| | |
每股
|
| |
总计
|
| ||||||
公开发行价
|
| | | $ | 4.00 | | | | | $ | 12,000,000 | | |
承销费及佣金(1)
|
| | | $ | 0.28 | | | | | $ | 840,000 | | |
扣除费用前的收益给我们
|
| | | $ | 3.72 | | | | | $ | 11,160,000 | | |
| | |
页面
Number |
| |||
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 9 | | |
有关前瞻性陈述的注意事项
|
| | | | 50 | | |
收益的使用
|
| | | | 51 | | |
股利政策
|
| | | | 53 | | |
大写
|
| | | | 54 | | |
稀释
|
| | | | 55 | | |
管理层对财务状况和经营结果的讨论和分析
|
| | | | 56 | | |
业务
|
| | | | 72 | | |
管理
|
| | | | 106 | | |
高管薪酬
|
| | | | 111 | | |
某些关系和相关交易
|
| | | | 114 | | |
某些实益所有人和管理层的担保所有权
|
| | | | 115 | | |
证券说明
|
| | | | 116 | | |
普通股市场和相关股东事务
|
| | | | 118 | | |
有资格未来出售的股票
|
| | | | 119 | | |
承销
|
| | | | 121 | | |
法律事务
|
| | | | 126 | | |
专家
|
| | | | 126 | | |
会计师在会计和财务披露方面的变化和分歧
|
| | | | 126 | | |
在那里您可以找到更多信息
|
| | | | 127 | | |
财务报表
|
| | | | F-1 | | |
| | |
截至2017年12月31日
|
| |||||||||
| | |
实际
|
| |
已调整(1)
|
| ||||||
现金及现金等价物
|
| | | $ | 85,202 | | | | | | 9,853,122 | | |
总负债
|
| | | | 894,313 | | | | | | 894,313 | | |
股本(已发行和发行的普通股22,500,000股,实际;已发行和发行的普通股25,750,000股,经调整)
|
| | | | 2,250 | | | | | | 2,575 | | |
累计赤字
|
| | | | 1,733,837 | | | | | | 1,733,837 | | |
股东权益
|
| | | | 9,156,252 | | | | | | 18,924,172 | | |
总市值
|
| | | $ | 10,050,565 | | | | | | 19,818,485 | | |
|
|
假设每股首次公开募股价格
|
| | | $ | 4.00 | | |
|
截至2017年12月31日的预计每股有形账面净值
|
| | | $ | (0.0352) | | |
|
由于新投资者支付的价格,预计每股有形账面净值增加
|
| | | $ | 0.3837 | | |
|
预计本次发行后每股有形账面净值
|
| | | $ | 0.3484 | | |
|
向本次发行的新投资者摊薄预计每股有形账面净值
|
| | | $ | 3.9016 | | |
| | |
购买的股份
|
| |
总计
考虑 |
| |
平均价格
每股 |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
$
|
| |
%
|
| |
$
|
| |||||||||||||||
| | |
(以千为单位,百分比和每股数据除外)
|
| |||||||||||||||||||||||||||
现有股东
|
| | | | 22,500,000 | | | | | | 88.24% | | | | | | 4,500 | | | | | | 0.04% | | | | | | 0.0002 | | |
新投资者
|
| | | | 3,000,000 | | | | | | 11.76% | | | | | | 12,000,000 | | | | | | 99.96% | | | | | | 4.25 | | |
总计
|
| | | | 25,500,000 | | | | | | 100.00% | | | | | | 12,004,500 | | | | | | 100.00% | | | | | | 0.4708 | | |
|
| | |
截至以下三个月
|
| |||||||||||||||||||||||||||
| | |
12月31日,
2017 |
| |
9月30日,
2017 |
| |
6月30日,
2017 |
| |
3月31日,
2017 |
| |
12月31日,
2016 |
| |||||||||||||||
贷款金额(标准贷款)
|
| | | $ | 10,776,692 | | | | | $ | 12,142,615 | | | | | $ | 5,834,087 | | | | | $ | 2,493,794 | | | | | $ | 4,005,092 | | |
贷款金额(贷款转让)
|
| | | $ | 14,840,155 | | | | | $ | 13,025,964 | | | | | $ | 3,100,300 | | | | | | 0 | | | | | | 0 | | |
投资者数量
|
| | | | 271 | | | | | | 329 | | | | | | 381 | | | | | | 329 | | | | | | 359 | | |
借款人数量
|
| | | | 2,043 | | | | | | 289 | | | | | | 160 | | | | | | 26 | | | | | | 140 | | |
平均投资额
|
| | | $ | 94,527 | | | | | $ | 76,500 | | | | | $ | 23,450 | | | | | $ | 7,580 | | | | | $ | 11,156 | | |
平均借款金额
|
| | | $ | 12,539 | | | | | $ | 87,088 | | | | | $ | 55,841 | | | | | $ | 95,915 | | | | | $ | 28,608 | | |
向借款人收取交易费
|
| | | $ | 72,420 | | | | | $ | 56,246 | | | | | $ | 42,889 | | | | | $ | 35,745 | | | | | $ | 20,828 | | |
债权人合伙人的交易手续费
|
| | | $ | 68,594 | | | | | $ | 50,330 | | | | | $ | 16,663 | | | | | $ | — | | | | | $ | — | | |
来自投资者的服务费
|
| | | $ | 11,524 | | | | | $ | 10,592 | | | | | $ | 6,240 | | | | | $ | 7,945 | | | | | $ | 8,719 | | |
| | |
截至以下三个月
|
| |||||||||||||||||||||||||||
| | |
12月31日,
2017 |
| |
9月30日,
2017 |
| |
6月30日,
2017 |
| |
3月31日,
2017 |
| |
12月31日,
2016 |
| |||||||||||||||
现有投资者的再投资
|
| | | | 225 | | | | | | 252 | | | | | | 73 | | | | | | 235 | | | | | | 353 | | |
现有投资者再投资率
|
| | | | 87.51% | | | | | | 63.83% | | | | | | 57.21% | | | | | | 45.25% | | | | | | 49.58% | | |
新增投资者数量
|
| | | | 17 | | | | | | 77 | | | | | | 308 | | | | | | 94 | | | | | | 46 | | |
投资者总数
|
| | | | 271 | | | | | | 329 | | | | | | 381 | | | | | | 329 | | | | | | 359 | | |
每位投资者平均贷款金额
|
| | | $ | 94,527 | | | | | $ | 76,500 | | | | | $ | 23,450 | | | | | $ | 7,580 | | | | | $ | 11,156 | | |
每位投资者持有的贷款总额平均数
|
| | | | 17.24 | | | | | | 8.31 | | | | | | 6.00 | | | | | | 6.95 | | | | | | 6.37 | | |
| | |
截至以下三个月
|
| ||||||||||||||||||||||||||||||
适用指标
|
| |
12月31日,
2017 |
| |
9月30日,
2017 |
| |
6月30日,
2017 |
| |
3月31日,
2017 |
| |
12月31日,
2016 |
| ||||||||||||||||||
现有借款人的再借款率
|
| |
个人
|
| | | | 0.05% | | | | | | — | | | | | | 25% | | | | | | 29% | | | | | | 5% | | |
| 中小企业 | | | | | 28% | | | | | | 50% | | | | | | 19% | | | | | | 0% | | | | | | 21% | | | ||
|
指派
贷款 |
| | | | 30% | | | | | | 52% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | ||
新借款人数量
|
| |
个人
|
| | | | 1,775 | | | | | | 1 | | | | | | 3 | | | | | | 2 | | | | | | 120 | | |
| 中小企业 | | | | | 2 | | | | | | 10 | | | | | | 34 | | | | | | 10 | | | | | | 11 | | | ||
|
指派
贷款 |
| | | | 196 | | | | | | 218 | | | | | | 114 | | | | | | 0 | | | | | | 0 | | | ||
借款人总数
|
| |
个人
|
| | | | 1,775 | | | | | | 1 | | | | | | 4 | | | | | | 10 | | | | | | 126 | | |
| 中小企业 | | | | | 66 | | | | | | 41 | | | | | | 42 | | | | | | 16 | | | | | | 14 | | | ||
|
指派
贷款 |
| | | | 202 | | | | | | 247 | | | | | | 114 | | | | | | 0 | | | | | | 0 | | | ||
平均贷款金额
每个借款人 |
| |
个人
|
| | | $ | 534 | | | | | $ | 1,417 | | | | | $ | 19,311 | | | | | $ | 21,774 | | | | | $ | 15,525 | | |
| 中小企业 | | | | $ | 148,930 | | | | | $ | 296,127 | | | | | $ | 134,215 | | | | | $ | 145,157 | | | | | $ | 146,321 | | | ||
|
指派
贷款 |
| | | $ | 73,466 | | | | | $ | 52,737 | | | | | $ | 27,196 | | | | | | — | | | | | | — | | | ||
贷款总额
|
| |
个人
|
| | | $ | 947,315 | | | | | $ | 1,417 | | | | | $ | 77,244 | | | | | $ | 171,285 | | | | | $ | 1,956,601 | | |
| 中小企业 | | | | $ | 9,829,377 | | | | | $ | 12,141,198 | | | | | $ | 5,756,843 | | | | | $ | 2,322,509 | | | | | $ | 2,048,491 | | | ||
|
指派
贷款 |
| | | $ | 14,840,155 | | | | | $ | 13,025,964 | | | | | $ | 3,100,300 | | | | | | — | | | | | | — | | |
截至的季度
|
| |
数量
投资 |
| |
总量
投资 |
| |
平均金额
投资 |
| |||||||||
2016年12月31日
|
| | | | 66 | | | | | $ | 745,907 | | | | | $ | 11,212 | | |
2017年3月31
|
| | | | 15 | | | | | $ | 61,484 | | | | | $ | 4,099 | | |
