|
British Virgin Islands
|
| |
6531
|
| |
Not Applicable
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Ying Li, Esq.
Guillaume de Sampigny, Esq. Hunter Taubman Fischer & Li LLC 1450 Broadway, 26th Floor New York, NY 10018 (212) 530-2206 |
| |
William S. Rosenstadt, Esq.
Mengyi “Jason” Ye, Esq. Ortoli Rosenstadt LLP 366 Madison Avenue, 3rd Floor New York, NY 10017 (212) 588-0022 |
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||
Title of Each Class of Securities to Be Registered
|
| |
Amount to
Be Registered |
| |
Proposed Maximum Offering
Price per Share |
| |
Proposed Maximum Aggregate
Offering Price |
| |
Amount of
Registration Fee(5) |
| ||||||||||||
Ordinary Shares, par value US$0.001 per share(1)(2)
|
| | | | — | | | | | | — | | | | | $ | | | | | | $ | | | |
Underwriters’ warrants(3)
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Ordinary Shares underlying Underwriters’ warrants(2)(4)
|
| | | | — | | | | | | — | | | | | $ | | | | | | $ | | | |
Total | | | | | — | | | | | | — | | | | | $ | | | | | | $ | | | |
|
| | |
Minimum offering amount
|
| |
Maximum offering amount
|
| ||||||
| | |
Per ordinary
share |
| |
Total
|
| |
Per ordinary
share |
| |
Total
|
|
Initial public offering price
|
| |
US $
|
| |
US $
|
| |
US $
|
| |
US $
|
|
Underwriter’s discount and commissions
|
| |
US $
|
| |
US $
|
| |
US $
|
| |
US $
|
|
Proceeds to our company before expenses(1)(2)
|
| |
US $
|
| |
US $
|
| |
US $
|
| |
US $
|
|
| | |
Page
|
| |||
| | | | 2 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 46 | | | |
| | | | 52 | | | |
| | | | 66 | | | |
| | | | 75 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 96 | | | |
| | | | 97 | | | |
| | | | 104 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | F-1 | | |
| | |
For the Years Ended
July 31, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Summary Consolidated Statement of Comprehensive Income: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 5,307,891 | | | | | $ | 3,635,371 | | |
Operating expense | | | | | | | | | | | | | |
Selling
|
| | | | 1,773,159 | | | | | | 2,301,567 | | |
General and administrative
|
| | | | 807,053 | | | | | | 408,739 | | |
Total operating expenses
|
| | | | 2,580,212 | | | | | | 2,710,306 | | |
Other income (expense) | | | | | | | | | | | | | |
Other expense, net
|
| | | | (63,980) | | | | | | (67,080) | | |
Income before income taxes
|
| | | | 2,663,699 | | | | | | 857,985 | | |
Provision for income taxes
|
| | | | 716,816 | | | | | | 217,025 | | |
Net income
|
| | | $ | 1,946,883 | | | | | $ | 640,960 | | |
|
| | |
As of July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Summary Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 72,965 | | | | | $ | 144,813 | | |
Other assets
|
| | | | 3,673,789 | | | | | | 1,127,688 | | |
Total assets
|
| | | | 3,746,754 | | | | | | 1,272,501 | | |
Total liabilities
|
| | | | 1,731,963 | | | | | | 1,846,642 | | |
Total shareholders’ equity (deficit)
|
| | | $ | 2,014,791 | | | | | $ | (574,141) | | |
|
| | |
Use of net proceeds
(Minimum offering amount) |
| |
Use of net proceeds
(Maximum offering amount) |
| ||||||
Set up new branches
|
| | | US$ | [•] | | | | | US$ | [•] | | |
R&D system improvement and recruitment of talented personnel
|
| | | US$ | [•] | | | | | US$ | [•] | | |
Marketing
|
| | | US$ | [•] | | | | | US$ | [•] | | |
Mergers and acquisitions within the industry
|
| | | US$ | [•] | | | | | US$ | [•] | | |
| | |
Actual
|
| |
As adjusted
(Minimum offering amount) |
| |
As adjusted
(Maximum offering amount) |
| ||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| ||||||
Equity | | | | | | | | | | | | | | | | |
