Exhibit 99.1
ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)
June 30, 2024 | December 31, 2024 | |||||||||||
| RMB | RMB | USD | ||||||||||
| (audited) | (unaudited) | (unaudited) | ||||||||||
| ASSETS | ||||||||||||
| Current Assets | ||||||||||||
| Cash and cash equivalents | ||||||||||||
| Restricted cash | ||||||||||||
| Accounts receivable, net | ||||||||||||
| Due from related parties | ||||||||||||
| Prepaid expenses and other current assets, net | ||||||||||||
| Total Current Assets | ||||||||||||
| Prepayments for equity investments | ||||||||||||
| Property and equipment, net | ||||||||||||
| Intangible assets, net | ||||||||||||
| Operating lease right of use assets | ||||||||||||
| Restricted cash, noncurrent | ||||||||||||
| Deferred tax assets | ||||||||||||
| Other non-current assets | ||||||||||||
| Total Non-Current Assets | ||||||||||||
| Total Assets | ||||||||||||
| LIABILITIES, AND SHAREHOLDERS’ EQUITY | ||||||||||||
| Current Liabilities | ||||||||||||
| Short-term borrowings | ||||||||||||
| Accounts payable | ||||||||||||
| Insurance premium payable | ||||||||||||
| Income tax payable | ||||||||||||
| Due to related parties | ||||||||||||
| Operating lease liabilities, current | ||||||||||||
| Accrued expenses and other liabilities | ||||||||||||
| Convertible notes | ||||||||||||
| Warrant liabilities | ||||||||||||
| Derivative liabilities | ||||||||||||
| Total Current Liabilities | ||||||||||||
| Operating lease liabilities, noncurrent | ||||||||||||
| Deferred tax liabilities | ||||||||||||
| Total Non-Current Liabilities | ||||||||||||
| Total Liabilities | ||||||||||||
| Commitments and contingencies | ||||||||||||
| Shareholders’ Equity | ||||||||||||
| Class A ordinary shares (par value $ | ||||||||||||
| Class B ordinary shares (par value $ | ||||||||||||
| Additional paid-in capital | ||||||||||||
| Accumulated deficit | ( | ) | ( | ) | ( | ) | ||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ( | ) | ||||||
| Total Shareholders’ Equity | ||||||||||||
| Total Liabilities and Shareholders’ Equity | ||||||||||||
| * |
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)
| For the Six Months Ended December 31, | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Revenues | ||||||||||||
| Cost of revenues | ( | ) | ( | ) | ( | ) | ||||||
| Gross profit | ||||||||||||
| Operating expenses | ||||||||||||
| Selling and marketing expenses | ( | ) | ( | ) | ( | ) | ||||||
| General and administrative expenses | ( | ) | ( | ) | ( | ) | ||||||
| Research and development expenses | ( | ) | ( | ) | ( | ) | ||||||
| Total operating expenses | ( | ) | ( | ) | ( | ) | ||||||
| (Loss) income from operations | ( | ) | ||||||||||
| Other (expense) income: | ||||||||||||
| Interest expense, net | ( | ) | ( | ) | ( | ) | ||||||
| Other income, net | ||||||||||||
| Gain on fair value change of warrant liabilities | ||||||||||||
| Gain on fair value change of derivative liabilities | ||||||||||||
| Loss on settlement of convertible notes | ( | ) | ( | ) | ||||||||
| Total other expense, net | ( | ) | ( | ) | ( | ) | ||||||
| (Loss) Income Before Income Taxes | ( | ) | ||||||||||
| Income tax benefits (expenses) | ( | ) | ( | ) | ||||||||
| Net Loss | ( | ) | ( | ) | ( | ) | ||||||
| Other comprehensive loss | ||||||||||||
| Foreign currency translation adjustments | ( | ) | ( | ) | ( | ) | ||||||
| Comprehensive loss | ( | ) | ( | ) | ( | ) | ||||||
| Weighted average number of ordinary share outstanding* | ||||||||||||
| Basic | ||||||||||||
| Diluted | ||||||||||||
| Earnings (loss) per share* | ||||||||||||
| Basic | ( | ) | ( | ) | ( | ) | ||||||
| Diluted | ( | ) | ( | ) | ( | ) | ||||||
| * |
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
2
ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED DECEMBER 31, 2023 and 2024
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)
| Class A Ordinary Shares | Class B Ordinary Shares | Additional Paid-in | Retained (Accumulated | Accumulated Comprehensive | ||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Deficits) | Income (Loss) | Total | |||||||||||||||||||||||||
| RMB | RMB | RMB | RMB | RMB | RMB | |||||||||||||||||||||||||||
| As of June 30, 2023 | ( | ) | ||||||||||||||||||||||||||||||
| Adjustments due to the adoption of ASC 326 | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| As of July 1, 2023 | ( | ) | ||||||||||||||||||||||||||||||
| Net loss | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Foreign exchange adjustments | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| As of December 31, 2023 | ( | ) | ||||||||||||||||||||||||||||||
| As of June 30, 2024 | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Settlement of convertible notes with Class A ordinary shares | — | |||||||||||||||||||||||||||||||
| Net loss | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Foreign exchange adjustments | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| As of December 31, 2024 | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| As of December 31, 2024 in USD | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| * | The shares and per share information are presented on a retroactive basis to reflect the reorganization and reclassification of Class A and Class B ordinary shares (Note 1 and Note 11). |
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
3
ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))
| For the Years Ended | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Net cash provided by operating activities | ||||||||||||
| Cash Flows From Investing Activities | ||||||||||||
| Purchase of intangible assets | ( | ) | ||||||||||
| Prepayment for equity investments | ( | ) | ( | ) | ||||||||
| Net cash used in investing activities | ( | ) | ( | ) | ( | ) | ||||||
| Cash Flows From Financing Activities | ||||||||||||
| Proceeds from issuance of convertible notes, net of discount | ||||||||||||
| Payment of issuance costs for issuance of convertible noes | ( | ) | ( | ) | ||||||||
| Proceeds from short-term bank borrowings | ||||||||||||
| Repayment of short-term bank borrowings | ( | ) | ( | ) | ( | ) | ||||||
| Borrowings from related parties | ||||||||||||
| Repayment of borrowings from related parties | ( | ) | ||||||||||
| Payment of offering cost | ( | ) | ||||||||||
| Net cash provided by financing activities | ||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | ( | ) | ( | ) | ( | ) | ||||||
| Net increase in cash, cash equivalents and restricted cash | ||||||||||||
| Cash, cash equivalents and restricted cash at beginning of the period | ||||||||||||
| Cash, cash equivalents and restricted cash at end of the period | ||||||||||||
4
ZHIBAO TECHNOLOGY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))
| For the Years Ended | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Supplemental Cash Flow Information | ||||||||||||
| Cash paid for interest expense | ||||||||||||
| Cash paid for income tax | ||||||||||||
| Non-cash Investing and Financing activities | ||||||||||||
| Operating lease right-of-use assets obtained in exchange for operating lease liabilities | ||||||||||||
| Disposal of operating lease right-of-use assets | ( | ) | ( | ) | ||||||||
| Settlement of convertible notes by issuance of ordinary shares | ||||||||||||
| Reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets | ||||||||||||
| Cash and cash equivalents | ||||||||||||
| Restricted cash | ||||||||||||
| Restricted cash, noncurrent | ||||||||||||
The accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
5
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1 — NATURE OF THE ORGANIZATION AND BUSINESS
Zhibao Technology Inc. (the “Company” or “Zhibao”) was incorporated on January 11, 2023, under the laws of the Cayman Islands as an exempted company with limited liability. The Company commenced operations in November 2015, through its a wholly owned subsidiary Zhibao Technology Co., Ltd., (“Zhibao China”), which is a limited liability company established under the laws of the PRC. Zhibao China and its subsidiaries (collectively known as “Zhibao China Group”) are primarily engaged providing in digital insurance brokerage services to end customers.