2017年6月30日
|
| | | | 34 | | | | | $ | 263,482 | | | | | $ | 7,718 | | |
2017年9月30日
|
| | | | 140 | | | | | $ | 1,045,949 | | | | | $ | 7,471 | | |
2017年12月31日
|
| | | | 226 | | | | | $ | 804,986 | | | | | $ | 3,562 | | |
截至的季度
|
| |
担保
|
| |
贷款额度
|
| |||
2016年12月31日
|
| |
第三方合作
党的担保 |
| | | $ | 4,004,799 | | |
2017年3月31
|
| |
第三方合作
党的担保 |
| | | $ | 152,415 | | |
2017年6月30日
|
| |
第三方合作
党的担保 |
| | | $ | 5,762,961 | | |
2017年9月30日
|
| |
第三方合作
党的担保 |
| | | $ | 12,141,198 | | |
2017年12月31日
|
| |
第三方合作
党的担保 |
| | | $ | 26,436,523 | | |
截至的季度
|
| |
普通客户
采购成本 |
| |||
2016年12月31日
|
| | | $ | 13.90 | | |
2017年3月31
|
| | | $ | 7.98 | | |
2017年6月30日
|
| | | $ | 3.79 | | |
2017年9月30日
|
| | | $ | 23.17 | | |
2017年12月31日
|
| | | $ | 17.76 | | |
| | |
截至以下三个月
12月31日, |
| | ||||||||||||||
| | |
2017
|
| |
2016
|
| |
变化
|
| |||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| | |||||||||||
收入 | | | | $ | 152,538 | | | | | $ | 29,779 | | | | | $ | 122,759 | | |
运营费用 | | | | | |||||||||||||||
销售、一般和行政费用
|
| | | | (288,620) | | | | | | (41,987) | | | | | | (246,633) | | |
无形资产摊销
|
| | | | (165,206) | | | | | | (161,646) | | | | | | (3,560) | | |
总运营费用
|
| | | | (453,826) | | | | | | (203,633) | | | | | | (250,193) | | |
运营亏损
|
| | | | (301,288) | | | | | | (173,854) | | | | | | (127,434) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 58 | | | | | | 2 | | | | | | 56 | | |
其他收入,净额
|
| | | | 13 | | | | | | — | | | | | | 13 | | |
其他收入合计
|
| | | | 71 | | | | | | 2 | | | | | | 69 | | |
所得税前亏损
|
| | | | (301,217) | | | | | | (173,852) | | | | | | (127,365) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
净亏损
|
| | | $ | (301,217) | | | | | $ | (173,852) | | | | | $ | (127,365) | | |
|
| | |
截至12月31日的三个月,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
收入
|
| | | $ | 152,538 | | | | | $ | 29,779 | | |
向借款人收取交易费
|
| | | | 72,420 | | | | | | 20,992 | | |
债权人合伙人的交易手续费
|
| | | | 68,594 | | | | | | — | | |
来自投资者的服务费
|
| | | | 11,524 | | | | | | 8,787 | | |
| | |
在截至的9个月中
12月31日, |
| | ||||||||||||||
| | |
2017
|
| |
2016
|
| |
变化
|
| |||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| | |||||||||||
收入 | | | | $ | 335,498 | | | | | $ | 29,779 | | | | | $ | 305,719 | | |
运营费用 | | | | | |||||||||||||||
销售、一般和行政费用
|
| | | | (960,349) | | | | | | (53,697) | | | | | | (906,652) | | |
无形资产摊销
|
| | | | (488,210) | | | | | | (161,646) | | | | | | (326,564) | | |
总运营支出
|
| | | | (1,448,559) | | | | | | (215,343) | | | | | | (1,233,216) | | |
运营亏损
|
| | | | (1,113,061) | | | | | | (185,564) | | | | | | (927,497) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 210 | | | | | | 3 | | | | | | 207 | | |
其他收入,净额
|
| | | | 1,711 | | | | | | — | | | | | | 1,711 | | |
其他收入合计
|
| | | | 1,921 | | | | | | 3 | | | | | | 1,918 | | |
所得税前亏损
|
| | | | (1,111,140) | | | | | | (185,561) | | | | | | (925,579) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
持续经营净亏损
|
| | | | (1,111,140) | | | | | | (185,561) | | | | | | (925,579) | | |
非持续经营的净亏损
|
| | | | — | | | | | | (86,876) | | | | | | 86,876 | | |
净亏损
|
| | | $ | (1,111,140) | | | | | $ | (272,437) | | | | | $ | (838,703) | | |
|
| | |
截至12月31日的9个月,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
收入 | | | | | 335,498 | | | | | | 29,779 | | |
向借款人收取交易费
|
| | | | 171,556 | | | | | | 20,992 | | |
债权人合作伙伴的交易费
|
| | | | 135,586 | | | | | | — | | |
来自投资者的服务费
|
| | | | 28,356 | | | | | | 8,787 | | |
| | |
截至3月31日的年份,
|
| | | | | | | |||||||||
| | |
2017
|
| |
2016
|
| |
变化
|
| |||||||||
收入
|
| | | $ | 73,237 | | | | | $ | — | | | | | | 73,237 | | |
运营费用 | | | | | |||||||||||||||
销售、一般和行政费用
|
| | | | (258,772) | | | | | | (18,724) | | | | | | (240,048) | | |
无形资产摊销
|
| | | | (324,710) | | | | | | — | | | | | | (324,710) | | |
总运营费用
|
| | | | (583,482) | | | | | | (18,724) | | | | | | (564,758) | | |
运营亏损
|
| | | | (510,245) | | | | | | (18,724) | | | | | | (491,521) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 30 | | | | | | 1 | | | | | | 29 | | |
其他收入,净额
|
| | | | 446 | | | | | | — | | | | | | 446 | | |
其他收入合计
|
| | | | 476 | | | | | | 1 | | | | | | 475 | | |
所得税前亏损
|
| | | | (509,769) | | | | | | (18,723) | | | | | | (491,046) | | |
所得税费用
|
| | | | — | | | | | | — | | | | | | — | | |
持续经营净亏损
|
| | | | (509,769) | | | | | | (18,723) | | | | | | (491,046) | | |
已终止业务净(亏损)/收入
|
| | | | (86,876) | | | | | | 4,449 | | | | | | (91,325) | | |
净亏损
|
| | | $ | (596,645) | | | | | $ | (14,274) | | | | | | (582,371) | | |
|
| | |
截至3月31日的年份,
|
| | | |||||||||||||
| | |
2017
|
| |
2016
|
| | | ||||||||||
收入
|
| | | | 73,237 | | | | | | — | | | | | ||||
借款人的交易费
|
| | | | 56,573 | | | | | | — | | | | | | | | |
投资者服务费
|
| | | | 16,664 | | | | | | — | | | | | | |
| | |
截至以下三个月
|
| | | | | | | |||||||||||||||
| | |
2017年3月31
|
| |
2016年12月31日
|
| |
9月30日及
2016年6月30日 |
| |
截至该年度为止
2017年3月31 |
| ||||||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| ||||||||||||
收入
|
| | | | 43,690 | | | | | | 29,547 | | | | | | — | | | | | | 73,237 | | |
借款人的交易费
|
| | | | 35,745 | | | | | | 20,828 | | | | | | — | | | | | | 56,573 | | |
投资者服务费
|
| | | | 7,945 | | | | | | 8,719 | | | | | | — | | | | | | 16,664 | | |
| | |
在截至的9个月中
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
净现金(用于)/由经营活动提供
|
| | | | (417,645) | | | | | | 8,638 | | |
用于投资活动的现金净额
|
| | | | (412) | | | | | | (93,955) | | |
融资活动提供的现金净额
|
| | | | 335,092 | | | | | | — | | |
汇率变动对现金的影响
|
| | | | 6,875 | | | | | | 85,369 | | |
期初现金及现金等价物
|
| | | | 161,292 | | | | | | 165 | | |
期末现金及现金等价物
|
| | | $ | 85,202 | | | | | $ | 217 | | |
|
| | |
在截至以下年度的
3月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
经营活动提供的净现金
|
| | | | 1,324,449 | | | | | | (241) | | |
用于投资活动的现金净额
|
| | | | (1,246,018) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 341,736 | | | | | | — | | |
汇率变动对现金的影响
|
| | | | (259,040) | | | | | | (17) | | |
年初现金及现金等价物
|
| | | | 165 | | | | | | 423 | | |
年终现金及现金等价物
|
| | | $ | 161,292 | | | | | $ | 165 | | |
