ITEM
1. FINANCIAL STATEMENTS
ORANCO,
INC.
CONSOLIDATED
FINANCIAL STATEMENTS
NINE
MONTHS ENDED MARCH 31, 2019
ORANCO,
INC.
TABLE
OF CONTENTS
|
Page
|
Financial
Statements:
|
|
|
|
Consolidated
Statements of Balance Sheets
|
4
|
|
|
Consolidated
Statements of Operations
|
5
|
|
|
Consolidated
Statements of Shareholders’ Equity
|
6
|
|
|
Consolidated
Statements of Cash Flows
|
7
|
|
|
Notes
to Consolidated Financial Statements
|
8
- 22
|
ORANCO,
INC.
CONSOLIDATED
BALANCE SHEETS (Unaudited)
(Chinese
Renminbi)
|
|
(unaudited)
|
|
|
|
|
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
ASSETS:
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
57,394,020
|
|
|
|
26,504,962
|
|
Trade receivables
|
|
|
67,286,738
|
|
|
|
33,933,857
|
|
Inventories
|
|
|
7,671,629
|
|
|
|
7,346,549
|
|
Deposits, prepayments and other receivables
|
|
|
21,304,062
|
|
|
|
33,249,590
|
|
Prepaid land lease
|
|
|
109,680
|
|
|
|
109,680
|
|
|
|
|
153,766,129
|
|
|
|
101,144,638
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
Investment in an associate
|
|
|
1,000,000
|
|
|
|
-
|
|
Property, plant and equipment
|
|
|
3,132,158
|
|
|
|
3,296,146
|
|
Prepaid land lease
|
|
|
4,827,160
|
|
|
|
4,909,420
|
|
|
|
|
8,959,318
|
|
|
|
8,205,566
|
|
Total assets
|
|
|
162,725,447
|
|
|
|
109,350,204
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
144,093
|
|
|
|
44,636
|
|
Receipts in advance, accruals and other payables
|
|
|
6,633,402
|
|
|
|
5,140,025
|
|
Amount due to Director
|
|
|
11,894,851
|
|
|
|
96,231,368
|
|
Current tax liabilities
|
|
|
5,527,130
|
|
|
|
2,928,207
|
|
Bank borrowings
|
|
|
2,250,000
|
|
|
|
-
|
|
|
|
|
26,449,476
|
|
|
|
104,344,236
|
|
|
|
|
|
|
|
|
|
|
Non-current liability
|
|
|
|
|
|
|
|
|
Amount due to director
|
|
|
84,781,805
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of authorized shares with par value US$0.001
|
|
|
100,000,000
|
|
|
|
100,000,000
|
|
Number of issued and outstanding shares
|
|
|
98,191,480
|
|
|
|
98,191,480
|
|
Number of fully paid shares to be issued
|
|
|
321,296,000
|
|
|
|
321,296,000
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
638,708
|
|
|
|
638,708
|
|
Fully paid shares to be issued
|
|
|
2,126,520
|
|
|
|
2,126,520
|
|
Retained earnings
|
|
|
48,728,938
|
|
|
|
2,240,740
|
|
Equity attributable to equity holders of the Company
|
|
|
51,494,166
|
|
|
|
5,005,968
|
|
Non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
Total shareholders’ equity
|
|
|
51,494,166
|
|
|
|
5,005,968
|
|
Total liabilities and shareholders’ equity
|
|
|
162,725,447
|
|
|
|
109,350,204
|
|
The
accompanying notes are an integral part of the financial statements.
ORANCO,
INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS (Unaudited)
(Chinese
Renminbi)
|
|
(unaudited)
Three months ended
March 31,
|
|
|
(unaudited)
Nine months ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
32,654,876
|
|
|
|
26,085,393
|
|
|
|
96,037,641
|
|
|
|
83,258,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
8,801,480
|
|
|
|
6,914,306
|
|
|
|
24,395,247
|
|
|
|
23,002,777
|
|
Selling and distribution expenses
|
|
|
884,727
|
|
|
|
1,010,459
|
|
|
|
3,020,324
|
|
|
|
3,338,043
|
|
Administrative expenses
|
|
|
1,338,458
|
|
|
|
769,741
|
|
|
|
6,159,429
|
|
|
|
3,686,062
|
|
|
|
|
11,024,665
|
|
|
|
8,694,506
|
|
|
|
33,575,000
|
|
|
|
30,026,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
32,471
|
|
|
|
11,289
|
|
|
|
90,807
|
|
|
|
131,447
|
|
Interest and other financial charges
|
|
|
7,198
|
|
|
|
9,395
|
|
|
|
41,238
|
|
|
|
1,768,720
|
|
Income before income taxes
|
|
|
21,655,484
|
|
|
|
17,392,781
|
|
|
|
62,512,210
|
|
|
|
51,594,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
5,432,298
|
|
|
|
4,775,792
|
|
|
|
16,024,012
|
|
|
|
12,623,911
|
|
Net Income
|
|
|
16,223,186
|
|
|
|
12,616,989
|
|
|
|
46,488,198
|
|
|
|
38,970,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company
|
|
|
16,223,186
|
|
|
|
12,205,233
|
|
|
|
46,488,198
|
|
|
|
37,862,781
|
|
Former non-controlling interests
|
|
|
-
|
|
|
|
411,756
|
|
|
|
-
|
|
|
|
1,107,390
|
|
|
|
|
16,223,186
|
|
|
|
12,616,989
|
|
|
|
46,488,198
|
|
|
|
38,970,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share
|
|
|
0.04
|
|
|
|
2.86
|
|
|
|
0.11
|
|
|
|
8.87
|
|
The
accompanying notes are an integral part of the financial statements.
ORANCO,
INC.
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)
(Chinese
Renminbi)
|
|
Share
capital
|
|
|
Shares to be
issued (Note a)
|
|
|
Additional
paid-in
capital
|
|
|
Retained
Earnings
|
|
|
Attributable to
the Company
|
|
|
Non-controlling
interests
|
|
|
Total
shareholders’
Equity
|
|
Balance at December 31, 2017
|
|
|
27,775
|
|
|
|
-
|
|
|
|
(27,774
|
)
|
|
|
77,910,983
|
|
|
|
77,910,984
|
|
|
|
3,578,390
|
|
|
|
81,489,374
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
12,205,233
|
|
|
|
12,205,233
|
|
|
|
411,756
|
|
|
|
12,616,989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2018
|
|
|
27,775
|
|
|
|
-
|
|
|
|
(27,774
|
)
|
|
|
90,116,216
|
|
|
|
90,116,217
|
|
|
|
3,990,146
|
|
|
|
94,106,363
|
|
Balance at December 31, 2018
|
|
|
638,708
|
|
|
|
2,126,520
|
|
|
|
-
|
|
|
|
32,505,752
|
|
|
|
35,270,980
|
|
|
|
-
|
|
|
|
35,270,980
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,223,186
|
|
|
|
16,223,186
|
|
|
|
-
|
|
|
|
16,223,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2019
|
|
|
638,708
|
|
|
|
2,126,520
|
|
|
|
-
|
|
|
|
48,728,938
|
|
|
|
51,494,166
|
|
|
|
-
|
|
|
|
51,494,166
|
|
|
|
Share capital
|
|
|
Shares to be
issued (Note a)
|
|
|
Additional
paid-in
capital
|
|
|
Retained
Earnings
|
|
|
Attributable to
the Company
|
|
|
Non-controlling
interests
|
|
|
Total
shareholders’
Equity
|
|
Balance at June 30, 2017
|
|
|
27,775
|
|
|
|
-
|
|
|
|
(27,774
|
)
|
|
|
52,253,435
|
|
|
|
52,253,436
|
|
|
|
2,882,756
|
|
|
|
55,136,192
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
37,862,781
|
|
|
|
37,862,781
|
|
|
|
1,107,390
|
|
|
|
38,970,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2018
|
|
|
27,775
|
|
|
|
-
|
|
|
|
(27,774
|
)
|
|
|
90,116,216
|
|
|
|
90,116,217
|
|
|
|
3,990,146
|
|
|
|
94,106,363
|
|
Balance at June 30, 2018
|
|
|
638,708
|
|
|
|
2,126,520
|
|
|
|
-
|
|
|
|
2,240,740
|
|
|
|
5,005,968
|
|
|
|
-
|
|
|
|
5,005,968
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
46,488,198
|
|
|
|
46,488,198
|
|
|
|
-
|
|
|
|
46,488,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2019
|
|
|
638,708
|
|
|
|
2,126,520
|
|
|
|
-
|
|
|
|
48,728,938
|
|
|
|
51,494,166
|
|
|
|
-
|
|
|
|
51,494,166
|
|
The
accompanying notes are an integral part of the financial statements.
