UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
SCHEDULE
14C
INFORMATION
REQUIRED IN INFORMATION STATEMENT
SCHEDULE
14C INFORMATION
Information
Statement Pursuant to Section 14(c) of the
Securities
Exchange Act of 1934
(Amendment
No. 1)
Check the appropriate
box:
|
☒
|
Preliminary
information statement (Amendment No. 1)
|
☐
|
Confidential,
for use of the Commission only (as permitted by Rule 14c-5(d)(2))
|
|
|
|
|
|
|
☐
|
Definitive information
statement
|
|
|
ORANCO,
INC.
(Name
of Registrant as Specified in Charter)
Payment
of Filing Fee (Check the appropriate box):
|
☒
|
No fee
required.
|
|
|
|
|
☐
|
Fee computed on
table below per Exchange Act Rules 14c-5(g) and 0-11.
|
|
|
|
|
(1)
|
Title of each class
of securities to which transaction applies:
|
|
|
|
|
(2)
|
Aggregate number
of securities to which transactions applies:
|
|
|
|
|
(3)
|
Per unit price or
other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing
fee is calculated and state how it was determined):
|
|
|
|
|
(4)
|
Proposed maximum
aggregate value of transaction:
|
|
|
|
|
(5)
|
Total fee paid:
|
|
|
|
|
|
|
|
☐
|
Fee paid previously
with preliminary materials.
|
|
|
|
|
☐
|
Check box if any
part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee
was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of
its filing.
|
|
|
|
|
(1)
|
Amount previously
paid:
|
|
|
|
|
(2)
|
Form, Schedule or
Registration Statement No.:
|
|
|
|
|
(3)
|
Filing Party:
|
|
|
|
|
(4)
|
Date
Filed:
|
|
|
|
ORANCO,
INC.
One
Liberty Plaza
Suite
2310 PMB# 21
New
York, NY 10006
To
the holders of common stock of Oranco, Inc.:
Oranco, Inc., a Nevada
corporation (the “Company”), on August 30, 2018, obtained the written consent of the stockholder holding a majority
of the Company’s issued and outstanding shares of common stock, par value $0.001 (the “Common Stock”), to approve
an amendment of the Company’s articles of incorporation, as amended, to increase the number of authorized shares of Common
Stock from 100,000,000 to 500,000,000. One share of Common Stock entitles the holder thereof to one non-cumulative vote.
The details of the foregoing
action and other important information are set forth in the accompanying Information Statement. The board of directors of the Company
has unanimously approved the above action.
Under Section 78.320
of the Nevada Revised Statutes, action by stockholders may be taken without a meeting, without prior notice, by written consent
of the holders of outstanding capital stock having not less than the minimum number of votes that would be necessary to authorize
the action at a meeting at which all shares entitled to vote thereon were present and voted. On that basis, the stockholder holding
a majority of the outstanding shares of voting stock of the Company approved the foregoing actions. No other vote or stockholder
action is required. You are hereby being provided with notice of the approval of the foregoing action by less than unanimous written
consent of the stockholders of the Company.
WE
ARE NOT ASKING YOU FOR A PROXY AND YOU ARE REQUESTED NOT TO SEND US A PROXY.
|
By Order of the Board of
Directors,
|
|
|
|
/s/
Peng Yang
|
|
Peng Yang
|
|
President, Secretary, and Director
|
Date:
November 29, 2018
ORANCO,
INC.
INFORMATION
STATEMENT
CONCERNING
CORPORATE ACTION AUTHORIZED BY WRITTEN
CONSENT
OF STOCKHOLDERS
WE
ARE NOT ASKING YOU FOR A PROXY AND
YOU
ARE REQUESTED NOT TO SEND US A PROXY
General
Information
This
Information Statement is being furnished to the stockholders of Oranco, Inc., a Nevada corporation (“ORNC”, “Company,”
“we,” “us” or “our”), to advise them of the corporate action described herein, which has been
authorized by the written consent of the stockholder owning a majority of the Company’s voting stock, in accordance with
the requirements of the Nevada Revised Statutes.
The
Company is engaged in alcohol wholesale in China through its operating subsidiary, Fenyang Huaxin Wine Industry Development Co.,
Ltd. (“Huaxin”), a People’s Republic of China company located in Shanxi Province, that is 100% held by Fujian
Jin’ou Trading Co., Ltd.
This Information Statement
will first be mailed to stockholders on or about December 15, 2018 and is being furnished for informational purposes only.
Our
board of directors has determined that the close of business on August 30, 2018 was the record date (“Record Date”)
for the stockholders entitled to notice about the actions authorizing the amendment of our articles of incorporation to increase
the number of authorized shares of common stock, par value $0.001 (“Common Stock”) from 100,000,000 to 500,000,000.
The foregoing amendment is referred to herein as the “Action.”
Under
Section 78.320 of the Nevada Revised Statutes, any action required or permitted by the Nevada Revised Statutes to be taken at
a meeting of stockholders of a Nevada corporation may be taken without a meeting, without prior notice and without a vote, if
consents in writing, setting forth the action so taken, are signed by stockholders holding at least a majority of the voting power.
On August 15, 2018,
our board of directors approved an amendment of our articles of incorporation to increase the number of authorized shares of Common
Stock from 100,000,000 to 500,000,000 and authorized our officers to deliver this Information Statement.
As
of the Record Date, Peng Yang, who then owned of record approximately 74,681,530 shares of Common Stock, representing 76.05% of
the outstanding shares of Common Stock as of the Record Date, executed and delivered to us a written consent authorizing and approving
the Action.
