| | |
每股
|
| |
總計
|
| ||||||
公開發行價
|
| | | $ | 4.00 | | | | | $ | 12,000,000 | | |
承銷費及佣金(1)
|
| | | $ | 0.28 | | | | | $ | 840,000 | | |
扣除費用前的收益給我們
|
| | | $ | 3.72 | | | | | $ | 11,160,000 | | |
| | |
頁面
數 |
| |||
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 9 | | |
有關前瞻性陳述的注意事項
|
| | | | 50 | | |
收益的使用
|
| | | | 51 | | |
股利政策
|
| | | | 53 | | |
大寫
|
| | | | 54 | | |
稀釋
|
| | | | 55 | | |
管理層對財務狀況和經營成果的探討與分析
|
| | | | 56 | | |
業務
|
| | | | 72 | | |
管理
|
| | | | 106 | | |
高管薪酬
|
| | | | 111 | | |
某些關係和相關交易
|
| | | | 114 | | |
某些實益所有人和管理層的擔保所有權
|
| | | | 115 | | |
證券説明
|
| | | | 116 | | |
普通股市場及相關股東事宜
|
| | | | 118 | | |
有資格未來出售的股票
|
| | | | 119 | | |
承銷
|
| | | | 121 | | |
法律事務
|
| | | | 126 | | |
專家
|
| | | | 126 | | |
會計與財務信息披露的變更與分歧
|
| | | | 126 | | |
在那裏您可以找到更多信息
|
| | | | 127 | | |
財務報表
|
| | | | F-1 | | |
| | |
截至2017年12月31日
|
| |||||||||
| | |
實際
|
| |
已調整(1)
|
| ||||||
現金和現金等價物
|
| | | $ | 85,202 | | | | | | 9,853,122 | | |
總負債
|
| | | | 894,313 | | | | | | 894,313 | | |
股本(實際已發行和已發行普通股22,500,000股;調整後已發行和已發行普通股25,750,000股)
|
| | | | 2,250 | | | | | | 2,575 | | |
累計赤字
|
| | | | 1,733,837 | | | | | | 1,733,837 | | |
股東權益
|
| | | | 9,156,252 | | | | | | 18,924,172 | | |
總市值
|
| | | $ | 10,050,565 | | | | | | 19,818,485 | | |
|
|
假設每股首次公開募股價格
|
| | | $ | 4.00 | | |
|
截至2017年12月31日的預計每股有形賬面淨值
|
| | | $ | (0.0352) | | |
|
由於新投資者支付的價格,預計每股有形賬面淨值增加
|
| | | $ | 0.3837 | | |
|
預計本次發行後每股有形賬面淨值
|
| | | $ | 0.3484 | | |
|
向本次發行的新投資者攤薄預計每股有形賬面淨值
|
| | | $ | 3.9016 | | |
| | |
購入的股份
|
| |
總計
考慮 |
| |
平均價格
每股 |
| |||||||||||||||||||||
| | |
數
|
| |
%
|
| |
$
|
| |
%
|
| |
$
|
| |||||||||||||||
| | |
(以千為單位,百分比和每股數據除外)
|
| |||||||||||||||||||||||||||
現有股東
|
| | | | 22,500,000 | | | | | | 88.24% | | | | | | 4,500 | | | | | | 0.04% | | | | | | 0.0002 | | |
新投資者
|
| | | | 3,000,000 | | | | | | 11.76% | | | | | | 12,000,000 | | | | | | 99.96% | | | | | | 4.25 | | |
總計
|
| | | | 25,500,000 | | | | | | 100.00% | | | | | | 12,004,500 | | | | | | 100.00% | | | | | | 0.4708 | | |
|
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||
| | |
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 |
| |||||||||||||||
貸款金額(標準貸款)
|
| | | $ | 10,776,692 | | | | | $ | 12,142,615 | | | | | $ | 5,834,087 | | | | | $ | 2,493,794 | | | | | $ | 4,005,092 | | |
貸款金額(貸款轉讓)
|
| | | $ | 14,840,155 | | | | | $ | 13,025,964 | | | | | $ | 3,100,300 | | | | | | 0 | | | | | | 0 | | |
投資者數量
|
| | | | 271 | | | | | | 329 | | | | | | 381 | | | | | | 329 | | | | | | 359 | | |
借款人數量
|
| | | | 2,043 | | | | | | 289 | | | | | | 160 | | | | | | 26 | | | | | | 140 | | |
平均投資額
|
| | | $ | 94,527 | | | | | $ | 76,500 | | | | | $ | 23,450 | | | | | $ | 7,580 | | | | | $ | 11,156 | | |
平均借款金額
|
| | | $ | 12,539 | | | | | $ | 87,088 | | | | | $ | 55,841 | | | | | $ | 95,915 | | | | | $ | 28,608 | | |
向借款人收取交易費
|
| | | $ | 72,420 | | | | | $ | 56,246 | | | | | $ | 42,889 | | | | | $ | 35,745 | | | | | $ | 20,828 | | |
債權人合夥人的交易手續費
|
| | | $ | 68,594 | | | | | $ | 50,330 | | | | | $ | 16,663 | | | | | $ | — | | | | | $ | — | | |
來自投資者的服務費
|
| | | $ | 11,524 | | | | | $ | 10,592 | | | | | $ | 6,240 | | | | | $ | 7,945 | | | | | $ | 8,719 | | |
| | |
截至以下三個月
|
| |||||||||||||||||||||||||||
| | |
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 |
| |||||||||||||||
現有投資者的再投資
|
| | | | 225 | | | | | | 252 | | | | | | 73 | | | | | | 235 | | | | | | 353 | | |
現有投資者再投資率
|
| | | | 87.51% | | | | | | 63.83% | | | | | | 57.21% | | | | | | 45.25% | | | | | | 49.58% | | |
新投資者數量
|
| | | | 17 | | | | | | 77 | | | | | | 308 | | | | | | 94 | | | | | | 46 | | |
投資者總數
|
| | | | 271 | | | | | | 329 | | | | | | 381 | | | | | | 329 | | | | | | 359 | | |
每個投資者的平均貸款額
|
| | | $ | 94,527 | | | | | $ | 76,500 | | | | | $ | 23,450 | | | | | $ | 7,580 | | | | | $ | 11,156 | | |
平均每位投資者持有的貸款總額
|
| | | | 17.24 | | | | | | 8.31 | | | | | | 6.00 | | | | | | 6.95 | | | | | | 6.37 | | |
| | |
截至以下三個月
|
| ||||||||||||||||||||||||||||||
適用的指標
|
| |
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 |
| ||||||||||||||||||
現有借款人的再借款利率
|
| |
個人
|
| | | | 0.05% | | | | | | — | | | | | | 25% | | | | | | 29% | | | | | | 5% | | |
| 中小企業 | | | | | 28% | | | | | | 50% | | | | | | 19% | | | | | | 0% | | | | | | 21% | | | ||
|
指派
貸款 |
| | | | 30% | | | | | | 52% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | ||
新增借款人數量
|
| |
個人
|
| | | | 1,775 | | | | | | 1 | | | | | | 3 | | | | | | 2 | | | | | | 120 | | |
| 中小企業 | | | | | 2 | | | | | | 10 | | | | | | 34 | | | | | | 10 | | | | | | 11 | | | ||
|
指派
貸款 |
| | | | 196 | | | | | | 218 | | | | | | 114 | | | | | | 0 | | | | | | 0 | | | ||
借款人總數
|
| |
個人
|
| | | | 1,775 | | | | | | 1 | | | | | | 4 | | | | | | 10 | | | | | | 126 | | |
| 中小企業 | | | | | 66 | | | | | | 41 | | | | | | 42 | | | | | | 16 | | | | | | 14 | | | ||
|
指派
貸款 |
| | | | 202 | | | | | | 247 | | | | | | 114 | | | | | | 0 | | | | | | 0 | | | ||
平均貸款額為
每位借款人 |
| |
個人
|
| | | $ | 534 | | | | | $ | 1,417 | | | | | $ | 19,311 | | | | | $ | 21,774 | | | | | $ | 15,525 | | |
| 中小企業 | | | | $ | 148,930 | | | | | $ | 296,127 | | | | | $ | 134,215 | | | | | $ | 145,157 | | | | | $ | 146,321 | | | ||
|
指派
貸款 |
| | | $ | 73,466 | | | | | $ | 52,737 | | | | | $ | 27,196 | | | | | | — | | | | | | — | | | ||
貸款總額
|
| |
個人
|
| | | $ | 947,315 | | | | | $ | 1,417 | | | | | $ | 77,244 | | | | | $ | 171,285 | | | | | $ | 1,956,601 | | |
| 中小企業 | | | | $ | 9,829,377 | | | | | $ | 12,141,198 | | | | | $ | 5,756,843 | | | | | $ | 2,322,509 | | | | | $ | 2,048,491 | | | ||
|
指派
貸款 |
| | | $ | 14,840,155 | | | | | $ | 13,025,964 | | | | | $ | 3,100,300 | | | | | | — | | | | | | — | | |
截至的季度
|
| |
數量
投資 |
| |
總金額
投資 |
| |
平均金額
投資 |
| |||||||||
2016年12月31日
|
| | | | 66 | | | | | $ | 745,907 | | | | | $ | 11,212 | | |
2017年3月31日
|
| | | | 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
|
| |
擔保
|
| |
貸款額度
|
| |||