ORANCO,
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)
(Chinese
Renminbi)
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
(unaudited)
Nine months ended
March 31,
2018
|
|
Operating activities
|
|
|
|
|
|
|
Net income
|
|
|
46,488,198
|
|
|
|
38,970,171
|
|
Adjustments to reconcile net income to cash generated from operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
246,248
|
|
|
|
255,635
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
(325,080
|
)
|
|
|
16,238
|
|
Trade receivables
|
|
|
(33,352,881
|
)
|
|
|
(1,228,086
|
)
|
Deposits, prepayments and other receivables
|
|
|
11,945,528
|
|
|
|
17,736,741
|
|
Trade payables
|
|
|
99,457
|
|
|
|
410,493
|
|
Receipts in advance, accruals and other payables
|
|
|
743,376
|
|
|
|
(8,114,271
|
)
|
Current tax liabilities
|
|
|
2,598,923
|
|
|
|
(2,148,514
|
)
|
Amount due to Director
|
|
|
445,288
|
|
|
|
(1,240,888
|
)
|
Cash generated from operating activities
|
|
|
28,889,057
|
|
|
|
44,657,519
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Acquisition of interest in an associate
|
|
|
(250,000
|
)
|
|
|
-
|
|
Payments for acquisition of property, plant and equipment
|
|
|
-
|
|
|
|
(407,687
|
)
|
Cash used in investing activities
|
|
|
(250,000
|
)
|
|
|
(407,687
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Repayment of bank borrowings
|
|
|
-
|
|
|
|
(27,000,000
|
)
|
Proceeds of bank borrowings
|
|
|
2,250,000
|
|
|
|
-
|
|
Cash used in financing activities
|
|
|
2,250,000
|
|
|
|
(27,000,000
|
)
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
30,889,057
|
|
|
|
17,249,832
|
|
Cash and cash equivalents, beginning of the period
|
|
|
26,504,962
|
|
|
|
6,607,407
|
|
Cash and cash equivalents, end of the period
|
|
|
57,394,019
|
|
|
|
23,857,239
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flows information
|
|
|
|
|
|
|
|
|
Cash paid during the year for interest
|
|
|
(34,040
|
)
|
|
|
(1,768,720
|
)
|
Cash paid during the year for income taxes
|
|
|
(13,427,680
|
)
|
|
|
(10,475,397
|
)
|
The
accompanying notes are an integral part of the financial statements.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(Chinese
Renminbi)
1.
|
SUMMARY
OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
|
|
(a)
|
Description
of Business
|
Oranco,
Inc. (the “Company”) was incorporated under the laws of the State of Nevada on June 16, 1977. The Company has been
in the business of the development of mineral deposits. During 1983 all activities were abandoned, and the Company had remained
inactive until June 29, 2018 when it acquired the business of Reliant Galaxy International Limited (“Reliant”). The
Company and its subsidiaries (the “Group”) are principally engaged in the trading of spirits in the People’s
Republic of China (the “PRC”).
As
disclosed in the Form 8-K filed with the Securities and Exchange Commission on October 19, 2018, the Company entered into a business
agreement with Guangzhou Silicon Technology Co., Ltd. on August 20, 2018 to have Guangzhou Silicon Technology Co., Ltd. develop
an anti-counterfeiting laser recognition proprietary system using blockchain technology.
Details
of the subsidiaries are set out in note 20 to the consolidated financial statements.
|
(b)
|
The
basis of consolidation and presentation
|
The
Consolidated Financial Statements include the Financial Statements of Oranco, Inc. and the Financial Statements of its wholly-owned
subsidiaries.
Subsidiaries
are all entities over which the Group has control. The Group controls an entity when the Group is exposed to or has rights to
variable returns from its involvement with the investee and has the ability to affect those returns through its power over the
investee. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated
from the date that control ceases.
The
accompanying financial statements have been prepared in accordance with the U.S. generally accepted accounting principles or GAAP.
The Company operates in one reportable segment and solely within the PRC. Accordingly, no segment or geographic information has
been presented.
Non-controlling
interests are shown as a component of shareholders’ equity on the consolidated balance sheet and the share of the net income
attributable to non-controlling interests is shown as a component of net income in the consolidated statements of operations.
Business
Combinations
The
acquisition of other subsidiaries that meet the criteria for business combinations is accounted for using the acquisition method
of accounting. The consideration transferred for the acquisition is the fair values of the assets transferred, the liabilities
incurred to the former owners of the acquiree and the equity interests issued by the Group.
The
consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement.
Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially
at their fair values at the acquisition date. The Group recognizes any non-controlling interest in the acquiree at the non-controlling
interest’s proportionate share of the recognized amounts of the acquiree’s identifiable net assets. Acquisition-related
costs are expensed as incurred.
Any
contingent consideration to be transferred by the Group are recognized at fair value at the acquisition date. Subsequent changes
to the fair value of the contingent consideration that is deemed to be an asset or liability is recognized, either in the Statement
of Operations or as a change to other comprehensive income. Contingent consideration that is classified as equity is not remeasured,
and its subsequent settlement is accounted for within equity. Goodwill is initially measured as the excess of the aggregate of
the consideration transferred and the fair value of non-controlling interest over the identifiable net assets acquired and liabilities
assumed.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED (Unaudited)
(Chinese
Renminbi)
1.
|
SUMMARY
OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
|
(c)
|
Financial
instruments
|
Financial
instruments of the Group primarily consist of cash and cash equivalents, trade receivables, deposits, prepayments and other receivables,
prepaid land lease, trade payables, receipts in advance, accruals and other payables, and bank borrowings. The carrying values
of the Group’s financial instruments approximate their fair values, principally because of the short-term maturity of these
instruments or their terms.
The
Group has no derivative financial instruments.
|
(d)
|
Cash
and cash equivalents
|
Cash
and cash equivalents consist of cash on hand and highly liquid investments which are unrestricted as to withdrawal or use, and
which have maturities of three months or less when purchased.
