XML 69 R40.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Financial Information of the Parent Company (Tables) - Parent Company [Member]
12 Months Ended
Dec. 31, 2023
Condensed Financial Information of the Parent Company (Tables) [Line Items]  
Schedule of Balance Sheets PARENT COMPANY BALANCE SHEETS
   As of December 31, 
   2022   2023   2023 
   RMB   RMB   US$ 
ASSETS            
Current assets            
Cash and cash equivalents   3,127    23,584    3,322 
Prepaid expenses and other current assets   1,245    820    115 
Total current assets   4,372    24,404    3,437 
                
Non-current assets               
Investments in subsidiaries and consolidated VIEs   1,170,235    1,165,326    164,134 
                
TOTAL ASSETS   1,174,607    1,189,730    167,571 
                
LIABILITIES AND SHAREHOLDERS’ EQUITY               
Current liabilities               
Accrued expenses and other current liabilities   1,752    2,006    283 
Warrant liabilities   166    
-
    
-
 
Current portion of contingent consideration – earn-out liability   4,336    
-
    
-
 
Amounts due to subsidiaries   7,759    37,160    5,234 
Total current liabilities   14,013    39,166    5,517 
Total liabilities   14,013    39,166    5,517 
                
Shareholders’ equity               
Ordinary share, no par value, unlimited Class A ordinary shares and Class B ordinary shares authorized, 36,684,668 Class A ordinary shares and 2,925,058 Class B ordinary shares issued and outstanding as of December 31, 2022, respectively. 38,113,879 Class A ordinary shares and 2,925,058 Class B ordinary shares issued and outstanding as of December 31, 2023, respectively.               
Class A ordinary shares
   396,880    423,623    59,666 
Class B ordinary shares
   23,896    23,896    3,366 
Treasury stocks   (16,482)   (19,216)   (2,707)
Shares to be issued   33,923    30,777    4,335 
Statutory reserves   39,208    44,698    6,296 
Retained earnings   665,099    628,821    88,568 
Accumulated other comprehensive income   18,070    17,965    2,530 
Total shareholder’s equity   1,160,594    1,150,564    162,054 
                
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   1,174,607    1,189,730    167,571 

 

Schedule of Statements of Income PARENT COMPANY STATEMENT OF INCOME
   For the years ended December 31, 
   2021   2022   2023   2023 
   RMB   RMB   RMB   US$ 
Equity income (loss) of subsidiaries   267,436    198,340    (4,915)   (692)
General administrative expense and others   (33,473)   (21,377)   (14,923)   (2,102)
Research and development expenses   (13,946)   (6,522)   (5,496)   (774)
Change in fair value of warrant liabilities   (16,421)   10,776    170    24 
Change in fair value of contingent consideration   (33,584)   13,071    (5,624)   (792)
Net income (loss)   170,012    194,288    (30,788)   (4,336)
Other comprehensive income (loss) - foreign currency translation adjustment   2,313    955    (105)   (15)
Comprehensive income (loss) attributable to the Company’s shareholders   172,325    195,243    (30,893)   (4,351)
Schedule of Statements of Cash Flows PARENT COMPANY STATEMENT OF CASH FLOWS
   For the years ended December 31, 
   2021   2022   2023   2023 
   RMB   RMB   RMB   US$ 
Cash flows from operating activities                
Net income (loss)   170,012    194,288    (30,788)   (4,336)
Equity in (earning) loss of subsidiaries   (267,436)   (198,340)   4,915    692 
Change in fair value of warrant liabilities   16,421    (10,776)   (170)   (24)
Change in fair value of contingent consideration   33,584    (13,071)   5,624    792 
Share based compensation   31,857    11,954    13,637    1,921 
Changes in operating assets and liabilities                    
Prepaid expense and other current assets   (925)   72    425    60 
Accrued expenses and other current liabilities   2,414    (662)   254    36 
Net cash used in operating activities   (14,073)   (16,535)   (6,103)   (859)
                     
Cash flows from financing activities                    
Due to related parties   14,263    35,771    29,294    4,126 
Share repurchase   
-
    (16,482)   (2,734)   (385)
Net cash provided by financing activities   14,263    19,289    26,560    3,741 
                     
Net increase in cash and cash equivalents   190    2,754    20,457    2,882 
Cash and cash equivalents at beginning of the year   183    373    3,127    440 
Cash and cash equivalents at end of the year   373    3,127    23,584    3,322