The accompanying unaudited condensed consolidated financial statements reflect the activities of Zhibao and each of the following entities:
| Name of Entity | Date of Incorporation | Place of Incorporation | % of Ownership | Principal Activities | ||||
| Parent company: | ||||||||
| Zhibao | January 11, 2023 | Cayman Islands | Parent | Investment holding | ||||
| Wholly owned subsidiaries of Zhibao | ||||||||
| Zhibao Technology Holdings Limited (“Zhibao BVI”) | ||||||||
| Zhibao Technology Limited (“Zhibao HK”) | ||||||||
| Zhibao China | ||||||||
| Shanghai Anyi Network Technology Co., Ltd. (“Shanghai Anyi”) | ||||||||
| Sunshine Insurance Brokerss (Shanghai) Co., Ltd. (“Sunshine Insurance Brokers”) | ||||||||
| Shanghai Zhibao Health Management Co., Ltd. (“Zhibao Health”) |
Initial public offering (“IPO”)
On April 3, 2024, the Company closed its
IPO of
On May 14, 2024, the Company issued an additional
6
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1 — NATURE OF THE ORGANIZATION AND BUSINESS (CONT.)
Reorganization
On February 16, 2023, Zhibao, through its wholly owned subsidiary Zhibao HK, entered into an equity transfer agreement with the shareholders of Zhibao China. Pursuant to the equity transfer agreement, each of the shareholders of Zhibao China transferred to Zhibao their respective equity interests in Zhibao China (“Equity Transfer”). Upon completion of the Equity Transfer, Zhibao China became a direct wholly-owned subsidiary of Zhibao.
On March 10, 2023, Zhibao completed the reorganization
of entities under common control of its then existing shareholders, who collectively owned
In March 2023, four preferred shareholders of
Zhibao China surrendered their equity interest in Zhibao China. In April 2023, three of the four preferred shareholders determined to
contribute the cash consideration to be received from Zhibao China in return for their equity surrender to Zhibao directly. In May 2023,
Zhibao issued an aggregate of
Reclassification of Class A and Class B ordinary Shares
On December 12, 2023, the shareholders of the
Company passed a resolution to reclassify
Each of the Class A ordinary shares and Class
B ordinary shares has the right to an equal share in any dividend paid by the Company and the right to an equal share in the distribution
of the surplus assets of the Company. However Each Class A ordinary share has the right to
The Company believed that it was appropriate to reflect the above transactions on a retroactive basis pursuant to ASC 260, Earnings Per Share. The Company has retroactively adjusted all share and per share data for all periods presented.
The unaudited condensed consolidated financial statements are prepared on the basis as if the reorganization became effective as of the beginning of the first year presented in the unaudited condensed consolidated financial statements.
7
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The interim unaudited condensed consolidated financial statements are prepared and presented in accordance with accounting principles generally accepted in the United States (“US GAAP”).
The unaudited condensed consolidated financial information as of December 31, 2024 and for the six months ended December 31, 2023 and 2024 has been prepared without audit, pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”) and pursuant to Regulation S-X. Certain information and footnote disclosures, which are normally included in annual financial statements prepared in accordance with U.S. GAAP, have been omitted pursuant to those rules and regulations. The unaudited interim financial information should be read in conjunction with the audited financial statements and the notes thereto, included in the registration statements for the years ended June 30, 2022, 2023 and 2024.
In the opinion of the management, the accompanying unaudited condensed consolidated financial statements reflect all normal recurring adjustments, which are necessary for a fair presentation of financial results for the interim periods presented. The Company believes that the disclosures are adequate to make the information presented not misleading. The accompanying unaudited condensed consolidated financial statements have been prepared using the same accounting policies as used in the preparation of the Company’s consolidated financial statements for the years ended June 30, 2022, 2023 and 2024. The results of loss for the six months ended December 31, 2024 are not necessarily indicative of the results for the full years.
Principles of Consolidation
The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly and majority owned subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.
All intercompany transactions and balances have been eliminated upon consolidation.
Fair value of financial instruments
The Company’s financial instruments are accounted for at fair value on a recurring basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The three levels of the fair value hierarchy are described below:
| Level 1 — |
inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. | |
| Level 2 — |
inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. | |
| Level 3 — | inputs to the valuation methodology are unobservable and significant to the fair value. |
Financial instruments of the Company primarily comprised current assets and current liabilities including cash and cash equivalents, restricted cash, accounts receivable, short-term borrowings, accounts payable, insurance premium payables, other payables, and due to related parties. The Company’s financial instruments approximate their fair values because of the short-term nature of these instruments. Warrants (Note 10 and Note 11) and derivative liabilities (Note 9) were measured at fair value using unobservable inputs and categorized in Level 3 of the fair value hierarchy.
Convenience translation
Translations of balances in the Group’s
unaudited condensed consolidated balance sheets, unaudited condensed consolidated statements of comprehensive loss and unaudited condensed
consolidated statements of cash flows from RMB into US$ as of and for the six months ended December 31, 2024 are solely for
the convenience of the readers and were calculated at the rate of US$
8
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Restricted Cash
In its capacity as an insurance broker, Sunshine Insurance Brokers collects “premiums” (unremitted insurance premiums) from certain insureds and remits the “premiums” to the appropriate insurance companies. Unremitted insurance premiums are held in custody until disbursed by Sunshine Insurance Brokers. The Company reports such amounts as current restricted cash in the consolidated balance sheets.
Restricted cash, noncurrent represented guarantee deposits are required by China Banking and Insurance Regulatory Commission (“CBIRC”) in order to protect insurance premium appropriation by insurance broker.
Accounts Receivable, Net
Accounts receivable are recorded at the gross amount less an allowance for any uncollectible accounts and do not bear interest. Accounts receivable represented brokerage fees receivable from insurer carriers.
On July 1, 2023, the Company adopted Accounting
Standards Update (“ASU”) No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit
Losses on Financial Instruments (“ASU 2016-13”), using the modified retrospective transition method. ASU 2016-13
replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of
credit losses. Upon adoption, the Company changed the impairment model to utilize a forward-looking current expected credit losses (CECL)
model in place of the incurred loss methodology for financial instruments measured at amortized cost and receivables resulting from the
application of ASC 606, including contract assets. The adoption of the guidance resulted in an increase of RMB
The Company uses the roll-rate method to measure
the expected credit losses of accounts receivable. The Company assesses collectability by reviewing accounts receivable on aging schedules.