|
功能
|
| |
雇员人数
|
| |||
管理
|
| | | | 2 | | |
技术
|
| | | | 9 | | |
风险管理
|
| | | | 5 | | |
运营
|
| | | | 7 | | |
人力资源
|
| | | | 3 | | |
业务拓展
|
| | | | 3 | | |
财务与会计
|
| | | | 3 | | |
总计
|
| | | | 32 | | |
名字
|
| |
年龄
|
| |
职位
|
| |||
陈欣 | | | | | 47 | | | | 首席执行官 | |
朱荣珠 | | | | | 39 | | | | 首席财务官兼财务主管 | |
春海Li | | | | | 33 | | | | 首席技术官 | |
林小娟 | | | | | 52 | | | | 董事 | |
湘湖 | | | | | 35 | | | | 董事 | |
Xi文 | | | | | 34 | | | |
董事长总裁、董秘
|
|
鱼雷饶 | | | | | 53 | | | | 董事 | |
特伦特·D戴维斯 | | | | | 50 | | | | 董事提名者* | |
名称和主要职位
|
| |
年
|
| |
薪金
($) |
| |
奖金
($) |
| |
库存
奖项 ($) |
| |
选择权
奖项 ($) |
| |
非股权
激励计划 补偿 ($) |
| |
不合格
延期 补偿 收益 ($) |
| |
所有其他
补偿 ($) |
| |
总计
($) |
| |||||||||||||||||||||||||||
陈欣,首席执行官
军官 |
| | | | 2017 | | | | | | 15,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,601(1) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
朱荣,财务总监
官员兼财务主管 |
| | | | 2017 | | | | | | 4,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,457(2) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
李春海,首席技术官
|
| | | | 2017 | | | | | | 5,977 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,977(3) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
在提供产品之前
|
| |
报价后
|
| ||||||||||||||||||
实益拥有人姓名或名称及地址(1)
|
| |
金额和
性质: 有益的 所有权 |
| |
近似值
百分比 优秀 股份(2) |
| |
金额和
性质: 有益的 所有权 |
| |
近似值
百分比 优秀 股份(3) |
| ||||||||||||
5%的股东 | | | | | | ||||||||||||||||||||
森妙国际投资集团
有限(4) |
| | | | 10,575,000 | | | | | | 47% | | | | | | 10,575,000 | | | | | | 41.5% | | |
THS投资集团有限公司(5)
|
| | | | 1,687,500 | | | | | | 7.5% | | | | | | 1,687,500 | | | | | | 6.6% | | |
HSM投资集团有限公司(6)
|
| | | | 1,912,500 | | | | | | 8.5% | | | | | | 1,912,500 | | | | | | 7.5% | | |
HSA投资集团有限公司(7)
|
| | | | 2,475,000 | | | | | | 11% | | | | | | 2,475,000 | | | | | | 9.7% | | |
高级职员和董事 | | | | | | ||||||||||||||||||||
陈欣
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱荣珠
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
春海Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Xi(8)
|
| | | | 1,122,750 | | | | | | 4.99% | | | | | | 1,122,750 | | | | | | 4.4% | | |
相湖(4)
|
| | | | 10,575,000 | | | | | | 47% | | | | | | 10,575,000 | | | | | | 41.5% | | |
林小娟
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
鱼雷饶
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特伦特·D戴维斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有董事和高级管理人员为一组(8人)
|
| | | | 11,697,750 | | | | | | 51.99% | | | | | | 11,697,750 | | | | | | 45.9% | | |
承销商
|
| |
股份数量
|
| |||
View Trade证券公司
|
| | | | 3,000,000 | | |
| | | |||||
| | | |||||
总计
|
| | | | 3,000,000 | | |
| | |
每股
|
| |
集料
金额 |
| ||||||
公开发行价
|
| | | $ | 4.00 | | | | | $ | 12,000,000 | | |
承保折扣(1)
|
| | | $ | 0.28 | | | | | $ | 840,000 | | |
非实报实销费用津贴(2)
|
| | | $ | 0.02 | | | | | $ | 60,000 | | |
扣除其他费用前的收益
|
| | | $ | 3.7 | | | | | $ | 11,100,000 | | |
|
独立注册会计师事务所报告
|
| | | | F-2 | | |
|
截至2017年3月31日和2016年3月31日的合并资产负债表
|
| | | | F-3 | | |
|
截至2013年3月31日止年度的综合经营及全面亏损报表,
2017和2016年 |
| | | | F-4 | | |
|
截至2017年3月31日和2016年3月31日的综合股东权益变动表
|
| | | | F-5 | | |
|
截至2017年3月31日和2016年3月31日的综合现金流量表
|
| | | | F-6 | | |
|
合并财务报表附注
|
| | | | F-7 | | |
|
截至2017年12月31日和2017年3月31日的简明综合资产负债表
|
| | | | F-31 | | |
|
截至2017年12月31日和2016年12月31日的三个月和九个月的简明合并经营报表和全面亏损
|
| | | | F-32 | | |
|
截至2017年12月31日和2016年12月31日的九个月股东权益变动表
|
| | | | F-33 | | |
|
截至2017年12月31日和2016年12月31日止九个月简明合并现金流量表
|
| | | | F-34 | | |
|
简明合并财务报表附注
|
| | | | F-35 | | |
| | | | | | | | |
3月31日,
|
| |||||||||
| | |
注意
|
| |
2017
|
| |
2016
|
| |||||||||
| | | | | | | | |
重述
注3 |
| | ||||||||
资产 | | | | | |||||||||||||||
流动资产 | | | | | |||||||||||||||
现金及现金等价物
|
| | | | | | | | | $ | 161,292 | | | | | $ | 165 | | |
预付款、应收款和其他资产
|
| | | | 6 | | | | | | 19,476 | | | | | | 1,550,544 | | |
| | | | | | | | | | | 180,768 | | | | |
|
1,550,709
|
| |
分类为持作出售的处置组资产
|
| | | | 5 | | | | | | — | | | | | | 19,960,291 | | |
流动资产总额
|
| | | | | | | | | | 180,768 | | | | | | 21,511,000 | | |
财产和设备,净额
|
| | |
|
7
|
| | | | | 4,648 | | | | | | — | | |
其他资产 | | | | | |||||||||||||||
站台
|
| | | | 8 | | | | | | 3,874,166 | | | | | | — | | |
用户关系
|
| | | | 4,8 | | | | | | 363,285 | | | | | | — | | |
商誉
|
| | | | 4 | | | | | | 5,631,819 | | | | | | — | | |
总资产
|
| | | | | | | | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
负债和股东权益 | | | | | |||||||||||||||
流动负债 | | | | | |||||||||||||||
应计费用和其他负债
|
| | | | 9 | | | | | $ | 90,256 | | | | | $ | 31,585 | | |
归功于股东
|
| | | | 13 | | | | | | 333,761 | | | | | | — | | |
| | | | | | | | | | | 424,017 | | | | |
|
31,585
|
| |
与分类为持作出售的资产直接相关的负债
|
| | | | 5 | | | | | | — | | | | | | 4,458,543 | | |
流动负债总额
|
| | | | | | | | | | 424,017 | | | | | | 4,490,128 | | |
承付款和或有事项
|
| | | | | | | | | | — | | | | | | — | | |
股东权益 | | | | | |||||||||||||||
普通股(每股面值0.0001美元,100,000,000股
授权;已发行和发行20,250,000股和20,250,000股 分别于2017年3月31日和2016年3月31日 *) |
| | | | 11 | | | | | $ | 2,025 | | | | | $ | 2,025 | | |
借记资本公积
|
| | | | | | | | | | 11,359,103 | | | | | | 11,359,103 | | |
累计赤字
|
| | | | | | | | | | (622,697) | | | | | | (34,815) | | |
累计其他综合损失
|
| | | | | | | | | | (1,107,762) | | | | | | (506,140) | | |
股东权益总额
|
| | | | | | | | | | 9,630,669 | | | | | | 10,820,173 | | |
非控股权利
|
| | | | | | | | | | — | | | | | | 6,200,699 | | |
总股本
|
| | | | | | | | | | 9,630,669 | | | | | | 17,020,872 | | |
总负债与股东权益
|
| | | | | | | | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
|
| | |
注意事项
|
| |
截至3月31日的年份,
|
| ||||||||||||
| | | | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | | | |
重述
附注3 |
| | | | | | | |||
收入
|
| | | | | | | | | $ | 73,237 | | | | | $ | — | | |
总收入
|
| | | | | | | | | | 73,237 | | | | | | — | | |
运营费用 | | | | | | | | | | | | | | | |||||
销售、一般和行政费用
|
| | | | | | | | | | (258,772) | | | | | | (18,724) | | |
无形资产摊销
|
| | | | | | | | | | (324,710) | | | | | | — | | |
总运营支出
|
| | | | | | | | | | (583,482) | | | | | | (18,724) | | |
运营亏损
|
| | | | | | | | | | (510,245) | | | | | | (18,724) | | |
