( )
2023 12 31
( )
2023 12 31
1-5
6-7
8
9
10
11
12
13
14
15 - 137
( ) (24) P02741
( )
( ) ( ) 2023
12 31 2023
2023
12 31 2023
( )
17 2023 12 31
179,045,744.16 21
-1-
-
( ) (24) P02741
-
( ) -
(1)
(2)
(3)
(4)
(5)
( )
38 2023 492,469,814.37
21.15%
27 28
(1)
(2)
(3)
( )
(4)
(5)
-2-
-
( ) (24) P02741
-
( )
4 2023 12 31 1,182,742,686.39
161,103,436.75
(1)
(2)
(3)
-
-
-
(4)
(5)
2023
-3-
-
( ) (24) P02741
( )
(1)
(2)
(3)
(4)
(5) ( )
(6)
( )
-4-
-
( ) (24) P02741
-
( )
( )
2024 3 29
-5-
( )
2023 12 31
2023 12 31 2022 12 31
1 688,780,004.60 765,381,288.38
2 400,130,371.00 100,382,630.14
3 62,618,020.73 59,374,219.93
4 1,021,639,249.64 1,054,453,912.39
5 23,436,759.95 110,085,204.41
6 4,843,578.97 2,962,271.02
7 278,622,683.88 422,532,501.48
8 95,979,081.58 112,353,109.60
9 141,894,324.69 179,682,978.13
2,717,944,075.04 2,807,208,115.48
10 5,056,691.28 34,996,226.53
11 199,633,824.73 206,926,384.35
12 505,111,613.96 519,243,068.88
13 6,470,170.79 3,267,547.18
14 43,887,345.21 50,960,410.06
15 396,537,174.64 274,547,821.94
16 - 111,928,716.22
17 179,045,744.16 176,109,966.09
18 31,095,376.07 13,952,435.64
19 - -
20 321,598,959.54 227,019,443.35
1,688,436,900.38 1,618,952,020.24
4,406,380,975.42 4,426,160,135.72
-6-
( )
2023 12 31
2023 12 31 2022 12 31
1 395,772,586.93 508,358,760.93
300,043,287.67 100,382,630.14
62,618,020.73 59,374,219.93
2 1,518,171,414.28 1,308,889,319.38
16,130,418.11 67,841,455.91
3 7,009,130.34 1,237,319.74
4 58,404,361.45 146,174,739.59
5 77,039,812.85 56,988,290.05
6 129,039,615.70 125,394,487.67
2,564,228,648.06 2,374,641,223.34
7 839,105,372.48 876,631,713.80
182,739,324.73 190,031,884.35
8 29,886,063.91 38,715,490.36
9 14,566,347.51 25,773,976.58
10 218,565,031.17 136,902,688.01
11 3,267,547.18 3,267,547.18
- 111,928,716.22
5,225,181.13 6,748,123.69
98,975,192.62 5,817,560.11
1,392,330,060.73 1,395,817,700.30
3,956,558,708.79 3,770,458,923.64
- 700,709.59
217,024,388.97 304,029,130.37
12 174,385,433.46 264,369,178.61
13 61,878,156.12 80,121,311.82
14 4,813,190.46 9,031,016.52
15 12,413,325.65 17,973,259.77
16 91,351,174.76 41,199,075.79
6,555,796.41 8,514,396.72
568,421,465.83 725,938,079.19
17 3,386,801.24 18,474,171.77
18 4,001,738.77 4,091,470.57
19 359,441,281.37 -
33,219,216.00 -
400,049,037.38 22,565,642.34
968,470,503.21 748,503,721.53
499,911,232.00 497,750,682.00
20 2,531,057,033.08 2,443,108,239.28
( ) (42,880,059.50) 81,096,280.83
2,988,088,205.58 3,021,955,202.11
3,956,558,708.79 3,770,458,923.64
-8-
( )
2023 12 31
2023 2022
38 2,337,996,408.69 2,678,990,094.05
38 1,291,724,278.39 1,564,890,872.03
39 6,126,804.59 4,217,537.15
40 114,853,388.02 137,547,658.88
41 119,446,242.40 116,502,818.16
42 947,223,117.16 792,875,974.00
43 (4,888,181.11) (38,974,308.28)
23,178,777.62 11,380,781.69
11,885,814.13 12,857,592.95
44 45,930,046.89 19,242,525.27
45 (30,511,591.59) (8,487,149.61)
/ (32,757,234.30) (22,806,577.63)
( ) 46 (20,544,818.76) 23,227,580.41
47 (109,601,138.77) (36,906,783.63)
48 (19,421,516.41) (8,491,339.67)
( ) (80,364.68) 2,980.26
( ) (270,718,624.08) 90,517,355.14
49 1,524,696.45 3,218,614.57
50 29,674.38 51,698.10
( ) (269,223,602.01) 93,684,271.61
51 27,243,122.16 19,870,012.25
( ) (296,466,724.17) 73,814,259.36
( )
1. ( ) (296,466,724.17) 73,814,259.36
2. - -
( ) (569,370.47) 14,187,311.30
( )
(569,370.47) 14,187,311.30
( ) (297,036,094.64) 88,001,570.66
( / ) 57 (0.59) 0.15
( / ) 57 (0.59) 0.15
-9-
( )
2023 12 31
2023 2022
21 1,629,620,357.27 1,698,141,968.24
21 889,871,015.21 977,863,330.50
22 886,707.80 966,895.97
23 40,058,618.37 41,308,185.37
24 56,925,820.06 47,423,200.09
25 674,004,321.07 556,240,287.81
26 (16,037,427.38) (47,085,715.32)
7,274,915.95 2,803,392.52
9,485,999.22 9,735,306.61
27 19,142,942.10 15,088,649.31
28 (32,060,490.96) (11,533,051.55)
( ) (20,631,902.09) 23,617,831.35
29 (50,957,973.20) (3,050,357.86)
30 (16,425,672.79) (6,682,463.93)
3,352.21 2,268.96
( ) (117,018,442.59) 138,868,660.10
123,191.50 1,647,224.64
233.71 -
( ) (116,895,484.80) 140,515,884.74
31 7,080,855.53 2,168,294.13
( ) (123,976,340.33) 138,347,590.61
( ) ( ) (123,976,340.33) 138,347,590.61
( ) - -
- -
( ) (123,976,340.33) 138,347,590.61
- 10 -
( )
2023 12 31
2023 2022
2,353,726,324.71 2,543,153,741.13
41,495,180.21 247,496.85
52(1) 56,531,183.06 44,481,888.05
2,451,752,687.98 2,587,883,126.03
1,047,524,172.65 1,844,339,198.91
1,159,656,218.23 833,423,369.46
54,956,159.80 60,236,120.24
52(2) 198,140,030.76 179,341,997.23
2,460,276,581.44 2,917,340,685.84
53(1) (8,523,893.46) (329,457,559.81)
2,245,642.71 14,319,428.02
1,309.82 8,112.57
52(3) 430,000,000.00 4,276,000,000.00
432,246,952.53 4,290,327,540.59
115,442,995.45 843,599,102.29
52(4) 13,000,000.00 41,894,500.00
52(5) 730,000,000.00 3,664,000,000.00
858,442,995.45 4,549,493,602.29
(426,196,042.92) (259,166,061.70)
83,643,896.87 7,208,679.49
427,900,000.00 349,768,210.00
511,543,896.87 356,976,889.49
40,083,305.02 17,391,515.63
52(6) 114,879,359.93 79,177,227.32
154,962,664.95 96,568,742.95
356,581,231.92 260,408,146.54
1,506,936.82 2,768,357.23
53(3) (76,631,767.64) (325,447,117.74)
54 761,884,278.63 1,087,331,396.37
54 685,252,510.99 761,884,278.63
- 11 -
( )
2023 12 31
2023 2022
1,366,722,448.44 1,382,791,344.92
93,960.66 247,496.85
26,184,584.73 34,091,719.29
1,393,000,993.83 1,417,130,561.06
778,348,795.37 1,076,002,349.56
428,360,655.99 335,415,543.87
1,469,186.91 5,727,839.07
456,383,550.20 317,934,463.04
1,664,562,188.47 1,735,080,195.54
32(1) (271,561,194.64) (317,949,634.48)
696,743.34 11,273,526.08
3,589.02 3,159.05
100,000,000.00 3,326,000,000.00
100,700,332.36 3,337,276,685.13
79,288,115.27 79,610,361.30
13,000,000.00 541,000,000.00
300,000,000.00 2,814,000,000.00
392,288,115.27 3,434,610,361.30
(291,587,782.91) (97,333,676.17)
( )
83,643,896.87 7,208,679.49
427,900,000.00 1,400,000.00
511,543,896.87 8,608,679.49
16,065,587.54 12,261,769.66
45,981,878.81 46,641,933.49
62,047,466.35 58,903,703.15
( ) 449,496,430.52 (50,295,023.66)
1,066,373.03 4,840,864.07
32(3) (112,586,174.00) (460,737,470.24)
32(3) 508,358,760.93 969,096,231.17
32(3) 395,772,586.93 508,358,760.93
- 12 -
( )
2023 12 31
2023
( )
2022 12 31 497,750,682.00 2,443,108,239.28 81,096,280.83 3,021,955,202.11
2,160,550.00 87,948,793.80 (123,976,340.33) (33,866,996.53)
( ) - - (123,976,340.33) (123,976,340.33)
( ) 2,160,550.00 87,948,793.80 - 90,109,343.80
1. 2,160,550.00 159,568,374.86 - 161,728,924.86
2.
- (74,437,280.11) - (74,437,280.11)
3. - 2,817,699.05 - 2,817,699.05
2023 12 31 499,911,232.00 2,531,057,033.08 (42,880,059.50) 2,988,088,205.58
2022
( )
2021 12 31 495,887,148.00 2,317,187,984.22 (57,251,309.78) 2,755,823,822.44
1,863,534.00 125,920,255.06 138,347,590.61 266,131,379.67
( ) - - 138,347,590.61 138,347,590.61
( ) 1,863,534.00 125,920,255.06 - 127,783,789.06
1. 1,863,534.00 5,999,247.94 - 7,862,781.94
2.
