BAIOO Family Interactive Limited 706,106,000 70,612,000 635,494,000 2.60 1% 0.003%0.005% 0.0000005 2100 32 342C 2.602.00 2.601%0.003%0.005% 2.60 www.hkexnews.hk www.baioo.com.hk (1)144A (2)S
1 www.hkeipo.hk 4...................... 2............................. 3................................................. 2............................. 5....................................... (1).......... (2)..................................... (3) www.hkexnews.hk www.baioo.com.hk (1)(2)...... 6................................... www.tricor.com.hk/ipo/result/.............. 6.................................................................... (1) i
(2) (3) (4) www.hkeipo.hk (5) (6) (i) (ii) 1,000,000 18322 1,000,000 1,000,0001,000,000 ii
................................................................... i......................................................................... iii......................................................................... 1......................................................................... 13......................................................................... 26................................................................... 27..................................................................... 28................ 62............................................. 68.................................................... 71..................................................................... 77..................................................................... 79......................................................................... 87........................................................ 102......................................................................... 114..................................................................... 142............................................................ 154..................................................................... 157............................................................ 161..................................................................... 169......................................................................... 171..................................................................... 173...................................................... 205......................................................................... 206.............................................................. 214........................................................ 223......................................................... I-1............................................... II-1.................................... III-1..................................................... IV-1...................................... V-1 iii
1326 40% 24.240.958.8 100bt.com 12 1
(i)(ii) 118 128 83.2203.2 455.0 2.76.3 20.2 22.1 77.7226.8 173 39.8 60.779.8 7.06% 2
80% 40% 51.985.5%74.0 9.3% 1120 22.1% 68.9%1112 20% K-123245 9% 79 3
142 (1) (1) (2) (2) (3) (3) (5) (4) (4) 100% 1. 144 2. 145 3. 146 4. 143 5. 6. 44 4
44 Stmoritz Investment Limited34.91% Stmoritz Investment Limited 26.18% 10,000,000 154 Sequoia 3,250,000 Sequoia 20.00% Sequoia 14.16%103 4. 28,800,000 142,316,000 142,316,000 5
2% 56,488,440 2% IV-34 II1(c)................................ 83,241 203,243 454,996................................ (31,928) (65,120) (106,115)................................ 51,313 138,123 348,881............................ 24,285 88,233 248,158................... 2,706 6,290 (20,219) (1)............. 22,144 77,714 226,800 (1)........................... 2,706 6,290 (20,219)......................... 214 210 9,791............ 18,688 71,214 237,228................... 536....................... 22,144 77,714 226,800 6
............................ 69,829 194,739 496,803............................ 44,982 99,882 202,048.............................. 80,029 211,363 534,663.............................. 95,531 220,365 554,093................................ 5 5 5................................ 13,022 15,943 25,734............................ (28,529) (24,950) (45,169).............................. (15,502) (9,002) (19,430)....................... 42,948 147,782 341,395............................ 569 992 2,787.......................... (16,988) (40,625)............... 43,517 131,786 303,557............... (6,368) (5,192) (218,708)....... (298) 5,368........... 36,851 126,594 90,217............... 27,390 64,187 190,768......... (54) (13) (53)............... 64,187 190,768 280,932 (1)............................. 61.6% 68.0% 76.7% (2)........................ 29.2% 43.4% 54.5% (3)............................. 3.3% 3.1% (4.4%) (4)...................... 26.6% 38.2% 49.8% (5)...................... 1.6 1.9 2.5 (6)........................ 66.2% 70.0% 68.6% (7)...................... 27.7% 36.8% 42.4% (1) (2) (3) (4) 188 7
(5) (6) 100% (7) 100% (i)(ii)(iii)............. 24,162 40,890 58,786............. 689 1,568 2,945......................... 28.6 31.1 37.7 39.110.7 28.4 10.4 18.0 8
2.00 2.60 (1)......................... 5,648.8 7,343.5 (2)......................... 0.54 0.68 (1) 2,824,422,000 (2) (i)2,824,422,000 (ii)25.0202 25.0 202 2.30 2.002.601,484.71,167.3 1,683.81,323.91,285.6 1,010.7 9
519.7408.635% 445.4350.130% 371.2291.825% 74.258.45% 74.258.4 5% 2.30 (i)6,914,000 14.911.8(ii)LeLe HappyAngel Wang LNZ Holding 99,000,000 214.0168.3 28 10
20,000,000 30,000,000 8.05(1) 11
33.9 2.00 2.60 354.9594.9 11 12
110 497,743,590 2,256,4100.0001 1200 1,576,000,000 400,000,000A0.0000005 Altratek Limited Angel Wang Holding Limited Angel Wang Charlotte Holding Limited 2.64% 13
Baitian Technology Limited Bright Stream Holding Limited Bright Stream WHEZ Holding Ltd. 15.83% Stmoritz InvestmentBright StreamLNZ HoldingLeLe HappyAngel Wang 223 14
Charlotte Holding Limited TMF (Cayman) Ltd.WSW Family Trust 75 CNNIC 622 32 Baitian Information Limited 15
Stmoritz Investment Limited DAE Holding Investments Limited TMF (Cayman) Ltd.DAE Trust DAE Trust TMF (Cayman) Ltd. DAE TrustWHZ TrustThe Zhen Family TrustTigercat Sunshine TrustWSW Family Trust Golden Water Management Limited TMF (Cayman) Ltd.The Zhen Family Trust 16
46.92%28.37%12.90%7.08% 4.73% Happy Newstart Holding Limited TMF (Cayman) Ltd.Tigercat Sunshine Trust www.hkeipo.hk www.hkeipo.hk 17
