XML 29 R11.htm IDEA: XBRL DOCUMENT v3.24.0.1
RESTATEMENT AND RECLASSIFICATIONS
12 Months Ended
Dec. 31, 2021
Accounting Changes and Error Corrections [Abstract]  
RESTATEMENT AND RECLASSIFICATIONS

3. RESTATEMENT AND RECLASSIFICATIONS

Starting from May 2022, the Company's audit committee conducted an independent internal investigation (the “Investigation”) regarding certain issues identified by its predecessor auditor during the course of the audit of the Company's consolidated financial statements for the year ended December 31, 2021. Besides, the Company reviewed its consolidated financial statements, and identified errors related to the consolidated financial statements for the fiscal years from 2019 to 2020. In response, the Company restated its consolidated financial statements for the fiscal years from 2019 to 2020.

The effects of the reclassification and restatement for the errors on the consolidated balance sheets are as follows:

 

 

 

 

As of December 31, 2019

 

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

Items

 

reported

 

 

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash

 

(g)

 

 

164,118

 

 

 

1,390

 

 

 

165,508

 

Restricted cash

 

(g)

 

 

195

 

 

 

698

 

 

 

893

 

Term deposits

 

 

 

 

69,762

 

 

 

-

 

 

 

69,762

 

Short-term investments

 

 

 

 

2,501

 

 

 

-

 

 

 

2,501

 

Accounts receivable – third parties, net

 

(a),(h)

 

 

206,629

 

 

 

(29,397

)

 

 

177,232

 

Accounts receivable – related parties, net

 

(f)

 

 

12,502

 

 

 

(2,294

)

 

 

10,208

 

Contract assets

 

(a)

 

 

25,250

 

 

 

(9,668

)

 

 

15,582

 

Amounts due from related parties

 

 

 

 

6,446

 

 

 

6

 

 

 

6,452

 

Prepayments and other current assets

 

(c),(g),(h)

 

 

113,775

 

 

 

(46,014

)

 

 

67,761

 

Total current assets

 

 

 

 

601,178

 

 

 

(85,279

)

 

 

515,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term investments

 

(d)

 

 

40,077

 

 

 

(4,849

)

 

 

35,228

 

Property and equipment, net

 

(g)

 

 

17,904

 

 

 

(8,812

)

 

 

9,092

 

Intangible assets, net

 

(g),(h)

 

 

3,443

 

 

 

8,072

 

 

 

11,515

 

Deferred income tax assets

 

(h)

 

 

180

 

 

 

(180

)

 

 

-

 

Other non current assets

 

(h)

 

 

4,648

 

 

 

(942

)

 

 

3,706

 

Total non-current assets

 

 

 

 

66,252

 

 

 

(6,711

)

 

 

59,541

 

Total assets

 

 

 

 

667,430

 

 

 

(91,990

)

 

 

575,440

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Short term bank borrowings

 

 

 

 

26,838

 

 

 

-

 

 

 

26,838

 

Accounts payable

 

(b),(h)

 

 

148,828

 

 

 

(28,531

)

 

 

120,297

 

Contract liabilities

 

(h)

 

 

111,953

 

 

 

9,795

 

 

 

121,748

 

Amounts due to related parties

 

(f)

 

 

3,180

 

 

 

564

 

 

 

3,744

 

Accrued expenses and other current liabilities

 

(a),(c),(h)

 

 

68,768

 

 

 

(4,160

)

 

 

64,608

 

Total current liabilities

 

 

 

 

359,567

 

 

 

(22,332

)

 

 

337,235

 

Non-current warrant liabilities

 

(e)

 

 

19,631

 

 

 

(14,922

)

 

 

4,709

 

Long-term borrowings

 

(e)

 

 

96,190

 

 

 

8,008

 

 

 

104,198

 

Deferred income tax liabilities

 

(h)

 

 

-

 

 

 

259

 

 

 

259

 

Total non-current liabilities

 

 

 

 

115,821

 

 

 

(6,655

)

 

 

109,166

 

Total liabilities

 

 

 

 

475,388

 

 

 

(28,987

)

 

 

446,401

 

Mezzanine equity:

 

 

 

 

 

 

 

 

 

 

 

Series A Redeemable Convertible Preferred Shares

 

(e)

 

 

183,371

 

 

 

(8,843

)

 

 

174,528

 

Series B Redeemable Convertible Preferred Shares

 

(e)

 

 

212,123

 

 

 

(9,169

)

 

 

202,954

 

Series C Redeemable Convertible Preferred Shares

 

(e)

 

 

613,767

 

 

 

(5,920

)

 

 

607,847

 

Series D Redeemable Convertible Preferred Shares

 

(e)

 

 

205,776

 

 

 

3,050

 

 

 

208,826

 

Series E Redeemable Convertible Preferred Shares

 

(e)

 

 

229,104

 

 

 

870

 

 

 

229,974

 

Total mezzanine equity

 

 

 

 

1,444,141

 

 

 

(20,012

)

 

 

1,424,129

 

Shareholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

Pre-offering Class A Ordinary Shares

 

 

 

 

24

 

 

 

-

 

 

 

24

 

Pre-offering Class B Ordinary Shares

 

 

 

 

33

 

 

 

-

 

 

 

33

 

Subscription receivable

 

 

 

 

(23,220

)

 

 

-

 

 

 

(23,220

)

Accumulated other comprehensive loss

 

(e)

 

 

(72,549

)

 

 

(4,945

)

 

 

(77,494

)

Accumulated deficit

 

(j)

 

 

(1,140,573

)

 

 

(27,583

)

 

 

(1,168,156

)

Total shareholders' Deficit attributable to
Cloopen Group Holding Limited

 

 

 

 

(1,236,285

)

 

 

(32,528

)

 

 

(1,268,813

)

Non-controlling interests

 

(i)

 

 

(15,814

)

 

 

(10,463

)

 

 

(26,277

)

Total shareholders' Deficit

 

 

 

 

(1,252,099

)

 

 

(42,991

)

 

 

(1,295,090

)

Total liabilities, mezzanine equity and shareholders'Deficit

 