- 119,921,007.12 - 119,921,007.12
2022 12 31 497,750,682.00 2,443,108,239.28 81,096,280.83 3,021,955,202.11
- 14 -
( )
2023 12 31
( ) ( ) ( )
( ) 2001 8 21 (
) (2001)1512
2001 8 21 310115400082864( )
2002 7 VeriSilicon Holdings Co., Ltd (
VeriSilicon Cayman ) ( ) 2016 7
VeriSilicon Cayman VeriSilicon Limited 2016 8
91310115703490552J ( ) 289
20A 9,500,000.00 9,500,000.00
30 2023 12 31 499,911,232.00
499,911,232.00 VeriSilicon Cayman
2019 8 20 2020
7 22 ( 2020 1537 ) 2020 8 18
4,831.9289
483,192,883.00 38.53 1,861,742,205.17
48,319,289.00 1,625,707,530.43
2024 3 29
15 (2023 )
2023 12 31 12
- 15 -
( )
2023 12 31
-
1
2023 12 31
2023
2
1 1 12 31
3
- 16 -
( )
2023 12 31
-
4
10%
5
5.1
( )
5.2
6
6.1
- 17 -
( )
2023 12 31
-
6 -
6.2
( )
( )
7
16.3.2
8
(
)
9
9.1
- 18 -
( )
2023 12 31
-
9 -
9.1 -
( )
9.2
10
(
)
14 ( )
- 19 -
( )
2023 12 31
-
10 -
(
)
( )
10.1
( )
( )
-
-
-
( )
- 20 -
( )
2023 12 31
-
10 -
10.1 -
ü
10.2
12
12
- 21 -
( )
2023 12 31
-
10 -
10.2 -
ü
(1)
(2)
( )
(3)
(4)
(5)
(6)
(7)
(8)
( )30
üü
(1)
(2)
(3)
(4)
- 22 -
( )
2023 12 31
-
10 -
10.2 -
ü
-
üú
10.3
(1) (2)
(3)
10.4
- 23 -
( )
2023 12 31
-
10 -
10.4 -
ú
ú
( )
-
-
-
(1) (2)
(3)
(
)
úü
- 24 -
( )
2023 12 31
-
10 -
10.4 -
ú -
úü -
úü
( )
(
)
ú
( )
10.5
11
11.1
- 25 -
( )
2023 12 31
-
11 -
11.2
1
2
3
12
12.1
12.2
R1
R2
R3
R4
R5
R6
R7
R8
12.3
- 26 -
( )
2023 12 31
-
13
13.1
13.2
14
14.1
14.2
14.3
14.4
- 27 -
( )
2023 12 31
-
15
15.1
( )
15.2
15.3
R1
R2
R3
R4
R5
R6
R7
R8
15.4
16
16.1
- 28 -
( )
2023 12 31
-
16 -
16.2
22
16.3
ù
ùü
- 29 -
( )
2023 12 31
-
16 -
16.3 -
16.4
17
17.1
- 30 -
( )
2023 12 31
-
17 -
17.2
( ) (%) (%)
20~44 - 2.27~5
2~10 - 10~50
2~5 - 20~50
17.3
18
19
- 31 -
( )
2023 12 31
-
20
20.1
( ) (%)
15 -
1~10 -
12~15 -
1~10 -
5~20 -
2~5 -
20.2
(1)
(2)
(3)
(4)
(5)
- 32 -
( )
2023 12 31
-
20 -
20.2 -
21
22
23
24
24.1
- 33 -
( )
2023 12 31
-
24 -
24.1 -
24.2
24.3
25
26
26.1
- 34 -
( )
2023 12 31
-
26 -
26.2
27
27.1
IP
( )
(1)
(2) (3)
- 35 -
( )
2023 12 31
-
27 -
27.1 -
FTP( )
( )
13
( )
( ) ( )
( )
( ) ( )
( )
- 36 -
( )
2023 12 31
-
28
28.1
( )
28.2
(1) (2)
(3)
28.3
(1)
(2)
29
29.1
- 37 -
( )
2023 12 31
-
29 -
29.2
30 /
30.1
( )
( )
30.2
( )
- 38 -
( )
2023 12 31
-
30 / -
30.3
31
31.1
ü
4
8
- 39 -
( )
2023 12 31
-
31 -
31.1 -
ú
12
- 40 -
( )
2023 12 31
-
31 -
31.1 -
-
31.2
ü
ü
üü
32
32.1
2022 11 30 16 ( 16 )
16
18
( )
18
2023 1 1
2023 1 1
2022 12 31
- 41 -
( )
2023 12 31
- 42 -
( )
2023 12 31
-
20.2
2023 12 31
4 8
1
6%(
) 13%( )
1% 7%
/ 3%/2%/1%
0%~43%
- 43 -
( )
2023 12 31
-
1 -
2023 2022
( ) 15% 15%
( ) ( ) 20% 20%
( ) ( ) 15% 15%
( ) ( ) 20% 20%
VeriSilicon Cayman 0% 0%
( )( 1) 20% 20%
VeriSilicon (Hong Kong) Limited.( VeriSilicon Hong Kong ) 16.5% 16.50%
VeriSilicon Kabushiki Kaisha ( VeriSilicon Japan ) 43% 43%
VeriSilicon, Inc. ( 2) 8.84%/21% 8.84%/21%
VeriSilicon EURL 26.50% 26.50%
Vivante Corporation( Vivante US ) ( 2) 8.84%/21% 8.84%/21%
( ) ( ) 15% 15%
( ) ( ) 15% 15%
VeriSilicon Microelectronics (Hong Kong) Limited
16.5% 16.50%
( )
( ) ( )( 2) 15% 25%
1 2021 12 6
2 VeriSilicon, Inc. Vivante US 21% 8.84%
2
2020
11 18 ( GR202031005701) 2021
1 1 15% 3 2023 12 12
(
GR202331004387) 3
( [2023]17
) 2023 1 1 2027 12 31 15%
2022 12 12
( GR202232015872) 2022 12 12
15% 3
- 44 -
( )
2023 12 31
-
2 -
(2021 8 ) 2021 1 1 2022 12 31
100 12.5% 20%
(2022 13 ) 2022 1 1 2024
12 31 100 300 25%
20%
(2023 6 ) 2023 1 1 2024 12 31
100 25% 20%
(2021 8 ) 2021 1 1 2022 12 31
100 12.5% 20%
(2022 13 ) 2022 1 1 2024
12 31 100 300 25%
20%
(2023 6 ) 2023 1 1 2024 12 31
100 25% 20%
2020 23 2021 1 1
2030 12 31 15%
15%
( 2023
1 ) 2023 1 1 2023 12 31
5%
2022 5000 300
2022 2024 [2020]31
15%
( ) (
2020 38 ) ( ) (
2020 12 ) ( )
(2023 1 ) 2023
2023 1 1 2026 9 30 15%
- 45 -
( )
2023 12 31
1
2023 12 31 2022 12 31
40,797.76 56,992.76
20,554.44 24,152.59
152.26 2,787.84
309,293,855.55 665,332,852.15
371,065,457.56 82,867,944.61
2,658,394.72 11,379,282.51
685,932.02 843,218.59
754,501.21 649,279.98
732,865.47 727,767.60
( 1)
347,100.09 340,950.16
730,393.52 706,059.59
( 2) 2,450,000.00 2,450,000.00
688,780,004.60 765,381,288.38
1
2 2023 12 31 2022 12 31
2
2023 12 31 2022 12 31
400,130,371.00 100,382,630.14
400,130,371.00 100,382,630.14
3
2023 12 31 2022 12 31
41,621,784.69 58,632,434.28
20,996,236.04 741,785.65
62,618,020.73 59,374,219.93
- 46 -
( )
2023 12 31
-
3 -
(1)
(2)
3 ( 1)
( 2) ( 3) 2023
12 31
2023 12 31
1 0.03% 40,403,927.86 11,243.73 40,392,684.13
2 0.09% 1,230,151.00 1,050.44 1,229,100.56
3 0.04% 21,004,017.37 7,781.33 20,996,236.04
0.03% 62,638,096.23 20,075.50 62,618,020.73
2022 12 31
1 0.03% 50,316,077.29 14,796.02 50,301,281.27
2 0.07% 8,337,300.00 6,146.99 8,331,153.01
3 0.03% 742,000.00 214.35 741,785.65
0.04% 59,395,377.29 21,157.36 59,374,219.93
2023 12 31
0.03% - 0.03%
62,638,096.23 - 62,638,096.23
20,075.50 - 20,075.50
62,618,020.73 - 62,618,020.73
2022 12 31
0.04% - 0.04%
59,395,377.29 - 59,395,377.29
21,157.36 - 21,157.36
59,374,219.93 - 59,374,219.93
- 47 -
( )
2023 12 31
-
3 -
(2) -
2023
2022 12 31 21,157.36 - 21,157.36
20,075.50 - 20,075.50
21,157.36 - 21,157.36
2023 12 31 20,075.50 - 20,075.50
2022
2021 12 31 - - -
21,157.36 - 21,157.36
- - -
2022 12 31 21,157.36 - 21,157.36
4
2023 12 31 2022 12 31
1,182,742,686.39 1,105,703,927.68
161,103,436.75 51,250,015.29
1,021,639,249.64 1,054,453,912.39
(1)
1
1
6 910,453,839.99 994,900,239.21
6 1 133,436,270.34 44,137,955.69
1 1,043,890,110.33 1,039,038,194.90
1 2 76,849,922.42 60,112,454.17
2 3 55,464,748.14 2,785,840.00
3
3 4 2,833,080.00 714,146.18
4 5 714,482.72 1,999,784.45
5 2,990,342.78 1,053,507.98
1,182,742,686.39 1,105,703,927.68
- 48 -
( )
2023 12 31
-
4 -
(2) -
%
2023 12 31
49,578,900.00 49,578,900.00 100.00
29,131,213.48 29,131,213.48 100.00
78,710,113.48 78,710,113.48 /
8 (R1) (R2) (R3) (R4)
(R5) (R6) (R7) (R8)
2023 12 31
R1 2.47% 745,982,214.43 18,447,466.40 727,534,748.03
R2 0.23% 194,367,938.36 455,191.38 193,912,746.98
R3 0.33% 11,257,927.14 36,767.60 11,221,159.54
R4 0.25% 15,443,284.25 37,971.67 15,405,312.58
R5 0.29% 24,545,051.31 70,590.97 24,474,460.34
R6 65.07% 2,797,378.78 1,820,235.49 977,143.29
R8 50.19% 96,585,587.91 48,471,909.03 48,113,678.88
6.36% 1,090,979,382.18 69,340,132.54 1,021,639,249.64
2022 12 31
R1 2.27% 725,420,169.39 16,452,724.26 708,967,445.13
R2 9.61% 324,698,477.24 31,212,828.40 293,485,648.84
R3 0.27% 14,684,488.28 39,852.35 14,644,635.93
R4 0.26% 20,764,862.20 54,514.81 20,710,347.39
R5 0.21% 15,726,825.94 32,816.11 15,694,009.83
R6 78.41% 4,409,104.63 3,457,279.36 951,825.27
4.64% 1,105,703,927.68 51,250,015.29 1,054,453,912.39
- 50 -
( )
2023 12 31
-
4 -
(2) -
-
2023 12 31
1.92% 74.32% 13.62%
991,596,415.49 191,146,270.90 1,182,742,686.39
19,047,988.02 142,055,448.73 161,103,436.75
972,548,427.47 49,090,822.17 1,021,639,249.64
2022 12 31
1.18% 66.96% 4.64%
1,047,577,623.12 58,126,304.56 1,105,703,927.68
12,328,359.61 38,921,655.68 51,250,015.29
1,035,249,263.51 19,204,648.88 1,054,453,912.39
2023
(3)
2023
( (
) )
2022 12 31 12,328,359.61 38,921,655.68 51,250,015.29
(1,432,604.52) 1,432,604.52 -
8,151,374.18 101,375,054.40 109,526,428.58
- (122,349.45) (122,349.45)
858.75 448,483.58 449,342.33
2023 12 31 19,047,988.02 142,055,448.73 161,103,436.75
- 51 -
( )
2023 12 31
-
4 -
(3) -
2022
( (
) )
2021 12 31 6,743,467.38 8,344,405.65 15,087,873.03
(116,137.50) 116,137.50 -
5,643,517.12 31,946,412.72 37,589,929.84
- (262,755.99) (262,755.99)
- (355,496.15) (355,496.15)
57,512.61 (867,048.05) (809,535.44)
2022 12 31 12,328,359.61 38,921,655.68 51,250,015.29
(4)
-
- 52 -
( )
2023 12 31
-
4 -
(6)
(7)
5
(1)
2023 12 31 2022 12 31
(%) (%)
1 18,587,322.29 79.31 51,227,056.39 46.54
1 2 3,853,394.72 16.44 58,841,781.21 53.45
2 3 979,398.59 4.18 - -
3 16,644.35 0.07 16,366.81 0.01
23,436,759.95 100.00 110,085,204.41 100.00
2023 12 31
(2)
(%)
2023 12 31
5,452,512.80 23.26
2,810,943.59 11.99
2,802,460.00 11.96
2,344,960.00 10.01
1,540,000.00 6.57
14,950,876.39 63.79
