XML 80 R63.htm IDEA: XBRL DOCUMENT v3.25.1
Intangible assets (Tables)
12 Months Ended
Dec. 31, 2024
Intangible assets.  
Schedule of intangible assets

Application and platform

Contributed

Development

by Ping

Developed

Purchased

costs in

Business

    

An Group

    

internally

    

Acquired

    

Software

    

progress

    

Goodwill

    

license

    

Others

    

Total

 

RMB’000

 

RMB’000

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

Year ended December 31, 2023

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Opening net book amount

 

176,206

12,821

29,179

289,161

61,026

2,043

570,436

Additions

 

9,779

21,709

31,488

Impairment

(1,400)

(4,451)

(5,851)

Transfer

 

30,764

(30,764)

Amortization

 

(77,975)

(15,509)

(30,906)

(2,043)

(126,433)

Exchange differences

1,265

138

328

1,731

Closing net book amount

 

128,860

7,229

16,001

289,161

30,120

471,371

As at December 31, 2023

 

 

 

 

 

 

 

 

Cost

 

690,910

802,696

61,078

159,513

15,193

289,161

155,492

80,263

2,254,306

Accumulated amortization

 

(690,910)

(680,040)

(61,078)

(152,394)

(125,372)

(80,263)

(1,790,057)

Exchange differences

6,204

110

808

7,122

Net book amount

 

128,860

7,229

16,001

289,161

30,120

471,371

Application and platform

Contributed

Development

by Ping

Developed

Purchased

costs in

Business

    

An Group

    

internally

    

Acquired

    

Software

    

progress

    

Goodwill

    

license

    

Others

    

Total

 

RMB’000

 

RMB’000

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

Year ended December 31, 2024

Opening net book amount

128,860

7,229

16,001

289,161

30,120

471,371

Additions

602

20,708

21,310

Impairment

(2,392)

(131,901)

(134,293)

Transfer

17,608

(17,608)

Amortization

(26,728)

(3,291)

(23,978)

(53,997)

Disposal of subsidiaries (Note 12)

(94,028)

(1,934)

(13,102)

(109,064)

Exchange differences

437

7

(135)

309

Closing net book amount

23,757

2,613

5,864

157,260

6,142

195,636

As at December 31, 2024

Cost

690,910

647,025

61,078

133,506

5,191

157,260

155,492

80,263

1,930,725

Accumulated amortization

(690,910)

(629,909)

(61,078)

(131,010)

(149,350)

(80,263)

(1,742,520)

Exchange differences

6,641

117

673

7,431

Net book amount

23,757

2,613

5,864

157,260

6,142

195,636

Schedule of amortization expense

Year ended December 31,

Amortization of intangible assets

2022

2023

2024

    

RMB’000

    

RMB’000

    

RMB’000

(Note 12)

(Note 12)

Continuing operations

Cost of revenue

 

119,819

84,081

47,028

Research and development expenses

 

6,282

4,437

232

General and administrative expenses

 

9,111

3,228

482

135,212

91,746

47,742

Discontinued operations

26,909

34,687

6,255

 

162,121

126,433

53,997

Schedule of key assumptions used for value-in-use calculations

For the year ended December 31,

    

2023

    

2024

RMB’000

RMB’000

 

Revenue growth rate

-10%-13

%

-25%-10

%

Profit margin

-2%-14

%

-2%-8

%

Long term growth rate

 

2

%

2

%

Pre-tax discount rate

19.73

%

21.54

%

Recoverable amount of the group of CGUs exceeding/(below) its carrying amount (RMB’000)

 

1,153,821

(189,518)

Schedule of possible changes of key assumptions

Possible changes of significant assumptions

Recoverable amount of the CGU

exceeding/(below) its carrying amount(Note)

Year ended December 31,

    

2023

    

2024

 

RMB000

 

RMB000

Revenue growth rate decrease by 5%

 

597,067

(265,224)

Profit margin decrease by 1%

886,786

(296,597)

Long term growth rate decrease by 1%

 

1,039,101

(207,564)

Pre-tax discount rate increase by 1%

 

989,962

(230,342)

Note: The carrying amount of goodwill included the goodwill attributable to the non-controlling interest.