 

 

 

667,430

 

 

 

(91,990

)

 

 

575,440

 

 

 

 

 

As of December 31, 2020

 

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

Items

 

reported

 

 

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash

 

(g)

 

 

296,565

 

 

 

2,544

 

 

 

299,109

 

Restricted cash

 

 

 

 

1,893

 

 

 

-

 

 

 

1,893

 

Term deposits

 

 

 

 

160,349

 

 

 

-

 

 

 

160,349

 

Accounts receivable – third parties, net

 

(a),(h)

 

 

228,893

 

 

 

(26,721

)

 

 

202,172

 

Accounts receivable – related parties, net

 

(f)

 

 

9,447

 

 

 

2,995

 

 

 

12,442

 

Contract assets

 

(a)

 

 

36,307

 

 

 

(17,965

)

 

 

18,342

 

Amounts due from related parties

 

(f)

 

 

6,275

 

 

 

(33

)

 

 

6,242

 

Prepayments and other current assets

 

(c),(g),(h)

 

 

139,257

 

 

 

(42,805

)

 

 

96,452

 

Total current assets

 

 

 

 

878,986

 

 

 

(81,985

)

 

 

797,001

 

Long-term investments

 

(d)

 

 

66,162

 

 

 

(18,862

)

 

 

47,300

 

Property and equipment, net

 

(g)

 

 

16,416

 

 

 

(8,696

)

 

 

7,720

 

Intangible assets, net

 

(g),(h)

 

 

2,023

 

 

 

7,983

 

 

 

10,006

 

Deferred income tax assets

 

(h)

 

 

1,049

 

 

 

(1,049

)

 

 

-

 

Other non current assets

 

(h)

 

 

3,825

 

 

 

970

 

 

 

4,795

 

Total non-current assets

 

 

 

 

89,475

 

 

 

(19,654

)

 

 

69,821

 

Total assets

 

 

 

 

968,461

 

 

 

(101,639

)

 

 

866,822

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Short term bank borrowings

 

 

 

 

20,000

 

 

 

-

 

 

 

20,000

 

Accounts payable

 

(b),(h)

 

 

131,599

 

 

 

(16,050

)

 

 

115,549

 

Contract liabilities

 

(h)

 

 

95,993

 

 

 

81,383

 

 

 

177,376

 

Amounts due to related parties

 

(f)

 

 

2,813

 

 

 

1,453

 

 

 

4,266

 

Payables to an affiliate of a Series C Redeemable
   Convertible Preferred Shareholder

 

 

 

 

230,087

 

 

 

-

 

 

 

230,087

 

Accrued expenses and other current liabilities

 

(a),(c),(h)

 

 

93,967

 

 

 

(8,238

)

 

 

85,729

 

Warrant liabilities

 

(e)

 

 

202,272

 

 

 

(164,369

)

 

 

37,903

 

Total current liabilities

 

 

 

 

776,731

 

 

 

(105,821

)

 

 

670,910

 

Non-current warrant liabilities

 

(e)

 

 

19,470

 

 

 

(9,820

)

 

 

9,650

 

Deferred income tax liabilities

 

(h)

 

 

-

 

 

 

185

 

 

 

185

 

Total non-current liabilities

 

 

 

 

19,470

 

 

 

(9,635

)

 

 

9,835

 

Total liabilities

 

 

 

 

796,201

 

 

 

(115,456

)

 

 

680,745

 

Mezzanine equity:

 

 

 

 

 

 

 

 

 

 

 

Series A Redeemable Convertible Preferred Shares

 

(e)

 

 

648,328

 

 

 

(267,664

)

 

 

380,664

 

Series B Redeemable Convertible Preferred Shares

 

(e)

 

 

686,082

 

 

 

(281,688

)

 

 

404,394

 

Series C Redeemable Convertible Preferred Shares

 

(e)

 

 

1,579,397

 

 

 

(636,169

)

 

 

943,228

 

Series D Redeemable Convertible Preferred Shares

 

(e)

 

 

444,789

 

 

 

(176,216

)

 

 

268,573

 

Series E Redeemable Convertible Preferred Shares

 

(e)

 

 

720,044

 

 

 

(282,795

)

 

 

437,249

 

Series F Redeemable Convertible Preferred Shares

 

(e)

 

 

1,133,364

 

 

 

(441,892

)

 

 

691,472

 

Subscription receivables for Series C and Series E
   Redeemable Convertible Preferred Shares

 

(e)

 

 

(336,179

)

 

 

-

 

 

 

(336,179

)

Total mezzanine equity

 

 

 

 

4,875,825

 

 

 

(2,086,424

)

 

 

2,789,401

 

Shareholders’ deficit:

 

 

 

 

 

 

 

 

 

 

 

Pre-offering Class A Ordinary Shares

 

 

 

 

29

 

 

 

-

 

 

 

29

 

Pre-offering Class B Ordinary Shares

 

 

 

 

33

 

 

 

-

 

 

 

33

 

Accumulated other comprehensive income

 

(e)

 

 

208,672

 

 

 

(132,939

)

 

 

75,733

 

Accumulated deficit

 

(j)

 

 

(4,914,644

)

 

 

2,233,012

 

 

 

(2,681,632

)

Total shareholders' Deficit attributable to Cloopen
   Group Holding Limited

 

 

 

 

(4,705,910

)

 

 

2,100,073

 

 

 

(2,605,837

)

Non-controlling interests

 

(i)

 

 

2,345

 

 

 

168

 

 

 

2,513

 

Total shareholders' Deficit

 

 

 

 

(4,703,565

)

 

 

2,100,241

 

 

 

(2,603,324

)

Total liabilities, mezzanine equity and
   shareholders'Deficit

 

 

 

 

968,461

 

 

 

(101,639

)

 

 

866,822

 

 

The effects of the reclassifications and restatement for the errors on the consolidated statements of operations and comprehensive loss are as follows:

 

 

 

 

For the year ended December 31, 2019

 

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

Items

 

reported

 

 

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

(a)

 

 

650,282

 

 

 

(57,484

)

 

 

592,798

 

Cost of revenues

 