Share capital US$0.001 par value, 100,000,000,000 ordinary shares authorized, 50,000 ordinary shares issued and outstanding; [•] ordinary shares issued and outstanding, as adjusted to reflect the minimum offering amount, and [•] ordinary shares issued and outstanding, as adjusted to reflect the maximum offering amount
|
| | | | [50] | | | | | | [•] | | | |
[•]
|
|
Additional paid-in capital(1)
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
Statutory reserves
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
Retained earnings
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
Accumulated other comprehensive loss
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
Total equity
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
Total capitalization
|
| | | | [•] | | | | | | [•] | | | |
[•]
|
|
| | |
Minimum
|
| |
Maximum
|
|
Initial public offering price per Ordinary Share
|
| |
US$[•]
|
| |
US$[•]
|
|
Net tangible book value per Ordinary Share as of July 31, 2018
|
| |
US$[•]
|
| |
US$[•]
|
|
As adjusted net tangible book value per Ordinary Share attributable to payments by new investors
|
| |
US$[•]
|
| |
US$[•]
|
|
Ordinary Share
|
| |
US$[•]
|
| |
US$[•]
|
|
Amount of dilution in net tangible book value per Ordinary Share to new investors in the offering
|
| |
US$[•]
|
| |
US$[•]
|
|
| | |
Ordinary Shares purchased
|
| |
Total consideration
|
| |
Average price per
ordinary share |
| |||||||||
MINIMUM OFFERING
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||
| | |
(US$ in thousands)
|
| |||||||||||||||
Existing shareholders | | | | | | | | | | | | | | | | | | | |
New investors | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | 100.00% | | | | | | | | | | | | | | |
MINIMUM OFFERING
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | |||
| | |
(US$ in thousands)
|
| |||||||||||||||
Existing shareholders | | | | | | | | | | | | | | | | | | ||
New investors | | | | | | | | | | | | | | | | | | ||
Total
|
| | | | 100.00% | | | | | | | | | | | | |
| | |
For the Years Ended July 31,
|
| |
Variances
|
| |
% of
variance |
| |||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
Revenue
|
| | | $ | 5,307,891 | | | | | $ | 3,635,371 | | | | | $ | 1,672,520 | | | | | | 46% | | |
Operating expenses | | | | | | ||||||||||||||||||||
Selling expenses
|
| | | | 1,773,159 | | | | | | 2,301,567 | | | | | | (528,408) | | | | | | (23)% | | |
General and administrative expenses
|
| | | | 807,053 | | | | | | 408,739 | | | | | | 398,314 | | | | | | 97% | | |
Total Operating Expenses
|
| | | | 2,580,212 | | | | | | 2,710,306 | | | | | | (130,094) | | | | | | (5)% | | |
Income from operations
|
| | | | 2,727,679 | | | | | | 925,065 | | | | | | 1,802,614 | | | | | | 195% | | |
Other income (expense) | | | | | | ||||||||||||||||||||
Interest income
|
| | | | 16,303 | | | | | | 469 | | | | | | 15,834 | | | | | | 3376% | | |
Other expense
|
| | | | (80,283) | | | | | | (67,549) | | | | | | (12,734) | | | | | | 19% | | |
Total other expense, net
|
| | | | (63,980) | | | | | | (67,080) | | | | | | 3,100 | | | | | | (5%) | | |
Income before income taxes
|
| | | | 2,663,699 | | | | | | 857,985 | | | | | | 1,805,714 | | | | | | 210% | | |
Provision for income taxes
|
| | | | 716,816 | | | | | | 217,025 | | | | | | 499,791 | | | | | | 230% | | |
Net income
|
| | | $ | 1,946,883 | | | | | $ | 640,960 | | | | | $ | 1,305,923 | | | | | | 204% | | |
|
| | |
For the Years Ended July 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
Variance
|
| |||||||||||||||||||||||||||
| | |
(US$)
|
| |
% of
revenue |
| |
(US$)
|
| |
% of
revenue |
| |
Amount
|
| |
%
|
| ||||||||||||||||||
Operating Revenue | | | | | | | | ||||||||||||||||||||||||||||||
Consulting service fee
|
| | | $ | 5,236,196 | | | | | | 98.6% | | | | | $ | 3,469,224 | | | | | | 95.4% | | | | | $ | 1,766,972 | | | | | | 50.9% | | |
Registration fee
|
| | | | 71,695 | | | | | | 1.4% | | | | | | 166,147 | | | | | | 4.6% | | | | | | (94,452) | | | | | | (56.8)% | | |