Accordingly,
the Action has been approved by the holders of a majority of our issued and outstanding shares of Common Stock and no further
vote or further action of our stockholders is required to approve the Action. You are hereby being provided with notice of the
approval of the Action by less than unanimous written consent of our stockholders. However, under federal law, the Action will
not be effective until at least 20 days after this Information Statement has first been sent to stockholders. Stockholders do
not have any dissenter or appraisal rights in connection with the Action.
As
the Action was approved by written consent of the holder of a majority of the Company’s voting stock as of the Record Date,
there will be no stockholders’ meeting, and representatives of the principal accountants for the current year and for the
most recently completed fiscal year will not have the opportunity to make a statement if they desire to do so and will not be
available to respond to appropriate questions from our stockholders.
Our
executive offices are located at One Liberty Plaza, Suite 2310 PMB# 21, New York, NY 10006, and our telephone number is (646)
7593614.
The
Purpose and Effect of the Action
Our
current articles of incorporation authorizes us to issue up to a total of 100,000,000 shares of Common Stock. As of the Record
Date, there were 98,191,480 shares of Common Stock outstanding. Once the Action is complete, we will be authorized to issue
up to a total of 500,000,000 shares of Common Stock.
On
June 29, 2018, we completed and closed a share exchange (the “Share Exchange”) under a Share Exchange Agreement (the
“Share Exchange Agreement”), entered into by and among (i) 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 as consideration in exchange for 349,296,000 newly-issued
shares of Common Stock of the Company to Sellers, of which 28,000,000 were issued on June 29, 2018, the closing date of the Share
Exchange, and the remaining 321,296,000 shares (“Remaining Shares”) to be issued upon the completion of the increase
of the Company’s authorized shares. 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 of accounting.
Our
board of directors has determined that in order to issue the Remaining Shares to the Sellers pursuant to the Share Exchange Agreement,
it is necessary for the Company to increase the number of authorized shares of Common Stock to ensure that the Company has enough
authorized shares of Common Stock. Mr. Yang, our sole director, is one of the Shareholders to whom the Remaining Shares would
be issued.
Although
the increase in the authorized number of shares of Common Stock will not, in and of itself, have any immediate effect on the rights
of our shareholders, the upcoming issuance of the Remaining Shares could affect our shareholders in a number of respects, including
by diluting the voting power of the current holders of our Common Stock and by diluting the earnings per share and book value
per share of outstanding shares of our Common Stock at such time. Once effective, the board of directors will have the authority
to issue any remaining authorized shares of Common Stock without requiring any further approval from our Common Stock shareholders.
The issuance of additional shares of Common Stock could adversely affect the market price of our Common Stock.
The
Action will effect a change in the number of authorized shares of Common Stock.
The Action will not result in any change in
our business, assets, liabilities or net worth (other than as a result of the costs incident to the amendment, which is immaterial)
and it will not affect the rights of existing shareholders. The rights and preferences of the outstanding shares of the Common
Stock will remain the same. However, the issuance of additional shares of Common Stock may result in substantial dilution to our
existing stockholders, and such issuances may not require stockholder approval. Our management, including our director and officers,
will remain the same after the Action.
Our
board of directors considers the Action to be in the best interests of the Company and its stockholders. Other than the issuance
of the Remaining Shares, we do not currently have any agreements or other commitments to issue any shares of Common Stock.
Interest
of Persons in Matters to be Acted Upon
As
discussed above, our officer, director and principal stockholder Mr. Peng Yang has a substantial material interest in the favorable
outcome of the Action.
Effect
on Outstanding Shares
The
rights and preferences of the outstanding shares of the Common Stock will remain the same should the Action occur. The ownership
percentages of the holders of the Company’s issued and outstanding Common Stock will not change as a result of the Amendment.
The
increase in the number of authorized shares of our Common Stock will permit the Board to issue authorized and unissued shares
without further stockholder action (except as may be required by applicable laws or the rules of any stock exchange or national
securities association trading system on which our securities may be listed or traded). The issuance in the future of additional
authorized shares may have the effect of diluting the earnings per share and book value per share, as well as the stock ownership
and voting rights, of the then outstanding shares of our Common Stock. Currently, the Company intends to issue 321,296,000 shares
of the Company’s Common Stock pursuant to the Share Exchange. The Company does not have any other specific agreements
or arrangements to acquire any business or engage in a similar transaction or otherwise to issue additional shares of the Company’s
Common Stock.
VOTING
SECURITIES
At
the time of the stockholder action, our issued and outstanding voting securities consisted of shares of Common Stock. There were
98,191,480 shares of Common Stock issued and outstanding as of the Record Date.
Each
share of Common Stock is entitled to one non-cumulative vote on all matters submitted to the holders of Common Stock for their
approval. The written consent of a majority of the outstanding shares of Common Stock was necessary to authorize the Action described
herein.
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The
following table sets forth information with respect to the beneficial ownership of our Common Stock as of August 30, 2018, by
(i) each stockholder known by us to be the beneficial owner of more than 5% of our Common Stock (our only class of voting securities),
(ii) each of our directors and executive officers, and (iii) all of our directors and executive officers as a group. To the best
of our knowledge, except as otherwise indicated, each of the persons named in the table has sole voting and investment power with
respect to the shares of our Common Stock beneficially owned by such person, except to the extent such power may be shared with
a spouse. To our knowledge, none of the shares listed below are held under a voting trust or similar agreement, except as noted.
To our knowledge, there is no arrangement, including any pledge by any person of securities of the Company or any of its parents,
the operation of which may at a subsequent date result in a change in control of the Company.
