Exhibit 99.2

 

ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   As of
June 30,
   As of December 31, 
   2023   2023   2023 
   RMB   RMB   USD 
ASSETS            
Current Assets               
Cash and cash equivalents   9,873,678    5,536,235    779,762 
Restricted cash   4,999,974    103,954,158    14,641,637 
Accounts receivable, net   77,750,249    83,367,397    11,742,052 
Due from related parties   8,526,012    9,358,971    1,318,183 
Deferred offering cost   4,223,769    6,009,101    846,364 
Prepaid expenses and other current assets, net   8,332,330    11,549,777    1,626,752 
Total Current Assets   113,706,012    219,775,639    30,954,750 
                
Property and equipment, net   2,516    2,516    354 
Intangible assets, net   2,183,677    1,596,592    224,875 
Operating lease right of use assets   4,327,705    3,340,565    470,509 
Restricted cash, noncurrent   5,000,000    5,000,000    704,235 
Deferred tax assets   1,604,757    3,007,328    423,573 
Other non-current assets   1,211,500    1,461,106    205,792 
Total Non-Current Assets   14,330,155    14,408,107    2,029,338 
Total Assets   128,036,167    234,183,746    32,984,088 
                
LIABILITIES, AND SHAREHOLDERS’ EQUITY               
Current Liabilities               
Short-term borrowings   27,267,797    26,814,237    3,776,706 
Accounts payable   31,436,527    44,671,491    6,291,848 
Insurance premium payable   3,553,377    107,381,104    15,124,312 
Income tax payable   28,343    28,146    3,964 
Due to related parties   290,200    11,790,200    1,660,615 
Operating lease liabilities, current   2,009,034    1,985,778    279,691 
Accrued expenses and other liabilities   14,714,898    9,819,860    1,383,097 
Subscription fees advanced from shareholders   15,000,000    15,000,000    2,112,706 
Total Current Liabilities   94,300,176    217,490,816    30,632,939 
                
Operating lease liabilities, noncurrent   2,273,154    1,333,518    187,822 
Deferred tax liabilities   7,698    
    
 
Total Liabilities   96,581,028    218,824,334    30,820,761 
                
Commitments and contingencies   
 
    
 
    
 
 
                
Shareholders’ Equity               
Class A ordinary shares (par value $0.0001 per share, 450,000,000 shares authorized, 13,183,308 and 13,183,308 shares issued and outstanding as of June 30, 2023 and December 31, 2023, respectively)*   8,820    8,820    1,318 
Class B ordinary shares (par value $0.0001 per share, 50,000,000 shares authorized, 16,816,692 and 16,816,692 shares issued and outstanding as of June 30, 2023 and December 31, 2023, respectively)*   12,204    12,204    1,682 
Additional paid-in capital   168,973,780    168,973,780    23,799,418 
Accumulated deficit   (137,544,783)   (153,638,997)   (21,639,599)
Accumulated other comprehensive income   5,118    3,605    508 
Total Shareholders’ Equity   31,455,139    15,359,412    2,163,327 
Total Liabilities and Shareholders’ Equity   128,036,167    234,183,746    32,984,088 

 

*The shares and per share information are presented on a retroactive basis to reflect the reorganization and reclassification of Class A and Class B ordinary shares.

 

 

 

 

ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   For the Six Months Ended December 31, 
   2022   2023   2023 
   RMB   RMB   USD 
Revenues   91,799,665    84,254,221    11,866,959 
Cost of revenues   (58,724,886)   (54,192,050)   (7,632,791)
Gross profit   33,074,779    30,062,171    4,234,168 
                
Operating expenses               
Selling and marketing expenses   (12,672,484)   (20,993,374)   (2,956,855)
General and administrative expenses   (9,907,082)   (10,153,441)   (1,430,082)
Research and development expenses   (4,001,576)   (7,294,313)   (1,027,382)
Total operating expenses   (26,581,142)   (38,441,128)   (5,414,319)
                
Income (loss) from operations   6,493,637    (8,378,957)   (1,180,151)
                
Interest expense, net   (549,856)   (431,796)   (60,817)
Other income, net   295,648    127,399    17,944 
Income (Loss) Before Income Taxes   6,239,429    (8,683,354)   (1,223,024)
                
Income tax benefits   2,672,359    137,354    19,346 
Net Income (Loss)   8,911,788    (8,546,000)   (1,203,678)
                
Other comprehensive loss               
Foreign currency translation adjustments   
    (1,513)   (213)
                
Comprehensive income (loss)   8,911,788    (8,547,513)   (1,203,891)
                
Weighted average number of ordinary share outstanding               
Basic*   26,388,878    30,000,000    30,000,000 
Diluted*   26,388,878    30,000,000    30,000,000 
Earnings (loss) per share               
Basic*   0.34    (0.28)   (0.04)
Diluted*   0.34    (0.28)   (0.04)

 

*The shares and per share information are presented on a retroactive basis to reflect the reorganization and reclassification of Class A and Class B ordinary shares.

