Registration No. 333-276283
| | |
Per Share
|
| |
Total
Without Over-Allotment Option |
| |
Total
With Over-Allotment Option |
|
Initial public offering price
|
| |
US$4.00
|
| |
US$8,000,000
|
| |
US$9,200,000
|
|
Underwriter’s discounts(1)
|
| |
US$0.28
|
| |
US$ 560,000
|
| |
US$ 644,000
|
|
Proceeds to our company before expenses
|
| |
US$3.72
|
| |
US$7,440,000
|
| |
US$8,556,000
|
|
|
WestPark Capital
Book Runner
|
| |
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 69 | | | |
| | | | 74 | | | |
| | | | 87 | | | |
| | | | 99 | | | |
| | | | 104 | | | |
| | | | 106 | | | |
| | | | 108 | | | |
| | | | 123 | | | |
| | | | 124 | | | |
| | | | 131 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | F-1 | | |
| | |
December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
As adjusted
(over-allotment option not exercised) |
| ||||||
Debt(1): | | | | | | | | | | | | | |
Bank loans
|
| | | US$ | 422,541 | | | | | US$ | 422,541 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Ordinary shares, US$0.01 par value, 200,000,000 Ordinary Shares authorized, 22,235,471 Ordinary Shares issued and outstanding; 24,435,471 Ordinary Shares issued and outstanding, as adjusted(2)
|
| | | US$ | 222,355 | | | | | US$ | 242,355 | | |
Additional paid-in capital
|
| | | US$ | 384,383 | | | | | US$ | 6,205,564 | | |
Statutory reserves
|
| | | US$ | 210,517 | | | | | US$ | 210,517 | | |
Accumulated earnings
|
| | | US$ | 1,894,656 | | | | | US$ | 1,894,656 | | |
Ordinary shares subscribed
|
| | | US$ | (222,355) | | | | | US$ | (222,355) | | |
Total equity attributable to equity
shareholders |
| | | US$ | 2,489,556 | | | | | US$ | 8,330,737 | | |
Non-controlling interests
|
| | | US$ | 20,583 | | | | | US$ | 20,583 | | |
Total Shareholders’ Equity
|
| | | US$ | 2,510,139 | | | | | US$ | 8,351,320 | | |
Total Capitalization
|
| | | US$ | 2,932,680 | | | | | US$ | 8,773,861 | | |
| | |
Post-Offering
|
| |||
Initial public offering price per Ordinary Share
|
| | | US$ | 4.00 | | |
Net tangible book value per Ordinary Share as of December 31, 2023
|
| | | US$ | 0.10 | | |
Increase in net tangible book value per Ordinary Share attributable to payments by new investors
|
| | | US$ | 0.23 | | |
As adjusted net tangible book value per Ordinary Share immediately after this offering
|
| | | US$ | 0.33 | | |
Amount of dilution in net tangible book value per Ordinary Share to new investors in the offering
|
| | | US$ | 3.67 | | |
| | |
Ordinary Shares
purchased |
| |
Total consideration
|
| |
Average
price per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||
Existing shareholders
|
| | | | 22,235,471 | | | | | | 92% | | | | | US$ | 384,383 | | | | | | 5% | | | | | US$ | 0.02 | | |
New investors
|
| | | | 2,000,000 | | | | | | 8% | | | | | US$ | 8,000,000 | | | | | | 95% | | | | | US$ | 4.00 | | |
Total
|
| | | | 24,235,471 | | | | | | 100% | | | | | US$ | 8,384,383 | | | | | | 100% | | | | | US$ | 0.35 | | |
RESULTS OF OPERATIONS
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Revenue – third party
|
| | | | 5,080,507 | | | | | | 14,718,233 | | | | | | 2,073,020 | | |
Revenue – related party
|
| | | | 5,158,349 | | | | | | 853,089 | | | | | | 120,155 | | |
Revenue | | | | | 10,238,856 | | | | | | 15,571,322 | | | | | | 2,193,175 | | |
COSTS AND EXPENSES | | | | | | | | | | | | | | | | | | | |
Direct cost of revenue
|
| | | | 1,399,725 | | | | | | 812,504 | | | | | | 114,439 | | |
Selling expenses
|
| | | | 329,401 | | | | | | 452,966 | | | | | | 63,799 | | |
General and administrative expenses
|
| | | | 2,080,917 | | | | | | 2,040,510 | | | | | | 287,400 | | |
Research and development expenses
|
| | | | 378,502 | | | | | | 695,815 | | | | | | 98,003 | | |
Total costs and expenses
|
| | | | 4,188,545 | | | | | | 4,001,795 | | | | | | 563,641 | | |
INCOME FROM OPERATIONS
|
| | | | 6,050,311 | | | | | | 11,569,527 | | | | | | 1,629,534 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 101 | | | | | | 2,286 | | | | | | 322 | | |
Interest expense
|
| | | | (11,725) | | | | | | (65,315) | | | | | | (9,199) | | |
Other income, net
|
| | | | 208,926 | | | | | | (393,278) | | | | | | (55,392) | | |
Total other income (expenses), net
|
| | |
|
197,302
|
| | | |
|
(456,307)
|
| | | |
|
(64,269)
|
| |
INCOME BEFORE INCOME TAXES
|
| | | | 6,247,613 | | | | | | 11,113,220 | | | | | | 1,565,265 | | |
INCOME TAXES PROVISION
|
| | | | 887,382 | | | | | | 1,551,288 | | | | | | 218,494 | | |
NET INCOME
|
| | | | 5,360,231 | | | | | | 9,561,932 | | | | | | 1,346,771 | | |
| | |
For the years ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
Third party
|
| | | | 5,080,507 | | | | | | 50% | | | | | | 14,718,233 | | | | | | 2,073,020 | | | | | | 95% | | | | | | 9,637,726 | | | | | | 190% | | |
Related party
|
| | | | 5,158,349 | | | | | | 50% | | | | | | 853,089 | | | | | | 120,155 | | | | | | 5% | | | | | | (4,305,260) | | | | | | (83)% | | |
Total revenue
|
| | | | 10,238,856 | | | | | | 100% | | | | | | 15,571,322 | | | | | | 2,193,175 | | | | | | 100% | | | | | | 5,332,466 | | | | | | 52% | | |
| | |
For the years ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
Revenue
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
National Unified | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Examination for College
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Admissions for Adults
|
| | | | 3,841,060 | | | | | | 38% | | | | | | 5,047,693 | | | | | | 710,954 | | | | | | 32% | | | | | | 1,206,633 | | | | | | 31% | | |
Open University of China
|
| | | | 4,755,087 | | | | | | 46% | | | | | | 9,440,569 | | | | | | 1,329,676 | | | | | | 61% | | | | | | 4,685,482 | | | | | | 99% | | |
Self-taught Higher | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Education Examinations
|
| | | | 1,001,837 | | | | | | 10% | | | | | | 1,013,868 | | | | | | 142,800 | | | | | | 7% | | | | | | 12,031 | | | | | | 1% | | |
Online education
|
| | | | 640,872 | | | | | | 6% | | | | | | 69,192 | | | | | | 9,745 | | | | | | 0% | | | | | | (571,680) | | | | | | (89)% | | |
Total revenue
|
| | | | 10,238,856 | | | | | | 100% | | | | | | 15,571,322 | | | | | | 2,193,175 | | | | | | 100% | | | | | | 5,332,466 | | | | | | 52% | | |
| | |
For the years ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
Direct cost of revenue
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
Cost of services
|
| | | | 755,856 | | | | | | 54% | | | | | | 113,988 | | | | | | 16,055 | | | | | | 14% | | | | | | (641,868) | | | | | | (85)% | | |
Employee benefit costs
|
| | | | 585,196 | | | | | | 42% | | | | | | 649,654 | | | | | | 91,502 | | | | | | 80% | | | | | | 64,458 | | | | | | 11% | | |
Others
|
