XML 45 R47.htm IDEA: XBRL DOCUMENT
v2.4.1.9

CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY (Tables) (Parent Company [Member]) | 12 Months Ended
--- | ---
Dec. 31, 2014
Parent Company [Member] |
Schedule of Condensed Balance Sheets |
|  | As of December 31, 2013 |  |  | As of December 31, 2014 |  |  | As of December 31, 2014 |
|  | RMB |  |  | RMB |  |  | US$ |
ASSETS |  |  |  |  |  |  |  |  |  |  |  |
Current assets: |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  |  | 369,936 |  |  |  | 93,748 |  |  |  | 15,109 |
Time deposits |  |  | 121,085 |  |  |  | 372,450 |  |  |  | 60,028 |
Other current assets |  |  | 194 |  |  |  | 5,964 |  |  |  | 962 |
Amounts due from intergroup companies |  |  | 1,559 |  |  |  | 51,178 |  |  |  | 8,248 |
Total current assets |  |  | 492,774 |  |  |  | 523,340 |  |  |  | 84,347 |
Non-current assets: |  |  |  |  |  |  |  |  |  |  |  |
Investment in subsidiaries and VIEs |  |  | 335,566 |  |  |  | 619,032 |  |  |  | 99,770 |
Property and equipment, net |  |  | 527 |  |  |  | 462 |  |  |  | 74 |
Total non-current assets |  |  | 336,093 |  |  |  | 619,494 |  |  |  | 99,844 |
TOTAL ASSETS |  |  | 828,867 |  |  |  | 1,142,834 |  |  |  | 184,191 |
|  | As of December 31, 2013 |  |  | As of December 31, 2014 |  |  | As of December 31, 2014 |
|  | RMB |  |  | RMB |  |  | US$ |
LIABILITIES AND SHAREHOLDERS' EQUITY |  |  |  |  |  |  |  |  |  |  |  |
Current liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Accrued payroll and welfare payable |  |  | - |  |  |  | 62 |  |  |  | 10 |
Accrued expenses and other liabilities |  |  | 12,098 |  |  |  | 11,217 |  |  |  | 1,807 |
Amounts due to intergroup companies |  |  | 7,349 |  |  |  | 13,933 |  |  |  | 2,246 |
Total current liabilities |  |  | 19,447 |  |  |  | 25,212 |  |  |  | 4,063 |
TOTAL LIABILITIES |  |  | 19,447 |  |  |  | 25,212 |  |  |  | 4,063 |
Shareholders' equity : |  |  |  |  |  |  |  |  |  |  |  |
Class A Ordinary shares, par value US$0.00005 per share, 700,000,000 shares authorized as of December 31, 2013 and 2014; 66,539,000 and 254,844,582 shares issued and outstanding as of December 31, 2013 and 2014, respectively |  |  | 20 |  |  |  | 85 |  |  |  | 14 |
Class B Ordinary shares, par value US$0.00005 per share; 300,000,000 shares authorized as of December 31, 2013 and 2014; 262,197,451 and 96,634,529 shares issued and outstanding as of December 31, 2013 and 2014, respectively |  |  | 94 |  |  |  | 36 |  |  |  | 6 |
Additional paid-in capital |  |  | 967,233 |  |  |  | 1,106,234 |  |  |  | 178,293 |
Accumulated other comprehensive income |  |  | 10,492 |  |  |  | 22,637 |  |  |  | 3,648 |
Accumulated deficit |  |  | (168,419 | ) |  |  | (11,370 | ) |  |  | (1,833 | )
Total shareholder's equity |  |  | 809,420 |  |  |  | 1,117,622 |  |  |  | 180,128 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |  |  | 828,867 |  |  |  | 1,142,834 |  |  |  | 184,191 |
Schedule of Condensed Statements of Comprehensive Income |
|  | For the years ended December 31, |
|  | 2012 |  |  | 2013 |  |  | 2014 |  |  | 2014 |
|  | RMB |  |  | RMB |  |  | RMB |  |  | US$ |
Net Revenues |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sales and marketing |  |  | - |  |  |  | - |  |  |  | (214 | ) |  |  | (34 | )
General and administrative |  |  | (608 | ) |  |  | (952 | ) |  |  | (11,875 | ) |  |  | (1,914 | )
Write-off of deferred offering expenses |  |  | (2,230 | ) |  |  | - |  |  |  | (3,241 | ) |  |  | (522 | )
Total operating expenses |  |  | (2,838 | ) |  |  | (952 | ) |  |  | (15,330 | ) |  |  | (2,470 | )
Other operating expenses |  |  | (4 | ) |  |  | - |  |  |  | - |  |  |  | - |
Operating loss |  |  | (2,842 | ) |  |  | (952 | ) |  |  | (15,330 | ) |  |  | (2,470 | )
Interest income |  |  | - |  |  |  | 246 |  |  |  | 10,920 |  |  |  | 1,760 |
Interest expense |  |  | - |  |  |  | (4,712 | ) |  |  | - |  |  |  | - |
Changes in fair value of derivative component of the convertible note |  |  | - |  |  |  | (26,809 | ) |  |  | - |  |  |  | - |
Equity in profits of subsidiaries and VIEs |  |  | 14,618 |  |  |  | 120,741 |  |  |  | 161,459 |  |  |  | 26,023 |
Income before income tax |  |  | 11,776 |  |  |  | 88,514 |  |  |  | 157,049 |  |  |  | 25,313 |
Income tax benefit (expense) |  |  | (7,533 | ) |  |  | 17,540 |  |  |  | - |  |  |  | - |
Net income |  |  | 4,243 |  |  |  | 106,054 |  |  |  | 157,049 |  |  |  | 25,313 |
Other comprehensive income (loss) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Foreign currency translation gain (loss) |  |  | 58 |  |  |  | (5,496 | ) |  |  | 12,145 |  |  |  | 1,957 |
Comprehensive income |  |  | 4,301 |  |  |  | 100,558 |  |  |  | 169,194 |  |  |  | 27,270 |
Schedule of Condensed Statements of Cash Flows |
|  | For the years ended December 31, |
|  | 2012 |  |  | 2013 |  |  | 2014 |  |  | 2014 |
|  | RMB |  |  | RMB |  |  | RMB |  |  | US$ |
Net cash generated from (used in) operating activities |  |  | 38 |  |  |  | 7,387 |  |  |  | (26,721 | ) |  |  | (4,307 | )
Net cash generated from (used in) investing activities |  |  | 511 |  |  |  | (116,035 | ) |  |  | (293,289 | ) |  |  | (47,270 | )
Net cash generated from financing activities |  |  | 2,302 |  |  |  | 479,896 |  |  |  | 42,315 |  |  |  | 6,820 |
Effect of exchange rate changes on cash and cash equivalents |  |  | - |  |  |  | (4,812 | ) |  |  | 1,507 |  |  |  | 243 |
Net increase (decrease) in cash and cash equivalents |  |  | 2,851 |  |  |  | 366,436 |  |  |  | (276,188 | ) |  |  | (44,514 | )
Cash and cash equivalents at beginning of the year |  |  | 649 |  |  |  | 3,500 |  |  |  | 369,936 |  |  |  | 59,623 |
Cash and cash equivalents at end of the year |  |  | 3,500 |  |  |  | 369,936 |  |  |  | 93,748 |  |  |  | 15,109 |

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration