UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
On September 7, 2022, we entered into a series of contractual agreements (collectively, the “Meixin VIE Agreements”) with the majority stockholder (the “Selling Stockholder”) of Meixin Institutional Food Development Co., Ltd., a Taiwan corporation and a food processing and catering company (“Meixin”), and Meixin, of which we purchased 80% controlling interest of Meixin for $4,300,000. The Meixin VIE Agreements essentially confer control and management of Meixin as well as substantially all of the economic benefits of the Selling Stockholder in Meixin to us.
VIE Purchase Agreement. Pursuant to that VIE Purchase Agreement by and among Xxxxxx, the Selling Stockholder, andMeixin, the Company purchased the Selling Stockholder’s 80% controlling interest of Meixin for a purchase price ofUS$4,300,000 and the VIE agreements described below.
Voting Rights Proxy Agreement. Pursuant to that certain Voting Rights Proxy Agreement, dated September 7, 2022,between the Company, the Selling Stockholder and Meixin, the Selling Stockholder irrevocably agreed to authorize Xxxxxx or the individual then designated by Xxxxxx (“Attorney”) to exercise, on his behalf, the following rights available to them in his capacity as a majority stockholder of Meixin under the then effective articles of association of Meixin (collectively, “Powers”): (a) to propose the convening of, and attend, stockholder meetings in accordance with the articles of association of Meixin on behalf ofthe Selling Stockholder; (b) to exercise voting rights on behalf of the Selling Stockholder on all matters required to be deliberated and resolved by the stockholders’ meeting, including without limitation the appointment and election of the directors and other executives to be appointed and removed by the Selling Stockholder and the sale or transfer of all or part of the equity held by Selling Stockholder in Meixin; (c) to exercise other the Selling Stockholder’s voting rights under the articles of association of Xxxxxx (including any other the Selling Stockholder’s voting rights stipulated upon an amendment to such articles of association);(d) other voting rights that the Selling Stockholder shall enjoy under the Taiwan (R.O.C.) laws, as amended, revised, supplemented and re-enacted, no matter whether they take effect before or after the conclusion of the Voting Rights Proxy Agreement. The Selling Stockholder agrees not to revoke the authorization and entrustment accorded to the Attorney other than in the case where the Company gives the Selling Stockholder a written notice requesting the replacement of the Attorney, in which event the Selling Stockholder shall immediately appoint such other person as then designated by the Company to exercise the foregoing Powers and such new authorization and entrustment shall supersede, immediately upon its grant, the original authorization, and entrustment.
Exclusive Business Cooperation Agreement. Pursuant to that certain Exclusive Business Cooperation Agreement, September 7, 2022, between the Company and Meixin, the Company agreed to provide technical consulting and services including management consulting services, general and financial advisory service and various general and administrative service to Meixin as the technical consulting and service provider of Meixin in accordance with the conditions set forth herein during the term of the agreement. Xxxxxx agrees to accept the technical consulting and services provided by the Company. Meixin further agreed that, without the prior written consent of the Company, during the term of this Agreement, it shall not accept any technical consulting and services identical or similar to Target Business that are provided by any third party.
Equity Pledge Agreement. Pursuant to that certain Equity Pledge Agreement, dated September 7, 2022, between theCompany, the Selling Stockholder and Xxxxxx, the Selling Stockholder pledged all of his equity interests in Meixin to theCompany to guarantee the performance of Xxxxxx’s obligations under the Exclusive Business Cooperation Agreement, includingthe payment of all debt of Meixin. Under the terms of the agreement, in the event that Meixin or the Selling Stockholder breachtheir respective contractual obligations under the Exclusive Business Cooperation Agreement, the Company, as pledgee, will beentitled to certain rights, including, but not limited to, the right to collect dividends generated by the pledged equity interests. TheSelling Stockholder also agreed that upon the occurrence of any event of default, as set forth in the Equity Interest PledgeAgreement, the Company is entitled to claim indemnity. The Equity Pledge Agreement shall terminate upon the earlier of Miein’ssatisfaction of all contractual obligations and when all Secured Debt is paid in full.
