EX-99.1 4 ea024770201ex99-1_zhibao.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS OF THE REGISTRANT COMBINING THE FINANCIAL STATEMENTS OF REGISTRANT AND TARGET AS OF DECEMBER 31, 2024

Exhibit 99.1

 

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

 

On July 2, 2025, Zhibao Technology Co., Ltd. (“Zhibao China”), a limited liability company incorporated under the laws of the People’s Republic of China (the “PRC” or “China”), one of the PRC subsidiary of Zhibao Technology Inc. (the “Company”), a Cayman Islands exempted company, entered into a share purchase agreement (the “SPA”) with Xuegeng Zhao and Qin’er Ye, the shareholders of Zhonglian Jinan Insurance Brokers Co., Ltd. (“Zhonglian Jinan”) and Zhonglian Jinan, to acquire an aggregate of 51% of the equity interest in Zhonglian Jinan, including 23% of the equity interest from Xuegeng Zhao and 28% of the equity interest from Qin’er Ye, for a total purchase price of RMB25.5 million (approximately US$3.5 million), subject to adjustment as provided in the SPA (the “Acquisition”).

 

The unaudited pro forma condensed combined balance sheet combines the Company's and Zhonglian Jinan’s balance sheets as of December 31, 2024, giving pro forma effect to the above transaction as if it had occurred on December 31, 2024. The unaudited pro forma condensed combined statement of operations combines the Company's and Zhonglian Jinan’s operations for the year ended June 30, 2024 and for the six months ended December 31, 2024, giving effect to the transaction as described on a pro forma basis as if the transaction had been completed on July 1, 2023.

 

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X. These pro forma financial statements should be read in conjunction with the audited historical financial statements of the Company and the related financial statements for Zhonglian Jinan, which are included elsewhere in this current report on Form 6-K.

 

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have occurred had the acquisition of Zhonglian Jinan by the Company occurred on the indicated date, or during the operational periods presented, nor is it necessarily indicative of the future financial position or operating results.

 

A preliminary allocation of the purchase price has been made to major categories of assets and liabilities in the accompanying pro forma financial statements based on available information. The actual allocation of the purchase price and the resulting effect on income from operations may differ significantly from the pro forma amounts included herein. These pro forma adjustments represent the Company’s preliminary determination of purchase accounting adjustments and are based upon available information and certain assumptions that the Company believes to be reasonable. Consequently, the amounts reflected in the pro forma financial statements are subject to change, and the final amounts may differ substantially. 

 

 

 

 

ZHIBAO TECHNOLOGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF DECEMBER 31, 2024

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   Zhibao Technology Inc.   Zhonglian Jinan Insurance Brokerage Co., Ltd.   Adjustments 

Note-3

Proforma

  Combined
Pro Forma
 
   RMB   RMB   RMB  Adjustments  RMB 
ASSETS                  
Current Assets                  
Cash and cash equivalents   28,113,972    14,717,018    -      42,830,990 
Restricted cash   105,800,332    2,687,118    -      108,487,450 
Accounts receivable, net   135,313,361    23,413,972    (24,133,784)(b)     134,593,549 
Due from related parties   17,131,396    2,087,323    -      19,218,719 
Prepaid expenses and other current assets, net   11,171,611    6,419,278    -      17,590,889 
Total Current Assets   297,530,672    49,324,709    -24,133,784      322,721,597 
                       
Prepayments for equity investments   4,375,000    -    -      4,375,000 
Property and equipment, net   188,131    6,173,990    -      6,362,121 
Intangible assets, net   1,914,935    -    -      1,914,935 
Operating lease right of use assets   5,885,455    267,051    -      6,152,506 
Goodwill   -    -    30,494,903(a)     30,494,903 
Restricted cash, noncurrent   5,000,000    5,000,000    -      10,000,000 
Deferred tax assets   43,192    -    -      43,192 
Other non-current assets   41,004    1,022    -      42,026 
Total Non-Current Assets   17,447,717    11,442,063    30,494,903      59,384,683 
Total Assets   314,978,389    60,766,772    6,361,119      382,106,280 
                       
LIABILITIES, AND SHAREHOLDERS’ EQUITY                      
Current Liabilities                      
Short-term borrowings   33,800,000    -    -      33,800,000 
Accounts payable   55,643,496    47,738,519    (24,133,784)(b)     79,248,231 
Insurance premium payable   111,448,220    -    -      111,448,220 
Income tax payable   42,994    126,988    -      169,982 
Due to related parties   8,561,749    -    -      8,561,749 
Operating lease liabilities, current   2,537,123    168,834    -      2,705,957 
Accrued expenses and other liabilities   15,278,258    19,916,500    25,500,000(a)     60,694,758 
Convertible notes   6,452,341    -    -      6,452,341 
Warrant liabilities   1,239,814    -    -      1,239,814 
Derivative liabilities   14,598    -    -      14,598 
Subscription fees advanced from one investor   -    -    -      - 
Total Current Liabilities   235,018,593    67,950,841    1,366,216      304,335,650 
                       
