XML 69 R39.htm IDEA: XBRL DOCUMENT v3.21.1
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Acquisition of Shenzhen Weido [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price

 

RMB

Cash consideration

 

3,200

Share consideration

 

95,147

5% equity interest in Shenzhen Weido Fair value:

 

5,177

Carrying amount

 

3,000

Remeasurement gain upon step acquisition

 

2,177

Total purchase consideration

 

103,524

Schedule of purchase price allocated on the date of acquisition

 

RMB

Cash

 

2,426

 

Current assets

 

7,261

 

Property and equipment, net

 

3,030

 

ROU assets

 

35,019

 

Goodwill

 

104,980

 

Other non-current assets

 

116

 

Lease liabilities-current

 

(7,542

)

Other current liabilities

 

(14,289

)

Lease liabilities-non-current

 

(27,477

)

Total purchase consideration

 

103,524

 

Acquisition of Daguan [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price

 

RMB

Cash consideration

 

700

Share consideration

 

27,807

10% equity interest in Daguan Fair value:

 

5,593

Carrying amount

 

500

Remeasurement gain upon step acquisition

 

5,093

Total purchase consideration

 

34,100

Schedule of purchase price allocated on the date of acquisition

 

RMB

 

Amortization
Period

Cash

 

119

 

   

Other current assets

 

1,781

 

   

Property and equipment, net

 

201

 

   

Intangible assets-customer relationship

 

7,658

 

 

5 years

Goodwill

 

50,160

 

   

Current liabilities

 

(3,622

)

   

Non-current Liabilities

 

(383

)

   

Noncontrolling interests

 

(21,814

)

   

Total purchase consideration

 

34,100

 

   
Acquisition of Xiamen Aiaite [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price allocated on the date of acquisition

 

RMB

Cash

 

4,362

 

Other current assets

 

10,852

 

Property and equipment, net.

 

4,200

 

ROU assets

 

14,559

 

Goodwill

 

112,000

 

Other non-current assets

 

452

 

Lease liabilities-current

 

(3,920

)

Other current liabilities

 

(11,945

)

Lease liabilities-non current

 

(10,519

)

Total purchase consideration

 

120,041

 

Acquisition of Wujie Space [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price

 

RMB

Share consideration

 

421,839

6.49% equity interest in Wujie Fair value:

 

29,273

Carrying amount

 

9,000

Remeasurement gain upon step acquisition

 

20,273

Total purchase consideration

 

451,112

Schedule of purchase price allocated on the date of acquisition

 

RMB

Cash

 

2,905

 

Other current assets

 

23,016

 

Property and equipment, net

 

30,503

 

ROU assets

 

68,448

 

Goodwill

 

454,722

 

Other non-current assets

 

9,152

 

Lease liabilities-current

 

(17,584

)

Other current liabilities

 

(70,765

)

Lease liabilities-non-current

 

(49,285

)

Total purchase consideration

 

451,112

 

Acquisition of Dongvi Yuanda [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price allocated on the date of acquisition

 

RMB

Cash

 

120

 

Other current assets

 

88,685

 

Property and equipment, net

 

342

 

Other non-current assets

 

1,119

 

Goodwill

 

120,961

 

Current liabilities

 

(63,033

)

Non-current liabilities

 

(14,000

)

Noncontrolling interests

 

(65,660

)

Total purchase consideration

 

68,534

 

Acquisition of Shengguang Zhongshuo [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price

 

RMB

 

Amortization
Period

Cash

 

20,593

 

   

Other current assets

 

53,264

 

   

Intangible assets

 

19,710

 

 

3 – 5 years

Property and equipment, net

 

147

 

   

Other non-current assets

 

61

 

   

Goodwill

 

83,549

 

   

Current liabilities

 

(42,559

)

   

Non-current liabilities

 

(2,956

)

   

Noncontrolling interests

 

(64,680

)

   

Total purchase consideration

 

67,129

 

   
Schedule of pro forma results of operations

 

For the
year ended
December 31,
2018

   

unaudited

Pro forma net revenues

 

537,011

 

Pro forma net loss attributable to Ucommune

 

(472,124

)

Acquisition of Melo Inc. [Member]  
Business Acquisitions (Tables) [Line Items]  
Schedule of purchase price allocated on the date of acquisition

 

RMB

 

Amortization
Period

Cash

 

634

 

   

Other current assets

 

3,335

 

   

Property and equipment

 

370

 

   

Intangible assets

 

13,708

 

 

19 years

ROU assets

 

301

 

   

Lease liabilities, current

 

(127

)

   

Current liabilities

 

(2,881

)

   

Lease liabilities, non-current

 

(174

)

   

Goodwill

 

92,717

 

   

Total purchase consideration

 

107,883

 

   
Schedule of pro forma results of operations

 

For the years ended
December 31,

   

2018

 

2019

   

unaudited

 

unaudited

Pro forma net revenues

 

543,245

 

 

1,064,580

 

Pro forma net loss attributable to Ucommune

 

(491,311

)

 

(600,377

)