| | | | 58,673 | | | | | | 4% | | | | | | 48,862 | | | | | | 6,882 | | | | | | 6% | | | | | | (9,811) | | | | | | (17)% | | |
Total direct cost of revenue
|
| | | | 1,399,725 | | | | | | 100% | | | | | | 812,504 | | | | | | 114,439 | | | | | | 100% | | | | | | (587,221) | | | | | | (42)% | | |
| | |
For the years ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
Selling expenses
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
Employee benefits
|
| | | | 170,157 | | | | | | 52% | | | | | | 312,190 | | | | | | 43,971 | | | | | | 69% | | | | | | 142,032 | | | | | | 83% | | |
Entertainment expenses
|
| | | | 67,222 | | | | | | 20% | | | | | | 53,169 | | | | | | 7,489 | | | | | | 12% | | | | | | (14,053) | | | | | | (21)% | | |
Travelling expenses
|
| | | | 22,289 | | | | | | 7% | | | | | | — | | | | | | — | | | | | | — | | | | | | (22,289) | | | | | | (100)% | | |
Depreciation
|
| | | | 64,125 | | | | | | 19% | | | | | | 85,500 | | | | | | 12,042 | | | | | | 19% | | | | | | 21,375 | | | | | | 33% | | |
Others
|
| | | | 5,608 | | | | | | 2% | | | | | | 2,107 | | | | | | 297 | | | | | | 0% | | | | | | (3,500) | | | | | | (62)% | | |
Total selling expenses
|
| | | | 329,401 | | | | | | 100% | | | | | | 452,966 | | | | | | 63,799 | | | | | | 100% | | | | | | 123,565 | | | | | | 38% | | |
| | |
For the years ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
General and administrative expenses
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
Employee benefits
|
| | | | 687,486 | | | | | | 33% | | | | | | 875,505 | | | | | | 123,312 | | | | | | 43% | | | | | | 188,019 | | | | | | 27% | | |
Consulting expenses
|
| | | | 482,036 | | | | | | 23% | | | | | | 685,173 | | | | | | 96,505 | | | | | | 34% | | | | | | 203,137 | | | | | | 42% | | |
Property management expenses
|
| | | | 110,960 | | | | | | 5% | | | | | | 18,617 | | | | | | 2,622 | | | | | | 1% | | | | | | (92,343) | | | | | | (83)% | | |
Rental expenses
|
| | | | 349,070 | | | | | | 17% | | | | | | 251,780 | | | | | | 35,462 | | | | | | 12% | | | | | | (97,290) | | | | | | (28)% | | |
Depreciation
|
| | | | 182,389 | | | | | | 9% | | | | | | 65,371 | | | | | | 9,207 | | | | | | 3% | | | | | | (117,018) | | | | | | (64)% | | |
Office expenses
|
| | | | 72,919 | | | | | | 4% | | | | | | 42,302 | | | | | | 5,958 | | | | | | 2% | | | | | | (30,617) | | | | | | (42)% | | |
Travelling expenses
|
| | | | 40,283 | | | | | | 2% | | | | | | 25,636 | | | | | | 3,611 | | | | | | 1% | | | | | | (14,647) | | | | | | (36)% | | |
Repairs and maintenance
|
| | | | 86,977 | | | | | | 4% | | | | | | 1,288 | | | | | | 181 | | | | | | 0% | | | | | | (85,689) | | | | | | (99)% | | |
Others
|
| | | | 68,797 | | | | | | 3% | | | | | | 74,838 | | | | | | 10,542 | | | | | | 4% | | | | | | 6,041 | | | | | | 9% | | |
Total general and administrative expenses
|
| | | | 2,080,917 | | | | | | 100% | | | | | | 2,040,510 | | | | | | 287,400 | | | | | | 100% | | | | | | (40,407) | | | | | | (2)% | | |
| | |
For the year ended December 31,
|
| | | | | | | | ||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
Increase / (Decrease)
|
| |||||||||||||||||||||||||||||||||
Research and development expenses
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |||||||||||||||||||||
Employee benefits
|
| | | | 258,366 | | | | | | 68% | | | | | | 350,799 | | | | | | 49,409 | | | | | | 50% | | | | | | 92,433 | | | | | | 36% | | |
Depreciation
|
| | | | 27,281 | | | | | | 7% | | | | | | 37,405 | | | | | | 5,268 | | | | | | 5% | | | | | | 10,124 | | | | | | 37% | | |
Office expenses
|
| | | | 16,007 | | | | | | 4% | | | | | | 9,377 | | | | | | 1,321 | | | | | | 1% | | | | | | (6,630) | | | | | | (41)% | | |
Property management expenses
|
| | | | 24,357 | | | | | | 6% | | | | | | 4,137 | | | | | | 583 | | | | | | 1% | | | | | | (20,220) | | | | | | (83)% | | |
Consulting expenses
|
| | | | — | | | | | | — | | | | | | 235,696 | | | | | | 33,197 | | | | | | 34% | | | | | | 235,696 | | | | | | NA | | |
Rental expenses
|
| | | | 25,325 | | | | | | 7% | | | | | | 53,020 | | | | | | 7,468 | | | | | | 8% | | | | | | 27,695 | | | | | | 109% | | |
Others
|
| | | | 27,166 | | | | | | 8% | | | | | | 5,381 | | | | | | 757 | | | | | | 1% | | | | | | (21,785) | | | | | | (80)% | | |
Total research and development expenses
|
| | | | 378,502 | | | | | | 100% | | | | | | 695,815 | | | | | | 98,003 | | | | | | 100% | | | | | | 317,313 | | | | | | 84% | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Statutory rate in PRC
|
| | | | 25.0% | | | | | | 25.0% | | |
Effect of PRC preferential tax rate
|
| | | | (10.0)% | | | | | | (10.3)% | | |
R&D additional deduction
|
| | | | (0.9)% | | | | | | (0.8)% | | |
Non-deductible expenses*
|
| | | | 0.1% | | | | | | 0.1% | | |
Effective tax rate
|
| | | | 14.2% | | | | | | 14.0% | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalent
|
| | | | 2,604,020 | | | | | | 7,081,937 | | | | | | 997,470 | | |
Accounts receivable
|
| | | | 2,593,360 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
Accounts receivable – related party
|
| | | | 3,803,779 | | | | | | — | | | | | | — | | |
Deferred IPO costs
|
| | | | 750,000 | | | | | | 7,869,926 | | | | | | 1,108,456 | | |
Prepayment and other current assets
|
| | | | 316,665 | | | | | | 34,151 | | | | | | 4,810 | | |
Due from related parties
|
| | | | 99 | | | | | | 8,000 | | | | | | 1,127 | | |
TOTAL CURRENT ASSETS
|
| | | | 10,067,923 | | | | | | 22,813,358 | | | | | | 3,213,195 | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | |
Long-term loans – current portion
|
| | | | 245,074 | | | | | | — | | | | | | — | | |
Bank loan
|
| | | | — | | | | | | 3,000,000 | | | | | | 422,541 | | |
Accounts payable
|
| | | | 180,000 | | | | | | 1,553 | | | | | | 219 | | |
Payroll payables
|
| | | | 552,447 | | | | | | 676,618 | | | | | | 95,300 | | |
Other payables
|
| | | | 193,527 | | | | | | 591,562 | | | | | | 83,321 | | |
Deferred revenue
|
| | | | 16,848 | | | | | | 58,293 | | | | | | 8,210 | | |
Operating lease liabilities – current
|
| | | | 320,853 | | | | | | 152,539 | | | | | | 21,485 | | |
Taxes payable
|
| | | | 1,359,185 | | | | | | 2,929,371 | | | | | | 412,593 | | |
Due to related parties
|
| | | | 610,602 | | | | | | — | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 3,478,536 | | | | | | 7,409,936 | | | | | | 1,043,669 | | |
WORKING CAPITAL
|
| | | | 6,589,387 | | | | | | 15,403,422 | | | | | | 2,169,526 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Long-term loans – current portion
|
| | | | 245,074 | | | | | | — | | | | | | — | | |
Long-term loans – non-current portion
|
| | | | 350,743 | | | | | | — | | | | | | — | | |
Total long-term loans
|
| | | | 595,817 | | | | | | — | | | | | | — | | |
Bank loan
|