其他收入/(支出) | | | | | | | | | | | | | | | |||||
利息收入
|
| | | | | | | | | | 30 | | | | | | 1 | | |
其他收入,净额
|
| | | | | | | | | | 446 | | | | | | — | | |
其他收入合计
|
| | | | | | | | | | 476 | | | | | | 1 | | |
所得税前亏损
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
所得税费用
|
| | | | 12 | | | | | | — | | | | | | — | | |
持续经营净亏损
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
已终止业务的净(亏损)/收入,扣除税后
|
| | | | | | | | | | (86,876) | | | | | | 4,449 | | |
净亏损
|
| | | | | | | | | | (596,645) | | | | | | (14,274) | | |
非控股权益应占净(亏损)/收入
|
| | | | | | | | | | (8,763) | | | | | | 1,780 | | |
归属于森妙科技有限公司的净亏损
|
| | | | | | | | | | (587,882) | | | | | | (16,054) | | |
森妙科技有限公司持续经营应占净亏损
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
森妙科技有限公司来自已终止业务的应占净(亏损)/收入
|
| | | | | | | | | | (78,113) | | | | | | 2,669 | | |
其他综合收益 | | | | | | | | | | | | | | | |||||
外币折算调整
|
| | | | | | | | | | (807,024) | | | | | | (917,319) | | |
综合损失
|
| | | | | | | | | | (1,403,669) | | | | | | (931,593) | | |
减:归属于非控股权益的全面损失
|
| | | | | | | | | | (214,165) | | | | | | (332,163) | | |
森妙科技有限公司应占综合亏损
|
| | | | | | | | | $ | (1,189,504) | | | | | $ | (599,430) | | |
森妙科技有限公司应占综合亏损
持续运作 |
| | | | | | | | | | (1,191,718) | | | | | | (602,309) | | |
森妙科技有限公司来自已终止经营业务的全面(亏损)/收入
|
| | | | | | | | | | 2,214 | | | | | | 2,879 | | |
普通股加权平均数
|
| | | | |||||||||||||||
基本信息
|
| | | | | | | | | | 20,250,000 | | | | | | 20,250,000 | | |
稀释
|
| | | | | | | | | | 20,250,000 | | | | | | 20,250,000 | | |
每股收益 | | | | | | | | | | | | | | | |||||
公司股东应占年度基本亏损
|
| | | | | | | | | $ | (0.03) | | | | | $ | (0.00) | | |
公司股东应占年度稀释亏损
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
持续经营的每股收益 | | | | | | | | | | | | | | | | | | | |
公司股东应占持续经营业务基本亏损
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
公司股东应占持续经营业务的稀释亏损
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
非持续经营的每股收益 | | | | | |||||||||||||||
公司股东应占已终止经营业务的基本(亏损)/利润
|
| | | | | | | | | | (0.00) | | | | | | 0.00 | | |
应占已终止业务的稀释(亏损)/利润
本公司股东 |
| | | | | | | | | $ | (0.00) | | | | | $ | 0.00 | | |
| | |
普通股(注10)
|
| |
其他内容
已缴费 资本 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
非控制性
利息 |
| |
总计
股权 |
|||||||||||||||||||||||
| | |
股票
|
| |
面值
|
| ||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
重述
注3 |
| |
重述
注意到3 |
| | | | | | | |
重述
注3 |
||||||||
截至2015年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (18,761) | | | | | $ | 77,236 | | | | | $ | 6,532,862 | | | | | $ | 17,952,465 |
净(亏损)/收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,054) | | | | | | — | | | | | | 1,780 | | | | |
|
(14,274)
|
外币折算损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (583,376) | | | | | | (333,943) | | | | |
|
(917,319)
|
截至2016年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (34,815) | | | | | $ | (506,140) | | | | | $ | 6,200,699 | | | | | $ | 17,020,872 |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (587,882) | | | | | | — | | | | | | (8,763) | | | | |
|
(596,645)
|
外币折算损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (601,622) | | | | | | (205,402) | | | | |
|
(807,024)
|
出售一间附属公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | |
|
(5,986,534)
|
截至2017年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (622,697) | | | | | $ | (1,107,762) | | | | | $ | — | | | | | $ | 9,630,669 |
|
| | |
截至3月31日的几年里,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
附注3 |
| | | | | | | |||
经营活动的现金流: | | | | | | | | | | | | | |
持续经营净亏损
|
| | | $ | (509,769) | | | | | $ | (18,723) | | |
将净收入调节为经营活动提供/(用于)的现金净额的调整:
|
| | | | | | | | | | | | |
财产和设备折旧
|
| | | | 961 | | | | | | — | | |
无形资产摊销
|
| | | | 324,710 | | | | | | — | | |
经营性资产和负债变动情况:
|
| | | ||||||||||
预付款、应收款和其他资产
|
| | | | 1,465,865 | | | | | | — | | |
应计费用和其他负债
|
| | | | 42,682 | | | | | | 18,482 | | |
经营活动提供的(用于)现金净额
|
| | | | 1,324,449 | | | | | | (241) | | |
持续经营提供/(用于)经营活动的净现金
|
| | |
|
1,325,242
|
| | | |
|
(491)
|
| |
已终止经营的经营活动使用的净现金
|
| | | | (793) | | | | | | 250 | | |
投资活动产生的现金流: | | | | | | | | | | | | | |
出售一间附属公司
|
| | | | 8,914,833 | | | | | | — | | |
购置财产和设备
|
| | | | (1,975) | | | | | | — | | |
购买无形资产
|
| | | | (59,432) | | | | | | — | | |
业务收购中支付的对价
|
| | | | (10,099,444) | | | | | | — | | |
用于投资活动的现金净额
|
| | | | (1,246,018) | | | | | | — | | |
持续经营投资活动中使用的净现金
|
| | |
|
(1,246,018)
|
| | | | | — | | |
停止经营投资活动中使用的净现金
|
| | | | — | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
向股东借入的收益
|
| | | | 341,736 | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 341,736 | | | | | | — | | |
汇率变动对现金的影响
|
| | | | (259,040) | | | | | | (17) | | |
现金净增加/(减少)
|
| | | | 161,127 | | | | |
|
(258)
|
| |
年初现金及现金等价物
|
| | | | 165 | | | | |
|
423
|
| |
年终现金及现金等价物
|
| | | $ | 161,292 | | | | | $ | 165 | | |
补充现金流信息 | | | | | | | | | | | | | |
为利息支出支付的现金
|
| | | $ | — | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
总资产
|
| | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
总负债
|
| | | $ | 424,017 | | | | | $ | 4,490,128 | | |
| | |
截至3月31日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
净收入
|
| | | $ | 73,237 | | | | | $ | — | | |
净亏损
|
| | | | (596,645) | | | | | | (14,274) | | |
经营活动提供的(用于)现金净额
|
| | | | 1,324,449 | | | | | | (241) | | |
用于投资活动的现金净额
|
| | | | (1,246,018) | | | | | | — | | |
融资活动提供的现金净额
|
| | | $ | 341,736 | | | | | $ | — | | |
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
资产负债表项目,权益账户除外
|
| | | | 6.8912 | | | | | | 6.4494 | | |
| | |
多年来
截至3月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
经营表和全面损失表以及现金流量表中的项目
|
| | | | 6.7304 | | | | | | 6.3271 | | |
| 购买的计算机设备 | | |
3年
|
|
| 在购置中获得的计算机设备(见附注3) | | |
2年
|
|
| 站台 | | |
7年
|
|
| 客户关系 | | |
10年
|
|
| | |
截至2017年3月31日
|
| |||||||||||||||
| | |
和以前一样
已报告 |
| |
调整
|
| |
如上所述
|
| |||||||||
应计费用和其他负债
|
| | | $ | 55,819 | | | | | $ | 34,437 | | | | | $ | 90,256 | | |
流动负债总额
|
| | | | 389,580 | | | | | | 34,437 | | | | | | 424,017 | | |
累计赤字
|
| | | | (587,437) | | | | | | (35,260) | | | | | | (622,697) | | |
累计其他综合损失
|
