v3.26.1
Financial liabilities at fair value through profit or loss (Tables)
12 Months Ended
Dec. 31, 2025
Financial assets at fair value through profit or loss [Abstract]  
Schedule of Movement in Fair Value of Convertible Bonds

The movement in the fair value of convertible bonds during the years indicated is set out below:

 

   As of December 31, 
   2024   2025 
   RMB’000   RMB’000 
         
Opening balance   272,684    241,524 
New issuance   251,594     
Own-credit risk portion of fair value changes       (121,652)
Other fair value changes   (426)   (23,007)
Conversion to shares (Note 19(i))   (29,785)    
Notes matured   (255,458)    
Gain on extinguishment       (2,450)
Settlement via issuance of warrants       (3,594)
Settlement via new instalment borrowing       (78,174)
Repayment of convertible bonds       (12,652)
Exchange differences   2,915    5 
Closing balance   241,524     
Schedule of Inputs Used for Valuation of Convertible Bonds

The fair value of the convertible bonds was determined using the binomial option valuation model. The inputs to the valuation model as of December 31, 2024 are set out below:

 

   As of December 31, 
   2024 
     
Expected volatility   73.64%
Risk-free interest rate   4.20%
Bond maturity   0.76 
Weighted average share price  US$2.00 

The inputs to the valuation model of warrants as of December 31, 2025 are set out below:

 

   As of
December 31,
 
   2025 
     
Volatility   72.64%
Risk-free rate   4.13%
Time to maturity (year)   9.43 years 
Market capitalization  US$35.7 million 
Schedule of Fair Value of Warrants
   As of
December 31,
 
   2025 
   RMB’000 
     
Opening balance    
Issuance of warrants upon restructuring of convertible bonds   3,594 
Fair value changes   18,740 
Exchange differences   (290)
Closing balance   22,044