The
Group’s revenues are derived from sales of products recorded net of value added tax (“VAT”). Revenue is recognized
when all of the following conditions are met: persuasive evidence of an arrangement exists, delivery of the products has occurred
or services have been rendered, the price is fixed or determinable and collectability is reasonably assured. These criteria are
related to each of the following major revenue generating activities described below.
|
(i)
|
Revenue
from the sale of goods is recognized when the significant risks and rewards of ownership have been transferred to the buyer,
provided that the Group maintains neither managerial involvement to the degree usually associated with ownership nor effective
control over the goods sold. This is usually taken as the time when the goods are delivered and the customers have accepted
the goods.
|
|
|
The
Company adopted ASU 2014-09, Revenue from Contracts with Customers, on July 1, 2018. The Company recognizes revenue when (or
as) services are transferred to clients. Revenue is recognized based on the amount of consideration that management expects
to receive in exchange for these services in accordance with the client. To determine the amount and timing of revenue recognition,
the Company must (1) identify the contract with the client, (2) identify the performance obligations in the contracts, (3)
determine the transaction price, (4) allocate the transaction price to the performance obligations in the contract, and (5)
recognize revenue when (or as) the Company satisfies a performance obligation.
|
|
(ii)
|
interest
income is recognized on an accrual basis using the effective interest method.
|
|
(f)
|
Trade
receivables and allowance for doubtful accounts
|
Trade
receivables are stated at the amount the Group expects to collect. The Group maintains allowances for doubtful accounts for estimated
losses. Management considers the following factors when determining the collectability of specific accounts: historical experience,
creditworthiness of the clients, aging of the receivables and other specific circumstances related to the accounts. Allowance
for doubtful accounts is made and recorded into general and administrative expenses based on the aging of trade receivables and
on any specifically identified receivables that may become uncollectible. Trade receivables which are deemed to be uncollectible
are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered
remote. The Company takes a write off of the account balances when the Company can demonstrate all means of collection on the
outstanding balances have been exhausted. There is no allowance for doubtful accounts in these consolidated financial statements.
Inventories
are stated at the lower of cost or net realizable value. Cost is determined using the weighted average method. The components
of inventories include raw materials, processing cost of finished goods and purchase cost of products. The Group routinely evaluate
the net realizable value of the inventories in light of current market conditions and market trends and record a write-down against
the cost of inventories should the net realizable value falls below the cost.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED (Unaudited)
(Chinese
Renminbi)
1.
|
SUMMARY
OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
|
(h)
|
Property,
plant and equipment and depreciation
|
Property,
plant and equipment are carried at cost less accumulated depreciation and any recorded impairment. Depreciation is calculated
on a straight-line basis over the following estimated useful lives:
|
Category
|
|
Estimated
useful life
|
|
Estimated
residual values
|
|
Building
|
|
20
years
|
|
0-10%
|
|
Computer
and office equipment
|
|
3
years
|
|
0-10%
|
Repairs
and maintenance are expensed as incurred and asset improvements are capitalized. Consideration is given at each balance sheet
date to determine whether there is any indication of impairment of the carrying amounts of the property, plant and equipment.
The indication could be an unfavorable development of a business or severe economic slowdown as well as reorganization of the
operation. In assessing value in use, the estimated future cash flows are discounted to their present value, based on the time
value of money and the risks specific to the country where the assets are located.
VAT
on sales is charged at 17% on revenue from product sales and is subsequently paid to the PRC tax authorities after netting input
VAT on purchases. The excess of output VAT over input VAT is recognized in other payables, and the excess of input VAT over output
VAT is recognized in other receivables in the consolidated balance sheets.
Leases
where substantially all the rewards and risks of ownership of assets remain with the lessor are accounted for as operating leases.
Payments made under operating leases are charged to the consolidated statements of operations on a straight-line basis over the
lease periods.
|
(k)
|
Foreign
currency translation
|
Substantially
all of the Group’s operations are conducted in China and as a result, the functional and reporting currency of the Group
is the Chinese Renminbi.
Monetary
assets and liabilities denominated in currencies other than the applicable functional currencies are translated into the functional
currencies at the prevailing rates of exchange at the balance sheet date. Transactions in currencies other than the functional
currency are converted into the functional currency at the applicable rates of exchange prevailing at the transaction dates. Transaction
gains and losses are recognized in the consolidated statements of operations.
In
translating the financial statements of the Company’s subsidiaries outside the PRC into the reporting currency, assets and
liabilities are translated from the subsidiaries’ functional currencies to the reporting currency at the exchange rate at
the balance sheet date. Equity amounts are translated at historical exchange rates; revenues, expenses, and other gains and losses
are translated using the average rate for the period. Translation adjustments are reported as cumulative translation adjustments
and are shown as a separate component of other comprehensive income/(loss) in the consolidated statements of operations. During
2018 and 2017, such translation adjustments were not material.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED (Unaudited)
(Chinese
Renminbi)
1.
|
SUMMARY
OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
Income
taxes are provided for in accordance with the laws and regulations applicable to the Group as enacted by the relevant tax authorities.
The impact of an uncertain income tax position on the income tax return is recognized at the largest amount that is more-likely-than-not
to be sustained upon audit of the related tax authority. An uncertain income tax position will not be recognized if it has less
than a 50% likelihood of being sustained. Changes in recognition or measurement are reflected in the period in which the change
in judgment occurs. The Group records interest and penalties related to unrecognized tax benefits (if any) in interest expenses
and general and administrative expenses, respectively.
On
December 22, 2017, the United States enacted TCJA which instituted fundamental changes to the taxation of multinational corporations,
including a reduction the U.S. corporate income tax rate to 21% beginning in 2018. The TCJA also requires a one-time transition
tax on the mandatory deemed repatriation of the cumulative earnings of the Company’s foreign subsidiary as of December 31,
2017. To determine the amount of this transition tax, the Company must determine the amount of earnings generated since inception
by the relevant foreign subsidiary, as well as the amount of non-U.S. income taxes paid on such earnings, in addition to potentially
other factors. The Company acquired the foreign operations on 29 June 2018, hence the Company does not have any qualifying earnings
or profits from its foreign subsidiary under the transition tax calculation thus no transition tax is payable.
|
(m)
|
Fair
value measurement
|
The
Group defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date.
When
determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Group
considers the principal or most advantageous market in which it would transact and it considers assumptions that market participants
would use when pricing the asset or liability.
The
Group’s financial instruments include cash and cash equivalents, term deposits, trade and other receivables, and trade and
other payables. The Group considers the carrying amounts approximate fair value because of the short maturity of these financial
instruments.
|
(n)
|
Business
combinations
|
In
a business combination achieved in stages, the Group remeasures its previously held equity interest in the acquire immediately
before obtaining control at its acquisition-date fair value and the re-measurement gain or loss, if any, is recognized in earnings.
|
(o)
|
Transactions
between entities under common control
|
When
accounting for a transfer of assets or exchange of shares between entities under common control of the Group, the carrying amounts
of the assets and liabilities transferred shall remain unchanged subsequent to the transaction, and no gain or loss shall be recorded
in the Group’s consolidated statements of operations.
|
(p)
|
Commitments
and contingencies
|
In
the normal course of business, the Group is subject to loss contingencies, such as legal proceedings and claims arising out of
its business, that cover a wide range of matters, including, among others, government investigations, shareholder lawsuits, and
non-income tax matters. An accrual for a loss contingency is recognized when it is probable that a liability has been incurred
and the amount of loss can be reasonably estimated. If a potential material loss contingency is not probable but is reasonably
possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the
range of possible loss if determinable and material, is disclosed.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED (Unaudited)
(Chinese
Renminbi)
1.
|
SUMMARY
OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
|
(q)
|
Adoption
of new accounting standards
|
On
July 1, 2018, we adopted ASU No. 2014-09, “Revenue from Contracts with Customers” and the related amendments using
the modified retrospective method. The adoption of ASC 606 had no impact on total reported revenues, costs and net income.
