XML 29 R6.htm IDEA: XBRL DOCUMENT v3.25.1
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) ¥ 153,237     ¥ 128,119   ¥ 31,775   ¥ 479,199   ¥ 17,115     ¥ 809,445  
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 30,844,641 30,844,641                            
Balance (in Shares) at Dec. 31, 2021 | shares                            
Issuance of shares for achievement of earnout target ¥ 128,119       (128,119)            
Issuance of shares for achievement of earnout target (in Shares) | shares 3,540,960 3,540,960                            
Shares issued for Weiliantong Acquisition ¥ 127,466                 127,466  
Shares issued for Weiliantong Acquisition (in Shares) | shares 3,898,511 3,898,511                            
Share-based compensation ¥ 11,954                 11,954  
Share-based compensation (in Shares) | shares 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     (794,120) (794,120)                        
Appropriation to statutory reserves         7,433   (7,433)        
Foreign currency translation adjustments             955     955  
Net income (loss)           193,333     1,892   195,225  
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 39,609,726 39,609,726                            
Balance (in Shares) at Dec. 31, 2022 | shares     (794,120) (794,120)                        
Balance (in Dollars) ¥ 420,776   ¥ (16,482)   33,923   39,208   665,099   18,070   1,892   1,162,486  
Issuance of shares for achievement of earnout target ¥ 13,106       (13,106)            
Issuance of shares for achievement of earnout target (in Shares) | shares 995,118 995,118                            
Share-based compensation ¥ 13,637                 13,637  
Share-based compensation (in Shares) | shares 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     (119,725) (119,725)                        
Appropriation to statutory reserves         5,490   (5,490)        
Foreign currency translation adjustments             (105)   (4)   (109)  
Net income (loss)           (30,788)     (4,188)   (34,976)  
Balance at Dec. 31, 2023 ¥ 447,519   ¥ (19,216)   30,777   44,698   628,821   17,965   (837)   1,149,727  
Balance (in Shares) at Dec. 31, 2023 | shares 41,038,937 41,038,937                            
Balance (in Shares) at Dec. 31, 2023 | shares     (913,845) (913,845)                        
Balance (in Dollars) ¥ 447,519   ¥ (19,216)   30,777   44,698   628,821   17,965   (837)   1,149,727  
Issuance of shares for achievement of earnout target ¥ 9,960       (9,960)            
Issuance of shares for achievement of earnout target (in Shares) | shares 403,089 403,089                         636,691 636,691
Share-based compensation ¥ 10,579                 ¥ 10,579  
Share-based compensation (in Shares) | shares 405,758 405,758                            
Capital contribution by non-controlling shareholders               245   245  
Treasury stocks   ¥ (736)             (736)  
Treasury stocks (in Shares) | shares     (134,333) (134,333)                        
Appropriation to statutory reserves         6,007   (6,007)        
Foreign currency translation adjustments             (998)   (184)   (1,182)  
Net income (loss)           39,685     (13,002)   26,683 $ 3,657
Balance at Dec. 31, 2024 ¥ 468,058 $ 64,124 ¥ (19,952) $ (2,733) 20,817 $ 2,852 50,705 $ 6,947 662,499 $ 90,762 16,967 $ 2,324 (13,778) $ (1,888) 1,185,316 162,388
Balance (in Shares) at Dec. 31, 2024 | shares 41,847,784 41,847,784                            
Balance (in Shares) at Dec. 31, 2024 | shares     (1,048,178) (1,048,178)                        
Balance (in Dollars) ¥ 468,058 $ 64,124 ¥ (19,952) $ (2,733) ¥ 20,817 $ 2,852 ¥ 50,705 $ 6,947 ¥ 662,499 $ 90,762 ¥ 16,967 $ 2,324 ¥ (13,778) $ (1,888) ¥ 1,185,316 $ 162,388