2016年12月31日
|
| |
非關聯第三方
黨的擔保 |
| | | $ | 4,004,799 | | |
2017年3月31日
|
| |
非關聯第三方
黨的擔保 |
| | | $ | 152,415 | | |
2017年6月30日
|
| |
非關聯第三方
黨的擔保 |
| | | $ | 5,762,961 | | |
2017年9月30日
|
| |
非關聯第三方
黨的擔保 |
| | | $ | 12,141,198 | | |
2017年12月31日
|
| |
非關聯第三方
黨的擔保 |
| | | $ | 26,436,523 | | |
截至的季度
|
| |
普通客户
採購成本 |
| |||
2016年12月31日
|
| | | $ | 13.90 | | |
2017年3月31日
|
| | | $ | 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 | | |
| | |
截至以下三個月
12月31日, |
| | ||||||||||||||
| | |
2017
|
| |
2016
|
| |
變化
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | |||||||||||
收入 | | | | $ | 152,538 | | | | | $ | 29,779 | | | | | $ | 122,759 | | |
運營費用 | | | | | |||||||||||||||
銷售、一般和行政費用
|
| | | | (288,620) | | | | | | (41,987) | | | | | | (246,633) | | |
無形資產攤銷
|
| | | | (165,206) | | | | | | (161,646) | | | | | | (3,560) | | |
總運營費用
|
| | | | (453,826) | | | | | | (203,633) | | | | | | (250,193) | | |
運營虧損
|
| | | | (301,288) | | | | | | (173,854) | | | | | | (127,434) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 58 | | | | | | 2 | | | | | | 56 | | |
其他收入,淨額
|
| | | | 13 | | | | | | — | | | | | | 13 | | |
其他收入合計
|
| | | | 71 | | | | | | 2 | | | | | | 69 | | |
所得税前虧損
|
| | | | (301,217) | | | | | | (173,852) | | | | | | (127,365) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | $ | (301,217) | | | | | $ | (173,852) | | | | | $ | (127,365) | | |
|
| | |
截至12月31日的三個月,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
收入
|
| | | $ | 152,538 | | | | | $ | 29,779 | | |
向借款人收取交易費
|
| | | | 72,420 | | | | | | 20,992 | | |
債權人合夥人的交易手續費
|
| | | | 68,594 | | | | | | — | | |
來自投資者的服務費
|
| | | | 11,524 | | | | | | 8,787 | | |
| | |
在截至的9個月中
12月31日, |
| | ||||||||||||||
| | |
2017
|
| |
2016
|
| |
變化
|
| |||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| | |||||||||||
收入 | | | | $ | 335,498 | | | | | $ | 29,779 | | | | | $ | 305,719 | | |
運營費用 | | | | | |||||||||||||||
銷售、一般和行政費用
|
| | | | (960,349) | | | | | | (53,697) | | | | | | (906,652) | | |
無形資產攤銷
|
| | | | (488,210) | | | | | | (161,646) | | | | | | (326,564) | | |
總運營費用
|
| | | | (1,448,559) | | | | | | (215,343) | | | | | | (1,233,216) | | |
運營虧損
|
| | | | (1,113,061) | | | | | | (185,564) | | | | | | (927,497) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 210 | | | | | | 3 | | | | | | 207 | | |
其他收入,淨額
|
| | | | 1,711 | | | | | | — | | | | | | 1,711 | | |
其他收入合計
|
| | | | 1,921 | | | | | | 3 | | | | | | 1,918 | | |
所得税前虧損
|
| | | | (1,111,140) | | | | | | (185,561) | | | | | | (925,579) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (1,111,140) | | | | | | (185,561) | | | | | | (925,579) | | |
非持續經營的淨虧損
|
| | | | — | | | | | | (86,876) | | | | | | 86,876 | | |
淨虧損
|
| | | $ | (1,111,140) | | | | | $ | (272,437) | | | | | $ | (838,703) | | |
|
| | |
截至12月31日的9個月,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
收入 | | | | | 335,498 | | | | | | 29,779 | | |
向借款人收取交易費
|
| | | | 171,556 | | | | | | 20,992 | | |
債權人合夥人的交易手續費
|
| | | | 135,586 | | | | | | — | | |
來自投資者的服務費
|
| | | | 28,356 | | | | | | 8,787 | | |
| | |
截至2013年3月31日止年度,
|
| | | | | | | |||||||||
| | |
2017
|
| |
2016
|
| |
變化
|
| |||||||||
收入
|
| | | $ | 73,237 | | | | | $ | — | | | | | | 73,237 | | |
運營費用 | | | | | |||||||||||||||
銷售、一般和行政費用
|
| | | | (258,772) | | | | | | (18,724) | | | | | | (240,048) | | |
無形資產攤銷
|
| | | | (324,710) | | | | | | — | | | | | | (324,710) | | |
總運營費用
|
| | | | (583,482) | | | | | | (18,724) | | | | | | (564,758) | | |
運營虧損
|
| | | | (510,245) | | | | | | (18,724) | | | | | | (491,521) | | |
其他收入 | | | | | |||||||||||||||
利息收入
|
| | | | 30 | | | | | | 1 | | | | | | 29 | | |
其他收入,淨額
|
| | | | 446 | | | | | | — | | | | | | 446 | | |
其他收入合計
|
| | | | 476 | | | | | | 1 | | | | | | 475 | | |
所得税前虧損
|
| | | | (509,769) | | | | | | (18,723) | | | | | | (491,046) | | |
所得税費用
|
| | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | (509,769) | | | | | | (18,723) | | | | | | (491,046) | | |
淨(虧損)/非持續經營收入
|
| | | | (86,876) | | | | | | 4,449 | | | | | | (91,325) | | |
淨虧損
|
| | | $ | (596,645) | | | | | $ | (14,274) | | | | | | (582,371) | | |
|
| | |
截至2013年3月31日止年度,
|
| | | |||||||||||||
| | |
2017
|
| |
2016
|
| | | ||||||||||
收入
|
| | | | 73,237 | | | | | | — | | | | | ||||
向借款人收取交易費
|
| | | | 56,573 | | | | | | — | | | | | | | | |
來自投資者的服務費
|
| | | | 16,664 | | | | | | — | | | | | | |
| | |
截至以下三個月
|
| | | | | | | |||||||||||||||
| | |
2017年3月31日
|
| |
2016年12月31日
|
| |
9月30日及
2016年6月30日 |
| |
截至該年度為止
2017年3月31日 |
| ||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| ||||||||||||
收入
|
| | | | 43,690 | | | | | | 29,547 | | | | | | — | | | | | | 73,237 | | |
向借款人收取交易費
|
| | | | 35,745 | | | | | | 20,828 | | | | | | — | | | | | | 56,573 | | |
來自投資者的服務費
|
| | | | 7,945 | | | | | | 8,719 | | | | | | — | | | | | | 16,664 | | |
| | |
在截至的9個月中
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
現金淨額(用於)/由經營活動提供
|
| | | | (417,645) | | | | | | 8,638 | | |
用於投資活動的現金淨額
|
| | | | (412) | | | | | | (93,955) | | |
融資活動提供的現金淨額
|
| | | | 335,092 | | | | | | — | | |
匯率變動對現金的影響
|
| | | | 6,875 | | | | | | 85,369 | | |
期初現金及現金等價物
|
| | | | 161,292 | | | | | | 165 | | |
期末現金及現金等價物
|
| | | $ | 85,202 | | | | | $ | 217 | | |
|
| | |
在截至以下年度的
3月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營活動提供的淨現金
|
| | | | 1,324,449 | | | | | | (241) | | |
用於投資活動的現金淨額
|
| | | | (1,246,018) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 341,736 | | | | | | — | | |
匯率變動對現金的影響
|
| | | | (259,040) | | | | | | (17) | | |
年初現金及現金等價物
|
| | | | 165 | | | | | | 423 | | |
年終現金及現金等價物
|
| | | $ | 161,292 | | | | | $ | 165 | | |
|
功能
|
| |
僱員人數
|
| |||
管理
|
| | | | 2 | | |
技術
|
| | | | 9 | | |
風險管理
|
| | | | 5 | | |
運營
|
| | | | 7 | | |
人力資源
|
| | | | 3 | | |
業務拓展
|
| | | | 3 | | |
財務與會計
|
| | | | 3 | | |
總計
|
| | | | 32 | | |
名字
|
| |
年齡
|
| |
職位
|
| |||
陳欣 | | | | | 47 | | | | 首席執行官 | |