70,612,000 1%0.003% 0.005% ICP 635,494,000 18
Lele HappyAngel WanyLNZ Holding Citigroup Global Markets Limited J.P. Morgan Securities plc Citigroup Global Markets Limited J.P. Morgan Securities plc LeLe Happy Holding Limited LeLe Happy Happy Newstart Holding Limited 3.95% 19
LNZ Holding Limited LNZ Holding GoldenWater Management Limited 7.20% 2.60 20
Stmoritz Investment Limited 1%0.003% 0.005% 0.0000005 30 105,914,000 15% 21
LeLe HappyAngel WangLNZ Holding 105,914,000 (i) (ii) ASequoia 22
144A S S 144A 144A SEC Sequoia Sequoia Capital China II, L.P. Sequoia Capital China Partners Fund II, L.P. Sequoia Capital China Principals Fund II, L.P. A Sequoia A 0.0000005 0.0001 A Sequoia 23
A 571 A Stmoritz Investment Limited Stmoritz Investment DAE Holding Investments Limited 26.18% 15 BVI Peto Holding Limited 142,316,000 The Zhen Family Trust TMF (Cayman) Ltd. Tigercat Sunshine Trust TMF (Cayman) Ltd. 24
TMF (Cayman) Ltd. DAE Holding Investments LimitedWHEZ Holding Ltd. Golden Water Management LimitedHappy Newstart Holding LimitedCharlotte Holding Limited S WHEZ Holding Ltd. TMF (Cayman) Ltd.WHZ Trust WHZ Trust TMF (Cayman) Ltd. WSW TMF (Cayman) Ltd. 25
(i) (ii) 26
27
(i)(ii)(iii) (iv)(v) 28
29
30
31
32
33
48.4%54.5%53.3% 17.9%16.2%15.1% 34
196129 723 16 20 11332ww.100bt.com www.baitianinfo.comwww.baioo.com.hk 35
30 30 36
500,000 3,000,000 (i) (ii) 46.2%46.2%35.4% 37
38
39
40
41
94.1%94.3%95.3% 42
55.80% 43
50% 50% 44
4 4 4 (i) (ii) (iii) (i)(ii) 45
(iii) 46
SCIASCIA SCIA SCIA 47
15.0% 25% 25% 48
www.100bt.com 49
ICP 50
51
52
20,000 100,000200,000 53
30,000 (i)(ii) 10% 50% 54
10% 25% 25% 82 82 (i)(ii) (iii) (iv) 82 82 25% 698 (i)12.5%(ii) 55
10% 698 201124 2469824 24 698 698 25% 15% 25% 10% 10% 56
20%20% 10% 25% 5% 5% 10% 75 57
75 75 58
20% 6.8316.10 1 7.2 8.0 59
60
61
8.12 8.12 (a) 3.05 (b) 3A.19 (c) 3.28 3.281 (a) (b) 159 (c) 50 62
3.282 (a) (b) (c) 3.29 (d) 8.173.28 3.28 3.28 20 20 1280 940 3.28 3.288.17 63
3.28 1A27 I10 17.02(1)(b) 51 28,800,000 51 1.01% 1A27I10(d) 17.02(1)(b) (i)17.02(1)(b)1a27 (ii)i 10(d) (a) 64
(b) (c) (d) (e) (f) (g) 5,000,000 (h) 17.02(1)(b)1A27 I10 (i) (a) (b) 65
5,000,000 17.02(1)(b)1A27 (c) (b) (1) (2) (3) (4) (5) (d) (e) (f) (g) 17.02(1)(b)1A27 I10 342A I10d (a) 5,000,000 I10 (b) (a) (1) (2) (3) (4) (5) (c) (a) 66
I10 (d) 14A 14A 67
70,612,000635,494,000 68
44B(1) Codan Trust Company (Cayman) Limited 69
18322 (i)0.786231.00 (ii) 7.75391.00H.10 1 70
23-2 802 19 903 34 3104 Dong Yi Yi jie39 1706 35 40 B 2206 1355 6 1301 71
6 21-1-1601 8 15A 6 B19 1 52 3 50 1 52 3 50 72
1 52 3 50 8 28 1 29 1 52 Citigroup Global Markets Limited 33 Canada Square Canary Wharf London E14 5LB United Kingdom J.P. Morgan Securities plc 25 Bank Street Canary Wharf London E14 5JP United Kingdom 1 29 73
1 52 3 50 8 28 1 29 1 777706 08 1 52 Citigroup Global Markets Limited 33 Canada Square Canary Wharf London E14 5LB United Kingdom J.P. Morgan Securities plc 25 Bank Street Canary Wharf London E14 5JP United Kingdom 1 29 74
1 777706 08 15 26 8 20 Conyers Dill & Pearman (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands Davis Polk & Wardwell 3A 77 334 22 333 B701 75
1 181 27 76
Marquee Place, Suite 300 430 West Bay Road, P. O. Box 32052 Grand Cayman KYI-1208 Cayman Islands, British West Indies 3610G 11B 1912 www.baioo.com.hk 6 3 1601 FCISFCS(PE) 2 5NC 77
19 903 6 3 1601 Codan Trust Company (Cayman) Limited Cricket Square Hutchins Drive P.O. Box 2681 Grand Cayman KY1-1111 Cayman Islands 18322 138 701/F 1 78
CNNIC 215,000 CNNIC CNNICCNNIC (i)(cati) (ii) (iii) CNNIC iadtrackeriusertracker (i)(ii) (iii)(iv) (i)(ii) 79
5141.46 2.61 6,36716,66914.7% 58.0% 21.4% 6.8% 6.1% 4.3% 3.4% 39.860.7 11.2% 24 80
700 450 460 500 540 590 640 350 270 2008 2009 2010 2011 2012 2013E 2014E 2015E 2016E 60.779.8 7.1% 39.8 22.4% 49.2 50.0 28.8% 34.1% 55.4 38.1% 60.7 41.7% 65.4 49.8% 70.2 54.7% 75.0 59.7% 79.8 64.6% 2008 2009 2010 2011 2012 2013E 2014E 2015E 2016E CNNIC 81
28.0% 10.0% 56.7% 4.0% 1.4% 58% 516%20 11.8 82
80% 40% 88% 86.4% 71.0% 45.4% 35.0% 35.4% 17.2% 6.8% 5.1% 51.9 85.5%74.0 9.3% 71.3 74.0 43.1 46.4 51.7 51.9 58.3 61.8 30.9 2008 2009 2010 2011 2012 2013E 2014E 2015E 2016E 83
11 2022.1% 2,040 1,690 1,392 899 1,130 607 123 166 280 2008 2009 2010 2011 2012 2013E 2014E 2015E 2016E 108.8%100 29.0% 10 21.2% 1020 21.3% 2050 14.2% 50100 5.7% 100 8.8% 84
68.9%40.3% 12 1 2 3 4 5 6 7 8 9 10 11 12 52.0% 50.5% 45.3% 39.6% 36.9% 34.7% 3.1% 85
20% 51%27% 75% 2.0%(K-12) (K-12)32 459% 2.7% (K-12) (K-12) 1.9 2.2 2.5 2.9 3.2 3.5 3.8 4.1 4.5 2008 2009 2010 2011 2012 2013E 2014E 2015E 2016E 86
ICPICP ICP ICP ICPICP 87
ICP50% ICPICP ICP ICP 88
30 (i) (ii) (iii) 89
90
(i) (ii) (iii) (iv) 412 91
(i) 180(ii) (iii) (iv) (i) (ii)(iii) 180(iv) 92
(i)(ii) (iii)(iv) (v) (vi)(vii) (viii)(ix)(x) 10,000 10,00030,000 18 93
94
95
5050 10 96
1967 12923 1511620 11332 www.100bt.com 75 75 75 75 75 (i)(ii) 30 75 75 18075 7575 97
59 77 10% 50% 98
15% 17% 25% 10% 601 601 99
25%5% 25% 10% 10% 25% 100
(i) 11 1 (ii) (iii) (iv) (v) (vi) 2,000(vii) 50%100% 101
Sequoia 1. 1,407,845 102
12,367,900 4. 44.87%26.02%11.83%8.28%6.5%2.5% 2. Stmoritz Investment LimitedBright Stream Holding LimitedLNZ Holding LimitedKS Global Holding LimitedLeLe Happy Holding Limited Angel Wang Holding Limited0.001 788,00044.87%26.02%11.83%8.28%6.5% 2.5% Stmoritz Investment Limited Stmoritz Investment Limited 3. 100% 4. ASequoia 103
Sequoia2,000,000A3,250,000 110 0.0001497,743,5902,256,410 7,880,000 0.0001 2,000,0000.0001A Sequoia A A 2,000,000A3,250,000 256,410A 750,000A Sequoia Sequoia Sequoia Capital China II, L.P. Sequoia Capital China Partners Fund II, L.P. Sequoia Capital China Principals Fund II, L.P. Sequoia Capital China II, L.P.Sequoia Capital China Partners Fund II, L.P.Sequoia Capital China Principals Fund II, L.P. Sequoia Capital China Management II, L.P.Sequoia Capital China Management II, L.P.SC China Holding LimitedSC China Holding LimitedSNP China Enterprises LimitedNanpeng Shen Sequoia Sequoia 10% 8.08Sequoia 104
A Sequoia Capital China II, L.P. 1,676,200 Sequoia Capital China Partners Fund II, L.P. 42,200 Sequoia Capital China Principals Fund II, L.P. 281,600 2,000,000 Sequoia Capital China II, L.P. 2,723,825 Sequoia Capital China Partners Fund II, L.P. Sequoia Capital China Principals Fund II, L.P. 68,575 457,600 3,250,000 A 0.008 A 2.002.60 97.3% A 180 Sequoia Capital China II, L.P. 16.76% Sequoia Capital China Partners Fund II, L.P. 0.42% Sequoia Capital China Principals Fund II, L.P. 2.82% 20.00% 105