1 |
Pro Forma Condensed Combined Statement of Financial Position
As of June 30, 2022
Note A | Note B | Pro Forma Adjustments | |||||||||||||||||
Xxxxxx | Xxxxxx | Adjustment | Note | Pro Forma Combined | |||||||||||||||
ASSETS | |||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | 64,694 | $ | 1,600,096 | $ | 1,366,124 | 1, 3 | $ | 3,030,914 | ||||||||||
Account receivables | – | 548,035 | – | 548,035 | |||||||||||||||
Inventories | – | 690,864 | – | 690,864 | |||||||||||||||
Advance to suppliers | – | 17,321 | – | 17,321 | |||||||||||||||
Prepaid expenses and other assets | – | 7,595 | – | 7,595 | |||||||||||||||
Due from a related party | – | 1,963,324 | – | 1,963,324 | |||||||||||||||
Total current assets | 64,694 | 4,827,235 | 6,258,053 | ||||||||||||||||
Non-current assets | |||||||||||||||||||
Retention receivables | – | 25,234 | – | 25,234 | |||||||||||||||
Deferred tax asset, net | – | – | – | – | |||||||||||||||
Property and equipment, net | – | 65,624 | – | 65,624 | |||||||||||||||
Intangible assets | – | – | 169,156 | 1 | 169,156 | ||||||||||||||
Goodwill | – | 332,040 | 3,905,735 | 1 | 4,237,775 | ||||||||||||||
Total assets | $ | – | $ | 422,898 | $ | 5,441,015 | $ | 4,497,789 |
2 |
Note A | Note B | Pro Forma Adjustments | |||||||||||||||||
Xxxxxx | Xxxxxx | Adjustment | Note | Pro Forma Combined | |||||||||||||||
LIABILITIES | |||||||||||||||||||
Current liabilities | |||||||||||||||||||
Notes payable | $ | – | $ | 12,921 | $ | – | $ | 12,921 | |||||||||||
Accounts payable | – | 3,482 | – | 3,482 | |||||||||||||||
Other payables and accrued liabilities | 32 | 51,755 | – | 51,787 | |||||||||||||||
Advance receipts | – | 512,915 | – | 512,915 | |||||||||||||||
Due to related parties | – | 14,284 | – | 14,284 | |||||||||||||||
Warranty liability | – | 312,320 | – | 312,320 | |||||||||||||||
Dividend payable | – | 6,312 | – | 6,312 | |||||||||||||||
Income tax payable | – | 37,780 | – | 37,780 | |||||||||||||||
Bank borrowings | – | 27,757 | – | 27,757 | |||||||||||||||
Total current liabilities | 32 | 979,616 | – | 979,648 | |||||||||||||||
Total liabilities | 32 | 979,616 | – | 979,648 | |||||||||||||||
Commitments and contingencies | – | – | – | – | |||||||||||||||
EQUITY | |||||||||||||||||||
Common stock | 64,662 | 10,707 | (64,662 | ) | 1,2,3 | 9,018 | |||||||||||||
Preferred stock | – | 80 | – | 80 | |||||||||||||||
Additional paid-in capital | – | 15,182,081 | 8,623,600 | 1,2,3 | 23,805,681 | ||||||||||||||
Statutory and other reserve | – | 191,219 | – | 191,219 | |||||||||||||||
Retained earnings | – | (11,108,250 | )) | (3,214,800 | ) | 3 | (14,323,050 | ) | |||||||||||
Accumulated other comprehensive loss | – | (5,320 | ) | – | (5,320 | ) | |||||||||||||
TOTAL XXXXXX, INC.’S STOCKHOLDERS’ EQUITY | 64,662 | 4,270,517 | 5,342,449 | 9,677,628 | |||||||||||||||
Non-controlling interest | – | – | 98,566 | 1 | 98,566 | ||||||||||||||
TOTAL SHAREHOLDER EUQITY | 64,662 | 4,270,517 | 5,441,015 | 9,776,194 | |||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDER EQUITY | $ | 64,694 | $ | 5,250,133 | $ | 5,441,015 | $ | 10,755,842 |