2022 12 31
39,797,445.63 36.15
15,070,316.80 13.69
14,550,076.68 13.22
7,223,543.83 6.56
7,101,633.38 6.45
83,743,016.32 76.07
- 54 -
( )
2023 12 31
-
6
(1)
1
1
6 444,109.05 1,034,513.17
6 1 3,232,761.14 116,957.70
1 3,676,870.19 1,151,470.87
1 2 190,610.56 565,448.85
2 3 330,311.03 227,830.71
3
3 4 56,033.98 -
4 5 - 31,000.00
5 911,670.96 1,190,761.52
5,165,496.72 3,166,511.95
(2)
12
2023 12 31
12
( ) ( )
4,106,329.08 - - 4,106,329.08
- 1,059,167.64 - 1,059,167.64
- - - -
4,106,329.08 1,059,167.64 - 5,165,496.72
192,459.79 129,457.96 - 321,917.75
3,913,869.29 929,709.68 - 4,843,578.97
2022 12 31
12
( ) ( )
2,068,937.74 - - 2,068,937.74
- 1,097,574.21 - 1,097,574.21
- - - -
2,068,937.74 1,097,574.21 - 3,166,511.95
72,373.83 131,867.10 - 204,240.93
1,996,563.91 965,707.11 - 2,962,271.02
- 55 -
( )
2023 12 31
-
6 -
(3)
2023
12
( ) ( )
2023 1 1 72,373.83 131,867.10 - 204,240.93
213,057.43 32,041.24 - 245,098.67
(92,971.47) (36,865.64) - (129,837.11)
- 2,415.26 - 2,415.26
2023 12 31 192,459.79 129,457.96 - 321,917.75
2022
12
( ) ( )
2022 1 1 823,790.71 134,798.90 - 958,589.61
- - - -
(751,416.88) (23,090.71) - (774,507.59)
- 20,158.91 - 20,158.91
2022 12 31 72,373.83 131,867.10 - 204,240.93
(4)
2023 12 31 2022 12 31
694,290.41 1,071,136.64
803,001.61 790,729.13
3,073,636.36 -
594,568.34 1,304,646.18
5,165,496.72 3,166,511.95
(5)
- 56 -
( )
2023 12 31
-
6 -
(6)
(%)
2023 12 31
3,073,636.36 59.50 150,006.55
803,001.61 15.55 98,147.78
256,666.03 4.97 31,334.58
106,240.50 2.06 5,184.99
92,560.03 1.79 4,517.32
4,332,104.53 83.87 289,191.22
2022 12 31
790,729.13 24.97 95,001.46
491,303.85 15.52 23,569.28
415,383.00 13.12 179.19
306,845.14 9.69 36,865.64
220,777.82 6.97 10,591.36
2,225,038.94 70.27 166,206.93
(7)
(8)
7
2023 12 31 2022 12 31
19,342,435.98 22,969,574.68
263,882,933.59 406,846,376.95
4,602,685.69 7,283,450.15
278,622,683.88 422,532,501.48
2023 2023
1 1 12 31
4,490,044.65 543,816.26 - (4,592,361.38) 5,298.62 446,798.15
2,793,405.50 3,280,661.63 (276,423.87) (1,666,207.22) 24,451.50 4,155,887.54
7,283,450.15 3,824,477.89 (276,423.87) (6,258,568.60) 29,750.12 4,602,685.69
2022 2022
1 1 12 31
3,600,980.02 864,412.29 - (28,824.01) 53,476.35 4,490,044.65
1,961,934.88 2,294,765.49 (478,672.95) (1,141,021.02) 156,399.10 2,793,405.50
5,562,914.90 3,159,177.78 (478,672.95) (1,169,845.03) 209,875.45 7,283,450.15
- 57 -
( )
2023 12 31
-
8
2023 12 31 2022 12 31
118,214,182.21 118,713,040.78
22,235,100.63 6,359,931.18
95,979,081.58 112,353,109.60
- 58 -
( )
2023 12 31
-
8 -
(1) -
%
2023 12 31
5,122,951.87 5,122,951.87 100
5,122,951.87 5,122,951.87 /
%
2022 12 31
5,122,951.87 5,122,951.87 100
5,122,951.87 5,122,951.87 /
8 (R1) (R2) (R3) (R4)
(R5) (R6) (R7) (R8)
2023 12 31
R1 2.39% 67,619,988.80 1,612,739.13 66,007,249.67
R2 0.32% 7,987,754.04 25,559.74 7,962,194.30
R3 0.33% 458,155.46 1,496.30 456,659.16
R4 0.24% 6,833,291.08 16,292.49 6,816,998.59
R8 51.19% 30,192,040.96 15,456,061.10 14,735,979.86
15.13% 113,091,230.34 17,112,148.76 95,979,081.58
2022 12 31
R1 1.59% 71,051,180.75 1,133,189.05 69,917,991.70
R2 0.24% 41,185,167.11 99,824.21 41,085,342.90
R3 0.29% 1,353,741.05 3,966.05 1,349,775.00
1.09% 113,590,088.91 1,236,979.31 112,353,109.60
- 60 -
( )
2023 12 31
-
8 -
(1) -
-
2023 12 31
2.00% 58.27% 18.81%
82,899,189.38 35,314,992.83 118,214,182.21
1,656,087.66 20,579,012.97 22,235,100.63
81,243,101.72 14,735,979.86 95,979,081.58
2022 12 31
1.09% 100.00% 5.36%
113,590,088.91 5,122,951.87 118,713,040.78
1,236,979.31 5,122,951.87 6,359,931.18
112,353,109.60 - 112,353,109.60
( ) ( )
2023 1 1 1,236,979.31 5,122,951.87 6,359,931.18
417,401.29 15,456,061.10 15,873,462.39
1,707.06 - 1,707.06
2023 12 31 1,656,087.66 20,579,012.97 22,235,100.63
( ) ( )
2022 1 1 536,897.87 - 536,897.87
687,882.97 5,122,951.87 5,810,834.84
12,198.47 - 12,198.47
2022 12 31 1,236,979.31 5,122,951.87 6,359,931.18
9
2023 12 31 2022 12 31
431,206.99 239,559.06
10,866,570.72 9,494,773.48
20,242,036.44 73,246,204.19
4,109,530.28 4,227,860.84
( 5) 104,482,368.38 92,474,580.56
1,762,611.88 -
141,894,324.69 179,682,978.13
- 61 -
( )
2023 12 31
-
10
2023 2023
1 1 12 31 (%)
34,996,226.53 - (32,757,234.30) 2,817,699.05 5,056,691.28 42.00 -
( )
34,996,226.53 - (32,757,234.30) 2,817,699.05 5,056,691.28 42.00 -
2022 2022
1 1 12 31 (%)
57,802,804.16 - (22,806,577.63) - 34,996,226.53 56.00 -
( )
57,802,804.16 - (22,806,577.63) - 34,996,226.53 56.00 -
2018 9 5,600 ( )
( ) (
)
2018 9 2019 3 600 5,000 2022
12 31 56%
2023 5 ( )
333.33 333.33
( ) 2,666.67
3,333.33 42%
2,581,865.46 2023 12
235,833.59 2023 12 31
11
2023 2023
1 1 12 31
206,926,384.35 13,000,000.00 (20,292,559.62) 199,633,824.73
206,926,384.35 13,000,000.00 (20,292,559.62) 199,633,824.73
- 62 -
( )
2023 12 31
-
11 -
2022 2022
1 1 12 31
140,389,683.90 41,894,500.00 24,642,200.45 206,926,384.35
140,389,683.90 41,894,500.00 24,642,200.45 206,926,384.35
12
(1)
1. 2023 1 1 471,127,289.85 14,993,236.44 153,731,403.05 639,851,929.34
2.
(1) 26,400.00 4,422,952.88 15,219,053.84 19,668,406.72
(2) - 386,977.98 - 386,977.98
(3) - 74,507.97 149,778.57 224,286.54
3.
(1) - (454,070.74) (1,616,422.84) (2,070,493.58)
4. 2023 12 31 471,153,689.85 19,423,604.53 167,483,812.62 658,061,107.00
1. 2023 1 1 5,957,830.21 10,537,548.17 104,113,482.08 120,608,860.46
2.
(1) 11,061,242.68 2,080,366.22 20,967,040.58 34,108,649.48
(2) - 65,107.21 145,670.90 210,778.11
3.
(1) - (365,989.29) (1,612,805.72) (1,978,795.01)
4. 2023 12 31 17,019,072.89 12,317,032.31 123,613,387.84 152,949,493.04
2023 1 1 2023 12 31 - - - -
2023 1 1 465,169,459.64 4,455,688.27 49,617,920.97 519,243,068.88
2023 12 31 454,134,616.96 7,106,572.22 43,870,424.78 505,111,613.96
- 63 -
( )
2023 12 31
-
12 -
(1) -
1. 2022 1 1 12,952,424.31 12,966,306.81 129,155,109.40 155,073,840.52
2.
(1) 458,174,865.54 1,666,736.71 24,832,152.21 484,673,754.46
(2) - 362,795.61 710,798.69 1,073,594.30
3.
(1) - (2,602.69) (966,657.25) (969,259.94)
4. 2022 12 31 471,127,289.85 14,993,236.44 153,731,403.05 639,851,929.34
1. 2022 1 1 971,431.82 8,544,856.93 78,146,808.07 87,663,096.82
2.
(1) 4,986,398.39 1,700,874.34 26,327,439.03 33,014,711.76
(2) - 294,294.81 599,675.68 893,970.49
3.
(1) - (2,477.91) (960,440.70) (962,918.61)
4. 2022 12 31 5,957,830.21 10,537,548.17 104,113,482.08 120,608,860.46
2022 1 1 2022 12 31 - - - -
2022 1 1 11,980,992.49 4,421,449.88 51,008,301.33 67,410,743.70
2022 12 31 465,169,459.64 4,455,688.27 49,617,920.97 519,243,068.88
(2)
2023 12 31 2022 12 31
(3)
370,735,201.99
2022
(4)
2023 12 31 2021 12 31
(5)
2023 12 31 443,448,866.91 (2022 12 31
453,836,088.37 )
T1 4~15 30 55
- 64 -
( )
2023 12 31
-
14
(1)
1. 2023 1 1 88,415,415.71 2,138,493.26 90,553,908.97
2.
(1) 28,877,053.42 - 28,877,053.42
(2) 189,648.78 - 189,648.78
3.
(1) (16,442,231.44) - (16,442,231.44)
4. 2023 12 31 101,039,886.47 2,138,493.26 103,178,379.73
1. 2023 1 1 38,787,105.01 806,393.90 39,593,498.91
2.
(1) 35,531,599.97 545,580.93 36,077,180.90
(2) (13,160.34) - (13,160.34)
3.
(1) (16,366,484.95) - (16,366,484.95)
4. 2023 12 31 57,939,059.69 1,351,974.83 59,291,034.52
2023 1 1 2023 12 31 - - -
2023 1 1 49,628,310.70 1,332,099.36 50,960,410.06
2023 12 31 43,100,826.78 786,518.43 43,887,345.21
2-5
4.06%
2,262,310.05
82,021.00
43,267,373.43
2023 12 31
2023 12 31
2023 12 31
- 66 -
( )
2023 12 31
-
14 -
(1) -
1. 2022 1 1 50,262,879.10 2,138,493.26 52,401,372.36
2.
(1) 46,072,310.87 - 46,072,310.87
(2) 812,671.46 - 812,671.46
3.
(1) (8,732,445.72) - (8,732,445.72)
4. 2022 12 31 88,415,415.71 2,138,493.26 90,553,908.97
1. 2022 1 1 15,818,689.73 259,468.95 16,078,158.68
2.
(1) 31,382,786.90 546,924.95 31,929,711.85
(2) 178,350.57 - 178,350.57
3.
(1) (8,592,722.19) - (8,592,722.19)
4. 2022 12 31 38,787,105.01 806,393.90 39,593,498.91
2021 1 1 2021 12 31 - - -
2022 1 1 34,444,189.37 1,879,024.31 36,323,213.68
2022 12 31 49,628,310.70 1,332,099.36 50,960,410.06
2-5
4.27%.
