XML 64 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Financial Information of the Parent Company
12 Months Ended
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract]  
Condensed Financial Information of the Parent Company
19
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY
For the presentation of the parent company only condensed financial information, the Company records its investments in subsidiaries and VIE under the equity method of accounting as prescribed in ASC 323,
 Investments—Equity Method and Joint Ventures
. Such investments are presented on the condensed balance sheets as “Equity method investment” and their respective losses as “Share of losses in subsidiaries, the VIE and the VIE’s subsidiaries” on the condensed statements of comprehensive loss. Under the equity method of accounting, the Company’s carrying amount of its investments in subsidiaries, the VIE and the VIE’s subsidiaries was reduced to nil as of December 31, 2023 and 2024 and the carrying amount of “Inter-company receivables” was further adjusted as the Company committed to provide financial support to the VIE as disclosed in Note 1.
The subsidiaries did not pay any dividends to the Company for the years presented. The Company does not have significant commitments or long-term obligations as of the year end other than those presented. The parent company only financial statements should be read in conjunction with the Company’s consolidated financial statements.
 
 
Condensed Balance Sheets
 
    
As of December 31,
 
    
2023
    
2024
 
    
RMB
    
RMB
    
US$
 
ASSETS
        
Current assets:
        
Cash and cash equivalents
     14,171        9,328        1,278  
Restricted cash
     62        224        31  
Inter-company receivables
     3,152,747        3,198,215        438,152  
Prepayments and other current assets
     315        297        41  
  
 
 
    
 
 
    
 
 
 
Total current assets
  
 
3,167,295
 
  
 
3,208,064
 
  
 
439,502
 
  
 
 
    
 
 
    
 
 
 
Non-current
assets:
        
Equity method investment
     337        —         —   
Property and equipment, net
     627        77        11  
  
 
 
    
 
 
    
 
 
 
Total
non-current
assets
  
 
964
 
  
 
77
 
  
 
11
 
  
 
 
    
 
 
    
 
 
 
Total assets
  
 
3,168,259
 
  
 
3,208,141
 
  
 
439,513
 
  
 
 
    
 
 
    
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
        
Current liabilities:
        
Inter-company payables
     2,399,333        2,626,851        359,876  
Accrued liabilities and other current liabilities
     516        463        63  
  
 
 
    
 
 
    
 
 
 
Total current liabilities
  
 
2,399,849
 
  
 
2,627,314
 
  
 
359,939
 
  
 
 
    
 
 
    
 
 
 
Total liabilities
  
 
2,399,849
 
  
 
2,627,314
 
  
 
359,939
 
  
 
 
    
 
 
    
 
 
 
 
 
    
As of December 31,
 
    
2023
   
2024
 
    
RMB
   
RMB
   
US$
 
LIABILITIES AND SHAREHOLDERS’ EQUITY (CONTINUED)
      
Shareholders’ equity:
      
Class A ordinary shares (par value of US$0.0002 per share; 230,000,000 shares authorized; 85,115,600 and 90,289,123 shares issued and outstanding as of December 31, 2023 and 2024, respectively)
     116       124       17  
Class B ordinary shares (par value of US$0.0002 per share; 20,000,000 shares authorized; 17,324,848 shares issued and outstanding as of December 31, 2023 and 2024)
     21       21       3  
Treasury stock
     (65,896     (63,264     (8,667
Additional
paid-in
capital
     4,849,337       5,002,255       685,306  
Accumulated deficits
     (3,853,635     (4,200,261     (575,433
Accumulated other comprehensive loss
     (161,533     (158,048     (21,652
  
 
 
   
 
 
   
 
 
 
Total shareholders’ equity
  
 
768,410
 
 
 
580,827
 
 
 
79,574
 
  
 
 
   
 
 
   
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  
 
3,168,259
 
 
 
3,208,141
 
 
 
439,513
 
  
 
 
   
 
 
   
 
 
 
 
 
Condensed Statements of Comprehensive Loss
 
    
For the years ended December 31,
 
    
2022
   
2023
   
2024
 
    
RMB
   
RMB
   
RMB
   
US$
 
Revenues
     —        —        —        —   
  
 
 
   
 
 
   
 
 
   
 
 
 
Cost of revenues
  
 
— 
 
 
 
— 
 
 
 
— 
 
 
 
— 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
Gross profit
  
 
— 
 
 
 
— 
 
 
 
— 
 
 
 
— 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
Operating expenses:
        
General and administrative expenses
     (31,041     (11,616     (13,128     (1,799
Impairment loss on long-lived assets
     —        —        (102     (14
Share of losses in subsidiaries, the VIE and the VIE’s subsidiaries
     (943,534     (645,522     (337,078     (46,181
  
 
 
   
 
 
   
 
 
   
 
 
 
Total operating expenses
  
 
(974,575
 
 
(657,138
 
 
(350,308
 
 
(47,994
  
 
 
   
 
 
   
 
 
   
 
 
 
Loss from operations
  
 
(974,575
 
 
(657,138
 
 
(350,308
 
 
(47,994
  
 
 
   
 
 
   
 
 
   
 
 
 
Interest income
     3,636       3,811       4,021       551  
Other expense, net
     (294     (362     (339     (46
  
 
 
   
 
 
   
 
 
   
 
 
 
Loss before income taxes
  
 
(971,233
 
 
(653,689
 
 
(346,626
 
 
(47,489
  
 
 
   
 
 
   
 
 
   
 
 
 
Income tax expenses
     —        —        —        —   
  
 
 
   
 
 
   
 
 
   
 
 
 
Net loss
  
 
(971,233
 
 
(653,689
 
 
(346,626
 
 
(47,489
  
 
 
   
 
 
   
 
 
   
 
 
 
Other comprehensive (loss) income, net of tax of nil:
  
 
— 
 
 
 
— 
 
 
 
— 
 
 
 
— 
 
Foreign currency translation adjustments
     41,347       4,189       3,485       477  
Total comprehensive loss
  
 
(929,886
 
 
(649,500
 
 
(343,141
 
 
(47,012
 
 
Condensed Statements of Cash Flows
 
    
For the years ended December 31,
 
    
2022
   
2023
   
2024
 
    
RMB
   
RMB
   
RMB
   
US$
 
Net cash used in
 
operating activities
     (19,357     (19,253     (7,833     (1,074
Net cash used in investing activities
     125,576       (41,305     (5,840     (799
Net cash (used in) generated from financing activities
     (66,850     —        8,902       1,220  
Effect of exchange rate changes
     1,508       813       90       12  
  
 
 
   
 
 
   
 
 
   
 
 
 
Net
increase
(decrease) in cash, cash equivalents and restricted cash
  
 
40,877
 
 
 
(59,745
 
 
(4,681
 
 
(641
  
 
 
   
 
 
   
 
 
   
 
 
 
Cash, cash equivalents and restricted cash at the beginning of year
     33,101       73,978       14,233       1,950  
  
 
 
   
 
 
   
 
 
   
 
 
 
Cash, cash equivalents and restricted cash at the end of year
  
 
73,978
 
 
 
14,233
 
 
 
9,552
 
 
 
1,309