| | | | (1,108,585) | | | | | | 823 | | | | | | (1,107,762) | | |
股东权益总额
|
| | | | 9,665,106 | | | | | | (34,437) | | | | | | 9,630,669 | | |
总股本
|
| | | $ | 9,665,106 | | | | | $ | (34,437) | | | | | $ | 9,630,669 | | |
| | |
截至2017年3月31日的年份
|
| |||||||||||||||
| | |
和以前一样
已报告 |
| |
调整
|
| |
如上所述
|
| |||||||||
销售、一般和行政费用
|
| | | $ | (223,512) | | | | | $ | (35,260) | | | | | $ | (258,772) | | |
总运营费用
|
| | | | (548,222) | | | | | | (35,260) | | | | | | (583,482) | | |
运营亏损
|
| | | | (474,985) | | | | | | (35,260) | | | | | | (510,245) | | |
出售一间附属公司亏损
|
| | | | (64,968) | | | | | | 64,968 | | | | | | — | | |
其他收入合计
|
| | | | (64,492) | | | | | | 64,968 | | | | | | 476 | | |
所得税前亏损
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
持续经营净亏损
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
已终止业务的净(亏损)/收入,扣除税后
|
| | | | (21,908) | | | | | | (64,968) | | | | | | (86,876) | | |
净亏损
|
| | | | (561,385) | | | | | | (35,260) | | | | | | (596,645) | | |
归属于森妙科技有限公司的净亏损
|
| | | | (552,622) | | | | | | (35,260) | | | | | | (587,882) | | |
森妙科技有限公司持续经营应占净亏损
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
森妙科技有限公司来自已终止业务的应占净(亏损)/收入
|
| | | | (13,145) | | | | | | (64,968) | | | | | | (78,113) | | |
外币折算调整
|
| | | | (807,847) | | | | | | 823 | | | | | | (807,024) | | |
综合损失
|
| | | | (1,369,232) | | | | | | (34,437) | | | | | | (1,403,669) | | |
森妙科技有限公司应占综合亏损
|
| | | | (1,155,067) | | | | | | (34,437) | | | | | | (1,189,504) | | |
森妙科技有限公司持续经营应占全面亏损
|
| | | | (1,142,014) | | | | | | (49,704) | | | | | | (1,191,718) | | |
森妙科技应占综合(亏损)/收益
受停止运营限制 |
| | | | (13,053) | | | | | | 15,267 | | | | | | 2,214 | | |
每股收益
|
| | | | |||||||||||||||
公司股东应占年度基本亏损
|
| | | | (0.03) | | | | | | (0.00) | | | | | | (0.03) | | |
公司股东应占年度稀释亏损
|
| | | | (0.03) | | | | | | (0.00) | | | | | | (0.03) | | |
持续经营的每股收益
|
| | | | |||||||||||||||
公司股东应占持续经营业务基本亏损
|
| | | | (0.03) | | | | | | 0.00 | | | | | | (0.03) | | |
公司股东应占持续经营业务的稀释亏损
|
| | | | (0.03) | | | | | | 0.00 | | | | | | (0.03) | | |
非持续经营的每股收益
|
| | | | |||||||||||||||
公司股东应占已终止经营业务的基本(亏损)/利润
|
| | | | (0.00) | | | | | | (0.00) | | | | | | (0.00) | | |
公司股东应占已终止经营业务的稀释(亏损)/利润
|
| | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
累计
赤字占 已报告 |
| |
累计
赤字占 重述 |
| |
累计
其他 全面 收入作为 已报告 |
| |
累计
其他 全面 收入作为 重述 |
| |
总股本
报告的 |
| |
总股本
经重列 |
| ||||||||||||||||||
净亏损
|
| | | $ | (552,622) | | | | | $ | (587,882) | | | | | $ | — | | | | | $ | — | | | | | $ | (561,385) | | | | | $ | (596,645) | | |
外币折算损失
|
| | | | — | | | | | | — | | | | | | (602,445) | | | | | | (601,622) | | | | | | (807,847) | | | | | | (807,024) | | |
出售一间附属公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | | | (5,986,534) | | |
截至3月31日余额,
2017 |
| | | $ | (587,437) | | | | | $ | (622,697) | | | | | $ | (1,108,585) | | | | | $ | (1,107,762) | | | | | $ | 9,665,106 | | | | | $ | 9,630,669 | | |
|
| | |
截至2017年3月31日的年份
|
| |||||||||||||||
| | |
和以前一样
已报告 |
| |
调整
|
| |
如上所述
|
| |||||||||
持续经营净亏损
|
| | | $ | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
出售附属公司的亏损
|
| | | | 64,968 | | | | | | (64,968) | | | | | | — | | |
应计费用和其他负债
|
| | | | 7,422 | | | | | | 35,260 | | | | | | 42,682 | | |
| | |
公允价值
|
| |||
有形资产净值
|
| | | $ | 3,735 | | |
站台
|
| | | | 4,230,000 | | |
用户关系
|
| | | | 395,000 | | |
商誉
|
| | | | 5,817,308 | | |
购买总对价
|
| | |
$
|
10,446,043
|
| |
|
| | |
截至2017年3月31日止年度
|
| |||||||||||||||||||||
| | |
森庙
|
| |
收购*
|
| |
采办
调整 |
| |
形式上
财务数据 |
| ||||||||||||
| | |
重述
|
| | | | | | | | | | | | | |
重述
|
| ||||||
收入
|
| | | $ | 73,237 | | | | | $ | 118,534 | | | | | | — | | | | | $ | 191,771 | | |
毛收入
|
| | | | 73,237 | | | | | | 118,534 | | | | | | — | | | | | | 191,771 | | |
运营费用 | | | | | | ||||||||||||||||||||
销售、一般和行政费用
|
| | | | (258,772) | | | | | | (69,806) | | | | | | — | | | | | | (328,578) | | |
无形资产摊销
|
| | | | (324,710) | | | | | | — | | | | | | (319,074)(1) | | | | | | (643,784) | | |
总运营支出
|
| | | | (583,482) | | | | | | (69,806) | | | | | | (319,074) | | | | | | (972,362) | | |
(亏损)/营业收入
|
| | | | (510,245) | | | | | | 48,728 | | | | | | (319,074) | | | | | | (780,591) | | |
其他收入 | | | | | | ||||||||||||||||||||
利息收入
|
| | | | 30 | | | | | | — | | | | | | — | | | | | | 30 | | |
其他收入,净额
|
| | | | 446 | | | | | | — | | | | | | — | | | | | | 446 | | |
其他收入合计
|
| | | | 476 | | | | | | — | | | | | | — | | | | | | 476 | | |
(损失)/所得税前收入
|
| | | | (509,769) | | | | | | 48,728 | | | | | | (319,074) | | | | | | (780,115) | | |
所得税追回/(费用)
|
| | | | — | | | | | | (12,290) | | | | | | 12,290(2) | | | | | | — | | |
持续经营净(亏损)/收入
|
| | | | (509,769) | | | | | | 36,438 | | | | | | (306,784) | | | | | | (780,115) | | |
非持续经营的净亏损
|
| | | | (86,876) | | | | | | — | | | | | | — | | | | | | (86,876) | | |
净(亏损)/收入
|
| | | $ | (596,645) | | | | | $ | 36,438 | | | | | $ | (306,784) | | | | | $ | (866,991) | | |
|
| | |
为六个人
截至的月份 9月30日, 2016 |
| |
这一年的
截至3月31日, 2016 |
| ||||||
| | |
(重述)
|
| | ||||||||
销售额
|
| | | $ | 12,936 | | | | | $ | 88,992 | | |
一般和行政费用
|
| | | | (35,088) | | | | | | (92,760) | | |
其他收入
|
| | | | 244 | | | | | | 8,970 | | |
所得税费用
|
| | | | — | | | | | | (753) | | |
出售一间附属公司亏损
|
| | | | (64,968) | | | | | | — | | |
已终止业务净(亏损)/收入
|
| | | $ | (86,876) | | | | | $ | 4,449 | | |
|
| | |
9月30日,
2016 |
| |
3月31日,
2016 |
| ||||||
现金及现金等价物
|
| | | $ | 1,084 | | | | | $ | 1,948 | | |
关联方应缴款项
|
| | | | 9,270,711 | | | | | | 9,864,099 | | |
其他流动资产
|
| | | | 7,511,162 | | | | | | 7,768,428 | | |
长期投资
|
| | | | 2,248,801 | | | | | | 2,325,816 | | |
分类为持作出售的处置组资产
|
| | | $ | 19,031,758 | | | | | $ | 19,960,291 | | |
因关联方的原因
|
| | | $ | 3,930,649 | | | | | $ | 4,415,346 | | |
其他流动负债
|
| | | | 134,774 | | | | | | 43,197 | | |
|
| | |
9月30日,
2016 |
| |
3月31日,
2016 |
| ||||||
与分类为持作出售的资产直接相关的负债
|
| | | $ | 4,065,423 | | | | | $ | 4,458,543 | | |
已终止业务净资产中的非控股权益
|
| | | $ | 5,986,534 | | | | |||||
公司在已终止业务净资产中的权益
|
| | | | 8,979,801 | | | | |||||
减:出售子公司收到的现金对价
|
| | | | 8,914,833 | | | | |||||
