XML 57 R28.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Significant Accounting Policies [Abstract]  
Schedule of Estimated Useful Lives The estimated useful lives are as follows:
Computer and transmission equipment  3 years
Furniture, fixtures and office equipment  5 years
Schedule of Estimated Economic Life of the Intangible Assets Intangible assets with a finite useful life are amortized using the straight-line method over the estimated economic life of the intangible assets as follows:
Trademark  10 years
Patent  10 years
Copyright  10 years
Software  3 to 10 years
Licenses acquired  3 years
Schedule of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis The following tables represent the fair value hierarchy of the Company’s financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2022 and 2023:
   As of December 31, 2022 
   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 
   RMB   RMB   RMB   RMB 
Financial assets:                
Investment in marketable equity security   40,548    
      -
    
-
    40,548 
                     
Financial liabilities:                    
Earn-out liability from Weiliantong acquisition   
-
    
-
    4,336    4,336 
Warrant liability             166    166 
Total   
-
    
-
    4,502    4,502 

 

   As of December 31, 2023 
   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 
   RMB   RMB   RMB   RMB 
Financial assets:                
Investment in marketable equity security   31,525    
       -
    
       -
    31,525 
                     
Financial liabilities:                    
Earn-out liability from Weiliantong acquisition   
-
    
-
    
-
    
-
 
Warrant liability   
-
    
-
    
-
    
-
 
Total   
-
    
-
    
-
    
-
 
Schedule of Major Assumptions Used in the Binomial Model The major assumptions used in the binomial model are as follows:
   December 31,
2021
   December 31,
2022
 
Risk-free interest rate   0.38%   4.73%
Share price  $5.68   $1.97 
Probability   20% - 50%   20% - 50%

 

The major assumptions used are as follows:
   January 1,
2022
   December 31,
2022
 
Risk-free interest rate   0.39-0.73 %    4.73%
Share price  $5.13   $1.97 
Probability   20% - 50%   20% - 50%
The major assumptions used in the binomial model are as follows:
   December 31,
2021
   December 31,
2022
   December 31,
2023
 
Risk-free interest rate   0.75%   4.70%   5.58%
Share price  $5.68   $1.97   $3.48 
Volatility   53%   68%   60%

 

Schedule of fair value on a recurring basis using significant unobservable inputs The following is a reconciliation of the beginning and ending balances for contingent consideration measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years ended December 31, 2021, 2022 and 2023:
   Amount 
   RMB 
Balance at January 1, 2021   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 
Contingent consideration resulting from Weiliantong acquisition   19,875 
Fair value change   (13,071)
Reclassification to shares to be issued   (13,106)
Balance at December 31, 2022   4,336 
Fair value change   5,624 
Reclassification to shares to be issued   (9,960)
Balance at December 31, 2023   
-
 
The following table sets forth the establishment of the Company’s Level 3 warrant liabilities, as well as a summary of the changes in the fair value:
   Amount 
   RMB 
Balance as January 1, 2021   29,558 
Fair value change   (16,421)
Exercised   (115)
Exchange difference   (2,698)
Balance as of December 31, 2021   10,324 
Fair value change   (10,776)
Exchange difference   618 
Balance as of December 31, 2022   166 
Fair value change   (170)
Exchange difference   4 
Balance as of December 31, 2023   
-
 
Schedule of Forth Types of Our Revenue The following table sets forth types of our revenue for the periods indicated:
   For the years ended December 31, 
   2021   2022   2023   2023 
Amounts in thousands of RMB and USD  RMB   RMB   RMB   US$ 
Live streaming - consumable virtual items revenue   1,617,056    1,886,179    1,420,258    200,040 
Live streaming - time based virtual item revenue   32,905    27,683    25,004    3,522 
Technical services and others   19,397    39,395    19,609    2,761 
Total revenue   1,669,358    1,953,257    1,464,871    206,323 

 

Schedule of Sets Forth Our Revenue The following table sets forth our revenue by platforms for the periods indicated:
   For the years ended December 31, 
   2021   2022   2023   2023 
Amounts in thousands of RMB and USD  RMB   RMB   RMB   US$ 
Showself   595,004    521,155    334,186    47,070 
Lehai   242,910    241,851    263,517    37,116 
Haixiu   326,661    317,953    245,049    34,514 
Beelive   485,386    545,296    304,730    42,921 
Hongle   
-
    287,607    297,780    41,941 
Technical services and others   19,397    39,395    19,609    2,761 
TOTAL   1,669,358    1,953,257    1,464,871    206,323