XML 38 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Shareholders' (Deficit)/Equity - CNY (¥)
¥ in Thousands
Common Stock [Member]
Treasury Stock, Common [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 ¥ 2 [1] ¥ (1,025) [1] ¥ 25 [1] ¥ (66) ¥ (1,259,479) ¥ (1,260,543)
Balance, shares at Dec. 31, 2022 [1] 31,780,394          
Treasury stock, shares at Dec. 31, 2022 [1]   (2,885,826)        
Net loss [1] [1] [1] (159,590) (159,590)
Share-based compensation [1] [1] 109,983 [1] 109,983
Share-based compensation, shares [1] 1,500          
Ordinary share issuance [1] [1] 18,930 [1] (18,930)
Ordinary share issuance, shares [1] 1,317,874          
Preferred shares redemption value accretion [1] [1] (86,347) [1] (675,822) (762,169)
Conversion of Preferred Shares to Class A ordinary shares ¥ 3 [1] [1] 2,321,047 [1] 2,321,050
Conversion of Preferred Shares to Class A ordinary shares, shares [1] 35,190,468          
PIPE financing – Prime Impact Cayman LLC (the “Sponsor”) [1] [1] 8,609 [1] 8,609
PIPE financing - Prime Impact Cayman LLC (the Sponsor), shares [1] 634,228          
PIPE financing – World Dynamic Limited [1] [1] 93,436 [1] 93,436
PIPE financing - World Dynamic Limited, shares [1] 1,300,000          
PIPE financing – Goldrock Holdings Limited [1] [1] 35,863 [1] 35,863
PIPE financing - Goldrock Holdings Limited, shares [1] 500,000          
Capitalization of PIPE financing costs [1] [1] (4,953) [1] (4,953)
Reverse Recapitalization transaction [1] [1] (4,720) [1] (4,720)
Reverse Recapitalization transaction, shares 4,716,245,000          
Foreign currency translation adjustment [1] [1] [1] 1,621 1,621
Fair value changes of amounts due to related party due to own credit risk [1] [1] [1] (405) (405)
Balance at Dec. 31, 2023 ¥ 5 [1] ¥ (1,025) [1] 2,491,873 [1],[2] 1,150 (2,113,821) 378,182
Balance, shares at Dec. 31, 2023 [1] 75,440,709          
Treasury stock, shares at Dec. 31, 2023 [1]   (2,885,826)        
Net loss [2] (61,236) (61,236)
Share-based compensation ¥ 1 33,868 [2] 33,869
Share-based compensation, shares 4,881,164          
Foreign currency translation adjustment [2] 4,739 4,739
Fair value changes of amounts due to related party due to own credit risk [2] 197 197
Balance at Dec. 31, 2024 ¥ 6 ¥ (1,025) 2,525,741 [2] 6,086 (2,175,057) 355,751
Balance, shares at Dec. 31, 2024 80,321,873          
Treasury stock, shares at Dec. 31, 2024   (2,885,826)        
Net loss [2] (17,789) (17,789)
Share-based compensation 24,456 [2] 24,456
Share-based compensation, shares 2,698,188 515,531        
Foreign currency translation adjustment [2] (6,892) (6,892)
Fair value changes of amounts due to related party due to own credit risk [2] (354) (354)
Balance at Dec. 31, 2025 ¥ 6 ¥ (1,025) ¥ 2,550,197 [2] ¥ (1,160) ¥ (2,192,846) ¥ 355,172
Balance, shares at Dec. 31, 2025 83,020,061          
Treasury stock, shares at Dec. 31, 2025   (2,370,295)        
[1] Shares outstanding for all periods reflect the adjustment for Reverse Recapitalization (Note 3).
[2] The WFOE has 100% beneficial interests in the consolidated VIE (including its subsidiaries).