XML 68 R48.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2022
Schedule of assets and liabilities measured or disclosed at fair value

Assets and liabilities measured on a recurring basis or disclosed at fair value are summarized below:

 

 

Total Fair
Value

 

Total Fair
Value

 

Quoted prices in
active markets
for identical
assets (Level 1)

 

Significant
other
observable
inputs (Level 2)

 

Significant
unobservable
inputs (Level 3)

 

Total gains
(losses)

 

RMB

 

US$

 

RMB

 

RMB

 

RMB

 

RMB

Fair value measurement—Recurring:

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investment

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management products

 

86,386

 

12,525

 

 

 

86,386

 

 

 

386

Long-term Investment

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale debt securities

 

42,371

 

6,143

 

 

 

 

 

42,371

 

(8,270)

Equity investments accounted for using fair value option

 

370,162

 

53,668

 

 

 

 

 

370,162

 

(25,601)

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investment

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management products

 

262,169

 

41,140

 

 

 

262,169

 

 

 

1,441

Long-term Investment

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale debt securities

 

46,339

 

7,272

 

 

 

 

 

46,339

 

 

Equity investments accounted for using fair value option

 

362,235

 

56,843

 

 

 

 

 

362,235

 

6,537

The following table summarizes the Company’s assets held as of December 31, 2021 and 2022 for which a non-recurring fair value measurement was recorded during the years ended December 31, 2021 and 2022:

 

 

Total
Balance

 

 

Total Balance

 

 

Quoted prices in
active markets
for identical
assets (Level 1)

 

Significant
other observable
inputs (Level 2)

 

Significant
unobservable
inputs (Level 3)

 

 

Total (losses)
gains

 

 

RMB

 

 

US$

 

 

RMB

 

RMB

 

RMB

 

 

RMB

 

Fair value measurement—Non-Recurring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments accounted for using the measurement alternative

 

 

646,577

 

 

 

93,745

 

 

 

 

 

 

 

646,577

 

 

 

(262,278

)

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments accounted for using the measurement alternative

 

 

738,292

 

 

 

115,854

 

 

 

 

 

 

 

738,292

 

 

 

(284,736

)

Reconciliation of the assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs

Reconciliations of assets categorized within Level 3 under the fair value hierarchy are as follow:

 

 

Amounts

 

 

RMB

 

Balance as of January 1, 2020

 

 

388,581

 

Addition

 

 

 

Fair value change

 

 

857

 

Foreign exchange translation adjustments

 

 

(25,140

)

Balance as of December 31, 2020

 

 

364,298

 

Addition

 

 

46,339

 

Fair value change

 

 

6,537

 

Foreign exchange translation adjustments

 

 

(8,600

)

Balance as of December 31, 2021

 

 

408,574

 

Addition

 

 

 

Fair value change

 

 

(33,871

)

Foreign exchange translation adjustments

 

 

37,830

 

Balance as of December 31, 2022

 

 

412,533

 

Balance as of December 31, 2022 in US$

 

 

59,811

 

Fair Value, Measurements, Recurring [Member]  
Schedule of significant unobservable inputs used in the fair value measurement

Significant unobservable inputs used in the recurring fair value measurement for available-for-sale debt securities and equity investments accounted for using fair value option (level 3) are presented below:

Fair value

Valuation technique

Unobservable

inputs

Range

Available-for-sale debt securities

42,371

 Market approach

• Volatility

66.2%

Equity investments accounted for using fair value option

370,162

 Discount cash flow method

• Weighted average cost of capital (“WACC”)

17.0%

• Compound Annual Growth Rate (“CAGR”)

16.8%

 

 

 

• EBIT Margin

4.7%~17.7 %

 

 

 

• Volatility

73.8%

 

Fair Value, Measurements, Nonrecurring [Member]  
Schedule of significant unobservable inputs used in the fair value measurement The significant unobservable inputs used in the fair value measurement and the corresponding impacts to the fair values are presented below:

 

 

 

 

 

Fair value

Valuation technique

Unobservable

inputs

Range

Equity investments accounted for using measurement alternative

646,577

Back-Solve method

• Volatility

37.0%~64.1%

Market Approach

• Volatility

50.3%~50.9%

Discount cash flow method

• WACC

17.4%

• CAGR

32.9%

• EBIT Margin

-25.4%~27.7%

 

 

 

• Volatility

53.3%