(b)

 

 

(382,868

)

 

 

4,838

 

 

 

(378,030

)

Gross profit

 

 

 

 

267,414

 

 

 

(52,646

)

 

 

214,768

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

(c)

 

 

(173,083

)

 

 

(2,926

)

 

 

(176,009

)

General and administrative expenses

 

(c)

 

 

(108,315

)

 

 

6,263

 

 

 

(102,052

)

Research and development expenses

 

(c)

 

 

(161,852

)

 

 

(5,632

)

 

 

(167,484

)

Total operating expenses

 

 

 

 

(443,250

)

 

 

(2,295

)

 

 

(445,545

)

Operating loss

 

 

 

 

(175,836

)

 

 

(54,941

)

 

 

(230,777

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

(h),(e)

 

 

(6,750

)

 

 

4,673

 

 

 

(2,077

)

Interest income

 

(h)

 

 

989

 

 

 

3

 

 

 

992

 

Investment income

 

 

 

 

114

 

 

 

-

 

 

 

114

 

Loss from disposal of subsidiaries, net

 

 

 

 

21

 

 

 

-

 

 

 

21

 

Share of losses of equity method investments

 

(d)

 

 

(15

)

 

 

15

 

 

 

-

 

Change in fair value of warrant liabilities

 

(e)

 

 

138

 

 

 

361

 

 

 

499

 

Change in fair value of other equity investments

 

 

 

 

900

 

 

 

-

 

 

 

900

 

Foreign currency exchange losses, net

 

(h)

 

 

(2,404

)

 

 

(178

)

 

 

(2,582

)

Loss before income taxes

 

 

 

 

(182,843

)

 

 

(50,067

)

 

 

(232,910

)

Income tax expenset

 

(i)

 

 

(653

)

 

 

104

 

 

 

(549

)

Net loss

 

 

 

 

(183,496

)

 

 

(49,963

)

 

 

(233,459

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interests

 

(i)

 

 

(8,693

)

 

 

(7,627

)

 

 

(16,320

)

Net loss attributable to Cloopen Group Holding Limited

 

 

 

 

(174,803

)

 

 

(42,336

)

 

 

(217,139

)

Accretion and modifications of Redeemable Convertible Preferred Shares

 

(e)

 

 

(141,032

)

 

 

117,691

 

 

 

(23,341

)

Deemed dividend to Series E Redeemable Convertible Preferred Shareholders

 

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss attributable to ordinary shareholders

 

 

 

 

(315,835

)

 

 

75,355

 

 

 

(240,480

)

 

 

 

 

For the year ended December 31, 2020

 

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

Item

 

reported

 

 

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Revenues

 

(a)

 

 

767,688

 

 

 

(44,235

)

 

 

723,453

 

Cost of revenues

 

(b)

 

 

(460,703

)

 

 

(17,415

)

 

 

(478,118

)

Gross profit

 

 

 

 

306,985

 

 

 

(61,650

)

 

 

245,335

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

(c)

 

 

(211,366

)

 

 

10,956

 

 

 

(200,410

)

General and administrative expenses

 

(c)

 

 

(205,896

)

 

 

(35,460

)

 

 

(241,356

)

Research and development expenses

 

(c)

 

 

(173,015

)

 

 

(1,177

)

 

 

(174,192

)

Total operating expenses

 

 

 

 

(590,277

)

 

 

(25,681

)

 

 

(615,958

)

Operating loss

 

 

 

 

(283,292

)

 

 

(87,331

)

 

 

(370,623

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

(e)

 

 

(14,301

)

 

 

10,824

 

 

 

(3,477

)

Interest income

 

(h)

 

 

1,167

 

 

 

(189

)

 

 

978

 

Investment income

 

 

 

 

12

 

 

 

-

 

 

 

12

 

Gains(losses) from disposal of subsidiaries, net

 

(d)

 

 

14,562

 

 

 

(21,837

)

 

 

(7,275

)

Share of losses of equity method investments

 

(d)

 

 

(2,446

)

 

 

2,446

 

 

 

-

 

Change in fair value of warrant liabilities

 

(e)

 

 

(221,462

)

 

 

160,008

 

 

 

(61,454

)

Change in fair value of other equity investments

 

(d)

 

 

2,154

 

 

 

9,460

 

 

 

11,614

 

Foreign currency exchange gains, net

 

(h)

 

 

5,391

 

 

 

724

 

 

 

6,115

 

Loss before income taxes

 

 

 

 

(498,215

)

 

 

74,105

 

 

 

(424,110

)

Income tax expense

 

(i)

 

 

(1,624

)

 

 

497

 

 

 

(1,127

)

Net loss

 

 

 

 

(499,839

)

 

 

74,602

 

 

 

(425,237

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interests

 

(i)

 

 

(7,658

)

 

 

7,653

 

 

 

(5

)

Net loss attributable to Cloopen Group Holding Limited

 

 

 

 

(492,181

)

 

 

66,949

 

 

 

(425,232

)

Accretion and modifications of Redeemable Convertible Preferred Shares

 

(e)

 

 

(3,327,580

)

 

 

2,188,472

 

 

 

(1,139,108

)

Deemed dividend to Series E Redeemable Convertible Preferred Shareholders

 

(e)

 

 

(12,070

)

 

 

(2,659

)

 

 

(14,729

)

Net loss attributable to ordinary shareholders

 

 

 

 

(3,831,831

)

 

 

2,252,762

 

 

 

(1,579,069

)

 

The effects of the reclassifications and restatement for the errors on the consolidated statements of cash flows are as follows:

 

 

 

 

For the year ended December 31, 2019

 

 

 

 

As
previously

 

 

Restatement

 

 

As

 

 

 

 

reported

 

 

adjustments

 

 

Restated

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

(183,496

)

 

 

(49,963

)

 

 

(233,459

)

Adjustments to reconcile net loss to net cash used in
   operating activities:

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

 

 

 

8,279

 

 

 

(5,492

)

 

 

2,787

 

Share-based compensation

 

 

 

 

27,455

 

 

 

(304

)

 

 

27,151

 

Depreciation and amortization

 