朱榮珠 | | | | | 39 | | | | 首席財務官兼財務主管 | |
春海Li | | | | | 33 | | | | 首席技術官 | |
林小娟 | | | | | 52 | | | | 董事 | |
湘湖 | | | | | 35 | | | | 董事 | |
席文 | | | | | 34 | | | |
董事長總裁、董祕
|
|
魚雷饒 | | | | | 53 | | | | 董事 | |
特倫特·戴維斯 | | | | | 50 | | | | 董事提名者* | |
名稱和主要職位
|
| |
年
|
| |
薪金
($) |
| |
獎金
($) |
| |
庫存
獎項 ($) |
| |
選擇權
獎項 ($) |
| |
非股權
激勵計劃 補償 ($) |
| |
不合格
延期 補償 收益 ($) |
| |
所有其他
補償 ($) |
| |
總計
($) |
| |||||||||||||||||||||||||||
首席執行官陳欣
軍官 |
| | | | 2017 | | | | | | 15,601 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,601(1) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
首席財務官朱榮
高級職員兼司庫 |
| | | | 2017 | | | | | | 4,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,457(2) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
春海Li,首席技術官
|
| | | | 2017 | | | | | | 5,977 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,977(3) | | |
| | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
在提供產品之前
|
| |
報價後
|
| ||||||||||||||||||
實益擁有人姓名或名稱及地址(1)
|
| |
金額和
性質: 有益的 所有權 |
| |
近似值
百分比 傑出的 股份(2) |
| |
金額和
性質: 有益的 所有權 |
| |
近似值
百分比 傑出的 股份(3) |
| ||||||||||||
5%的股東 | | | | | | ||||||||||||||||||||
森妙國際投資集團
有限(4) |
| | | | 10,575,000 | | | | | | 47% | | | | | | 10,575,000 | | | | | | 41.5% | | |
TH投資集團有限公司(5)
|
| | | | 1,687,500 | | | | | | 7.5% | | | | | | 1,687,500 | | | | | | 6.6% | | |
HSM投資集團有限公司(6)
|
| | | | 1,912,500 | | | | | | 8.5% | | | | | | 1,912,500 | | | | | | 7.5% | | |
HSA投資集團有限公司(7)
|
| | | | 2,475,000 | | | | | | 11% | | | | | | 2,475,000 | | | | | | 9.7% | | |
高級職員和董事 | | | | | | ||||||||||||||||||||
陳欣
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
朱榮珠
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
春海Li
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
席文(8)
|
| | | | 1,122,750 | | | | | | 4.99% | | | | | | 1,122,750 | | | | | | 4.4% | | |
湘湖(4)
|
| | | | 10,575,000 | | | | | | 47% | | | | | | 10,575,000 | | | | | | 41.5% | | |
林小娟
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
魚雷饒
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特倫特·戴維斯
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有董事和高級管理人員為一組(8人)
|
| | | | 11,697,750 | | | | | | 51.99% | | | | | | 11,697,750 | | | | | | 45.9% | | |
承銷商
|
| |
股份數量
|
| |||
ViewTrade Securities,Inc.
|
| | | | 3,000,000 | | |
| | | |||||
| | | |||||
總計
|
| | | | 3,000,000 | | |
| | |
每股
|
| |
集料
金額 |
| ||||||
公開發行價
|
| | | $ | 4.00 | | | | | $ | 12,000,000 | | |
承保折扣(1)
|
| | | $ | 0.28 | | | | | $ | 840,000 | | |
非實報實銷費用津貼(2)
|
| | | $ | 0.02 | | | | | $ | 60,000 | | |
扣除其他費用前的收益
|
| | | $ | 3.7 | | | | | $ | 11,100,000 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
|
截至2017年3月31日和2016年3月31日的合併資產負債表
|
| | | | F-3 | | |
|
截至2013年3月31日止年度的綜合經營及全面虧損報表,
2017和2016年 |
| | | | F-4 | | |
|
截至2017年3月31日和2016年3月31日的綜合股東權益變動表
|
| | | | F-5 | | |
|
截至2017年3月31日和2016年3月31日的綜合現金流量表
|
| | | | F-6 | | |
|
合併財務報表附註
|
| | | | F-7 | | |
|
截至2017年12月31日和2017年3月31日的簡明綜合資產負債表
|
| | | | F-31 | | |
|
截至2017年12月31日和2016年12月31日的三個月和九個月的簡明合併經營報表和全面虧損
|
| | | | F-32 | | |
|
截至2017年12月31日和2016年12月31日的九個月股東權益變動表
|
| | | | F-33 | | |
|
截至2017年12月31日和2016年12月31日止九個月簡明合併現金流量表
|
| | | | F-34 | | |
|
簡明合併財務報表附註
|
| | | | F-35 | | |
| | | | | | | | |
3月31日,
|
| |||||||||
| | |
注意事項
|
| |
2017
|
| |
2016
|
| |||||||||
| | | | | | | | |
重述
注3 |
| | ||||||||
資產 | | | | | |||||||||||||||
流動資產 | | | | | |||||||||||||||
現金和現金等價物
|
| | | | | | | | | $ | 161,292 | | | | | $ | 165 | | |
預付款、應收款和其他資產
|
| | | | 6 | | | | | | 19,476 | | | | | | 1,550,544 | | |
| | | | | | | | | | | 180,768 | | | | |
|
1,550,709
|
| |
歸類為持有待售的處置集團資產
|
| | | | 5 | | | | | | — | | | | | | 19,960,291 | | |
流動資產總額
|
| | | | | | | | | | 180,768 | | | | | | 21,511,000 | | |
財產和設備,淨額
|
| | |
|
7
|
| | | | | 4,648 | | | | | | — | | |
其他資產 | | | | | |||||||||||||||
站臺
|
| | | | 8 | | | | | | 3,874,166 | | | | | | — | | |
用户關係
|
| | | | 4,8 | | | | | | 363,285 | | | | | | — | | |
商譽
|
| | | | 4 | | | | | | 5,631,819 | | | | | | — | | |
總資產
|
| | | | | | | | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
負債和股東權益 | | | | | |||||||||||||||
流動負債 | | | | | |||||||||||||||
應計費用和其他負債
|
| | | | 9 | | | | | $ | 90,256 | | | | | $ | 31,585 | | |
歸功於股東
|
| | | | 13 | | | | | | 333,761 | | | | | | — | | |
| | | | | | | | | | | 424,017 | | | | |
|
31,585
|
| |
與歸類為持有待售資產直接相關的負債
|
| | | | 5 | | | | | | — | | | | | | 4,458,543 | | |
流動負債總額
|
| | | | | | | | | | 424,017 | | | | | | 4,490,128 | | |
承付款和或有事項
|
| | | | | | | | | | — | | | | | | — | | |
股東權益 | | | | | |||||||||||||||
普通股(每股面值0.0001美元,1億股
已發行和已發行的20,250,000股和20,250,000股 分別於2017年3月31日和2016年3月31日*) |
| | | | 11 | | | | | $ | 2,025 | | | | | $ | 2,025 | | |
額外實收資本
|
| | | | | | | | | | 11,359,103 | | | | | | 11,359,103 | | |
累計赤字
|
| | | | | | | | | | (622,697) | | | | | | (34,815) | | |
累計其他綜合損失
|
| | | | | | | | | | (1,107,762) | | | | | | (506,140) | | |
股東權益總額
|
| | | | | | | | | | 9,630,669 | | | | | | 10,820,173 | | |
非控制性權益
|
| | | | | | | | | | — | | | | | | 6,200,699 | | |
總股本
|
| | | | | | | | | | 9,630,669 | | | | | | 17,020,872 | | |
總負債與股東權益
|
| | | | | | | | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
|
| | |
注意事項
|
| |
截至2013年3月31日止年度,
|
| ||||||||||||
| | | | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | | | |
重述
注3 |
| | | | | | | |||
收入
|
| | | | | | | | | $ | 73,237 | | | | | $ | — | | |
毛收入
|
| | | | | | | | | | 73,237 | | | | | | — | | |
運營費用 | | | | | | | | | | | | | | | |||||
銷售、一般和行政費用
|
| | | | | | | | | | (258,772) | | | | | | (18,724) | | |
無形資產攤銷
|
| | | | | | | | | | (324,710) | | | | | | — | | |
總運營費用
|
| | | | | | | | | | (583,482) | | | | | | (18,724) | | |
運營虧損
|
| | | | | | | | | | (510,245) | | | | | | (18,724) | | |
其他收入/(支出) | | | | | | | | | | | | | | | |||||
利息收入
|
| | | | | | | | | | 30 | | | | | | 1 | | |
其他收入,淨額
|
| | | | | | | | | | 446 | | | | | | — | | |
其他收入合計
|
| | | | | | | | | | 476 | | | | | | 1 | | |