Sequoia Capital China II, L.P. 11.87% Sequoia Capital China Partners Fund II, L.P. 0.30% Sequoia Capital China Principals Fund II, L.P. 1.99% 14.16% A A A A F-3 AA 5% AA A A A 106
A 9.75 A A A A A 107
HKEx-GL44-12HKEx- GL43-12 5. 2.05%2.35%2.11%0.58% 2.23%2.05 2.351.070.582.23 46.92%28.37%12.90%7.08% 4.73% KS Global Holding LimitedAngel Wang Holding LimitedLeLe Happy Holding LimitedLNZ Holding LimitedBright Stream Holding LimitedStmoritz Investment Limited17,5724,5708,43218,518 16,154Stmoritz Investment LimitedBright Stream Holding LimitedLNZ Holding LimitedLeLe Happy Holding LimitedAngel Wang Holding Limited46.92%28.37%12.90%7.08%4.73% 6. 100% 75 7. VIE (a) (b) (c) (d) 108
VIE VIE VIE 8. 200,000 9. AA1200 (i)1,576,000,000 (ii)400,000,000a 0.0000005 (i) 40,000,000(ii) 28,800,000 (iii)11,200,000 10. Baitian Information Limited 11. 309 142,316,000 142,316,000 109
12. 75 75 13. TMF (Cayman) Ltd. 100%TMF (Cayman) Ltd. TMF (Cayman) Ltd. (1) (5) 14. (i) (ii) 56,488,4402% 110
DAE (1) WHZ (2) The Zhen Family Trust (3) Tigercat Sunshine (4) WSW (5) 100% 100% 100% 100% 100% DAE Holding Investments Limited Golden Water Management WHEZ Holding Ltd. Limited Happy Newstart Holding Limited Charlotte Holding Limited 100% 100% 100% 100% 100% 100% Stmoritz Investment Limited Bright Stream Holding Limited LNZ Holding Limited LeLe Happy Holding Limited Angel Wang Holding Limited Sequoia (6) (8) 34.91% 21.11% 9.60% 5.27% 3.52% 18.88% 6.72% (7) 100% 100% 100% 100% (9) 46.92% 28.37% 12.90% 7.08% 4.73% (1) Stmoritz Investment LimitedDAE Holding LimitedTMF (Cayman) Ltd. DAEDAE TMF (Cayman) Ltd. (2) Bright Stream Holding LimitedWHEZ Holding Ltd.TMF (Cayman) Ltd. WHZWHZ TMF (Cayman) Ltd. (3) LNZ Holding LimitedGolden Water Management LimitedTMF (Cayman) Ltd. The Zhen Family Trust The Zhen Family Trust TMF (Cayman) Ltd. (4) LeLe Happy Holding LimitedHappy Newstart Holding LimitedTMF (Cayman) Ltd.Tigercat SunshineTigercat Sunshine TMF (Cayman) Ltd. (5) Angel Wang Holding LimitedCharlotte Holding LimitedTMF (Cayman) Ltd. WSWWSW TMF (Cayman) Ltd. (6) SequoiaSequoiaA 111
(7) (8) 142,316,000 142,316,000 142,316,00010,000,000 (9) VIE DAE (1) WHZ (2) The Zhen Family Trust (3) Tigercat Sunshine Ziming (4) WSW (5) 100% DAE Holding Investments Limited 100% 100% 100% 100% WHEZ Holding Ltd. Golden Water Management Limited Happy Newstart Holding Limited Charlotte Holding Limited 100% 100% 100% 100% 100% 100% Stmoritz Investment Limited Bright Stream Holding Limited LNZ Holding Limited LeLe Happy Holding Limited Angel Wang Holding Limited Sequoia (6) (8) 26.18% 15.83% 7.20% 3.95% 2.64% 14.16% 5.04% 25.00% (7) 100% 100% 100% (9) 46.92% 28.37% 12.90% 7.08% 4.73% (1) Stmoritz Investment LimitedDAE Holding LimitedTMF (Cayman) Ltd. DAEDAE (2) Bright Stream Holding LimitedWHEZ Holding Ltd.TMF (Cayman) Ltd. WHZWHZ (3) LNZ Holding LimitedGolden Water Management LimitedTMF (Cayman) Ltd. The Zhen Family Trust The Zhen Family Trust (4) LeLe Happy Holding LimitedHappy Newstart Holding LimitedTMF (Cayman) LtdTigercat SunshineTigercat Sunshine 112
(5) Angel Wang Holding LimitedCharlotte Holding LimitedTMF (Cayman) Ltd. WSWWSW (6) SequoiaSequoiaA (7) (8) 142,316,000 142,316,000 142,316,00010,000,000 (9) (10) VIE 113
40% 100bt.com 100bt.com 12 24.240.958.8 83.2203.2 455.0 114
2.76.3 20.2 22.1 77.7226.8 100bt.com 24.240.958.8 12.913.113.2 12 WEBGAMESNS & 115
12 52 116
12 58.8 21.4% 117
118
100bt.com 100bt.com 100bt.com 10 VIP 119
120
ATM WEBGAMESNS & 121
2-D & 122
123
50 6.9 124
(i) (ii) 125
(i) (ii) 126
30020,000 127
65 36514 98%95%100% pay.100bt.com1020 30 128
8.320.240.1 Bill99 pay.100bt.com 30020,000 B2CB2B C2C.......................... 65,452 173,651 388,964.......................... 13,981 32,081 65,995.......................... 11,825 27,884 54,648............................................. 91,258 233,616 509,607 129
48.4%54.5%53.3% 17.9% 16.2%15.1%3228 3288.9% 84.4% 5% 24 IP 21.1%21.3%22.8% 5% 130
175 22 900 pay.100bt.com pay.100bt.com 131
196129 723 1620113 32www.100bt.com www.baitianinfo.comwww.baioo.com.hk 30 30 132
500,000 3,000,000 (i) (ii) 46.2%46.2%35.4% (i) (ii)aola.100bt.com 100bt. com 133
2. 134
597............................................... 386 64.7............................................... 159 26.6.................................... 18 3.0.................................... 34 5.7............................................... 597 100.0 5.99.918.5 135
5,20515830 5.01(2) 32122 20,000100,000 200,000 9,229 68,170 30,000 136
32122 122122 32 122 (a) 32122(1) 28 32 (b)32 122(1A) 32122 137
237 138
139
...................................... 140
................. WEBGAME SNS........................................................... 21.............. 21 141
ICP VIE (i) (ii) (iii) (iv) 142
VIE VIE VIE (5) (4) (4) 100% IT 143
(i) (ii) (i)vie(ii) (i)(ii) (iii)(iv) (i) 144
(ii)(iii) 10 (i) (ii)(iii) (iv)(v) (vi) (vii) (viii)(ix) 145
(a) (b) VIEVIE VIE (c) VIE VIE (d) 146
(e) VIE (f) VIEVIE (g) (a) VIEVIE VIE (b) (c) VIE VIE 147
(i) (ii) (i) (ii) (i) (ii) (iii) 148
(a) (b) (c) (d) (e) 149
(f) (g) (h) (i) (ii) (i) 52 (ii) (iii) (iv) 50% 150
2,000,000 (a) (b) ICP (c) (a) (b) (c) ICP (d) 151
(e) (HKEx-LD43-3) 10 152
153
DAE Stmoritz Investment LimitedDAE Holding Investments LimitedDAE Holding Investments LimitedTMF (Cayman) Ltd. TMF(Cayman) Ltd. DAE Stmoritz Investment Limited 34.91% Stmoritz Investment Limited 26.18% 10,000,000 8.10 (a) (b) 154
(c) (i) (ii) (iii) (iv) 16 155
8.10 156
33 14A (a)(b)(c) (d)......... 14A.11(1)......... 14A.11(1)......... 14A.11(1)......... 14A.11(1)......... 14A.11(1)....... 46.92% 14A.11(4) 157
(i) (ii) 14A 14A (a) (b) (c) (d) 158
14A.42(3) (i)14a(ii) (iii) (a) (b) 14A (e) (c) (i) (ii) (iii) (d) 14A (e) (i) (ii) 159
(iii) (d) 3000 740 14A 14A (i)(ii) (iii) 160
.............. 46............ 46.............. 45............ 39............ 47.............. 41............ 38.............. 45............ 50 46 161
46 45 39 162
47 41 Noah Holdings Limited 38 163
MainOne Inc. 45 50 ATA Inc.................... 46................... 34..................... 45................... 39................... 47 46 34 164