 

 

 

8,292

 

 

 

498

 

 

 

8,790

 

Deferred tax benefit

 

 

 

 

345

 

 

 

(511

)

 

 

(166

)

Share of losses of equity method investments

 

 

 

 

15

 

 

 

(15

)

 

 

-

 

Change in fair value of other equity investments

 

 

 

 

(900

)

 

 

-

 

 

 

(900

)

Losses from disposal of property and equipment

 

 

 

 

79

 

 

 

716

 

 

 

795

 

Investment income

 

 

 

 

(114

)

 

 

-

 

 

 

(114

)

Accretion of interest expenses on unsecured loans

 

 

 

 

0

 

 

 

299

 

 

 

299

 

gains from disposal of subsidiaries, net

 

 

 

 

(21

)

 

 

-

 

 

 

(21

)

Change in fair value of warrant liabilities

 

 

 

 

(138

)

 

 

(361

)

 

 

(499

)

Unrealized foreign exchange loss

 

 

 

 

2,404

 

 

 

178

 

 

 

2,582

 

Accounts receivable-third parties

 

 

 

 

(84,015

)

 

 

21,782

 

 

 

(62,233

)

Accounts receivable-related parties

 

 

 

 

7,515

 

 

 

(1,948

)

 

 

5,567

 

Contract assets

 

 

 

 

(7,796

)

 

 

10,220

 

 

 

2,424

 

Amounts due from related parties

 

 

 

 

(3,936

)

 

 

(6

)

 

 

(3,942

)

Prepayments and other current assets

 

 

 

 

(27,105

)

 

 

23,740

 

 

 

(3,365

)

Other non-current assets

 

 

 

 

356

 

 

 

(1,902

)

 

 

(1,546

)

Accounts payable

 

 

 

 

58,574

 

 

 

(21,720

)

 

 

36,854

 

Contract liabilities

 

 

 

 

14,691

 

 

 

21,404

 

 

 

36,095

 

Amounts due to related parties

 

 

 

 

2,025

 

 

 

783

 

 

 

2,808

 

Accrued expenses and other current liabilities

 

 

 

 

11,106

 

 

 

7,406

 

 

 

18,512

 

Net cash used in operating activities

 

 

 

 

(166,385

)

 

 

4,804

 

 

 

(161,581

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Cash paid for purchase of property and equipment

 

 

 

 

(10,094

)

 

 

5,044

 

 

 

(5,050

)

Cash paid for purchase of intangible assets

 

 

 

 

(378

)

 

 

(5,931

)

 

 

(6,309

)

Cash paid for purchase of other equity investments

 

 

 

 

(5,688

)

 

 

-

 

 

 

(5,688

)

Cash paid for purchase of short term investments

 

 

 

 

(34,000

)

 

 

-

 

 

 

(34,000

)

Cash received from disposal of property and equipment

 

 

 

 

496

 

 

 

-

 

 

 

496

 

Cash received from sale of short term investments

 

 

 

 

34,614

 

 

 

-

 

 

 

34,614

 

Collection of interest free loans provided to related parties

 

 

 

 

310

 

 

 

-

 

 

 

310

 

Cash paid for term deposits

 

 

 

 

(69,762

)

 

 

-

 

 

 

(69,762

)

Net cash used in investing activities

 

 

 

 

(84,502

)

 

 

(887

)

 

 

(85,389

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of Series E Redeemable Convertible
   Preferred Shares

 

 

 

 

226,646

 

 

 

-

 

 

 

226,646

 

Payment of issuance costs

 

 

 

 

(12,427

)

 

 

-

 

 

 

(12,427

)

Proceeds from long-term borrowing

 

 

 

 

106,092

 

 

 

-

 

 

 

106,092

 

Cash paid for acquisition of interest of a subsidiary held by
   non-controlling shareholder

 

 

 

 

(4,000

)

 

 

-

 

 

 

(4,000

)

Cash received from capital contribution from non-controlling
   shareholder

 

 

 

 

2,146

 

 

 

-

 

 

 

2,146

 

Proceeds from short term bank borrowings

 

 

 

 

19,941

 

 

 

-

 

 

 

19,941

 

Repayment for short term bank borrowings

 

 

 

 

(12,988

)

 

 

-

 

 

 

(12,988

)

Net cash provided by financing activities

 

 

 

 

325,410

 

 

 

-

 

 

 

325,410

 

Effect of foreign currency exchange rate changes on cash

 

 

 

 

2,866

 

 

 

(5,109

)

 

 

(2,243

)

Net increase in cash and restricted cash

 

 

 

 

77,389

 

 

 

(1,192

)

 

 

76,197

 

Cash and restricted cash at the beginning of the year

 

 

 

 

86,924

 

 

 

3,280

 

 

 

90,204

 

Cash and restricted cash at the end of the year

 

 

 

 

164,313

 

 

 

2,088

 

 

 

166,401

 

 

 

 

 

For the year ended December 31, 2020

 

 

 

 

As
previously

 

 

Restatement

 

 

As

 

 

 

 

reported

 

 

adjustments

 

 

Restated

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

(499,839

)

 

 

74,602

 

 

 

(425,237

)

Adjustments to reconcile net loss to net cash used in
   operating activities

 

 

 

 

-

 

 

 

-

 

 

 

-

 

Allowance for doubtful accounts

 

 

 

 

19,432

 

 

 

14,653

 

 

 

34,085

 

Share-based compensation

 

 

 

 

117,066

 

 

 

17,198

 

 

 

134,264

 

Depreciation and amortization

 

 

 

 

8,598

 

 

 

18

 

 

 

8,616

 

Deferred tax benefit

 

 

 

 

(869

)

 

 

795

 

 

 

(74

)

Share of losses of equity method investments

 

 

 

 

2,446

 

 

 

(2,446

)

 

 

-

 

Change in fair value of other equity investments

 

 

 

 

(2,154

)

 

 

(9,460

)

 

 

(11,614

)

gains from disposal of property and equipment

 

 

 

 

(49

)

 

 

(27

)

 

 

(76

)

Investment income

 

 

 

 