Name and address of beneficial owner
|
|
Amount
and nature of
beneficial ownership
|
|
|
Percent of
class
(1)
|
|
Peng Yang
One Liberty Plaza, Suite 2310 PMB# 21, New York, NY 10006
|
|
|
74,681,530 shares
|
(1)(2)
|
|
|
76.05
|
%
|
Ronald Zhang
One Liberty Plaza, Suite 2310 PMB# 21, New York, NY 10006
|
|
|
0
|
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
All directors and executive officers as a group (2 persons)
|
|
|
74,681,530 shares
|
|
|
|
76.05
|
%
|
(1)
|
Percentage is calculated upon the 98,191,480
shares of Common Stock outstanding as of August 30, 2018
|
(2)
|
Includes 53,121,530
shares of Common Stock held by Million Success Business Limited, an entity 100% controlled by Peng Yang.
|
INCREASE
IN AUTHORIZED COMMON STOCK
We
are currently authorized by our articles of incorporation to issue 100,000,000 shares of Common Stock. As of the Record Date,
there were 98,191,480 shares of Common Stock issued and outstanding.
We
are increasing our authorized shares of Common Stock so that we have a sufficient number of authorized shares of Common Stock
to permit the issuance of the Remaining Shares.
Accordingly,
our board of directors believes it is in our best interests and the best interests of our stockholders to increase the number
of authorized shares of Common Stock to provide a sufficient number of authorized shares to allow for the issuance of the Remaining
Shares and such other purposes as our board of directors determines.
The
increase in the number of authorized shares of Common Stock to a level that continues to provide a meaningful number of authorized
shares will permit our board of directors to issue additional shares of Common Stock without further approval of our stockholders,
and our board of directors does not intend to seek stockholder approval prior to any issuance of the authorized capital stock
unless stockholder approval is required by applicable law or stock market or exchange requirements.
Although
from time to time we review various transactions that could result in the issuance of shares of Common Stock, other than shares
of Common Stock issuable pursuant to the Share Exchange, we have not reviewed any specific transaction to date that we presently
anticipate will result in a further issuance of shares of Common Stock.
On August 15, 2018,
our board of directors approved an amendment of our articles of incorporation to increase the number of authorized shares of Common
Stock from 100,000,000 to 500,000,000 and authorized our officers to deliver this Information Statement.
As
of the Record Date, Peng Yang, who then owned of record approximately 74,681,530 shares of Common Stock, representing 76.05% of
the outstanding shares of Common Stock as of the Record Date, executed and delivered to us a written consent authorizing and approving
the Action.
The
approval of the amendment of our articles of incorporation, as amended, to authorize the increase of the number of authorized
shares of Common Stock to 500,000,000 required such board approval and the affirmative vote of the stockholder representing a
majority of the issued and outstanding shares of Common Stock. Such requirements have been met, so no vote or further action of
our stockholders is required to approve the amendment to our articles of incorporation to authorize the increase of the number
of authorized shares of Common Stock to 500,000,000 . You are hereby being provided with notice of the approval of such amendment
by less than unanimous written consent of our stockholders. The Certificate of Amendment to Articles of Incorporation of Oranco,
Inc. setting forth the amendment is attached to this Information Statement as Exhibit A.
Promptly
after the twentieth day after the date this Information Statement has first been sent to stockholders, we intend to take all other
required actions to complete the amendment of our articles of incorporation to increase the number of authorized shares of Common
Stock to 500,000,000 consistent with the foregoing.
TRANSACTION
INFORMATION
Summary
Term Sheet
The
following summarizes the information contained in this Preliminary Schedule 14C and Form 8-K/A filed on October 4, 2018, but does
not contain all of the information that may be important to you. You should read carefully this Preliminary Schedule 14C and the
Form 8-K/A filed on October 4, 2018, along with their respective exhibits, for a complete discussion of the Share Exchange.
|
●
|
Oranco, Inc. was incorporated under the laws of the State of Nevada, on June 10, 1977. The purposes for which the corporation was organized were: (1) to engage in any lawful business from time to time authorized by the board of directors, (2) to act as principal, agent, partner or joint venturer or in any other capacity in any transaction, (3) to do business anywhere in the world, and (4) to have and exercise all rights and powers from time to time granted to the corporation by law.
|
|
|
|
|
●
|
Reliant Galaxy International Limited is a British Virgin Islands company with limited liability, which is engaged in alcohol wholesale in China through its operating subsidiary, Fenyang Huaxin Wine Industry Development Co., Ltd. (“Huaxin”). Huaxin currently focuses on the sale of Chinese Fenjiu liquor and imported wines catering to Chinese people’s ever-evolving tastes in alcohols through creative marketing strategies and innovative product designs.
|
|
|
|
|
●
|
On June 29, 2018, Oranco, Reliant, and the shareholders of Reliant entered into the Share Exchange Agreement, which closed on June 29, 2018. Pursuant to the terms of the Share Exchange Agreement, Oranco will, in exchange for all of the outstanding capital stock of Reliant, issue an aggregate of 349,296,000 new shares of Common Stock, par value $0.001 per share, to the Shareholders of Reliant, of which 28,000,000 were issued on at the closing of the Share Exchange, and the remaining 321,296,000 shares are to be issued at the completion of the increase of Oranco’s authorized shares. Upon the closing of the Share Exchange, Reliant became a wholly owned subsidiary of Oranco.
|
|
|
|
|
●
|
Pursuant to the
Share Exchange, we acquired the business of Reliant, which is to engage in the sale and distribution of wines and spirits in China.
