EX-99.1 2 visionary_ex9901.htm UNAUDITED CONSOLIDATED INTERIM FINANCIAL INFORMATION FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023

Exhibit 99.1

 

VISIONARY HOLDINGS INC.

(“FORMERLY KNOWN AS “VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP, INC.”)

INTERIM CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(IN U.S. DOLLARS)

 

   September 30,   March 31, 
   2023   2023 
ASSETS          
CURRENT ASSETS          
Cash  $429,493   $651,490 
Restricted cash – Current   500,000    500,000 
Short-term investments   51,772    51,723 
Accounts receivable, net   69,781    89,248 
Prepaid and other receivable   839,541    525,429 
Due from related parties   187,832    191,595 
Assets held for sale   16,269,985    20,335,836 
Total current assets   18,348,404    22,345,321 
           
Restricted cash – non-current   143,397    140,391 
Property, plant and equipment, net   68,050,707    69,568,551 
Right of use assets   625,748    690,932 
Intangible assets, net   951,177    966,533 
Acquisition deposits   2,449,600    760,000 
Deferred tax assets   76,030    778,552 
Goodwill   952,247    951,346 
TOTAL ASSETS  $91,597,310   $96,201,626 
           
LIABILITIES AND EQUITY          
CURRENT LIABILITIES          
Accounts payable  $904,537   $1,025,892 
Accrued liabilities   2,138,070    1,820,872 
Other tax payable   1,066,231    932,402 
Due to related parties   7,577    4,165,912 
Deferred revenue   972,870    1,321,673 
Lease liability - current   197,183    196,996 
Liabilities related to assets held for sale   14,078,194    19,709,383 
Bank loans - current   47,768,142    47,694,700 
Other loan payable- current   479,033    467,976 
Convertible notes       1,214,375 
Derivative liability - current       378,132 
Income tax payable   1,989,981    1,528,630 
Total current liabilities   69,601,818    80,456,943 
           
Deferred tax liabilities   128,591    225,060 
Lease liability, non-current   428,564    493,936 
Other loan payable, non-current   500,169    741,469 
Derivative liability, non-current   44,760    1,565,570 
TOTAL LIABILITIES   70,703,902    83,482,978 
           
Commitments          
           
EQUITY          
Common shares, no par value, unlimited shares authorized, 51,568,883 and 39,250,000 issued and outstanding as of September 30, 2023 and March 31, 2023, respectively and additional paid-in capital   18,359,755    14,106,238 
(Deficits) retained earnings   3,153,027    (886,765)
Accumulated other comprehensive (loss) income   (579,306)   (549,736)
Total shareholders’ equity attributable to the Company   20,933,476    12,669,737 
           
Noncontrolling interest   (40,068)   48,911 
Total shareholders’ equity   20,893,408    12,718,648 
           
TOTAL LIABILITIES AND EQUITY  $91,597,310   $96,201,626 

 

 

 1 

 

 

VISIONARY HOLDINGS INC.

(“PREVIOUSLY KNOWN AS “VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP, INC.”)

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

AND COMPREHENSIVE INCOME

(IN U.S. DOLLARS)

 

   For the Six Months Ended September 30, 
   2023   2022 
         
Revenue – rent  $4,473,767   $1,339,546 
Revenue – tuition   480,551    524,944 
Total Revenues   4,954,318    1,864,490 
           
Cost of revenue – rent   3,065,775    675,438 
Cost of revenue – tuition   196,744    155,729 
Total cost of revenues   3,262,519    831,167 
           
Gross Profit   1,691,799    1,033,323 
           
Operating expenses:          
General and administrative expenses   734,905    661,418 
Professional fees   2,422,314    310,603 
Salaries   445,289    807,334 
Total operating expenses   3,602,508    1,779,355 
           
Loss from operations   (1,910,709)   (746,032)
           
Other (expense) income          
Interest expense   (2,822,917)   (506,036)
Accretion interest   (285,625)    
Gain on disposal of properties   8,741,559     
Gain (loss) on warrants   880,810     
Loss on derivative liabilities valuation   367,663    (1,536,419)
Government subsidies       84,258 
Other income   71,831    28,155 
Total other (expense) income, net   6,953,321    (1,930,042)
           
(Loss) income before income taxes   5,042,612    (2,676,074)
Provision for income taxes   (1,092,507)   (99,169)
Net (loss) income   3,950,105    (2,775,243)
Less: net loss (income) attributable to noncontrolling interest   (89,687)   54,230 
Net (loss) income attributable to Visionary Education Technology Holdings Group   4,039,792    (2,721,013)
           
Other comprehensive income (loss) :          
Foreign currency translation loss   (28,862)   (1,145,693)
Comprehensive income (loss)   3,921,243    (3,920,936)
Less: comprehensive loss attributable to noncontrolling interest   (88,979)   (74,630)
Comprehensive income (loss) attributable to Visionary Education Technology Holdings Group  $4,010,222   $(3,846,306)
           
Earnings (Loss) Per share          
Basic and diluted  $0.09   $(0.07)
           
Weighted Average Shares Outstanding          
Basic and diluted   45,316,834    38,112,022 

 

 

 

 2