XML 31 R19.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combination
12 Months Ended
Mar. 31, 2021
Business Combinations [Abstract]  
BUSINESS COMBINATION

NOTE 13 – BUSINESS COMBINATION


On February 1, 2021, the Company acquired 51% equity interest of DAJI with total cash consideration of $75,044 (RMB510,000). DAJI is a company incorporated in Nanjing, the PRC and engages in providing live show service. The results of DAJI have been included in the consolidated financial statements of the Company since the acquisition date of February 1, 2021.


On the acquisition date, the purchase price was allocated to the assets acquired and liabilities assumed based on their fair values was as follows. Fair value of the non-controlling interests was estimated based on the equity value of DAJI derived by the discounted cash flow method after considering a discount for lack of control:


Net liabilities acquired  $(11,544)
      
Goodwill   162,832 
Non-controlling interests   (76,244)
Total   75,044 
      
Purchase price – cash consideration  $75,044 

The accompanying unaudited pro forma combined statements of operations presents the accounts of the Company and DAJI for the years ended March 31, 2021 and 2020, respectively, assuming the acquisition occurred on April 1, 2019.


2021 Summary Statement of Operations  HAPPINESS BIOTECH GROUP LIMITED   DAJI   Combined 
             
Revenue  $71,433,130   $175,425   $71,608,555 
                
Net Income (Loss)  $683,926   $(2,333)  $681,593 
                
Net Income (Loss) per ordinary share - basic and diluted  $0.03        $0.03 
                
Weighted average ordinary shares - basic and diluted   26,160,270         26,160,270 

2020 Summary Statement of Operations  HAPPINESS BIOTECH GROUP LIMITED   DAJI   Combined 
             
Revenue  $65,061,953   $7,429   $65,069,382 
                
Net Income (Loss)  $12,688,035   $(21)  $12,688,014 
                
Net Income (Loss) per ordinary share - basic and diluted  $0.53        $0.53 
                
Weighted average ordinary shares - basic and diluted   23,843,836         23,843,836