XML 35 R9.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders’ Equity (Deficit) - CNY (¥)
Ordinary Shares Number of issued shares
Class A-1 Special Voting Share
Ordinary Shares Number of issued shares
Additional paid-in capital
Treasury shares
Accumulated losses
Accumulated other comprehensive income
Total equity attributable to shareholders of the Company
Non-controlling interests
Number of issued shares
Series A-2 Convertible Prefer Share
Total
Balance at Dec. 31, 2021   ¥ 7,497 ¥ 937,315,273 ¥ (637,528,160) ¥ 35,743,691 ¥ 335,538,301 ¥ 3,556,735   ¥ 339,095,036
Balance (in Shares) at Dec. 31, 2021   24,838,791                
Net loss   (742,645,232) (742,645,232) (2,103,019)   (744,748,251)
Fair value changes of convertible notes due to instrument-specific credit risk, net of nil income taxes   (1,520,393) (1,520,393)   (1,520,393)
Foreign currency translation adjustment, net of nil income taxes   (19,356,001) (19,356,001)   (19,356,001)
Unrealized gain on short-term investment, net of nil income taxes   2,133,528 2,133,528     2,133,528
Issuance of shares to L&L Tomorrow Holdings Limited   ¥ 11 9,964,474 9,964,485   9,964,485
Issuance of shares to L&L Tomorrow Holdings Limited (in Shares)   34,909                
Issuance of shares to THC Hope IB Limited      
Issuance of shares to THC Hope IB Limited (in Shares)   1,648,597                
Decrease of transaction cost of Merger and PIPE Transactions   (85,728,299) (85,728,299)     (85,728,299)
Equity financing through Merger Transaction   ¥ 380 (37,625,574) (37,625,194)   (37,625,194)
Equity financing through Merger Transaction (in Shares)   1,138,727                
Equity financing through PIPE Transaction   ¥ 338 312,871,174 312,871,512   312,871,512
Equity financing through PIPE Transaction (in Shares)   1,010,000                
Equity financing through ESA Transaction   ¥ 334 267,361,986 267,362,320   267,362,320
Equity financing through ESA Transaction (in Shares)   1,000,000                
Capital contribution from shareholders   1,777,675 1,777,675   1,777,675
Share-based compensation   44,421,298 44,421,298   44,421,298
Issuance of shares to Cantor   ¥ 56 21,656,644 21,656,700   21,656,700
Issuance of shares to Cantor (in Shares)   165,289                
Balance at Dec. 31, 2022   ¥ 8,616 1,472,014,651 (1,380,173,392) 17,000,825 108,850,700 1,453,716   110,304,416
Balance (in Shares) at Dec. 31, 2022   29,836,313                
Net loss   (876,250,383) (876,250,383) 3,323,950   (872,926,433)
Fair value changes of convertible notes due to instrument-specific credit risk, net of nil income taxes   (2,116,740) (2,116,740)   (2,116,740)
Foreign currency translation adjustment, net of nil income taxes   8,741,308 8,741,308   8,741,308
Unrealized gain on short-term investment, net of nil income taxes   3,584,872 3,584,872   3,584,872
Amounts reclassified from accumulated other comprehensive income   (5,718,400) (5,718,400)   (5,718,400)
Issuance of shares to L&L Tomorrow Holdings Limited   ¥ 10 1,928,074 1,928,084   1,928,084
Issuance of shares to L&L Tomorrow Holdings Limited (in Shares)   30,005                
Decrease of transaction cost of Merger and PIPE Transactions   1,386,708 1,386,708   1,386,708
Transaction cost of equity financing through ESA   (4,657,323) (4,657,323)     (4,657,323)
Share-based compensation   62,548,907 62,548,907   62,548,907
Exchange of Public and Private warrants   ¥ 365 105,931,016 105,931,381   105,931,381
Exchange of Public and Private warrants (in Shares)   1,083,949                
Popeyes Acquisition   ¥ 742 167,151,137 167,151,879   167,151,879
Popeyes Acquisition (in Shares)   2,293,315                
Exercise of equity-settled share-based payments   1,412,126 1,412,126   1,412,126
Balance at Dec. 31, 2023 ¥ 9,733 1,807,715,296 (2,256,423,775) 21,491,865 (427,206,881) 4,777,666 (422,429,215)
Balance (in Shares) at Dec. 31, 2023 33,243,582              
Net loss (412,081,555) (412,081,555) 3,096,345 (408,985,210)
Fair value changes of convertible notes due to instrument-specific credit risk, net of nil income taxes (1,494,507) (1,494,507) (1,494,507)
Foreign currency translation adjustment, net of nil income taxes (10,812,516) (10,812,516) (10,812,516)
Unrealized gain on short-term investment, net of nil income taxes                  
Decrease of transaction cost of Merger and PIPE Transactions 1,277,140 1,277,140 1,277,140
Share-based compensation 1,045,008 1,045,008 1,045,008
Exercise of equity-settled share-based payments 8,383,181 8,383,181 8,383,181
Issuance of shares to Cantor 713 713 713
Balance at Dec. 31, 2024 ¥ 9,733 ¥ 1,818,421,338 ¥ (2,668,505,330) ¥ 9,184,842 ¥ (840,889,417) ¥ 7,874,011 ¥ (833,015,406)
Balance (in Shares) at Dec. 31, 2024   33,243,582