XML 58 R29.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Acquisition (Tables) - Weiliantong [Member]
12 Months Ended
Dec. 31, 2023
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 
Cash acquired   9,497 
Accounts receivable, net   937 
Prepaid expenses and other current assets   893 
Deferred tax assets-current   6,163 
    17,490 
      
Property and equipment, net   163 
Intangible assets, net   190,021 
Long term deposits and other non-current assets   136 
Goodwill   75,742 
Total assets   283,552 
      
Current liabilities   101,594 
Total liabilities   101,594 
Total consideration   181,958 

 

   Amount 
   RMB 
Cash acquired   168 
Accounts receivable, net   97 
Prepaid expenses and other current assets   15 
Amounts due from related parties   6,563 
    6,843 
      
Intangible assets, net   100 
Goodwill   4,971 
Total assets   11,914 
      
Current liabilities   11,814 
Total liabilities   11,814 
Total consideration   100 
   Amount 
   RMB   US$ 
Cash acquired   212    30 
Prepaid expenses and other current assets   104    15 
    316    45 
           
Property and equipment, net   270    38 
Goodwill   9,686    1,364 
Total assets   10,272    1,447 
           
Current liabilities   303    42 
Non-current liabilities   3,165    446 
Total liabilities   3,468    488 
10% Equity Value with non-controlling interests   (288)   (41)
Total consideration   7,092    1,000 
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
 
   RMB 
Pro forma revenue   1,860,448 
Pro forma gross profit   332,864 
Pro forma income from operations   179,664 
Pro forma net income   184,552