As a result, we have ceased to be a shell company.
|
|
|
|
|
●
|
The Share Exchange Agreement contained customary representations and warranties and pre- and post-closing covenants of each party and customary closing conditions. The Share Exchange is intended to be treated as a tax-free reorganization under the Internal Revenue Code.
|
|
|
|
|
●
|
The issuance of shares of our Common Stock to the shareholders of Reliant in connection with the Share Exchange was not registered under the Securities Act, in reliance upon the exemption from registration provided by Section 4(a)(2) of the Securities Act, which exempts transactions by an issuer not involving any public offering, Regulation D promulgated by the SEC under that section and Regulation S promulgated by the SEC. These securities may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirement, and some of these securities are subject to further contractual restrictions on transfer.
|
Regulatory
Approvals
None.
Reports,
Opinions, Appraisals
None.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
The
disclosure contained in the Form 8-K/A filed on October 4, 2018 under the section entitled “
Management’s Discussion
And Discussion and Analysis of Financial Condition And Results of Operations
” beginning on page 14 is incorporated herein
by reference.
Past
Contacts, Transactions or Negotiations
The
exhibits contained in Form 10-K filed on October 4, 2018 and the exhibits contained in Form 8-K/A filed on September 14, 2018
are incorporated herein by reference.
Selected
Financial Data And Pro Forma Information
In
accordance with Item 13(a) and Item 14(b) of Schedule 14A, Reliant’s audited financial statements as of, and for the years
ended June 30, 2017 and 2016, Reliant’s unaudited financial statements as of, and for the nine months ended March 31, 2018,
and the accompanying notes, are included in this Preliminary Schedule 14C beginning on page 10.
In accordance with
Item 14(b) of Schedule 14A, the following unaudited pro forma financial information with respect to the Share Exchange reported
in this Preliminary Schedule 14C begins on page 13.
|
●
|
Unaudited Pro Forma Consolidated Balance Sheet
as of March 31, 2018, and
|
|
|
|
|
●
|
Notes to the Unaudited Pro Forma Consolidated
Financial Statements.
|
Supplementary
Financial Information
Not
applicable to a smaller reporting company.
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
QUANTITATIVE
AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
Not
applicable to a smaller reporting company.
INFORMATION
INCORPORATED BY REFERENCE
The
SEC allows us to “incorporate by reference” into this Preliminary 14C the information we file with the SEC. This means
that we can disclose important information to you by referring you to those documents. Any statement contained in a document incorporated
by reference in this Preliminary 14C shall be deemed to be modified or superseded for purposes of this Preliminary 14C to the
extent that a statement contained herein, or in any subsequently filed document, which also is incorporated by reference herein,
modifies or supersedes such earlier statement. Any such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Preliminary 14C.
We
hereby incorporate by reference into this Preliminary 14C the following documents that we have filed with the SEC under the Exchange
Act:
|
●
|
the Company’s Annual Report on Form 10-K for the
fiscal year ended June 30, 2018, filed with the SEC on September 28, 2018, and
|
|
|
|
|
●
|
the Company’s Current Reports on Form 8-K, filed
with the SEC on October 4, 2018, September 14, 2018 and July 6, 2018.
|
DELIVERY
OF DOCUMENTS TO SECURITY HOLDERS
We
are delivering this Information Statement, along with the Annual Report on Form 10-K for the fiscal year ended June 30, 2018 and
Current Report on Form 8-K filed with the SEC on July 6, 2018, as amended on September 14, 2018 and October 4, 2018, to all stockholders
of record as of the Record Date.
Stockholders
residing in the same household who hold their shares in the name of a bank, broker or other holder of record may receive only
one Information Statement if previously notified by their bank, broker or other holder. This process, by which only one Information
Statement is delivered to multiple security holders sharing an address, unless contrary instructions are received from one or
more of the security holders, is called “householding.” Householding may provide convenience for stockholders and
cost savings for companies. Once begun, householding may continue unless instructions to the contrary are received from one or
more of the stockholders within the household.
Copies
of this Information Statement are available promptly by calling (646) 759-3614, or by writing to Oranco, Inc., Attn: Peng Yang,
One Liberty Plaza, Suite 2310 PMB# 21, New York, NY 10006. If you are receiving multiple copies of this Information Statement,
you also may request orally or in writing to receive a single copy of this Information Statement by calling (646) 759-3614, or
by writing to Oranco, Inc., Attn: Peng Yang, One Liberty Plaza, Suite 2310 PMB# 21, New York, NY 10006.
ORANCO,
INC.
November
29, 2018
EXHIBIT
A
CERTIFICATE
OF AMENDMENT
TO
THE
ARTICLES
OF INCORPORATION
OF
ORANCO,
Inc.