(12

)

 

 

-

 

 

 

(12

)

Accretion of interest expenses on unsecured loans

 

 

 

 

12,718

 

 

 

(10,824

)

 

 

1,894

 

Losses (gains) from disposal of subsidiaries, net

 

 

 

 

(14,562

)

 

 

21,837

 

 

 

7,275

 

Change in fair value of warrant liabilities

 

 

 

 

221,462

 

 

 

(160,008

)

 

 

61,454

 

Unrealized foreign exchange gain s

 

 

 

 

(5,391

)

 

 

(724

)

 

 

(6,115

)

Accounts receivable-third parties

 

 

 

 

(38,501

)

 

 

(14,368

)

 

 

(52,869

)

Accounts receivable-related parties

 

 

 

 

3,216

 

 

 

(6,205

)

 

 

(2,989

)

Contract assets

 

 

 

 

(14,750

)

 

 

6,252

 

 

 

(8,498

)

Amounts due from related parties

 

 

 

 

(40

)

 

 

40

 

 

 

-

 

Prepayments and other current assets

 

 

 

 

(20,746

)

 

 

(2,738

)

 

 

(23,484

)

Other non-current assets

 

 

 

 

824

 

 

 

(1,913

)

 

 

(1,089

)

Accounts payable

 

 

 

 

(17,224

)

 

 

12,480

 

 

 

(4,744

)

Contract liabilities

 

 

 

 

(15,961

)

 

 

71,589

 

 

 

55,628

 

Amounts due to related parties

 

 

 

 

(367

)

 

 

889

 

 

 

522

 

Accrued expenses and other current liabilities

 

 

 

 

20,584

 

 

 

(4,042

)

 

 

16,542

 

Net cash used in operating activities

 

 

 

 

(224,119

)

 

 

7,598

 

 

 

(216,521

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Cash paid for purchase of property and equipment

 

 

 

 

(5,470

)

 

 

2,068

 

 

 

(3,402

)

Cash paid for purchase of intangible assets

 

 

 

 

(515

)

 

 

(2,152

)

 

 

(2,667

)

Cash paid for purchase of other equity investments

 

 

 

 

(457

)

 

 

-

 

 

 

(457

)

Cash received from disposal of property and equipment

 

 

 

 

62

 

 

 

-

 

 

 

62

 

Cash received from sale of short term investments

 

 

 

 

2,512

 

 

 

-

 

 

 

2,512

 

Cash disposed of from disposal of subsidiaries

 

 

 

 

(1,463

)

 

 

(8

)

 

 

(1,471

)

Payment of interest free loans provided to related parties

 

 

 

 

(3,950

)

 

 

-

 

 

 

(3,950

)

Collection of interest free loans provided to related parties

 

 

 

 

4,160

 

 

 

-

 

 

 

4,160

 

Cash paid for term deposits

 

 

 

 

(160,349

)

 

 

-

 

 

 

(160,349

)

Cash received from maturity of term deposits

 

 

 

 

69,762

 

 

 

-

 

 

 

69,762

 

Net cash used in investing activities

 

 

 

 

(95,708

)

 

 

(92

)

 

 

(95,800

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of Series F Redeemable Convertible
   Preferred Shares

 

 

 

 

598,662

 

 

 

-

 

 

 

598,662

 

Payment of issuance costs

 

 

 

 

(6,282

)

 

 

-

 

 

 

(6,282

)

Repayment for long term borrowings

 

 

 

 

(106,092

)

 

 

-

 

 

 

(106,092

)

Cash paid for acquisition of interest of a subsidiary held by
   non-controlling shareholder

 

 

 

 

(16,095

)

 

 

-

 

 

 

(16,095

)

Payment of IPO costs

 

 

 

 

(5,714

)

 

 

-

 

 

 

(5,714

)

Proceeds from short term bank borrowings

 

 

 

 

20,000

 

 

 

-

 

 

 

20,000

 

Repayment for short term bank borrowings

 

 

 

 

(26,838

)

 

 

-

 

 

 

(26,838

)

Net cash provided by financing activities

 

 

 

 

457,641

 

 

 

-

 

 

 

457,641

 

Effect of foreign currency exchange rate changes on cash

 

 

 

 

(3,668

)

 

 

(7,051

)

 

 

(10,719

)

Net increase in cash and restricted cash

 

 

 

 

134,146

 

 

 

455

 

 

 

134,601

 

Cash and restricted cash at the beginning of the year

 

 

 

 

164,313

 

 

 

2,088

 

 

 

166,401

 

Cash and restricted cash at the end of the year

 

 

 

 

298,459

 

 

 

2,543

 

 

 

301,002

 

 

The following errors in the Company's annual financial statements were identified and corrected as part of the restatement:

(a)
Restatement adjustments to inaccurate revenue and relevant accounts

 

The Company restated the inaccurate revenue, resulting in a decrease of RMB57.5 million and an increase of RMB44.2 million for the years ended December 31, 2019, and 2020, which mainly resulted from 1) cut-off errors; 2) errors in revenue recognition in accordance with ASC Topic 606; and 3) inaccurate accounting treatment of net basis transactions. The detailed effects of restatement adjustments are as follows:

 

 

 

 

For the year ended December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 

 

 

 

 

 

 

 

 

 Revenue

1)

 

 

(16,207

)

 

 

 

19,154

 

 Revenue

2)

 

 

(38,492

)

 

 

 

(68,973

)

 Revenue

3)

 

 

(2,785

)

 

 

 

5,584

 

 

 

 

(57,484

)

 

 

 

(44,235

)

 

 

 

 

As of December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Accounts receivable – third parties, net

1)

 

 

(16,321

)

 

 

 

19,288

 

 Accounts receivable – third parties, net

2)

 

 

(29,093

)

 

 

 

(51,490

)

 Contract assets

2)

 

 

(9,668

)

 

 

 

(17,965

)

 Accrued expenses and other current liabilities

1)

 

 

(3,282

)

 

 

 

(2,989

)

 