2,436,591.76
106,938.75
35,775,203.55
2022 12 31
2022 12 31
2022 12 31
- 67 -
( )
2023 12 31
-
15 -
(1) -
119,100,393.33
16 41.07%
(2)
5 2023 12 31 17.00%
(2022 16.00%) 5 3.00% (2022 3.00%)
16
( )
111,928,716.22 7,171,677.11 (119,100,393.33) -
111,928,716.22 7,171,677.11 (119,100,393.33) -
2020
2023 12 31
17
(1)
2023 2023
1 1 12 31
2,981,092.50 - - - 2,981,092.50
Vivante
173,128,873.59 - 2,935,778.07 - 176,064,651.66
176,109,966.09 - 2,935,778.07 - 179,045,744.16
2022 2022
1 1 12 31
2,981,092.50 - - - 2,981,092.50
Vivante
158,489,756.67 - 14,639,116.92 - 173,128,873.59
161,470,849.17 - 14,639,116.92 - 176,109,966.09
- 70 -
( )
2023 12 31
-
17 -
(2)
(3)
Vivante US
A
B
2023 12 31
A 176,064,651.66
B 2,981,092.50
179,045,744.16
2022 12 31
A 173,128,873.59
B 2,981,092.50
176,109,966.09
(4)
A B
( )
2.00%
(2022 3.00%)
532,264,905.00 5
A 17.00% 17.00%
(2022 16.00%) (2022
16.00%)
2.00%
(2022 3.00%)
568,499,998.20 5
B 17.00%
17.00%
(2022 16.00%)
(2022
16.00%)
- 71 -
( )
2023 12 31
-
17 -
(4) -
18
2023 1 1 2023 12 31
13,952,435.64 17,055,409.15 6,387,475.48 (6,304,214.49) 4,270.29 31,095,376.07
2022 1 1 2022 12 31
12,131,152.40 5,155,883.84 1,183,694.42 (4,626,493.60) 108,198.58 13,952,435.64
19 /
(1)
2023 12 31 2022 12 31
1,146,379.75 818,557.64
13,218,405.41 13,807,278.08
470,256.24 1,206,872.23
1,894,013.88 963,806.74
2,778,194.55 2,930,369.75
882,427.84 4,465,718.22
20,389,677.67 24,192,602.66
18,105,598.12 21,262,232.91
2,284,079.55 2,930,369.75
20,389,677.67 24,192,602.66
- 72 -
( )
2023 12 31
-
19 / -
(2)
2023 12 31 2022 12 31
5,243,965.88 3,341,459.37
60,465,885.66 56,363,115.54
2,151,126.33 4,926,610.32
8,663,921.49 3,934,385.20
12,708,491.61 11,962,152.68
4,036,551.96 18,229,646.03
93,269,942.93 98,757,369.14
(3)
2023 12 31 2022 12 31
82,821,716.51 86,795,216.46
10,448,226.42 11,962,152.68
93,269,942.93 98,757,369.14
(4)
2023 12 31 2022 12 31
20,389,677.67 24,192,602.66
- -
- -
(5)
2023 12 31 2022 12 31
1,027,047,901.69 662,826,157.55
1,426,530,921.34 976,783,547.51
2,453,578,823.03 1,639,609,705.06
- 73 -
( )
2023 12 31
-
19 / -
(6)
2023 12 31 2022 12 31
2022 -
2023 -
2024 -
2025 2,944,826.93 3,813,648.73
2026 1,413,134,300.22 882,249,028.31
( ) 10,451,794.19 90,720,870.47
1,426,530,921.34 976,783,547.51
20
2023 12 31 2022 12 31
11,819,592.24 10,296,776.54
( 1) 217,216,633.30 217,216,633.30
( 2) 60,000,000.00 -
33,139,580.43 -
576,846.43 493,966.49
321,598,959.54 227,019,443.35
1 515 2024
2
2024 2025
21
2023 12 31 2022 12 31
20,075.50 21,157.36
161,103,436.75 51,250,015.29
4,602,685.69 7,283,450.15
22,235,100.63 6,359,931.18
321,917.75 204,240.93
576,846.43 493,966.49
188,860,062.75 65,612,761.40
- 74 -
( )
2023 12 31
-
22
2023 12 31 2022 12 31
( ) - 700,709.59
2022 1 5 (
)
2022 2 1,400,000.00 1 2
3.7% 2023 12 31
23
(1)
2023 12 31 2022 12 31
96,068,423.33 214,065,913.12
(2) 2023 12 31 1
24
2023 12 31 2022 12 31
453,522,036.80 546,435,775.99
2024
25
(1)
2023 1 1 2023 12 31
1 175,066,208.42 1,044,989,138.71 1,064,825,482.04 155,229,865.09
2 - 4,436,243.08 77,998,189.35 76,510,921.45 5,923,510.98
3 - 24,555,873.67 24,555,873.67 -
179,502,451.50 1,147,543,201.73 1,165,892,277.16 161,153,376.07
2022 1 1 2022 12 31
1 144,613,657.44 912,268,384.77 881,815,833.79 175,066,208.42
2 - 4,236,783.08 59,831,015.84 59,631,555.84 4,436,243.08
3 - 20,252,302.10 20,252,302.10 -
148,850,440.52 992,351,702.71 961,699,691.73 179,502,451.50
- 75 -
( )
2023 12 31
-
25 -
(2)
2023 1 1 2023 12 31
170,004,989.59 923,730,389.63 945,170,931.07 148,564,448.15
2,781,167.03 64,144,392.52 63,278,904.42 3,646,655.13
2,714,334.03 63,059,193.89 62,184,510.80 3,589,017.12
66,833.00 757,691.96 766,886.95 57,638.01
- 327,506.67 327,506.67 -
1,856,049.80 44,534,866.85 43,853,173.84 2,537,742.81
424,002.00 12,579,489.71 12,522,472.71 481,019.00
175,066,208.42 1,044,989,138.71 1,064,825,482.04 155,229,865.09
2022 1 1 2022 12 31
139,759,332.31 814,089,621.34 783,843,964.06 170,004,989.59
2,663,387.26 53,790,421.16 53,672,641.39 2,781,167.03
2,623,235.45 52,841,381.02 52,750,282.44 2,714,334.03
40,151.81 800,657.83 773,976.64 66,833.00
- 148,382.31 148,382.31 -
1,773,038.87 33,641,020.35 33,558,009.42 1,856,049.80
417,899.00 10,747,321.92 10,741,218.92 424,002.00
144,613,657.44 912,268,384.77 881,815,833.79 175,066,208.42
(3) -
2023 1 1 2023 12 31
1 4,305,295.22 75,478,405.25 74,039,689.83 5,744,010.64
2 130,947.86 2,519,784.10 2,471,231.62 179,500.34
4,436,243.08 77,998,189.35 76,510,921.45 5,923,510.98
2022 1 1 2022 12 31
1 4,111,434.69 57,904,059.67 57,710,199.14 4,305,295.22
2 125,348.39 1,926,956.17 1,921,356.70 130,947.86
4,236,783.08 59,831,015.84 59,631,555.84 4,436,243.08
75,478,405.25
2,519,784.10 (2022 57,904,059.67 1,926,956.17 ) 2023 12 31
5,744,010.64 179,500.34 (2022 12 31 4,305,295.22
130,947.86 )
- 76 -
( )
2023 12 31
-
26
2023 12 31 2022 12 31
3,285,929.76 3,763,864.61
4,046,073.33 5,404,038.36
10,393,548.40 15,717,432.33
9,051,932.91 3,295,603.60
26,777,484.40 28,180,938.90
27
(1)
2023 12 31 2022 12 31
5,574,476.29 2,238,681.39
3,405,696.06 8,714,033.24
552,903.00 1,728,600.00
9,540,822.80 10,023,682.01
1,902,535.93 35,094,177.15
6,735,175.84 7,436,775.02
27,711,609.92 65,235,948.81
2023 12 31 1
28
2023 12 31 2022 12 31
( 30) 94,753,625.44 -
( 31) 52,064,741.70 40,850,458.00
( 32) 20,392,750.41 29,753,100.61
167,211,117.55 70,603,558.61
29
2023 12 31 2022 12 31
11,805,305.09 15,633,423.66
- 194,689.37
( 2) 1,628,619.14 1,538,194.04
4,117,784.29 2,450,000.00
17,551,708.52 19,816,307.07
- 77 -
( )
2023 12 31
-
29 -
2023 2023 /
1 1 12 31
- 1,800,000.00 514,285.71 1,285,714.29
IP
- 3,500,000.00 3,500,000.00 - /
- 750,000.00 367,930.00 382,070.00
( 1) 2,450,000.00 - - 2,450,000.00
2,450,000.00 6,050,000.00 4,382,215.71 4,117,784.29
1 2024
2022 2022 /
1 1 12 31
IP
840,000.00 710,300.00 1,550,300.00 -
2,450,000.00 - - 2,450,000.00
3,290,000.00 710,300.00 1,550,300.00 2,450,000.00
30
2023 12 31 2022 12 31
( 1) 336,558,162.33 348,733,612.02
( 2) 417,806,806.20 -
94,753,625.44 -
659,611,343.09 348,733,612.02
1 2022 6 24
242,368,210.00 5 12
( LPR ) 25
33(1)
12 55
2023 12 31
230,249,799.50
2022 8 27
106,000,000.00 25
12 10 LPR 75
11 LPR 45
2023 12 31 106,000,000.00
- 78 -
( )
2023 12 31
-
30 -
2 2022 1 6
170,000,000.00 5
LPR 12
2023 12 31
167,900,000.00
2023 8 18
50,000,000.00 3 3.40% 2023 9
27 50,000,000.00 3
12 LPR 5
2023 12 31 100,000,000.00
2023 6 21
100,000,000.00 2023 6 21 2026 5 10
3.65% 2023 10 17 50,000,000.00
2023 10 17 2026 5 10 3.50%
2023 12 31
149,500,000.00
31
2023 12 31 2022 12 31
( 1) 85,431,046.07 59,324,629.77
52,064,741.70 40,850,458.00
33,366,304.37 18,474,171.77
7,628,661.86 6,742,720.80
40,994,966.23 25,216,892.57
1
( 28)
- 79 -
( )
2023 12 31
-
31 -
2023 12 31 2022 12 31
1 54,316,338.58 42,594,996.49
2 32,376,523.23 15,877,400.35
2,231,050.50 3,130,575.47
88,923,912.31 61,602,972.31
3,492,866.24 2,278,342.54
85,431,046.07 59,324,629.77
32
2023 12 31 2022 12 31
42,658,823.19 50,200,756.58
( 28) 20,392,750.41 29,753,100.61
22,266,072.78 20,447,655.97
33
2023 12 31 2022 12 31
33,219,216.00 -
33,219,216.00 -
34
2023 ( 1) ( 2)
290,344,824.00 - 278,112,791.00 12,232,033.00
207,405,858.00 280,273,341.00 - 487,679,199.00
497,750,682.00 280,273,341.00 278,112,791.00 499,911,232.00
1 2020 12 25 2020 ( 2020 )
2022 1 21 2022 ( 2022
) 2023 12 31 83,686,170.00
2,160,550.00 81,525,620.00
2 278,112,791
- 80 -
( )
2023 12 31
-
34 -
2022 ( 1) ( 2)
290,557,504.00 1,863,534.00 2,076,214.00 290,344,824.00
205,329,644.00 2,076,214.00 - 207,405,858.00
495,887,148.00 3,939,748.00 2,076,214.00 497,750,682.00
1 2021 8 24 2019
2022 12 31 7,210,460.77
1,863,534.00 5,346,926.77
2 2,076,214
518,986
1,557,228
35
2023 1 1 ( 1) ( 2) 2023 12 31
3,824,256,832.90 159,568,374.86 - 3,983,825,207.76
4,607,182,421.68 159,568,374.86 - 4,766,750,796.54
(855,397,860.78) - - (855,397,860.78)
72,472,272.00 - - 72,472,272.00
153,032,721.58 6,423,173.80 (78,042,754.86) 81,413,140.52
153,032,721.58 3,605,474.75 (78,042,754.86) 78,595,441.47
- 2,817,699.05 - 2,817,699.05
3,977,289,554.48 165,991,548.66 (78,042,754.86) 4,065,238,348.28
1 159,568,374.86
81,525,620.00
34 78,042,754.86
3,605,474.75 56
42% 2,581,865.46
235,833.59
10
2 78,042,754.86
- 81 -
( )
2023 12 31
-
35 -
2022 1 1 ( 1) ( 2) 2022 12 31
3,818,257,584.96 5,999,247.94 - 3,824,256,832.90
4,601,183,173.74 5,999,247.94 - 4,607,182,421.68
(855,397,860.78) - - (855,397,860.78)