Total revenue
|
| | | $ | 5,307,891 | | | | | | 100.0% | | | | | $ | 3,635,371 | | | | | | 100.0% | | | | | $ | 1,672,520 | | | | | | 46.0% | | |
|
| | |
For the
Year ended July 31, 2018 |
| |
For the
Year ended July 31, 2017 |
| |
Change
|
| |
Change
(%) |
| ||||||||||||
Selling | | | | $ | 1,773,159 | | | | | $ | 2,301,567 | | | | | $ | (528,408) | | | | | | (23)% | | |
General and administrative expenses
|
| | | | 807,053 | | | | | | 408,739 | | | | | | 398,314 | | | | | | 97% | | |
Total operating expenses
|
| | | $ | 2,580,212 | | | | | $ | 2,710,306 | | | | | $ | (130,094) | | | | | | (5)% | | |
|
| | |
For the years ended
July 31, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 2,036,439 | | | | | $ | 153,718 | | |
Net cash used in investing activities
|
| | | $ | (2,898,916) | | | | | $ | (20,483) | | |
Net cash provided by financing activities
|
| | | $ | 755,139 | | | | | $ | — | | |
Net (decrease) increase in cash and cash equivalents
|
| | | $ | (71,848) | | | | | $ | 134,938 | | |
Cash and cash equivalents at the beginning of year
|
| | | $ | 144,813 | | | | | $ | 9,875 | | |
Cash and cash equivalents at the end of year
|
| | | $ | 72,965 | | | | | $ | 144,813 | | |
Year ending July 31,
|
| | |||||
2019 | | | | $ | 474,955 | | |
2020
|
| | | | 477,240 | | |
Thereafter | | | | | 318,160 | | |
Total | | | | $ | 1,270,355 | | |
|
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018*
|
| ||||||||||||||||||
Nasdaq
|
| | | | 2 | | | | | | 8 | | | | | | 8 | | | | | | 5 | | | | | | 21 | | | | | | 18 | | |
NYSE
|
| | | | 1 | | | | | | 2 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 1 | | |
Issuing Department
|
| |
Issuing Date
|
| |
Amount of Subsidy
|
|
Beijing Municipal Government | | |
24 May 2018
|
| | Depending on the Listing stock market, the maximum amount is RMB6.0 million. | |
Hubei Provincial Government | | |
27 April 2018
|
| | For companies planning to list on SSE and SZSE: Maximum amount of RMB4.0 million. For companies planning to list on an oversea stock market: Maximum amount of RMB3.0 million. | |
Shenzhen Municipal Government | | |
10 December 2017
|
| | For companies planning to list on an oversea stock market: Maximum amount of RMB5.0 million. | |
Jinan City Government | | |
6 June 2018
|
| | For companies planning to list on an oversea stock market: Maximum amount of RMB5.0 million. For companies planning to list on the OTC. Maximum amount of RMB2.0 million. | |
Guangdong Provincial Government | | |
31 August 2018
|
| | For companies planning to list on SSE and SZSE: Maximum amount of RMB3.0 million. For companies successfully listed on the OTC Market: RMB500 thousand. | |
| Year ending July 31, | | | |||||
|
2019
|
| | | $ | 474,955 | | |
|
2020
|
| | | | 477,240 | | |
|
Thereafter
|
| | | | 318,160 | | |
|
Total
|
| | | $ | 1,270,355 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
Qiuli Wang | | |
45
|
| | President, Chairman of the Board, and Director | |
Qiang Chen* | | |
48
|
| | Chief Executive Officer, and Director Nominee | |
Fang Cheng | | |
55
|
| | Chief Financial Officer | |
Kwong Sang Liu(1)(2)(3)* | | |
56
|
| | Independent Director Nominee, Chairman of Audit Committee | |
Yongyuan Chen(1)(2)(3)* | | |
55
|
| | Independent Director Nominee, Chairman of Nominating and Corporate Governance Committee | |
Longdley Zephirin(1)(2)(3)* | | |
47
|
| | Independent Director Nominee, Chairman of Compensation Committee | |
|
Date
|
| |
Sole Director
|
|
| From January 16, 2015 To July 5, 2016 | | | Mr. Youxi Yang | |
| From July 5, 2016 to April 8, 2017 | | | Mr. Zhong Wang | |
| From April 8, 2017 to August 10, 2017 | | | Mr. Ronghua Liu | |
| From August 10, 2017 to July 26, 2018 | | | Mr. Qiang Chen | |
