XML 27 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Changes in Shareholders’ Equity
¥ in Thousands, $ in Thousands
Ordinary shares
CNY (¥)
shares
Treasury stocks
CNY (¥)
shares
Shares to be issued
CNY (¥)
Statutory reserves
CNY (¥)
Retained earnings
CNY (¥)
Accumulated other comprehensive income
CNY (¥)
Non-controlling interests
CNY (¥)
Tre
CNY (¥)
CNY (¥)
shares
USD ($)
shares
Balance at Dec. 31, 2019 ¥ 9,664 ¥ 12,059 ¥ 152,803   ¥ 174,526  
Balance (in Shares) at Dec. 31, 2019 | shares [1] 19,400,000                  
Conversion of convertible notes and rights ¥ 4,038   4,038  
Conversion of convertible notes and rights (in Shares) | shares [1] 63,250                  
Issuance of Class A ordinary shares for underwriting fee payables ¥ 14,131   14,131  
Issuance of Class A ordinary shares for underwriting fee payables (in Shares) | shares [1] 402,983                  
Contingent consideration-earn-out liability from SPAC Transaction ¥ (266,828)       (266,828)  
Effect of reverse merger recapitalization ¥ (51,067)   (51,067)  
Effect of reverse merger recapitalization (in Shares) | shares [1] 2,249,350                  
Conversion of rights to Class A ordinary shares upon the reverse merger recapitalization    
Conversion of rights to Class A ordinary shares upon the reverse merger recapitalization (in Shares) | shares [1] 602,000                  
Issuance of Class A ordinary shares to underwriter and advisors ¥ 18,713   18,713  
Issuance of Class A ordinary shares to underwriter and advisors (in Shares) | shares [1] 533,000                  
Issuance of Class A ordinary shares for BeeLive Acquisition ¥ 175,000   175,000  
Issuance of Class A ordinary shares for BeeLive Acquisition (in Shares) | shares [1] 3,786,719                  
Shares to be issued for achievement of earnout target 200,100   200,100  
Net income 176,100   176,100  
Foreign currency translation adjustments 14,802   14,802  
Appropriation to statutory reserves 6,293 (6,293)    
Balance at Dec. 31, 2020 ¥ (96,349) 200,100 18,352 322,610 14,802   459,515  
Balance (in Shares) at Dec. 31, 2020 | shares [1] 27,037,302                  
Shares to be issued for achievement of earnout target 128,119   128,119  
Net income         170,012     170,012  
Issuance of shares for achievement of earnout target ¥ 200,100 (200,100)      
Issuance of shares for achievement of earnout target (in Shares) | shares [1] 3,540,960                  
Issuance shares for private placement ¥ 4,177   4,177  
Issuance shares for private placement (in Shares) | shares [1] 108,230                  
Exercise of warrants ¥ 4,340   ¥ 4,340  
Exercise of warrants (in Shares) | shares 48,149 [1]               96,300 96,300
Exercise of Unit Purchase Option ¥ 9,112   ¥ 9,112  
Exercise of Unit Purchase Option (in Shares) | shares [1] 110,000                  
Share base compensation ¥ 31,857   31,857  
Foreign currency translation adjustments 2,313   2,313  
Appropriation to statutory reserves 13,423 (13,423)    
Balance at Dec. 31, 2021 ¥ 153,237 128,119 31,775 479,199 17,115   809,445  
Balance (in Shares) at Dec. 31, 2021 | shares [1] 30,844,641                  
Shares to be issued for achievement of earnout target 13,106   13,106  
Shares to be issued for Weiliantong Acquisition 20,817   20,817 $ 3,018
Treasury stocks ¥ (16,482) ¥ (16,482)    
Treasury stocks (in Shares) | shares [1]   (794,120)                
Net income 193,333 1,892   195,225 28,306
Issuance of shares for achievement of earnout target ¥ 128,119 (128,119)    
Issuance of shares for achievement of earnout target (in Shares) | shares [1] 3,540,960                  
Shares issued for Weiliantong Acquisition ¥ 127,466   127,466  
Shares issued for Weiliantong Acquisition (in Shares) | shares [1] 3,898,511                  
Share base compensation ¥ 11,954   11,954  
Share base compensation (in Shares) | shares [1] 1,325,614                  
Foreign currency translation adjustments 955   955  
Appropriation to statutory reserves 7,433 (7,433)    
Balance at Dec. 31, 2022 ¥ 420,776 ¥ (16,482) 33,923 39,208 665,099 18,070 1,892   1,162,486 $ 168,546
Balance (in Shares) at Dec. 31, 2022 | shares [1] 39,609,726 (794,120)                
Balance ¥ 61,007 ¥ (2,390) ¥ 4,918 ¥ 5,685 ¥ 96,430 ¥ 2,622 ¥ 274   ¥ 168,546  
Balance (in Shares) | shares [1] 39,609,726 (794,120)                
[1] Ordinary shares and share data have been retroactively restated to give effect to the reverse recapitalization.