| | | |
Per Share
|
| |
Total
(Assuming maximum offering) |
| ||||||
|
Public offering price(1)
|
| | | $ | 0.58 | | | | | $ | 11,600,000 | | |
|
Proceeds, before expenses, to us(2)
|
| | | $ | 0.58 | | | | | $ | 11,391,458 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | |
December 31,
|
| ||||||
|
US$ Exchange Rate
|
| |
2022
|
| |
2023
|
| |
2024
|
|
|
At the end of the year – RMB
|
| |
RMB6.8972 to US$1.00
|
| |
RMB7.0999 to US$1.00
|
| |
RMB7.2993 to US$1.00
|
|
|
Average rate for the year – RMB
|
| |
RMB6.7518 to US$1.00
|
| |
RMB7.0896 to US$1.00
|
| |
RMB7.1933 to US$1.00
|
|
| | | |
As of December 31, 2024
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro
Forma |
| |
Pro
Forma As-Adjusted(1) |
| |||||||||
| Debt | | | | | | | | | | | | | | | | | | | |
|
Bank loan
|
| | | $ | 547,998 | | | | | | 547,998 | | | | | | 547,998 | | |
| Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred shares (par value of US$0.0001 per share; 30,000,000 preferred shares authorized, nil preferred shares issued and outstanding)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Class A Ordinary Shares (par value of US$0.0001 per share; 395,000,000 Class A Ordinary Shares authorized, nil, 2,317,123, and 22,317,123 Class A Ordinary Shares issued and outstanding – actual, pro forma, and pro forma as-adjusted, respectively)
|
| | | $ | — | | | | | | 232 | | | | | | 2,232 | | |
|
Class B Ordinary Shares (par value of US$0.0001 per share;
75,000,000 Class B Ordinary Shares authorized, nil, 1,052,063, and 1,052,063 Class B Ordinary Shares issued and outstanding – actual, pro forma, and pro forma as-adjusted) |
| | | $ | — | | | | | | 105 | | | | | | 105 | | |
|
Ordinary shares (par value of US$0.01 per share, 200,000,000
Ordinary shares authorized, 24,535,471, nil, and nil ordinary shares issued and outstanding – actual, pro forma, and pro forma as-adjusted, respectively) |
| | | $ | 245,355 | | | | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | $ | 6,851,994 | | | | | | 6,874,966 | | | | | | 18,264,424 | | |
|
Statutory reserves
|
| | | $ | 281,530 | | | | | | 281,530 | | | | | | 281,530 | | |
|
Retained earnings
|
| | | $ | 2,533,773 | | | | | | 2,533,773 | | | | | | 2,533,773 | | |
|
Ordinary shares subscribed
|
| | | $ | (222,355) | | | | | | (278) | | | | | | (278) | | |
|
Accumulated other comprehensive income
|
| | | $ | 57,088 | | | | | | 57,088 | | | | | | 57,088 | | |
|
Total equity attributable to equity shareholders
|
| | | $ | 9,747,385 | | | | | | 9,747,416 | | | | | | 21,138,874 | | |
|
Non-controlling interests
|
| | | $ | 20,508 | | | | | | 20,508 | | | | | | 20,508 | | |
|
Total Shareholders’ Equity
|
| | | $ | 9,767,893 | | | | |
|
9,767,924
|
| | | |
|
21,159,382
|
| |
|
Total Capitalization
|
| | |
$
|
10,315,891
|
| | | |
|
10,315,922
|
| | | |
|
21,707,380
|
| |
| | | |
Per Share
Post-Offering(1) |
| |||
|
Offering price per share
|
| | | $ | 0.58 | | |
|
Pro Forma net tangible book value per Ordinary Share as of December 31, 2024
|
| | | $ | 2.21 | | |
|
Decrease in pro forma net tangible book value per Ordinary Share attributable to this offering
|
| | | $ | 1.37 | | |
|
Pro forma as-adjusted net tangible book value per Ordinary Share immediately after this offering
|
| | | $ | 0.84 | | |
|
Accretion per share to new investors participating in this offering
|
| | | $ | 0.26 | | |
| | | |
Prior to this Offering
|
| |
After this Offering
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Class A
Ordinary Shares Beneficially Owned* |
| |
Class B
Ordinary Shares Beneficially Owned |
| |
Voting
Power* |
| |
Class A
Ordinary Shares Beneficially Owned* |
| |
Class B
Ordinary Shares Beneficially Owned |
| |
Voting
Power* |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||||||||
|
Directors and Executive
Officers(1): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Yuan Li(2)
|
| | | | 395,875 | | | | | | 17.08% | | | | | | 1,052,063 | | | | | | 100% | | | | | | 96.5% | | | | | | 395,875 | | | | | | 1.77% | | | | | | 1,052,063 | | | | | | 100% | | | | | | 70.74% | | |
|
Li Tan
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Xiang Lan
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Hangyu Dai
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Xiaohui Li
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Shuang Qiu
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Shaoping Lu
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Shang Wu