| | | | — | | | | | | 3,000,000 | | | | | | 422,541 | | |
Total loans
|
| | | | 595,817 | | | | | | 3,000,000 | | | | | | 422,541 | | |
| | |
Payment due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Long-term loans
|
| | | | 595,817 | | | | | | 245,074 | | | | | | 350,743 | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 2,411,983 | | | | | | 320,854 | | | | | | 468,830 | | | | | | 412,629 | | | | | | 1,209,670 | | |
Deferred revenue
|
| | | | 16,848 | | | | | | 16,848 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 3,024,648 | | | | | | 582,776 | | | | | | 819,573 | | | | | | 412,629 | | | | | | 1,209,670 | | |
| | |
Payment due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Bank loans
|
| | | | 3,000,000 | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
Lease liabilities
|
| | | | 163,200 | | | | | | 163,200 | | | | | | — | | | | | | — | | | | | | — | | |
Deferred revenue
|
| | | | 58,293 | | | | | | 58,293 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 3,221,493 | | | | | | 3,221,493 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
Net cash provided by operating activities
|
| | | | 495,400 | | | | | | 10,377,330 | | | | | | 1,461,616 | | |
Net cash used in investing activities
|
| | | | (548,654) | | | | | | (1,788,513) | | | | | | (251,907) | | |
Net cash (used in) / provided by financing activities
|
| | | | 2,650,884 | | | | | | (4,110,900) | | | | | | (579,008) | | |
Net increase in cash and cash equivalent
|
| | | | 2,597,630 | | | | | | 4,477,917 | | | | | | 630,701 | | |
Total cash and cash equivalents, beginning of year
|
| | | | 6,390 | | | | | | 2,604,020 | | | | | | 366,769 | | |
Total cash and cash equivalents, end of year
|
| | |
|
2,604,020
|
| | | |
|
7,081,937
|
| | | |
|
997,470
|
| |
Function:
|
| |
Number
|
| |||
Customer Services and Operations
|
| | | | 7 | | |
Technology
|
| | | | 4 | | |
Sales and Marketing
|
| | | | 3 | | |
General and Administration
|
| | | | 8 | | |
Total | | | | | 22 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Yuan Li | | |
33
|
| |
Chief Executive Officer, Director, and Chairman of the Board of Directors
|
|
Li Tan | | |
32
|
| | Chief Financial Officer | |
Xiang Lan | | |
37
|
| | Chief Operating Officer | |
Hangyu Dai | | |
35
|
| | Chief Technology Officer | |
Kunqi Bai | | |
44
|
| | Director | |
Shuang Qiu | | |
33
|
| | Independent Director | |
Shaoping Lu | | |
62
|
| | Independent Director | |
Yaxuan Yang | | |
36
|
| | Independent Director | |
| | |
Ordinary Shares
Beneficially Owned Prior to this Offering |
| |
Ordinary Shares
Beneficially Owned After this Offering (Over-allotment option not exercised) |
| |
Ordinary Shares
Beneficially Owned After this Offering (Over-allotment option fully exercised) |
| |||||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Directors and Executive Officers(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Yuan Li(2)
|
| | | | 11,583,500 | | | | | | 52.09% | | | | | | 11,583,500 | | | | | | 47.80% | | | | | | 11,583,500 | | | | | | 47.21% | | |
Li Tan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Xiang Lan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hangyu Dai
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kunqi Bai
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shuang Qiu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shaoping Lu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yaxuan Yang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All directors and executive officers as a group (eight individuals):
|
| | | | 11,583,500 | | | | | | 52.09% | | | | | | 11,583,500 | | | | | | 47.80% | | | | | | 11,583,500 | | | | | | 47.21% | | |
5% Shareholders(3): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
JD LIYUAN LIMITED(2)
|
| | | | 8,416,500 | | | | | | 37.85% | | | | | | 8,416,500 | | | | | | 34.73% | | | | | | 8,416,500 | | | | | | 34.30% | | |
ZHOUZHIRONG LIMITED(4)
|
| | | | 6,616,500 | | | | | | 29.76% | | | | | | 6,616,500 | | | | | | 27.30% | | | | | | 6,616,500 | | | | | | 26.97% | | |
JDZTZG LIMITED(2)
|
| | | | 2,100,000 | | | | | | 9.44% | | | | | | 2,100,000 | | | | | | 8.66% | | | | | | 2,100,000 | | | | | | 8.56% | | |
WISMASS BVI(5)
|
| | | | 4,035,471 | | | | | | 18.15% | | | | | | 4,035,471 | | | | | | 16.65% | | | | | | 4,035,471 | | | | | | 16.45% | | |
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 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 Ordinary Shares | |
Yuan Li | | | 100% owner of our largest shareholder entity and our Chief Executive Officer and Chairman of the Board of Directors | |
Zhirong Zhou | | | Holding 10% or more of our 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,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |
As of the date
of this filing |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
New Vision(1)
|
| | | | 129,050 | | | | | | 3,803,779 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |
As of the date
of this filing |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
New Vision(2)
|
| | | | 760,754 | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | — | | |
Ms. Zhirong Zhou
|
| | | | — | | | | | | 99 | | | | | | — | | | | | | — | | | | | | — | | |
Mr. Hangyu Dai
|
| | | | — | | | | | | — | | | | | | 8,000 | | | | | | 1,127 | | | | | | 8,000 | | |
Total
|
| | | | 760,754 | | | | | | 99 | | | | | | 8,000 | | | | | | 1,127 | | | | | | 1,127 | | |
| | |
December 31,
2021 |
| |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |
As of the date
of this filing |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
ZTZG(3) | | | | | — | | | | | | 590,000 | | | | | | — | | | | | | — | | | | | | — | | |
Mr. Xiang Lan
|
| | | | — | | | | | | 577 | | | | | | — | | | | | | — | | | | | | — | | |
Mr. Yuan Li(4)
|
| | | | 556,190 | | | | | | 20,025 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 556,190 | | | | | | 610,602 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
As of the date
of this filing |
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| |
RMB
|
| |||||||||||||||
New Vision(1)
|
| | | | 85,698 | | | | | | 5,158,349 | | | | | | 853,089 | | | | | | 120,155 | | | | | | — | | |
|
Title of Organizational Documents
|
| |
Certificate of Incorporation and Bylaws
|
| |
Certificate of Incorporation and Memorandum and Articles of Association
|
|
|
Duties of Directors
|