In
January 2017, the FASB issued ASU No. 2017-01, “Business Combinations: Clarifying the Definition of a Business” (“ASU
2017-01”). ASU 2017-01 clarifies the definition of a business for determining whether transactions should be accounted for
as acquisitions (or disposals) of assets or businesses. ASU 2017-01 is effective for annual periods and interim periods within
those annual periods beginning after December 15, 2017, and early adoption is permitted. The Company adopted this standard on
July 1, 2018 and will apply the standard to any future business combinations.
The
adoption of the standard in the consolidated financial statements for the financial year ended June 30, 2019 will have no significant
impact to the provision for income taxes and will have no impact to the net cash used in, or generated by, operating, investing,
or financing activities in the Group’s consolidated statements of cash flows.
|
(r)
|
Recently
issued accounting pronouncements not yet adopted
|
In
August 2016, FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments. The standard provides new
authoritative guidance addressing eight specific cash flow issues with the objective of reducing the existing diversity in practice
in how certain transactions are presented and classified in the statement of cash flows. The standard is effective for the Group
in the first quarter of the fiscal year 2019. The Company does not expect the adoption of this standard to have a significant
impact on its consolidated financial statements.
In
February 2016, FASB issued ASU No. 2016-02, Leases. The standard increases transparency and comparability among organizations
by requiring companies to recognize leased assets and related liabilities on the balance sheet and disclose key information about
leasing arrangements. This standard is effective for the Group in the first quarter of the fiscal year 2020. The Group is evaluating
the impact the adoption of this standard will have on its consolidated financial statements.
The
Group is finalizing the impact of the standard on its consolidated financial statements and disclosures, as well as changes to
its systems, processes, and internal controls. The Company’s preliminary assessments are subject to change.
ORANCO,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS – CONTINUED (Unaudited)
(Chinese
Renminbi)
2.
|
REVENUE
AND OTHER INCOME
|
Revenue
represents the invoiced spirits products sold to the external customers less discounts, returns, and surcharges.
|
|
(unaudited)
Nine months
ended
March 31,
2019
|
|
|
(unaudited)
Nine months
ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
96,037,641
|
|
|
|
83,258,237
|
|
Other income
|
|
|
90,807
|
|
|
|
131,447
|
|
|
|
|
96,128,448
|
|
|
|
83,389,684
|
|
All
revenue is derived in China.
A
concentration analysis of the revenue is as follows:
|
|
(unaudited)
Nine months
ended
March 31,
2019
|
|
|
(unaudited)
Nine months
ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Customer A
|
|
|
13
|
%
|
|
|
19
|
%
|
Customer B
|
|
|
12
|
%
|
|
|
19
|
%
|
Customer C
|
|
|
12
|
%
|
|
|
11
|
%
|
Customer D
|
|
|
11
|
%
|
|
|
11
|
%
|
Customer E
|
|
|
11
|
%
|
|
|
10
|
%
|
Customer F
|
|
|
10
|
%
|
|
|
8
|
%
|
Others
|
|
|
32
|
%
|
|
|
21
|
%
|
|
|
|
100
|
%
|
|
|
100
|
%
|
An
analysis of other income is as follows:
|
|
(unaudited)
Nine months
ended
March 31,
2019
|
|
|
(unaudited)
Nine months
ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Bank interest income
|
|
|
58,336
|
|
|
|
42,658
|
|
Written back of other payables
|
|
|
-
|
|
|
|
77,500
|
|
|
|
|
58,336
|
|
|
|
120,158
|
|
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
3.
|
SELLING
AND DISTRIBUTION EXPENSES
|
The following expenses are included
in the selling and distribution expenses:
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
(unaudited)
Nine months ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Freight
|
|
|
16,209
|
|
|
|
36,303
|
|
Packaging cost
|
|
|
147,716
|
|
|
|
931,652
|
|
|
|
|
163,925
|
|
|
|
967,955
|
|
|
4.
|
PROPERTY,
PLANT AND EQUIPMENT, NET
|
Property, plant and equipment,
net, consist of the following:
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
|
|
|
|
|
|
|
Computer and office equipment
|
|
|
268,550
|
|
|
|
268,550
|
|
Building
|
|
|
3,754,625
|
|
|
|
3,754,625
|
|
|
|
|
4,023,175
|
|
|
|
4,023,175
|
|
Less: accumulated depreciation
|
|
|
(891,017
|
)
|
|
|
(727,029
|
)
|
Property, plant and equipment, net,
|
|
|
3,132,158
|
|
|
|
3,296,146
|
|
|
5.
|
PREPAID
LAND LEASE, NET
|
Prepaid land lease, net, consists
of the following:
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
|
|
|
|
|
|
|
Prepaid land lease
|
|
|
5,412,120
|
|
|
|
5,412,120
|
|
Less: accumulated amortization
|
|
|
(475,280
|
)
|
|
|
(393,020
|
)
|
Prepaid land lease, net
|
|
|
4,936,840
|
|
|
|
5,019,000
|
|
The carrying amounts of the
prepaid land lease are analyzed as:
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
109,680
|
|
|
|
109,680
|
|
Non-current assets
|
|
|
4,827,160
|
|
|
|
4,909,420
|
|
|
|
|
4,936,840
|
|
|
|
5,019,000
|
|
Prepaid land lease represents
the cost of the rights of the use of the land in respect of leasehold land in the People’s Republic of China, on which the
Group’s buildings are situated.
The lease term is 70 years,
ending in 2082.
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
Inventories consist of the following:
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
|
|
|
|
|
|
|
Raw materials
|
|
|
3,702,029
|
|
|
|
4,451,541
|
|
Finished goods
|
|
|
3,785,667
|
|
|
|
2,622,873
|
|
Packaging material
|
|
|
183,933
|
|
|
|
272,135
|
|
|
|
|
7,671,629
|
|
|
|
7,346,549
|
|
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
67,286,738
|
|
|
|
33,933,857
|
|
|
|
|
67,286,738
|
|
|
|
33,933,857
|
|
No allowance for doubtful debts
has been made for both years.
The Group normally allows credit
terms to well-established customers ranging from 30 to 150 days. The Group seeks to maintain strict control over its trade receivables.
Overdue trade receivables are reviewed regularly by the Board of Directors.
|
8.
|
DEPOSITS,
PREPAYMENTS AND OTHER RECEIVABLES
|
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
20,706,252
|
|
|
|
23,571,363
|
|
Deposits
|
|
|
-
|
|
|
|
9,000,000
|
|
Other receivables
|
|
|
597,810
|
|
|
|
678,227
|
|
|
|
|
21,304,062
|
|
|
|
33,249,590
|
|
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
9.
|
CASH
AND CASH EQUIVALENTS
|
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Cash on hand
|
|
|
199,553
|
|
|
|
394,082
|
|
Cash held in banks
|
|
|
57,194,467
|
|
|
|
26,110,880
|
|
|
|
|
57,394,020
|
|
|
|
26,504,962
|
|
Cash held in banks earns interest
at floating rates based on daily bank deposit rates.
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
144,093
|
|
|
|
44,636
|
|
|
|
|
144,093
|
|
|
|
44,636
|
|
For the larger suppliers, the
Group makes payment in advance for the inventories. For the smaller suppliers, the Group obtains credit terms ranging from 30 to
90 days.