ATA Inc. 45 39 47 34 48 1280940 () 8.12 8.12 165
3A.19 3A.23 13.46 3.21 14C3D3 3.10(2)3.21 14 B1 (i) (ii) 166
(iii) 14 A4 4.07.012.4 4.3 7.010.6 20.0 (i) (ii) (iii) 167
XV 13.51(2)(h)(v) 31.957.8113.438.4%28.4% 24.9% 5.99.9 18.5 168
XV23 10% TMF (Cayman) Ltd. (1) 1,576,000,000 55.80% 52.17% Stmoritz Investment Limited (2) 739,460,000 26.18% 26.12% DAE Holding Limited (2) 739,460,000 26.18% 26.12% (2) 739,460,000 26.18% 26.12% Bright Stream Holding Limited (3) 447,112,000 15.83% 15.79% WHEZ Holding Ltd. (3) 447,112,000 15.83% 15.79% (3) 447,112,000 15.83% 15.79% LNZ Holding Limited (4) 203,304,000 7.20% 6.47% Golden Water Management Limited (4) 203,304,000 7.20% 6.47% (4) 203,304,000 7.20% 6.47% Sequoia Capital China II, L.P. (5) 335,240,000 11.87% 11.84% The Core Trust Company Limited (6) 142,316,000 5.04% 5.03% Peto Holding Limited (6) 142,316,000 5.04% 5.03% (1) TMF (Cayman) Ltd.DAE TrustWHZ TrustThe Zhen Family TrustTigercat Sunshine TrustWSW Family Trust 169
(2) Stmoritz Investment LimitedDAE Holding LimitedDAE TrustTMF (Cayman) Ltd. DAE Trust XV DAE TrustDAE Holding Limited TMF (Cayman) Ltd. Stmoritz Investment Limited739,460,000 (3) Bright Stream Holding LimitedWHEZ Holding Ltd.WHZ TrustTMF (Cayman) Ltd. WHZ Trust XV (WHZ TrustWHEZ Holding Ltd.TMF (Cayman) Ltd. Bright Stream Holding Limited447,112,000 (4) LNZ Holdings LimitedGolden Water Management LimitedZhen Family TrustTMF (Cayman) Ltd.Zhen Family Trust XV Zhen Family Trust Golden Water Management LimitedTMF(Cayman) Ltd. LNZ Holdings Limited111,580,000 (5) Sequoia Capital China II, L.P.Sequoia335,240,000A (6) Peto Holding Limited Peto Holding Limited 142,316,00010,000,000 XV23 10% 170
50,000 (a) 99,548,718,000 0.0000005(b) 451,282,0000.0000005 1,718,316,0000.0000005 400,000,0000.0000005 50,000100,000,000,0000.0000005 % (1)........................ 2,118,316,000 1,059.158 75......... 706,106,000 353.053 25................................ 2,824,422,000 100 (1) 1,718,316,000A 400,000,000 %.......................... 2,118,316,000 1,059.158 74.82......... 706,106,000 353.053 24.94........................ 6,914,000 3.457 0.24................................ 2,831,336,000 100 171
(i) 20% (ii) (i) (ii) 5. 10% (i) (ii) 5. 172
12 83.2203.2 455.0 2.7 6.3 20.222.177.7 226.8 173
12 24.258.8 2.9% 5.0%28.637.7 PC 174
VIEVIE (i)(ii) (iii) II24 (i) (ii) (i) (ii) 175
1 176
150 400 177
3% 5% 6% (i) (ii) (iii)(iv) (v) (vi) (x)(y) (z) 178
179
12 A A II30 A 18.771.2237.2 180
................................... 86 84 5,843.................... 28 27 337.............................. 8 8 2,344.............................. 92 91 1,267....................................... 214 210 9,791 VIEVIE 181
(i)(ii) (i)(ii) % % %................... 78,886 94.8 195,349 96.1 444,021 97.6................ 38,471 46.2 93,957 46.2 161,131 35.4.............. 12,974 6.4 126,817 27.9................ 2,200 2.6 35,311 17.4 73,885 16.2................ 38,215 45.9 42,743 21.0 58,349 12.8.............. 10,364 5.1 23,839 5.2............................ 3 0.0 2,078 1.0 2,314 0.5........................... 78,889 94.8 197,427 97.1 446,335 98.1....................... 4,352 5.2 5,816 2.9 8,661 1.9........................... 83,241 100.0 203,243 100.0 454,996 100.0 (i) (ii) 182
.............................. 7,615 12,150 14,932............................ 6,162 14,522.............................. 3,533 8,936 13,226.............................. 11,315 10,041 10,512............................ 1,700 3,602 4,277............................ 1,318....................... 24,162 40,890 58,786.............................. 283 627 924............................ 126 904.............................. 37 303 495.............................. 369 402 467............................ 111 156 (1)................................................. 689 1,568 2,945 (1) 183
.............................. 34.0 37.5 43.6............................ 25.7 35.1.............................. 14.8 29.2 37.3.............................. 25.9 26.6 31.2............................ 23.3 38.3 (1)................................................. 28.6 31.1 37.7 (1) 83.2203.2455.0 78.9 197.4446.34.4 5.88.7 (i)(ii)(iii) (iv) 31.965.1106.1 38.4%32.0%23.3%................................ 19,478 42,252 70,724.......................... 5,590 10,477 16,617.............................. 1,446 3,454 6,000.................................. 2,770 3,835 4,761......................................... 2,644 5,102 8,013............................................. 31,928 65,120 106,115 (i)(ii)(iii)(iv) 184
61.0%64.9%66.6% 17.5%16.1%15.7% 4.5%5.3%5.7% (i)(ii) 51.3138.1348.9 (i) (ii)(iii) 100bt.com 12.3 30.047.614.8%14.8%10.5% (i) (ii)(iii)(iv) 6.711.133.28.0% 5.5%7.3% 185
10.59.228.512.6%4.5% 6.3% 0.5 0.11.60.6%0.1%0.3% 2.00.37.2 2.4%0.1%1.6% 0.7 2.87.70.8%1.4%1.7% 3%4.8% 750 A A 18.771.2237.2 22.5%35.0%52.1%A 30 AA 2.002.60 A354.9 594.9A11 AA A2.925 750,000256,410A 186
16.5% 25% 15% 15% 150% 10% 187
.......................................... 83,241 100.0 203,243 100.0 454,996 100.0...................................... 78,889 94.8 197,427 97.1 446,335 98.1...................................... 4,352 5.2 5,816 2.9 8,661 1.9.......................................... (31,928) (38.4) (65,120) (32.0) (106,115) (23.3).......................................... 51,313 61.6 138,123 68.0 348,881 76.7........................... (12,330) (14.8) (30,012) (14.8) (47,644) (10.5)...................................... (6,672) (8.0) (11,095) (5.5) (33,247) (7.3)...................................... (10,490) (12.6) (9,153) (4.5) (28,546) (6.3)...................................... 500 0.6 107 0.1 1,551 0.3............................... 1,964 2.4 263 0.1 7,163 1.6...................................... 24,285 29.2 88,233 43.4 248,158 54.5............................... 690 0.8 2,755 1.4 7,639 1.7..................... (536) (0.6).............. (18,688) (22.5) (71,214) (35.0) (237,228) (52.1)............................... 5,751 6.9 19,774 9.7 18,569 4.1.................................... (3,045) (3.7) (13,484) (6.6) (38,788) (8.5)............................. 2,706 3.3 6,290 3.1 (20,219) (4.4)..................... 2,706 3.3 6,290 3.1 (20,219) (4.4) (1)....................... 22,144 26.6 77,714 38.2 226,800 49.8 EBITDA (1).................... 28,097 33.8 93,071 45.8 263,512 57.9 (1) EBITDA 188