SURE RICH INVESTMENT (GROUP) LIMITED
CONSOLIDATED
STATEMENTS OF OPERATIONS
( Chinese Renminbi )
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
March 31,
2018
|
|
|
June 30,
2017
|
|
|
June 30,
2016
|
|
Revenue
|
|
|
83,258,237
|
|
|
|
91,144,666
|
|
|
|
24,249,106
|
|
|
|
|
83,258,237
|
|
|
|
91,144,666
|
|
|
|
24,249,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
23,002,777
|
|
|
|
24,065,113
|
|
|
|
6,125,410
|
|
Selling and distribution expenses
|
|
|
3,338,043
|
|
|
|
2,521,950
|
|
|
|
352,887
|
|
Administrative expenses
|
|
|
3,686,062
|
|
|
|
5,516,707
|
|
|
|
2,897,075
|
|
|
|
|
30,026,882
|
|
|
|
32,103,770
|
|
|
|
9,375,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
131,447
|
|
|
|
227,552
|
|
|
|
135,833
|
|
Interest and other financial charges
|
|
|
1,768,720
|
|
|
|
3,420,272
|
|
|
|
1,976,614
|
|
Income before income taxes
|
|
|
51,594,082
|
|
|
|
55,848,176
|
|
|
|
13,032,953
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
12,623,911
|
|
|
|
14,121,343
|
|
|
|
3,441,782
|
|
Net Income
|
|
|
38,970,171
|
|
|
|
41,726,833
|
|
|
|
9,591,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the Company
|
|
|
37,862,781
|
|
|
|
34,091,734
|
|
|
|
6,428,743
|
|
Non-controlling interests
|
|
|
1,107,390
|
|
|
|
7,635,099
|
|
|
|
3,162,464
|
|
|
|
|
38,970,171
|
|
|
|
41,726,833
|
|
|
|
9,591,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
38,970,171
|
|
|
|
41,726,833
|
|
|
|
9,591,171
|
|
Book value per share
|
|
|
94,106,363
|
|
|
|
55,136,192
|
|
|
|
15,459,359
|
|
Cash dividends declared
|
|
|
Nil
|
|
|
|
Nil
|
|
|
|
Nil
|
|
SURE RICH INVESTMENT (GROUP) LIMITED
CONSOLIDATED BALANCE SHEETS
( Chinese Renminbi )
|
|
Unaudited
Nine months
Ended
|
|
|
Year
ended
|
|
|
Year
ended
|
|
|
|
March 31,
2018
|
|
|
June 30,
2017
|
|
|
June 30,
2016
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
23,857,239
|
|
|
|
6,607,407
|
|
|
|
427,691
|
|
Inventories
|
|
|
8,581,472
|
|
|
|
8,597,710
|
|
|
|
5,226,421
|
|
Trade receivables
|
|
|
48,745,286
|
|
|
|
47,517,200
|
|
|
|
20,844,588
|
|
Deposits, prepayments and other receivables
|
|
|
28,303,405
|
|
|
|
31,404,225
|
|
|
|
42,371,128
|
|
Prepaid land lease
|
|
|
109,680
|
|
|
|
109,680
|
|
|
|
109,680
|
|
|
|
|
109,597,082
|
|
|
|
94,236,222
|
|
|
|
68,979,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
3,340,057
|
|
|
|
3,120,166
|
|
|
|
3,321,635
|
|
Prepaid land lease
|
|
|
4,936,840
|
|
|
|
5,019,100
|
|
|
|
5,128,780
|
|
|
|
|
8,276,897
|
|
|
|
8,139,266
|
|
|
|
8,450,415
|
|
Total assets
|
|
|
117,873,979
|
|
|
|
102,375,488
|
|
|
|
77,429,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
528,608
|
|
|
|
118,115
|
|
|
|
2,303,656
|
|
Receipts in advance, accruals and other payables
|
|
|
18,463,215
|
|
|
|
17,493,902
|
|
|
|
21,482,787
|
|
Current tax liabilities
|
|
|
4,775,793
|
|
|
|
2,627,279
|
|
|
|
534,121
|
|
Bank borrowings
|
|
|
-
|
|
|
|
27,000,000
|
|
|
|
10,650,000
|
|
|
|
|
23,767,616
|
|
|
|
47,239,296
|
|
|
|
34,970,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank borrowings
|
|
|
-
|
|
|
|
-
|
|
|
|
27,000,000
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
27,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
Statutory reserve
|
|
|
4,249,871
|
|
|
|
4,249,871
|
|
|
|
1,325,763
|
|
Acquisition reserve
|
|
|
12,151,843
|
|
|
|
12,151,843
|
|
|
|
-
|
|
Retained earnings
|
|
|
73,714,502
|
|
|
|
35,851,721
|
|
|
|
4,684,095
|
|
Equity attributable to equity holders of the Company
|
|
|
90,116,217
|
|
|
|
52,253,436
|
|
|
|
6,009,859
|
|
Non-controlling interest
|
|
|
3,990,146
|
|
|
|
2,882,756
|
|
|
|
9,449,500
|
|
Total equity
|
|
|
94,106,363
|
|
|
|
55,136,192
|
|
|
|
15,459,359
|
|
Total liabilities and shareholders’ equity
|
|
|
117,873,979
|
|
|
|
102,375,488
|
|
|
|
77,429,923
|
|
The accompanying notes are an integral
part of the consolidated financial statements.