A concentration analysis of
the suppliers based on the purchases made during the six-month periods is as follows:
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
(unaudited)
Nine months ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Supplier A
|
|
|
56
|
%
|
|
|
40
|
%
|
Supplier B
|
|
|
22
|
%
|
|
|
16
|
%
|
Supplier C
|
|
|
10
|
%
|
|
|
10
|
%
|
Supplier D
|
|
|
3
|
%
|
|
|
9
|
%
|
Supplier E
|
|
|
3
|
%
|
|
|
9
|
%
|
Supplier F
|
|
|
1
|
%
|
|
|
8
|
%
|
Others
|
|
|
5
|
%
|
|
|
8
|
%
|
|
|
|
100
|
%
|
|
|
100
|
%
|
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
11.
|
RECEIPTS
IN ADVANCE, ACCRUALS AND OTHER PAYABLES
|
Receipts in advance, accruals
and other payables consist of the following:
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Accrued payroll and bonus
|
|
|
2,064,024
|
|
|
|
2,560,883
|
|
Other payables
|
|
|
887,706
|
|
|
|
734,122
|
|
Other tax payables
|
|
|
1,174,043
|
|
|
|
623,868
|
|
Receipt in advance
|
|
|
2,507,629
|
|
|
|
1,221,152
|
|
|
|
|
6,633,402
|
|
|
|
5,140,025
|
|
|
12.
|
AMOUNT
DUE TO A DIRECTOR
|
|
|
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Amount due to a director
|
|
|
96,676,656
|
|
|
|
96,231,368
|
|
|
|
|
96,676,656
|
|
|
|
96,231,368
|
|
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
Classified as:
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
84,781,805
|
|
|
|
-
|
|
Current liabilities
|
|
|
11,894,851
|
|
|
|
96,231,368
|
|
|
|
|
96,676,656
|
|
|
|
96,231,368
|
|
The amount due to a director
is interest-free, unsecured and not repayable on demand.
Renminbi 94,051,934 of the amount
due to a director relates to Reliant’s acquisition of Sure Rich Investment (Group) Limited. The amount is due to the seller
of Sure Rich Investment (Group) Limited, who is also a director of Reliant and the Company.
|
|
March 31,
2019
|
|
|
June 30,
2018
|
|
Secured - at amortized cost
|
|
|
|
|
|
|
|
|
Loans from bank – Note (i)
|
|
|
2,250,000
|
|
|
|
-
|
|
|
|
|
2, 250,000
|
|
|
|
-
|
|
Classified as:
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
2, 250,000
|
|
|
|
-
|
|
|
|
|
2, 250,000
|
|
|
|
-
|
|
Note:
|
(i)
|
Loan from the bank is bearing a fixed interest rate ranging from 5.44% per annum.
|
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
14.
|
SHARE
CAPITAL AND CAPITAL MANAGEMENT
|
|
|
Issued
and fully paid
|
|
|
Shares
to be issued
|
|
Company
|
|
Number of shares
|
|
|
value
US$
|
|
|
value
RMB
|
|
|
Number of shares
|
|
|
value
US$
|
|
|
value
RMB
|
|
At June 30, 2018
|
|
|
98,191,480
|
|
|
|
98,191
|
|
|
|
638,708
|
|
|
|
321,296,000
|
|
|
|
321,296
|
|
|
|
2,126,520
|
|
Common stock conversion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of amount due to a director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued as consideration for business acquisition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares to be issued as consideration for business acquisition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reverse merger
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2019
|
|
|
98,191,480
|
|
|
|
98,191
|
|
|
|
638,708
|
|
|
|
321,296,000
|
|
|
|
321,296
|
|
|
|
2,126,520
|
|
Each share has a nominal value
of US$0.001 per share.
The shares to be issued as consideration
for business acquisition are the 321,296,000 new shares at $0.001 per share as part of the consideration of the acquisition of
Reliant Galaxy International Limited. The aggregated nominal value of the shares is US$321,296.
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
The Company is subject to taxes
in the USA. The Company has had no taxable income under Federal or State tax laws. The Company has loss carryforwards totaling
$359,065 that may be offset against future federal income taxes. If not used, the carryforwards will expire 20 years after they
are incurred.
The Company’s subsidiary
in the BVI is not subject to taxation.
The Company’s Hong Kong
subsidiary is subject to taxes in Hong Kong. The Hong Kong subsidiary has had no taxable income.
The Company’s PRC subsidiaries
are subject to taxes in China. The applicable PRC statutory income tax rate is 25% according to the Enterprise Income Tax Law.
A reconciliation of the income
tax expenses in China is set out below:
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
(unaudited)
Nine months ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Profit before income tax
|
|
|
62,512,210
|
|
|
|
51,594,082
|
|
Taxation at the applicable tax rate of 25%
|
|
|
15,768,870
|
|
|
|
12,898,521
|
|
Tax effect on non-taxable income
|
|
|
(285,732
|
)
|
|
|
-
|
|
Tax effects of expense that are not deductible
|
|
|
540,874
|
|
|
|
15,469
|
|
(Over)/under-provision in respect of previous year
|
|
|
-
|
|
|
|
(290,079
|
)
|
Income taxes
|
|
|
16,024,012
|
|
|
|
12,623,911
|
|
|
16.
|
CONTRIBUTION
PLAN IN THE PRC
|
As stipulated by the PRC state
regulations, the subsidiaries in the PRC participate in the state-run defined contribution retirement scheme. All employees are
entitled to an annual pension payment equal to a fixed proportion of the average basic salary of the geographical area of their
last employment at their retirement date. The PRC subsidiaries are required to make contributions to the local social security
bureau at 29.4% to 37.4% of the previous year’s average basic salary amount of the geographical area where the employees
are under employment with the PRC subsidiaries. The Group has no obligation for the payment of pension benefits beyond the annual
contributions as set out above.
According to the relevant rules
and regulations of the PRC, the PRC subsidiaries and their employees are each required to make contributions to an accommodation
fund at 9% of the salaries and wages of the employees which are administered by the Public Accumulation Funds Administration Centre.
There is no further obligation for the Group except for such contributions to the accommodation fund. The Group had no significant
obligation apart from the contributions as stated above.
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
17.
|
OPERATING
LEASE ARRANGEMENT
|
The Group has total future minimum
lease payments under non-cancellable operating lease payable as follows:
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
June
30,
2018
|
|
|
|
|
|
|
|
|
Within 1 year
|
|
|
454,331
|
|
|
|
134,294
|
|
After 1 year but within 2 years
|
|
|
75,985
|
|
|
|
18,000
|
|
After 2 years but within 3 years
|
|
|
-
|
|
|
|
9,000
|
|
After 3 years
|
|
|
-
|
|
|
|
-
|
|
|
|
|
530,316
|
|
|
|
161,294
|
|
The Group is the lessee of a
few office premises and staff residence held under operating leases. The leases typically run for an initial period of one to five
years.
|
18.
|
RELATED
PARTY BALANCES AND TRANSACTIONS
|
The Group made sales to Fuqing
Jing Hong Trading Co., Ltd, the director of which was a family member of the CEO Mr. Yang Peng. The family resigned from Fuqing
Jing Hong Trading Co., Ltd on June 28, 2018, hence Fuqing Jing Hong ceased to be a related party on June 28, 2018.
|
|
(unaudited)
Nine months ended
March 31,
2019
|
|
|
(unaudited)
Nine months ended
March 31,
2018
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
-
|
|
|
|
14,394,218
|
|
|
|
|
-
|
|
|
|
14,394,218
|
|
Management is of the opinion
that these related party transactions were conducted in the normal course of business of the Group with standard sales terms and
conditions.
|
19.
|
CONTINGENT
LIABILITIES
|
At the end of each reporting
period, neither the Group nor the Company had any significant contingent liabilities.