EBITDA EBITDA EBITDAEBITDA EBITDA EBITDA EBITDA EBITDAEBITDA EBITDA................................ 2,706 6,290 (20,219).............................. 214 210 9,791................. 18,688 71,214 237,228........................ 536............................ 22,144 77,714 226,800....................................... 3,598 4,628 5,563.................................. (690) (2,755) (7,639)........................................... 3,045 13,484 38,788 EBITDA........................ 28,097 93,071 263,512 EBITDA 189
455.0203.2 123.9% 446.3 197.4126.1%1.6 2.931.1 37.7 8.7 5.848.9% 106.165.1 63.0%(i)(a)329 386(b)(c) 5.828.5(ii) 6.1 68.0%76.7% 30.0 58.7%47.6(i) 14.9(ii) 1.0 (iii)16 181.0 11.1199.7% 33.2(i)(a) 2134(b)(c) 2.39.4(ii) 10.0 9.2211.9% 28.5(i) 52 159(ii)(iii) 1.2 190
0.11.6 1.5 88.2181.3% 248.243.4% 54.5% 2.8 7.6(i) 6.0(ii)1.6 (i)1.8 (ii)1.0 71.2237.2 19.8 6.1%18.6 13.5187.7% 38.8 20.2 6.3 EBITDA77.7191.8% 226.8EBITDA93.1 183.1%263.5 203.283.2 144.2% 197.4 78.9150.3%688,000 1.629 31 5.8 4.433.6% 191
65.131.9 104.0%(i)186 329 22.8(ii)4.9(iii) 2.0 68.0% 61.6% 30.0 12.3143.4%(i) 15.6 (ii)12 161.2 (iii)0.5 11.16.7 66.3%(i)2.7 24 21(ii)0.7 9.210.5 12.7%(i) 104 520.8(ii) 0.3 0.10.5 88.2 24.343.4% 29.2% 2.80.7 (i) 1.8(ii)1.0 (i)0.6(ii) 0.1 18.771.2 192
19.8 5.8 13.5 3.0342.8% 6.3 2.7 EBITDA 77.7 22.1250.9%EBITDA93.1 28.1231.2%............................ 43,517 131,786 303,557............................ (6,368) (5,192) (218,708).................... (298) 5,368........................ 36,851 126,594 90,217.......................... 64,187 190,768 280,932 303.6 20.2(i)35.6 27.5(ii)29.9(iii) 38.8(iv) 237.25.5 193
131.8 19.8(i) 21.317.7(ii) 14.3(iii)17.0(iv) 71.24.6 43.5 5.8(i) 6.65.9(ii)5.8 (iii)18.7 3.6 218.7(i) 200.0(ii)10.0(iii) 10.3 5.2 7.01.8 6.4 6.50.1 5.4 6.10.8 0.3 194
.......................... 2,694 3,370 3,855 3,984................ 2,948 601 12,016 11,779............................... 200,000 200,000...................... 64,187 190,768 280,932 360,063.......................... 69,829 194,739 496,803 575,826.......................... 479 1,244 3,501 4,207................ 8,396 22,712 55,178 24,100............................. 5,174 4,927 6,204 3,504............................... 16,235 37,566 73,161 148,589.......................... 1,500............................... 14,698 31,933 57,867 68,330................................... 6,137 9,310.......................... 44,982 99,882 202,048 258,040.......................... 24,847 94,857 294,755 317,786 317.8 294.8(i) 79.1(ii)31.1 (i) 75.4(ii) 10.5 294.8 94.9(i) 200.0(ii)90.2 (i)35.6 (ii)25.9 (iii) 32.518.810.2 0.5 94.9 24.8(i) 126.6(i) 21.3(ii) 195
17.2(iii) 14.311.2............................ 6,489 6,891 10,202.............................. 147 114............................................. 6,489 7,038 10,316 6.57.010.3 0.5 3.3..................................... 2,474 4,676 9,572........................ 858 4,275 1,653....................................... 3,332 8,951 11,225 196
(i)(ii) 2.7 3.4 3.9 030.................................... 231 638 3,713 3060................................... 142 91180.................................. 2,463 2,732....................................... 2,694 3,370 3,855 (1)..................... 8.0 5.4 2.9 (1) 365 8.05.4 5.4 2.9 197
................................... 83 1,043............................ 175 335 355...................... 597 4,029 175 1,015 5,427................................... 2,577 519 4,683...................... 24............................ 170 23 429........................ 100................................... 3,261.............................. 3,358....................................... 77 59 285 2,948 601 12,016......................................................... 3,123 1,616 17,443 3.11.617.4 2.6 0.51.4 1.04.7 3.8 0.6 4.0 64.2190.8 280.9 1.3%1.1%1.2% 200.0 198
(i)(ii) 0.5 1.23.5 0.7159.7% 2.3 181.4% 030.................................... 479 1,244 2,606 3160................................... 886 61180.................................. 2 181365................................. 7....................................... 479 1,244 3,501 (1)..................... 6.0 4.8 8.2 (1) 365 6.04.8 4.88.2........................ 6,745 18,022 36,862............................ 359 2,981 5,941.............................. 1,178 980 1,508.......................... 504 10,658............................ 5 5 5....................................... 109 220 204....................................... 8,396 22,712 55,178 199
8.422.755.2 14.3 170.5%(i)11.3 326 418(ii)2.6 32.5142.9%(i)18.8 418 597(ii)10.2 (iii)3.0 (i) 24,000(ii) 5,0005,0005,000 (i)5.0(ii) 95% 5.0 1.5 1.5 350.0 A3.3 200
(1)................................. 1.6 1.9 2.5 % (2)................................. 66.2% 70.0% 68.6% % (3)............................... 27.7% 36.8% 42.4% (1) (2) 100% (3) 100% 1.61.9 1.92.5 66.2% 70.0% 70.0% 68.6% 27.7% 36.8% 36.8% 42.4% 201
AA 5% 0.93.611.9 (i) (ii) 202
25.0 203
(1) (2)(5) A (3) (4) (5) 2.00........................ (19,647) 1,021,165 349,962 (152,423) 1,199,057 0.42 0.54 2.60........................ (19,647) 1,334,276 349,962 (152,423) 1,512,168 0.54 0.68 (1) 19,430,000 217,000 (2) 10,417,0002.00 2.601.001.2719 (3) 400,000,000 AA (4) (i)2,824,422,000 142,316,000 (ii)25.0 (5) 1.00 0.78623 1313.13 13.1913.1313.19 204
2.30 2.002.601,484.71,167.3 1,683.81,323.91,285.6 1,010.7 519.7408.635% 445.4350.130% 371.2291.825% 74.258.45% 74.258.4 5% 2.30 (i)6,914,000 14.911.8(ii)LeLe Happy Angel Wang LNZ Holding 99,000,000 214.0168.3 205
70,612,000 206
(a) (i) (ii) (iii) (iv) (A) (B) (v) (vi) (A) (vii) (viii) (ix) 207
(x) (xi) (A) (B) (C) (b) (i) (ii) (iii) (iv) (v) (vi) 208
(vii) (viii) Conyers Dill & Pearman (ix) (x) 10.08 (a) 10.08 (b) 10.07(1) 10.07(2) 10.07(2)3 (a) 155 (b) 209
(i) (ii) (iii) (i)(ii) (iv) (i)(ii)(iii) (i)(ii)(iii) Stmoritz Investment Limited (i) (ii) (iii)(i)(ii) (ii)(i)(ii)(iii) 210
Bright StreamLNZ HoldingLeLe HappyAngel WangSequoia 6 (a) (b) (c) (a)(b) (d) (a)(b)(c) (a)(b)(c) (a)(d)(a)bright StreamLNZ HoldingLeLe HappyAngel Wang and Sequoia(B) (C) 155 (D) 211
3.5% 2.5% 2.302.00 2.600.005% 0.003% 139.5 212
a. b. 3A.07 213
(a) 70,612,000 (b) S144A 635,494,000 70,612,000 10% 2.5%(i)(ii) 500 214
