XML 47 R29.htm IDEA: XBRL DOCUMENT v3.23.3
Acquisition (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2022
Acquisition [Abstract]    
Schedule of Fair Value of the Identifiable Assets Acquired and Liabilities The following table summarizes the fair value of the identifiable assets acquired and liabilities assumed at the acquisition date, which represents the net purchase price allocation at the date of the acquisition based on a valuation performed by an independent valuation firm engaged by the Company.
   Amount 
   RMB   USD 
Cash acquired   9,497    1,377 
Accounts receivable, net   937    136 
Prepaid expenses and other current assets   893    129 
Deferred tax assets-current   6,163    894 
    17,490    2,536 
           
Property and equipment, net   163    24 
Intangible assets, net   190,021    27,550 
Long term deposits and other non-current assets   136    20 
Goodwill   75,742    10,982 
Total assets   283,552    41,112 
           
Current liabilities   101,594    14,730 
Total liabilities   101,594    14,730 
Total consideration   181,958    26,382 

 

   Amount 
   RMB   USD 
Cash acquired   168    24 
Accounts receivable, net   97    14 
Prepaid expenses and other current assets   15    2 
Amounts due from related parties   6,563    952 
    6,843    992 
           
Intangible assets, net   100    14 
Goodwill   4,971    721 
Total assets   11,914    1,727 
           
Current liabilities   11,814    1,713 
Total liabilities   11,814    1,713 
Total consideration   100    14 
The following table summarizes the fair value of the identifiable assets acquired and liabilities assumed at the acquisition date, which represents the net purchase price allocation at the date of the acquisition based on a valuation performed by an independent valuation firm engaged by the Company.
   Amount 
   RMB   USD 
Cash acquired   9,497    1,377 
Accounts receivable, net   937    136 
Prepaid expenses and other current assets   893    129 
Deferred tax assets-current   6,163    894 
    17,490    2,536 
           
Property and equipment, net   163    24 
Intangible assets, net   190,021    27,550 
Long term deposits and other non-current assets   136    20 
Goodwill   75,742    10,982 
Total assets   283,552    41,112 
           
Current liabilities   101,594    14,730 
Total liabilities   101,594    14,730 
Total consideration   181,958    26,382 

 

   Amount 
   RMB   USD 
Cash acquired   168    24 
Accounts receivable, net   97    14 
Prepaid expenses and other current assets   15    2 
Amounts due from related parties   6,563    952 
    6,843    992 
           
Intangible assets, net   100    14 
Goodwill   4,971    721 
Total assets   11,914    1,727 
           
Current liabilities   11,814    1,713 
Total liabilities   11,814    1,713 
Total consideration   100    14 
Schedule of Pro Forma Results of Operations The pro forma results have been prepared for comparative purpose only based on management’s best estimate and do not purport to be indicative of the results of operations which actually would have resulted had the acquisitions occurred as of the beginning of period:
   For the
Year ended
December 31,
2021
  

For the
Year ended
December 31,

2021

 
   RMB   USD 
Pro forma revenue   1,860,448    269,740 
Pro forma gross profit   332,864    48,261 
Pro forma income from operations   179,664    26,049 
Pro forma net income   184,552    26,758 
The pro forma results have been prepared for comparative purpose only based on management’s best estimate and do not purport to be indicative of the results of operations which actually would have resulted had the acquisitions occurred as of the beginning of period:
   For the
Year ended
December 31,
2021
  

For the
Year ended
December 31,

2021

 
   RMB   USD 
Pro forma revenue   1,860,448    269,740 
Pro forma gross profit   332,864    48,261 
Pro forma income from operations   179,664    26,049 
Pro forma net income   184,552    26,758