72,472,272.00 - - 72,472,272.00
62,795,155.86 90,889,886.89 (652,321.17) 153,032,721.58
62,795,155.86 90,889,886.89 (652,321.17) 153,032,721.58
3,881,052,740.82 96,889,134.83 (652,321.17) 3,977,289,554.48
1 5,999,247.94
5,346,926.77 34
652,321.17
90,889,886.89 56
2 652,321.17
36
2023 2023
1 1 12 31
(48,828,895.80) (569,370.47) (49,398,266.27)
(48,828,895.80) (569,370.47) (49,398,266.27)
(48,828,895.80) (569,370.47) (49,398,266.27)
2022 2022
1 1 12 31
(63,016,207.10) 14,187,311.30 (48,828,895.80)
(63,016,207.10) 14,187,311.30 (48,828,895.80)
(63,016,207.10) 14,187,311.30 (48,828,895.80)
37
2023 2022
(1,518,990,969.11) (1,592,805,228.47)
( ) (296,466,724.17) 73,814,259.36
(1,815,457,693.28) (1,518,990,969.11)
- 82 -
( )
2023 12 31
-
38
(1)
2023 2022
2,328,953,201.99 1,281,645,809.85 2,673,538,781.81 1,560,431,954.44
( 1) 9,043,206.70 10,078,468.54 5,451,312.24 4,458,917.59
2,337,996,408.69 1,291,724,278.39 2,678,990,094.05 1,564,890,872.03
1
(2) ( )
2023 2022
1,071,417,040.63 777,478,255.25 1,206,872,505.86 915,023,017.23
492,469,814.37 421,749,334.99 572,951,301.08 557,005,146.83
655,374,751.33 82,418,219.61 785,400,615.32 88,403,790.38
109,691,595.66 - 108,314,359.55 -
2,328,953,201.99 1,281,645,809.85 2,673,538,781.81 1,560,431,954.44
(3)
(4)
2,061,112,751.33
- 83 -
( )
2023 12 31
-
39
2023 2022
2,392,383.35 1,573,239.82
1,025,307.14 674,471.47
683,538.02 449,647.60
2,025,576.08 1,520,178.26
6,126,804.59 4,217,537.15
40
2023 2022
80,286,845.08 98,481,640.95
14,797,357.42 10,996,630.55
5,399,725.90 4,457,719.48
5,734,505.34 3,272,692.20
1,354,298.30 1,370,190.32
1,929,790.75 1,992,852.70
( ) (871,104.19) 11,473,441.16
795,296.12 789,232.44
3,509,869.69 3,214,291.25
1,916,803.61 1,498,967.83
114,853,388.02 137,547,658.88
41
2023 2022
82,711,971.32 69,944,756.89
2,010,725.53 3,082,234.73
9,203,070.22 4,221,887.70
4,411,015.57 3,607,939.39
2,868,478.25 3,490,733.13
3,466,266.94 2,619,162.72
6,046,732.34 4,950,651.10
620,061.95 682,166.04
( 1) (498,685.92) 18,377,119.35
3,683,191.23 2,186,331.62
2,856,123.40 2,375,625.37
2,067,291.57 964,210.12
119,446,242.40 116,502,818.16
- 84 -
( )
2023 12 31
-
41 -
1
2 ( )( )
3,300,000.00
2,146,973.61
42
2023 2022
711,480,321.68 562,523,985.71
125,540,410.95 102,832,783.10
28,298,784.99 23,487,299.92
20,365,300.37 16,920,550.89
17,140,175.58 13,128,804.58
14,275,795.36 12,013,356.60
9,449,623.83 4,052,180.05
4,631,144.04 3,958,659.64
4,322,372.28 44,407,575.66
3,723,389.18 4,765,153.49
7,995,798.90 4,785,624.36
947,223,117.16 792,875,974.00
43
2023 2022
( ) 23,178,777.62 11,380,781.69
11,885,814.13 12,857,592.95
299,543.54 377,666.38
(16,480,688.14) (37,875,163.40)
(4,888,181.11) (38,974,308.28)
1,901,304.11
- 85 -
( )
2023 12 31
-
44
/
2023 2022
8,961,655.00 8,866,916.69
10,000,000.00 3,000,000.00
8,000,000.00 -
18,968,391.89 7,375,608.58
45,930,046.89 19,242,525.27
45
2023 2022
(32,757,234.30) (22,806,577.63)
- 6,643,781.96
2,245,642.71 7,675,646.06
(30,511,591.59) (8,487,149.61)
46 ( )
2023 2022
( )
(252,259.14) (1,414,620.04)
(20,292,559.62) 24,642,200.45
(20,544,818.76) 23,227,580.41
47
2023 2022
(109,404,079.13) (37,327,173.85)
( ) 1,081.86 (21,157.36)
( ) (115,261.56) 774,507.59
(82,879.94) (332,960.01)
(109,601,138.77) (36,906,783.63)
48
2023 2022
(3,548,054.02) (2,680,504.83)
(15,873,462.39) (5,810,834.84)
(19,421,516.41) (8,491,339.67)
- 86 -
( )
2023 12 31
-
49
2023 2022
- 2,379,745.88
/ 1,383,000.00 809,930.23
141,696.45 28,938.46
1,524,696.45 3,218,614.57
50
2023 2022
19,650.31 50,489.08
10,024.07 1,209.02
29,674.38 51,698.10
51
2023 2022
26,084,947.68 18,701,086.86
1,158,174.48 1,168,925.39
27,243,122.16 19,870,012.25
2023 2022
( ) (269,223,602.01) 93,684,271.61
15% (40,383,540.30) 14,052,640.74
1,255,975.31 743,101.33
(996,656.07) (15,858,409.67)
(11,723,324.41) (18,882,588.19)
(58,046,773.90) (38,234,770.53)
12,841,625.43 20,630,896.84
1,158,174.48 1,168,925.39
(21,596,540.41) (25,560,674.78)
(26,575,827.68) (2,233,819.29)
148,671,195.38 70,279,172.26
22,638,814.33 13,765,538.15
27,243,122.16 19,870,012.25
- 87 -
( )
2023 12 31
-
52
(1)
2023 2022
11,885,814.13 12,857,592.95
43,018,391.89 11,085,908.58
102,280.59 4,868,599.30
1,524,696.45 15,669,787.22
56,531,183.06 44,481,888.05
(2)
2023 2022
299,543.54 377,666.38
3,552,944.12 3,570,320.47
2,344,331.05 1,059,178.57
3,723,389.18 4,765,153.49
21,666,155.15 18,216,293.23
18,650,396.11 9,944,034.97
68,684,236.06 37,424,385.39
35,094,177.15 -
4,868,599.30 84,894,574.04
39,256,259.10 19,090,390.69
198,140,030.76 179,341,997.23
(3)
2023 2022
430,000,000.00 4,276,000,000.00
430,000,000.00 4,276,000,000.00
(4)
2023 2022
13,000,000.00 41,894,500.00
13,000,000.00 41,894,500.00
- 88 -
( )
2023 12 31
-
52 -
(5)
2023 2022
730,000,000.00 3,664,000,000.00
730,000,000.00 3,664,000,000.00
(6)
2023 2022
73,956,317.55 44,581,158.95
40,923,042.38 34,596,068.37
114,879,359.93 79,177,227.32
(7)
700,709.59 9,300,000.00 - (10,000,709.59) - -
348,733,612.02 418,600,000.00 17,113,951.94 (30,082,595.43) - 754,364,968.53
( )
66,067,350.57 - 103,241,223.64 (73,956,317.55) (2,292,548.73) 93,059,707.93
( )
(
50,200,756.58 - 33,381,108.99 (40,923,042.38) - 42,658,823.19
)
465,702,428.76 427,900,000.00 153,736,284.57 (154,962,664.95) (2,292,548.73) 890,083,499.65
- 89 -
( )
2023 12 31
-
53
(1)
2023 2022
(1) ( )
( ) (296,466,724.17) 73,814,259.36
19,421,516.41 8,491,339.67
109,601,138.77 36,906,783.63
34,108,649.48 33,014,711.76
36,077,180.90 31,929,711.85
109,498,617.69 86,074,887.84
6,304,214.49 4,626,493.60
( ) 20,544,818.76 (23,227,580.41)
80,364.68 (2,980.26)
( )
10,024.07 1,209.02
16,329,718.35 2,346,969.25
3,605,474.75 90,889,886.89
30,511,591.59 8,487,149.61
( ) 140,332,013.46 (291,992,623.23)
( ) 7,962,614.06 (503,805,084.69)
( ) (246,445,106.75) 112,987,306.30
(8,523,893.46) (329,457,559.81)
(2)
74,308,914.28 21,918,424.06
(3)
685,252,510.99 761,884,278.63
761,884,278.63 1,087,331,396.37
(76,631,767.64) (325,447,117.74)
54
2023 12 31 2022 12 31
61,504.46 83,933.19
685,191,006.53 761,800,345.44
685,252,510.99 761,884,278.63
- 90 -
( )
2023 12 31
-
55
2023 12 31 2022 12 31
3,527,493.61 3,497,009.75
( 1) 443,448,866.91 453,836,088.37
446,976,360.52 457,333,098.12
1 2023 12 31 230,249,799.50
30
56
(1)
2018 VeriSilicon Cayman VeriSilicon 2002
VeriSilicon 2012 ( ) 2016 7 VeriSilicon Limited
VeriSilicon Limited
- (Black-Scholes)
4
12 1/4
1/48
2019 6 2019 ( 2019 ) VeriSilicon Limited
17,338,381
(a) 387,000 VeriSilicon Limited
(b) 27,917
(c) 10,405,748 ( )
( ) VeriVision LLC( )
(d) 6,517,716 21,363,300
3,090,467
- 91 -
( )
2023 12 31
-
56 -
(1) -
i)
2022 2019 3,433,572
2022 2019 1,863,534
2022 2019 1,570,038
2022 2023 2019 -
2023 1 -5.91
2023 0
ii) - (Black-Scholes)
2019
1.6-1.8
1.8-1.9
( ) 32.49%-34.00%
2
2.67%-3.61%
-
(2)
2020 12 25 2020 ( 2020 ) 444
38.53 / 308.20
24
36
36 48
48 60
2021 8 3 2020
62 38.53 / 41.20
24 36
36 48
48
60
- 92 -
( )
2023 12 31
-
56 -
(2) -
2021 12 20 2020
27 38.53 / 35.60
24 36
36 48
48
60
2022 1 21 2022 ( 2022 ) 1,099
39 / 343
12
24
24 36
36 48
2022 10 27 2022 2022
39 / 34 58.25
12 24
24 36
36 48
i)
2023
6,776,000
-
2,160,550
351,950
4,263,500
38.53-39.00
2022
3,549,000
4,012,500
-
785,500
6,776,000
38.53-39.00
- 93 -
( )
2023 12 31
-
56 -
(2) -
ii) 2020 12 25 2021 8 3 2021 12 20 2022 1 21 2022 10
27 - (Black-Scholes)
2020 12 25
76.10
38.53
( ) 56.08%-57.38%
3
2.89%-3.00%
-
2021 8 3
72.00
38.53
( ) 57.77%-60.13%
3
2.10%-2.75%
-
2021 12 20
74.80
38.53
( ) 56.07%-61.34%
3
2.10%-2.75%
-
2022 1 21
63.65
39.00
( ) 59.07%-61.32%
3
1.50%-2.75%
-
2022 10 27
52.51
39.00
( ) 50.58%-57.93%
3
1.50%-2.75%
-
- 94 -
( )
2023 12 31
-
56 -
(3)
2023 2022
213,558,283.53 209,952,808.78
3,605,474.75 90,889,886.89
57
2023 2022
2023 2022
497,750,682.00 495,887,148.00
1,337,237.30 913,897.50
499,087,919.30 496,801,045.50
2023 2022
(0.59) 0.15
(0.59) 0.15
(0.59) 0.15
(0.59) 0.15
58
1 3
9,043,206.70 ( 5,451,312.24 )
2023 12 31 2022 12 31
1 2,532,497.13 11,135,457.90
2 1,264,245.86 2,640,695.26
3 - 861,981.12
3,796,742.99 14,638,134.28
- 95 -
( )
2023 12 31
-
59
(1)
30,967,610.74 7.0827 219,334,296.61
19,895.86 7.8592 156,365.33
808,723.32 0.9062 732,865.47
129,349.91 1.0000 129,349.91
267,945.93 7.0827 1,897,780.65
227,000.00 7.0827 1,607,772.90
217.81 7.0827 1,542.68
60,000.00 7.8592 471,549.83
131,950.00 0.9062 119,573.16
(2)
VeriSiliconCayman
( )
VeriSiliconHongKong
VeriSiliconJapan
VeriSilicon,Inc.