In determining the amount of the allowance for credit losses, the Company considers historical collectability based on past due status,
the age of the balances, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors
that may affect the Company’s ability to collect from customers. Delinquent account balances are written-off against the allowance
for expected credit loss after management has determined that the likelihood of collection is not probable. The estimated credit losses
charged to the allowance is classified as “general and administrative expenses” in the unaudited condensed consolidated statements
of operations and comprehensive loss. For the six months ended December 31, 2023 and 2024, the Company provided expected credit losses
of RMB
9
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Revenue Recognition
In accordance with ASC 606, revenue is recognized when the control of the promised goods or services is transferred to the customers, and the performance obligations under the contract have been satisfied, in an amount that reflects the consideration expected to be entitled to in exchange for those goods or services (excluding sales taxes collected on behalf of government authorities).
The Company determines revenue recognition through the following steps: (1) identify the contract(s) with a customer, (2) identify the performance obligations in the contract, (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 entity satisfies a performance obligation.
The Company primarily generated revenues from contracts with customers:
Insurance brokerage services
The Company offers digital insurance brokerage services to end customers/the insured for placing insurance policies, and the Company earns insurance brokerage commission from insurance carriers upon completing insurance brokerage services. The commission fees are calculated on a predetermined percentage of insurance premium of each insurance policy. The insurance brokerage services are considered as a single performance obligation, as the insurer carriers cannot benefit until the Company sells an insurance policy. Commission fees are recognized when the Company completes the insurance brokerage services, at which point the Company successfully places an insurance policy for the end customers/the insured.
The Company recognizes insurance brokerage commissions net of return allowances. End customers/the insured are generally entitled to return insurance policies at any time under no conditions. Significant judgement is required to estimate return allowances. The Company reasonably estimates the possibility of return based on the historical experience, changes in judgments on these assumptions and estimates could materially impact the amount of net revenues recognized. During the six months ended December 31, 2023 and 2024, the Company did not record return allowance because the Company historically incurred minimal returns from end customers/the insured and the Company did not expect a significant reversal in the amount of cumulative revenue.
Management general underwriter (“MGU”) services
On behalf of the insurance carriers, the Company offers MGU services to end customers/the insured who pay insurance premiums to insurance carriers. The insurance carriers authorize the Company to assist them in certain underwriting, claims and risk control services. The Company earns MGU service fees from insurance carriers. MGU service fees are calculated on a predetermined percentage of insurance premium of each insurance policy.
The Company identifies two performance obligations in the MGU services which are comprised of i) underwriting services, the revenue of which are recognized at a point when the Company completes the underwriting services, and ii) claims and risk control services, the revenue of which are recognized ratably over the terms of insurance policies, generally one year. The Company used cost plus expected margin method to estimate and allocate the transaction prices between both performance obligations.
10
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Revenue Recognition (cont.)
Contract balances
The Company classifies its right to consideration in exchange for services transferred to a customer as either a receivable or a contract asset. A receivable is a right to consideration that is unconditional as compared to a contract asset which is a right to consideration that is conditional upon factors other than the passage of time. The Company recognizes accounts receivable in its consolidated balance sheets when it performs a service in advance of receiving consideration and it has the unconditional right to receive consideration. A contract asset is recorded when the Company has transferred services to the customer before payment is received or is due, and the Company’s right to consideration is conditional on future performance or other factors in the contract. As of June 30, 2024 and December 31, 2024, the Company did not record contract assets.
The Company capitalizes incremental costs incurred to fulfill contracts that (i) relate directly to the contract, (ii) are expected to generate resources that will be used to satisfy the performance obligation under the contract, and (iii) are expected to be recovered through revenue generated under the contract. Provisions for estimated losses, if any, on uncompleted contracts are recorded in the period in which such losses become probable based on the current contract estimates. As of June 30, 2024 and December 31, 2024, the Company had no deferred contract costs.
Contract liabilities are recognized if the Company receives consideration prior to satisfying the performance obligations, which include customer advances and deferred revenue under service arrangements. As of June 30, 2024 and December 31, 2024, the Company had no customer advances.
Practical expedients
Payment terms and conditions vary by contract type; however, the Company’s terms generally include a requirement of payment within a period between 30 to 60 days after reconciliation of insurance premiums with insurer companies if not paid in advance. The Company has elected the practical expedient to not assess whether a significant financing component exists if the period between when we transfer a promised good or service to a customer and when the customer pays for that good or service is one year or less.
Additionally, the Company has applied the following practical expedients: 1) not to disclose the transaction price allocated to unsatisfied or partially unsatisfied performance obligations that are part of a contract that has an original expected duration of one year or less, and 2) to not capitalize incremental costs of obtaining a contract if the amortization would be less than 12 months.
Disaggregation of revenue
For the six months ended December 31, 2023 and 2024, substantially all of the Company’s revenue was generated in the PRC. The Company disaggregate revenue into two revenue streams as the following table:
| For the Six Months Ended December 31, | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| Insurance brokerage service fees | ||||||||||||
| MGU service fees | ||||||||||||
| Less: business taxes and surcharges | ( | ) | ( | ) | ( | ) | ||||||
| Total revenues | ||||||||||||
11
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Revenue Recognition (cont.)
The Company disaggregates revenue by transferal of services as the following table:
| For the Six Months Ended December 31, | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| Services transferred at a point in time | ||||||||||||
| Services transferred over time | ||||||||||||
| Less: business taxes and surcharges | ( | ) | ( | ) | ( | ) | ||||||
| Total revenues | ||||||||||||
Income Taxes
The Company accounts for income taxes in accordance with the U.S. GAAP for income taxes. Under the asset and liability method as required by this accounting standard, the recognition of deferred income tax liabilities and assets for the expected future tax consequences of temporary differences between the income tax basis and financial reporting basis of assets and liabilities. Provision for income taxes consists of taxes currently due plus deferred taxes.
The charge for taxation is based on the results for the year as adjusted for items which are non-assessable or disallowed. It is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.
Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the consolidated financial statements and the corresponding tax basis. Deferred tax assets are recognized to the extent that it is more likely than not these items will be utilized against taxable income in the future. Deferred tax is calculated using tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred tax is charged or credited in the income statement, except when it is related to items credited or charged directly to equity. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities.
An uncertain tax position is recognized as a benefit
only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination
being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than
Warrants
The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own ordinary shares, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent period end date while the warrants are outstanding.
For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter with changes in fair value recognized in the statements of operations in the period of change.
13
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Concentration and Credit Risk
| 1) | Credit risk |
Assets that potentially subject the Company to
significant concentration of credit risk primarily consist of cash and cash equivalents. The maximum exposure of such assets to credit
risk is their carrying amount as at the balance sheet dates. As of June 30, 2024 and December 31, 2024, RMB
The risk with respect to accounts receivable and amounts due from related parties is mitigated by credit evaluations the Company performs on its customers and its ongoing monitoring processes of outstanding balances.
The Company’s operations are carried out in China. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC as well as by the general state of the PRC’s economy. In addition, the Company’s business may be influenced by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, rates and methods of taxation among other factors.
| 2) | Foreign currency risk |
Substantially all of the Company’s operating activities that were conducted through the subsidiaries in China and related assets and liabilities are denominated in RMB, which is not freely convertible into foreign currencies. All foreign exchange transactions take place either through the Peoples’ Bank of China (“PBOC”) or other authorized financial institutions at exchange rates quoted by PBOC. Approval of foreign currency payments by the PBOC or other regulatory institutions requires submitting a payment application form together with suppliers’ invoices and signed contracts. The value of RMB is subject to changes in central government policies and to international economic and political developments affecting supply and demand in the China Foreign Exchange Trading System market.
| 3) | Concentration risks |
Accounts receivable are typically unsecured and derived from goods sold and services rendered to customers that are located primarily in China, thereby exposed to credit risk. The risk is mitigated by the Company’s assessment of customers’ creditworthiness and its ongoing monitoring of outstanding balances. The Company has a concentration of its receivables and revenues with specific customers.