所得税前虧損
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
所得税費用
|
| | | | 12 | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
淨(虧損)/非持續經營收入,税後淨額
|
| | | | | | | | | | (86,876) | | | | | | 4,449 | | |
淨虧損
|
| | | | | | | | | | (596,645) | | | | | | (14,274) | | |
非控股權益的淨(虧損)/收入
|
| | | | | | | | | | (8,763) | | | | | | 1,780 | | |
愛鴻森有限公司應佔淨虧損
|
| | | | | | | | | | (587,882) | | | | | | (16,054) | | |
愛鴻森有限公司持續經營應佔淨虧損
|
| | | | | | | | | | (509,769) | | | | | | (18,723) | | |
愛鴻森有限公司非持續經營應佔淨(虧損)/收入
|
| | | | | | | | | | (78,113) | | | | | | 2,669 | | |
其他綜合收益 | | | | | | | | | | | | | | | |||||
外幣折算調整
|
| | | | | | | | | | (807,024) | | | | | | (917,319) | | |
綜合損失
|
| | | | | | | | | | (1,403,669) | | | | | | (931,593) | | |
減去:非控股權益應佔綜合虧損
|
| | | | | | | | | | (214,165) | | | | | | (332,163) | | |
愛鴻森有限公司應佔綜合虧損
|
| | | | | | | | | $ | (1,189,504) | | | | | $ | (599,430) | | |
愛鴻森有限公司應佔綜合虧損
持續運營 |
| | | | | | | | | | (1,191,718) | | | | | | (602,309) | | |
愛鴻森有限公司非持續經營的綜合(虧損)/收益
|
| | | | | | | | | | 2,214 | | | | | | 2,879 | | |
普通股加權平均數
|
| | | | |||||||||||||||
基本信息
|
| | | | | | | | | | 20,250,000 | | | | | | 20,250,000 | | |
稀釋
|
| | | | | | | | | | 20,250,000 | | | | | | 20,250,000 | | |
每股收益 | | | | | | | | | | | | | | | |||||
本年度本公司股東應佔基本虧損。
|
| | | | | | | | | $ | (0.03) | | | | | $ | (0.00) | | |
本年度本公司股東應佔攤薄虧損。
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
持續經營的每股收益 | | | | | | | | | | | | | | | | | | | |
公司股東應佔持續經營的基本虧損
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
公司股東應佔持續經營攤薄虧損
|
| | | | | | | | | | (0.03) | | | | | | (0.00) | | |
非持續經營的每股收益 | | | | | |||||||||||||||
公司股東應佔非持續經營的基本(虧損)/利潤
|
| | | | | | | | | | (0.00) | | | | | | 0.00 | | |
攤薄(虧損)/可歸因於以下原因的非持續業務利潤
本公司的股東 |
| | | | | | | | | $ | (0.00) | | | | | $ | 0.00 | | |
| | |
普通股(附註10)
|
| |
其他內容
已繳費 資本 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
非控制性
利息 |
| |
總計
股權 |
|||||||||||||||||||||||
| | |
股票
|
| |
面值
|
| ||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
重述
注3 |
| |
重述
注3 |
| | | | | | | |
重述
注3 |
||||||||
截至2015年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (18,761) | | | | | $ | 77,236 | | | | | $ | 6,532,862 | | | | | $ | 17,952,465 |
淨(虧損)/收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,054) | | | | | | — | | | | | | 1,780 | | | | |
|
(14,274)
|
外幣折算損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (583,376) | | | | | | (333,943) | | | | |
|
(917,319)
|
截至2016年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (34,815) | | | | | $ | (506,140) | | | | | $ | 6,200,699 | | | | | $ | 17,020,872 |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (587,882) | | | | | | — | | | | | | (8,763) | | | | |
|
(596,645)
|
外幣折算損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (601,622) | | | | | | (205,402) | | | | |
|
(807,024)
|
出售附屬公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | |
|
(5,986,534)
|
截至2017年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | (622,697) | | | | | $ | (1,107,762) | | | | | $ | — | | | | | $ | 9,630,669 |
|
| | |
截至2013年3月31日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
注3 |
| | | | | | | |||
經營活動的現金流: | | | | | | | | | | | | | |
持續經營淨虧損
|
| | | $ | (509,769) | | | | | $ | (18,723) | | |
將淨收入與經營活動提供/(用於)的現金淨額進行調整:
|
| | | | | | | | | | | | |
財產和設備折舊
|
| | | | 961 | | | | | | — | | |
無形資產攤銷
|
| | | | 324,710 | | | | | | — | | |
經營性資產和負債變動情況:
|
| | | ||||||||||
預付款、應收款和其他資產
|
| | | | 1,465,865 | | | | | | — | | |
應計費用和其他負債
|
| | | | 42,682 | | | | | | 18,482 | | |
經營活動提供的(用於)現金淨額
|
| | | | 1,324,449 | | | | | | (241) | | |
持續經營活動提供/(用於)經營活動的現金淨額
|
| | |
|
1,325,242
|
| | | |
|
(491)
|
| |
非連續性經營活動使用的現金淨額
|
| | | | (793) | | | | | | 250 | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
出售附屬公司
|
| | | | 8,914,833 | | | | | | — | | |
購置財產和設備
|
| | | | (1,975) | | | | | | — | | |
購買無形資產
|
| | | | (59,432) | | | | | | — | | |
在企業收購中支付的對價
|
| | | | (10,099,444) | | | | | | — | | |
用於投資活動的現金淨額
|
| | | | (1,246,018) | | | | | | — | | |
持續經營中用於投資活動的現金淨額
|
| | |
|
(1,246,018)
|
| | | | | — | | |
用於非持續經營投資活動的現金淨額
|
| | | | — | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
向股東借入的收益
|
| | | | 341,736 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 341,736 | | | | | | — | | |
匯率變動對現金的影響
|
| | | | (259,040) | | | | | | (17) | | |
現金淨增加/(減少)
|
| | | | 161,127 | | | | |
|
(258)
|
| |
年初現金及現金等價物
|
| | | | 165 | | | | |
|
423
|
| |
年終現金及現金等價物
|
| | | $ | 161,292 | | | | | $ | 165 | | |
補充現金流信息 | | | | | | | | | | | | | |
為利息支出支付的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
總資產
|
| | | $ | 10,054,686 | | | | | $ | 21,511,000 | | |
總負債
|
| | | $ | 424,017 | | | | | $ | 4,490,128 | | |
| | |
截至3月31日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
淨收入
|
| | | $ | 73,237 | | | | | $ | — | | |
淨虧損
|
| | | | (596,645) | | | | | | (14,274) | | |
經營活動提供的(用於)現金淨額
|
| | | | 1,324,449 | | | | | | (241) | | |
用於投資活動的現金淨額
|
| | | | (1,246,018) | | | | | | — | | |
融資活動提供的現金淨額
|
| | | $ | 341,736 | | | | | $ | — | | |
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
資產負債表項目,除權益賬户外
|
| | | | 6.8912 | | | | | | 6.4494 | | |
| | |
多年來
截至3月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營表和全面損失表以及現金流量表中的項目
|
| | | | 6.7304 | | | | | | 6.3271 | | |
| 購買的計算機設備 | | |
3年
|
|
| 在購置中獲得的計算機設備(見附註3) | | |
2年
|
|
| 站臺 | | |
7年
|
|
| 客户關係 | | |
10年
|
|
| | |
截至2017年3月31日
|
| |||||||||||||||
| | |
和以前一樣
已報告 |
| |
調整
|
| |
如上所述
|
| |||||||||
應計費用和其他負債
|
| | | $ | 55,819 | | | | | $ | 34,437 | | | | | $ | 90,256 | | |
流動負債總額
|
| | | | 389,580 | | | | | | 34,437 | | | | | | 424,017 | | |
累計赤字
|
| | | | (587,437) | | | | | | (35,260) | | | | | | (622,697) | | |
累計其他綜合損失
|
| | | | (1,108,585) | | | | | | 823 | | | | | | (1,107,762) | | |
股東權益總額
|
| | | | 9,665,106 | | | | | | (34,437) | | | | | | 9,630,669 | | |
總股本
|
