| Schedule of Operating Lease |
Supplemental balance sheet
information related to operating lease was as follows:
| | |
As of | |
| | |
December 31, | | |
December 31, | |
| | |
2024 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Right-of-use assets | |
| 3,739,296 | | |
| 6,350,997 | | |
| 903,568 | |
| Less: impairment | |
| (1,857,761 | ) | |
| (512,701 | ) | |
| (72,943 | ) |
| Right-of-use assets | |
| 1,881,535 | | |
| 5,838,296 | | |
| 830,625 | |
| | |
| | | |
| | | |
| | |
| Operating lease liabilities – current | |
| 812,669 | | |
| 2,281,725 | | |
| 324,625 | |
| Operating lease liabilities – non-current | |
| 1,898,004 | | |
| 4,403,452 | | |
| 626,487 | |
| Total operating lease liabilities | |
| 2,710,673 | | |
| 6,685,177 | | |
| 951,112 | |
The movement of impairment
of right-of-use assets is as follows:
| | |
As of | |
| | |
December 31, | | |
December 31, | |
| | |
2024 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Beginning balance | |
| 3,244,676 | | |
| 1,857,761 | | |
| 264,307 | |
| Addition | |
| - | | |
| - | | |
| - | |
| Derecognition | |
| (1,386,915 | ) | |
| (1,345,060 | ) | |
| (191,364 | ) |
| Ending balance | |
| 1,857,761 | | |
| 512,701 | | |
| 72,943 | |
The weighted average remaining
lease terms and discount rates for the operating lease as of December 31, 2025 were as follows:
| Remaining lease term and discount rate: | | | | | Weighted average remaining lease term (years) | | | 4.06 | | | Weighted average discount rate | | | 3.62 | % | A summary of lease expenses
recognized in the consolidated statements of operations as of December 31, 2024 and 2025 and supplemental cash flow information related
to operating leases were as follows:
| | |
As of | |
| | |
December 31, | | |
December 31, | |
| | |
2024 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Lease expense | |
| | |
| | |
| |
| Operating lease expense | |
| 3,887,462 | | |
| 1,374,121 | | |
| 195,499 | |
| Short-term lease expense | |
| 19,401,914 | | |
| 24,304,964 | | |
| 3,457,911 | |
| Sublease income (1) | |
| (11,725,219 | ) | |
| (14,153,470 | ) | |
| (2,013,640 | ) |
| Total lease expense | |
| 11,564,157 | | |
| 11,525,615 | | |
| 1,639,770 | |
| | |
| | | |
| | | |
| | |
| Other information | |
| | | |
| | | |
| | |
| Cash paid for operating leases | |
| 5,561,964 | | |
| 1,309,059 | | |
| 186,242 | |
| Right-of-use assets obtained in exchange for operating new lease liabilities | |
| 2,272,088 | | |
| 5,201,567 | | |
| 740,036 | |
| *(1) | For the years ended December 31, 2023, 2024 and 2025, the Group incurred sublease income of RMB707,009, RMB11,725,219 and RMB14,153,470 (US$2,013,640), and sublease cost of RMB858,098, RMB11,088,503 and RMB12,013,832 (US$1,709,229), respectively. |
|
| Schedule of Future Minimum Payments |
The following is a schedule
of future minimum payments under the Group’s operating leases as of December 31, 2025:
| Year | |
Amounts | |
| | |
RMB | | |
US$ | |
| 2026 | |
| 2,479,065 | | |
| 352,701 | |
| 2027 | |
| 1,502,656 | | |
| 213,786 | |
| 2028 | |
| 1,248,788 | | |
| 177,667 | |
| 2029 | |
| 1,168,715 | | |
| 166,275 | |
| 2030 | |
| 679,907 | | |
| 96,732 | |
| Thereafter | |
| 79,625 | | |
| 11,328 | |
| Total lease payments | |
| 7,158,756 | | |
| 1,018,489 | |
| Less: imputed interest | |
| 473,579 | | |
| 67,377 | |
| Total operating lease liabilities, net of interest | |
| 6,685,177 | | |
| 951,112 | |
|