SURE RICH INVESTMENT (GROUP) LIMITED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
( Chinese Renminbi )
|
|
Share
capital
|
|
|
Statutory
reserve
|
|
|
Acquisition
reserve
|
|
|
Retained
Earnings/
(loss)
|
|
|
Attributable
to the
Company
|
|
|
Non-
controlling
interests
|
|
|
Total
Equity
|
|
Balance at June 30, 2015
|
|
|
1
|
|
|
|
438,786
|
|
|
|
-
|
|
|
|
(857,635
|
)
|
|
|
(418,848
|
)
|
|
|
6,287,036
|
|
|
|
5,868,188
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,428,707
|
|
|
|
6,428,707
|
|
|
|
3,162,464
|
|
|
|
9,591,171
|
|
Appropriation
|
|
|
-
|
|
|
|
886,977
|
|
|
|
-
|
|
|
|
(886,977
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance at June 30, 2016
|
|
|
1
|
|
|
|
1,325,763
|
|
|
|
-
|
|
|
|
4,684,095
|
|
|
|
6,009,859
|
|
|
|
9,449,500
|
|
|
|
15,459,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
34,091,734
|
|
|
|
34,091,734
|
|
|
|
7,635,099
|
|
|
|
41,726,833
|
|
Acquisition reserve
|
|
|
-
|
|
|
|
-
|
|
|
|
12,151,843
|
|
|
|
-
|
|
|
|
12,151,843
|
|
|
|
(14,201,843
|
)
|
|
|
(2,050,000
|
)
|
Appropriation
|
|
|
-
|
|
|
|
2,924,108
|
|
|
|
-
|
|
|
|
(2,924,108
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance at June 30, 2017
|
|
|
1
|
|
|
|
4,249,871
|
|
|
|
12,151,843
|
|
|
|
35,851,721
|
|
|
|
52,253,436
|
|
|
|
2,882,756
|
|
|
|
55,136,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2017
|
|
|
1
|
|
|
|
4,249,871
|
|
|
|
12,151,843
|
|
|
|
35,851,721
|
|
|
|
52,253,436
|
|
|
|
2,882,756
|
|
|
|
55,136,192
|
|
Total comprehensive income for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37,862,781
|
|
|
|
37,862,781
|
|
|
|
1,107,390
|
|
|
|
38,970,171
|
|
Appropriation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance at March 31, 2018
|
|
|
1
|
|
|
|
4,249,871
|
|
|
|
12,151,843
|
|
|
|
73,714,502
|
|
|
|
90,116,217
|
|
|
|
3,990,146
|
|
|
|
94,106,363
|
|
The accompanying notes are an integral
part of the consolidated financial statements.
SURE RICH INVESTMENT (GROUP) LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
( Chinese Renminbi )
|
|
Unaudited
Nine months
ended
|
|
|
Restated
Year ended
|
|
|
Year ended
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
38,970,171
|
|
|
|
41,726,833
|
|
|
|
9,591,171
|
|
Adjustments to reconcile net income to cash generated by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
255,635
|
|
|
|
342,042
|
|
|
|
278,854
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
16,238
|
|
|
|
(3,371,289
|
)
|
|
|
(138,286
|
)
|
Trade receivables
|
|
|
(1,228,086
|
)
|
|
|
(26,672,612
|
)
|
|
|
(12,103,188
|
)
|
Deposits, prepayments and other receivables
|
|
|
16,495,853
|
|
|
|
10,966,903
|
|
|
|
3,364,210
|
|
Trade payables
|
|
|
410,493
|
|
|
|
(2,185,541
|
)
|
|
|
854,641
|
|
Receipts in advance, accruals and other payables
|
|
|
(10,277,206
|
)
|
|
|
(1,895,727
|
)
|
|
|
(35,372,907
|
)
|
Cash generated by/(used in) operating activities
|
|
|
44,643,098
|
|
|
|
18,910,609
|
|
|
|
(33,525,505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for acquisition of property, plant and equipment
|
|
|
(393,266
|
)
|
|
|
(30,893
|
)
|
|
|
(143,781
|
)
|
Cash used in investing activities
|
|
|
(393,266
|
)
|
|
|
(30,893
|
)
|
|
|
(143,781
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of additional interest in subsidiary
|
|
|
|
|
|
|
(2,050,000
|
)
|
|
|
|
|
Proceeds from bank borrowings
|
|
|
-
|
|
|
|
-
|
|
|
|
32,950,000
|
|
Repayment of bank borrowings
|
|
|
(27,000,000
|
)
|
|
|
(10,650,000
|
)
|
|
|
-
|
|
Cash (used in)/generated from financing activities
|
|
|
(27,000,000
|
)
|
|
|
(12,700,000
|
)
|
|
|
32,950,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase/(decrease) in cash and cash equivalents
|
|
|
17,249,832
|
|
|
|
6,179,716
|
|
|
|
(719,286
|
)
|
Cash and cash equivalents, beginning of the period
|
|
|
6,607,407
|
|
|
|
427,691
|
|
|
|
1,146,977
|
|
Cash and cash equivalents, end of the period
|
|
|
23,857,239
|
|
|
|
6,607,407
|
|
|
|
427,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flows information
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for interest
|
|
|
(1,768,720
|
)
|
|
|
(3,431,027
|
)
|
|
|
(1,976,614
|
)
|
Cash paid during the year for income taxes
|
|
|
(10,475,397
|
)
|
|
|
(12,028,185
|
)
|
|
|
(3,035,941
|
)
|
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On
June 29, 2018, Oranco Inc. (the “Company”) completed and closed a share exchange under a Share Exchange Agreement,
entered into with the shareholders of Reliant Galaxy International Limited (“Reliant Galaxy”) to acquire their 100%
of the issued and outstanding common shares in Reliant Galaxy by issuance of 349,296,000 shares of the Company’s common
stock with par value of USD 0.001 each.
To
rationalize the group structure for the purpose of share exchange with the Company, on 20 June 2018, Reliant Galaxy acquired 100%
equity interest in Sure Rich Investment (Group) Limited (“Sure Rich”). Upon completion of this acquisition, Reliant
Galaxy became the holding company of Sure Rich.
No
financial information of Reliant Galaxy is filed on this Form 8-K as Reliant Galaxy is only an investment holding company with
immaterial administrative costs incurred and the management considered that they have no material impacts on the unaudited pro
forma condensed combined financial statements.
The
following unaudited pro forma condensed combined financial statements are based on our historical financial statements and Sure
Rich’s historical consolidated financial statements as adjusted to give effect to Oranco Inc.’s acquisition of Sure
Rich Investment (Group) Limited and the related financing transactions.
The
unaudited pro forma condensed combined statements of operations for the 9 months ended March 31, 2018 and the year ended June
30, 2017 give effect to these transactions as if they had occurred on July 1, 2016. The unaudited pro forma condensed combined
balance sheet as of March 31, 2018 gives effect to these transactions as if they had been consummated at the end of the 9 months
period ended March 31, 2018.
