Core Viewpoint - Tianyi Ma plans to acquire 100% equity of Guangdong Xingyun Kewang Technology Co., Ltd. through a combination of cash payment and share issuance, with the transaction expected to constitute a major asset restructuring [1][5]. Group 1: Transaction Details - The company will purchase 51% of Xingyun Kewang's equity with cash and the remaining 49% through share issuance [2]. - The share issuance price for the asset acquisition is set at 26.76 yuan per share, which is not less than 80% of the market reference price [3]. - The total amount of funds raised through the share issuance for supporting the acquisition will not exceed 200 million yuan [4]. Group 2: Financial Performance of Xingyun Kewang - Xingyun Kewang's projected revenue for 2023 and 2024 is 385.99 million yuan and 444.70 million yuan, respectively, with net profits of 48.19 million yuan and 90.71 million yuan [6]. - The net profit for 2024 is expected to grow by 88.24%, while revenue is projected to increase by 15.21% [6]. Group 3: Company Background and Historical Performance - Tianyi Ma was listed on the Shenzhen Stock Exchange on November 12, 2021, with an initial public offering price of 48.66 yuan per share [6]. - The company has faced challenges with operating cash flow, showing a net cash flow from operating activities of -33.65 million yuan in 2021 and -64.14 million yuan in 2022 [9]. - In the first quarter of 2025, Tianyi Ma reported a revenue of 48.42 million yuan, a year-on-year increase of 21.95%, and a net profit of 0.57 million yuan, reflecting a growth of 106.40% [10].
现金流常负的天亿马拟购星云开物 标的净利增速甩营收