EX-99.1 2 ea134606ex99-1_atifholdings.htm CERTAIN UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION GIVEN EFFECT TO THE SALE OF LEAPING GROUP CO., LTD

Exhibit 99.1

 

ATIF Holdings Limited

INTRODUCTION TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

 

The following unaudited pro forma condensed consolidated financial information of ATIF Holdings Limited (“ATIF” or “the Company”) give effect to the sale of the Leaping Group Company, a Cayman Island exempt company (“LGC”), which is engaged in the multi-channel advertising business, event planning and execution business, film production business and movie theater operating business (collectively “media business”).

 

On January 14, 2021, the Company entered into a Sale and Purchase Agreement regarding issued shares of Leaping Group Co., Ltd. (the “Agreement”) with Jiang Bo (“Bo”), Jiang Tao (“Tao”) and Wang Di (“Di”, Bo and Tao, collectively the “Buyers”). Pursuant to the Agreement, the Company sold all of its 51.2% equity interest of LGC, to the Buyers in exchange for (i) 5,555,548 ordinary shares of the Company owned by the Buyers, and (ii) payment by the Buyers in the amount of US$2,300,000 plus interest at an interest rate of 10% per annum on the unpaid amount if the principal amount of US$2,300,000 is not paid by January 14, 2022 (the “Transaction”). All principal and accrued and unpaid interest shall be due on January 14, 2023. The parties closed the Transaction on January 29, 2021 and LGC is no longer be a subsidiary of the Company. 

 

The historical financial information of ATIF set forth below has been derived from the historical audited consolidated financial statements of ATIF included in the Form 20-F for the year ended July 31, 2020. The unaudited pro forma consolidated statements of income were prepared as if the transaction occurred as of August 1, 2019. The unaudited pro forma consolidated balance sheet as of July 31, 2020 was prepared as if the transaction occurred on that date.

 

The pro forma adjustments are based on available information and certain assumptions that management believes are reasonable as of the date of this filing. However, actual adjustments may differ materially from the information presented. The adjustments are directly attributable to the transaction and are expected to have a continuing impact on the financial position and results of operations of ATIF. The statements of income do not reflect any adjustments for nonrecurring items. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma financial information have been made.

 

The unaudited pro forma financial information, including notes thereto, should be read in conjunction with the historical financial statements of ATIF included in Form 20-F for the year ended July 31, 2020.

 

The unaudited pro forma consolidated financial statements presented do not purport to represent what the results of operations or financial position of ATIF would actually have been had the transaction occurred on the dates presented nor is it intended to be indicative of future results of operations or financial position of ATIF.

 

 

 

 

ATIF Holdings Limited

UNAUDITED PRO FORMA CONDENSED BALANCE SHEETS

As of July 31, 2020 

 

    ATIF
As of
July 31,
2020
    Pro Forma Adjustment     Pro Forma Financial Data  
ASSETS                        
CURRENT ASSETS                        
Cash and cash equivalents   $ 428,258     $ 2,281,398 (a)(b)   $ 2,709,656  
Accounts receivable, net     939,392       (939,392 )(a)     -  
Inventories     46,778       (46,778 )(a)     -  
Deposits     743,122       (375,392 )(a)     367,730  
Investment in trading securities     918,675       -       918,675  
Investment in life insurance contract     1,290,289       -       1,290,289  
Prepaid expenses and other current assets     870,951       (174,420 )     696,531  
Total current assets     5,237,465       745,416       5,982,881  
                         
Property and equipment, net     2,623,391       (2,017,151 )(a)     606,240  
Intangible assets, net     7,925,102       (7,594,646 )(a)(c)     330,456  
Deferred film production cost     328,308       (328,308 )(a)     -  
Goodwill     25,902,394       (25,902,394 )(a)(c)     -  
Right-of- use assets, net     3,768,418       (3,147,825 )(a)     620,593  
TOTAL ASSETS   $ 45,785,078     $ (38,244,908 )   $ 7,540,170  
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                        
CURRENT LIABILITIES                        
Bank borrowings   $ 143,248     $ (143,248 )(a)   $ -  
Accounts payable     1,069,177       (1,068,695 )(a)     482  
Deferred revenue     1,063,642       (551,404 )(a)     512,238  
Taxes payable     4,004,164       (3,344,048 )(a)     660,116  
Accrued expenses and other current liabilities     753,866       (312,516 )(a)     441,350  
Operating lease liabilities, current     750,350       (316,446 )(a)     433,904  
Total current liabilities     7,784,447       (5,736,357 )     2,048,090  
                         
Operating lease liabilities, noncurrent     3,382,889       (3,179,625 )(a)     203,264  
                         
Total liabilities     11,167,336       (8,915,982 )     2,251,354  
                         
Total stockholders’ equity     17,403,259       (12,114,443 )(b)(d)     5,288,816  
                         