| | Under Delaware law, the business and affairs of a corporation are managed by or under the direction of its board of directors. In exercising their powers, directors are charged with a fiduciary duty of care to protect the interests of the corporation and a fiduciary duty of loyalty to act in the best interests of its shareholders. The duty of care requires that directors act in an informed and deliberative manner and inform themselves, prior to making a business decision, of all material information reasonably available to them. The duty of care also requires that directors exercise care in overseeing and investigating the conduct of the corporation’s employees. The duty of loyalty may be summarized as the duty to act in good faith, not out of self-interest, and in a manner which the director reasonably believes to be in the best interests of the shareholders. | | | As a matter of Cayman Islands law, a director owes fiduciary duties to the Company. The Cayman Companies Act imposes a number of statutory duties on a director. A Cayman Islands director’s fiduciary duties are not codified, however the courts of the Cayman Islands have held that a director owes the following fiduciary duties (a) a duty to act in what the director bona fide considers to be in the best interests of the company, (b) a duty to exercise their powers for the purposes they were conferred, (c) a duty to avoid fettering his or her discretion in the future and (d) a duty to avoid conflicts of interest and of duty. The common law duties owed by a director are those to act with skill, care and diligence that may reasonably be expected of a person carrying out the same functions as are carried out by that director in relation to the company and, also, to act with the skill, care and diligence in keeping with a standard of care commensurate with any particular skill they have which enables them to meet a higher standard than a director without those skills. In fulfilling their duty of care to us, our directors must ensure compliance with our amended articles of association, as amended and restated from time to time. We have the right to seek damages where certain duties owed by any of our directors are breached. | |
|
Limitations on Personal Liability of Directors
|
| | Subject to the limitations described below, a certificate of incorporation may provide for the elimination or limitation of the personal liability of a director to the corporation or its shareholders for monetary damages for a breach of fiduciary duty as a director. Such provision cannot limit liability for breach of loyalty, bad faith, intentional misconduct, unlawful payment of dividends or unlawful share purchase or redemption. In addition, the certificate of incorporation cannot limit liability for any act or omission occurring prior to the date when such provision becomes effective. | | | The Cayman Islands law does not limit the extent to which a company’s articles of association may provide for indemnification of Officers and directors, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against civil fraud or the consequences of committing a crime. | |
|
Indemnification of Directors, Officers, Agents, and Others
|
| | A corporation has the power to indemnify any director, officer, employee, or agent of corporation who was, is, or is threatened to be made a party who acted in good faith and in a manner he believed to be in the best interests of the corporation, and if with respect to a criminal proceeding, had no reasonable cause to believe his conduct would be unlawful, against amounts actually and reasonably incurred. | | |
Cayman Islands law does not limit the extent to which a company’s articles of association may provide for indemnification of directors and officers, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against the consequences of committing a crime, or against the indemnified person’s own fraud or dishonesty.
Our amended and restated articles of association provide to the extent permitted by law, we shall indemnify each existing or former secretary, director (including alternate director), and any of our other officers (including an investment adviser or an administrator or liquidator) and their personal representatives against: (a) all actions, proceedings, costs, charges, expenses, losses, damages or liabilities incurred or sustained by the existing or former director (including alternate director), secretary or officer in or about the conduct of our business or affairs or in the execution or discharge of the existing or former director (including alternate director), secretary’s or officer’s duties, powers, authorities or discretions; and (b) without limitation to paragraph (a) above, all costs, expenses, losses or liabilities incurred by the existing or former director (including alternate director), secretary or officer in defending (whether successfully or otherwise) any civil, criminal, administrative or investigative proceedings (whether threatened, pending or completed) concerning us or our affairs in any court or tribunal, whether in the Cayman Islands or elsewhere.
|
|
|
Interested Directors
|
| | Under Delaware law, a transaction in which a director who has an interest in such transaction would not be voidable if (i) the material facts as to such interested director’s relationship or interests are disclosed or are known to the board of directors and the board in good faith authorizes the transaction by the affirmative vote of a majority of the disinterested directors, even though the disinterested directors are less than a | | | Interested director transactions are governed by the terms of a company’s memorandum and articles of association. | |
| | | |
quorum, (ii) such material facts are disclosed or are known to the shareholders entitled to vote on such transaction and the transaction is specifically approved in good faith by vote of the shareholders, or (iii) the transaction is fair as to the corporation as of the time it is authorized, approved or ratified. Under Delaware law, a director could be held liable for any transaction in which such director derived an improper personal benefit.
|
| | | |
|
Voting Requirements
|
| |
The certificate of incorporation may include a provision requiring supermajority approval by the directors or shareholders for any corporate action.
In addition, under Delaware law, certain business combinations involving interested shareholders require approval by a supermajority of the non-interested shareholders.
|
| |
For the protection of shareholders, certain matters must be approved by special resolution of the shareholders as a matter of Cayman Islands law, including alteration of the memorandum or articles of association, appointment of inspectors to examine company affairs, reduction of share capital (subject, in relevant circumstances, to court approval), change of name, authorization of a plan of merger or transfer by way of continuation to another jurisdiction or consolidation or voluntary winding up of the company.