| From July 26, 2017 to present | | | Ms. Qiuli Wang | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation |
| |
Deferred
Compensation Earnings |
| |
Other
|
| |
Total
($) |
| ||||||||||||||||||||||||
Qiuli Wang
President of the Company |
| |
2018
|
| | | | 3,492 | | | | | | 0 | | | | | | 0 | | | | | | | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 3,492 | | |
|
2017
|
| | | | 5,238 | | | | | | 0 | | | | | | 0 | | | | | | | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 5,238 | | | ||
Qiang Chen
CEO of the Company and Qianhai |
| |
2018
|
| | | | 26,190 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 26,190 | | |
|
2017
|
| | | | 23,862 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 23,862 | | | ||
Fang Cheng
CFO of the Company and Qianhai |
| |
2018
|
| | | | 15,278 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 15,278 | | |
|
2017
|
| | | | 19,628 | | | | | | | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 19,628 | | |
| | |
Ordinary Shares
Beneficially Owned Prior to this Offering |
| |
Ordinary Shares
Beneficially Owned After this Offering (Minimum offering amount) |
| |
Ordinary Shares
Beneficially Owned After this Offering (Maximum offering amount) |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||
Directors and Executive Officers: | | | | | | | | ||||||||||||||||||||||||
Qiuli Wang(1)
|
| | | | 39,500 | | | | | | 79% | | | | | | % | | | | | | % | | | | | ||||
Qiang Chen(2)
|
| | | | 0 | | | | | | 0% | | | | | | | ||||||||||||||
Fang Cheng(3)
|
| | | | 0 | | | | | | 0% | | | | | | | ||||||||||||||
Kwong Sang Liu(4)
|
| | | | 0 | | | | | | 0% | | | | | | | ||||||||||||||
Yongyuan Chen(4)
|
| | | | 0 | | | | | | 0% | | | | | | | ||||||||||||||
Longdley Zephirin(4)
|
| | | | 0 | | | | | | 0% | | | | | | | ||||||||||||||
Directors and Executive Officers as a group (6 persons)
|
| | | | 39,500 | | | | | | 79% | | | | | | | ||||||||||||||
Haiyun Liu(5)
|
| | | | 4,000 | | | | | | 8% | | | | | | |
Date
|
| |
Number of shares the company is authorized to issue
|
|
May 5, 2017 | | | 50,000,000 shares of a single class with a par value of US$0.0004 per share | |
October 13, 2017 | | | 100,000,000 shares of a single class with a par value of US$0.0004 per share | |
August 21, 2018 | | | 100,000,000,000 shares of a single class with a par value of US$0.001 per share | |
[DATE] | | |
[UNLIMITED/100,000,000,000] shares divided into the following classes:
—
Ordinary Shares of US$0.001 par value each; and
—
[Class A preference shares of [ ] par value each];
|
|
Date
|
| |
Number of shares
issued |
| |
Amount Paid Per
Share |
| |
Name of Shareholder
|
|
August 23, 2018 | | | 1,000 | | | USD0.0001 | | | Qiuli Wang | |
September 27, 2018 | | | 2,000 | | | USD0.0001 | | | Ronghua Liu | |
September 27, 2018 | | | 25,500 | | | USD0.0001 | | | Tianzhen Investments Limited | |
September 27, 2018 | | | 13,000 | | | USD0.0001 | | | Eno Group Limited | |
September 27, 2018 | | | 4,000 | | | USD0.0001 | | |
Great State Investments Limited
|
|
September 27, 2018 | | | 2,100 | | | USD0.0001 | | | Xueqing Liu | |
September 27, 2018 | | | 2,400 | | | USD0.0001 | | | Renyan Ou | |
| | |
Minimum offering amount
|
| |
Maximum offering amount
|
| ||||||||||||||||||
| | |
Per Ordinary
Share |
| |
Total
|
| |
Per Ordinary
Share |
| |
Total
|
| ||||||||||||
Underwriter’s discount and commissions
|
| | | US$ | | | | | | US$ | | | | | | US$ | | | | | | US$ | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
ASSETS
|
| | | ||||||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 72,965 | | | | | $ | 144,813 | | |
Accounts receivable, net
|
| | | | 137,550 | | | | | | — | | |
Loans receivable
|
| | | | 2,750,078 | | | | | | 10,557 | | |
Due from a related party
|
| | | | 14,966 | | | | | | 7,730 | | |
Prepaid expenses and other current assets