Operating lease liabilities, noncurrent   3,427,331    71,217    -      3,498,548 
Deferred tax liabilities   3,761,000    2,538,641    -      6,299,641 
Total Non-current Liabilities   7,188,331    2,609,858    -      9,798,189 
Total Liabilities   242,206,924    70,560,699    1,366,216      314,133,839 
                       
Shareholders’ Equity                      
Class A ordinary shares (par value $0.0001 per share, 450,000,000 shares authorized, 14,707,073 and 15,231,387 shares issued and outstanding as of June 30, 2024 and December 31, 2024, respectively)   10,304    -    -      10,304 
Class B ordinary shares (par value $0.0001 per share, 50,000,000 shares authorized, 16,816,692 and 16,816,692 shares issued and outstanding as of June 30, 2024 and December 31, 2024, respectively)   12,204    -    -      12,204 
Paid-in capital        50,000,000    (50,000,000)(a)     - 
Additional paid-in capital   205,827,823    -    -      205,827,823 
Accumulated deficit   (132,485,849)   (59,793,927)   59,793,927(a)     (132,485,849)
Accumulated other comprehensive income (loss)   (593,017)   -    -      (593,017)
Non-controlling interest   -    -    (4,799,024)(a)     (4,799,024)
Total Shareholders’ Equity   72,771,465    (9,793,927)   4,994,903      67,972,441 
Total Liabilities and Shareholders’ Equity   314,978,389    60,766,772    6,361,119      382,106,280 

 

2

 

 

ZHIBAO TECHNOLOGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME

FOR THE SIX MONTHS ENDED DECEMBER 31, 2024

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   Zhibao Technology Inc.   Zhonglian Jinan Insurance Brokerage Co., Ltd.   Adjustments   Combined
Pro Forma
 
   RMB   RMB   RMB   RMB 
                 
Revenues   146,371,285    91,924,671    (29,784,453)(b)   208,511,503 
Cost of revenues   (103,811,688)   (80,896,153)   29,784,453(b)   (154,923,388)
Gross profit   42,559,597    11,028,518    -    53,588,115 
                     
Operating expenses                    
Selling and marketing expenses   (18,564,666)   (19,092,457)   -    (37,657,123)
General and administrative expenses   (14,282,228)   (15,051,486)   -    (29,333,714)
Research and development expenses   (5,908,365)   -         (5,908,365)
Total operating expenses   (38,755,259)   (34,143,943)   -    (72,899,202)
                     
Income (loss) from operations   3,804,338    (23,115,425)   -    (19,311,087)
                     
Other (expense) income                    
Interest income, net   (1,605,974)   11,142    -    (1,594,832)
Other income, net   533,414    151,705    -    685,119 
Gain on fair value change of warrant liabilities   1,430,663    -    -    1,430,663 
Gain on fair value change of derivative liabilities   722,631    -    -    722,631 
Loss on settlement of convertible notes   (4,438,430)   -    -    (4,438,430)
Total other expense, net   (3,357,696)   162,847    -    (3,194,849)
                     
Income (Loss) Before Income Taxes   446,642    (22,952,578)   -    (22,505,936)
                     
Income tax expenses   (1,091,247)   (111,957)   -    (1,203,204)
Net Loss   (644,605)   (23,064,535)   -    (23,709,140)
                     
Other comprehensive income (loss)                    
Foreign currency translation adjustments   (364,145)   -    -    (364,145)
Comprehensive income (loss)   (1,008,750)   (23,064,535)   -    (24,073,285)
                     
Weighted average number of ordinary share outstanding                    
Basic   31,587,188    N/A    -    31,587,188 
Diluted   31,587,188    N/A    -    31,587,188 
Earnings (loss) per share                    
Basic   (0.02)    N/A     -    (0.75)
Diluted   (0.02)    N/A     -    (0.75)

 

3

 

 

ZHIBAO TECHNOLOGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME

FOR THE YEAR ENDED JUNE 30, 2024

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”), except for share and per share data)

 

   Zhibao Technology Inc.   Zhonglian Jinan Insurance Brokerage Co., Ltd.   Adjustments   Combined
Pro Forma
 
   RMB   RMB   RMB   RMB 
Revenues   183,669,326    191,705,510             -    375,374,836 
Cost of revenues   (108,908,547)   (143,433,635)   -    (252,342,182)
Gross profit   74,760,779    48,271,875    -    123,032,654 
                     
Operating expenses                    
Selling and marketing expenses   (31,606,719)   (15,706,108)   -    (47,312,827)
General and administrative expenses   (17,954,289)   (32,973,455)   -    (50,927,744)
Research and development expenses   (15,092,620)   -    -    (15,092,620)
Total operating expenses   (64,653,628)   (48,679,563)   -    (113,333,191)
                     
Income (loss) from operations   10,107,151    (407,688)   -    9,699,463 
                     
Other (expense) income                    
Interest income, net   (848,575)   85,193    -    (763,382)
Other income, net   507,609    310,316    -    817,925 
Gain on extinguishment of liability   8,996,341    -    -    8,996,341 
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   8,655,375    395,509    -    9,050,884 
                     