The Cayman Companies Act requires that a special resolution be passed by a majority of at least two-thirds or such higher percentage as set forth in the memorandum and articles of association, of shareholders being entitled to vote and do vote in person or by proxy at a general meeting, or by unanimous written consent of shareholders entitled to vote at a general meeting.
|
|
|
Voting for Directors
|
| | Under Delaware law, unless otherwise specified in the certificate of incorporation or bylaws of the corporation, directors shall be elected by a plurality of the votes of the shares present in person or represented by proxy at the meeting and entitled to vote on the election of directors. | | | Director election is governed by the terms of the memorandum and articles of association. | |
|
Cumulative Voting
|
| | No cumulative voting for the election of directors unless so provided in the certificate of incorporation. | | | There are no prohibitions in relation to cumulative voting under the Cayman Companies Act but our post-offering amended and restated articles of association do not provide for cumulative voting. | |
|
Directors’ Powers Regarding Bylaws
|
| | The certificate of incorporation may grant the directors the power to adopt, amend or repeal bylaws. | | | The memorandum and articles of association may only be amended by a special resolution of the shareholders. | |
|
Nomination and Removal of Directors and Filling Vacancies on Board
|
| | Shareholders may generally nominate directors if they comply with advance notice provisions and other procedural requirements in company bylaws. Holders of a majority of the shares may remove a director with or without cause, except in certain cases involving a classified board or if the company uses cumulative voting. Unless otherwise provided for in the certificate of incorporation, directorship vacancies are filled by a majority of the directors elected or then in office. | | | Nomination and removal of directors and filling of board vacancies are governed by the terms of the memorandum and articles of association. | |
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 | | |
Underwriters
|
| |
Number of
Ordinary Shares |
| |||
WestPark Capital, Inc.
|
| | | | 700,000 | | |
Webull Financial LLC
|
| | | | 500,000 | | |
Orientiert XYZ Securities Limited
|
| | | | 795,000 | | |
R.F. Lafferty & Co. Inc.
|
| | | | 5,000 | | |
Total
|
| | | | 2,000,000 | | |
| | |
Per Share
|
| |
Total
Without Exercise of Over-Allotment Option |
| |
Total With
Full Exercise of Over-Allotment Option |
|
Initial public offering price
|
| |
US$4.00
|
| |
US$8,000.000
|
| |
US$9,200,000
|
|
Underwriting discounts to be paid by us
|
| |
US$0.28
|
| |
US$ 560,000
|
| |
US$ 644,000
|
|
Proceeds, before expenses, to us
|
| |
US$3.72
|
| |
US$7,440,000
|
| |
US$8,556,000
|
|
|
Securities and Exchange Commission Registration Fee
|
| |
US$ 2,606
|
|
|
Nasdaq Listing Fee
|
| |
US$75,000
|
|
|
FINRA Filing Fee
|
| |
US$4,048
|
|
|
Legal Fees and Other Expenses
|
| |
US$841,070
|
|
|
Accounting Fees and Expenses
|
| |
US$520,000
|
|
|
Printing and Engraving Expenses
|
| |
US$48,000
|
|
|
Transfer Agent Expenses
|
| |
US$249
|
|
|
Miscellaneous Expenses
|
| |
US$47,846
|
|
|
Total Expenses
|
| |
US$1,538,819
|
|
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
JIADE Limited
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
ASSETS
|
| | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,604,020 | | | | | | 7,081,937 | | | | | | 997,470 | | |
Accounts receivable
|
| | | | 2,593,360 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
Accounts receivable – related party
|
| | | | 3,803,779 | | | | | | — | | | | | | — | | |
Deferred IPO costs
|
| | | | 750,000 | | | | | | 7,869,926 | | | | | | 1,108,456 | | |
Prepayment and other current assets
|
| | | | 316,665 | | | | | | 34,151 | | | | | | 4,810 | | |
Due from related parties
|
| | | | 99 | | | | | | 8,000 | | | | | | 1,127 | | |
TOTAL CURRENT ASSETS
|
| | | | 10,067,923 | | | | | | 22,813,358 | | | | | | 3,213,195 | | |
Non-current assets
|
| | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 593,554 | | | | | | 160,303 | | | | | | 22,578 | | |
Intangible assets, net
|
| | | | 232,480 | | | | | | 1,989,722 | | | | | | 280,247 | | |
Right-of-use assets – operating lease
|
| | | | 2,375,257 | | | | | | 200,539 | | | | | | 28,245 | | |
Other long-term assets
|
| | | | 159,358 | | | | | | 67,757 | | | | | | 9,543 | | |
TOTAL ASSETS
|
| | | | 13,428,572 | | | | | | 25,231,679 | | | | | | 3,553,808 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | |
Long-term loans – current portion
|
| | | | 245,074 | | | | | | — | | | | | | — | | |
Bank loan
|
| | | | — | | | | | | 3,000,000 | | | | | | 422,541 | | |
Accounts payable
|
| | | | 180,000 | | | | | | 1,553 | | | | | | 219 | | |
Payroll payables
|
| | | | 552,447 | | | | | | 676,618 | | | | | | 95,300 | | |
Other payables
|
| | | | 193,527 | | | | | | 591,562 | | | | | | 83,321 | | |
Deferred revenue
|
| | | | 16,848 | | | | | | 58,293 | | | | | | 8,210 | | |
Operating lease liabilities – current
|
| | | | 320,853 | | | | | | 152,539 | | | | | | 21,485 | | |
Taxes payable
|
| | | | 1,359,185 | | | | | | 2,929,371 | | | | | | 412,593 | | |
Due to related parties
|
| | | | 610,602 | | | | | | — | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 3,478,536 | | | | | | 7,409,936 | | | | | | 1,043,669 | | |
Long-term loans – non-current portion
|
| | | | 350,743 | | | | | | — | | | | | | — | | |
Operating lease liabilities – long-term
|
| | | | 2,091,130 | | | | | | — | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | 5,920,409 | | | | | | 7,409,936 | | | | | | 1,043,669 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | | | |
EQUITY:
|
| | | | | | | | | | | | | | | | | | |
Ordinary shares, US$0. 01 par value, 200,000,000 shares authorized, 22,235,471 shares issued and outstanding as of December 31, 2022 and 2023*
|
| | | | 1,542,964 | | | | | | 1,542,964 | | | | | | 222,355 | | |
Additional paid-in capital
|
| | | | 1,983,600 | | | | | | 2,729,084 | | | | | | 384,383 | | |
Statutory reserves
|
| | | | 546,300 | | | | | | 1,494,652 | | | | | | 210,517 | | |
Ordinary shares subscribed
|
| | | | (1,542,964) | | | | | | (1,542,964) | | | | | | (222,355) | | |
Retained earnings
|
| | | | 4,916,696 | | | | | | 13,451,868 | | | | | | 1,894,656 | | |
TOTAL EQUITY ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE COMPANY
|