|
| | | | 721,817 | | | | | | 1,069,333 | | |
Total current assets
|
| | | | 3,697,376 | | | | | | 1,232,433 | | |
Property and equipment, net
|
| | | | 49,378 | | | | | | 40,068 | | |
Total assets
|
| | | $ | 3,746,754 | | | | | $ | 1,272,501 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | ||||||||||
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 551,951 | | |
Accrued expenses and other current liabilities
|
| | | | 291,679 | | | | | | 44,246 | | |
Taxes payable
|
| | | | 861,684 | | | | | | 207,371 | | |
Deferred revenue
|
| | | | 547,235 | | | | | | 1,011,296 | | |
Due to related parties
|
| | | | 31,365 | | | | | | 31,778 | | |
Total current liabilities
|
| | | $ | 1,731,963 | | | | | $ | 1,846,642 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | |
Common stock, 100,000,000,000 shares authorized; par value $0.001, 50,000 shares issued and outstanding as of July 31, 2018 and 2017, respectively
|
| | | | 50 | | | | | | 50 | | |
Subscription receivable
|
| | | | — | | | | | | (50) | | |
Additional paid in capital
|
| | | | 755,089 | | | | | | — | | |
Statutory reserve
|
| | | | 278,836 | | | | | | 64,111 | | |
Retained earnings (accumulated deficit)
|
| | | | 1,038,889 | | | | | | (693,269) | | |
Accumulated other comprehensive income (loss)
|
| | | | (58,073) | | | | | | 55,017 | | |
Total shareholders’ equity (deficit)
|
| | | | 2,014,791 | | | | | | (574,141) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 3,746,754 | | | | | $ | 1,272,501 | | |
|
| | |
For the Years Ended July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Revenue
|
| | | $ | 5,307,891 | | | | | $ | 3,635,371 | | |
Operating expenses | | | | | | | | | | | | | |
Selling expenses
|
| | | | 1,773,159 | | | | | | 2,301,567 | | |
General and administrative expenses
|
| | | | 807,053 | | | | | | 408,739 | | |
Total Operating Expenses
|
| | | | 2,580,212 | | | | | | 2,710,306 | | |
Income from operations
|
| | | | 2,727,679 | | | | | | 925,065 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest income
|
| | | | 16,303 | | | | | | 469 | | |
Other expense, net
|
| | | | (80,283) | | | | | | (67,549) | | |
Total other expense, net
|
| | | | (63,980) | | | | | | (67,080) | | |
Income before income tax
|
| | | | 2,663,699 | | | | | | 857,985 | | |
Provision for income taxes
|
| | | | 716,816 | | | | | | 217,025 | | |
Net income
|
| | | | 1,946,883 | | | | | | 640,960 | | |
Other comprehensive income | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (113,090) | | | | | | 24,963 | | |
Comprehensive income
|
| | | $ | 1,833,793 | | | | | $ | 665,923 | | |
Earnings per share | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | 38.94 | | | | | $ | 12.82 | | |
Weighted average number of shares | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 50,000 | | | | | | 50,000 | | |
|
| | |
Common Stock
|
| |
Additional
Paid in Capital |
| |
Statutory
Reserve |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Other
Comprehensive income (loss) |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||||||||
| | |
Number of
Shares* |
| |
Par value
of $0.001 |
| ||||||||||||||||||||||||||||||||||||
Balance at July 31, 2016
|
| | | | 50,000 | | | | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | (1,270,118) | | | | | $ | 30,054 | | | | | $ | (1,240,014) | | |
Subscription receivable
|
| | | | — | | | | | | — | | | | | | (50) | | | | | | — | | | | | | — | | | | | | — | | | | | | (50) | | |
Appropriation to statutory surplus reserve
|
| | | | | | | | | | | | | | | | | | | | | | 64,111 | | | | | | (64,111) | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 640,960 | | | | | | — | | | | | | 640,960 | | |
Foreign currency translation gain
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,963 | | | | | | 24,963 | | |