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
20.
|
DETAILS
OF SUBSIDIARIES
|
Company name
|
|
Place and date
of incorporation
|
|
Capital
|
|
Attributable
Equity
interest
|
|
|
Principal activities
|
|
|
|
|
|
|
|
|
|
|
Reliant Galaxy International Limited
|
|
Established in British Virgin Islands on January 3, 2017
|
|
Registered and
paid-in capital of
RMB 69,100
|
|
|
100
|
%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
Sure Rich Investment
|
|
Established in
|
|
Share capital
|
|
|
100
|
%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
(Group) Limited
|
|
Hong Kong
On February 1, 2007
|
|
RMB 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fujian Jinou Trading Co., Ltd.
|
|
Established in the PRC
on July 5, 2004
|
|
Registered and
paid-in capital of US$
1,650,000
|
|
|
100
|
%
|
|
Investment holding and Trading of spirit
|
|
|
|
|
|
|
|
|
|
|
|
Fenyang Huaxin Spirit Development Co., Ltd.
|
|
Established in the PRC
on November 7, 2013
|
|
Registered and
Paid-in capital of RMB
1,000,000
Note (i)
|
|
|
100
|
%
|
|
Trading of spirit
|
|
|
|
|
|
|
|
|
|
|
|
Fenyang Jinqiang Spirit Co., Ltd.
|
|
Established in the PRC
on November 7, 2013
|
|
Registered and
Paid-in capital of RMB
5,000,000
|
|
|
100
|
%
|
|
Trading of spirit
|
|
|
|
|
|
|
|
|
|
|
|
Beijing Huaxin Tianchuang Enterprise Management Consulting Co., Ltd.
|
|
Established in the PRC
on April 14, 2018
|
|
Registered and
issued capital of
RMB1,000,000
|
|
|
51
Note
|
%
(i)
|
|
Dormant
|
Notes:
|
(i)
|
The
subsidiary was registered with payable share capital and the Company committed to pay up its share of the issued capital in the
amount of RMB 510,000 on March 31, 2038, which is 20 years from the date of incorporation permitted by the Regulation of the People’s
Republic of China on Company Registration. The amount due to the subsidiary is interest-free and unsecured.
|
ORANCO, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
– CONTINUED (Unaudited)
(Chinese Renminbi)
|
21.
|
DETAILS
OF AN ASSOCAITE
|
Company
name
|
|
Place
and date of incorporation
|
|
Capital
|
|
Attributable
Equity
interest
|
|
Principal
activities
|
|
|
|
|
|
|
|
|
|
Guangzhou Silicon Technology Co., Ltd
|
|
Established in the PRC
on September 8, 2015
|
|
Registered and
issued capital of
RMB5,000,000
|
|
20 Note % (i)
|
|
Development, sale and provision of software solutions
|
Notes:
|
(i)
|
On
September 1, 2018, Fenyang Huaxin Spirit Development Co., Ltd acquired shares of 20% of the associate Guangzhou Silicon Technology
Co., Ltd which then became an associate of the Company. The associate’s results were not material to the Group in the period
to March 31, 2019.
|
ITEM 2. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION
On June 29, 2018, Oranco, Inc. completed and closed a share
exchange (the “Share Exchange”) under a Share Exchange Agreement (the “Share Exchange Agreement”), entered
into by (i) Oranco, Inc. ( “the Company”); (ii) Reliant Galaxy International Limited, a British Virgin Islands company
with limited liability ( “Reliant”); (ii) and the shareholders of Reliant (“Sellers”) pursuant to which
Reliant became a wholly owned subsidiary of ours. Pursuant to the Share Exchange Agreement, the Company acquired from the Sellers
all of the issued and outstanding equity interests of Reliant in exchange for 349,296,000 newly-issued shares of common stock;
28,000,000 were issued at the closing date of June 29, 2018, and the remaining 321,296,000 shares shall be issued at the completion
of the increase of the Company’s authorized shares (the “Common Stock”). As a result of the Share Exchange, the
Sellers, as the former shareholders of Reliant, became the controlling shareholders of the Company. The Share Exchange was accounted
for under the business combination under common control method of accounting.
On September 1, 2018, Fenyang Huaxin Spirit Development Co..
Ltd., a subsidiary of the Company, acquired 20% equity interest in Guangzhou Silicon Technology Co., Ltd., a company established
in the People’s Republic of China. The acquisition of 20% equity interest in Guangzhou Silicon Technology Co., Ltd. was accounted
for as an interest in an associate
Results of Operations
(a) For the three months ended March 31, 2019 and 2018
Overview
|
|
Three Months Ended
March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
2018
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Revenue
|
|
|
32,654,876
|
|
|
|
26,085,393
|
|
|
|
6,569,483
|
|
|
|
25.2
|
%
|
Cost of sales
|
|
|
8,801,480
|
|
|
|
6,914,306
|
|
|
|
1,887,174
|
|
|
|
27.3
|
%
|
Gross profit
|
|
|
23,853,396
|
|
|
|
19,171,087
|
|
|
|
4,682,309
|
|
|
|
24.4
|
%
|
Selling and distribution expenses
|
|
|
884,727
|
|
|
|
1,010,459
|
|
|
|
(125,732
|
)
|
|
|
(12.4
|
%)
|
Administrative expenses
|
|
|
1,338,458
|
|
|
|
769,741
|
|
|
|
568,717
|
|
|
|
73. 9
|
%
|
Income from operations
|
|
|
21,630,211
|
|
|
|
17,390,887
|
|
|
|
4,239,324
|
|
|
|
24.4
|
%
|
Other income
|
|
|
32,471
|
|
|
|
11,289
|
|
|
|
21,182
|
|
|
|
187.6
|
%
|
Interest and other financial charges
|
|
|
7,198
|
|
|
|
9,395
|
|
|
|
(2,197
|
)
|
|
|
(23.4
|
%)
|
Income before income taxes
|
|
|
21,655,484
|
|
|
|
17,392,781
|
|
|
|
4,262,703
|
|
|
|
24.5
|
%
|
Income taxes
|
|
|
5,432,298
|
|
|
|
4,775,792
|
|
|
|
656,506
|
|
|
|
13.7
|
%
|
Net income
|
|
|
16,223,186
|
|
|
|
12,616,989
|
|
|
|
3,606,197
|
|
|
|
28.6
|
%
|
Revenue
|
|
Three Months Ended March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
28,977,713
|
|
|
|
88.7
|
%
|
|
|
21,217,155
|
|
|
|
81.3
|
%
|
|
|
7,760,558
|
|
|
|
36.6
|
%
|
Sales of imported wine products
|
|
|
3,677,163
|
|
|
|
11.3
|
%
|
|
|
4,868,238
|
|
|
|
18.7
|
%
|
|
|
(1,191,075
|
)
|
|
|
(24.5
|
%)
|
Total Amount
|
|
|
32,654,876
|
|
|
|
100.0
|
%
|
|
|
26,085,393
|
|
|
|
100.0
|
%
|
|
|
6,569,483
|
|
|
|
25.2
|
%
|
For the three months ended March 31, 2019 and 2018, revenue
generated from our Fenjiu liquor wholesale business was RMB28,977,713 and RMB21,217,155, respectively, which represented an increase
of RMB7,760,558 or 36.6%. The increase of revenue generated from our Fenjiu liquor wholesale business was mainly due to the increased
sales volume of our Fenjiu liquor products. Our brand identity has contributed to the success of our Fenjiu liquor wholesale business.