| | | | 7,446,596 | | | | | | 17,675,604 | | | | | | 2,489,556 | | |
NON-CONTROLLING INTERESTS
|
| | | | 61,567 | | | | | | 146,139 | | | | | | 20,583 | | |
TOTAL EQUITY
|
| | | | 7,508,163 | | | | | | 17,821,743 | | | | | | 2,510,139 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | | 13,428,572 | | | | | | 25,231,679 | | | | | | 3,553,808 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Revenue – third party
|
| | | | 5,080,507 | | | | | | 14,718,233 | | | | | | 2,073,020 | | |
Revenue – related party
|
| | | | 5,158,349 | | | | | | 853,089 | | | | | | 120,155 | | |
Revenue | | | | | 10,238,856 | | | | | | 15,571,322 | | | | | | 2,193,175 | | |
COSTS AND EXPENSES | | | | | | | | | | | | | | | | | | | |
Direct cost of revenue
|
| | | | 1,399,725 | | | | | | 812,504 | | | | | | 114,439 | | |
Selling expenses
|
| | | | 329,401 | | | | | | 452,966 | | | | | | 63,799 | | |
General and administrative expenses
|
| | | | 2,080,917 | | | | | | 2,040,510 | | | | | | 287,400 | | |
Research and development expenses
|
| | | | 378,502 | | | | | | 695,815 | | | | | | 98,003 | | |
Total costs and expenses
|
| | | | 4,188,545 | | | | | | 4,001,795 | | | | | | 563,641 | | |
INCOME FROM OPERATIONS
|
| | | | 6,050,311 | | | | | | 11,569,527 | | | | | | 1,629,534 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 101 | | | | | | 2,286 | | | | | | 322 | | |
Interest expense
|
| | | | (11,725) | | | | | | (65,315) | | | | | | (9,199) | | |
Other income, net
|
| | | | 208,926 | | | | | | (393,278) | | | | | | (55,392) | | |
Total other income (expenses), net
|
| | |
|
197,302
|
| | | |
|
(456,307)
|
| | | |
|
(64,269)
|
| |
INCOME BEFORE INCOME TAXES
|
| | | | 6,247,613 | | | | | | 11,113,220 | | | | | | 1,565,265 | | |
INCOME TAXES PROVISION
|
| | | | 887,382 | | | | | | 1,551,288 | | | | | | 218,494 | | |
NET INCOME
|
| | | | 5,360,231 | | | | | | 9,561,932 | | | | | | 1,346,771 | | |
Less: net income attributable to non-controlling interest
|
| | | | 43,954 | | | | | | 78,408 | | | | | | 11,044 | | |
NET INCOME ATTRIBUTABLE TO EQUITY SHAREHOLDERS OF THE COMPANY
|
| | | | 5,316,277 | | | | | | 9,483,524 | | | | | | 1,335,727 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
COMPREHENSIVE INCOME
|
| | | | 5,360,231 | | | | | | 9,561,932 | | | | | | 1,346,771 | | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO:
|
| | | | | | | | | | | | | | | | | | |
Equity shareholders of the Company
|
| | |
|
5,316,277
|
| | | |
|
9,483,524
|
| | | |
|
1,335,727
|
| |
Non-controlling interests
|
| | |
|
43,954
|
| | | |
|
78,408
|
| | | |
|
11,044
|
| |
| | | | | 5,360,231 | | | | | | 9,561,932 | | | | | | 1,346,771 | | |
BASIC AND DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO THE COMPANY*
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
0.24
|
| | | |
|
0.43
|
| | | |
|
0.06
|
| |
Weighted average number of shares outstanding* | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
22,235,471
|
| | | |
|
22,235,471
|
| | | |
|
22,235,471
|
| |
| | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Statutory
Reserves |
| |
Retained
Earnings |
| |
Subtotal
|
| |
Non-controlling
Interests |
| |
Total
|
| |||||||||||||||||||||||||||||||||
| | |
Shares*
|
| |
Issued
Amount* |
| |
Subscribed
Amount* |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||
Balance as of December 31,
2021 |
| | | | 22,235,471 | | | | | | 1,542,964 | | | | | | (1,542,964) | | | | | | — | | | | | | 14,672 | | | | | | 132,047 | | | | | | 146,719 | | | | | | 1,213 | | | | | | 147,932 | | |
Shareholders’ contribution
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,983,600 | | | | | | — | | | | | | — | | | | | | 1,983,600 | | | | | | 16,400 | | | | | | 2,000,000 | | |
Net income for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,316,277 | | | | | | 5,316,277 | | | | | | 43,954 | | | | | | 5,360,231 | | |
Statutory reserves
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 531,628 | | | | | | (531,628) | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of December 31,
2022 |
| | | | 22,235,471 | | | | | | 1,542,964 | | | | | | (1,542,964) | | | | | | 1,983,600 | | | | | | 546,300 | | | | | | 4,916,696 | | | | | | 7,446,596 | | | | | | 61,567 | | | | | | 7,508,163 | | |
Shareholders’ contribution
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
745,484
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
745,484
|
| | | |
|
6,164
|
| | | |
|
751,648
|
| |
Net income for the year
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
9,483,524
|
| | | |
|
9,483,524
|
| | | |
|
78,408
|
| | | |
|
9,561,932
|
| |
Statutory reserves
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
948,352
|
| | | |
|
(948,352)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Balance as of December 31,
2023 |
| | | | 22,235,471 | | | | | | 1,542,964 | | | | | | (1,542,964) | | | | | | 2,729,084 | | | | | | 1,494,652 | | | | | | 13,451,868 | | | | | | 17,675,604 | | | | | | 146,139 | | | | | | 17,821,743 | | |
Balance as of December 31, 2023 (USD)
|
| | | | 22,235,471 | | | | | | 222,355 | | | | | | (222,355) | | | | | | 384,383 | | | | | | 210,517 | | | | | | 1,894,656 | | | | | | 2,489,556 | | | | | | 20,583 | | | | | | 2,510,139 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Total net income
|
| | | | 5,360,231 | | | | | | 9,561,932 | | | | | | 1,346,771 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 281,186 | | | | | | 213,212 | | | | | | 30,030 | | |
Non-cash operating lease
|
| | | | 374,395 | | | | | | 304,800 | | | | | | 42,930 | | |
Other income – rent subsidy
|
| | | | (196,974) | | | | | | (28,139) | | | | | | (3,963) | | |
Gain from termination of operating lease
|
| | | | — | | | | | | (50,555) | | | | | | (7,121) | | |
Net loss on disposal of property and equipment
|
| | | | — | | | | | | 251,310 | | | | | | 35,396 | | |
Deferred tax
|
| | | | 32,496 | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (6,268,089) | | | | | | (1,422,205) | | | | | | (200,313) | | |
Prepayment and other current assets
|
| | | | 69,800 | | | | | | 282,514 | | | | | | 39,791 | | |
Other long-term assets
|
| | | | (74,358) | | | | | | 91,601 | | | | | | 12,902 | | |
Accounts payable
|
| | | | (275,800) | | | | | | (178,447) | | | | | | (25,134) | | |
Other payables
|
| | | | (225,629) | | | | | | (73,663) | | | | | | (10,375) | | |
Payroll payables
|
| | | | 310,450 | | | | | | 124,171 | | | | | | 17,489 | | |
Deferred revenue
|
| | | | (175,702) | | | | | | 41,445 | | | | | | 5,837 | | |