 

2

 

 

ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ (DEFICITS) EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 31, 2022 and 2023
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   Class A
Ordinary Shares
   Class B
Ordinary Shares
   Additional
Paid-in
   Retained
earnings
(Accumulated
   Accumulated
Other
Comprehensive
     
   Shares*   Amount*   Shares*   Amount*   Capital  Deficits)   Income   Total 
   RMB   RMB   RMB   RMB   RMB   RMB 
As of June 30, 2022   13,183,308    8,820    13,155,570    8,817    113,111,157    (94,446,003)   
    18,682,791 
Contribution from shareholders       
        
    600,000    
    
    600,000 
Share based compensation       
        
    531,100    
    
    531,100 
Net income       
        
    
    8,911,788    
    8,911,788 
As of December 31, 2022   13,183,308    8,820    13,155,570    8,817    114,242,257    (85,534,215)   
    28,725,679 
                                         
As of June 30, 2023   13,183,308    8,820    16,816,692    12,204    168,973,780    (137,544,783)   5,118    31,455,139 
Adjustments due to the adoption of ASC 326       
        
    
    (7,548,214)   
    (7,548,214)
Net loss       
        
    
    (8,546,000)   
    (8,546,000)
Foreign exchange adjustments       
        
    
    
    (1,513)   (1,513)
As of December 31, 2023   13,183,308    8,820    16,816,692    12,204    168,973,780    (153,638,997)   3,605    15,359,412 

 

*The shares and per share information are presented on a retroactive basis to reflect the reorganization and reclassification of Class A and Class B ordinary shares.

 

3

 

 

ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))

 

   For the Six Months Ended December 31, 
   2022   2023   2023 
   RMB   RMB   USD 
Cash Flows From Operating Activities:               
Net cash provided by operating activities   205,695,961    85,607,856    12,057,615 
                
Cash Flows From Investing Activities               
Loans made to related parties   (15,500)   
    
 
Repayment of loans from related parties   15,983,000    
    
 
Purchase of intangible assets   (1,238,938)   (264,606)   (37,269)
Proceeds from disposal of property and equipment   10,520    
    
 
Net cash provided by (used in) investing activities   14,739,082    (264,606)   (37,269)
                
Cash Flows From Financing Activities               
Capital contribution from shareholders   600,000    
    
 
Proceeds from short-term bank borrowings   12,100,000    25,000,000    3,521,176 
Repayment of short-term bank borrowings   (12,432,203)   (25,453,560)   (3,585,059)
Borrowings from related parties   
    26,500,000    3,732,447 
Repayment of borrowings to related parties   (200,000)   (15,000,000)   (2,112,706)
Payment of offering cost   (2,433,566)   (1,771,436)   (249,502)
Net cash (used in) provided by financing activities   (2,365,769)   9,275,004    1,306,356 
                
Effect of exchange rate changes on cash and cash equivalents   
    (1,513)   (213)
                
Net increase in cash, cash equivalents and restricted cash   218,069,274    94,616,741    13,326,489 
Cash, cash equivalents and restricted cash at beginning of the period   11,574,189    19,873,652    2,799,145 
Cash, cash equivalents and restricted cash at end of the period   229,643,463    114,490,393    16,125,634 

 

4

 

 

ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued)
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))

 

   For the Six Months Ended December 31, 
   2022   2023   2023 
   RMB   RMB   USD 
Supplemental Cash Flow Information               
Cash paid for interest expense   668,772    507,297    71,451 
Cash paid for income tax   
    
    
 
                
Non-cash Investing and Financing activities               
Operating lease right-of-use assets obtained in exchange for operating lease liabilities   4,181,768    81,674    11,504 
Settlement of due from related parties with due to related parties   459,800    
    
 
                
Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets               

 

 

   As of
June 30,
   As of December 31, 
   2023   2023   2023 
   RMB   RMB   USD 
Cash and cash equivalents   9,873,678    5,536,235    779,762 
Restricted cash   4,999,974    103,954,158    14,641,637 
Restricted cash, noncurrent   5,000,000    5,000,000    704,235 
    19,873,652    114,490,393    16,125,634 

 

 

5

 

 

false --12-31 Q2 2023 2023-12-31 0001966750 0001966750 2023-07-01 2023-12-31 0001966750 2023-06-30 0001966750 2023-12-31 0001966750 us-gaap:RelatedPartyMember 2023-06-30 0001966750 us-gaap:RelatedPartyMember 2023-12-31 0001966750 us-gaap:CommonClassAMember 2023-06-30 0001966750 us-gaap:CommonClassAMember 2023-12-31 0001966750 us-gaap:CommonClassBMember 2023-06-30 0001966750 us-gaap:CommonClassBMember 2023-12-31 0001966750 2022-07-01 2022-12-31 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2022-06-30 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2022-06-30 0001966750 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001966750 us-gaap:RetainedEarningsMember 2022-06-30 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-06-30 0001966750 2022-06-30 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2022-07-01 2022-12-31 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2022-07-01 2022-12-31 0001966750 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-12-31 0001966750 us-gaap:RetainedEarningsMember 2022-07-01 2022-12-31 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-07-01 2022-12-31 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2022-12-31 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2022-12-31 0001966750 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001966750 us-gaap:RetainedEarningsMember 2022-12-31 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0001966750 2022-12-31 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-06-30 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-06-30 0001966750 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001966750 us-gaap:RetainedEarningsMember 2023-06-30 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-06-30 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-07-01 2023-12-31 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-07-01 2023-12-31 0001966750 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-12-31 0001966750 us-gaap:RetainedEarningsMember 2023-07-01 2023-12-31 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-07-01 2023-12-31 0001966750 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-12-31 0001966750 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-12-31 0001966750 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001966750 us-gaap:RetainedEarningsMember 2023-12-31 0001966750 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 iso4217:CNY iso4217:USD iso4217:CNY xbrli:shares xbrli:shares iso4217:USD xbrli:shares