Balance at July 31, 2017
|
| | | | 50,000 | | | | | $ | 50 | | | | | $ | (50) | | | | | $ | 64,111 | | | | | $ | (693,269) | | | | | $ | 55,017 | | | | | $ | (574,141) | | |
Capital contribution
|
| | | | — | | | | | | — | | | | | | 755,139 | | | | | | — | | | | | | — | | | | | | — | | | | | | 755,139 | | |
Appropriation to statutory surplus reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 214,725 | | | | | | (214,725) | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,946,883 | | | | | | — | | | | | | 1,946,883 | | |
Foreign currency translation loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (113,090) | | | | | | (113,090) | | |
Balance at July 31, 2018
|
| | | | 50,000 | | | | | $ | 50 | | | | | $ | 755,089 | | | | | $ | 278,836 | | | | | $ | 1,038,889 | | | | | $ | (58,073) | | | | | $ | 2,014,791 | | |
|
| | |
For the Years Ended July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,946,883 | | | | | $ | 640,960 | | |
Adjusted to reconcile net income to cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 16,458 | | | | | | 11,320 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (144,202) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 329,750 | | | | | | (386,018) | | |
Due from a related party
|
| | | | (7,691) | | | | | | (7,625) | | |
Deferred revenue
|
| | | | (472,721) | | | | | | (12,920) | | |
Accounts payable
|
| | | | (571,121) | | | | | | (311,355) | | |
Other payables and accrued expenses
|
| | | | 250,302 | | | | | | 14,933 | | |
Income taxes payable
|
| | | | 688,781 | | | | | | 204,423 | | |
Net cash provided by operating activities
|
| | | | 2,036,439 | | | | | | 153,718 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (26,765) | | | | | | (14,965) | | |
Loans to a third party
|
| | | | (2,872,151) | | | | | | (5,518) | | |
Net cash used in investing activities
|
| | | | (2,898,916) | | | | | | (20,483) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Capital contribution
|
| | | | 755,139 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 755,139 | | | | | | — | | |
EFFECT OF CHANGES OF FOREIGN EXCHANGE RATES ON CASH
|
| | | | 35,490 | | | | | | 1,703 | | |
NET (DECREASE) INCREASE IN CASH
|
| | | | (71,848) | | | | | | 134,938 | | |
CASH, BEGINNING OF YEAR
|
| | | | 144,813 | | | | | | 9,875 | | |
CASH, END OF YEAR
|
| | | $ | 72,965 | | | | | $ | 144,813 | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid for interest expense
|
| | | $ | — | | | | | $ | — | | |
Cash paid for income tax
|
| | | $ | 142,681 | | | | | $ | 31,499 | | |
|
| | |
Date of
incorporation |
| |
Place of
incorporation |
| |
Percentage
of ownership |
| |
Principal
activities |
|
Asia Times Holdings Limited (“ATHL” or the “Company”) | | |
January 5,
2015 |
| |
British Virgin
Islands |
| |
100%
|
| |
Parent
Holding |
|
Wholly owned subsidiaries | | | | | | | | | | | | | |
Asia Times International Finance Limited (“ATIFL HK”) | | |
January 6,
2015 |
| |
Hong Kong
|
| |
100%
|
| |
Investment holding
|
|
Huaya Consultant (Shenzhen) Co., Ltd. (“Huaya”) | | |
May 20,
2015 |
| |
PRC
|
| |
100%
|
| |
WOFE, Consultancy and information technology support
|
|
Variable Interest Entity (“VIE”) | | | | | | | | | | | | | |
Qianhai Asia Times (Shenzhen) International Financial Service Co., Ltd (“Qianhai”) | | |
November 3,
2015 |
| |
PRC
|
| |
VIE
|
| |
Listing and financial consulting services
|
|
| | |
Balance as of
|
| |||||||||
| | |
July 31, 2018
|
| |
July 31, 2017
|
| ||||||
Current assets
|
| | | $ | 3,689,028 | | | | | $ | 1,231,696 | | |
Non-current assets
|
| | | | 49,378 | | | | | | 40,068 | | |
Total assets
|
| | | | 3,738,406 | | | | | | 1,271,764 | | |
Current liabilities
|
| | | | 1,512,761 | | | | | | 1,827,832 | | |
Non-current liabilities
|
| | | | — | | | | | | — | | |