Noncontrolling interests     17,214,483       (17,214,483 )(a)     -  
                         
TOTAL LIABILITIES AND EQUITY   $ 45,785,078     $ (38,244,908 )   $ 7,540,170  

 

2

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

For the year ended July 31, 2020

 

   ATIF   Pro Forma Adjustment   Pro Forma Financial Data 
             
Revenues  $685,999   $(40,872)(a)  $645,127 
Cost of revenues   (227,410)   223,342(a)   (4,068)
Gross profit   458,589    182,470    641,059 
                
Total operating expenses   (17,718,007)   10,625,945(a)   7,092,062 
                
Total other income   45,314    (75,891)(a)   (30,577)
                
Loss before income taxes   (17,214,104)   10,732,524    (6,481,580)
                
Provision (benefits) for income taxes   76,264    -    76,264 
                
Net loss  $(17,290,368)  $10,732,524   $(6,557,844)
                
Basic and diluted earnings per share  $(0.37)       $(0.17)
                
Weighted-average shares   39,790,520    5,555,548(b)   38,272,610 

 

3

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

(Expressed in U.S. dollar, except for the number of shares)

 

The following unaudited pro forma condensed combined financial information describes the pro forma effect of our disposal of Leaping on our balance sheet as of July 31, 2020 and our statement of income for the year ended July 31, 2020, respectively.

 

(1)DISPOSAL OF Leaping Group Co., Ltd. (“LGC”)

 

On January 14, 2021, the Company entered into a Agreement with Buyers. Pursuant to the Agreement, the Company will sell 51.2% equity interest of LGC, a Cayman Island exempt company and majority-owned subsidiary of LGC in exchange for (i) 5,555,548 ordinary shares of the Company owned by the Buyers and (ii) payment by the Buyers in the amount of US$2,300,000 plus interest at an interest rate of 10% per annum on the unpaid amount if the principal amount of US$2,300,000 is not paid by January 14, 2022. All principal and accrued and unpaid interest shall be due on January 14, 2023. The parties closed the Agreement on January 29, 2021. After the closing of the Agreement, Leaping will no longer be a subsidiary of the Company. 

 

The following is a reconciliation of the carrying amounts of major classes of assets and liabilities of LGC and its subsidiaries in the in the consolidated balance sheet as of July 31, 2020.

 

   As of
July 31,
2019
 
Carrying amounts of major classes of LGC     
Cash and cash equivalents  $18,602 
Accounts receivable   939,392 
Other current assets   596,590 
Prepayment and other current assets   2,568,765 
Property and equipment   2,017,151 
Right of use assets, net   3,147,825 
Other noncurrent assets   328,308 
Total assets of LGC  $7,047,868 
      
Carrying amounts of major classes of liabilities of LGC     
Taxes payable   3,344,048 
Other current liabilities   2,075,863 
Lease liabilities, current   316,446 
Lease liabilities, noncurrent   3,179,625 
Total liabilities of LGC  $8,915,982 

 

The following is a reconciliation of net loss of $5.9 million from disposition in the consolidated statements of operations:

 

Cash consideration in exchange for the disposal   2,300,000 
Share consideration in exchange for the disposal   5,999,992 
Noncontrolling interest   17,214,483 
Less: net liabilities (comprised of assets of $7,047,868 and liabilities of $8,915,982)   1,868,114 
Goodwill arising from combination of LGC and the Company   (25,902,394)
Intangible assets identified from combination of LGC and the Company   (7,594,646)
Loss from disposal of LGC  $(6,114,451)
Less: Other comprehensive loss from foreign exchange adjustments   84,408 
Net loss from disposal of LGC   (6,030,043)

 

4

 

 

(2)PRO FORMA ADJUSTMENTS

 

For unaudited pro forma condensed combined balance sheets

 

(a)These adjustments reflect the elimination of assets and liabilities attributable to LGC and its subsidiaries;

 

(b)This adjustment reflects the receipt of cash consideration at the closing of the transaction of US$2,300,000 and share consideration of 5,555,548 shares of the Company’s common stock at a per stock price of $1.08 which is the closing price on January 29, 2021;

 

(c)This adjustment reflects the elimination of goodwill arising from and intangible assets identified from the business combination of the Company and LGC;

 

(d)This adjustment reflects the loss on the transaction based on the net assets as of July 31, 2020. This estimated loss has not been reflected in the Unaudited Pro Forma Condensed Combined Statements of Operations as it is considered to be nonrecurring in nature. No adjustment has been made to the sale proceeds to give effect to any potential post-closing adjustment under the terms of the agreement.

 

For unaudited pro forma condensed combined statements of operations

 

(a)These adjustments reflect the elimination of LGC operating revenues, costs and expenses.

 

(b)This adjustment reflect the decrease in the weighted average shares in connection with the issuance of 5,555,548 common stocks as the share consideration of the disposition.

 

 

5