As of June 30, 2024, four customers accounted
for
As of December 31, 2024, two customers accounted
for
For the six months ended December 31, 2023, one
key customer accounted for
For the six months ended December 31, 2024, four
key customer accounted for
As of June 30, 2024, two vendors accounted for
For the six months ended December 31, 2023, two
vendors accounted for
14
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Recently Issued Accounting Standards
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic ASC 280) Improvements to Reportable Segment Disclosures (“ASU 2023-07”). The ASU improves reportable segment disclosure requirements, primarily through enhanced disclosure about significant segment expenses. The enhancements under this update require disclosure of significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss, require disclosure of other segment items by reportable segment and a description of the composition of other segment items, require annual disclosures under ASC 280 to be provided in interim periods, clarify use of more than one measure of segment profit or loss by the CODM, require that the title of the CODM be disclosed with an explanation of how the CODM uses the reported measures of segment profit or loss to make decisions, and require that entities with a single reportable segment provide all disclosures required by this update and required under ASC 280. The ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the potential impact of adopting this guidance on financial statements and does not expect the adoption to have a material impact.
In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This pronouncement introduces new disclosure requirements aimed at enhancing transparency in financial reporting by requiring disaggregation of specific income statement expense captions. Under the new guidance, entities are required to disclose a breakdown of certain expense categories, such as: employee compensation; depreciation; amortization, and other material components. The disaggregated information can be presented either on the face of the income statement or in the notes to the financial statements, often using a tabular format. The ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the impact of adopting this ASU on its financial statements.
In March 2024, the FASB issued ASU 2024-02, “Codification Improvements – Amendments to Remove References to the Concept Statements” (“ASU 2024-02”). ASU 2024-02 contains amendments to the FASB Accounting Standards Codification that remove references to various FASB Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references were used in prior Statements to provide guidance in certain topical areas. ASU 2024-02 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the potential impact of adopting this guidance on financial statements and does not expect the adoption to have a material impact.
In December 2023, the FASB issued ASU 2023-09, which is an update to Topic 740, Income Taxes. The amendments in this update related to the rate reconciliation and income taxes paid disclosures improve the transparency of income tax disclosures by requiring (1) adding disclosures of pretax income (or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation S-X 210.4-08(h), Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures that no longer are considered cost beneficial or relevant. For public business entities, the amendments in this Update are effective for annual periods beginning after December 15, 2024. For entities other than public business entities, the amendments are effective for annual periods beginning after December 15, 2025. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this Update should be applied on a prospective basis. Retrospective application is permitted. The Company is currently evaluating the potential impact of adopting this guidance on financial statements and does not expect the adoption to have a material impact.
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements — Codification Amendments in Response to SEC’s Disclosure Update and Simplification initiative which amend the disclosure or presentation requirements of codification subtopic 230-10 Statement of Cash Flows—Overall, 250-10 Accounting Changes and Error Corrections— Overall, 260-10 Earnings Per Share— Overall, 270-10 Interim Reporting— Overall, 440-10 Commitments—Overall, 470-10 Debt—Overall, 505-10 Equity—Overall, 815-10 Derivatives and Hedging—Overall, 860-30 Transfers and Servicing—Secured Borrowing and Collateral, 932-235 Extractive Activities— Oil and Gas—Notes to Financial Statements, 946-20 Financial Services— Investment Companies— Investment Company Activities, and 974-10 Real Estate—Real Estate Investment Trusts—Overall. The amendments represent changes to clarify or improve disclosure and presentation requirements of above subtopics. Many of the amendments allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the SEC’s requirements. Also, the amendments align the requirements in the codification with the SEC’s regulations. For entities subject to existing SEC disclosure requirements or those that must provide financial statements to the SEC for securities purposes without contractual transfer restrictions, the effective date aligns with the date when the SEC removes the related disclosure from Regulation S-X or Regulation S-K. Early adoption is not allowed. For all other entities, the amendments will be effective two years later from the date of the SEC’s removal. The Company is currently evaluating the potential impact of adopting this guidance on financial statements and does not expect the adoption to have a material impact.
Other accounting standards that have been issued by FASB that do not require adoption until a future date are not expected to have a material impact on the unaudited condensed consolidated financial statements upon adoption. The Company does not discuss recent standards that are not anticipated to have an impact on or are unrelated to its unaudited condensed consolidated financial condition, results of operations, cash flows or disclosures.
15
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
3 — ACCOUNTS RECEIVABLE
As of June 30, 2024 and December 31, 2024, accounts receivable consisted of the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Accounts receivable | ||||||||
| Less: Allowance for credit losses | ( | ) | ( | ) | ||||
For the six months ended December 31, 2023 and 2024, the movement of allowance against expected credit losses was as the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Opening balance | ||||||||
| Adjustment of opening balance due to adoption of ASU 2016-13 | ||||||||
| Provision of expected credit losses | ||||||||
| Writing off accounts receivable | ( | ) | ||||||
| Ending balance | ||||||||
4 — PREPAID EXPENSES AND OTHER CURRENT ASSETS, NET
As of June 30, 2024 and December 31, 2024, prepaid expenses and other current assets, net consisted of the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Advance to staff | ||||||||
| Employee loan | ||||||||
| Government grants receivable | ||||||||
| Deposits(a) | ||||||||
| Value-added tax recoverable | ||||||||
| Prepaid expenses | ||||||||
| Others | ||||||||
| Less: Provision against other receivables | ( | ) | ( | ) | ||||
| Total prepayments and other current assets, net | ||||||||
| (a) |
16
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4 — PREPAID EXPENSES AND OTHER CURRENT ASSETS, NET (CONT.)
The movement of the expected credit loss against prepaid expenses and other receivables as of June 30, 2024 and December 31, 2024 is as follows:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Beginning balance | ||||||||
| Addition | ||||||||
| Writing off | ( | ) | ||||||
| Ending balance | ||||||||
5 — INTANGIBLE ASSETS, NET
As of June 30, 2024 and December 31, 2024, intangible assets, net consisted of the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Software | ||||||||
| Less: accumulated amortization | ( | ) | ( | ) | ||||
For the six months ended
December 31, 2023 and 2024, amortization expenses were RMB
The following is a schedule, by years, of amortization of intangible assets as of December 31, 2024:
| December 31, 2024 | ||||
| RMB | ||||
| For the six months ending June 30, 2025 | ||||
| For the year ending June 30, 2026 | ||||
| For the year ending June 30, 2027 | ||||
| For the year ending June 30, 2028 | ||||
| For the year ending June 30, 2029 | ||||
17
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6 — LEASES
As of June 30, 2024 and December 31, 2024,
Zhibao China Group leases office spaces in different cities in the PRC under non-cancelable operating leases, with terms ranging between
The Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification criteria of a finance or operating lease. When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of the leases do not provide a readily determinable implicit rate. Therefore, the Company discount lease payments based on an estimate of the incremental borrowing rate.