Our brand positively affected our sales.
For the three months ended March 31, 2019 and 2018, revenue
generated from our imported wine wholesale business was RMB3,677,163 and RMB4,868,238, respectively, which represented a decrease
of RMB1,191,075 or 24.5%. The Company adopted a strategy to focus on selling products with relatively higher profit margins and
to reduce selling products with relatively lower profit margins. This accounts for the reduction in this revenue stream. The weightings
on these products were different for the three months ended March 31, 2019 and 2018. The overall sales was decreased.
Cost of Sales
|
|
Three months ended March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
7,809,057
|
|
|
|
88.7
|
%
|
|
|
5,347,144
|
|
|
|
77.3
|
%
|
|
|
2,461,913
|
|
|
|
46.0
|
%
|
Sales of imported wine products
|
|
|
992,423
|
|
|
|
11.3
|
%
|
|
|
1,567,162
|
|
|
|
22.7
|
%
|
|
|
(574,739
|
)
|
|
|
(36.7
|
%)
|
Total Amount
|
|
|
8,801,480
|
|
|
|
100.0
|
%
|
|
|
6,914,306
|
|
|
|
100.0
|
%
|
|
|
1,887,174
|
|
|
|
27.3
|
%
|
For the three months ended March 31, 2019 and 2018, cost of
sales from our Fenjiu liquor wholesale business was RMB7,809,057 and RMB5,347,144, respectively, which represented an increase
of RMB2,461,913 or 46.0%. The increase of cost of sales was mainly due to the increased sales volume.
For the three months ended March 31, 2019 and 2018, cost of
sales from our imported wine wholesale business was RMB992,423 and RMB1,567,162, respectively, which represented a decrease of
RMB574,739 or 36.7%. The Company adopted a strategy to focus on selling products with relatively higher profit margins and to reduce
selling products with relatively lower profit margins. This accounts for the reduction in this revenue stream. The weightings on
these products were different for the three months ended March 31, 2019 and 2018. The overall cost of sales was decreased.
Gross Profit
|
|
Three months ended March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
21,168,656
|
|
|
|
88.7
|
%
|
|
|
15,870,011
|
|
|
|
59.2
|
%
|
|
|
5,298,645
|
|
|
|
33.4
|
%
|
Sales of imported wine products
|
|
|
2,684,740
|
|
|
|
11.3
|
%
|
|
|
3,301,076
|
|
|
|
40.8
|
%
|
|
|
(616,336
|
)
|
|
|
(18.7
|
%)
|
Total Amount
|
|
|
23,853,396
|
|
|
|
100.0
|
%
|
|
|
19,171,087
|
|
|
|
100.0
|
%
|
|
|
4,682,309
|
|
|
|
24.4
|
%
|
Gross profit from our Fenjiu liquor wholesale business increased
by RMB5,298,645 or 33.4% for the three months ended March 31, 2019, as compared to the same period of 2018. The Company increased
sales volume of our products primarily due to the contribution of our brand identity. The overall gross profit contribution percentage
of Fenjiu liquor wholesale business was so stable that 73.1% was recorded for the three months ended March 31, 2019, as comparted
to 74.8% for the same period of 2018.
Gross profit from our imported wine wholesale business decreased
by RMB616,336 or 18.7% for the three months ended March 31, 2019, as compared to the same period of 2018. The gross profit contribution
percentage of imported wine wholesale business was 73.0% for the three months ended March 31, 2019, as compared to 67.8%. for the
same period of 2018. The increase represents that the Company adopted its strategy to focus on selling products with relatively
higher profit margins and to reduce selling products with relatively lower profit margins.
Selling and Distribution Expenses
For the three months ended March 31, 2019, our selling and distribution
expenses were RMB884,727, representing a decrease of RMB125,732, or 12.4%, as compared to the same period of 2018. The decrease
was primarily due to freight expense and packaging cost during the three months ended March 31, 2019, as compared to the same period
of 2018.
Administrative Expense
For the three months ended March 31, 2019, our administrative
expenses were RMB1,338,458, representing an increase of RMB568,717 or 73.9%, as compared to the same period of 2018. The increase
was primarily due to salaries and foreign exchange differences.
Other Income
For the three months ended March 31, 2019, our other income
was RMB32,471, representing an increase of RMB21,182 or 187.6%, as compared to the same period of 2018. The increase was primarily
due to the increased bank interest income.
Interest and Other Financial Charges
For the three months ended March 31, 2019, our interest and
other financial charges were RMB7,198 as compared to interest and other financial charges of RMB9,395 in the same period of 2018.
The decrease in interest and other financial charges was primarily due to decreased bank borrowings.
Income Taxes
For the three months ended March 31, 2019 and 2018, our income
taxes increased by RMB656,506 or 13.7% to RMB5,432,298 for the three months ended March 31, 2019 from RMB4,775,792 for the three
months ended March 31, 2018. The increase in the income taxes was primarily due to increased taxable income and higher tax disallowable
expenses for the period indicated.
(b) For the nine months ended March 31, 2019 and 2018
Overview
|
|
Nine Months Ended
March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
2018
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Revenue
|
|
|
96,037,641
|
|
|
|
83,258,237
|
|
|
|
12,779,404
|
|
|
|
15.3
|
%
|
Cost of sales
|
|
|
24,395,247
|
|
|
|
23,002,777
|
|
|
|
1,392,470
|
|
|
|
6.1
|
%
|
Gross profit
|
|
|
71,642,394
|
|
|
|
60,255,460
|
|
|
|
11,386,934
|
|
|
|
18.9
|
%
|
Selling and distribution expenses
|
|
|
3,020,324
|
|
|
|
3,338,043
|
|
|
|
(317,719
|
)
|
|
|
(9.5
|
%)
|
Administrative expenses
|
|
|
6,159,429
|
|
|
|
3,686,062
|
|
|
|
2,473,367
|
|
|
|
67.1
|
%
|
Income from operations
|
|
|
62,462,641
|
|
|
|
53,231,355
|
|
|
|
9,231,286
|
|
|
|
17.3
|
%
|
Other income
|
|
|
90,807
|
|
|
|
131,447
|
|
|
|
(40,640
|
)
|
|
|
(30.9
|
%)
|
Interest and other financial charges
|
|
|
41,238
|
|
|
|
1,768,720
|
|
|
|
(1,727,482
|
)
|
|
|
(97.7
|
%)
|
Income before income taxes
|
|
|
62,512,210
|
|
|
|
51,594,082
|
|
|
|
10,918,128
|
|
|
|
21.2
|
%
|
Income taxes
|
|
|
16,024,012
|
|
|
|
12,623,911
|
|
|
|
3,400,101
|
|
|
|
26.9
|
%
|
Net income
|
|
|
46,488,198
|
|
|
|
38,970,171
|
|
|
|
7,518,027
|
|
|
|
19.3
|
%
|
Revenue
|
|
Nine Months Ended March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
87,738,861
|
|
|
|
91.4
|
%
|
|
|
71,044,181
|
|
|
|
85.3
|
%
|
|
|
16,694,680
|
|
|
|
23.5
|
%
|
Sales of imported wine products
|
|
|
8,298,780
|
|
|
|
8.6
|
%
|
|
|
12,214,056
|
|
|
|
14.7
|
%
|
|
|
(3,915,276
|
)
|
|
|
(32.1
|
%)
|
Total Amount
|
|
|
96,037,641
|
|
|
|
100.0
|
%
|
|
|
83,258,237
|
|
|
|
100.0
|
%
|
|
|
12,779,404
|
|
|
|
15.3
|
%
|
For the nine months ended March 31, 2019 and 2018, revenue generated
from our Fenjiu liquor wholesale business was RMB87,738,861 and RMB71,044,181, respectively, which represented an increase of RMB16,694,680
or 23.5%. The increase of revenue generated from our Fenjiu liquor wholesale business was mainly due to the increased sales volume
of our Fenjiu liquor products. Our brand identity has contributed to the success of our Fenjiu liquor wholesale business. Our brand
positively affected our sales.
