XML 73 R44.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2024
Business Combinations [Abstract]  
Summary of Business Acquistion Equity Intererests Issued or Issuable 
The following table summarizes the components of the purchase consideration transferred based on the closing price of the Company’s common share of US$7.83 per share as of the acquisition date:
 
    
As of acquisition date
 
Fair value of ordinary shares issued on the acquisition date
(i)
     3,087,849  
Fair value of contingent consideration related to SOP Milestone
(ii)
     260,546  
Fair value of contingent consideration related to
Earn-Out
Period Milestone
(iii)
     433,811  
  
 
 
 
Total Consideration
  
 
3,782,206
 
  
 
 
 
Summary of the Assets Acquired and Liabilities Assumed
The acquisition was accounted for as a business combination. The Group made estimates and judgements in determining the fair values of the assets acquired and liabilities assumed with the assistance from an independent valuation firm. The consideration was allocated on the acquisition date as follows:
 
    
As of acquisition date
 
Intangible assets
  
- VPT (Note 10)
     2,586,911  
- VMTUD (Note 10)
     609,170  
- Software
     9,570  
Cash and cash equivalents
     684,214  
Prepayments and other current assets
     254,402  
Property and equipment, net
     113,818  
Deferred tax assets
     453,125  
Other
non-current
assets
     127,256  
Accounts and notes payable
     (30,473
Accruals and other liabilities
     (255,483
Deferred tax liabilities
     (804,410
Goodwill
     34,106  
  
 
 
 
Total
  
 
3,782,206
 
  
 
 
 
Summary of Pro forma financial information
    
For the year ended December 31,
 
    
2022
    
2023
 
Pro forma net revenues
     26,855,119        30,856,674  
Pro forma net loss
     (12,035,550      (14,066,681