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
All directors and
executive officers as a group (eight individuals): |
| | | | 395,875 | | | | | | 17.08% | | | | | | 1,052,063 | | | | | | 100% | | | | | | 96.5% | | | | | | 395,875 | | | | | | 1.77% | | | | | | 1,052,063 | | | | | | 100% | | | | | | 70.74% | | |
| 5% Shareholders(3): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
JD LIYUAN LIMITED(2)
|
| | | | — | | | | | | | | | | | | 1,052,063 | | | | | | 100% | | | | | | 95.78% | | | | | | — | | | | | | | | | | | | 1,052,063 | | | | | | | | | | | | 70.21% | | |
|
ZHOUZHIRONG LIMITED(4)
|
| | | | 827,063 | | | | | | 35.69% | | | | | | — | | | | | | — | | | | | | 1.51% | | | | | | 827,063 | | | | | | 3.71% | | | | | | — | | | | | | | | | | | | 1.10% | | |
|
JDZTZG
LIMITED(2) |
| | | | 262,500 | | | | | | 11.33% | | | | | | — | | | | | | — | | | | | | 0.48% | | | | | | 262,500 | | | | | | 1.18% | | | | | | — | | | | | | | | | | | | 0.35% | | |
|
Name of Related Party
|
| |
Relationship to Our Company
|
|
| Chengdu Jinjiang District New Vision Training School (“New Vision”) | | | A private non-enterprise organization significantly influenced by Ms. Jie Tong, who is the spouse of Mr. Yuan Li, our Co-Chief Executive Officer and Chairman of the Board of Directors | |
| Sichuan Zhongtai Zhigao Information Technology Consulting Partnership (Limited Partnership) (“ZTZG”) | | | Holding 10% or more of our Class A Ordinary Shares | |
| Yuan Li | | | 100% owner of our largest shareholder entity and our Co-Chief Executive Officer and Chairman of the Board of Directors | |
| Zhirong Zhou | | | Holding 10% or more of our Class A Ordinary Shares | |
| Xiang Lan | | | Key Management of our Company | |
| Hangyu Dai | | | Key Management of our Company | |
| Li Tan | | | Key Management of our Company | |
| | | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2024 |
| |
December 31,
2024 |
| |
As of the date of
this prospectus |
| |||||||||||||||
| | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
|
New Vision(1)
|
| | | | 3,803,779 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2024 |
| |
December 31,
2024 |
| |
As of the date of
this prospectus |
| |||||||||||||||
| | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
|
Ms. Zhirong Zhou
|
| | | | 99 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mr. Hangyu Dai
|
| | | | — | | | | | | 8,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Mr. Yuan Li
|
| | | | — | | | | | | — | | | | | | 4,439,705 | | | | | | 608,237 | | | | | | — | | |
|
Total
|
| | | | 99 | | | | | | 8,000 | | | | | | 4,439,705 | | | | | | 608,237 | | | | | | — | | |
| | | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2024 |
| |
December 31,
2024 |
| |
As of the date of
this prospectus |
| |||||||||||||||
| | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
| ZTZG(2) | | | | | 590,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mr. Xiang Lan
|
| | | | 577 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mr. Yuan Li(3)
|
| | | | 20,025 | | | | | | — | | | | | | 275,000 | | | | | | 37,675 | | | | | | 235,000 | | |
|
Ms. Li Tan
|
| | | | — | | | | | | — | | | | | | 100 | | | | | | 14 | | | | | | — | | |
|
Total
|
| | | | 610,602 | | | | | | — | | | | | | 275,100 | | | | | | 37,689 | | | | | | 235,000 | | |
| | | |
2022
|
| |
2023
|
| |
2024
|
| |
As of the date of
this prospectus |
| ||||||||||||||||||
| | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
|
New Vision(1)
|
| | | | 5,158,349 | | | | | | 853,089 | | | | | | — | | | | | | — | | | | | | — | | |
|
Purchaser
|
| |
Date of Issuance
|
| |
Number of
Ordinary Shares |
| |||
|
JD LIYUAN LIMITED
|
| |
February 20, 2023
|
| | | | 8,416,500 | | |
|
ZHOUZHIRONG LIMITED
|
| |
February 20, 2023
|
| | | | 6,616,500 | | |
|
JDJDZG LIMITED
|
| |
February 20, 2023
|
| | | | 1,067,000 | | |
|
JDZTZG LIMITED
|
| |
February 20, 2023
|
| | | | 2,100,000 | | |
|
WISMASS BVI
|
| | June 30, 2023 | | | | | 4,035,471 | | |
| |
SEC registration fee
|
| | | $ | 2,909 | | |
| |
Accounting fees and expenses
|
| | | | 20,000 | | |
| |
Legal fees and expenses
|
| | | | 167,500 | | |
| |
Printing expenses
|
| | | | 15,714 | | |
| |
Miscellaneous
|
| | | | 2,419 | | |
| |
Total
|
| | | $ | 208,542 | | |
18/F, Block D, Huirong Plaza, No. 88, Section 3, Jinhua Road
Jinjiang District, Chengdu City, Sichuan Province
The People’s Republic of China, 610000
Tel: (+86) 400-028-0776
Email: [email protected]