VeriSiliconEURL
VivanteUS
2021 12 6
- 96 -
( )
2023 12 31
1
2023 2022
718,165,297.03 605,905,733.95
125,540,410.95 102,832,783.10
28,298,784.99 23,487,299.92
20,365,300.37 16,920,550.89
17,140,175.58 13,128,804.58
14,275,795.36 12,013,356.60
9,449,623.83 4,052,180.05
4,631,144.04 3,958,659.64
4,322,372.28 44,407,575.66
4,210,090.94 5,427,852.83
7,995,798.90 4,785,624.36
954,394,794.27 836,920,421.58
947,223,117.16 792,875,974.00
7,171,677.11 44,044,447.58
2
( )
111,928,716.22 7,171,677.11 (119,100,393.33) -
111,928,716.22 7,171,677.11 (119,100,393.33) -
2020
2023 12 31
2020 7
2023 12 31 IP
2020 7
- 97 -
( )
2023 12 31
-
2
(1) /
2023 12 31 2022 12 31 /
/
( )
42% 56%
56% 2023 5
( ) 333.33
333.33 ( )
2,666.67 3,333.33
42% 2023 12 31
(2) /
2023 12 31 / 2022 12 31 /
2023 2022
55,121,423.12 53,743,484.35
32,991,005.51 23,366,436.75
8,470,368.42 6,307,912.28
16,490,186.88 43,261,963.16
71,611,610.00 97,005,447.51
53,156,780.90 30,442,998.95
4,461,285.15 1,524,373.37
57,618,066.05 31,967,372.32
5,877,288.46 36,421,322.11
(820,597.18) (1,425,095.58)
/ 5,056,691.28 34,996,226.53
39,919,485.79 63,197,746.81
15,494,117.13 19,829,431.53
162,279.00 (374,044.28)
(71,156,039.79) (41,903,625.78)
- 99 -
( )
2023 12 31
1
-
2
2023 2023 /
1 1 12 31
- 1,800,000.00 514,285.71 1,285,714.29
IP
- 3,500,000.00 3,500,000.00 - /
- 750,000.00 367,930.00 382,070.00
( 1) 2,450,000.00 - - 2,450,000.00
2,450,000.00 6,050,000.00 4,382,215.71 4,117,784.29
1 2024
3
/
2023 2022
8,961,655.00 8,866,916.69
10,000,000.00 3,000,000.00
8,000,000.00 -
18,968,391.89 7,375,608.58
45,930,046.89 19,242,525.27
- 100 -
( )
2023 12 31
-
1
1.1
2023 12 31 2022 12 31
2023 12 31 2022 12 31
219,334,296.61 45,402,185.00
1,897,780.65 1,960,809.66
(1,607,772.90) (30,261,023.05)
(1,542.68) (1,134,142.00)
219,622,761.68 15,967,829.61
2023 12 31 2022 12 31
156,365.33 147,610.52
(471,549.83) -
(315,184.50) 147,610.52
2023 12 31 2022 12 31
732,865.47 727,767.60
(119,573.16) -
613,292.31 727,767.60
- 101 -
( )
2023 12 31
-
1 -
1.1 -
-
2023 12 31 2022 12 31
129,349.91 368,395.93
2023 12 31 2022 12 31
5% 10,981.14 10,981.14 798.39 798.39
5% (10,981.14) (10,981.14) (798.39) (798.39)
5% (15.76) (15.76) 7.38 7.38
5% 15.76 15.76 (7.38) (7.38)
5% 30.66 30.66 36.39 36.39
5% (30.66) (30.66) (36.39) (36.39)
ü
(
30) 2023 12 31
754,364,968.53 (2022 12 31 348,733,612.02 )
0.3 (2,263,094.91) (2,263,094.91) (1,046,200.84) (1,046,200.84)
0.3 2,263,094.91 2,263,094.91 1,046,200.84 1,046,200.84
- 102 -
( )
2023 12 31
-
1 -
1.2
2023 12 31 2022 12 31
2023 12 31 436,720,287.61
(2022 385,510,790.86 ) 36.92%(2022 34.87%)
1.3
2023 12 31 1 1-5 5
96,068,423.33 - -
27,711,609.92 - -
( ) 20,660,343.83 24,519,554.86 -
( ) 51,839,881.99 37,052,890.07 -
( ) 94,753,625.44 553,511,151.31 106,100,191.78
291,033,884.51 615,083,596.24 106,100,191.78
2022 12 31
700,709.59 - -
214,065,913.12 - -
65,235,948.81 - -
( ) 31,396,055.17 21,202,752.53 -
( ) 43,356,889.51 26,904,327.62 -
( ) - 242,620,206.54 106,113,405.48
354,755,516.20 290,727,286.69 106,113,405.48
- 103 -
( )
2023 12 31
1
2023 12 31
( )
(1) - 400,130,371.00 - 400,130,371.00
( )
(1) - - 199,633,824.73 199,633,824.73
- 400,130,371.00 199,633,824.73 599,764,195.73
2022 12 31
( )
(1) - 100,382,630.14 - 100,382,630.14
( )
(1) - - 206,926,384.35 206,926,384.35
- 100,382,630.14 206,926,384.35 307,309,014.49
2
2023 12 31 2022 12 31
400,130,371.00 100,382,630.14
3
2023 12 31 2022 12 31
199,633,824.73 206,926,384.35
2022 2023
12 31 12 31
206,926,384.35 - (20,292,559.62) 13,000,000.00 199,633,824.73 (20,292,559.62)
- 104 -
( )
2023 12 31
-
4
2023 12 31 2022 12 31
1
(%)
VeriSilicon Limited 15.14
VeriSilicon Limited
2
1
3
Wayne Wei-Ming Dai
FLC Technology Group Ltd. ( FLC )
( ) /
( )
( ) ( )
Alphawave IP Inc. ( Alphawave )
( ) ( )
DreamBig Semiconductor Inc.( DreamBig Semi )
( ) ( )
( ) ( 1)
( ) ( 2)
( )
( )
1 2023 9
2 2023 7
- 105 -
( )
2023 12 31
-
4
(1)
2023 2022
136,805.10 5,070,963.52
14,469,562.03 10,147,612.92
- 6,349,381.82
6,094,396.27 -
61,736.28 857,636.12
52,213.10 2,201,656.68
( 2) 8,424,893.41 -
185,189.48 4,597,385.89
9,447,796.11 5,839,482.42
DreamBig Semi DreamBig Semi 43,639.37 995,824.68
FLC FLC - 1,175,518.05
- 15,275,956.66
86,994.00 23,631.00
Alphawave - 661,770.00
Alphawave
( 1) 89,551,810.00 129,862,080.00
81,610.00 130,830.94
1,874,600.00 -
1,435,954.20 -
1 ( ) ( ) Alphawave
Alphawave SerDes IP Alphawave
2022 Alphawave SerDes
IP
2 ( ) ( ) 100%
5
2023 2022
12 31 12 31
10,734,710.86 8,494,989.47
1,662,091.63 3,255,581.82
- 3,593,826.43
5,164,402.34 -
4,502,127.47 12,467,476.70
Alphawave Alphawave A - 7,492,329.64
Alphawave B - 1,392,920.00
Alphawave
B 104,482,368.38 91,081,660.56
- 5,000.00
1,540,000.00 -
411,789.60 -
5,000,000.00 -
- 106 -
( )
2023 12 31
-
6
2023 2022
30,629,102.63 26,356,029.83
(1,294,763.39) 20,792,003.38
29,334,339.24 47,148,033.21
1
(1)
2023 12 31 2022 12 31
224,126 181,080
2
1) ( ) ( ) 2019 11 19 (
) ( )( )
2018 25,084,276.89
2018 7
2020 1 21
2020 4 15
2020 5 6 2020 6 17
2020 7
29 2020 8 7
2021 9 29
29,009,807.99 2022 1 12
2022 3 3
2) VeriSilicon EURL 2019 7
246,000.00
2020 11 6
310,110.00 2021 4 20
2021 12 10 112,474.70
143,735.72 2022
207,225.50
2023
- 107 -
( )
2023 12 31
1
3
3 IP
2
2023
IP
1,563,886,855.00 765,066,346.99 9,043,206.70 2,337,996,408.69
1,199,227,590.24 82,418,219.61 10,078,468.54 1,291,724,278.39
( ) 364,659,264.76 682,648,127.38 (1,035,261.84) 1,046,272,130.30
6,126,804.59
114,853,388.02
119,446,242.40
947,223,117.16
(4,888,181.11)
45,930,046.89
(30,511,591.59)
(20,544,818.76)
(109,601,138.77)
(19,421,516.41)
(80,364.68)
(270,718,624.08)
- 108 -
( )
2023 12 31
-
2 -
2022
IP
1,779,823,806.94 893,714,974.87 5,451,312.24 2,678,990,094.05
1,472,028,164.06 88,403,790.38 4,458,917.59 1,564,890,872.03
307,795,642.88 805,311,184.49 992,394.65 1,114,099,222.02
4,217,537.15
137,547,658.88
116,502,818.16
792,875,974.00
(38,974,308.28)
19,242,525.27
(8,487,149.61)
23,227,580.41
(36,906,783.63)
(8,491,339.67)
2,980.26
90,517,355.14
535,081,270.04 (2022 311,837,089.80 )
2023 22.89%(2022 11.64%)
2023 2022
1,806,725,972.63 1,739,779,747.44
531,270,436.06 939,210,346.61
2,337,996,408.69 2,678,990,094.05
2023 12 31 2022 12 31
1,127,124,078.77 1,112,634,450.69
316,719,824.23 289,904,370.26
1,443,843,903.00 1,402,538,820.95
- 109 -
( )
2023 12 31
1
2023 12 31 2022 12 31
31,449.20 47,644.20
214,948,594.42 503,627,328.57
180,792,543.31 4,683,788.16
395,772,586.93 508,358,760.93
2
2023 12 31 2022 12 31
1,584,162,180.25 1,324,083,786.82
65,990,765.97 15,194,467.44
1,518,171,414.28 1,308,889,319.38
(1)
1
1
6 1,439,811,330.54 1,274,594,917.41
6 1 107,276,502.37 38,416,187.89
1 1,547,087,832.91 1,313,011,105.30
1 2 29,801,665.82 9,290,578.82
2 3 5,490,578.82 -
3
3 4 - 694,300.00
4 5 694,300.00 900,000.00
5 1,087,802.70 187,802.70
1,584,162,180.25 1,324,083,786.82
- 110 -
( )
2023 12 31
-
2 -
(2) -
8 (R1) (R2) (R3)
(R4) (R5) (R6) (R7) (R8)
2023 12 31
R1 2.47% 722,531,134.56 17,870,223.47 704,660,911.09
R2 0.25% 3,689,178.04 9,146.31 3,680,031.73
R3 0.00% - - -
R4 0.00% - - -
R5 0.00% - - -
R6 56.38% 900,000.00 507,389.73 392,610.27
R7 0.00% 774,816,217.69 - 774,816,217.69
R8 50.26% 69,601,517.16 34,979,873.66 34,621,643.50
3.40% 1,571,538,047.45 53,366,633.17 1,518,171,414.28
2022 12 31
R1 2.49% 543,872,627.05 13,559,990.45 530,312,636.60
R2 0.25% 3,535,206.49 8,943.72 3,526,262.77
R3 0.00% - - -
R4 0.00% - - -
R5 0.00% - - -
R6 80.20% 2,026,786.45 1,625,533.27 401,253.18
R7 0.00% 774,649,166.83 - 774,649,166.83
1.15% 1,324,083,786.82 15,194,467.44 1,308,889,319.38
2023 12 31
1.19% 57.88% 4.17%
1,501,036,530.29 83,125,649.96 1,584,162,180.25
17,879,369.78 48,111,396.19 65,990,765.97
1,483,157,160.51 35,014,253.77 1,518,171,414.28
- 112 -
( )
2023 12 31
-
2 -
(2) -
2022 12 31
0.65% 94.26% 1.15%
1,317,092,000.37 6,991,786.45 1,324,083,786.82
8,603,934.17 6,590,533.27 15,194,467.44
1,308,488,066.20 401,253.18 1,308,889,319.38
2023
(3)
2023
( ) ( )
2023 1 1 8,603,934.17 6,590,533.27 15,194,467.44
(1,110,446.21) 1,110,446.21 -
10,385,881.82 40,410,416.71 50,796,298.53
2023 12 31 17,879,369.78 48,111,396.19 65,990,765.97
2022
( ) ( )
2022 1 1 5,263,849.78 6,647,846.93 11,911,696.71
(3,975.13) 3,975.13 -