(b)
Restatement adjustments to inaccurate cost of revenue and relevant accounts

The Company restated the inaccurate cost of revenue, resulting in a decrease of RMB4.8 million and an increase of RMB17.4 million for the years ended December 31, 2019, and 2020, which mainly resulted from: 1) cut-off errors; 2) inaccurate accounting treatment of net basis transactions; 3) reclassification between cost of revenue and expenses; 4) improper accrual basis for social securities and 5) fair value change of share options due to the change of accounting estimations. The detailed effects of restatement adjustments are as follows:

 

 

 

For the year ended December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Cost of revenue

1)

 

 

(351

)

 

 

 

8,966

 

 Cost of revenue

2)

 

 

(2,785

)

 

 

 

5,584

 

 Cost of revenue

3)

 

 

(2,337

)

 

 

 

2,315

 

 Cost of revenue

4)

 

 

526

 

 

 

 

275

 

 Cost of revenue

5)

 

 

109

 

 

 

 

275

 

 

 

 

 

(4,838

)

 

 

 

17,415

 

 

 

 

As of December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Accounts payable

1)

 

 

(372

)

 

 

 

9,504

 

 Accrued expenses and other current liabilities

1)

 

 

21

 

 

 

 

(538

)

 Accrued expenses and other current liabilities

4)

 

 

526

 

 

 

 

275

 

 

(c)
Restatement adjustments to expenses inaccuracies and related accounts

The Company restated the selling and marketing expenses, resulting in an increase of RMB2.9 million and a decrease of RMB11.0 million for the years ended December 31, 2019, and 2020, which mainly resulted from: 1) improper accrual basis for social securities; 2) cut-off errors; 3) reclassification between expenses; and 4) fair value change of share options due to the change of accounting estimations. The detailed effects of restatement adjustments are as follows:

 

 

 

 

For the year ended December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Selling and marketing expenses

1)

 

 

495

 

 

 

 

287

 

 Selling and marketing expenses

2)

 

 

5,711

 

 

 

 

(10,412

)

 Selling and marketing expenses

3)

 

 

(3,926

)

 

 

 

(9,706

)

 Selling and marketing expenses

4)

 

 

646

 

 

 

 

8,875

 

 

 

 

2,926

 

 

 

 

(10,956

)

 

 

 

 

As of December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Accrued expenses and other current liabilities

1)

 

 

495

 

 

 

 

287

 

 

The Company restated the general and administrative expenses, resulting in a decrease of RMB6.3 million and an increase of RMB35.5 million for the years ended December 31, 2019, and 2020, which mainly resulted from: 1) improper accrual basis for social securities; 2) impairment of other receivables and improper amortization of intangible assets; 3) reclassification between expenses; 4) cut-off errors; and 5) fair value change of share options due to the change of accounting estimations. The detailed effects of restatement adjustments are as follows:

 

 

 

 

For the year ended December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 General and administrative expenses

1)

 

 

1,734

 

 

 

 

764

 

 General and administrative expenses

2)

 

 

1,423

 

 

 

 

(205

)

 General and administrative expenses

3)

 

 

2,950

 

 

 

 

3,181

 

 General and administrative expenses

4)

 

 

(11,061

)

 

 

 

15,682

 

 General and administrative expenses

5)

 

 

(1,309

)

 

 

 

16,038

 

 

 

 

(6,263

)

 

 

 

35,460

 

 

 

 

 

As of December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 Accrued expenses and other current liabilities

1)

 

 

1,734

 

 

 

 

764

 

 Prepayments and other current assets

2)

 

 

793

 

 

 

 

(48

)

 

The Company restated the research and development expenses, resulting in an increase of RMB5.6 million and RMB1.2 million for the years ended December 31, 2019, and 2020, which mainly resulted from: 1) improper accrual basis for social securities; 2) reclassification between expenses and cost; 3) fair value change of share options due to the change of accounting estimations; and 4) cut-off errors. The detailed effects of restatement adjustments are as follows:

 

 

 

 

For the year ended December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

RMB

 

 

 

RMB

 

 research and development expenses

1)

 

 

1,955

 

 

 

 

972

 

 research and development expenses

2)

 

 

3,312

 

 

 

 

4,210

 

 research and development expenses

3)

 

 

365

 

 

 

 

(487

)

 research and development expenses

4)

 

 

-

 

 

 

 

(3,518

)

 

 

 

5,632

 

 

 

 

1,177

 

 

 

 

 

As of December 31,

 

 

 

 

2019

 

 

 

2020

 

 

Item

 

 RMB

 

 

 

RMB

 

 Accrued expenses and other current liabilities

1)

 

 

1,955

 

 

 

 

972

 

 

(d)
Restatement adjustments to long-term investments and related accounts

 

The Company has properly classified and presented the long-term investments and related accounts in the restated consolidation financial statement and disclosed in Note 8. The following is the detail of the restatement adjustments.

On September 2, 2019, Ronglian Yitong acquired 10% equity interest of Beijing Chenfeng Network Technology Co., Ltd. (“Beijing Chenfeng”). After the financing of series pre-A, Series A, Series B, Series B+ and Series B++ in 2020 and 2021 by Beijing Chenfeng, the liquidation preference and redemption option of Ronglian Yitong was inferior to Series B++, Series B+, Series B, Series A and series pre-A. As a result, the investment in Beijing Chenfeng didn’t contain substantive liquidation preference and redemption option. The Company adjusted retrospectively and reclassified the investment from available-for-sale debt security to other equity investment as of December 31, 2019 and 2020, and reclassified from unrealized holding gain on available-for-sale securities, net of nil income taxes to the change in fair value of other equity investments was RMB9.5 million for the year ended 31 December, 2020, accordingly. For details, please refer to Note 8(b).

 

Lianxinzhihui repurchased all shares held by Ronglian Yitong at the price of RMB1.5 million in June, 2021, therefore, the Company adjusted retrospectively and made an impairment of RMB2.3 million prior to December 31, 2018. After the impairment, the balance on the investment of Lianxinzhihui was RMB1.5 million and the Company didn’t need to pick up share of gains or losses of the investment for the years ended December 31, 2019 and 2020.