| | | $ | 9,665,106 | | | | | $ | (34,437) | | | | | $ | 9,630,669 | | |
| | |
截至2017年3月31日止年度
|
| |||||||||||||||
| | |
和以前一樣
已報告 |
| |
調整
|
| |
如上所述
|
| |||||||||
銷售、一般和行政費用
|
| | | $ | (223,512) | | | | | $ | (35,260) | | | | | $ | (258,772) | | |
總運營費用
|
| | | | (548,222) | | | | | | (35,260) | | | | | | (583,482) | | |
運營虧損
|
| | | | (474,985) | | | | | | (35,260) | | | | | | (510,245) | | |
出售附屬公司的虧損
|
| | | | (64,968) | | | | | | 64,968 | | | | | | — | | |
其他收入合計
|
| | | | (64,492) | | | | | | 64,968 | | | | | | 476 | | |
所得税前虧損
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
持續經營淨虧損
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
淨(虧損)/非持續經營收入,税後淨額
|
| | | | (21,908) | | | | | | (64,968) | | | | | | (86,876) | | |
淨虧損
|
| | | | (561,385) | | | | | | (35,260) | | | | | | (596,645) | | |
愛鴻森有限公司應佔淨虧損
|
| | | | (552,622) | | | | | | (35,260) | | | | | | (587,882) | | |
愛鴻森有限公司持續經營應佔淨虧損
|
| | | | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
愛鴻森有限公司非持續經營應佔淨(虧損)/收入
|
| | | | (13,145) | | | | | | (64,968) | | | | | | (78,113) | | |
外幣折算調整
|
| | | | (807,847) | | | | | | 823 | | | | | | (807,024) | | |
綜合損失
|
| | | | (1,369,232) | | | | | | (34,437) | | | | | | (1,403,669) | | |
愛鴻森有限公司應佔綜合虧損
|
| | | | (1,155,067) | | | | | | (34,437) | | | | | | (1,189,504) | | |
愛鴻森有限公司持續經營應佔全面虧損
|
| | | | (1,142,014) | | | | | | (49,704) | | | | | | (1,191,718) | | |
愛鴻森綜合(虧損)/收益
停止運營的限制 |
| | | | (13,053) | | | | | | 15,267 | | | | | | 2,214 | | |
每股收益
|
| | | | |||||||||||||||
本年度公司股東應佔基本虧損
|
| | | | (0.03) | | | | | | (0.00) | | | | | | (0.03) | | |
本年度公司股東應佔攤薄虧損
|
| | | | (0.03) | | | | | | (0.00) | | | | | | (0.03) | | |
持續經營的每股收益
|
| | | | |||||||||||||||
公司股東應佔持續經營的基本虧損
|
| | | | (0.03) | | | | | | 0.00 | | | | | | (0.03) | | |
公司股東應佔持續經營攤薄虧損
|
| | | | (0.03) | | | | | | 0.00 | | | | | | (0.03) | | |
非持續經營的每股收益
|
| | | | |||||||||||||||
公司股東應佔非持續經營的基本(虧損)/利潤
|
| | | | (0.00) | | | | | | (0.00) | | | | | | (0.00) | | |
公司股東應佔非持續經營的攤薄(虧損)/利潤
|
| | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
累計
赤字為 已報告 |
| |
累計
赤字為 重述 |
| |
累計
其他 全面 收入為 已報告 |
| |
累計
其他 全面 收入為 重述 |
| |
總股本
如報道所述 |
| |
總股本
如上所述 |
| ||||||||||||||||||
淨虧損
|
| | | $ | (552,622) | | | | | $ | (587,882) | | | | | $ | — | | | | | $ | — | | | | | $ | (561,385) | | | | | $ | (596,645) | | |
外幣折算損失
|
| | | | — | | | | | | — | | | | | | (602,445) | | | | | | (601,622) | | | | | | (807,847) | | | | | | (807,024) | | |
出售附屬公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | | | (5,986,534) | | |
截至3月31日的餘額,
2017 |
| | | $ | (587,437) | | | | | $ | (622,697) | | | | | $ | (1,108,585) | | | | | $ | (1,107,762) | | | | | $ | 9,665,106 | | | | | $ | 9,630,669 | | |
|
| | |
截至2017年3月31日止年度
|
| |||||||||||||||
| | |
和以前一樣
已報告 |
| |
調整
|
| |
如上所述
|
| |||||||||
持續經營淨虧損
|
| | | $ | (539,477) | | | | | | 29,708 | | | | | | (509,769) | | |
出售附屬公司的虧損
|
| | | | 64,968 | | | | | | (64,968) | | | | | | — | | |
應計費用和其他負債
|
| | | | 7,422 | | | | | | 35,260 | | | | | | 42,682 | | |
| | |
公允價值
|
| |||
有形資產淨值
|
| | | $ | 3,735 | | |
站臺
|
| | | | 4,230,000 | | |
用户關係
|
| | | | 395,000 | | |
商譽
|
| | | | 5,817,308 | | |
購買總對價
|
| | |
$
|
10,446,043
|
| |
|
| | |
截至2017年3月31日止年度
|
| |||||||||||||||||||||
| | |
森廟
|
| |
收購*
|
| |
採辦
調整 |
| |
形式上
財務數據 |
| ||||||||||||
| | |
重述
|
| | | | | | | | | | | | | |
重述
|
| ||||||
收入
|
| | | $ | 73,237 | | | | | $ | 118,534 | | | | | | — | | | | | $ | 191,771 | | |
毛收入
|
| | | | 73,237 | | | | | | 118,534 | | | | | | — | | | | | | 191,771 | | |
運營費用 | | | | | | ||||||||||||||||||||
銷售、一般和行政費用
|
| | | | (258,772) | | | | | | (69,806) | | | | | | — | | | | | | (328,578) | | |
無形資產攤銷
|
| | | | (324,710) | | | | | | — | | | | | | (319,074)(1) | | | | | | (643,784) | | |
總運營費用
|
| | | | (583,482) | | | | | | (69,806) | | | | | | (319,074) | | | | | | (972,362) | | |
(虧損)/營業收入
|
| | | | (510,245) | | | | | | 48,728 | | | | | | (319,074) | | | | | | (780,591) | | |
其他收入 | | | | | | ||||||||||||||||||||
利息收入
|
| | | | 30 | | | | | | — | | | | | | — | | | | | | 30 | | |
其他收入,淨額
|
| | | | 446 | | | | | | — | | | | | | — | | | | | | 446 | | |
其他收入合計
|
| | | | 476 | | | | | | — | | | | | | — | | | | | | 476 | | |
(虧損)/所得税前收入
|
| | | | (509,769) | | | | | | 48,728 | | | | | | (319,074) | | | | | | (780,115) | | |
所得税退還/(費用)
|
| | | | — | | | | | | (12,290) | | | | | | 12,290(2) | | | | | | — | | |
淨(虧損)/持續經營收入
|
| | | | (509,769) | | | | | | 36,438 | | | | | | (306,784) | | | | | | (780,115) | | |
非持續經營的淨虧損
|
| | | | (86,876) | | | | | | — | | | | | | — | | | | | | (86,876) | | |
淨(虧損)/收入
|
| | | $ | (596,645) | | | | | $ | 36,438 | | | | | $ | (306,784) | | | | | $ | (866,991) | | |
|
| | |
為六個人
截至的月份 9月30日, 2016 |
| |
這一年的
截至3月31日, 2016 |
| ||||||
| | |
(重述)
|
| | ||||||||
銷售額
|
| | | $ | 12,936 | | | | | $ | 88,992 | | |
一般和行政費用
|
| | | | (35,088) | | | | | | (92,760) | | |
其他收入
|
| | | | 244 | | | | | | 8,970 | | |
所得税費用
|
| | | | — | | | | | | (753) | | |
出售附屬公司的虧損
|
| | | | (64,968) | | | | | | — | | |
淨(虧損)/非持續經營收入
|
| | | $ | (86,876) | | | | | $ | 4,449 | | |
|
| | |
9月30日,
2016 |
| |
3月31日,
2016 |
| ||||||
現金和現金等價物
|
| | | $ | 1,084 | | | | | $ | 1,948 | | |
關聯方應繳款項
|
| | | | 9,270,711 | | | | | | 9,864,099 | | |
其他流動資產
|
| | | | 7,511,162 | | | | | | 7,768,428 | | |
長期投資
|
| | | | 2,248,801 | | | | | | 2,325,816 | | |
歸類為持有待售的處置集團資產
|
| | | $ | 19,031,758 | | | | | $ | 19,960,291 | | |
因關聯方的原因
|
| | | $ | 3,930,649 | | | | | $ | 4,415,346 | | |
其他流動負債
|
| | | | 134,774 | | | | | | 43,197 | | |
|
| | |
9月30日,
2016 |
| |
3月31日,
2016 |
| ||||||
與歸類為持有待售資產直接相關的負債
|
| | | $ | 4,065,423 | | | | | $ | 4,458,543 | | |
非控制性權益在非持續經營淨資產中
|
| | | $ | 5,986,534 | | | | |||||
公司在非持續經營淨資產中的權益
|
| | | | 8,979,801 | | | | |||||
減去:出售子公司所收到的現金代價
|
| | | | 8,914,833 | | | | |||||
出售附屬公司的虧損
|
| | | $ | 64,968 | | | |
| | |
2017年3月31日
|
| |
2016年3月31日
|
| ||||||
應由第三方支付
|