Pro Forma Adjustments to the unaudited June 30, 2022 Condensed Combined Balance Sheet:
(A) Derived from the unaudited balance sheet of Meixin as of June 30, 2022
(B) Derived from the unaudited balance sheet of Xxxxxx as of June 30, 2022
(1) to reflect the acquisition of 80% interest in Meixin at a consideration of US$4,300,000
(2) to reflect the 2:3 reverse stock split for each share of common stock issued and outstanding
(3) to reflect the issuance of 1,880,000 at common stock upon IPO
3 |
Pro Forma Condensed Combined Statement of Loss and Comprehensive Loss
Year Ended June 30, 2022
Note A | Note B | Pro Forma Adjustments | |||||||||||||||||
Xxxxxx | Xxxxxx | Adjustment | Note | Pro Forma Combined | |||||||||||||||
Net sales | – | 5,103,658 | – | 5,103,658 | |||||||||||||||
Cost of revenues | $ | – | $ | (4,994,867 | ) | $ | – | $ | (4,994,867) | ||||||||||
Gross profit | – | 108,791 | – | 108,791 | |||||||||||||||
Operating expenses | |||||||||||||||||||
General and administrative expenses | – | (1,298,317 | ) | – | (1,298,317) | ||||||||||||||
Total operating costs | – | (1,298,317 | ) | – | (1,298,317) | ||||||||||||||
Loss from operations | – | (1,189,526 | ) | – | (1,189,526) | ||||||||||||||
Other income, net | – | 1,999 | – | 1,999 | |||||||||||||||
Total other income (expenses) | – | 1,999 | – | 1,999 | |||||||||||||||
Net (loss) income before income tax | – | (1,187,527 | ) | – | (1,187,527) | ||||||||||||||
Income tax expenses | – | (2,170 | ) | – | (2,170) | ||||||||||||||
Net loss | – | (1,189,697 | ) | – | (1,189,697) | ||||||||||||||
Less: Net loss attributable to non-controlling interests | – | – | – | – | |||||||||||||||
Net loss attributable to the company | – | (1,189,697 | ) | – | (1,189,697) | ||||||||||||||
Comprehensive income (loss) | |||||||||||||||||||
Net loss | – | (1,189,697 | ) | – | (1,189,697) | ||||||||||||||
Foreign currency translation gain (loss) | – | 19,226 | – | 19,226 | |||||||||||||||
Total comprehensive loss | – | (1,170,471 | ) | – | (1,170,471) | ||||||||||||||
Less: comprehensive loss attributable to non-controlling interest | – | – | – | – | |||||||||||||||
Comprehensive loss attributable to the Company | $ | – | $ | (1,170,471 | ) | $ | – | $ | (1,170,471) | ||||||||||
Loss per share | |||||||||||||||||||
Basic | (0.1113 | ) | – | 1, 2 | (0.1669) | ||||||||||||||
Diluted | (0.1113 | ) | – | 1, 2 | (0.1669) | ||||||||||||||
Weighted average number of common shares outstanding | |||||||||||||||||||
Basic | 10,692,233 | (3,563,591 | ) | 1, 2 | 7,128,642 | ||||||||||||||
Diluted | 10,692,233 | (3,563,591 | ) | 1, 2 | 7,128,642 |
Pro Forma Adjustments to the unaudited December 31, 2021 Condensed Combined Income Statement
(A) Derived from the unaudited income statement of Xxxxxx as of June 30, 2022
(B) Derived from the unaudited income statement of Xxxxxx as of June 30, 2022
(1) | to reflect the 2:3 reverse stock split for each share of common stock issued and outstanding |
(2) | to reflect the issuance of 1,880,000 at common stock upon IPO |
4 |