EX-99.3 6 ea024770201ex99-3_zhibao.htm UNAUDITED FINANCIAL STATEMENTS OF TARGET FOR THE SIX MONTHS ENDED DECEMBER 31, 2023 AND 2024

Exhibit 99.3

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

INDEX TO FINANCIAL INFORMATION 

 

  Page
Unaudited Interim Condensed Balance Sheets as of December 31,2024 F-2
Unaudited Interim Condensed Statements of Operations and Comprehensive Loss for the Six Months Ended December 31, 2023 and 2024 F-3
Notes to Unaudited Interim Condensed Financial Statements F-4

 

F-1

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

UNAUDITED INTERIM CONDENSED BALANCE SHEETS

AS OF DECEMBER 31, 2024

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))

 

   As of
June 30,
2024
   As of
December 31,
2024
   As of
December 31,
2024
 
   RMB   RMB   US$ 
(Note 2)
 
ASSETS            
Current Assets            
Cash and cash equivalents   22,825,452    14,717,018    2,016,223 
Restricted cash   3,770,651    2,687,118    368,134 
Accounts receivable, net   16,236,635    23,413,972    3,207,701 
Due from related parties   3,427,899    2,087,323    285,962 
Prepaid expenses and other current assets, net   9,635,826    6,419,278    879,437 
Total Current Assets   55,896,463    49,324,709    6,757,457 
                
Property and equipment, net   6,121,029    6,173,990    845,833 
Operating lease right of use assets   397,399    267,051    36,586 
Restricted cash, noncurrent   5,000,000    5,000,000    684,997 
Other non-current assets   -    1,022    140 
Total Non-Current Assets   11,518,428    11,442,063    1,567,556 
Total Assets   67,414,891    60,766,772    8,325,013 
                
LIABILITIES, AND SHAREHOLDERS’ EQUITY               
Current Liabilities               
Accounts payable   28,526,879    47,738,519    6,540,150 
Income tax payable   1,671,692    126,988    17,397 
Operating lease liabilities, current   213,988    168,834    23,130 
Accrued expenses and other liabilities   22,182,490    19,916,500    2,728,549 
Total Current Liabilities   52,595,049    67,950,841    9,309,226 
                
Operating lease liabilities, noncurrent   124,911    71,217    9,757 
Deferred tax liabilities   1,424,323    2,538,641    347,792 
Total Non-current Liabilities   1,549,234    2,609,858    357,549 
Total Liabilities   54,144,283    70,560,699    9,666,775 
                
Commitments and contingencies               
                
Shareholders’ Equity               
Paid-in capital   50,000,000    50,000,000    6,849,972 
Accumulated deficit   (36,729,392)   (59,793,927)   (8,191,734)
Total Shareholders’ Equity   13,270,608    (9,793,927)   (1,341,762)
Total Liabilities and Shareholders’ Equity   67,414,891    60,766,772    8,325,013 

 

The accompanying notes are an integral part of the unaudited interim condensed financial statements.

 

F-2

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

UNAUDITED INTERIM CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

FOR THE SIX MONTHS ENDED DECEMBER 31, 2023 and 2024

(Amounts in Renminbi (“RMB”) and U.S. dollars (“US$”))

 

   For the Six Months Ended December 31, 
   2023   2024   2024 
   RMB   RMB   US$
(Note 2)
 
Revenues   94,188,367    91,924,671    12,593,628 
Cost of revenues   (75,480,159)   (80,896,153)   (11,082,728)
Gross profit   18,708,208    11,028,518    1,510,900 
                
Operating expenses               
Selling and marketing expenses   (7,723,400)   (19,092,457)   (2,615,656)
General and administrative expenses   (16,776,860)   (15,051,486)   (2,062,045)
Total operating expenses   (24,500,260)   (34,143,943)   (4,677,701)
                
Loss from operations   (5,792,052)   (23,115,425)   (3,166,801)
                
Interest income, net   35,870    11,142    1,526 
Other income, net   112,660    151,705    20,783 
Loss Before Income Taxes   (5,643,522)   (22,952,578)   (3,144,492)
                
Income tax expenses   (442,965)   (111,957)   (15,338)
Net Loss   (6,086,487)   (23,064,535)   (3,159,830)
                
Comprehensive loss   (6,086,487)   (23,064,535)   (3,159,830)

 

The accompanying notes are an integral part of the unaudited interim condensed financial statements.

 

F-3

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

1 — THE ORGANIZATION AND NATURE OF BUSINESS

 

Zhonglian Jinan Insurance Brokerage Co., Ltd. (the “Company”) was incorporated on June 8, 2005, under the laws of the People’s Republic of China (“PRC”) as a liability company. The Company is primarily engaged in providing insurance brokerage services to end customers.

 

2 — BASIS OF PRESENTATION

 

The accompanying unaudited interim condensed balance sheet as of December 31, 2024, the unaudited interim condensed statements of operations and comprehensive loss for the six months ended December 31, 2023 and 2024, and the related footnote disclosures are unaudited. These unaudited interim condensed financial statements of the Company are prepared in accordance with U.S. GAAP for interim financial statements using accounting policies that are consistent with those used in the preparation of the Company’s audited financial statements for the year ended June 30, 2024. These unaudited interim condensed financial statements do not include all of the information and footnotes required by U.S. GAAP for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited interim condensed financial statements contain all normal recurring adjustments necessary to present fairly the financial position and operating results of the Company for each of the periods presented. These unaudited interim condensed financial statements should be read in conjunction with the Company’s financial statements for the year ended June 30, 2024.

