XML 47 R26.htm IDEA: XBRL DOCUMENT v3.21.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2020
Summary of Significant Accounting Policies (Tables) [Line Items]  
Schedule of estimated useful lives
Computer and transmission equipment   3 years  
Furniture, fixtures and office equipment   5 years  
Schedule of estimated economic life of intangible assets
Trademark   10 years  
Patent   10 years  
Copyright   10 years  
Software   3 to 10 years  
Licenses acquired   3 years to infinite life  
Schedule of assumption of volatility, risk-free rate, expected dividend rate, to generate individual stock price
    May 7,
2020
    December 31,
2020
 
Risk-free interest rate     0.14 %     0.10 %
Share price   $ 8.92     $ 8.66  
Probability     20% - 50 %     10 %
    August 10,
2020
      December 31,
2020
   
Risk-free interest rate     0.12 - 0.14 %       0.11% - 0.13 %  
Share price   $ 6.2       $ 8.66    
Probability     20% - 50 %       20% - 50 %  
Schedule of fair value hierarchy for assets and liabilities measured
   As of December 31, 2020 
   Fair Value Measurement at the Reporting Date using 
   Quoted price
in active
markets for
identical
assets
Level 1
   Significant
other
observable
inputs
Level 2
   Significant
unobservable
inputs
Level 3
   Total 
Earn-out liability from SPAC transaction  ¥-   ¥           -   ¥75,819   ¥75,819 
Earn-out liability from BeeLive acquisition   -    -    31,480    31,480 
   ¥-   ¥-   ¥107,299   ¥107,299 
  

At the dates of the transactions

 
  

Fair Value Measurement at the Reporting Date using

 
  

Quoted price
in active
markets for
identical
assets
Level 1

  

Significant
other
observable
inputs
Level 2

  

Significant
unobservable
inputs
Level 3

  

Total

 
Earn-out liability from SPAC transaction   ¥            -   ¥            -   ¥266,828   ¥266,828 
Earn-out liability from BeeLive acquisition    -    -    39,755    39,755 
Total   ¥-   ¥-   ¥306,583   ¥306,583 
Schedule of fair value recurring basis using significant unobservable inputs
   Balance 
Balance at January 1, 2020  ¥- 
Contingent consideration resulting from SPAC Transaction   266,828 
Contingent consideration resulting from BeeLive acquisition   39,755 
Fair value change   14,068 
Exchange difference   (13,252)
Reclassification to shares to be issued    (200,100)
Balance at December 31, 2020   ¥107,299 
Less: Contingent consideration – earn-out liability – non-current portion  ¥15,116 
Contingent consideration – earn-out liability –current portion   ¥92,183 
Schedule of types revenue
   For the years ended December 31, 
   2019   2020   2020 
Amounts in thousands of RMB and USD  RMB   RMB   USD 
Live streaming - consumable virtual items revenue    884,385    1,187,431    181,982 
Live streaming - time based virtual item revenue    26,812    29,596    4,536 
Technical services    3,429    5,156    790 
Total revenue   914,626    1,222,183    187,308 
Schedule of revenue platforms
   For the years ended December 31, 
   2019   2020   2020 
Amounts in thousands of RMB and USD  RMB   RMB   USD 
Showself   530,111    549,763    84,256 
Lehai   181,626    180,112    27,603 
Haixiu   199,460    321,468    49,267 
Beelive   -    165,684    25,392 
Technical services   3,429    5,156    790 
TOTAL   914,626    1,222,183    187,308 
Warrant liabilities [Member]  
Summary of Significant Accounting Policies (Tables) [Line Items]  
Schedule of assumption of volatility, risk-free rate, expected dividend rate, to generate individual stock price
    May 7,
2020
    December 31,
2020
 
Risk-free interest rate     0.23 %     0.18 %
Share price   $ 8.92     $ 8.66  
Volatility     37 %     38 %
Schedule of fair value recurring basis using significant unobservable inputs
    Balance  
Balance at January 1, 2020   ¥ -  
Warrant liabilities resulting from SPAC Transaction     36,121  
Fair value change     (3,904
Exchange difference     (2,659 )
Balance as of December 31, 2020   ¥ 29,558