XML 52 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions
12 Months Ended
Dec. 31, 2022
Acquisitions  
Acquisitions
25.
Acquisitions
Transactions with Chaodian
Prior to 2020, the Group held 63.6% of equity interest in Chaodian. In September 2020, the Company acquired the rest of noncontrolling interests of Chaodian, with the total consideration of RMB744.6 million including with a cash consideration of RMB250.5 million and 1,731,100 Class Z ordinary shares. The consideration was determined by referenced to a third-party valuer’s valuation. The difference between the total consideration and the carrying value of the noncontrolling interest of Chaodian was recognized as additional paid-in capital, amounting to RMB193.3 million. Following the completion of this transaction, the Company held 100% of equity interest in Chaodian.
Transactions with one animation content production company (“Anime Business”)
Prior to 2021, the Group held 8.1% equity share of Anime Business through several investments with preferred rights, which was accounted for as long-term investments using alternative measure method. In January 2021, the Group acquired remaining equity with the total consideration of RMB612.3 million, including the cash consideration of RMB369.1 million and 400,000 restricted Class Z ordinary shares. Upon the completion of this transaction in January 2021, the Group held 100% of equity interests in the Anime Business, which became a consolidated subsidiary of the Group.
The consideration of acquisition of Anime Business was allocated based on their fair value of the assets acquired and the
liabilities
assumed as follows:
 
    
Amount
    
Amortization
Period
 
    
RMB in thousands
        
Net assets acquired
     189,763           
Intangible assets
                 
—Brand
     85,000        8 years  
—Vendor relationship
     75,000        10 years  
—Non-compete
clause
     54,000        6 years  
Goodwill
     283,402           
    
 
 
          
Total
  
 
687,165
 
        
    
 
 
          
Total purchase price comprised of:
 
 
  
Amount
 
  
                      
 
  
RMB in thousands
 
Cash consideration
  
 
369,124
 
Share consideration
  
 
243,203
 
Fair value of previously held equity interests
  
 
74,838
 
  
 
 
 
Total
  
 
687,165
 
  
 
 
 
Goodwill arising from this acquisition was attributable to the synergies between ability of animation content production and the Group’s strategy to expand its content library.
 
 
 
Transactions with one Comics distribution company (“Comics Business”)
In November 2021, the Company signed an agreement to acquire all of the equity interests in Comics Business with a total cash consideration of RMB600.0 million. Upon the completion of this transaction, the Group held 100% of equity interests in the Comics Business, which became a consolidated subsidiary of the Group.
The consideration of acquisition of Comics Business was allocated based on their
fair
value of the assets acquired and the liabilities assumed as follows:
 
    
Amount
    
Amortization
Period
 
    
RMB in thousands
        
Net assets acquired
     48,764           
Intangible assets
                 
—Brand
     23,000        10 years  
—User base
     11,000        3 years  
—Copyrights
     269,000        8 years  
—Technology
     4,000        3 years  
—Non-compete
clause
     5,000        2 years  
Deferred tax liabilities
     (42,133         
Goodwill
     281,369           
    
 
 
          
Total
  
 
600,000
 
        
    
 
 
          
Total purchase price comprised of:
 
    
Amount
 
    
RMB in thousands
 
Cash consideration
     600,000  
Goodwill arising from this acquisition was attributable to the synergies between ability of comics distribution and the Group’s strategy to expand its content library.
 
 
 
Transactions with one game development company (“Game Business”)
In February 2022, the Company signed an agreement to acquire all of the equity interests in Game Business with a total cash consideration of RMB 800.0 million. Upon the completion of this transaction, the Group held 100 % of equity interests in the Game Business, which became a consolidated subsidiary of the Group.
The consideration of acquisition of Game Business was allocated
based
on their fair value of the assets acquired and the liabilities assumed as follows:
 
    
Amount
    
Amortization
Period
 
    
RMB in
thousands
        
Net assets acquired
     333,830           
Intangible assets
                 
—Non-compete
clause
     111,000        6 years  
—Others
     50,965        5 years  
Deferred tax liabilities
     (40,491         
Goodwill
     344,696           
    
 
 
          
Total
  
 
800,000
 
        
    
 
 
          
Total purchase price comprised of:
 
    
Amount
 
    
RMB in thousands
 
Cash consideration
     800,000  
Goodwill arising from this acquisition was attributable to the Group’s strategy to expand its self-developed capacity in game development.
 
 
 
Other acquisitions
For the years ended December 31
, 2020
, 2021 and 2022
, the Group completed several other acquisitions, to complement its existing businesses and achieve synergies. The acquired entities individually and in aggregate were insignificant. The Group’s other acquisitions are summarized in the following table:
 
 
  
For the Year Ended December 31,
 
  
Amortization
Period
 
 
  
2020
 
  
2021
 
 
 
 
2022
 
  
  
 
 
 
  
Amount
 
 
  
RMB in thousands
 
  
 
 
Net assets acquired
 
 
18,495
 
     28,320                           85,369           
Intangible assets
 
                                   
—Brand
 
 
—  
 
     66,000           —                              5 years  
—Customer relationship
 
 
—  
 
     83,000           —          5 years  
—Non-compete
clause
 
 
—  
 
     28,000           9,000        6 years  
—Others
 
 
160,636
 
     71,100           61,000        1 to 10 years  
Deferred tax liabilities
 
 
(49,140
     —             (17,500         
Goodwill
 
 
283,760
 
     477,746           42,131           
 
 
 
 
 
  
 
 
       
 
 
          
Total
 
 
413,751
 
  
 
754,166
 
     
 
180,000
 
        
 
 
 
 
 
  
 
 
       
 
 
          
Total purchase price comprised of:

 
 
  
For the Year Ended December 31,
 
  
                                       
 
  
2020
 
  
2021
 
 
 
 
2022
 
  
  
 
 
 
  
Amount
 
  
  
 
 
 
  
RMB in thousands
 
Cash consideration
  
 
295,323
 
  
 
244,949
 
 
 
 
 
150,000
 
Share consideration
  
 
118,428
 
  
 
391,244
 
 
 
 
—  
 
Fair value of previously held equity interests
  
 
—  
 
  
 
117,973
 
 
 
 
                30,000
 
  
 
 
 
  
 
 
 
 
 
 
 
 
Total
  
 
413,751
 
  
 
754,166
 
 
 
 
180,000
 
  
 
 
 
  
 
 
 
 
 
 
 
 
Pro forma results of operations for all the acquisitions have not been presented because they were not material to the consolidated statements of operations and comprehensive loss for the years ended December 31, 2020, 2021 and 2022, either individually or in aggregate.