For operating leases that include rent holidays and rent escalation clauses, the Company recognizes lease expense on a straight-line basis over the lease term from the date it takes possession of the leased property. The Company records the straight-line lease expense and any contingent rent, if applicable, in general and administrative expenses on the unaudited condensed consolidated statements of operations and comprehensive loss. The corporate office lease also requires the Company to pay real estate taxes, common area maintenance costs and other occupancy costs which are included in the general and administrative expenses on the unaudited condensed consolidated statements of operations and comprehensive loss.
The lease agreements do not contain any material residual value guarantees or material restrictive covenants.
For short-term leases, the Company records operating lease expense in its consolidated statements of operations and comprehensive income on a straight-line basis over the lease term and record variable lease payments as incurred.
The table below presents the operating lease related assets and liabilities recorded on the consolidated balance sheets.
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Right of use assets | ||||||||
| Operating lease liabilities, current | ||||||||
| Operating lease liabilities, noncurrent | ||||||||
| Total operating lease liabilities | ||||||||
Other information about the Company’s leases is as follows:
| For the Six Months Ended | ||||||||
| 2023 | 2024 | |||||||
| RMB | RMB | |||||||
| Operating cash flows used in operating leases | ||||||||
| Weighted average remaining lease term (years) | ||||||||
| Weighted average discount rate | % | % | ||||||
Operating lease expenses were RMB
18
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6 — LEASES (CONT.)
The following is a schedule, by years, of maturities of lease liabilities as of December 31, 2024:
| December 31, 2024 | ||||
| RMB | ||||
| For the six months ending June 30, 2025 | ||||
| For the year ending June 30, 2026 | ||||
| For the year ending June 30, 2027 | ||||
| For the year ending June 30, 2028 | ||||
| Total lease payments | ||||
| Less: Imputed interest | ( | ) | ||
| Present value of lease liabilities | ||||
7 — SHORT-TERM BANK BORROWINGS
As of June 30, 2024 and December 31, 2024, short-term bank borrowings consisted of the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| China Merchant Bank Lianyang Branch (“CMBLY”)(a) | ||||||||
| China Merchant Bank Shanghai Branch (“CMBSH”)(b) | ||||||||
| Bank of Shanghai (“BOS”)(c) | ||||||||
| China Construction Bank (“CCB”)(c) | ||||||||
| (a) | On September 18, 2019, Zhibao China Group entered into an extended three-year bank credit facility with CMBLY under which Zhibao China Group can draw-down up to RMB |
For the six months ended December 31,
2023 and 2024, the Company has drawn down RMB
| (b) |
| (c) | In September 2023, Zhibao China Group borrowed RMB
For the six months ended December 31, 2024, the Company fully repaid the borrowing on due date. |
| (d) | On November 27, 2020, Zhibao China Group draw down
a one-year borrowing amounted to RMB |
Interest expenses were RMB
19
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
8 — ACCRUED EXPENSES AND OTHER LIABILITIES
As of June 30, 2024 and December 31, 2024, accrued expenses and other liabilities consisted of the following:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Accrued payroll and welfare | ||||||||
| VAT and other taxes payable | ||||||||
| Deposits payable | ||||||||
| Due to insurance carriers | ||||||||
| Other payables to suppliers (1) | ||||||||
| (1) |
9 — CONVERTIBLE NOTE
On September 23, 2024, the Company entered into
a securities purchase agreement (the “Securities Purchase Agreement”) with an institutional investor (the “Investor”),
which provides for loans in an aggregate principal amount of up to $
On September 23, 2024, the Company consummated
the first closing of the first tranche (the “First Closing of First Tranche”) and issued to the Investor, (A) a convertible
promissory note in the aggregate principal amount of up to $
On October 1, 2024, the Company and the Investor
consummated the second closing of the First Tranche. The Company received additional $
On December 11, 2024, pursuant to the terms of
the Securities Purchase Agreement and the Letter Agreement, the Company and the Investor consummated the third closing of the First Tranche
(the “Third Closing of the First Tranche”). The Company received additional $
For the six months ended December 31, 2024, the
Company received net proceeds of $
20
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
9 — CONVERTIBLE NOTE (CONT.)
The key terms of the Notes are as follows:
The Notes will mature on the first anniversary from its issuance. No interest is charged to the Notes.
Conversion
The holder of the Notes shall have the right, at such holder’s sole discretion, to convert all or any portion of the convertible notes into Class A ordinary shares at anytime after September 23, 2024 at following fixed conversion prices.
| Conversion Price | ||||
| US$ | ||||
| First Closing of First Tranche | ||||
| Second Closing of First Tranche | ||||
| Third Closing of First Tranche | ||||
Effective upon each of the Second Closing of First
Tranche and the Third Closing of First Tranche, the conversion price of the First Closing of First Tranche shall be decreased, but in
no event increased, to equal the lowest
Effective upon the Third Closing of First Tranche,
the conversion price of the Second Closing of First Tranche shall be decreased, but in no event increased, to equal the lowest
If the Company receives a conversion notice at
a time at which the conversion price is less than $
The conversion price is subject to adjustments in the events of i) share splits and combinations, ii) Class A ordinary share dividends and distributions, iii) reclassifications, exchanges, substitutions, and iv) issuance of common stocks, issuance of options, issuance of convertible stocks, change in option price or rate of conversion and issuance of units.
Repayment
Commencing on the earlier of (i) the 60-day anniversary
of September 23, 2024 and (ii) the date on which the Resale Registration Statement registering the conversion shares issuable under this
Note shall have been declared effective by the SEC, the Company shall pay
The monthly payments shall be payable in cash; provided,
however, that the Company may elect to pay all or part of a monthly payment in the form of conversion shares in the following
formula: (A) the monthly payment for such month shall be
The Company is also obliged to transfer make whole
shares in the event that the
21
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
9 — CONVERTIBLE NOTE (CONT.)
As of December 31, 2024, the Company has fully
settled the note issued in First Closing of First Tranche with principal amount of $
Accounting for the Convertible Notes
The Company has classified the convertible notes as liabilities under ASC 470 because it is a debt in its legal form. The Company determined that the conversion feature within the Notes meet the definition of embedded derivatives and the Group estimated a fair value of the derivative liability using the Binominal Tree Model at the date of issuance.
The convertible note is initially recognized at
residual value after allocating net proceeds to warrant liabilities (Note 10) and derivative liabilities. On the three closings of First
Tranche, the Company issued convertible notes at fair value of $
Subsequently, the Company accretes interest on
convertible notes based on effective interest rate. The interest expenses was charged to the account of interest expenses on the consolidated
statements of operations and comprehensive loss. For the six months ended December 31, 2024, the Company recognized interest expenses
of RMB
On settlement of the Notes, the Company adopted
extinguishment accounting to derecognize the convertible notes. The Company charged the difference between the carrying amount of the
convertible notes in addition to the fair value of related derivative liabilities and the fair value of Class A ordinary shares on payment
dates into the account of “loss on settlement of convertible notes“ on the condensed consolidated statements of operations
and comprehensive loss. For the six months ended December 31, 2024, the Company recognized loss on settlement of convertible notes of
RMB
The conversion feature is accounted for as a derivative
liability at fair value, with changes in fair value charged to condensed consolidated statements of operations and comprehensive loss.