Change in lease liabilities – operating lease
|
| | | | (56,278) | | | | | | (310,832) | | | | | | (43,780) | | |
Taxes payable
|
| | | | 1,339,672 | | | | | | 1,570,186 | | | | | | 221,156 | | |
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
| | | | 495,400 | | | | | | 10,377,330 | | | | | | 1,461,616 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (488,784) | | | | | | (6,335) | | | | | | (892) | | |
Purchase of intangible assets
|
| | | | (59,870) | | | | | | (1,782,178) | | | | | | (251,015) | | |
NET CASH USED IN INVESTING ACTIVITIES
|
| | | | (548,654) | | | | | | (1,788,513) | | | | | | (251,907) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term loans
|
| | | | 650,000 | | | | | | — | | | | | | — | | |
Proceeds from short-term loan
|
| | | | — | | | | | | 3,000,000 | | | | | | 422,541 | | |
Repayments of long-term loans
|
| | | | (54,183) | | | | | | (595,817) | | | | | | (83,919) | | |
Capital contributed by shareholders
|
| | | | 2,000,000 | | | | | | 751,648 | | | | | | 105,867 | | |
Deferred costs related to initial public offering
|
| | | | (750,000) | | | | | | (6,648,228) | | | | | | (936,383) | | |
Net (repayment) proceeds from related parties
|
| | | | 805,067 | | | | | | (618,503) | | | | | | (87,114) | | |
NET CASH PROVIDED BY / (USED IN) FINANCING ACTIVITIES
|
| | | | 2,650,884 | | | | | | (4,110,900) | | | | | | (579,008) | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | 2,597,630 | | | | | | 4,477,917 | | | | | | 630,701 | | |
TOTAL CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
| | | | 6,390 | | | | | | 2,604,020 | | | | | | 366,769 | | |
TOTAL CASH AND CASH EQUIVALENTS, END OF YEAR
|
| | | | 2,604,020 | | | | | | 7,081,937 | | | | | | 997,470 | | |
SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest expense
|
| | | | 11,725 | | | | | | 65,315 | | | | | | 9,199 | | |
Cash paid for income tax
|
| | | | — | | | | | | 28,363 | | | | | | 3,995 | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities | | | | | | | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | | 343,282 | | | | | | 35,502 | | | | | | 5,000 | | |
Right-of-use assets derecognized for termination of operating lease liabilities
|
| | | | — | | | | | | (1,999,354) | | | | | | (281,603) | | |
Name of Entity
|
| |
Date of
Incorporation |
| |
Place of
Incorporation |
| |
% of
Ownership |
| |
Principal Activities
|
|
JIADE Limited | | |
February 20, 2023
|
| |
Cayman Islands
|
| |
NA
|
| |
Investment Holding
|
|
JIADEZHIGAO Limited (“Jiadezhigao HK”) | | |
March 30, 2023
|
| |
Hong Kong
|
| |
100%
|
| |
Investment Holding
|
|
WISMASS International Holdings Limited (“WISMASS HK”) | | |
October 24, 2022
|
| |
Hong Kong
|
| |
100%
|
| |
Investment Holding
|
|
Shenzhen Kebiao Technology Co., Ltd (“Shenzhen Kebiao”) | | |
May 23, 2023
|
| |
PRC
|
| |
99%
|
| | Providing one-stop comprehensive education supporting services | |
Sichuan Jiadezhigao Technology Limited (“Jiade Zhigao”) | | |
May 6, 2022
|
| |
PRC
|
| |
99.18%
|
| | Providing one-stop comprehensive education supporting services | |
Sichuan Kebiao Technology Co., Ltd. (“Kebiao Technology”) | | |
April 28, 2020
|
| |
PRC
|
| |
99.18%
|
| | Providing one-stop comprehensive education supporting services | |
| | |
Useful life
|
|
Motor vehicles | | |
4 years
|
|
Office equipment | | |
3 years
|
|
Leasehold improvement | | |
Over shorter of the lease term and the remining useful life
|
|
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Accounts receivable – third parties
|
| | | | 2,593,360 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
Accounts receivable – related party
|
| | | | 3,803,779 | | | | | | — | | | | | | — | | |
Subtotal
|
| | | | 6,397,139 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
Less: allowance of expected credit loss
|
| | | | — | | | | | | — | | | | | | — | | |
Accounts receivable, net
|
| | | | 6,397,139 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Within 90 days
|
| | | | 2,094,388 | | | | | | 3,127,336 | | | | | | 440,477 | | |
90 – 180 days
|
| | | | 2,094,388 | | | | | | 2,737,936 | | | | | | 385,630 | | |
180 days – 1 year
|
| | | | 2,208,363 | | | | | | 1,954,072 | | | | | | 275,225 | | |
Accounts receivable
|
| | | | 6,397,139 | | | | | | 7,819,344 | | | | | | 1,101,332 | | |
| | |
December 31,
2022 |
| |
December31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Deposits
|
| | | | 298,914 | | | | | | — | | | | | | — | | |
Other receivables
|
| | | | 17,751 | | | | | | 34,151 | | | | | | 4,810 | | |
Total
|
| | | | 316,665 | | | | | | 34,151 | | | | | | 4,810 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Motor vehicle
|
| | | | 360,000 | | | | | | 360,000 | | | | | | 50,705 | | |
Office equipment
|
| | | | 247,984 | | | | | | 254,319 | | | | | | 35,820 | | |
Leasehold improvement
|
| | | | 407,500 | | | | | | — | | | | | | — | | |
Subtotal
|
| | | | 1,015,484 | | | | | | 614,319 | | | | | | 86,525 | | |
Less: accumulated depreciation
|
| | | | 421,930 | | | | | | 454,016 | | | | | | 63,947 | | |
Property and equipment, net
|
| | | | 593,554 | | | | | | 160,303 | | | | | | 22,578 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Software purchased
|
| | | | 239,870 | | | | | | 239,870 | | | | | | 33,785 | | |
Software under development
|
| | | | — | | | | | | 1,782,178 | | | | | | 251,015 | | |
Less: accumulated amortization
|
| | | | 7,390 | | | | | | 32,326 | | | | | | 4,553 | | |
Intangible assets, net
|
| | | | 232,480 | | | | | | 1,989,722 | | | | | | 280,247 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Operating lease expenses
|
| | | | 374,395 | | | | | | 304,800 | | | | | | 42,930 | | |
| | |
As of December 31,
|
| ||||||
| | |
2022
|
| |
2023
|
| |
2023
|
|
| | |
RMB
|
| |
RMB
|
| |
USD
|
|
Operating cash flows used in operating lease
|
| |
56,278
|
| |
310,832
|
| |
43,780
|
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
| |
343,282
|
| |
35,502
|
| |
5,000
|
|
Right-of-use assets derecognized for termination of operation lease liabilities
|
| |
—
|
| |
1,999,354
|
| |
281,603
|
|
Gain from termination of operating lease liabilities
|
| |
—
|
| |
50,555
|
| |
7,121
|
|
Weighted-average remaining lease term-operating
|
| |
8.01 years
|
| |
1.00 years
|
| |
1.00 years
|
|
Weighted-average discount rate-operating
|
| |
12%
|
| |
12%
|
| |
12%
|
|
| | |
Operating lease
|
| |||||||||
| | |
RMB
|
| |
USD
|
| ||||||
Total undiscounted lease payments for the year ending December 31, 2024
|
| | | | 163,200 | | | | | | 22,986 | | |