In March 2018, the Company sold Shanghai Yuhuan’ equity interest of 1.44% without accounting treatment, as a result , the company restated long-term investments, leading to a decrease of RMB2.5 million as at 31 December, 2019 and 2020.

 

On March 23, 2020, a new third-party investor acquired 7.69% of the equity interest of one subsidiary, Beijing Jingu Shitong Technology Co., Ltd. (“Jingu”), which led to the reduction of the Group's ownership from 60% to 55.38%. Accordingly, the article of association of Jingu was updated that all the matters should be voted and agreed by shareholders with at least 2/3 voting rights. The article of association can only be modified with the agreement by shareholders with at least 2/3 voting rights. As a result, the Group deconsolidated Jingu as of March 23, 2020 when the Group ceased to have a controlling financial interest in Jingu. In June 2021, Jingu ceased business operation due to the impact of the COVID-19 outbreak and the new regulations on K-12 after-school tutoring in China. The Company adjusted and remeasured the retained non-controlling investment in Jingu to nil as at the deconsolidated date, leading to a loss from disposal of a subsidiary amounting to RMB7.3 million for the year ending December 2020.

 

As mentioned above, the restated long-term investments are as follows:

 

 

 

As of December 31, 2019

 

 

As of December 31, 2020

 

 

 

As

 

 

Restatement

 

 

As

 

 

As

 

 

Restatement

 

 

As

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

previously

 

 

adjustments

 

 

Restated

 

 

 

reported

 

 

 

 

 

 

 

 

reported

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

Beijing Chenfeng Network
   Technology Co., Ltd

 

 

2,500

 

 

 

 

 

 

2,500

 

 

 

11,800

 

 

 

160

 

 

 

11,960

 

Beijing Lianxinzhihui
   Technology Co., Ltd

 

 

3,789

 

 

 

(2,289

)

 

 

1,500

 

 

 

3,751

 

 

 

(2,251

)

 

 

1,500

 

Beijing Jingushitong
   Technology Co., Ltd

 

 

 

 

 

 

 

 

 

 

 

14,211

 

 

 

(14,211

)

 

 

 

Shanghai YuHuan Information
   System Co.Ltd

 

 

25,600

 

 

 

(2,560

)

 

 

23,040

 

 

 

25,600

 

 

 

(2,560

)

 

 

23,040

 

Hangzhou Paileyun
   Technology Co., Ltd

 

 

3,188

 

 

 

 

 

 

3,188

 

 

 

5,800

 

 

 

 

 

 

5,800

 

Beijing Hujingtiaoyue
   Technology Co., Ltd

 

 

5,000

 

 

 

 

 

 

5,000

 

 

 

5,000

 

 

 

 

 

 

5,000

 

Total long-term investment

 

 

40,077

 

 

 

(4,849

)

 

 

35,228

 

 

 

66,162

 

 

 

(18,862

)

 

 

47,300

 

 

(e)
Restatement adjustments to mezzanine equity and warrant liabilities and related accounts

 

The Company reviewed and revalued the fair value of redeemable convertible preferred shares, unsecured convertible loan with detachable warrants and warrants with the assistance of valuer, which led to the restatement adjustments to mezzanine equity, warrant liabilities and related accounts in the restated consolidation financial statement. The detail of the restatement adjustments was as follows:

 

 

 

As of December 31,

 

 

 

2019

 

 

2020

 

 

 

RMB

 

 

RMB

 

Warrant liabilities, current portion

 

 

 

 

 

(164,369

)

Non-current warrant liabilities

 

 

(14,922

)

 

 

(9,820

)

Long-term borrowings

 

 

8,008

 

 

 

 

Series A Redeemable Convertible Preferred Shares

 

 

(8,843

)

 

 

(267,664

)

Series B Redeemable Convertible Preferred Shares

 

 

(9,169

)

 

 

(281,688

)

Series C Redeemable Convertible Preferred Shares

 

 

(5,920

)

 

 

(636,169

)

Series D Redeemable Convertible Preferred Shares

 

 

3,050

 

 

 

(176,216

)

Series E Redeemable Convertible Preferred Shares

 

 

870

 

 

 

(282,795

)

Series F Redeemable Convertible Preferred Shares

 

 

 

 

 

(441,892

)

Accumulated other comprehensive income (loss)

 

 

(4,945

)

 

 

(132,939

)

 

 

 

For the year ended December 31,

 

 

 

2019

 

 

2020

 

 

 

RMB

 

 

RMB

 

Interest expenses

 

 

(4,652

)

 

 

(10,824

)

Change in fair value of warrant liabilities

 

 

(361

)

 

 

(160,008

)

Accretion and modifications of Redeemable Convertible Preferred Shares

 

 

(117,691

)

 

 

(2,188,472

)

Deemed dividend to Series E Redeemable Convertible Preferred Shareholders

 

 

 

 

 

2,659

 

 

(f)
Incomplete disclosed related party transactions

 

The Company has properly classified and corrected the related party balances and transactions in the restated consolidation financial statements and disclosed in Note 22. The restatement resulted in a decrease of RMB2.3 million and an increase of RMB6 and RMB0.6 million for accounts receivable- related parties, net, amounts due from related parties and amounts due to

related parties as of December 31, 2019, and an increase of RMB3.0 million, RMB1.5 million and a decrease of RMB33 for accounts receivable- related parties, net, amounts due to related parties, and amounts due from related parties as of December 31, 2020.