For the six months ended December 31, 2024, the Company recognized changes in fair value of RMB
As of December 31, 2024, the carrying amounts
of the Company’s convertible notes are RMB
The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s derivate liabilities at their measurement dates:
| First Closing | Second Closing | Third Closing | ||||||||||
| Issuance Date | On September 24, 2024 | On October 7, 2024 | On December 12, 2024 | |||||||||
| Risk-free rate | % | % | % | |||||||||
| Estimated volatility rate | % | % | % | |||||||||
| Dividend yield | % | % | % | |||||||||
| Bond yield | % | % | % | |||||||||
First Closing | First Closing | Second Closing | Second Closing | Second Closing | Third Closing | |||||||||||||||||||
Extinguishment date or Balance sheet date | On November 22, 2024 | On December 6, 2024 | On December 6, 2024 | On December 23, 2024 | On December 31, 2024 | On December 31, 2024 | ||||||||||||||||||
| Risk-free rate | % | % | % | % | % | % | ||||||||||||||||||
| Estimated volatility rate | % | % | % | % | % | % | ||||||||||||||||||
| Dividend yield | % | % | % | % | % | % | ||||||||||||||||||
| Bond yield | % | % | % | % | % | % | ||||||||||||||||||
10 — WARRANT LIABILITIES
In connection with convertible notes (Note 9),
the Company issued Purchase Warrants to the Holder to purchase up to
22
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
10 — WARRANT LIABILITIES (CONT.)
The Purchase Warrants may only be exercised for a whole number of shares. No fractional shares will be issued upon exercise of the Purchase Warrants. The exercise prices of the Purchase Warrants are subject to adjustments in the events of i) share splits and combinations, ii) ordinary share dividends and distributions, iii) reclassifications, exchanges, substitutions, and iv) issuance of Class A ordinary shares, issuance of options, issuance of convertible stocks, change in option price or rate of conversion and issuance of units. If at any time after 90 days after the Initial Exercise Date there is no effective registration statement registering the Purchase Warrant Shares, or the prospectus contained therein is not available for the issuance of the Purchase Warrant Shares to the Holder, then this Purchase Warrant may also be exercised, in whole or in part, at such time by means of a “cashless exercise”.
On December 16, 2024, the Company entered into a waiver agreement (the “Waiver Agreement”) with the Holder in connection with the Share Subscription Facility. Pursuant to the Waiver Agreement, in connection with the Share Subscription Facility, the Holder agreed to waive its rights arising under the Securities Purchase Agreement and the Note in connection with the Share Subscription Facility.
The above mentioned Waiver Warrant triggered the
adjustments of exercise prices for Purchase Warrants issued in the three closings of First Tranche. The Company adjusted the Purchase
Warrants to the Holder to purchase up to
As the Purchase Warrants are not indexed to the Company’s stock according to ASC 815, therefore, the Purchase Warrants are classified as liability. The Company accounted for warrant liability with fair value changes charged to the account of “changes in fair value of warrant liabilities” on the condensed consolidated statements of operations and comprehensive loss.
On issuance dates, the Company recognized the
Purchase Warrants at fair value of $
The fair value of Purchase Warrant was estimated
using Black-Scholes model.
| First Closing | Second Closing | Third Closing | ||||||||||
| Issuance Date | On September 24, 2024 |
On October 7, 2024 |
On December 12, 2024 |
|||||||||
| Risk-free rate | % | % | % | |||||||||
| Estimated volatility rate | % | % | % | |||||||||
| Dividend yield | % | % | % | |||||||||
| Spot price of underling ordinary share | ||||||||||||
| Exercise price | ||||||||||||
| Fair value of Purchase Warrant in USD | ||||||||||||
| Balance sheet date | On December 31, 2024 | |||||||||||
| First Closing | Second Closing | Third Closing | ||||||||||
| Risk-free rate | % | % | % | |||||||||
| Estimated volatility rate | % | % | % | |||||||||
| Dividend yield | % | % | % | |||||||||
| Spot price of underling ordinary share | ||||||||||||
| Exercise price | ||||||||||||
| Fair value of Purchase Warrant in USD | ||||||||||||
23
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
10 — WARRANT LIABILITIES (CONT.)
In connection with the preparation of this unaudited
interim condensed consolidated financial statements for the six months ended December 31, 2024, the Management corrected the errors relating
to the convertible notes and warrants issued to the Investor mentioned in Note 9. The warrants were incorrectly accounted for and reported
as equity in the Form 6-K that was filed on April 15, 2025, which should be reclassified as warrant liabilities.
Unaudited Condensed Consolidated Balance Sheet
| As of December 31, 2024 | ||||||||||||
| As Originally | ||||||||||||
| Reported | Adjustment | As Adjusted | ||||||||||
| RMB | RMB | RMB | ||||||||||
| Convertible notes | ( | ) | ||||||||||
| Warrant liabilities | ||||||||||||
| Total Current Liabilities | ||||||||||||
| Total Liabilities | ||||||||||||
| Additional paid-in capital | ( | ) | ||||||||||
| Accumulated deficit | ( | ) | ( | ) | ||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||||||
| Total Shareholders’ Equity | ( | ) | ||||||||||
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss
| For the six months ended December 31, 2024 | ||||||||||||
| As Originally | ||||||||||||
| Reported | Adjustment | As Adjusted | ||||||||||
| RMB | RMB | RMB | ||||||||||
| Interest expense, net | ( | ) | ( | ) | ( | ) | ||||||
| Gain on fair value change of warrant liabilities | ||||||||||||
| Loss on settlement of convertible notes | ( | ) | ( | ) | ( | ) | ||||||
| Total other expenses, net | ( | ) | ( | ) | ||||||||
| (Loss) Income Before Income Taxes | ( | ) | ||||||||||
| Net Loss | ( | ) | ( | ) | ||||||||
| Foreign currency translation adjustments | ( | ) | ( | ) | ||||||||
| Comprehensive loss | ( | ) | ( | ) | ||||||||
| Loss per share | ||||||||||||
| Basic | ( | ) | ( | ) | ||||||||
| Diluted | ( | ) | ( | ) | ||||||||
24
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
11 — EQUITY
Ordinary shares
As of June 30, 2024, the Company had
In connection with the convertible notes (Note
9), the Company settled portion of the notes in ordinary shares. For the six months ended December 31, 2024, the Company issued
As of December 31, 2024, the Company had
Warrants
On April 3, 2024, the Company issued
EF Hutton LLC is entitled to exercise each warrant
by purchase of one Class A ordinary share at an exercise price of $
In accordance with ASC 815, the Company determined that the warrants meet the conditions necessary to be classified as equity because the consideration is indexed to the Company’s own equity, there are no exercise contingencies based on an observable market not based on its stock or operations, settlement is consistent with a fixed-for-fixed equity instrument, the agreement contains an explicit number of shares and there are no cash payment provisions.
The fair value of the IPO Warrants and Over-allotment
Warrants were estimated at RMB
25
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
11 — EQUITY (CONT.)
Warrants (Cont.)