Less: Imputed interest
|
| | | | 10,661 | | | | | | 1,501 | | |
Lease liabilities recognized in the Consolidated Balance Sheet
|
| | | | 152,539 | | | | | | 21,485 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Accrued expenses
|
| | | | 193,527 | | | | | | 591,562 | | | | | | 83,321 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Deferred revenue
|
| | | | 16,848 | | | | | | 58,293 | | | | | | 8,210 | | |
Information about deferred revenue: | | | | | | | | | | | | | | | | | | | |
Revenue recognized that was included in unearned revenue as of January 1, 2022 and 2023
|
| | | | 192,550 | | | | | | 16,848 | | | | | | 2,373 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Loan from We Bank(a)
|
| | | | 586,651 | | | | | | — | | | | | | — | | |
Loan from Huaneng Guicheng Trust Co., Ltd.(b)
|
| | | | 9,166 | | | | | | — | | | | | | — | | |
Total
|
| | | | 595,817 | | | | | | — | | | | | | — | | |
Less: Non – current portion
|
| | | | 350,743 | | | | | | — | | | | | | — | | |
Long-term loans – current portion
|
| | | | 245,074 | | | | | | — | | | | | | — | | |
Short-term loan from Bank of China(c)
|
| | | | — | | | | | | 3,000,000 | | | | | | 422,541 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Current
|
| | | | 854,886 | | | | | | 1,551,288 | | | | | | 218,494 | | |
Deferred
|
| | | | 32,496 | | | | | | — | | | | | | — | | |
Total provision for income taxes
|
| | | | 887,382 | | | | | | 1,551,288 | | | | | | 218,494 | | |
| | |
For the years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
Statutory rate in the PRC
|
| | | | 25.0% | | | | | | 25.0% | | |
Effect of the PRC preferential tax rate
|
| | | | (10.0)% | | | | | | (10.3)% | | |
R&D additional deduction
|
| | | | (0.9)% | | | | | | (0.8)% | | |
Non-deductible expenses*
|
| | | | 0.1% | | | | | | 0.1% | | |
Effective tax rate
|
| | | | 14.2% | | | | | | 14.0% | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Income tax payable
|
| | | | 854,886 | | | | | | 2,374,432 | | | | | | 334,431 | | |
Value-added tax payable
|
| | | | 504,299 | | | | | | 554,939 | | | | | | 78,162 | | |
Total taxes payable
|
| | | | 1,359,185 | | | | | | 2,929,371 | | | | | | 412,593 | | |
| | |
December 31
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
New Vision(1)
|
| | | | 3,803,779 | | | | | | — | | | | | | — | | |
| | |
December 31
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Ms. Zhirong Zhou
|
| | | | 99 | | | | | | — | | | | |
|
—
|
| |
Mr. Hangyu Dai
|
| | | | — | | | | | | 8,000 | | | | | | 1,127 | | |
Total
|
| | | | 99 | | | | | | 8,000 | | | | | | 1,127 | | |
| | |
December 31
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
ZTZG
|
| | | | 590,000 | | | | | | — | | | | | | — | | |
Mr. Xiang Lan
|
| | | | 577 | | | | | | — | | | | | | — | | |
Mr. Yuan Li
|
| | | | 20,025 | | | | | | — | | | | | | — | | |
Total
|
| | | | 610,602 | | | | | | — | | | | | | — | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
New Vision(1)
|
| | | | 5,158,349 | | | | | | 853,089 | | | | | | 120,155 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Amount of the Company’s revenue | | | | | | | | | | | | | | | | | | | |
Customer A
|
| | | | 5,158,349(1) | | | | | | 6,227,547 | | | | | | 877,132 | | |
Customer B
|
| | | | 1,956,272 | | | | | | 4,567,925 | | | | | | 643,379 | | |
Customer C
|
| | | | — | | | | | | 2,728,962 | | | | | | 384,366 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Amount of the Company’s accounts receivable | | | | | | | | | | | | | | | | | | | |
Customer A
|
| | | | 3,803,779(3) | | | | | | 2,911,200 | | | | | | 410,034 | | |
Customer B
|
| | | | 2,061,800 | | | | | | 3,842,000 | | | | | | 541,135 | | |
Customer D
|
| | | | N/A(2) | | | | | | 862,400 | | | | | | 121,466 | | |
| | |
December 31,
2022 |
| |
December 31,
2023 |
| |
December 31 31,
2023 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | | 7,446,596 | | | | | | 17,675,604 | | | | | | 2,489,556 | | |
TOTAL ASSETS
|
| | | | 7,446,596 | | | | | | 17,675,604 | | | | | | 2,489,556 | | |
SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | | |
Ordinary shares, US$0. 01 par value, 200,000,000 shares
authorized, 22,235,471 shares issued and outstanding as of December 31, 2022 and 2023* |
| | | | 1,542,964 | | | | | | 1,542,964 | | | | | | 222,355 | | |
Additional paid-in capital
|
| | | | 1,983,600 | | | | | | 2,729,084 | | | | | | 384,383 | | |
Statutory reserves
|
| | | | 546,300 | | | | | | 1,494,652 | | | | | | 210,517 | | |
Ordinary shares subscribed
|
| | | | (1,542,964) | | | | | | (1,542,964) | | | | | | (222,355) | | |
Retained earnings
|
| | | | 4,916,696 | | | | | | 13,451,868 | | | | | | 1,894,656 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | | 7,446,596 | | | | | | 17,675,604 | | | | | | 2,489,556 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
Equity in gain of subsidiaries
|
| | | | 5,316,277 | | | | | | 9,483,524 | | | | | | 1,335,727 | | |
NET INCOME
|
| | | | 5,316,277 | | | | | | 9,483,524 | | | | | | 1,335,727 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | |
COMPREHENSIVE INCOME
|
| | | | 5,316,277 | | | | | | 9,483,524 | | | | | | 1,335,727 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
USD
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Total net income
|
| | | | 5,316,277 | | | | | | 9,483,524 | | | | | | 1,335,727 | | |
Adjustments to reconcile net income to net cash provided by operating
activities: |
| | | | | | | | | | | | | | | | | | |
Equity in gain of subsidiaries
|
| | | | (5,316,277) | | | | | | (9,483,524) | | | | | | (1,335,727) | | |
NET CASH USED IN OPERATING ACTIVITIES
|
| | | | — | | | | | | — | | | | | | — | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | — | | | | | | — | | | | | | — | | |
TOTAL CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR
|
| | | | — | | | | | | — | | | | | | — | | |
TOTAL CASH AND CASH EQUIVALENTS, END OF YEAR
|
| | | | — | | | | | | — | | | | | | — | | |
|
WestPark Capital
Book Runner
|
| |
|
|
Registration No. 333-276283
shareholder
| | |
Beneficial Ownership
Prior to this Offering(1) |
| |
Ordinary
Shares Being Sold in this Offering |
| |
Beneficial Ownership
After this Offering(1) |
| |||||||||||||||||||||
Name of Beneficial Owner
|
| |
Ordinary
Shares |
| |
%
|
| |
Ordinary
Shares |
| |
Ordinary
Shares |
| |
%
|
| |||||||||||||||
WISMASS INTERNATIONAL HOLDING LIMITED(2)
|
| | | | 4,035,471 | | | | | | 18.15% | | | | | | 2,200,000 | | | | | | 1,835,471 | | | | | | 8.25% | | |