Total liabilities
|
| | | $ | 1,512,761 | | | | | $ | 1,827,832 | | |
|
| | |
For the years ended July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net revenue
|
| | | $ | 5,341,271 | | | | | $ | 3,657,223 | | |
Net income
|
| | | $ | 2,147,253 | | | | | $ | 641,107 | | |
| | |
For the years ended July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 2,036,439 | | | | | $ | 153,718 | | |
Net cash used in investing activities
|
| | | $ | (2,898,916) | | | | | $ | (20,483) | | |
Net cash provided by financing activities
|
| | | $ | 755,139 | | | | | $ | — | | |
| | |
Useful life
|
|
Electronic equipment
|
| |
3 years
|
|
Office furniture
|
| |
5 years
|
|
| | |
July 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
Foreign currency
|
| |
Balance
Sheet |
| |
Profits/Loss
|
| |
Balance
Sheet |
| |
Profits/Loss
|
| ||||||||||||
RMB: 1USD
|
| | | | 0.1467 | | | | | | 0.1538 | | | | | | 0.1487 | | | | | | 0.1466 | | |
HKD: 1USD
|
| | | | 0.1274 | | | | | | 0.1278 | | | | | | 0.1280 | | | | | | 0.1287 | | |
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Accounts receivable
|
| | | $ | 137,550 | | | | | $ | — | | |
Less: allowances for doubtful accounts
|
| | | | — | | | | | | — | | |
Accounts receivables, net
|
| | | $ | 137,550 | | | | | $ | — | | |
|
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Security deposits for operating lease and auto license plate
|
| | | | 98,971 | | | | | | 64,334 | | |
Advance to employees for business purposes
|
| | | | 595,397 | | | | | | 996,670 | | |
Interest receivable
|
| | | | 14,819 | | | | | | — | | |
Others
|
| | | | 12,630 | | | | | | 8,329 | | |
Total
|
| | | $ | 721,817 | | | | | $ | 1,069,333 | | |
|
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Office equipment
|
| | | $ | 48,907 | | | | | $ | 23,686 | | |
Furniture
|
| | | | 29,880 | | | | | | 30,273 | | |
Total
|
| | | | 78,787 | | | | | | 53,959 | | |
Less: accumulated depreciation
|
| | | | (29,409) | | | | | | (13,891) | | |
Property and equipment, net
|
| | | $ | 49,378 | | | | | $ | 40,068 | | |
|
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Accrued payroll and welfare
|
| | | $ | 17,976 | | | | | $ | 38,904 | | |
Accrued professional fees
|
| | | | 200,000 | | | | | | — | | |
Deposit payable
|
| | | | 47,417 | | | | | | — | | |
Others
|
| | | | 26,286 | | | | | | 5,342 | | |
Total
|
| | | $ | 291,679 | | | | | $ | 44,246 | | |
|
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Customer deposits for registration
|
| | | $ | — | | | | | $ | 14,865 | | |
Customer deposits for consulting services
|
| | | | 547,235 | | | | | | 996,431 | | |
Total
|
| | | $ | 547,235 | | | | | $ | 1,011,296 | | |
|
Name of related party
|
| |
Relationship
|
| |
July 31, 2018
|
| |
July 31, 2017
|
| ||||||
Shenzhen Haorong Guarantee Co., Ltd. (“Haorong”)
|
| | An affiliate controlled by the Company’s major shareholder |
| | | $ | 14,966 | | | | | $ | 7,730 | | |
| | |
For the
year ended July 31, 2018 |
| |
For the
year ended July 31, 2017 |
| ||||||
China income tax rate
|
| | | | 25.0% | | | | | | 25.0% | | |
Permanent difference-non-deductible expenses per PRC tax code
|
| | | | 1.9% | | | | | | 0.3% | | |
Effective tax rate
|
| | | | 26.9% | | | | | | 25.3% | | |
|
| | |
For the years ended July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Current income tax provision | | | | | | | | | | | | | |
BVI
|
| | | $ | — | | | | | $ | — | | |
Hong Kong
|
| | | | — | | | | | | — | | |
China
|
| | | | 716,816 | | | | | | 217,025 | | |
| | | | | 716,816 | | | | | | 217,025 | | |
Deferred income tax provision | | | | | | | | | | | | | |
BVI
|
| | | | — | | | | | | — | | |
Hong Kong
|
| | | | — | | | | | | — | | |
China
|
| | | | — | | | | | | — | | |
Total income tax provision
|
| | | $ | 716,816 | | | | | $ | 217,025 | | |