The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s warrants at their measurement dates:
| US$ | ||||
| Exercise price | ||||
| Stock price | ||||
| Expected life of the warrants (in years) | ||||
| Risk free rate | % | |||
| Dividend yield | % | |||
| Volatility | % | |||
Restricted net assets
The Company’s ability to pay dividends is
primarily dependent on the Company receiving distributions of funds from its subsidiaries. Relevant PRC statutory laws and regulations
permit payments of dividends by the Company’s PRC subsidiaries only out of its retained earnings, if any, as determined in accordance
with PRC accounting standards and regulations and after it has met the PRC requirements for appropriation to statutory reserves. The Company
will not pay dividends until it has a retained earning on its consolidated balance sheets. Paid in capital of the PRC subsidiaries included
in the Company’s consolidated net assets are also non-distributable for dividend purposes. The results of operations reflected in
the accompanying consolidated financial statements prepared in accordance with U.S. GAAP differ from those reflected in the statutory
financial statements of the PRC subsidiaries. The Company’s PRC subsidiaries are required to set aside at least
As of December 31, 2024, the Company’s PRC
subsidiaries did not set aside statutory reserves. As of December 31, 2024, the Company had RMB
12 — INCOME TAX
Cayman Islands
Under the current and applicable laws of the Cayman Islands, the Company is not subject to tax on income or capital gain. Additionally, upon payments of dividends by the Company to its shareholders, no Cayman Islands withholding tax will be imposed.
British Virgin Islands
Under the current and applicable laws of BVI, Zhibao BVI is not subject to tax on income or capital gains.
Hong Kong
Zhibao HK is incorporated
in Hong Kong and is subject to Hong Kong Profits Tax on the taxable income as reported in its statutory financial statements
adjusted in accordance with relevant Hong Kong tax laws. The applicable tax rate for the first Hong Kong Dollar (“HKD$”)
26
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
12 — INCOME TAX (CONT.)
PRC
Zhibao China, Sunshine Insurance
Brokers, Shanghai Anyi, and Zhibao Health were incorporated in the PRC and are subject to PRC Enterprise Income Tax (“EIT”)
on the taxable income in accordance with the relevant PRC income tax laws. On March 16, 2007, the National People’s Congress
enacted a new enterprise income tax law, which took effect on January 1, 2008. The law applies a uniform
The income tax benefits (expenses) for the six months ended December 31, 2023 and 2024 were comprised of the following:
| For the Six Months Ended | ||||||||
| 2023 | 2024 | |||||||
| RMB | RMB | |||||||
| Current income tax expenses | ||||||||
| Deferred income tax benefits (expenses) | ( | ) | ||||||
| ( | ) | |||||||
Below is a reconciliation of the statutory tax rate to the effective tax rate:
| For the Six Months Ended | ||||||||
| 2023 | 2024 | |||||||
| RMB | RMB | |||||||
| (Loss) Income before income tax expenses | ( | ) | ||||||
| Income tax computed at statutory EIT rate ( | ( | ) | ||||||
| Effect of entertainment expense | ( | ) | ( | ) | ||||
| Effect of staff welfare expense | ( | ) | ||||||
| Effect of different tax rate | ( | ) | ( | ) | ||||
| Change in valuation allowance | ( | ) | ||||||
| Income tax benefits (expenses) | ( | ) | ||||||
The components of deferred tax assets and deferred tax liabilities are as follows:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Deferred tax assets | ||||||||
| Net operating loss carrying forwards | ||||||||
| Allowance against doubtful accounts | ||||||||
| Operating lease liabilities | ||||||||
| Total deferred tax assets | ||||||||
| Net off against deferred tax liabilities | ( | ) | ( | ) | ||||
| Less: Valuation allowance | ( | ) | ( | ) | ||||
| Total Deferred tax assets, net | ||||||||
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Deferred tax liabilities | ||||||||
| Operating lease right of use assets | ||||||||
| GAAP difference - unbilled revenue | ||||||||
| Total deferred tax liabilities | ||||||||
| Net off against deferred tax assets | ( | ) | ( | ) | ||||
| Deferred tax liabilities, net | ||||||||
27
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
12 — INCOME TAX (CONT.)
PRC (Cont.)
The rollforward of valuation allowances of deferred tax assets were as follows:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Balance at beginning of the period | ||||||||
| Adjustment of opening balance due to adoption of ASU 2016-13 | ||||||||
| Additions of valuation allowance | ||||||||
| Reversal of valuation allowance | ( | ) | ||||||
| Expiration of NOLs | ( | ) | ||||||
| Balance at end of the period | ||||||||
The Company evaluates its valuation allowance requirements at end of each reporting period by reviewing all available evidence, both positive and negative, and considering whether, based on the weight of that evidence, a valuation allowance is needed. When circumstances cause a change in management’s judgement about the realizability of deferred tax assets, the impact of the change on the valuation allowance is generally reflected in income from operations. The future realization of the tax benefit of an existing deductible temporary difference ultimately depends on the existence of sufficient taxable income of the appropriate character within the carryforward period available under applicable tax law.
As of June 30, 2024 and December 31, 2024, the
Company had net operating losses of RMB
For the six months ended December 31, 2023 and
2024, the Company reversed valuation allowance of RMB and RMB
As of June 30, 2024 and December 31, 2024,
due to uncertainties surrounding future utilization on PRC subsidiaries, the Company had valuation allowance of RMB
Unrecognized tax benefits
The aggregate change in the balance of gross unrecognized tax benefits for the six months ended December 31, 2023 and 2024 was as follows:
| For the Six Months Ended December 31, | ||||||||
| 2023 | 2024 | |||||||
| RMB | RMB | |||||||
| Balance at beginning of the period | ||||||||
| Increases related to tax positions change | ||||||||
| Balance at end of the period | ||||||||
28
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
12 — INCOME TAX (CONT.)
Unrecognized tax benefits (cont.)
As of June 30, 2024 and December 31, 2024,
there was RMB
The Company recognizes interest and penalty charges related to uncertain tax positions as necessary in the provision for income taxes. For the six months ended December 31, 2023 and 2024, no interest expense or penalty was accrued in relation to the unrecognized tax benefit. The Company has a liability for accrued interest of as of June 30, 2024 and December 31, 2024, respectively.
ASC 740 states that a tax benefit from an uncertain tax position may be recognized when it is more likely than not that the position will be sustained upon examination, including resolutions of any related appeals or litigation processes, on the basis of the technical merits. The Company records unrecognized tax benefits as liabilities or a reduction of deferred tax assets in accordance with ASC 740 and adjusts these amounts when our judgment changes as a result of the evaluation of new information not previously available. However, due to the uncertain and complex application of tax regulations, it is possible that the ultimate resolution of uncertain tax positions may result in liabilities which could be materially different from these estimates. In such an event, the Company will record additional tax expense or tax benefit in the period in which such resolution occurs.