For the nine months ended March 31, 2019 and 2018, revenue generated
from our imported wine wholesale business was RMB8,298,780 and RMB12,214,056, respectively, which represented a decrease of RMB3,915,276
or 32.1%. The Company adopted a strategy to focus on selling products with relatively higher profit margins and to reduce selling
products with relatively lower profit margins. This accounts for the reduction in this revenue stream. The weightings on these
products were different for the nine months ended March 31, 2019 and 2018. The overall sales was decreased.
Cost of Sales
|
|
Nine Months Ended March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
22,157,376
|
|
|
|
90.8
|
%
|
|
|
19,242,361
|
|
|
|
83.7
|
%
|
|
|
2,915,015
|
|
|
|
15.1
|
%
|
Sales of imported wine products
|
|
|
2,237,871
|
|
|
|
9.2
|
%
|
|
|
3,760,416
|
|
|
|
16.3
|
%
|
|
|
(1,522,545
|
)
|
|
|
(40.5
|
%)
|
Total Amount
|
|
|
24,395,247
|
|
|
|
100.0
|
%
|
|
|
23,002,777
|
|
|
|
100.0
|
%
|
|
|
1,392,470
|
|
|
|
6.1
|
%
|
For the nine months ended March 31, 2019 and 2018, cost of sales
from our Fenjiu liquor wholesale business was RMB22,157,376 and RMB19,242,361, respectively, which represented an increase of RMB2,915,015
or 15.1%. The increase of cost of sales was mainly due to the increased sales volume.
For the nine months ended March 31, 2019 and 2018, cost of sales
from our imported wine wholesale business was RMB2,237,871 and RMB3,760,416, respectively, which represented a decrease of RMB1,522,545
or 40.5%. The Company adopted a strategy to focus on selling products with relatively higher profit margins and to reduce selling
products with relatively lower profit margins. This accounts for the reduction in this revenue stream. The weightings on these
products were different for the nine months ended March 31, 2019 and 2018. The overall cost of sales was decreased.
Gross Profit
|
|
Nine Months Ended
March 31,
|
|
|
Variance
|
|
|
|
2019
|
|
|
%
|
|
|
2018
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
|
|
(unaudited)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Sales of Fenjiu liquor products
|
|
|
65,581,485
|
|
|
|
91.5
|
%
|
|
|
51,801,820
|
|
|
|
86.0
|
%
|
|
|
13,779,665
|
|
|
|
26.6
|
%
|
Sales of imported wine products
|
|
|
6,060,909
|
|
|
|
8.5
|
%
|
|
|
8,453,640
|
|
|
|
14.0
|
%
|
|
|
(2,392,731
|
)
|
|
|
(28.3
|
%)
|
Total Amount
|
|
|
71,642,394
|
|
|
|
100.0
|
%
|
|
|
60,255,460
|
|
|
|
100.0
|
%
|
|
|
11,386,934
|
|
|
|
18.9
|
%
|
Gross profit from our Fenjiu liquor wholesale business increased
by RMB13,779,665 or 26.6% for the nine months ended March 31, 2019, as compared to the same period of 2018. The Company increased
sales volume of our products primarily due to the contribution of our brand identity. The overall gross profit contribution percentage
of Fenjiu liquor wholesale business was so stable that 74.7% was recorded for the nine months ended March 31, 2019, as comparted
to 72.9% for the same period of 2018.
Gross profit from our imported wine wholesale business decreased
by RMB2,392,731 or 28.3% for the nine months ended March 31, 2019, as compared to the same period of 2018. The gross profit contribution
percentage of imported wine wholesale business was 73.0% for the nine months ended March 31, 2019, as compared to 69.2%. for the
same period of 2018. The increase represents that the Company adopted its strategy to focus on selling products with relatively
higher profit margins and to reduce selling products with relatively lower profit margins.
Selling and Distribution Expenses
For the nine months ended March 31, 2019, our selling and distribution
expenses were RMB3,020,324, representing a decrease of RMB317,719, or 9.5%, as compared to the same period of 2018. The decrease
was primarily due to freight expense and packaging cost during the nine months ended March 31, 2019, as compared to the same period
of 2018.
Administrative Expense
For the nine months ended March 31, 2019, our administrative
expenses were RMB6,159,429, representing an increase of RMB2,473,367 or 67.1%, as compared to the same period of 2018. The increase
was primarily due to salaries, foreign exchange differences and professional fees for share exchange of Reliant Galaxy International
Limited.
Other Income
For the nine months ended March 31, 2019, our other income was
RMB90,807, representing a decrease of RMB40,640 or 30.9%, as compared to the same period of 2018. The decrease was primarily due
to the decreased write-back of other receivables.
Interest and Other Financial Charges
For the nine months ended March 31, 2019, our interest and other
financial charges were RMB41,238 as compared to interest and other financial charges of RMB1,768,720 in the same period of 2018.
The decrease in interest and other financial charges was primarily due to decreased bank borrowings.
Income Taxes
For the nine months ended March 31, 2019
and 2018, our income taxes increased by RMB3,400,101 or 26.9% to RMB16,024,012 for the nine months ended March 31, 2019 from RMB12,623,911
for the nine months ended March 31, 2018. The increase in the income taxes was primarily due to increased taxable income and higher
tax disallowable expenses for the period indicated.
Liquidity and Capital Resources
Operating Activities
Operating activities generated RMB28,889,057 and RMB44,657,519
of cash in the nine months of 2019 and 2018, respectively. The decrease of RMB15,768,462 in 2019 was primarily a result of change
in net operating assets in 2019 when compared with 2018.
Activity from trade receivables included a net decrease of RMB33,352,881
compared to a net decrease of RMB1,228,086 for the nine months ended 31 March 2019 and 2018, respectively.
Activity from deposits, prepayments and other receivables included
a net increase of RMB11,945,528 compared to a net increase of RMB17,736,741 for the nine months ended 31 March 2019 and 2018, respectively.
Activity from receipts in advance, accruals and other payables
included a net increase of RMB743,376 compared to a net decrease of RMB8,114,271 for the nine months ended 31 March 2019 and 2018,
respectively.
Activity from current tax liabilities included a net increase
of RMB2,598,923 compared to a net decrease of RMB2,148,514 for the nine months ended 31 March 2019 and 2018, respectively.
Investing Activities
Investing activities used RMB250,000 and RMB407,687 for the
nine months ended 31 March 2019 and 2018, respectively.
Cash of RMB250,000 used for investing activities in 2019 was
primarily related to the acquisition of the interest in an associate.
Cash of RMB407,687 used for investing activities in 2018 was
primarily related to the payments for acquisition of property, plant, and equipment.
Financing Activities
Financing activities provided RMB2,250,000 for the nine months
ended 31 March 2019 and used RMB27,000,000 for the first nine months ended 31 March 2018.
Cash of RMB2,250,000 provided in 2019 were primarily related
to net proceeds of bank borrowings.
Cash of RMB27,000,000 used in 2018 were primarily related to
net repayment of bank borrowings.