The
assumptions and estimates underlying the unaudited adjustments to the pro forma condensed combined financial statements are described
in the accompanying notes, which should be read together with the pro forma condensed combined financial statements.
The
unaudited pro forma condensed combined financial statements should be read together with Oranco Inc.’s historical financial
statements, which are included in Oranco Inc.’s latest annual report on Form10-K and quarterly report on Form 10-Q, and
Sure Rich Investment (Group) Limited’s historical information included herein.
Unaudited
Pro Forma Condensed Combined Statements of Operations
Nine
Months Ended March 31, 2018
(
Chinese
Renminbi
)
|
|
Oranco Inc.
Historical
|
|
|
Sure Rich
Investment
(Group)
Limited
Historical
|
|
|
Pro forma
adjustments
|
|
|
Notes
|
|
Pro forma
Combined
|
|
Revenue
|
|
|
-
|
|
|
|
83,258,237
|
|
|
|
-
|
|
|
|
|
|
83,258,237
|
|
|
|
|
-
|
|
|
|
83,258,237
|
|
|
|
-
|
|
|
|
|
|
83,258,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
-
|
|
|
|
23,002,777
|
|
|
|
-
|
|
|
|
|
|
23,002,777
|
|
Selling and distribution expenses
|
|
|
-
|
|
|
|
3,338,043
|
|
|
|
-
|
|
|
|
|
|
3,338,043
|
|
Administrative expenses
|
|
|
201,380
|
|
|
|
3,686,062
|
|
|
|
1,041,803
|
|
|
2a
|
|
|
4,929,245
|
|
|
|
|
201,380
|
|
|
|
30,026,882
|
|
|
|
1,041,803
|
|
|
|
|
|
30,867,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
-
|
|
|
|
(131,447
|
)
|
|
|
-
|
|
|
|
|
|
(131,447
|
)
|
Interest and other financial charges
|
|
|
2,781
|
|
|
|
1,768,720
|
|
|
|
-
|
|
|
|
|
|
1,771,501
|
|
Income before income taxes
|
|
|
(204,161
|
)
|
|
|
51,594,082
|
|
|
|
(1,041,803
|
)
|
|
|
|
|
50,348,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
12,623,911
|
|
|
|
-
|
|
|
|
|
|
12,623,911
|
|
Net Income/(Loss)
|
|
|
(204,161
|
)
|
|
|
38,970,171
|
|
|
|
-
|
|
|
|
|
|
37,724,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nil
|
|
See
accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information
Unaudited
Pro Forma Condensed Combined Balance Sheets
As
of March 31, 2018
(Chinese
Renminbi
)
|
|
Oranco Inc
Historical
|
|
|
Sure Rich
Investment
(Group)
Limited
Historical
|
|
|
Pro forma
adjustment
Note 2a
|
|
|
Pro forma
adjustment
Note 2b
|
|
|
Pro forma
adjustment
Note 2c
|
|
|
Pro forma
adjustment
Note 2d
|
|
|
Pro forma
combined
|
|
Cash and cash equivalents
|
|
|
25,245
|
|
|
|
23,857,239
|
|
|
|
(1,041,803
|
)
|
|
|
-
|
|
|
|
667,606
|
|
|
|
-
|
|
|
|
23,508,287
|
|
Inventories
|
|
|
-
|
|
|
|
8,581,472
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,581,472
|
|
Trade receivables
|
|
|
-
|
|
|
|
48,745,286
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
48,745,286
|
|
Deposits, prepayments and other receivables
|
|
|
162,352
|
|
|
|
27,093,069
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
28,465,512
|
|
Prepaid land lease
|
|
|
-
|
|
|
|
109,680
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
109,680
|
|
Total current assets
|
|
|
187,352
|
|
|
|
108,386,746
|
|
|
|
(1,041,803
|
)
|
|
|
-
|
|
|
|
667,606
|
|
|
|
-
|
|
|
|
109,410,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Property, plant and equipment
|
|
|
-
|
|
|
|
3,340,057
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,340,057
|
|
Prepaid land lease
|
|
|
-
|
|
|
|
4,936,840
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,936,840
|
|
Total assets
|
|
|
187,352
|
|
|
|
117,153,643
|
|
|
|
(1,041,803
|
)
|
|
|
-
|
|
|
|
667,606
|
|
|
|
-
|
|
|
|
117,687,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
26,356
|
|
|
|
528,608
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
554,940
|
|
Receipts in advance, accruals and other payables
|
|
|
255,457
|
|
|
|
18,463,215
|
|
|
|
-
|
|
|
|
(260,796
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
18,457,876
|
|
Current tax liabilities
|
|
|
-
|
|
|
|
4,775,793
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,775,793
|
|
Total liabilities
|
|
|
281,813
|
|
|
|
23,767,616
|
|
|
|
-
|
|
|
|
(260,796
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
23,788,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
264,763
|
|
|
|
1
|
|
|
|
-
|
|
|
|
94,749
|
|
|
|
83,451
|
|
|
|
2,311,791
|
|
|
|
2,754,755
|
|
Additional paid-in capital
|
|
|
2,195,680
|
|
|
|
-
|
|
|
|
-
|
|
|
|
166,047
|
|
|
|
584,155
|
|
|
|
-
|
|
|
|
2,945,882
|
|
Statutory reserve
|
|
|
-
|
|
|
|
4,249,871
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,249,871
|
|
Acquisition reserve
|
|
|
-
|
|
|
|
12,151,843
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12,151,843
|
|
Reverse acquisition reserve
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,311,791
|
)
|
|
|
(2,311,791
|
)
|
Accumulated (deficit)/surplus
|
|
|
(2,554,904
|
)
|
|
|
78,194,648
|
|
|
|
(1,041,803
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
74,107,941
|
|
Total shareholders’ equity
|
|
|
(94,461
|
)
|
|
|
94,596,363
|
|
|
|
(1,041,803
|
)
|
|
|
260,796
|
|
|
|
667,606
|
|
|
|
-
|
|
|
|
93,898,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
|
187,182
|
|
|
|
117,153,643
|
|
|
|
(1,041,803
|
)
|
|
|
260,796
|
|
|
|
667,606
|
|
|
|
-
|
|
|
|
117,687,134
|
|
See
accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information
Unaudited
Pro Forma Condensed Combined Statements of Operations
year
ended JUNE 30, 2017
(
Chinese
Renminbi
)
|
|
Oranco Inc.
