Xuanshi Culture Communication Co., Ltd. ^ |
2021 |
— |
— |
— |
||||||||||||
2020 |
— |
— |
||||||||||||||
Shareholders of the Company |
2021 |
— |
||||||||||||||
2020 |
— |
# |
A director of the Company is the controlling shareholder of Shigoo Limited. The amount due from Shigoo Limited was unsecured, interest-free and repayable on demand, while the amount due to Shigoo Limited was unsecured, interest-free and repayable within one year. |
^ |
A joint venture of the Group. The amount due from the joint venture was unsecured, interest-free and repayable within one year. The carrying amount of RMB |
2021 |
2020 |
2019 |
||||||||||
RMB’000 |
RMB’000 |
RMB’000 |
||||||||||
Short term employee benefits |
||||||||||||
Equity-settled share-based payment expenses |
||||||||||||
Post employment benefits |
||||||||||||
Total compensation paid to key management personnel |
||||||||||||
(a) | During the year ended December 31, 2020, the Group acquired a |
(b) |
During the year ended December 31, 2020, the Group and two independent third parties entered into an agreement to offset the non-current loan receivable against a non-current loan payable of RMBnon-current loan receivable and non-current loan payable were derecognised through a non-cash transaction. |
(c) | During the year ended December 31, 2021, the Group had non-cash additions to right-of-use |
(d) | During the year ended December 31, 2021, the Group entered into finance lease arrangements in respect of property, plant and equipment with a total capital value at the inception of the leases of RMB |
Amendments to IFRS 3 |
Reference to the Conceptual Framework 1 | |
Amendments to IFRS 10 and IAS 28 (2011) |
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture 3 | |
IFRS 17 |
Insurance Contracts 2 | |
Amendments to IFRS 17 |
Insurance Contracts 2,4 | |
Amendment to IFRS 17 |
Initial Application of IFRS 17 and IFRS 9 – Comparative Information 2 | |
Amendments to IAS 1 |
Classification of Liabilities as Current or Non-current 2 | |
Amendments to IAS 1 and IFRS Practice Statement 2 |
Disclosure of Accounting Policies 2 | |
Amendments to IAS 8 |
Definition of Accounting Estimates 2 | |
Amendments to IAS 12 |
Deferred Tax related to Assets and Liabilities arising from a Single Transaction 2 | |
Amendments to IAS 16 |
Property, Plant and Equipment: Proceeds before Intended Use 1 | |
Amendments to IAS 37 |
Onerous Contracts - Cost of Fulfilling a Contract 1 | |
Annual Improvements to IFRSs 2018-2020 |
Amendments to IFRS 1, IFRS 9, Illustrative Examples accompanying IFRS 16, and IAS 41 1 |
1. |
Effective for annual periods beginning on or after 1 January 2022 |
2. |
Effective for annual periods beginning on or after 1 January 2023 |
3. |
No mandatory effective date yet determined but available for adoption |
4. |
As a consequence of the amendments to IFRS 17 issued in October 2020, the effective date of IFRS 17 was deferred to 1 January 2023, and IFRS 4 was amended to extend the temporary exemption that permits insurers to apply IAS 39 rather than IFRS 9 for annual periods beginning before 1 January 2023. |
Vesting period of the relevant percentage of the options |
Cap of options exercisable | |
After 6 months since the Listing Date | ||
After 12 months since the Listing Date | ||
After 18 months since the Listing Date | ||
After 24 months since the Listing Date |
(a) | The fair value of equity-settled share options granted during the year ended December 31, 2020, was estimated as at the date of grant using a binomial model, taking into account the terms and conditions upon which the options were granted. |
Assumptions |
Inputs |
|||
Dividend yield (%) |
% | |||
Expected volatility (%) (note) |
% | |||
Risk-free interest rate (%) |
% | |||
Suboptimal factor |
||||
Forfeiture rate |
% | |||
Option life (years) |
||||
Share price (US$ per share) |
Note: |
Expected volatility is determined by reference to a peer group of publicly traded companies. No other feature of the options granted was incorporated into the measurement of fair value. |
(b) | The following table illustrates the number and weighted average exercise prices (WAEP) of, and movements in, share options during the year: |
2021 WAEP US$ |
2021 Number of options |
2020 WAEP US$ |
2020 Number of options |
|||||||||||||
At January 1 |
||||||||||||||||
Granted during the year |
— | — | — | — | ||||||||||||
Forfeited during the year |
— | — | — | — | ||||||||||||
Exercised during the year |
— | — | — | — | ||||||||||||
Expired during the year |
— | — | — | — | ||||||||||||
At December 31 |
||||||||||||||||
(c) | The exercise prices and exercise periods of the share options outstanding as at the end of the reporting period are as follows: |
2021 |
2020 |
|||||||||||
Exercise period |
Number of options |
Number of options |
Exercise price US$ |
|||||||||
(a) | The fair value of equity-settled share options and restricted shares granted during the year ended December 31, 2020, was estimated as at the date of grant using a binomial model, taking into account the terms and conditions upon which the options were granted. |
Assumptions |
Inputs |
|||
Dividend yield (%) |
% | |||
Expected volatility (%) (note) |
% | |||
Risk-free interest rate (%) |
% | |||
Suboptimal factor |
||||
Forfeiture rate |
% | |||
Option life (years) |
||||
Share price (US$ per share) |
Note: |
Expected volatility is determined by reference to a peer group of publicly traded companies. No other feature of the options granted was incorporated into the measurement of fair value. |
(b) | The following share options and restricted shares were outstanding under the 2020 ESOP Plan during the year: |
2021 WAEP US$ |
2021 Number of options |
2021 Number of restricted shares |
2020 WAEP US$ |
2020 Number of options |
2020 Number of restricted shares |
|||||||||||||||||||
At January 1, 2021 |
||||||||||||||||||||||||
Granted during the year |
— | — | — | — | — | — | ||||||||||||||||||
Forfeited during the year |
— | — | — | — | — | — | ||||||||||||||||||
Exercised during the year |
— | — | — | — | — | — | ||||||||||||||||||
Expired during the year |
— | — | — | — | — | — | ||||||||||||||||||
At December 31, 2021 |
||||||||||||||||||||||||
(c) |
The exercise prices and exercise periods of the share options and restricted shares outstanding as at the end of the reporting period are as follows: |
Exercise period |
2021 Number of options |
2021 Number of restricted shares |
2020 Number of options |
2020 Number of restricted shares |
Exercise price US$ |
|||||||||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
RMB’000 |
RMB’000 |
|||||||
Intangible assets |
||||||||
Smart musical instruments |
||||||||