XML 54 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2021
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
   August 10,
2020
   December 31,
2020
   December 31,
2021
 
Risk-free interest rate    0.12 - 0.14 %   0.11% - 0.13%   0.38%
Share price   $6.2   $8.66   $5.68 
Probability    20% - 50 %   20% - 50%   20% - 50 %

 

Schedule of fair value hierarchy for assets and liabilities measured
   As of December 31, 2021 
   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  ¥
       -
   ¥
          -
   ¥
-
   ¥
-
 
Earn-out liability from BeeLive acquisition   
-
    
-
    10,638    10,638 
   ¥
-
   ¥
-
   ¥10,638   ¥10,638 

 

   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 
Fair value change   33,584 
Exchange difference   (2,126)
Reclassification to shares to be issued   (128,119)
Balance at December 31, 2021  ¥10,638 
Less: Contingent consideration – earn-out liability – non-current portion  ¥
-
 
Contingent consideration – earn-out liability –current portion  ¥10,638 

 

Schedule of types revenue
   For the years ended December 31, 
   2020   2021   2021 
Amounts in thousands of RMB and USD  RMB   RMB   USD 
Live streaming - consumable virtual items revenue   1,187,431    1,617,056    253,751 
Live streaming - time based virtual item revenue   29,596    32,905    5,164 
Technical services   5,156    19,397    3,044 
Total revenue   1,222,183    1,669,358    261,959 

 

Schedule of revenue platforms
   For the years ended December 31, 
   2020   2021   2021 
Amounts in thousands of RMB and USD  RMB   RMB   USD 
Showself   549,763    595,004    93,369 
Lehai   180,112    242,910    38,118 
Haixiu   321,468    326,661    51,260 
Beelive   165,684    485,386    76,168 
Technical services   5,156    19,397    3,044 
TOTAL   1,222,183    1,669,358    261,959 

 

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
   December 31,
2021
 
Risk-free interest rate   0.14%   0.10%   0.38%
Share price  $8.92   $8.66   $5.68 
Probability   20% - 50%    10%   20%-50% 

 

   May 7,
2020
 
   December 31,
2020
   December 31,
2021
 
Risk-free interest rate   0.23%   0.18%   0.75%
Share price  $8.92   $8.66   $5.68 
Volatility   37%   38%   53%

 

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 
Fair value change   (16,421)
Exercised   (115)
Exchange difference   (2,698)
Balance as of December 31, 2021  ¥10,324