XML 128 R59.htm IDEA: XBRL DOCUMENT v3.21.1
ACQUISITION (Tables)
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items]  
Schedule of Pro Forma Adjustments Information

 

 

 

 

 

 

 

 

 

Years ended December 31,

 

 

2018

 

2019

 

2020

 

 

RMB

 

RMB

 

RMB

 

    

Unaudited

    

Unaudited

    

Unaudited

 

 

 

 

 

 

 

Pro forma net revenues

 

629,862

 

673,941

 

551,101

Pro forma net income/(loss)

 

44,947

 

(94,767)

 

(60,143)

 

Ten Tutoring Centers controlled by Beijing Xinganxian  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation Based on Fair Values of Acquired Assets and Liabilities

 

 

 

 

 

 

 

 

 

Amortization 

 

 

 

 

Period (in 

 

 

RMB

 

years)

 

    

  

    

  

Property and equipment

 

1,023

 

  

Intangible assets:

 

 

 

  

Trademark

 

2,322

 

 3

Workforce

 

1,870

 

 2

Goodwill

 

20,911

 

  

Defer tax assets, net of deferred tax liabilities

 

6,987

 

  

Total assets

 

33,113

 

  

Deferred revenue

 

(27,871)

 

  

Other payables

 

(14,342)

 

 

Total

 

(9,100)

 

  

 

NewSchool  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation Based on Fair Values of Acquired Assets and Liabilities

 

 

 

 

 

 

    

 

    

Amortization 

 

 

 

 

Period (in 

 

    

RMB

    

years)

 

 

 

 

 

Cash and cash equivalents

 

23,755

 

  

Restricted cash

 

13,867

 

  

Accounts receivable

 

2,370

 

  

Prepaid and other current assets

 

7,310

 

  

Property and equipment

 

1,468

 

 

Intangible assets:

 

 

 

 

Software

 

1,879

 

  

Tradename

 

3,190

 

Indefinite

Accreditation

 

693

 

10

Operating lease right-of-use asset

 

83,680

 

  

Other non-current assets

 

11,919

 

  

Total assets

 

150,131

 

  

Accounts payable

 

(44)

 

  

Accrued and other liabilities

 

(4,275)

 

  

Income tax payable, current

 

(4,887)

 

 

Deferred tax liabilities

 

(9,419)

 

 

Operating lease liability

 

(83,723)

 

 

Total liabilities

 

(102,348)

 

 

Gain on bargain purchase

 

(40,273)

 

  

Total purchase price

 

7,510