(g)
Reclassification adjustments to balance sheet items

 

The Company reclassified some errors on balance sheet items, which led to increase or decrease in certain accounts, i.e. cash, restricted cash, prepayments and other current assets, property and equipment, net and intangible assets, etc. The detail of reclassification adjustments is as follows:

 

 

 

As of December 31,

 

 

 

2019

 

 

2020

 

 

 

RMB

 

 

RMB

 

Cash

 

 

1,218

 

 

 

2,544

 

Restricted cash

 

 

698

 

 

 

-

 

Prepayments and other current assets

 

 

(1,916

)

 

 

(2,544

)

Property and equipment, net

 

 

(8,812

)

 

 

(8,558

)

Intangible assets, net

 

 

8,812

 

 

 

8,558

 

 

(h)
Restatement and reclassification adjustments to miscellaneous items

 

The Company also corrected and reclassified some errors, which led to increase or decrease in certain accounts, i.e. cash, accounts receivable- third parties, net, prepayments and other current assets, property and equipment, net, intangible assets, other non-current assets, accounts payable, Contract liabilities, accrued expenses and other current liabilities, interest expense, interest income and foreign currency exchange losses, net, etc. The detail of restatement adjustments is as follows:

 

 

 

As of December 31,

 

 

 

2019

 

 

2020

 

 

 

RMB

 

 

RMB

 

Cash

 

 

172

 

 

 

 

Accounts receivable – third parties, net

 

 

16,017

 

 

 

5,481

 

Prepayments and other current assets

 

 

(46,955

)

 

 

(46,740

)

Property and equipment, net

 

 

 

 

 

(138

)

Intangible assets, net

 

 

(740

)

 

 

(575

)

Other non current assets

 

 

(942

)

 

 

970

 

Accounts payable

 

 

(28,159

)

 

 

(25,554

)

Contract liabilities

 

 

9,795

 

 

 

81,383

 

Accrued expenses and other current liabilities

 

 

(5,757

)

 

 

(10,992

)

 

 

 

For the year ended December 31,

 

 

 

2019

 

 

2020

 

 

 

RMB

 

 

RMB

 

Interest expenses

 

 

21

 

 

 

 

Interest income

 

 

3

 

 

 

(189

)

Foreign currency exchange losses, net

 

 

(178

)

 

 

724

 

 

(i)
Adjustments on non-controlling interests and income tax expense and related accounts due to the restatement

According to the restatement adjustments above, the Company restated non-controlling interests, deferred income tax assets, deferred income tax liabilities and income tax expense, which resulted in a decrease of RMB0.1 million in income tax expense for year ended December 31, 2019, an increase of RMB10.5 million, a decrease of RMB0.2 million and an increase of RMB0.3 million in non-controlling interests, deferred income tax assets and deferred income tax liabilities as of December 31, 2019, respectively, and a decrease of RMB0.5 million in income tax expense for year ended December 31, 2020, an increase of RMB0.2 million, a decrease of RMB1.0 million and an increase of RMB0.2 million in non-controlling interests, deferred income tax assets and deferred income tax liabilities as of December 31, 2020, respectively.

 

(j)
Accumulated deficit

As a result of the foregoing, the Company restated the cumulative effect of the change on accumulated deficit as follows:

 

 

 

As of December 31, 2019

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

 

reported

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Balance as of January 1, 2019

 

 

(855,858

)

 

 

(104,236

)

 

 

(960,094

)

Net loss

 

 

(174,803

)

 

 

(42,336

)

 

 

(217,139

)

Accretion and modification of Redeemable Convertible Preferred Shares

 

 

(109,912

)

 

 

118,989

 

 

 

9,077

 

Balance as of December 31, 2019

 

 

(1,140,573

)

 

 

(27,583

)

 

 

(1,168,156

)

 

 

 

As of December 31, 2020

 

 

 

As

 

 

Restatement

 

 

As

 

 

 

previously

 

 

adjustments

 

 

Restated

 

 

 

reported

 

 

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Balance as of January 1, 2020

 

 

(1,140,573

)

 

 

(27,583

)

 

 

(1,168,156

)

Net loss

 

 

(492,181

)

 

 

66,949

 

 

 

(425,232

)

Accretion and modification of Redeemable Convertible Preferred Shares

 

 

(3,269,820

)

 

 

2,196,305

 

 

 

(1,073,515

)

Deemed dividends

 

 

(12,070

)

 

 

(2,659

)

 

 

(14,729

)

Balance as of Deceber 31, 2020

 

 

(4,914,644

)

 

 

2,233,012

 

 

 

(2,681,632

)

 

(k)
Loss per share

 

As a result of the foregoing, the cumulative effect of loss per share as follows:

 

 

 

 

For the year ended December 31, 2019

 

 

 

 

As previously

 

 

Restatement

 

 

As

 

 

 

 

reported

 

 

adjustments

 

 

Restated

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

(174,803

)

 

 

(42,336

)

 

 

(217,139

)

Accretion and modifications of Redeemable Convertible
   Preferred Shares

 

 

 

 

(141,032

)

 

 

117,691

 

 

 

(23,341

)

Numerator for basic and diluted net loss per share
   calculation

 

 

 

 

(315,835

)

 

 

75,355

 

 

 

(240,480

)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of pre-offering ordinary
   shares

 

 

 

 

89,567,463

 

 

 

-

 

 

 

89,567,463

 

Denominator for basic and diluted net loss per share
   calculation

 

 

 

 

89,567,463

 

 

 

-

 

 

 

89,567,463

 

Net loss per share attributable to ordinary
   shareholders

 

 

 

 

(3.62

)

 

 

0.94

 

 

 

(2.68

)

 

 

 

 

For the year ended December 31, 2020

 

 

 

As previously

 

Restatement

 

As

 

 

 

reported

 

adjustments

 

Restated

 

 

 

RMB

 

RMB

 

RMB

Numerator:

 

 

 

 

 

 

 

 

Net loss

 

 

 

(492,181)

 

66,949

 

(425,232)

Accretion and modifications of Redeemable
   Convertible Preferred Shares

 

 

 

(3,327,580)

 

2,188,472

 

(1,139,108)

Deemed dividend to Series E Redeemable Convertible
   Preferred Shareholders

 

 

 

(12,070)

 

(2,659)

 

(14,729)

Numerator for basic and diluted net loss per share
   calculation

 

 

 

(3,831,831)

 

2,252,762

 

(1,579,069)

Denominator:

 

 

 

 

 

 

 

 

Weighted average number of pre-offering ordinary
   shares

 

 

 

85,103,964

 

-

 

85,103,964

Denominator for basic and diluted net loss per share
   calculation

 

 

 

85,103,964

 

-

 

85,103,964

Net loss per share attributable to ordinary
   shareholders

 

 

 

(45.12)

 

26.57

 

(18.55)