| | | $ | — | | | | | $ | 1,550,544 | | |
員工欠條
|
| | | | 8,654 | | | | | | — | | |
預付費用
|
| | | | 6,961 | | | | | | — | | |
預付款給供應商
|
| | | | 3,309 | | | | | | — | | |
其他
|
| | | | 552 | | | | | | | | |
| | | | $ | 19,476 | | | | | $ | 1,550,544 | | |
|
| | |
使用壽命
|
| |
2017年3月31日
|
| |
2016年3月31日
|
| ||||||
購買的計算機設備
|
| |
3年
|
| | | $ | 1,971 | | | | | $ | — | | |
收購中購置的計算機設備(附註3)
|
| |
2年
|
| | | | 3,616 | | | | |||||
減去:累計折舊
|
| | | | | | | (939) | | | | | | — | | |
| | | | | | | $ | 4,648 | | | | | $ | — | | |
|
| | |
公允價值
|
| |||
有形資產淨值
|
| | | $ | 3,735 | | |
站臺
|
| | | | 4,230,000 | | |
用户關係
|
| | | | 395,000 | | |
商譽
|
| | | | 5,817,308 | | |
購買總對價
|
| | |
$
|
10,446,043
|
| |
|
| | |
使用壽命
|
| |
2017年3月31日
|
| |
2016年3月31日
|
| ||||||
| | |
(年)
|
| | | ||||||||||
用户關係
|
| |
10
|
| | | $ | 382,405 | | | | | $ | — | | |
減去:累計攤銷
|
| | | | | | | (19,120) | | | | | | — | | |
| | | | | | | $ | 363,285 | | | | |
$
|
—
|
| |
站臺
|
| |
7
|
| | | $ | 4,095,124 | | | | | $ | — | | |
軟件
|
| | | | | | | 77,055 | | | | |||||
減去:累計攤銷
|
| | | | | | | (298,013) | | | | | | — | | |
| | | | | | |
$
|
3,874,166
|
| | | | $ | — | | |
|
| | |
2017年3月31日
|
| |
2016年3月31日
|
| ||||||
無形資產其他應付款項
|
| | | $ | 19,010 | | | | | $ | — | | |
應計工資總額和福利
|
| | | | 68,976 | | | | | | 3,088 | | |
其他應付税額
|
| | | | 2,270 | | | | | | — | | |
其他流動負債
|
| | | | — | | | | | | 28,497 | | |
| | | | $ | 90,256 | | | | | $ | 31,585 | | |
|
|
中華人民共和國
|
| | | | 25% | | |
|
美國
|
| | | | 35% | | |
| | |
截至2013年3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
當期所得税支出
|
| | | $ | — | | | | | $ | — | | |
遞延所得税優惠
|
| | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | |
|
| | |
截至2013年3月31日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
|
| | ||||||||
所得税前持續經營虧損
|
| | | $ | (509,769) | | | | | $ | (18,723) | | |
按中華人民共和國法定税率計算的所得税優惠(費用)
|
| | | | 127,442 | | | | | | 4,681 | | |
國際税率差異
|
| | | | — | | | | | | — | | |
不可扣除的費用
|
| | | | (376) | | | | | | — | | |
更改估值免税額
|
| | | | (127,066) | | | | | | (4,681) | | |
| | | | $ | — | | | | | $ | — | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
重述
|
| | ||||||||
遞延税項資產
|
| | | $ | 131,874 | | | | | $ | 7,855 | | |
減去:估值免税額
|
| | | | (131,874) | | | | | | (7,855) | | |
| | | | $ | — | | | | | $ | — | | |
|
名字
|
| |
與公司的關係
|
|
王軍 | | | 公司持股2.72%,四川森苗持股4.9% 截至2017年3月31日 |
|
湘湖 | | | 公司持股52.22%,四川森妙持股90% 截至2017年3月31日 |
|
Li紅 | | |
截至2017年3月31日,四川森苗5.1%的股東和管理成員
|
|
| | |
2017年3月31日
|
| |
2016年3月31日
|
| ||||||
王軍
|
| | | $ | 43,534 | | | | | $ | — | | |
湘湖
|
| | | | 290,227 | | | | | | — | | |
| | | | $ | 333,761 | | | | |
$
|
—
|
| |
|
| | |
租賃
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日及其後的年度
|
| | | | 83,092 | | |
| | | | $ | 309,933 | | |
|
| | |
3月31日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
資產 | | | | ||||||||||
總資產
|
| | | $ | — | | | | | $ | — | | |
負債和股東權益 | | | | ||||||||||
總負債
|
| | | | — | | | | | | — | | |
股東權益 | | | | ||||||||||
普通股(每股面值0.0001美元,授權發行100,000,000股;分別於2017年和2016年3月31日發行和發行20,250,000股和20,250,000股)
|
| | | $ | 2,025 | | | | | $ | 2,025 | | |
額外實收資本
|
| | | | (2,025) | | | | | | (2,025) | | |
留存收益
|
| | | | — | | | | | | — | | |
股東權益總額
|
| | | | — | | | | | | — | | |
總負債與股東權益
|
| | | $ | — | | | | | $ | — | | |
|
| | |
截至2013年3月31日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
運營費用: | | | | ||||||||||
一般和行政費用
|
| | | $ | — | | | | | $ | — | | |
總運營費用
|
| | | | — | | | | | | — | | |
淨虧損
|
| | | $ | — | | | | | $ | — | | |
普通股每股淨虧損--基本虧損和攤薄虧損
|
| | | | — | | | | | | — | | |
普通股加權平均數--基本和稀釋後普通股
|
| | | | 20,250,000 | | | | | | 20,250,000 | | |
| | |
截至2013年3月31日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營活動的現金流
|
| | | $ | — | | | | | $ | — | | |
投資活動產生的現金流
|
| | | | — | | | | | | — | | |
融資活動產生的現金流
|
| | | | — | | | | | | — | | |
現金和現金等價物的變化
|
| | | | — | | | | | | — | | |
現金和現金等價物,年初
|
| | | | — | | | | | | — | | |
現金和現金等價物,年終
|
| | | $ | — | | | | | $ | — | | |
補充現金流信息: | | | | ||||||||||
已繳納所得税
|
| | | $ | — | | | | | $ | — | | |
支付的利息
|
| | | $ | — | | | | | $ | — | | |
非現金投資和融資活動: | | | | ||||||||||
向創始人發行的股票
|
| | | $ | — | | | | | $ | — | | |
| | |
注意事項
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| |||||||||
| | | | | | | | |
(未經審計)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | | | $ | 85,202 | | | | | $ | 161,292 | | |
預付款、應收款和其他資產
|
| | | | 3 | | | | | | 9,370 | | | | | | 19,476 | | |
流動資產總額
|
| | | | | | | | | | 94,572 | | | | | | 180,768 | | |
財產和設備,淨額
|
| | | | 4 | | | | | | 6,902 | | | | | | 4,648 | | |
其他資產 | | | | | | | | | | | | | | | | | | | |
站臺
|
| | | | 5 | | | | | | 3,629,823 | | | | | | 3,874,166 | | |
用户關係
|
| | | | 5 | | | | | | 354,392 | | | | | | 363,285 | | |
商譽
|
| | | | | | | | | | 5,964,876 | | | | | | 5,631,819 | | |
總資產
|
| | | | | | | | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應計費用和其他負債
|
| | | | 6 | | | | | $ | 206,163 | | | | | $ | 90,256 | | |
歸功於股東
|
| | | | 10 | | | | | | 688,150 | | | | | | 333,761 | | |
流動負債總額
|
| | | | | | | | | | 894,313 | | | | | | 424,017 | | |
承付款和或有事項
|
| | | | | | | | | | — | | | | | | — | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
普通股(每股面值0.0001美元,1億股
已發行和已發行股票分別為22,500,000股和20,250,000股 分別於2017年12月31日和2017年3月31日) |
| | | | 8 | | | | | $ | 2,250 | | | | | $ | 2,025 | | |
額外實收資本
|
| | | | | | | | | | 11,458,878 | | | | | | 11,359,103 | | |
應收認購款
|
| | | | | | | | | | (450) | | | | | | — | | |
累計赤字
|
| | | | | | | | | | (1,733,837) | | | | | | (622,697) | | |
累計其他綜合損失
|
| | | | | | | | | | (570,589) | | | | | | (1,107,762) | | |
總股本
|
| | | | | | | | | | 9,156,252 | | | | | | 9,630,669 | | |
總負債與股東權益
|
| | | | | | | | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
|
| | |
注意事項
|
| |
截至以下三個月
12月31日 |
| |
在截至的9個月中
12月31日 |
| ||||||||||||||||||
| | | | | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | | | | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| ||||||||||||
