XML 34 R5.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Changes in Equity
¥ in Thousands, $ in Thousands
Ordinary shares
CNY (¥)
shares
Ordinary shares
USD ($)
shares
Treasury stocks
CNY (¥)
shares
Treasury stocks
USD ($)
shares
Shares to be issued
CNY (¥)
Shares to be issued
USD ($)
Statutory reserves
CNY (¥)
Statutory reserves
USD ($)
Retained earnings
CNY (¥)
Retained earnings
USD ($)
Accumulated other comprehensive income
CNY (¥)
Accumulated other comprehensive income
USD ($)
Non-controlling interests
CNY (¥)
Non-controlling interests
USD ($)
CNY (¥)
shares
USD ($)
shares
Balance (in Dollars) ¥ (96,349)     ¥ 200,100   ¥ 18,352   ¥ 322,610   ¥ 14,802     ¥ 459,515  
Balance (in Shares) | shares [1] 27,037,302 27,037,302                        
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 27,037,302                        
Net income (loss)                 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 3,540,960                            
Issuance shares for private placement ¥ 4,177               4,177  
Issuance shares for private placement (in Shares) | shares [1] 108,230 108,230                            
Exercise of warrants ¥ 4,340               4,340  
Exercise of warrants (in Shares) | shares [1] 48,149 48,149                            
Exercise of Unit Purchase Option ¥ 9,112               ¥ 9,112  
Exercise of Unit Purchase Option (in Shares) | shares 110,000 [1] 110,000 [1]                         96,300 96,300
Share base compensation ¥ 31,857               ¥ 31,857  
Shares to be issued for achievement of earnout target     128,119           128,119  
Appropriation to statutory reserves       13,423   (13,423)        
Foreign currency translation adjustments           2,313     2,313  
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 30,844,641                            
Balance (in Dollars) ¥ 153,237     128,119   31,775   479,199   17,115     809,445  
Balance (in Shares) | shares [1] 30,844,641 30,844,641                            
Net income (loss)         193,333     1,892   195,225  
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 3,540,960                            
Shares issued for Weiliantong Acquisition ¥ 127,466               127,466  
Shares issued for Weiliantong Acquisition (in Shares) | shares [1] 3,898,511 3,898,511                            
Share base compensation ¥ 11,954               11,954  
Share base compensation (in Shares) | shares [1] 1,325,614 1,325,614                            
Shares to be issued for achievement of earnout target     13,106           13,106  
Shares to be issued for Weiliantong Acquisition     20,817           20,817  
Treasury stocks   ¥ (16,482)             (16,482)  
Treasury stocks (in Shares) | shares [1]     (794,120) (794,120)                        
Appropriation to statutory reserves       7,433   (7,433)        
Foreign currency translation adjustments           955     955  
Balance at Dec. 31, 2022 ¥ 420,776   ¥ (16,482)   33,923   39,208   665,099   18,070   1,892   1,162,486  
Balance (in Shares) at Dec. 31, 2022 | shares [1] 39,609,726 39,609,726 (794,120) (794,120)                        
Balance (in Dollars) ¥ 420,776   ¥ (16,482)   33,923   39,208   665,099   18,070   1,892   1,162,486  
Balance (in Shares) | shares [1] 39,609,726 39,609,726 (794,120) (794,120)                        
Net income (loss)         (30,788)     (4,188)   (34,976) $ (4,926)
Issuance of shares for achievement of earnout target ¥ 13,106     (13,106)            
Issuance of shares for achievement of earnout target (in Shares) | shares [1] 995,118 995,118                            
Share base compensation ¥ 13,637               13,637  
Share base compensation (in Shares) | shares [1] 434,093 434,093                            
Shares to be issued for achievement of earnout target     9,960           9,960  
Acquisition of SJ Verse Global Media LLC             (288)   (288)  
Capital contribution by non-controlling shareholders             1,751   1,751  
Treasury stocks   ¥ (2,734)             (2,734)  
Treasury stocks (in Shares) | shares [1]     (119,725) (119,725)                        
Appropriation to statutory reserves       5,490   (5,490)        
Foreign currency translation adjustments           (105)   (4)   (109)  
Balance at Dec. 31, 2023 ¥ 447,519 $ 63,032 ¥ (19,216) $ (2,707) 30,777 $ 4,335 44,698 $ 6,296 628,821 $ 88,568 17,965 $ 2,530 (837) $ (118) 1,149,727 161,936
Balance (in Shares) at Dec. 31, 2023 | shares [1] 41,038,937 41,038,937 (913,845) (913,845)                        
Balance (in Dollars) ¥ 447,519 $ 63,032 ¥ (19,216) $ (2,707) ¥ 30,777 $ 4,335 ¥ 44,698 $ 6,296 ¥ 628,821 $ 88,568 ¥ 17,965 $ 2,530 ¥ (837) $ (118) ¥ 1,149,727 $ 161,936
Balance (in Shares) | shares [1] 41,038,937 41,038,937 (913,845) (913,845)                        
[1] Ordinary shares and share data have been retroactively restated to give effect to the reverse recapitalization.