Attached files

file filename
EX-99.1 - THE AUDITED COMBINED FINANCIAL STATEMENTS OF GUANZAN AS OF AND FOR THE YEARS END - BIMI International Medical Inc.ea122710ex99-1_boqiinter.htm
8-K/A - AMENDMENT NO. 1 TO FORM 8-K - BIMI International Medical Inc.ea122710-8ka1_boqiinter.htm

Exhibit 99.2

 

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

 

The acquisition by BOQI International Medical Inc. (the “Company”) of Chongqing Guanzan Technology Co., Ltd., (“Guanzan”), a company organized under the laws of the People’s Republic of China (the “PRC”), closed on March 18, 2020.

 

On December 2, 2019, the Company announced that it, through its wholly-owned subsidiary, Beijing Xinrongxin Industrial Development Co., Ltd. (“Xinrongxin”), entered into a legally binding memorandum of understanding (“MOU) to acquire Guanzan. Pursuant to the MOU, Guanzan agreed to acquire an 80% controlling equity interest in its then affiliate, Chongqing Shude Pharmaceutical Co., Ltd. (“Shude”), within 15 days of the signing of the MOU, which was a condition to the acquisition of Guanzan by Xinrongxin. Shude’s controlling shareholder Mr. Xiaoping Wang and Guanzan’s sole shareholder Ms. Li Zhou are husband and wife, and Mr. Wang, through a shareholder nominee agreement with Ms. Zhou, beneficially owned 100% equity interests of Guanzan. On December 24, Guanzan obtained the 80% equity interest in Shude from Mr. Wang for RMB 8,000,000 (appropriately USD 1,140,918), which was paid in full in January 2020.

 

On February 1, 2020, the Company, Xinrongxin, Ms. Zhou as the record owner of Guanzan (and with the consent of Mr. Wang, Guanzan’s beneficial owner), and Guanzan entered into a stock purchase agreement (the “Agreement”). Pursuant to the Agreement, the Company agreed to purchase all the issued and outstanding shares of Guanzan (the “Guanzan Shares”) from Ms. Zhou for RMB 100,000,000 (approximately $14,285,714), to be paid by the issuance of 950,000 shares of the Company’s common stock (the “Stock Consideration”) and the payment of RMB 80,000,000 in cash (the “Cash Consideration”). The Stock Consideration was payable at closing and the Cash Consideration, which is subject to post-closing adjustments based on the performance of Guanzan in 2020 and 2021, will be paid pursuant to a post-closing payment schedule. The transaction was closed on March 18, 2020 (the “Closing”). Upon the Closing, the Guanzan Shares were transferred to and recorded under the name of Xinrongxin and the Stock Consideration was paid to Ms. Zhou in accordance with the Agreement. The Cash Consideration of the Agreement has not been paid as of the date of the unaudited pro forma combined financial information.

 

Guanzan and Shude, (collectively “Guanzan”) are engaged in the sale of medical devices and generic drugs in Chongqing City, China. Guanzan’s clients include drug stores, private clinics, pharmaceutical dealers, and hospitals. The accompanying financial information for Guanzan represent the combined entity and results of operation for the periods presented as though the acquisition of Shude had occurred at the beginning of the periods presented.

 

The unaudited pro forma condensed combined balance sheet combines the Company’s and Guanzan’s balance sheets as of December 31, 2019, giving pro forma effect to the above transaction as if it had occurred on December 31, 2019. The unaudited pro forma condensed combined statement of operations combines the Company’s and Guanzan’s operations for the year ended December 31, 2019, giving effect to the transaction as described on a pro forma basis as if the transaction had been completed on January 1, 2019.

 

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 Guanzan, which are included elsewhere in this current report on Form 8-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 Guanzan 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.

 

F-1

 

 

BOQI INTERNATIONAL MEDICAL, INC.

(FORMERLY KNOWN AS “NF ENERGY SAVING CORPORATION”)

PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF DECEMBER 31, 2019

(UNAUDITED)

 

       Chongqing         
   BOQI   Guanzan         
   International   Technology       Combined 
   Medical, Inc   Co., Ltd.   Adjustments   Pro Forma 
                 
ASSETS                
CURRENT ASSETS                
Cash  $36,363   $76,718   $   $113,081 
Restricted cash   311    -         311 
Accounts receivable, net   24,840    4,158,728         4,183,568 
Advances to suppliers   1,252    462,552         463,804 
Amount due from related parties   1,350    -         1,350 
Inventories   707,526    1,110,809         1,818,335 
Prepayments and other receivables   59,333    92,111         151,444 
Assets from discontinued operations   21,218,983    -         21,218,983 
                     
Total current assets   22,049,958    5,900,918    -    27,950,876 
                     
NON-CURRENT ASSETS                    
Property, plant and equipment, net   38,641    722,715         761,356 
Intangible assets, net   7,973,179    -         7,973,179 
Goodwill   -    -    6,422,926(c)   6,422,926 
Deferred tax assets   -    205,545         205,545 
                     