出售一间附属公司亏损
|
| | | $ | 64,968 | | | |
| | |
2017年3月31
|
| |
2016年3月31
|
| ||||||
应收一名第三方
|
| | | $ | — | | | | | $ | 1,550,544 | | |
员工欠条
|
| | | | 8,654 | | | | | | — | | |
预付费用
|
| | | | 6,961 | | | | | | — | | |
预付给供应商
|
| | | | 3,309 | | | | | | — | | |
其他
|
| | | | 552 | | | | | | | | |
| | | | $ | 19,476 | | | | | $ | 1,550,544 | | |
|
| | |
使用寿命
|
| |
2017年3月31
|
| |
2016年3月31
|
| ||||||
购买的计算机设备
|
| |
3年
|
| | | $ | 1,971 | | | | | $ | — | | |
收购中收购的计算机设备(注3)
|
| |
2年
|
| | | | 3,616 | | | | |||||
减去:累计折旧
|
| | | | | | | (939) | | | | | | — | | |
| | | | | | | $ | 4,648 | | | | | $ | — | | |
|
| | |
公允价值
|
| |||
有形资产净值
|
| | | $ | 3,735 | | |
站台
|
| | | | 4,230,000 | | |
用户关系
|
| | | | 395,000 | | |
商誉
|
| | | | 5,817,308 | | |
购买总对价
|
| | |
$
|
10,446,043
|
| |
|
| | |
使用寿命
|
| |
2017年3月31
|
| |
2016年3月31
|
| ||||||
| | |
(年)
|
| | | ||||||||||
用户关系
|
| |
10
|
| | | $ | 382,405 | | | | | $ | — | | |
减去:累计摊销
|
| | | | | | | (19,120) | | | | | | — | | |
| | | | | | | $ | 363,285 | | | | |
$
|
—
|
| |
站台
|
| |
7
|
| | | $ | 4,095,124 | | | | | $ | — | | |
软件
|
| | | | | | | 77,055 | | | | |||||
减去:累计摊销
|
| | | | | | | (298,013) | | | | | | — | | |
| | | | | | |
$
|
3,874,166
|
| | | | $ | — | | |
|
| | |
2017年3月31
|
| |
2016年3月31
|
| ||||||
无形资产其他应付款
|
| | | $ | 19,010 | | | | | $ | — | | |
应计工资和福利
|
| | | | 68,976 | | | | | | 3,088 | | |
其他应付税额
|
| | | | 2,270 | | | | | | — | | |
其他流动负债
|
| | | | — | | | | | | 28,497 | | |
| | | | $ | 90,256 | | | | | $ | 31,585 | | |
|
|
中华人民共和国
|
| | | | 25% | | |
|
美国
|
| | | | 35% | | |
| | |
截至2013年3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
当期所得税支出
|
| | | $ | — | | | | | $ | — | | |
递延所得税优惠
|
| | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | |
|
| | |
截至2013年3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
|
| | ||||||||
所得税前持续经营亏损
|
| | | $ | (509,769) | | | | | $ | (18,723) | | |
按中华人民共和国法定税率计算的所得税优惠(费用)
|
| | | | 127,442 | | | | | | 4,681 | | |
国际税率差异
|
| | | | — | | | | | | — | | |
不可扣除的费用
|
| | | | (376) | | | | | | — | | |
更改估值免税额
|
| | | | (127,066) | | | | | | (4,681) | | |
| | | | $ | — | | | | | $ | — | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
|
| | ||||||||
递延税项资产
|
| | | $ | 131,874 | | | | | $ | 7,855 | | |
减去:估值免税额
|
| | | | (131,874) | | | | | | (7,855) | | |
| | | | $ | — | | | | | $ | — | | |
|
名字
|
| |
与公司的关系
|
|
菌王 | | | 公司2.72%股东、四川森妙4.9%股东 截至2017年3月31日 |
|
湘湖 | | | 公司52.22%股东、四川森妙90%股东 截至2017年3月31日 |
|
宏利 | | |
截至2017年3月31日,四川森妙持股5.1%
|
|
| | |
2017年3月31
|
| |
2016年3月31
|
| ||||||
菌王
|
| | | $ | 43,534 | | | | | $ | — | | |
湘湖
|
| | | | 290,227 | | | | | | — | | |
| | | | $ | 333,761 | | | | |
$
|
—
|
| |
|
| | |
租赁
付款 |
| |||
截至2018年6月30日的年度
|
| | | $ | 116,052 | | |
截至2019年6月30日的年度
|
| | | | 110,789 | | |
截至2020年6月30日及其后的年度
|
| | | | 83,092 | | |
| | | | $ | 309,933 | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
资产 | | | | ||||||||||
总资产
|
| | | $ | — | | | | | $ | — | | |
负债和股东权益 | | | | ||||||||||
总负债
|
| | | | — | | | | | | — | | |
股东权益 | | | | ||||||||||
普通股(每股面值0.0001美元,授权100,000,000股; 2017年和2016年3月31日分别已发行和发行20,250,000股和20,250,000股)
|
| | | $ | 2,025 | | | | | $ | 2,025 | | |
额外实收资本
|
| | | | (2,025) | | | | | | (2,025) | | |
留存收益
|
| | | | — | | | | | | — | | |
股东权益总额
|
| | | | — | | | | | | — | | |
总负债与股东权益
|
| | | $ | — | | | | | $ | — | | |
|
| | |
截至3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
运营费用: | | | | ||||||||||
一般和行政费用
|
| | | $ | — | | | | | $ | — | | |
总运营支出
|
| | | | — | | | | | | — | | |
净亏损
|
| | | $ | — | | | | | $ | — | | |
普通股每股净亏损--基本亏损和摊薄亏损
|
| | | | — | | | | | | — | | |
加权平均普通股数-基本和稀释
|
| | | | 20,250,000 | | | | | | 20,250,000 | | |
| | |
截至3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
经营活动的现金流
|
| | | $ | — | | | | | $ | — | | |
投资活动产生的现金流
|
| | | | — | | | | | | — | | |
融资活动产生的现金流
|
| | | | — | | | | | | — | | |
现金和现金等价物的变化
|
| | | | — | | | | | | — | | |
现金和现金等价物,年初
|
| | | | — | | | | | | — | | |
现金和现金等价物,年终
|
| | | $ | — | | | | | $ | — | | |
补充现金流信息: | | | | ||||||||||
已缴纳所得税
|
| | | $ | — | | | | | $ | — | | |
支付的利息
|
| | | $ | — | | | | | $ | — | | |
非现金投资和融资活动: | | | | ||||||||||
向创始人发行的股票
|
| | | $ | — | | | | | $ | — | | |
| | |
注意事项
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| |||||||||
| | | | | | | | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | | | | | | | |
现金及现金等价物
|
| | | | | | | | | $ | 85,202 | | | | | $ | 161,292 | | |
预付款、应收款和其他资产
|
| | | | 3 | | | | | | 9,370 | | | | | | 19,476 | | |
流动资产总额
|
| | | | | | | | | | 94,572 | | | | | | 180,768 | | |
财产和设备,净额
|
| | | | 4 | | | | | | 6,902 | | | | | | 4,648 | | |
其他资产 | | | | | | | | | | | | | | | | | | | |
站台
|
| | | | 5 | | | | | | 3,629,823 | | | | | | 3,874,166 | | |
用户关系
|
| | | | 5 | | | | | | 354,392 | | | | | | 363,285 | | |
商誉
|
| | | | | | | | | | 5,964,876 | | | | | | 5,631,819 | | |
总资产
|
| | | | | | | | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
负债和股东权益 | | | | | | | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | | | | | | | |
应计费用和其他负债
|
| | | | 6 | | | | | $ | 206,163 | | | | | $ | 90,256 | | |
归功于股东
|
| | | | 10 | | | | | | 688,150 | | | | | | 333,761 | | |
流动负债总额
|
| | | | | | | | | | 894,313 | | | | | | 424,017 | | |
承付款和或有事项
|
| | | | | | | | | | — | | | | | | — | | |
股东权益 | | | | | | | | | | | | | | | | | | | |
普通股(每股面值0.0001美元,100,000,000股
授权;已发行和发行22,500,000股和20,250,000股 分别于2017年12月31日和2017年3月31日) |
| | | | 8 | | | | | $ | 2,250 | | | | | $ | 2,025 | | |
借记资本公积
|
| | | | | | | | | | 11,458,878 | | | | | | 11,359,103 | | |
应收认购款
|
| | | | | | | | | | (450) | | | | | | — | | |
累计赤字
|
| | | | | | | | | | (1,733,837) | | | | | | (622,697) | | |
累计其他综合损失
|
| | | | | | | | | | (570,589) | | | | | | (1,107,762) | | |
权益总额
|
| | | | | | | | | | 9,156,252 | | | | | | 9,630,669 | | |
总负债与股东权益
|
| | | | | | | | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
|
| | |
注意事项
|
| |
截至以下三个月
12月31日 |
| |
在截至的9个月中