3,344,059.52 240,708.60 3,584,768.12
- (62,584.90) (62,584.90)
- (239,412.49) (239,412.49)
2022 12 31 8,603,934.17 6,590,533.27 15,194,467.44
(4)
-
(5)
(6)
- 113 -
( )
2023 12 31
-
3
(1)
1
1
6 3,918,076.42 1,141,661.59
6 1 3,153,487.65 -
1 7,071,564.07 1,141,661.59
1 2 5,000.00 38,705.00
2 3 38,705.00 14,000.00
3
3 4 4,000.00 -
4 5 - 15,000.00
5 46,150.00 31,150.00
7,165,419.07 1,240,516.59
(2)
12
2023 12 31
12
( ) ( )
7,165,419.07 - - 7,165,419.07
- - - -
- - - -
7,165,419.07 - - 7,165,419.07
156,288.73 - - 156,288.73
7,009,130.34 - - 7,009,130.34
(3) 2022 12 31
2022 12 31
12
( ) ( )
1,240,516.59 - - 1,240,516.59
- - - -
- - - -
1,240,516.59 - - 1,240,516.59
3,196.85 - - 3,196.85
1,237,319.74 - - 1,237,319.74
- 114 -
( )
2023 12 31
-
3 -
(4)
2023
12
( ) ( )
2023 1 1 3,196.85 - - 3,196.85
153,285.95 - - 153,285.95
(194.07) - - (194.07)
2023 12 31 156,288.73 - - 156,288.73
2022
12
( ) ( )
2022 1 1 625,446.42 - - 625,446.42
- - - -
(622,249.57) - - (622,249.57)
2022 12 31 3,196.85 - - 3,196.85
(5)
2023 12 31 2022 12 31
( ) 3,884,076.42 701,779.06
147,055.00 538,737.53
3,073,636.36 -
60,651.29 -
7,165,419.07 1,240,516.59
33(2)
(6)
(7)
(8)
4
2023 12 31 2022 12 31
5,402,228.51 9,279,217.47
53,339,951.21 142,138,256.94
337,818.27 5,242,734.82
58,404,361.45 146,174,739.59
- 115 -
( )
2023 12 31
-
4 -
2023 2023
1 1 12 31
3,856,727.63 21,521.44 - (3,859,925.08) 18,323.99
1,386,007.19 415,793.36 (66,325.44) (1,415,980.83) 319,494.28
5,242,734.82 437,314.80 (66,325.44) (5,275,905.91) 337,818.27
2022 2022
1 1 12 31
3,021,139.35 835,588.28 - - 3,856,727.63
1,219,577.05 408,401.15 (189,454.36) (52,516.65) 1,386,007.19
4,240,716.40 1,243,989.43 (189,454.36) (52,516.65) 5,242,734.82
5
2023 12 31 2022 12 31
99,141,080.31 63,034,874.08
22,101,267.46 6,046,584.03
77,039,812.85 56,988,290.05
- 116 -
( )
2023 12 31
-
5 -
(1) -
%
2023 12 31
5,122,951.87 5,122,951.87 100
5,122,951.87 5,122,951.87 /
%
2022 12 31
5,122,951.87 5,122,951.87 100
5,122,951.87 5,122,951.87 /
8 (R1) (R2) (R3)
(R4) (R5) (R6) (R7) (R8)
2023 12 31
R1 2.39% 63,826,087.48 1,522,254.49 62,303,832.99
R8 51.19% 30,192,040.96 15,456,061.10 14,735,979.86
18.06% 94,018,128.44 16,978,315.59 77,039,812.85
2022 12 31
R1 1.59% 57,911,922.21 923,632.16 56,988,290.05
1.59% 57,911,922.21 923,632.16 56,988,290.05
2023 12 31
2.39% 58.27% 22.29%
63,826,087.48 35,314,992.83 99,141,080.31
1,522,254.49 20,579,012.97 22,101,267.46
62,303,832.99 14,735,979.86 77,039,812.85
- 118 -
( )
2023 12 31
-
5 -
(1) -
-
2022 12 31
1.59% 100.00% 9.59%
57,911,922.21 5,122,951.87 63,034,874.08
923,632.16 5,122,951.87 6,046,584.03
56,988,290.05 - 56,988,290.05
( ) ( )
2023 1 1 923,632.16 5,122,951.87 6,046,584.03
598,622.33 15,456,061.10 16,054,683.43
2023 12 31 1,522,254.49 20,579,012.97 22,101,267.46
( ) ( )
2022 1 1 418,655.17 - 418,655.17
504,976.99 5,122,951.87 5,627,928.86
2022 12 31 923,632.16 5,122,951.87 6,046,584.03
6
2023 12 31 2022 12 31
7,160,740.85 6,104,226.81
16,012,131.38 26,815,680.30
( 5) 104,482,368.38 92,474,580.56
1,384,375.09 -
129,039,615.70 125,394,487.67
- 119 -
( )
2023 12 31
-
7
2023 2023
1 1 12 31 (%)
( 1) 4,685,582.01 376,332.25 5,061,914.26 100
( 1) 27,357,219.82 1,501,758.01 28,858,977.83 100
( 1) 9,415,491.37 - 9,415,491.37 100
VeriSilicon Cayman( 2) ( 7) 244,177,194.07 - (3,091,212.08) 241,085,981.99 100
( 4) 30,000,000.00 655,062.59 30,655,062.59 100
( 5) ( 7) 26,000,000.00 - (7,028,746.84) 18,971,253.16 100
( 6) 500,000,000.00 - 500,000,000.00 100
( 3) 34,996,226.53 2,817,699.05 (32,757,234.30) 5,056,691.28 42
876,631,713.80 5,350,851.90 (42,877,193.22) 839,105,372.48
2022 2022
1 1 12 31 (%)
( 1) 42,303.47 4,643,278.54 - 4,685,582.01 100
( 1) 19,594,686.81 7,762,533.01 - 27,357,219.82 100
( 1) 8,062,615.41 1,352,875.96 - 9,415,491.37 100
VeriSilicon Cayman( 2) 183,071,003.37 61,106,190.70 - 244,177,194.07 100
( 4) 30,000,000.00 - - 30,000,000.00 100
( 5) 10,000,000.00 16,000,000.00 - 26,000,000.00 100
( 6) - 500,000,000.00 - 500,000,000.00 100
( 3) 57,802,804.16 - (22,806,577.63) 34,996,226.53 56
308,573,413.22 590,864,878.21 (22,806,577.63) 876,631,713.80
1 2016 6 VeriSilicon Limited VeriSilicon Cayman VeriSilicon
Hong Kong Vivante US 100%
2016 12
6,881,400.00
2 2018 5 VeriSilicon Shanghai Merger Sub Limited( Merger Sub )
VeriSilicon Limited VeriSilicon Cayman Merger Sub VeriSilicon
Limited VeriSilicon Cayman 100% 1.73 Merger Sub
VeriSilicon Cayman VeriSilicon Cayman
- 120 -
( )
2023 12 31
-
7 -
3 2018 9 10
4 2020 05 08
100,000,000.00 2022 12 31 30,000,000.00
5 2020 12 17
50,000,000.00 2022 12 31 26,000,000.00
6 2021 10 29
500,000,000.00 2022 12 31 500,000,000.00
7
8
(1)
1. 2023 1 1 5,757,375.12 124,256,916.99 130,014,292.11
2.
(1) 196,545.01 8,490,627.27 8,687,172.28
3.
(1) - (719,109.66) (719,109.66)
4. 2023 12 31 5,953,920.13 132,028,434.60 137,982,354.73
1. 2023 1 1 3,832,289.67 87,466,512.08 91,298,801.75
2.
(1) 713,828.58 16,802,533.34 17,516,361.92
3.
(1) - (718,872.85) (718,872.85)
4. 2023 12 31 4,546,118.25 103,550,172.57 108,096,290.82
2023 1 1 2023 12 31 - - -
2023 1 1 1,925,085.45 36,790,404.91 38,715,490.36
2023 12 31 1,407,801.88 28,478,262.03 29,886,063.91
- 121 -
( )
2023 12 31
-
8 -
(1) -
1. 2022 1 1 5,516,335.46 110,227,794.00 115,744,129.46
2.
(1) 241,039.66 14,950,549.29 15,191,588.95
3.
(1) - (921,426.30) (921,426.30)
4. 2022 12 31 5,757,375.12 124,256,916.99 130,014,292.11
1. 2022 1 1 3,113,105.08 64,639,515.22 67,752,620.30
2.
(1) 719,184.59 23,747,533.07 24,466,717.66
3.
(1) (920,536.21) (920,536.21)
4. 2022 12 31 3,832,289.67 87,466,512.08 91,298,801.75
2022 1 1 2022 12 31 - - -
2022 1 1 2,403,230.38 45,588,278.78 47,991,509.16
2022 12 31 1,925,085.45 36,790,404.91 38,715,490.36
(2)
2023 12 31 2022 12 31
(3)
2023 12 31 2022 12 31
(4)
2023 12 31 2022 12 31
(5)
2023 12 31 2022 12 31
- 122 -
( )
2023 12 31
-
9
(1)
1. 2023 1 1 52,037,370.69 2,046,032.02 54,083,402.71
2. 10,941,983.27 - 10,941,983.27
3. (12,974,667.30) - (12,974,667.30)
4. 2023 12 31 50,004,686.66 2,046,032.02 52,050,718.68
1. 2023 1 1 27,560,934.69 748,491.44 28,309,426.13
2. 21,599,589.29 514,825.19 22,114,414.48
3. (12,939,469.44) - (12,939,469.44)
4. 2023 12 31 36,221,054.54 1,263,316.63 37,484,371.17
2023 1 1
- - -
2023 12 31
2023 1 1 24,476,436.00 1,297,540.58 25,773,976.58
2023 12 31 13,783,632.12 782,715.39 14,566,347.51
5. 2022 1 1 28,574,064.15 2,046,032.02 30,620,096.17
6. 26,314,267.86 - 26,314,267.86
7. (2,850,961.32) - (2,850,961.32)
8. 2022 12 31 52,037,370.69 2,046,032.02 54,083,402.71
5. 2022 1 1 9,045,729.75 232,503.22 9,278,232.97
6. 21,364,755.73 515,988.22 21,880,743.95
7. (2,849,550.79) - (2,849,550.79)
8. 2022 12 31 27,560,934.69 748,491.44 28,309,426.13
2022 1 1
- - -
2022 12 31
2022 1 1 19,528,334.40 1,813,528.80 21,341,863.20
2022 12 31 24,476,436.00 1,297,540.58 25,773,976.58
- 123 -
( )
2023 12 31
-
10
(1)
1.2023 1 1 83,284,611.52 8,316,360.18 116,100,335.95 6,631,799.49 83,530,128.52 297,863,235.66
2.
(1) 10,519,478.50 - 7,955,672.92 - - 18,475,151.42
(2) - - - - 119,100,393.33 119,100,393.33
3.
(1) - - (28,583,507.23) - - (28,583,507.23)
4.2023 12 31 93,804,090.02 8,316,360.18 95,472,501.64 6,631,799.49 202,630,521.85 406,855,273.18
1.2023 1 1 72,383,378.97 8,316,360.18 59,407,680.22 - 20,853,128.28 160,960,547.65
2.
(1) 5,127,486.32 - 31,885,425.39 - 18,900,289.88 55,913,201.59
3.
(1) - - (28,583,507.23) - - (28,583,507.23)
4.2023 12 31 77,510,865.29 8,316,360.18 62,709,598.38 - 39,753,418.16 188,290,242.01
2023 1 1
- - - - - -
2023 12 31
2023 1 1 10,901,232.55 - 56,692,655.73 6,631,799.49 62,677,000.24 136,902,688.01
2023 12 31 16,293,224.73 - 32,762,903.26 6,631,799.49 162,877,103.69 218,565,031.17
1-10 12-15 1-10 2-5
0-9.42 0 0-9.67 0-5
1.2022 1 1 82,949,162.02 8,316,360.18 93,682,337.81 6,631,799.49 25,110,915.43 216,690,574.93
2.
(1) 335,449.50 - 29,596,904.64 - - 29,932,354.14
(2) - - - - 58,419,213.09 58,419,213.09
3.
(1) - - (7,178,906.50) - - (7,178,906.50)
4.2022 12 31 83,284,611.52 8,316,360.18 116,100,335.95 6,631,799.49 83,530,128.52 297,863,235.66
1.2022 1 1 68,138,224.72 8,316,360.18 34,797,845.36 - 7,324,017.01 118,576,447.27
2.
(1) 4,245,154.25 - 31,788,741.36 - 13,529,111.27 49,563,006.88
3.