500 35,306,000 184.2 1550 211,832,000 30% 50100 282,444,000 40% 100 353,054,000 50% 215
2.60 2,0005,252.42 2.60 635,494,000 90% 22.5% S 144A 216
30 105,914,000 15% 3.74% 217
30 105,914,000 15% (a) (b) (c) (a)(b) (d) (e) (f) (b)(c)(d)(e) 30 218
Stmoritz Investment Limited Stmoritz Investment Limited (a) (b) Stmoritz Investment Limited105,914,000 (c) Stmoritz Investment Limited Stmoritz Investment Limited(i) (ii) (iii) Stmoritz Investment Limited (d) (e) Stmoritz Investment Limited 10.07(3) 10.07(1)(a) Stmoritz Investment Limited 219
2.602.00 2.601% 0.003%0.005%2.60 www.hkexnews.hk www.baioo.com.hk 220
www.hkexnews.hk www.baioo.com.hk (a) (b) (c) (d) 221
www.hkexnews.hk www.baioo.com.hk 14. 155 (i)(ii) 2,000 222
1. www.hkeipo.hk 2. 18 S (i) (ii) 223
3. www.hkeipo.hk (i)........................... 1 52..................... 3 50................... 8 28................. 1 29............................. 1 77 7706 08 224
(ii) ()................. 13 13 14 409 409 415 G1006...................................... 471 4 4A 4851 209 68 70 8 18 1992 225
4. (i) (ii) (iii) (iv) (v) (vi) (vii) (viii) (ix) (x) (xi) (xii) (i) (ii)s S902(h)(3) (xiii) (xiv) 226
(xv) (xvi) (xvii) (xviii) (xix) (i) (ii) 5. www.hkeipo.hk www.hkeipo.hk 24 227
40 40 342E 6. +852 2979 7888 (https://ip.ccass.com) 1992 228
(i) (ii) 229
40 2,0002,000 230
(1) (1) (1) (1) (1) (1) 24 40 40 342E 7. 231
(i)(ii) 8. 9. 232
2,000 2,000 www.hkeipo.hk 10. 11. www.baioo.com.hk www.hkexnews.hk www.baioo.com.hk www.hkexnews.hk 24www.tricor.com.hk/ipo/result/ 3691 8488 233
12. (i) 40342E (ii) (iii) 234
(iv) 50% 13. 2.60 14. (i) (ii) 235
(i) 1,000,000 18322 1,000,000 (ii) 1,000,000 1,000,000 236
(iii) 1,000,000 18322 1,000,000 (iv) 237
15. 238
3.340 IIII 22 II1(b) II 1(b) I-1
3.340 I-2
I. II.................... 5 83,241 203,243 454,996.................... 6 (31,928) (65,120) (106,115).................... 51,313 138,123 348,881..... 6 (12,330) (30,012) (47,644)................ 6 (6,672) (11,095) (33,247)................ 6 (10,490) (9,153) (28,546)................ 7 500 107 1,551......... 8 1,964 263 7,163................ 24,285 88,233 248,158................ 10 690 2,755 7,656................ 10 (17)......... 10 690 2,755 7,639......... 30 (536)... 30 (18,688) (71,214) (237,228)......... 5,751 19,774 18,569............. 11 (3,045) (13,484) (38,788)....... 2,706 6,290 (20,219)..... 2,706 6,290 (20,219)..... 12................. 0.0017 0.0040 (0.0128)................. 0.0017 0.0040 (0.0128).................... 13 I-3
II....... 2,706 6,290 (20,219)............................. 2,706 6,290 (20,219)..... 2,706 6,290 (20,219) I-4
II............. 14 7,263 9,463 13,106................ 16 23 150 217............. 19 175 1,015 5,427............. 20 10,000......... 31 2,739 5,996 9,110 10,200 16,624 37,860........... 18 2,694 3,370 3,855............. 19 2,948 601 12,016................ 20 200,000....... 20 64,187 190,768 280,932 69,829 194,739 496,803................ 80,029 211,363 534,663.................... 21 5 5 5.................... 22 13,022 15,943 25,734................ (28,529) (24,950) (45,169)................ (15,502) (9,002) (19,430)........... 25 1,500................ 26 110 537 2,083..... 30 48,939 119,946 349,962 50,549 120,483 352,045........... 27 479 1,244 3,501............. 28 8,396 22,712 55,178............. 5,174 4,927 6,204................ 26 16,235 37,566 73,161........... 25 1,500................ 26 14,698 31,933 57,867.................... 29 6,137 44,982 99,882 202,048................ 95,531 220,365 554,093......... 80,029 211,363 534,663........... 24,847 94,857 294,755..... 35,047 111,481 332,615 I-5
II......... 15 727 937 10,728............. 5 3,666....... 1534 9,003 9,003 9,003....... 20 634 523 55 9,637 9,531 12,724................ 10,364 10,468 23,452.................... 21 5 5 5.................... 22 718 928 10,719................ 24 (39,958) (111,071) (351,667)................ (39,235) (110,138) (340,943)..... 30 48,939 119,946 349,962............. 28 660 660 14,433................ 49,599 120,606 364,395......... 10,364 10,468 23,452... 8,977 8,871 (1,709)..... 9,704 9,808 9,019 I-6
II................ 5 10,514 (28,941) (18,422)................ 2,706 2,706...................... 2,706 2,706..... 22 2,294 (2,294)........... 22 214 214....... 5 13,022 (28,529) (15,502)................ 5 13,022 (28,529) (15,502)................ 6,290 6,290...................... 6,290 6,290..... 22 2,711 (2,711)........... 22 210 210....... 5 15,943 (24,950) (9,002)................ 5 15,943 (24,950) (9,002)................ (20,219) (20,219)...................... (20,219) (20,219)........... 22 237 237......... 22 9,554 9,554....... 5 25,734 (45,169) (19,430) I-7
II........... 32 42,948 147,782 341,395................ 569 992 2,787............. (16,988) (40,625)... 43,517 131,786 303,557............. (6,489) (6,955) (10,316)........... (60,000) (600,000) (390,000)... 60,000 600,000 390,000........... (200,000)....... 121 1,763 1,608......... (10,000)... (6,368) (5,192) (218,708)....... 6,137..... (298)........... (769)......... (298) 5,368............. 36,851 126,594 90,217... 27,390 64,187 190,768............. (54) (13) (53)... 64,187 190,768 280,932 I-8
II. 1 (a) 22 Marquee Place, Suite 300, 430 West Bay Road, P.O. Box 32052, Grand Cayman KY1-1208, Cayman Islands, British West Indies STMORITZ INVESTMENT LIMITEDBright Stream Holding LimitedLNZ Holding LimitedLele Happy Holding Limited Angel Wang Holding Limited 79.76% (b) Altratek Limited 50,000 50,000,0000.0014,4872,6021,183828650 250STMORITZ INVESTMENT LIMITEDBright Stream Holding LimitedLNZ Holding LimitedKS Global Holding LimitedLele Happy Holding Limited Angel Wang Holding Limited I-9
1,408,000 12,368,000 Baitian Technology Limited KS Global Holding Limited 46.92%28.37%12.90%7.08%4.73% 30 4.2(b) TMF (Cayman) Ltd. TMF (Cayman) Ltd. I-10
Baitian Technology Limited 10,000 100% 100% 100% 8,528,500 100% 100% 100% 10,010,000 100% 100% 100% 500,000 100% (1) (2) (3) (4) (1) (2) (3) (4) I-11
(c) 2 2.1 4 3,250,00022,185,000100% 30 2.1.1 (a) 9 9 I-12
39 9 39 32 32 36 21 79 39 9 2.2 2.2.1 (a) 1(b) I-13
(b) (c) 2.2.2 I-14
2.3 2.4 (a) (b) 2.5 3 3 5 2.7 I-15
2.6 (a) 5 (b) (1) (2) (3)(4) (5) (6) 2.7 I-16
2.8 2.8.1 (a) 30 (b) 12 2.112.12 2.8.2 2.9 2.10 I-17