12月31日 |
| ||||||||||||||||||
| | | | | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| ||||||||||||
收入
|
| | | | | | $ | 152,538 | | | | | $ | 29,779 | | | | | $ | 335,498 | | | | | $ | 29,779 | | |
毛收入
|
| | | | | | | 152,538 | | | | | | 29,779 | | | | | | 335,498 | | | | | | 29,779 | | |
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政费用
|
| | | | | | | (288,620) | | | | | | (41,987) | | | | | | (960,349) | | | | | | (53,697) | | |
无形资产摊销
|
| | | | | | | (165,206) | | | | | | (161,646) | | | | | | (488,210) | | | | | | (161,646) | | |
总运营支出
|
| | | | | | | (453,826) | | | | | | (203,633) | | | | | | (1,448,559) | | | | | | (215,343) | | |
运营亏损
|
| | | | | | | (301,288) | | | | | | (173,854) | | | | | | (1,113,061) | | | | | | (185,564) | | |
其他收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | | | | 58 | | | | | | 2 | | | | | | 210 | | | | | | 3 | | |
其他收入,净额
|
| | | | | | | 13 | | | | | | — | | | | | | 1,711 | | | | | | — | | |
其他收入合计
|
| | | | | | | 71 | | | | | | 2 | | | | | | 1,921 | | | | | | 3 | | |
所得税前亏损
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
所得税费用
|
| |
9
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持续经营净亏损
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
非持续经营净亏损,税后净额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (86,876) | | |
净亏损
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (272,437) | | |
非控股权益应占净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,763) | | |
归属于森妙科技有限公司的净亏损
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (263,674) | | |
森妙科技有限公司持续经营应占净亏损
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
森妙科技有限公司因终止经营而应占净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,113) | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外币折算调整
|
| | | | | | | 207,125 | | | | | | (566,794) | | | | | | 537,173 | | | | | | (1,050,106) | | |
综合损失
|
| | | | | | | (94,092) | | | | | | (740,646) | | | | | | (573,967) | | | | | | (1,322,543) | | |
减去:非控股权益应占综合亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,165) | | |
森妙科技有限公司应占综合亏损
|
| | | | | | $ | (94,092) | | | | | $ | (740,646) | | | | | $ | (573,967) | | | | | $ | (1,108,378) | | |
森妙科技有限公司持续经营应占全面亏损
|
| | | | | | | (94,092) | | | | | | (740,646) | | | | | | (573,967) | | | | | | (1,110,592) | | |
森妙科技有限公司因终止经营而应占全面亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,214 | | |
普通股加权平均数 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | | | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
稀释
|
| | | | | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
每股亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
归属于公司股东的本期基本亏损
|
| | | | | | $ | (0.01) | | | | | $ | (0.00) | | | | | $ | (0.05) | | | | | $ | (0.01) | | |
公司股东应占年度稀释亏损
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
持续经营业务之每股亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股东应占持续经营业务基本亏损
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
公司股东应占持续经营业务的稀释亏损
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
非持续经营的每股亏损 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股东应占已终止经营业务的基本亏损
对公司的影响 |
| | | | | | | — | | | | | | (0.00) | | | | | | — | | | | | | (0.00) | | |
公司股东应占已终止业务的稀释亏损
|
| | | | | | $ | — | | | | | $ | (0.00) | | | | | $ | — | | | | | $ | (0.00) | | |
| | |
普通股(注8)
|
| |
其他内容
已缴费 资本 |
| |
订阅
应收账款 |
| |
累计
赤字 |
| |
累计
其他 全面 收入 |
| |
非控制性
利息 |
| |
总股本
|
| |||||||||||||||||||||||||||
| | |
股票
|
| |
面值
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2015年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (18,761) | | | | | $ | 77,236 | | | | | $ | 6,532,862 | | | | | $ | 17,952,465 | | |
净(亏损)/收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,054) | | | | | | — | | | | | | 1,780 | | | | | | (14,274) | | |
外币折算损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (583,376) | | | | | | (333,943) | | | | | | (917,319) | | |
截至2016年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (34,815) | | | | | $ | (506,140) | | | | | $ | 6,200,699 | | | | | $ | 17,020,872 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (587,882) | | | | | | — | | | | | | (8,763) | | | | | | (596,645) | | |
外币折算损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (601,622) | | | | | | (205,402) | | | | | | (807,024) | | |
出售一间附属公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | | | (5,986,534) | | |
截至2017年3月31日余额
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (622,697) | | | | | $ | (1,107,762) | | | | | $ | — | | | | | $ | 9,630,669 | | |
发行普通股
|
| | | | 2,250,000 | | | | | | 225 | | | | | | 99,775 | | | | | | (450) | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,550 | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,111,140) | | | | | | — | | | | | | — | | | | | | (1,111,140) | | |
外币折算损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 537,173 | | | | | | — | | | | | | 537,173 | | |
截至2017年12月31日的余额(未经审计)
|
| | | | 22,500,000 | | | | | $ | 2,250 | | | | | $ | 11,458,878 | | | | | $ | (450) | | | | | $ | (1,733,837) | | | | | $ | (570,589) | | | | | $ | — | | | | | $ | 9,156,252 | | |
|
| | |
在截至的9个月中
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
经营活动的现金流: | | | | | | | | | | | | | |
净亏损
|
| | | $ | (1,111,140) | | | | | $ | (185,561) | | |
将净收入调整为净现金(用于)/由经营活动提供:
|
| | | | | | | | | | | | |
财产和设备折旧
|
| | | | 2,615 | | | | | | 466 | | |
无形资产摊销
|
| | | | 488,210 | | | | | | 161,646 | | |
向三名个人发行股票用于咨询服务
|
| | | | 99,550 | | | | | | — | | |
经营资产和负债变化: | | | | | | | | | | | | | |
预付款、应收款和其他资产
|
| | | | 6,797 | | | | | | 47,886 | | |
应计费用和其他负债
|
| | | | 107,141 | | | | | | (15,799) | | |
因关联方的原因
|
| | | | (10,818) | | | | | | — | | |
现金净额(用于)/由经营活动提供
|
| | | | (417,645) | | | | | | 8,638 | | |
净现金(用于)/由持续经营的经营活动提供
|
| | |
|
(417,645)
|
| | | |
|
9,684
|
| |
已终止经营的经营活动中使用的净现金
|
| | | | — | | | | | | (1,046) | | |
投资活动产生的现金流: | | | | | | | | | | | | | |
出售一间附属公司
|
| | | | | | | | | | 8,914,833 | | |
购置财产和设备
|
| | | | (412) | | | | | | — | | |
