| Schedule of Purchase Price to the Assets Acquired and Liabilities Assumed |
The following is a summary
of the fair value of the purchase price and the final allocation of the purchase price to the assets acquired and liabilities assumed:
| | |
RMB | |
| Consideration transferred | |
| |
| Stock consideration | |
| 153,732 | |
| Contingent consideration | |
| (7,162 | ) |
| Total | |
| 146,570 | |
| Add: Non-controlling interest | |
| 107,318 | |
| | |
| 253,888 | |
The following is a summary
of the fair value of the purchase price and the final allocation of the purchase price to the assets acquired and liabilities assumed:
| | |
RMB | |
| Consideration transferred | |
| |
| Stock consideration | |
| 35,311 | |
| Contingent consideration | |
| 74 | |
| Total | |
| 35,385 | |
| Add: Non-controlling interests | |
| 33,998 | |
| | |
| 69,383 | |
|
| Schedule of Fair Value of Assets Acquired and Liabilities Assumed |
| | |
RMB | |
| Assets acquired | |
| |
| Cash and cash equivalents and restricted cash | |
| 17,174 | |
| Intangible assets acquired | |
| 61,472 | |
| - Software | |
| 5,900 | |
| - Non-compete agreements | |
| 8,423 | |
| - Agent resources | |
| 28,749 | |
| - Insurance broker license | |
| 18,400 | |
| Accounts receivable and contract assets | |
| 163,396 | |
| Other assets | |
| 16,651 | |
| Total assets acquired | |
| 258,693 | |
| | |
| | |
| Liabilities assumed | |
| | |
| Accounts payable and accrued commissions | |
| (173,194 | ) |
| Deferred tax liabilities | |
| (16,651 | ) |
| Other payables and accrued expenses | |
| (12,167 | ) |
| Other liabilities | |
| (9,477 | ) |
| Total liabilities assumed | |
| (211,489 | ) |
| Net assets acquired | |
| 47,204 | |
| Goodwill | |
| 206,684 | |
| | |
RMB | |
| Assets acquired | |
| |
| Cash and cash equivalents and restricted cash | |
| 1,226 | |
| Intangible assets acquired | |
| 10,930 | |
| - Non-compete agreements | |
| 1,350 | |
| - Agent resources | |
| 7,180 | |
| - Insurance distribution license | |
| 2,400 | |
| Accounts receivable and contract assets, net | |
| 7,188 | |
| Other assets | |
| 2,602 | |
| Total assets acquired | |
| 21,946 | |
| | |
| | |
| Liabilities Assumed | |
| | |
| Accounts payable and accrued commissions | |
| (1,922 | ) |
| Deferred tax liabilities | |
| (2,732 | ) |
| Other payables and accrued expenses | |
| (3,777 | ) |
| Other liabilities | |
| (1,600 | ) |
| Total liabilities assumed | |
| (10,031 | ) |
| Net assets acquired | |
| 11,915 | |
| Goodwill | |
| 57,468 | |
|