According to PRC Tax Administration and Collection
Law, the statute of limitations is three years if the underpayment of taxes is due to computational errors made by the taxpayer or withholding
agent. The statute of limitations will be extended five years under special circumstances, which are not clearly defined (but an underpayment
of tax liability exceeding RMB
13 — LOSS PER SHARE
The following table sets forth the computation of basic and diluted loss per share for the six months ended December 31, 2023 and 2024:
| For the Six Months Ended December 31, | ||||||||||||
| 2023 | 2024 | 2024 | ||||||||||
| RMB | RMB | USD | ||||||||||
| Net Loss | ( | ) | ( | ) | ( | ) | ||||||
| Weighted average number of ordinary share outstanding | ||||||||||||
| Basic and Diluted | ||||||||||||
| Earnings (loss) per share | ||||||||||||
| Basic and Diluted | ( | ) | ( | ) | ( | ) | ||||||
Pursuant to ASC 260, Earnings Per Share, the Company
has retroactively restated all shares and per share data for all periods presented. For the six months ended December 31, 2024, the
29
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
14 — COMMITMENTS AND CONTINGENCIES
From time to time, the Company are parties to various legal actions arising in the ordinary course of business. The Company accrues costs associated with these matters when they become probable and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
Legal proceedings
On June 28, 2024, Shanghai Chenxi Technology
Group Co., Ltd. (“Shanghai Chenxi”) filed a lawsuit against Sunshine Insurance Brokers and Zhibao China at Shanghai Pudong
New Area People’s Court, in connection with the breach of contract pursuant to Internet Insurance Marketing Promotion Cooperation
Agreement. In this lawsuit, Shanghai Chenxi requested Sunshine Insurance Brokers and Zhibao China to be jointly liable in repaying promotion
service fees of approximately RMB
On June 28, 2024, Guangdong Zhongkang Yongdao
Insurance Brokerage Co., Ltd. filed a lawsuit against Sunshine Insurance Brokers and Zhibao China at Shanghai Pudong New Area People’s
Court, in connection with the breach of contract pursuant to Joint Brokerage Cooperation Agreement. In this lawsuit, Guangdong Zhongkang
requested Sunshine Insurance Brokers & Zhibao China to bear joint liability in repaying joint brokerage commission fees of approximately
RMB
On June 3, 2024, Beijing Tiantan Puhua International
Hospital (“Tiantan Puhua”) filed a lawsuit at Shanghai Pudong New Area People’s Court against Taiping Property Insurance
Co., Ltd. Shanghai Branch (“Taiping Shanghai”), Shanghai Jibeiji Enterprise Management Consulting Co., Ltd. (“Jibeiji”) &
Zhibao China (Peter William Anthony Hogg as the third party), in connection with exercise of subrogation rights regarding the third party’s
outstanding medical expenses to Tiantan Puhua. In this lawsuit, Tiantan Puhua requested Taiping Shanghai to repay medical expenses of
approximately RMB
Other than the above, the Company did not have other significant commitments, long-term obligations, significant contingencies or guarantees as of June 30, 2024 and December 31, 2024.
30
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
15 — RELATED PARTY TRANSACTIONS
| 1) |
| Name | Relationship with the Company | |
| Botao Ma | ||
| Yuanwen Xia | ||
| Shanghai Xinhui Investment Consulting Co., Ltd. (“Shanghai Xinhui”) | ||
| Shanghai GBG Enterprise Management Consulting Co., Ltd. (“Shanghai GBG”) | ||
| Shanghai Shenbao | ||
| Ningbo Shen’an Enterprise Management Center LLP (“Ningbo Shen’an) |
| 2) | Transactions with related parties |
During the six months ended December 31, 2023 and 2024, the transactions with related parties were as follows:
| For the Six Months Ended December 31, | ||||||||
| 2023 | 2024 | |||||||
| RMB | RMB | |||||||
| Shanghai GBG | ||||||||
Borrowings from (Repayment of Borrowings to) related parties
| For the Six Months Ended December 31, | ||||||||||||||||
| 2023 | 2024 | |||||||||||||||
| Borrowings | Repayments | Borrowings | Repayments | |||||||||||||
| RMB | RMB | RMB | RMB | |||||||||||||
| Shanghai Xinhui | ( | ) | ||||||||||||||
| 3) | Balances with related parties |
As of June 30, 2024 and December 31, 2024, the balances with related parties were as follows:
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Due from a related party | ||||||||
| Shanghai GBG | ||||||||
| (a) |
31
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
15 — RELATED PARTY TRANSACTIONS (CONT.)
| 3) | Balances with related parties (cont.) |
| June 30, 2024 | December 31, 2024 | |||||||
| RMB | RMB | |||||||
| Due to related parties | ||||||||
| Shanghai Xinhui(a) | ||||||||
| Botao Ma(b) | ||||||||
| (a) |
As of December 31,
2024, the balance due to Shanghai Xinhui represented (i) the amount of RMB
The balances due to Shanghai Xinhui were interest free and payable on demand.
| (b) |
16 — SUBSEQUENT EVENTS
The Company evaluated the subsequent events through May 2, 2025, and concluded that there are no other material reportable subsequent events except disclosed below that would have required adjustment or disclosure in the financial statements.
Issuance of convertible notes
On February 14, 2025, the Company and the Investor
entered into a letter agreement (the “February 2025 Letter Agreement”), pursuant to which the Company and the Investor amended
the original securities purchase agreement (as amended, the “A&R Securities Purchase Agreement”) to provide for up to
three closings in the second tranche (each closing, the “Second Tranche Closing”; collectively, the “Second Tranche
Closings”), including (i) the initial Second Tranche Closing for $
32
ZHIBAO
TECHNOLOGY INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
16 — SUBSEQUENT EVENTS (CONT.)
Issuance of convertible notes (cont.)
In addition, pursuant to the February 2025 Letter
Agreement, the A&R Securities Purchase Agreement also provides that the Second Tranche Note and, if applicable, a third tranche note
(the “Third Tranche Note”) shall have the following new or amended terms: (i) the number of deferrals or accelerations in
the third paragraph of Section 1.3 of the original securities purchase agreement shall by increased from five to six, (ii) the holder
of the Second Tranche Note and, if applicable, the Third Tranche Note may accelerate any Monthly Payment (as defined in the Second Tranche
Note) on or following any day on which the trading value (determined by multiplying the VWAP by the trading volume on such day) of the
Class A ordinary shares is at least $
On February 14, 2025, pursuant to the terms of
the A&R Securities Purchase Agreement and the February 2025 Letter Agreement, the Company and the Investor consummated the First Closing
of the Second Tranche, and the Company received $
In consideration for the Investor’s funding
of the First Closing of Second Tranche, on February 14, 2025, the Company issued and sold to the Investor, in a private placement, (i)
a convertible promissory note in the aggregate principal amount of up to $
The Second Tranche Note is initially convertible
into Class A ordinary shares at conversion price of $
Termination of a share purchase agreement
On December 16, 2024, the Company entered into
certain share purchase agreement (the “GEM Share Purchase Agreement”) and certain registration rights agreement (the “GEM
Registration Rights Agreement”, together with the GEM Share Purchase Agreement, the “GEM Agreements”) with GEM Global
Yield LLC SCS (“GEM”) and GEM Yield Bahamas Limited (“GYBL”), in connection with setting up certain share subscription
facility. Pursuant to the Share Purchase Agreement, GEM agreed to purchase up to $
On March 11, 2025, the Company terminated the GEM Transaction Documents, including the GEM Warrant. No Class A ordinary shares have been issued under the GEM Transaction Documents as of the date of this Report.
Settlement of convertible notes with Class A ordinary shares
From January 17, 2025 to April 24, 2025, the Company
has subsequently fully settled the note issued in the Second Closing of First Tranche with principal amount of $
33