2.11 2.12 2.13 2.17 2.14 I-18
2.15 2.16 2.17 12 I-19
2.18 (a) (b) (c) 2.19 I-20
2.20 (a) (b) 2.21 I-21
2.22 (a) I-22
(b) (c) I-23
(a) 13 3 (b) 3% 5% I-24
6% 2.23 2.24 (i)(ii)(iii) (iv) 2.25 2.26 2.27 I-25
2.28 3 3.1 (a) (i) (ii) (iii) AA A 5% 864,0003,556,00011,861,000 I-26
(b) * Aa2............................. 1,065 947 425 A1.............................. 70 232 324 Baa3 **......................... 54,737 181,243 481,870 Ba1............................. 14 13 14 55,886 182,435 482,633................... 8,298 8,288 8,271............................ 3 24 24 8,301 8,312 8,295................. 64,187 190,747 490,928 * ** Baa3 (c) I-27
1 12 23 34 45..................... 479 479.......... 7,218 7,218............... 20,478 20,478..................... 1,244 1,244.......... 21,732 21,732............... 20,428 20,428..................... 3,501 3,501.......... 53,670 53,670.............................. 6,248 6,248............... 19,815 19,815.......... 660 660............... 20,478 20,478.......... 660 660............... 20,428 20,428.......... 14,443 14,443............... 19, 815 19,815 A-1 A-1 100%30 I-28
3.2 A-1 35%60%.................. 46,592 100,419 204,131.......................... 80,029 211,363 534,663........................ 58% 48% 38% 3.3.............. 48,939 48,939.............. 119,946 119,946 I-29
.............. 349,962 349,962 30 A-1 4 I-30
4.1 (a) 2.22 (b) (c) A A 30 I-31
100A-1 1,273,0003,237,00013,941,0001,374,000 3,488,00015,584,000 (d) 23 (e) 4.2 (a) 2.22 (b) 1(b) I-32
5.............. 78,886 195,349 444,021.............. 3 2,078 2,314........................... 78,889 197,427 446,335....................... 4,352 5,816 8,661........................... 83,241 203,243 454,996 I-33
10% 10%92.1%84.6%92.3% 10%.......................... 46.2% 46.2% 35.4%........................ 27.9%.......................... 17.4% 16.2%.......................... 45.9% 21.0% 12.8% 6 9............ 31,936 57,798 113,377................. 9,541 25,113 40,012................. 1,446 3,454 6,000................. 424 959 1,927................... 475 1,687 1,964........... 6,151 10,991 18,244 1416................. 3,598 4,628 5,563............. 3,640 4,575 6,374............. 1,592 1,509 2,903................... 541 908 2,712................... 287 937 10,907..................... 30 50 78............................ 1,759 2,771 5,491..... 61,420 115,380 215,552 I-34
7........................ 500 107 1,551 8............. 1,967 194 7,159....... (3)........................... 69 4 1,964 263 7,163 9........... 25,810 47,668 85,057................. 3,957 7,192 14,132...... 1,955 2,728 4,397............... 214 210 9,791 31,936 57,798 113,377 (a) I-35
(b) (i).......................... (ii).......................... 12 238 250........................... 810 318 21 87 1,236........................... 636 303 14 37 990........................... 468 289 14 37 808......................... (iii).......................... 406 284 14 37 741 (i).......................... (ii).......................... 924 644 14 29 1,611........................... 891 641 24 100 1,656........................... 700 624 15 40 1,379........................... 534 610 15 40 1,199......................... (iii).......................... 473 605 15 40 1,133 (ii).......................... 1,194 1,115 15 32 2,356........................... 1,152 1,111 56 52 2,371........................... 922 1,090 17 35 2,064........................... 750 1,075 17 35 1,877 (iii).......................... 678 1,068 17 35 1,798......................... (i) I-36
(ii) (iii) (c) 34 4 101........... 430 1,102...... 14 5....... 28 5............... 49 830 521 1,942 (d) 10 (i)......... 121 1,763 1,608........... 569 992 6,048 690 2,755 7,656..................... (17)................. 690 2,755 7,639 (i) 750 3%4.8% I-37
11............... 4,525 16,741 41,902 31............. (1,480) (3,257) (3,114)..................... 3,045 13,484 38,788................. 5,751 19,774 18,569 abc... 3,453 13,763 37,734..................... 7 4 790 c........ (493) (395) (1,325)........... 32 31 1,469......................... 46 81 120..................... 3,045 13,484 38,788 (a) (b) 16.5% (c) I-38
25% 25% 15% 15% 15% 15% 150% (d) 10% 10% 5% 31 12 (a) 21.... 2,706 6,290 (20,219)......... 1,576,000,000 1,576,000,000 1,576,000,000............... 0.0017 0.0040 (0.0128) I-39
(b) A-1 A-1 23 A-1 A-1 13 I-40
14.................... 3,746 978 349 794 5,867................ (1,115) (253) (41) (92) (1,501)................ 2,631 725 308 702 4,366........... 2,631 725 308 702 4,366.................... 3,515 770 2,204 6,489.................... (3) (3)................ (1,776) (440) (69) (1,304) (3,589)........... 4,370 1,052 239 1,602 7,263.................... 7,261 1,741 349 2,998 12,349................ (2,891) (689) (110) (1,396) (5,086)................ 4,370 1,052 239 1,602 7,263........... 4,370 1,052 239 1,602 7,263.................... 5,287 677 844 6,808................ (2,523) (598) (70) (1,417) (4,608)........... 7,134 1,131 169 1,029 9,463.................... 12,548 2,418 349 3,842 19,157................ (5,414) (1,287) (180) (2,813) (9,694)................ 7,134 1,131 169 1,029 9,463........... 7,134 1,131 169 1,029 9,463.................... 6,859 771 1,529 9,159................ (3,968) (711) (70) (767) (5,516)........... 10,025 1,191 99 1,791 13,106.................... 19,407 3,189 349 5,371 28,316................ (9,382) (1,998) (250) (3,580) (15,210)................ 10,025 1,191 99 1,791 13,106 I-41
............................ 2,763 3,817 4,716........................ 335 512 309........................ 473 256 473............. 18 23 18 3,589 4,608 5,516 15........ 9 9 9 a........ 718 928 10,719 727 937 10,728 b34.............. 9,003 9,003 9,003 1(b) (a) 23 (b) I-42