Income (Loss) Before Income Taxes   18,762,526    (12,179)   -    18,750,347 
                     
Income tax expenses   (5,510,773)   (1,223,385)   -    (6,734,158)
Net Income (Loss)   13,251,753    (1,235,564)   -    12,016,189 
Other comprehensive income (loss)                    
Foreign currency translation adjustments   (233,990)   -    -    (233,990)
Comprehensive income (loss)   13,017,763    (1,235,564)   -    11,782,199 
                     
Weighted average number of ordinary share outstanding                    
Basic   30,367,806    N/A    -    30,367,806 
Diluted   30,367,806    N/A    -    30,367,806 
Earnings (loss) per share                    
Basic   0.44    N/A    -    0.40 
Diluted   0.44    N/A    -    0.40 

 

4

 

 

ZHIBAO TECHNOLOGY INC.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

1. Basis of Presentation

 

The unaudited pro forma condensed combined financial statements were prepared using the acquisition method of accounting under the provision of ASC 805 on the basis of the Company as the accounting acquirer of Zhonglian Jinan. Under the acquisition method, the acquisition date fair value of the gross consideration paid by the Company to close the Acquisition was allocated to the assets acquired and liabilities assumed based on their estimated fair value. Management of the Company has made significant estimates and assumptions in determining the preliminary allocation of the gross consideration transferred in the unaudited pro forma condensed combined financial information. As the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final amount recorded may differ materially from the information presented.

 

The pro forma adjustments reflecting the consummation of the acquisition are based on certain currently available information and certain assumptions and methodologies that the Company believes are reasonable under the circumstances. The unaudited condensed pro forma adjustments may be revised as additional information becomes available and alternative valuation methodologies are evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the differences may be material. The Company believes that its assumptions and methodologies provided a reasonable basis for presenting all the significant effects of the acquisition contemplated based on information available to management at the time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined balance sheet combines the Company’s and Zhonglian Jinan’s balance sheets as of December 31, 2024 as if the acquisition had occurred on December 31, 2024. The unaudited pro forma condensed combined statement of operations combines the Company’s and Zhonglian Jinan’s operations for the year ended June 30, 2024 and for the six months ended December 31, 2024, giving effect to the transaction as described on a pro forma basis as if the acquisition had been completed on July 1, 2023. These unaudited pro forma combined condensed financial statements are based upon the historical financial statements of the Company and Zhonglian Jinan after considering the effect of the adjustments described in these footnotes.

 

The accompanying unaudited pro forma combined financial statements do not give effect to any cost savings, revenue synergies or restructuring costs which may result from the integration of the Company and Zhonglian Jinan operations. Further, actual results may be different from these unaudited pro forma combined financial statements. They should be read in conjunction with the historical financial statements and notes thereto of the Company and Zhonglian Jinan.

 

5

 

 

2. Estimated Preliminary Purchase Price Allocation

 

The preliminary consideration and allocation of the purchase price to the fair value of Zhonglian Jinan’s assets acquired and liabilities assumed as if the acquisition date was December 31, 2024 is presented below:

 

   RMB 
Consideration per the share purchase agreement   25,500,000 
      
Recognized amounts of identifiable assets acquired and liabilities assumed     
Cash and cash equivalents   14,717,018 
Restricted cash   2,687,118 
Accounts receivable, net   23,413,972 
Due from related parties   2,087,323 
Prepaid expenses and other current assets, net   6,419,278 
Property and equipment, net   6,173,990 
Operating lease right of use assets   267,051 
Restricted cash, noncurrent   5,000,000 
Other non-current assets   1,022 
Accounts payable   (47,738,519)
Income tax payable   (126,988)
Due to related parties   - 
Operating lease liabilities, current   (168,834)
Accrued expenses and other liabilities   (19,916,500)
Operating lease liabilities, noncurrent   (71,217)
Deferred tax liabilities   (2,538,641)
Total identifiable net assets (liabilities)   (9,793,927)
Fair Value allocated to 49% non-controlling interest   (4,799,024)
Goodwill   30,494,903 

 

Goodwill represents the excess of the purchase price over the amounts assigned to the fair value of the assets acquired and the liabilities assumed of Zhonglian Jinan.

 

The Company has not completed the detailed valuation necessary to estimate the fair value of the assets acquired and the liabilities assumed and, accordingly, the adjustments to record the assets acquired and liabilities assumed at fair value reflect the best estimate of the Company based on the information currently available and are subject to change once additional analyses are completed.

 

As the goodwill calculation above assumed full payment of the purchase price, the final amount recorded may differ materially from the information presented.

 

3. Proforma Adjustments

 

The unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the acquisition and has been prepared for informational purposed only.

 

The historical financial statements have been adjusted in the unaudited pro forma condensed combined financial information to give pro forma effect to events that are directly attributable to the acquisition, factually supportable, and with respect to the statements of operations, expected to have a continuing impact on the results of the Company.

 

The pro forma adjustments are comprised of the following elements:

 

(a)Represents the Company’s accrual for the consideration payable as a result of the acquisition and the elimination of Zhonglian Jinan’s historical equity balances.

 

(b)Elimination for transactions between the Company and Zhonglian Jinan.

 

 

6