 

For the six months ended December 31, 2024, the Company incurred an operating loss of RMB 23,064,535 (US$ 3,159,830). As of December 31, 2024, the Company had an accumulated deficit position of RMB 59,793,927 (US$ 8,191,734) and a net current liability of RMB 18,626,132 (US$ 2,551,770).

 

There is substantial doubt regarding the Company’s ability to continue as a going concern. Management plans to gradually mitigate operating losses in the foreseeable future through strengthening its customer cash collection efforts and extending the payment cycle of major suppliers. The Company has implemented cost saving plans to reduce discretionary operational expenses and secure additional financing including but not limited to, raising equity financing, and obtaining additional credit facilities from banks in the normal course of business. However, there are uncertainties as to whether, and there can be no assurance that the aforesaid plans can be successfully executed. Accordingly, the substantial doubt of the Company’s ability to continue as a going concern has not been alleviated for the next twelve months from the date of issuance of these financial statements. The accompanying financial statements have been prepared assuming the Company will continue to operate as a going concern, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. The financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classifications of liabilities that may be necessary should the Company be unable to continue as a going concern.

 

3 — CONVENIENCE TRANSLATION

 

Translations of balances in the Company’s balance sheets, statements of operation and comprehensive loss from RMB into US$ as of and for year ended December 31, 2024 are solely for the convenience of the readers and were calculated at the rate of US$1.00=RMB 7.2993, representing the noon buying rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on December 31, 2024. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on December 31, 2024 or at any other rate.

 

F-4

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

4 — REVENUE RECOGNITION

 

The Company’s revenues are 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.

 

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 as the following table:

 

   For the Six Months Ended December 31, 
   2023   2024 
   RMB   RMB 
Insurance brokerage service fees   93,721,914    92,069,890 
Others   684,358    24,763 
Less: business taxes and surcharges   (217,905)   (169,982)
Total revenues   94,188,367    91,924,671 

 

The Company disaggregates revenue by transferal of services as the following table:

 

   For the Six Months Ended December 31, 
   2023   2024 
   RMB   RMB 
Services transferred at a point in time   94,406,272    92,094,653 
Less: business taxes and surcharges   (217,905)   (169,982)
Total revenues   94,188,367    91,924,671 

 

F-5

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

5 — 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   16,543,950    23,848,315 
Less: Allowance for credit losses   (307,315)   (434,343)
    16,236,635    23,413,972 

 

For the year ended June 30, 2024 and for the six months ended December 31, 2024, the movement of allowance against expected credit losses were as the following:

 

  

June 30,

2024

   December 31,
2024
 
   RMB   RMB 
Opening balance   1,664,624    307,315 
Provision of expected credit losses   594,506    240,557 
Writing off accounts receivable   (1,951,815)   (113,529)
Ending balance   307,315    434,343 

 

F-6

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

6 — 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   4,975,573    4,048,058 
Deposits(a)   270,366    461,221 
Prepaid expenses   3,891,678    1,569,344 
Others   913,131    815,408 
           
Less: Provision against other receivables   (414,922)   (474,753)
Total prepayments and other current assets, net   9,635,826    6,419,278 

 

(a) The balance of deposits primarily consisted of office rental deposits and bidding deposits.

 

 The movement of the expected credit loss against prepaid expenses and other receivables for the year ended June 30, 2024 and for the six months ended December 31, 2024 were as follows:

 

   June 30,
2024
   December 31,
2024
 
   RMB   RMB 
Beginning balance   625,155    414,922 
Addition   (210,233)   59,831 
Ending balance   414,922    474,753 

 

7 — 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   2,555,013    3,771,002 
Provisions (Note 9)   4,643,040    2,989,095 
D Payable for staff reimbursements   6,887,877    6,908,374 
Deposits payable   3,151,875    3,076,875 
Insurance premium payable   2,770,651    1,687,118 
Other payables   2,174,034    1,484,036 
    22,182,490    19,916,500 

 

F-7

 

 

ZHONGLIAN JINAN INSURANCE BROKERAGE CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

8 — 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

 

As of December 31, 2024, two customers filed breach-of-contract lawsuits against the Company following unresolved disputes, seeking monetary settlements totaling approximately RMB 4.8 million. The claims cover compensation for losses, refunds, penalties, legal fees, and litigation costs.

 

As of December 31, 2024, the total provision amount accrued for these lawsuits is RMB 2,989,095. Other than the above, the Company did not have other significant commitments, long-term obligations, significant contingencies or guarantees as of December 31, 2024.

 

9 — RELATED PARTY TRANSACTIONS

 

1) Nature of relationships with related parties

 

Name  Relationship with the Company
Xuegeng Zhao  Chairman of the Board, Chief Executive Officer
Qin’er Ye  The General Manager

 

2) 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 related parties        
Xuegeng Zhao   1,400,000    1,374,424 
Qin’er Ye   2,027,899    712,899 
    3,427,899    2,087,323 

 

10 — SUBSEQUENT EVENTS

 

On July 2, 2025, the Company entered into a share purchase agreement (“the SPA”) with Zhibao Technology Co., Ltd. (“Zhibao China”), a PRC subsidiary of Zhibao Technology Inc. (“Zhibao”), a NASDAQ listed company. Pursuant to the Agreement, Zhibao China will purchase 51% of the issued and outstanding equity interests in the Company in consideration of RMB 25.50 million, subject to the adjustment and confirmation as set forth in the SPA. The entire purchase consideration will be paid in cash.

 

By the date of this report, there is one of the lawsuits referred to in Note 8 that has been closed with a settlement payment of RMB 2,000,000.

 

F-8