收入
|
| | | | | | $ | 152,538 | | | | | $ | 29,779 | | | | | $ | 335,498 | | | | | $ | 29,779 | | |
毛收入
|
| | | | | | | 152,538 | | | | | | 29,779 | | | | | | 335,498 | | | | | | 29,779 | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | | | | (288,620) | | | | | | (41,987) | | | | | | (960,349) | | | | | | (53,697) | | |
無形資產攤銷
|
| | | | | | | (165,206) | | | | | | (161,646) | | | | | | (488,210) | | | | | | (161,646) | | |
總運營費用
|
| | | | | | | (453,826) | | | | | | (203,633) | | | | | | (1,448,559) | | | | | | (215,343) | | |
運營虧損
|
| | | | | | | (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,淨額
|
| | | | | | | 13 | | | | | | — | | | | | | 1,711 | | | | | | — | | |
其他收入合計
|
| | | | | | | 71 | | | | | | 2 | | | | | | 1,921 | | | | | | 3 | | |
所得税前虧損
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
所得税費用
|
| |
9
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
持續經營淨虧損
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
非持續經營淨虧損,税後淨額
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (86,876) | | |
淨虧損
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (272,437) | | |
非控股權益應佔淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,763) | | |
愛鴻森有限公司應佔淨虧損
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (263,674) | | |
愛鴻森有限公司持續經營應佔淨虧損
|
| | | | | | | (301,217) | | | | | | (173,852) | | | | | | (1,111,140) | | | | | | (185,561) | | |
愛鴻森有限公司終止經營應佔淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (78,113) | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | | | | | | 207,125 | | | | | | (566,794) | | | | | | 537,173 | | | | | | (1,050,106) | | |
綜合損失
|
| | | | | | | (94,092) | | | | | | (740,646) | | | | | | (573,967) | | | | | | (1,322,543) | | |
減去:非控股權益應佔綜合虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,165) | | |
愛鴻森有限公司應佔綜合虧損
|
| | | | | | $ | (94,092) | | | | | $ | (740,646) | | | | | $ | (573,967) | | | | | $ | (1,108,378) | | |
愛鴻森有限公司持續經營應佔全面虧損
|
| | | | | | | (94,092) | | | | | | (740,646) | | | | | | (573,967) | | | | | | (1,110,592) | | |
愛鴻森有限公司因停止經營而應佔的全面虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,214 | | |
普通股加權平均數 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本信息
|
| | | | | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
稀釋
|
| | | | | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本公司股東應佔期間基本虧損
|
| | | | | | $ | (0.01) | | | | | $ | (0.00) | | | | | $ | (0.05) | | | | | $ | (0.01) | | |
本年度公司股東應佔攤薄虧損
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
持續經營的每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公司股東應佔持續經營的基本虧損
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
公司股東應佔持續經營攤薄虧損
|
| | | | | | | (0.01) | | | | | | (0.00) | | | | | | (0.05) | | | | | | (0.01) | | |
非持續經營的每股虧損 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東應佔非持續經營的基本虧損
對公司的影響 |
| | | | | | | — | | | | | | (0.00) | | | | | | — | | | | | | (0.00) | | |
公司股東應佔非持續經營的攤薄虧損
|
| | | | | | $ | — | | | | | $ | (0.00) | | | | | $ | — | | | | | $ | (0.00) | | |
| | |
普通股(附註8)
|
| |
其他內容
已繳費 資本 |
| |
訂閲
應收賬款 |
| |
累計
赤字 |
| |
累計
其他 全面 收入 |
| |
非控制性
利息 |
| |
總股本
|
| |||||||||||||||||||||||||||
| | |
股票
|
| |
面值
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2015年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (18,761) | | | | | $ | 77,236 | | | | | $ | 6,532,862 | | | | | $ | 17,952,465 | | |
淨(虧損)/收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,054) | | | | | | — | | | | | | 1,780 | | | | | | (14,274) | | |
外幣折算損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (583,376) | | | | | | (333,943) | | | | | | (917,319) | | |
截至2016年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (34,815) | | | | | $ | (506,140) | | | | | $ | 6,200,699 | | | | | $ | 17,020,872 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (587,882) | | | | | | — | | | | | | (8,763) | | | | | | (596,645) | | |
外幣折算損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (601,622) | | | | | | (205,402) | | | | | | (807,024) | | |
出售附屬公司
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,986,534) | | | | | | (5,986,534) | | |
截至2017年3月31日的餘額
|
| | | | 20,250,000 | | | | | $ | 2,025 | | | | | $ | 11,359,103 | | | | | $ | — | | | | | $ | (622,697) | | | | | $ | (1,107,762) | | | | | $ | — | | | | | $ | 9,630,669 | | |
普通股發行
|
| | | | 2,250,000 | | | | | | 225 | | | | | | 99,775 | | | | | | (450) | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,550 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,111,140) | | | | | | — | | | | | | — | | | | | | (1,111,140) | | |
外幣折算損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 537,173 | | | | | | — | | | | | | 537,173 | | |
截至2017年12月31日的餘額(未經審計)
|
| | | | 22,500,000 | | | | | $ | 2,250 | | | | | $ | 11,458,878 | | | | | $ | (450) | | | | | $ | (1,733,837) | | | | | $ | (570,589) | | | | | $ | — | | | | | $ | 9,156,252 | | |
|
| | |
在截至的9個月中
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
經營活動的現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (1,111,140) | | | | | $ | (185,561) | | |
將淨收入調整為淨現金(用於)/由經營活動提供:
|
| | | | | | | | | | | | |
財產和設備折舊
|
| | | | 2,615 | | | | | | 466 | | |
無形資產攤銷
|
| | | | 488,210 | | | | | | 161,646 | | |
為提供諮詢服務而向三名個人發行的股票
|
| | | | 99,550 | | | | | | — | | |
經營性資產和負債變動情況: | | | | | | | | | | | | | |
預付款、應收款和其他資產
|
| | | | 6,797 | | | | | | 47,886 | | |
應計費用和其他負債
|
| | | | 107,141 | | | | | | (15,799) | | |
因關聯方的原因
|
| | | | (10,818) | | | | | | — | | |
現金淨額(用於)/由經營活動提供
|
| | | | (417,645) | | | | | | 8,638 | | |
淨現金(用於)/由持續經營的經營活動提供
|
| | |
|
(417,645)
|
| | | |
|
9,684
|
| |
非持續經營活動中使用的現金淨額
|
| | | | — | | | | | | (1,046) | | |
投資活動產生的現金流: | | | | | | | | | | | | | |
出售附屬公司
|
| | | | | | | | | | 8,914,833 | | |
購置財產和設備
|
| | | | (412) | | | | | | — | | |
購買無形資產
|
| | | | | | | | | | (23,960) | | |
在企業收購中支付的對價
|
| | | | | | | | | | (8,984,828) | | |
用於投資活動的現金淨額
|