(1) - - (7,178,906.50) - - (7,178,906.50)
4.2022 12 31 72,383,378.97 8,316,360.18 59,407,680.22 - 20,853,128.28 160,960,547.65
2022 1 1
- - - - - -
2022 12 31
2022 1 1 14,810,937.30 - 58,884,492.45 6,631,799.49 17,786,898.42 98,114,127.66
2022 12 31 10,901,232.55 - 56,692,655.73 6,631,799.49 62,677,000.24 136,902,688.01
1-10 12-15 1-10 2-5
0-7.17 0 0-10 1-5
- 124 -
( )
2023 12 31
-
12
2023 12 31 2022 12 31
174,385,433.46 264,369,178.61
2024
13
(1)
2023 1 1 2023 12 31
1 76,110,474.92 374,859,749.84 393,660,004.45 57,310,220.31
2 - 4,010,836.90 33,371,730.36 32,814,631.45 4,567,935.81
3 - 10,636,903.03 10,636,903.03 -
80,121,311.82 418,868,383.23 437,111,538.93 61,878,156.12
2022 1 1 2022 12 31
1 63,888,674.38 362,456,650.42 350,234,849.88 76,110,474.92
2 - 3,919,021.47 30,249,552.16 30,157,736.73 4,010,836.90
3 - 10,435,642.14 10,435,642.14 -
67,807,695.85 403,141,844.72 390,828,228.75 80,121,311.82
(2)
2023 1 1 2023 12 31
71,400,711.39 331,337,167.56 350,659,330.90 52,078,548.05
2,584,194.37 23,740,250.49 23,511,703.76 2,812,741.10
2,521,965.61 23,416,645.83 23,170,165.50 2,768,445.94
62,228.76 323,604.66 341,538.26 44,295.16
1,701,567.16 14,157,703.79 13,921,358.79 1,937,912.16
424,002.00 5,624,628.00 5,567,611.00 481,019.00
76,110,474.92 374,859,749.84 393,660,004.45 57,310,220.31
2022 1 1 2022 12 31
59,276,234.83 321,609,282.07 309,484,805.51 71,400,711.39
2,531,925.39 22,932,240.01 22,879,971.03 2,584,194.37
2,493,922.74 22,462,913.62 22,434,870.75 2,521,965.61
38,002.65 469,326.39 445,100.28 62,228.76
1,662,615.16 12,833,143.34 12,794,191.34 1,701,567.16
417,899.00 5,081,985.00 5,075,882.00 424,002.00
63,888,674.38 362,456,650.42 350,234,849.88 76,110,474.92
- 126 -
( )
2023 12 31
-
13 -
(3) -
2023 1 1 2023 12 31
1 3,889,296.38 32,360,465.80 31,820,248.67 4,429,513.51
2 121,540.52 1,011,264.56 994,382.78 138,422.30
4,010,836.90 33,371,730.36 32,814,631.45 4,567,935.81
2022 1 1 2022 12 31
1 3,800,263.24 29,332,899.06 29,243,865.92 3,889,296.38
2 118,758.23 916,653.10 913,870.81 121,540.52
3,919,021.47 30,249,552.16 30,157,736.73 4,010,836.90
32,360,465.80 1,011,264.56
(2022 29,332,899.06 916,653.10 ) 2023 12 31
4,429,513.51 138,422.30 (2022 12 31 3,889,296.38 121,540.52
)
14
2023 12 31 2022 12 31
4,699,213.22 6,215,008.64
113,977.24 2,816,007.88
4,813,190.46 9,031,016.52
15
2023 12 31 2022 12 31
597,043.64 576,905.81
2,580,420.75 6,079,730.33
4,770,084.51 6,130,015.66
450,000.00 -
( ) 18,751.31 1,290,570.07
3,997,025.44 3,896,037.90
12,413,325.65 17,973,259.77
33(2)
- 127 -
( )
2023 12 31
-
16
2023 12 31 2022 12 31
( 17) 22,465,823.35 19,819,367.85
( 18) 10,519,826.58 21,379,707.94
( 19) 58,365,524.83 -
91,351,174.76 41,199,075.79
17
2023 12 31 2022 12 31
( 1) 25,852,624.59 38,293,539.62
22,465,823.35 19,819,367.85
3,386,801.24 18,474,171.77
3,386,801.24 18,474,171.77
1
( 16)
2023 12 31 2022 12 31
1 23,022,611.44 20,996,236.88
2 3,455,493.51 15,877,400.35
- 3,130,575.47
26,478,104.95 40,004,212.70
625,480.36 1,710,673.08
25,852,624.59 38,293,539.62
18
2023 12 31 2022 12 31
14,521,565.35 25,471,178.51
10,519,826.58 21,379,707.94
( 16)
4,001,738.77 4,091,470.57
- 128 -
( )
2023 12 31
-
19
2023 12 31 2022 12 31
( ) 417,806,806.20 -
58,365,524.83 -
359,441,281.37 -
2022 1 6
170,000,000.00 5
LPR 12
2023 12 31
167,900,000.00
2023 8 18
50,000,000.00 3 3.40% 2023 9 27
50,000,000.00 3
12 LPR 5
2023
12 31 100,000,000.00
2023 6 21
100,000,000.00 2023 6 21 2026 5 10
3.65% 2023 10 17 50,000,000.00
2023 10 17 2026 5 10 3.50%
2023 12 31
149,500,000.00
20
2023 1 1 ( 1) ( 2) 2023 12 31
2,294,274,727.57 159,568,374.86 - 2,453,843,102.43
2,294,274,727.57 159,568,374.86 - 2,453,843,102.43
148,833,511.71 6,423,173.80 (78,042,754.86) 77,213,930.65
148,833,511.71 3,605,474.75 (78,042,754.86) 74,396,231.60
- 2,817,699.05 - 2,817,699.05
2,443,108,239.28 165,991,548.66 (78,042,754.86) 2,531,057,033.08
- 129 -
( )
2023 12 31
-
20 -
1 159,568,374.86
81,525,620.00
34 78,042,754.86
3,605,474.75 56
42% 2,581,865.46
235,833.59
10
2 78,042,754.86
2022 1 1 ( 1) ( 2) 2022 12 31
2,288,275,479.63 5,999,247.94 - 2,294,274,727.57
2,288,275,479.63 5,999,247.94 - 2,294,274,727.57
28,912,504.59 120,573,328.29 (652,321.17) 148,833,511.71
28,912,504.59 120,573,328.29 (652,321.17) 148,833,511.71
2,317,187,984.22 126,572,576.23 (652,321.17) 2,443,108,239.28
1 5,999,247.94
5,346,926.77 34
652,321.17
90,889,886.89 56
2 652,321.17
21
2023 2022
1,629,620,357.27 889,871,015.21 1,698,141,968.24 977,863,330.50
1,629,620,357.27 889,871,015.21 1,698,141,968.24 977,863,330.50
33(1)
- 130 -
( )
2023 12 31
-
22
2023 2022
886,707.80 966,895.97
886,707.80 966,895.97
23
2023 2022
28,054,891.38 25,975,390.87
3,062,996.24 5,570,153.69
1,158,062.34 74,716.98
2,265,472.84 1,119,757.75
274,901.47 288,714.57
882,140.81 724,016.88
1,520,340.70 5,089,376.22
413,517.02 391,822.28
1,963,417.94 1,846,175.10
462,877.63 228,061.03
40,058,618.37 41,308,185.37
24
2023 2022
30,656,481.93 22,125,827.63
2,190,163.34 2,088,703.18
6,114,271.27 1,601,543.85
3,808,846.75 3,294,937.78
4,170,706.39 3,131,063.96
1,973,163.04 1,837,987.03
405,865.96 360,146.55
804,288.31 810,276.20
2,271,798.93 1,975,082.20
3,889,320.21 9,589,655.68
640,913.93 607,976.03
56,925,820.06 47,423,200.09
- 131 -
( )
2023 12 31
-
25
2023 2022
376,663,549.94 294,178,261.10
169,102,302.40 129,634,765.72
64,528,134.70 61,241,602.67
19,267,740.40 16,138,765.07
16,546,179.74 16,425,849.93
7,063,676.08 4,431,302.88
6,262,136.20 3,412,596.55
4,811,127.31 22,136,707.60
3,064,919.66 4,498,541.44
1,542,117.71 1,409,713.44
1,363,367.79 603,069.10
3,789,069.14 2,129,112.31
674,004,321.07 556,240,287.81
26
2023 2022
( ) 7,274,915.95 2,803,392.52
9,485,999.22 9,735,306.61
(13,887,900.17) (40,227,607.30)
61,556.06 73,806.07
(16,037,427.38) (47,085,715.32)
654,726.06
27
/
2023 2022
8,666,290.69 8,591,136.34
10,476,651.41 6,497,512.97
19,142,942.10 15,088,649.31
- 132 -
( )
2023 12 31
-
28
2023 2022
(32,757,234.30) (22,806,577.63)
- 6,089,453.96
696,743.34 5,184,072.12
(32,060,490.96) (11,533,051.55)
29
2023 2022
(50,796,298.53) (3,522,183.22)
( ) (153,091.88) 622,249.57
( ) 1,081.86 (21,157.36)
(9,664.65) (129,266.85)
(50,957,973.20) (3,050,357.86)
30
2023 2022
(370,989.36) (1,054,535.07)
(16,054,683.43) (5,627,928.86)
(16,425,672.79) (6,682,463.93)
31
2023 2022
7,080,855.53 2,168,294.13
- -
7,080,855.53 2,168,294.13
2023 2022
( ) (116,895,484.80) 140,515,884.74
15% (17,534,322.72) 21,077,382.71
746,938.70 393,348.21
4,913,585.15 3,420,986.64
(8,425,072.08) (9,800,929.38)
(58,046,773.90) (36,444,623.05)
(5,264,722.56) (15,050,138.74)
83,610,367.41 36,403,973.61
7,080,855.53 2,168,294.13
7,080,855.53 2,168,294.13
- 133 -
( )
2023 12 31
-
32
2023 2022
(1) ( )
( ) (123,976,340.33) 138,347,590.61
16,425,672.79 6,682,463.93
50,957,973.20 3,050,357.86
17,516,361.92 24,466,717.66
22,114,414.48 21,880,743.95
55,913,201.59 49,563,006.88
2,224,629.13 2,313,898.18
(3,352.21) (2,268.96)
11,192,280.82 45,708,450.08
5,770,170.65 1,043,789.19
( ) 20,631,902.09 (23,617,831.35)
32,060,490.96 11,533,051.55
( ) 87,399,388.78 (83,779,218.37)
(299,702,758.13) (492,948,931.53)
(170,085,230.38) (22,191,454.16)
(271,561,194.64) (317,949,634.48)
(2)
10,749,995.64 17,630,600.06
(3)
395,772,586.93 508,358,760.93
508,358,760.93 969,096,231.17
(112,586,174.00) (460,737,470.24)
- 134 -
( )
2023 12 31
-
33
1 3
(1)
2023 2022
VeriSilicon,Inc. 69,575,733.99 109,968,733.37
VeriSilicon Cayman 92,675,831.41 82,214,094.50
VeriSilicon Hong Kong 181,433,271.53 85,707,461.78
Vivante US 3,751,431.97 3,608,909.48
14,568,972.15 14,501,235.78
120,148,062.49 163,592,064.31
29,481,970.74 35,274,975.68
61,736.28 857,636.12
8,948,901.77 6,862,306.93
14,012.74 -
520,659,925.07 502,587,417.95
2023 2022
VeriSilicon Hong Kong 88,587,992.15 90,986,199.79
405,501,652.40 315,422,962.07
22,758,222.99 27,169,130.73
VeriSilicon, Inc. 6,636,075.24 2,593,098.57
6,094,396.27 6,349,381.82
- 15,275,956.66
- 23,631.00
81,610.00 130,830.94
- 587,491.67
49,755,227.99 38,266,273.86
Alphawave - 661,770.00
89,551,810.00 129,862,080.00
100,980,851.25 114,291,528.86
14,838,470.80 1,324,467.75
8,424,893.41 -
1,874,600.00 -
1,435,954.20 -
796,521,756.70 742,944,803.72
- 135 -
( )
2023 12 31
-
33 -
(1) -
2023 2022
859,022.00 381,192.00
4,176,289.56 1,855,438.45
4,107,319.52 -
9,142,631.08 2,236,630.45
- 1,487,823.72
- 1,487,823.72
VeriSilicon Hong Kong 21,248,100.00 01/12/2021
VeriSilicon Hong Kong
70,827,000.00 30/10/2020
VeriSilicon Cayman
VeriSilicon Hong Kong 92,075,100.00 20/4/2021
300,000.00 15/4/2021
250,000,000.00 4/7/2022
(2)
2023 12 31 2022 12 31
VeriSilicon Cayman 429,272,874.69 435,527,079.69
VeriSilicon, Inc. 22,623,035.74 27,814,153.44
Vivante US 5,141,944.71 1,897,664.37
VeriSilicon Hong Kong 218,169,870.22 157,585,998.52
3,611,268.35 3,551,052.95
- 738,544.03
95,997,223.98 107,517,784.95
- 40,016,888.88
774,816,217.69 774,649,166.83
- 136 -
( )
2023 12 31
-
33 -
(2) -
2023 12 31 2022 12 31
16,260.00 445,022.00
3,643,528.52 36,209.00
VeriSilicon Japan 224,287.90 220,548.06
3,884,076.42 701,779.06
2023 12 31 2022 12 31
99,778,196.96 90,391,186.73
Vivante US - 69,570.01
7,441,444.43 7,317,362.74
11,304,410.09 13,080,395.72
VeriSilicon Hong Kong 48,218,710.86 65,770,646.13
VeriSilicon, Inc. - 13,552,224.33
VeriSilicon Cayman 2,960,879.31 2,923,134.45
- 12,860,858.49
10,310,758.21 6,485,664.31
3,191,273.61 -
183,205,673.47 212,451,042.91
2023 12 31 2022 12 31
- 1,272,131.43
VeriSilicon Japan 18,751.31 18,438.64
18,751.31 1,290,570.07
*** ***
- 137 -
( )
2023 12 31
1
2023 2022
(80,364.68) 2,980.26
43,030,832.04 20,792,825.27
(18,299,176.05) 37,547,008.43
/ 2,468,252.10 5,038,724.50
1,495,022.07 3,166,916.47
(7,011,252.08) (6,024,799.07)
21,603,313.40 60,523,655.86
1
(2023 ) ( [2023] 65 )
2 ( )
2023
(%)
(10.54) (0.59) (0.59)
(11.30) (0.64) (0.64)
2022
(%)
2.62 0.15 0.15
0.47 0.03 0.03
( ) ( )
9 - (2010 )