购买无形资产
|
| | | | | | | | | | (23,960) | | |
业务收购中支付的对价
|
| | | | | | | | | | (8,984,828) | | |
用于投资活动的现金净额
|
| | | | (412) | | | | | | (93,955) | | |
持续经营投资活动中使用的净现金
|
| | | | (412) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
向股东借入的收益
|
| | | | 335,092 | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 335,092 | | | | | | — | | |
汇率变动对现金的影响
|
| | | | 6,875 | | | | | | 85,369 | | |
现金净(减少)/增加
|
| | | | (76,090) | | | | | | 52 | | |
期初现金及现金等价物
|
| | | | 161,292 | | | | | | 165 | | |
期末现金及现金等价物
|
| | | $ | 85,202 | | | | | $ | 217 | | |
补充现金流信息 | | | | | | | | | | | | | |
为利息支出支付的现金
|
| | | $ | — | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
总资产
|
| | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
总负债
|
| | | $ | 894,313 | | | | | $ | 424,017 | | |
| | |
12月31日,
|
||||||||
| | |
2017
|
| |
2016
|
|||||
| | |
(未经审计)
|
| |
(未经审计)
|
|||||
净收入
|
| | | $ | 335,498 | | | | | | 29,779 |
净亏损
|
| | | | (1,011,590) | | | | | | (185,561) |
现金净额(用于)/已提供的经营活动
|
| | | | (417,645) | | | | | | 8,638 |
用于投资活动的现金净额
|
| | | | (412) | | | | | | (93,955) |
融资活动提供的现金净额
|
| | | | 335,092 | | | | | | — |
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
资产负债表项目,权益账户除外
|
| | | | 6.5064 | | | | | | 6.8912 | | |
| | |
九个月
截至12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
经营表和全面损失表以及现金流量表中的项目
|
| | | | 6.7146 | | | | | | 6.6779 | | |
| 购买的计算机设备 | | |
3年
|
|
| 在收购中获得的计算机设备 | | |
2年
|
|
| 站台 | | |
7年
|
|
| 客户关系 | | |
10年
|
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
||||||
| | |
(未经审计)
|
| | |||||||
员工欠条
|
| | | $ | 3,838 | | | | | $ | 8,654 | |
预付费用
|
| | | | 3,391 | | | | | | 6,961 | |
预付给供应商
|
| | | | — | | | | | | 3,309 | |
其他
|
| | | | 2,141 | | | | | | 552 | |
| | | | $ | 9,370 | | | | | $ | 19,476 | |
|
| | |
使用寿命
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | | | | |
(未经审计)
|
| | | | | | | |||
购买的计算机设备
|
| |
三年半
|
| | | $ | 6,764 | | | | | $ | 1,971 | | |
收购中收购的计算机设备
|
| |
两年半
|
| | | | 3,830 | | | | | | 3,616 | | |
减去:累计折旧
|
| | | | | | | (3,692) | | | | | | (939) | | |
| | | | | | | $ | 6,902 | | | | | $ | 4,648 | | |
|
| | |
公允价值
|
| |||
有形资产净值
|
| | | $ | 3,735 | | |
站台
|
| | | | 4,230,000 | | |
用户关系
|
| | | | 395,000 | | |
商誉
|
| | | | 5,817,308 | | |
购买总对价
|
| | |
$
|
10,446,043
|
| |
|
| | |
使用寿命
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | | | | |
(未经审计)
|
| | | | | | | |||
用户关系
|
| |
10
|
| | | $ | 405,020 | | | | | $ | 382,405 | | |
减去:累计摊销
|
| | | | | | | (50,628) | | | | | | (19,120) | | |
| | | | | | | $ | 354,392 | | | | | $ | 363,285 | | |
站台
|
| |
7
|
| | | $ | 4,337,303 | | | | | $ | 4,095,124 | | |
软件
|
| | | | | | | 81,612 | | | | | | 77,055 | | |
减去:累计摊销
|
| | | | | | | (789,092) | | | | | | (298,013) | | |
| | | | | | | $ | 3,629,823 | | | | | $ | 3,874,166 | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
||||||
| | |
(未经审计)
|
| | |||||||
无形资产其他应付款
|
| | | $ | — | | | | | $ | 19,010 | |
应计工资和福利
|
| | | | 160,318 | | | | | | 68,976 | |
其他应付税额
|
| | | | 8,972 | | | | | | 2,270 | |
预收款项
|
| | | | 810 | | | | | | — | |
其他流动负债
|
| | | | 36,063 | | | | | | — | |
| | | | $ | 206,163 | | | | | $ | 90,256 | |
|
|
中华人民共和国
|
| | | | 25% | | |
|
美国
|
| | | | 35% | | |
| | |
这三个月
12月31日结束 |
| |
九个月
12月31日结束 |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| ||||||||||||
当期所得税支出
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
递延所得税优惠
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未经审计)
|
| | ||||||||
结转税务亏损产生的递延税务资产
|
| | | $ | 400,787 | | | | | $ | 131,874 | | |
减去:估值免税额
|
| | | | (400,787) | | | | | | (131,874) | | |
| | | | $ | — | | | | |
$
|
—
|
| |
|
名字
|
| |
与公司的关系
|
|
菌王 | | | 公司持股2.45%,四川森苗持股2.45% 截至2017年12月31日 |
|
湘湖 | | | 公司持股47%,四川森苗持股87% 截至2017年12月31日 |
|
宏利 | | | 四川森苗2.05%股东及管理成员 截至2017年12月31日 |
|
| | |
2017年12月31日
|
| |
2017年3月31
|
| ||||||
| | |
(未经审计)
|
| | ||||||||
菌王
|
| | | $ | 68,815 | | | | | $ | 43,534 | | |
湘湖
|
| | | | 619,335 | | | | | | 290,227 | | |
| | | | $ | 688,150 | | | | | $ | 333,761 | | |
|
| | |
租赁
付款 |
| |||
截至2018年12月31日的年度
|
| | | $ | 125,079 | | |
截至2019年12月31日的年度
|
| | | | 117,341 | | |
截至2020年12月31日及以后的年度
|
| | | | — | | |
| | | | $ | 242,420 | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未经审计)
|
| | ||||||||
资产 | | | | | | | | | | | | | |
总资产
|
| | | $ | — | | | | | $ | — | | |
负债和股东权益 | | | | | | | | | | | | | |
总负债
|
| | | | — | | | | | | — | | |
股东权益 | | | | | | | | | | | | | |
普通股(每股面值0.0001美元,授权100,000,000股; 2017年12月31日和2017年3月31日分别已发行和发行22,500,000股和20,250,000股 *)
|
| | | $ | 2,250 | | | | | $ | 2,025 | | |
额外实收资本
|
| | | | 97,750 | | | | | | (2,025) | | |
应收认购款
|
| | | | (450) | | | | | | — | | |
留存收益
|
| | | | (99,550) | | | | | | — | | |
股东权益总额
|
| | | | — | | | | | | — | | |
总负债与股东权益
|
| | | $ | — | | | | | $ | — | | |
|
| | |
截至以下三个月
12月31日 |
| |
止九个月
12月31日 |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| |
(未经审计)
|
| ||||||||||||
运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政费用
|
| | | $ | (99,550) | | | | | $ | — | | | | | $ | (99,550) | | | | | $ | — | | |
总运营支出
|
| | | | (99,550) | | | | | | — | | | | | | (99,550) | | | | | | — | | |
净亏损
|
| | | $ | (99,550) | | | | | $ | — | | | | | $ | (99,550) | | | | | $ | — | | |
每股普通股净亏损-基本和稀释
|
| | | | (0.00) | | | | | | — | | | | | | (0.00) | | | | | | — | | |
加权平均普通股数-基本和稀释
|
| | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
| | |
截至以下日期的九个月
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未经审计)
|
| |
(未经审计)
|
| ||||||
经营活动的现金流
|
| | | $ | — | | | | | $ | — | | |
投资活动产生的现金流
|
| | | | — | | | | | | — | | |
融资活动产生的现金流
|
| | | | — | | | | | | — | | |
现金和现金等价物的变化
|
| | | | — | | | | | | — | | |
现金和现金等价物,年初
|
| | | | — | | | | | | — | | |
现金和现金等价物,年终
|
| | | $ | — | | | | | $ | — | | |
补充现金流信息: | | | | | | | | | | | | | |
已缴纳所得税
|
| | | $ | — | | | | | $ | — | | |
支付的利息
|
| | | $ | — | | | | | $ | — | | |
非现金投资和融资活动: | | | | | | | | | | | | | |
向创始人发行的股票
|
| | | $ | — | | | | | $ | — | | |