|
| | |
July 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Value added tax payable
|
| | | $ | 65,368 | | | | | $ | 17,110 | | |
Income tax payable
|
| | | | 794,853 | | | | | | 188,076 | | |
Others
|
| | | | 1,463 | | | | | | 2,185 | | |
Total taxes payable
|
| | | $ | 861,684 | | | | | $ | 207,371 | | |
|
Year ending July 31,
|
| | | | | | |
2019
|
| | | $ | 474,955 | | |
2020
|
| | | | 477,240 | | |
Thereafter
|
| | | | 318,160 | | |
Total
|
| | | $ | 1,270,355 | | |
|
Date
|
| |
Number of
shares issued |
| |
Amount Paid
Per Share |
| |
Shareholders
|
|
August 23, 2018 | | | 1,000 | | | USD0.0001 | | | Qiuli Wang | |
September 27, 2018 | | | 2,000 | | | USD0.0001 | | | Ronghua Liu | |
September 27, 2018 | | | 25,500 | | | USD0.0001 | | | Tianzhen Investments Limited | |
September 27, 2018 | | | 13,000 | | | USD0.0001 | | | Eno Group Limited | |
September 27, 2018 | | | 4,000 | | | USD0.0001 | | |
Great State Investments Limited
|
|
September 27, 2018 | | | 2,100 | | | USD0.0001 | | | Xueqing Liu | |
September 27, 2018 | | | 2,400 | | | USD0.0001 | | | Renyan Ou | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Qiang Chen
Name: Qiang Chen
|
| | Chief Executive Officer (principal executive officer) |
| |
October 12, 2018
|
|
|
/s/ Fang Cheng
Name: Fang Cheng
|
| | Chief Financial Officer | | |
October 12, 2018
|
|
|
/s/ Qiuli Wang
Name: Qiuli Wang
|
| | Chairman of the Board of Directors | | |
October 12, 2018
|
|
|
* By:
/s/ Qiang Chen
Name: Qiang Chen
Attorney-in-Fact |
| | |
| | |
Description
|
|
1.1
|
| | Form of Underwriting Agreement** | |
3.1
|
| | Memorandum and Articles of Association** | |
4.1
|
| | Specimen Certificate for Ordinary Shares* | |
5.1
|
| | Form of opinion of Ogier regarding the validity of the Ordinary Shares being registered** | |
8.1
|
| | Form of opinion of Dentons Law Firm regarding certain PRC tax matters (included in Exhibit 99.2) | |
10.1
|
| | Agreement of Website (CNNM) Transfer between ATIFL HK entered on September 20, 2018* | |
10.2
|
| | Voting Right Proxy Agreement between Qiuli Wang and Eno Group entered on September 30, 2018* | |
10.3
|
| | Form of Employment Agreement by and between executive officers and the Registrant* | |
10.4
|
| | Form of Indemnification Agreement with the Registrant’s directors and officers* | |
10.5
|
| | Exclusive Service Agreement dated September 5, 2018, between WFOE and VIE* | |
10.6
|
| |
Equity Pledge Agreement dated September 5, 2018, between WFOE, Beneficial Owners, and VIE*
|
|
10.7
|
| | Exclusive Call Option Agreement dated September 5, 2018, between WFOE, Beneficial Owners, and VIE* | |
10.8
|
| | Shareholders’ Voting Rights Proxy Agreement dated September 5, 2018, between WFOE, Beneficial Owners, and VIE* | |
10.9
|
| | Lease Contract dated April 9, 2018 by and between the Qianhai and Shenzhen Dedian Investment Ltd.* | |
10.10
|
| | Equity Transfer Agreement dated August 13, 2018 by and between Huaya and Yanru Zhou* | |
10.11
|
| | Equity Transfer Agreement dated September 19, 2018 by and between Huaya and Zhuorong Cai* | |
10.12
|
| | Equity Transfer Agreement dated September 19, 2018 by and between Huaya and Zehong Lai* | |
21.1
|
| | Subsidiaries* | |
23.1
|
| | Consent of Friedman LLP** | |
23.2
|
| | Consent of Ogier (included in Exhibit 5.1) | |
23.3
|
| | Consent of Dentons Law Firm (included in Exhibit 99.2) | |
99.1
|
| | Code of Business Conduct and Ethics of the Registrant** | |
99.2
|
| | Form of opinion of Dentons Law Firm, People’s Republic of China counsel to the Registrant, regarding certain PRC law matters and the validity of the VIE agreements** | |
99.3
|
| | Consent of Kwong Sang Liu* | |
99.4
|
| | Consent of Yongyuan Chen* | |
99.5
|
| | Consent of Longdley Zephirin* | |
99.6
|
| | Consent of Qiang Chen* | |