16.......................................................... 45...................................................... (13)...................................................... 32................................................. 32...................................................... (9)................................................. 23.......................................................... 45...................................................... (22)...................................................... 23................................................. 23.......................................................... 147...................................................... (20)................................................. 150.......................................................... 192...................................................... (42)...................................................... 150................................................. 150.......................................................... 114...................................................... (47)................................................. 217.......................................................... 306...................................................... (89)...................................................... 217............................ 7 18 45........................ 2 2 2 9 20 47 I-43
17................. 2,694 3,370 3,855..... 546 417 7,688................... 10,000..................... 200,000............. 64,187 190,768 280,932 67,427 194,555 502,475................. 479 1,244 3,501...... 7,218 21,732 53,670......................... 6,137........... 48,939 119,946 349,962 56,636 142,922 413,270............. 9,003 9,003 9,003............. 634 523 55 9,637 9,526 9,058...... 660 660 14,433........... 48,939 119,946 349,962 49,599 120,606 364,395 18................. 2,694 3,370 3,855................... 2,694 3,370 3,855 I-44
(a) 0 30.......................... 231 638 3,713 31 60......................... 142 91 180........................ 2,463 2,732 2,694 3,370 3,855 (b) 3090 180 (c) (d).......................... 2,694 3,326 3,855............................ 44 2,694 3,370 3,855 (e) (f) 84%81%57% 1....................... 84% 0% 0% 2....................... 0% 81% 57% I-45
19.......................... 83 1,043................. 175 335 355........... 597 4,029 175 1,015 5,427.......................... 2,577 519 4,683 34(b).. 24................. 170 23 429 a............ 100................... 3,261................... 3,358............................ 77 59 285 2,948 601 12,016....... 3,123 1,616 17,443 (a) 20 a.............. 10,000 b................ 200,000 c... 64,187 190,768 280,932 64,187 190,768 490,932................... 64,187 190,747 490,928 c... 634 523 55................... 634 523 55 (a) (i)5,000,000(ii)95% 10,000,0001,000,000 I-46
(b) (c) 1.3%1.1%1.2%.......................... 63,123 189,785 484,571............................ 1,056 975 6,358............................ 8 8 3 64,187 190,768 490,932............................ 630 519 53............................ 4 4 2 634 523 55 21.................... 497,743,590 49,774 d..................... 99,050,974,410.................... 99,548,718,000 49,774............... 7,880,000 1 5 d...... 1,568,120,000..... 1,576,000,000 1 5 (a) (b) (c) (d) 50,00050,000,0000.001 Founder CompaniesKS Global Holding Limited10,0000.001 1068 Founder CompaniesKS Global Holding Limited778,0000.001 7785,000 110 497,743,5900.0001 2,256,4100.0001 1200 99,548,718,000 0.0000005451,282,0000.0000005 I-47
22 a b 23.............. 10,010 504 10,514.......... 214 214.................... 2,294 2,294........ 10,010 2,294 718 13,022.............. 10,010 2,294 718 13,022.......... 210 210.................... 2,711 2,711........ 10,010 5,005 928 15,943.............. 10,010 5,005 928 15,943.......... 237 237..... 9,554 9,554........ 10,010 5,005 10,719 25,734 23.......................... 504 504...................... 214 214.................... 718 718.......................... 718 718...................... 210 210.................... 928 928.......................... 928 928...................... 237 237................. 9,554 9,554.................... 10,719 10,719 (a) (b) 10% 50% 25% I-48
10%50% 23 (a) (i) (ii) (i) (ii) (a) (b) (i) 50%50% (ii) (iii) 50%(iv) I-49
.......................... 1.20 159,450......................................... 1.80 5,000......................................... 1.19 (7,100).................... 1.22 157,350.......................... 1.22 157,350......................................... 1.60 (11,100).................... 1.19 146,250.......................... 1.19 146,250............................ 29,103,750......................................... 0.009 (450,000).................... 0.006 28,800,000 19,840,0007,960,0001,000,000 0.00450.0090.009 33.10%32.20%32.20% 1.11 7.00..................... 3.299% 2.573% 3.391%.......................... 65.0% 62.8% 61.5%.......................... 0% 0% 0% 9 22 I-50
(b) 188,733,600 115,364,000 1) 20%2) 20% 3) 7.5%................................................................................................. 115,364,000........................................................ (288,000)................................... 115,076,000........................................................ 27.30%................................................... 0.23%........................................................ 44.80%........................................................ 0% 9 22 I-51
24................................... (22,678)...................................................... (17,280)............................ (39,958)...................................................... (71,113)............................ (111,071)...................................................... (240,596)............................ (351,667) 25 26 b................ 110 537 2,003 a...... 80 110 537 2,083........................ 16,235 37,566 73,161........................ 4,430 11,395 31,728 a...... 10,268 20,538 26,139 30,933 69,499 131,028 31,043 70,036 133,111 (a) 2.22 (b) I-52
27 0 30.......................... 479 1,244 2,606 31 60......................... 886 61 180........................ 2 181 365....................... 7 479 1,244 3,501 (a) 28............. 6,745 18,022 36,862................. 359 2,981 5,941............... 504 10,658 c............ 1,178 980 1,508 34(b)...... 5 5 5............................ 109 220 204 8,396 22,712 55,178 (a).......................... 8,321 22,637 45,845............................ 5 5 673............................ 70 70 8,660 8,396 22,712 55,178 (b) (c)............... 10,547 34(b)...... 608 608 3,834............................ 52 52 52 660 660 14,433 I-53