Historical
|
|
|
Sure Rich
Investment
(Group)
Limited
Historical
|
|
|
Pro forma
adjustments
|
|
|
Notes
|
|
Pro forma
Combined
|
|
Revenue
|
|
|
-
|
|
|
|
91,144,666
|
|
|
|
-
|
|
|
|
|
|
91,144,666
|
|
|
|
|
-
|
|
|
|
91,144,666
|
|
|
|
-
|
|
|
|
|
|
91,144,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
-
|
|
|
|
24,065,113
|
|
|
|
-
|
|
|
|
|
|
24,065,113
|
|
Selling and distribution expenses
|
|
|
-
|
|
|
|
2,521,950
|
|
|
|
-
|
|
|
|
|
|
2,521,950
|
|
Administrative expenses
|
|
|
200,916
|
|
|
|
5,516,707
|
|
|
|
2,050,023
|
|
|
2a
|
|
|
7,767,646
|
|
|
|
|
200,916
|
|
|
|
32,103,770
|
|
|
|
2,050,023
|
|
|
|
|
|
34,354,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
(20
|
)
|
|
|
(227,552
|
)
|
|
|
-
|
|
|
|
|
|
(227,572
|
)
|
Interest and other financial charges
|
|
|
3,446
|
|
|
|
3,420,272
|
|
|
|
-
|
|
|
|
|
|
3,423,718
|
|
Income/(Loss) before income taxes
|
|
|
(204,342
|
)
|
|
|
55,848,176
|
|
|
|
(2,050,023
|
)
|
|
|
|
|
53,593,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
14,121,343
|
|
|
|
-
|
|
|
|
|
|
14,121,343
|
|
Net Income/(Loss)
|
|
|
(204,342
|
)
|
|
|
41,726,833
|
|
|
|
(2,050,023
|
)
|
|
|
|
|
39,472,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nil
|
|
See
accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information
NOTES
TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
(
Chinese
Renminbi
)
The
historical consolidated financial statements have been adjusted in the pro forma condensed combined financial statements to give
effect to pro forma events that are (1) directly attributable to the business combination, (2) factually supportable and (3) with
respect to the pro forma condensed combined statements of operations, expected to have a continuing impact on the combined results
following the business combination.
The
business combination was accounted for under the business combination under common control of accounting in accordance with ASC
Topic 805, Business Combinations. All the assets and liabilities of the Company and Sure Rich were combined using their book values.
The
pro forma combined financial statements do not necessarily reflect what the combined company’s financial condition or results
of operations would have been had the acquisition occurred on the dates indicated. They also may not be useful in predicting the
future financial condition and results of operations of the combined company. The actual financial position and results of operations
may differ significantly from the pro forma amounts reflected herein due to a variety of factors.
The
combined pro forma financial information does not reflect the realization of any expected cost savings or other synergies from
the acquisition of Sure Rich Investment (Group) Limited as a result of restructuring activities and other planned cost savings
initiatives following the completion of the business combination.
The
pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change.
|
(a)
|
These
adjustments relate to the costs as following:
|
|
|
|
USD
|
|
|
RMB
|
|
|
For the nine months ended March 31, 2018
|
|
|
|
|
|
|
|
Listing costs – legal fees
|
|
|
90,000
|
|
|
|
600,867
|
|
|
Salaries
|
|
|
132,000
|
|
|
|
1,040,411
|
|
|
Public Relation fees
|
|
|
6,000
|
|
|
|
408,746
|
|
|
Total
|
|
|
228,000
|
|
|
|
2,050,023
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
Salaries
|
|
|
99,000
|
|
|
|
747,112
|
|
|
Public Relation fees
|
|
|
45,000
|
|
|
|
294,691
|
|
|
Total
|
|
|
144,000
|
|
|
|
1,041,803
|
|
|
(b)
|
This
adjustment relates to the issue of 15,000,000 shares of nominal value of USD 0.001 to settle debt of RMB 260,796 (USD 41,287)
owed to a Director on April 25, 2018.
|
|
(c)
|
This
adjustment relates to the issue of 13,000,000 shares of nominal value of USD 0.001 for cash consideration of RMB 667,606 (USD
104,000) to 3 shareholders on May 30, 2018.
|
|
(d)
|
This
adjustment relates to the issue of 349,296,000 shares of nominal value of USD 0.001 to the shareholders of Reliant Galaxy
International Limited for exchange of 100% share capital of Reliant Galaxy International Limited on June 29, 2018.
|
3.
|
Pro
forma earnings per share
|
There
would be 419,487,480 shares of nominal value of USD 0.001 each in issue should these transactions had occurred on July 1, 2016.
17