| | | | (412) | | | | | | (93,955) | | |
持續經營中用於投資活動的現金淨額
|
| | | | (412) | | | | | | — | | |
融資活動的現金流: | | | | | | | | | | | | | |
向股東借入的收益
|
| | | | 335,092 | | | | | | — | | |
融資活動提供的現金淨額
|
| | | | 335,092 | | | | | | — | | |
匯率變動對現金的影響
|
| | | | 6,875 | | | | | | 85,369 | | |
現金淨額(減少)/增加
|
| | | | (76,090) | | | | | | 52 | | |
期初現金及現金等價物
|
| | | | 161,292 | | | | | | 165 | | |
期末現金及現金等價物
|
| | | $ | 85,202 | | | | | $ | 217 | | |
補充現金流信息 | | | | | | | | | | | | | |
為利息支出支付的現金
|
| | | $ | — | | | | | $ | — | | |
繳納所得税的現金
|
| | | $ | — | | | | | $ | — | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未經審計)
|
| | | | | | | |||
總資產
|
| | | $ | 10,050,565 | | | | | $ | 10,054,686 | | |
總負債
|
| | | $ | 894,313 | | | | | $ | 424,017 | | |
| | |
12月31日,
|
||||||||
| | |
2017
|
| |
2016
|
|||||
| | |
(未經審計)
|
| |
(未經審計)
|
|||||
淨收入
|
| | | $ | 335,498 | | | | | | 29,779 |
淨虧損
|
| | | | (1,011,590) | | | | | | (185,561) |
現金淨額(用於)/已提供的經營活動
|
| | | | (417,645) | | | | | | 8,638 |
用於投資活動的現金淨額
|
| | | | (412) | | | | | | (93,955) |
融資活動提供的現金淨額
|
| | | | 335,092 | | | | | | — |
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
資產負債表項目,除權益賬户外
|
| | | | 6.5064 | | | | | | 6.8912 | | |
| | |
在這九個月裏
截至2013年12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營表和全面損失表以及現金流量表中的項目
|
| | | | 6.7146 | | | | | | 6.6779 | | |
| 購買的計算機設備 | | |
3年
|
|
| 在收購中獲得的計算機設備 | | |
兩年
|
|
| 站臺 | | |
7年
|
|
| 客户關係 | | |
10年
|
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
||||||
| | |
(未經審計)
|
| | |||||||
員工欠條
|
| | | $ | 3,838 | | | | | $ | 8,654 | |
預付費用
|
| | | | 3,391 | | | | | | 6,961 | |
預付款給供應商
|
| | | | — | | | | | | 3,309 | |
其他
|
| | | | 2,141 | | | | | | 552 | |
| | | | $ | 9,370 | | | | | $ | 19,476 | |
|
| | |
使用壽命
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | | | | |
(未經審計)
|
| | | | | | | |||
購買的計算機設備
|
| |
三年半
|
| | | $ | 6,764 | | | | | $ | 1,971 | | |
在收購中獲得的計算機設備
|
| |
兩年半
|
| | | | 3,830 | | | | | | 3,616 | | |
減去:累計折舊
|
| | | | | | | (3,692) | | | | | | (939) | | |
| | | | | | | $ | 6,902 | | | | | $ | 4,648 | | |
|
| | |
公允價值
|
| |||
有形資產淨值
|
| | | $ | 3,735 | | |
站臺
|
| | | | 4,230,000 | | |
用户關係
|
| | | | 395,000 | | |
商譽
|
| | | | 5,817,308 | | |
購買總對價
|
| | |
$
|
10,446,043
|
| |
|
| | |
使用壽命
|
| |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | | | | |
(未經審計)
|
| | | | | | | |||
用户關係
|
| |
10
|
| | | $ | 405,020 | | | | | $ | 382,405 | | |
減去:累計攤銷
|
| | | | | | | (50,628) | | | | | | (19,120) | | |
| | | | | | | $ | 354,392 | | | | | $ | 363,285 | | |
站臺
|
| |
7
|
| | | $ | 4,337,303 | | | | | $ | 4,095,124 | | |
軟件
|
| | | | | | | 81,612 | | | | | | 77,055 | | |
減去:累計攤銷
|
| | | | | | | (789,092) | | | | | | (298,013) | | |
| | | | | | | $ | 3,629,823 | | | | | $ | 3,874,166 | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
||||||
| | |
(未經審計)
|
| | |||||||
無形資產其他應付款項
|
| | | $ | — | | | | | $ | 19,010 | |
應計工資總額和福利
|
| | | | 160,318 | | | | | | 68,976 | |
其他應付税額
|
| | | | 8,972 | | | | | | 2,270 | |
預收貨款
|
| | | | 810 | | | | | | — | |
其他流動負債
|
| | | | 36,063 | | | | | | — | |
| | | | $ | 206,163 | | | | | $ | 90,256 | |
|
|
中華人民共和國
|
| | | | 25% | | |
|
美國
|
| | | | 35% | | |
| | |
這三個月
截至12月31日 |
| |
前九個月
截至12月31日 |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| ||||||||||||
當期所得税支出
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
遞延所得税優惠
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未經審計)
|
| | ||||||||
因税項虧損結轉而產生的遞延税項資產
|
| | | $ | 400,787 | | | | | $ | 131,874 | | |
減去:估值免税額
|
| | | | (400,787) | | | | | | (131,874) | | |
| | | | $ | — | | | | |
$
|
—
|
| |
|
名字
|
| |
與公司的關係
|
|
王軍 | | | 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 |
|
Li紅 | | | 四川森苗2.05%股東及管理成員 截至2017年12月31日 |
|
| | |
2017年12月31日
|
| |
2017年3月31日
|
| ||||||
| | |
(未經審計)
|
| | ||||||||
王軍
|
| | | $ | 68,815 | | | | | $ | 43,534 | | |
湘湖
|
| | | | 619,335 | | | | | | 290,227 | | |
| | | | $ | 688,150 | | | | | $ | 333,761 | | |
|
| | |
租賃
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日止的年度及其後
|
| | | | — | | |
| | | | $ | 242,420 | | |
|
| | |
12月31日,
2017 |
| |
3月31日,
2017 |
| ||||||
| | |
(未經審計)
|
| | ||||||||
資產 | | | | | | | | | | | | | |
總資產
|
| | | $ | — | | | | | $ | — | | |
負債和股東權益 | | | | | | | | | | | | | |
總負債
|
| | | | — | | | | | | — | | |
股東權益 | | | | | | | | | | | | | |
普通股(每股面值0.0001美元,授權發行1億股;分別於2017年12月31日和2017年3月31日發行和發行22,500,000股和20,250,000股*)
|
| | | $ | 2,250 | | | | | $ | 2,025 | | |
額外實收資本
|
| | | | 97,750 | | | | | | (2,025) | | |
應收認購款
|
| | | | (450) | | | | | | — | | |
留存收益
|
| | | | (99,550) | | | | | | — | | |
股東權益總額
|
| | | | — | | | | | | — | | |
總負債與股東權益
|
| | | $ | — | | | | | $ | — | | |
|
| | |
截至以下三個月
12月31日 |
| |
截至前九個月
12月31日 |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| |
(未經審計)
|
| ||||||||||||
運營費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | $ | (99,550) | | | | | $ | — | | | | | $ | (99,550) | | | | | $ | — | | |
總運營費用
|
| | | | (99,550) | | | | | | — | | | | | | (99,550) | | | | | | — | | |
淨虧損
|
| | | $ | (99,550) | | | | | $ | — | | | | | $ | (99,550) | | | | | $ | — | | |
普通股每股淨虧損 - 基本股和攤薄股
|
| | | | (0.00) | | | | | | — | | | | | | (0.00) | | | | | | — | | |
普通股加權平均數 - 基本股和稀釋股
|
| | | | 22,500,000 | | | | | | 20,250,000 | | | | | | 21,669,455 | | | | | | 20,250,000 | | |
| | |
截至以下日期的九個月
12月31日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(未經審計)
|
| |
(未經審計)
|
| ||||||
經營活動的現金流
|
| | | $ | — | | | | | $ | — | | |
投資活動產生的現金流
|
| | | | — | | | | | | — | | |
融資活動產生的現金流
|
| | | | — | | | | | | — | | |
現金和現金等價物的變化
|
| | | | — | | | | | | — | | |
現金和現金等價物,年初
|
| | | | — | | | | | | — | | |
現金和現金等價物,年終
|
| | | $ | — | | | | | $ | — | | |
補充現金流信息: | | | | | | | | | | | | | |
已繳納所得税
|
| | | $ | — | | | | | $ | — | | |
支付的利息
|
| | | $ | — | | | | | $ | — | | |
非現金投資和融資活動: | | | | | | | | | | | | | |
向創始人發行的股票
|
| | | $ | — | | | | | $ | — | | |