Total non-current assets   8,011,820    928,260    6,422,926    15,363,006 
                     
TOTAL ASSETS  $30,061,778   $6,829,178   $6,422,926   $43,313,882 
                     
LIABILITIES AND EQUITY                    
CURRENT LIABILITIES                    
Short-term bank borrowings  $-   $702,388   $   $702,388 
Long-term loans due within one year   -    184,924         184,924 
Convertible promissory notes, net   107,383    -         107,383 
Derivative liabilities   1,272,871    -         1,272,871 
Accounts payable, trade   641,927    1,404,018         2,045,945 
Advances from customers   67,975    606,441         674,416 
Amount due to related parties   305,760    1,431,449         1,737,209 
Taxes payable   861    768,111         768,972 
Other payables and accrued liabilities   6,044,378    821,152    4,414,119(a)   11,279,649 
Liabilities from discontined operations   13,108,038    -         13,108,038 
                     
Total current liabilities   21,549,193    5,918,483    4,414,119    31,881,795 
                     
Long-term loans - noncurrent portion   -    162,228         162,228 
                     
TOTAL LIABILITIES   21,549,193    6,080,711    4,414,119    32,044,023 
                     
COMMITMENTS AND CONTINGENCIES                    
                     
EQUITY                    
Common stock, $0.001 par value, 50,000,000 shares authorized,  9,073,289 shares issued and outstanding as of December 31, 2019   9,073    -    950(b)   -10,023 
Paid-in capital   -    149,607    (149,607)(c)   - 
Additional paid-in capital   15,643,825    77,444    2,638,606(b)(c)   18,359,875 
Statutory reserves   2,227,634    77,475    (77,475)(c)   2,227,634 
Accumulated deficit   (10,881,667)   422,186    (422,186)(c)   (10,881,667)
Accumulated other comprehensive income   1,683,770    (18,519)   18,519(c)   1,683,770 
Total BOQI International Medical, Inc. equity   8,682,635    708,193    2,008,807    11,399,635 
                     
NONCONTROLING INTERESTS   (170,050)   40,274         (129,776)
                     
Total equity   8,512,585    748,467    2,008,807    11,269,859 
                     
Total liabilities and equity  $30,061,778   $6,829,178   $6,422,926   $43,313,882 

 

See accompanying notes to the unaudited pro forma condensed combined financial statements

 

F-2

 

  

BOQI INTERNATIONAL MEDICAL, INC.

(FORMERLY KNOWN AS “NF ENERGY SAVING CORPORATION”)

PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

FOR THE YEAR ENDED DECEMBER 31, 2019

(UNAUDITED)

 

       Chongqing         
   BOQI   Guanzan         
   International   Technology       Combined 
   Medical, Inc   Co., Ltd.   Adjustments   Pro Forma 
                 
REVENUES  $157,978   $11,962,165   $       $12,120,143 
                     
COST OF REVENUES   304,120    8,938,254         9,242,374 
                     
GROSS PROFIT   (146,142)   3,023,911    -    2,877,769 
                     
OPERATING EXPENSES:                    
Sales and marketing   216,791    1,257,221         1,474,012 
General and administrative   1,350,147    1,211,790    -    2,561,937 
Total operating expenses   1,566,938    2,469,011    -    4,035,949 
                     
INCOME (LOSS) FROM OPERATIONS   (1,713,080)   554,900    -    (1,158,180)
                     
OTHER INCOME (EXPENSE)                    
Interest expense   (6,340)   (49,150)        (55,490)
Other income (expense)   (549,581)   9,389         (540,192)
Total other income (expense), net   (555,921)   (39,761)   -    (595,682)
                     
INCOME (LOSS) BEFORE INCOME TAXES   (2,269,001)   515,139    -    (1,753,862)
                     
PROVISION FOR INCOME TAXES   -    130,695         130,695 
                     
NET INCOME (LOSS) FROM CONTINUING OPERATIONS   (2,269,001)   384,444    -    (1,884,557)
                     
DISCONTINUED OPERATIONS                    
Loss from operations of discontinued operations   (2,183,278)   -         (2,183,278)
                     
NET LOSS   (4,452,279)   384,444    -    (4,067,835)
Less: net income (loss) attributable to noncontroling interest   (13,714)   6,393         (7,321)
NET LOSS ATTRIBITABLE TO BOQI INTERNATIONAL MEDICAL, INC.  $(4,438,565)  $378,051   $-   $(4,060,514)
                     
COMPREHENSIVE INCOME (LOSS)                    
NET INCOME (LOSS)  $(4,452,279)  $384,444   $-   $(4,067,835)
OTHER COMPREHENSIVE INCOME (LOSS)                    
Foreign currency translation adjustment   (110,557)   (8,376)        (118,933)
TOTAL COMPREHENSIVE INCOME (LOSS)  $(4,562,836)  $376,068   $-   $(4,186,768)
Less: comprehensive income (loss) attributable to non-controlling interest   (19,739)   6,157         (13,582)
COMPREHENSIVE LOSS ATTRIBUTABLE TO BOQI INTERNATIONAL MEDICAL INC.  $(4,543,097)  $369,911   $-   $(4,173,186)
                     
WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK                    
Basic and diluted   8,169,179    -      950,000(b)   9,119,179 
                     
LOSS PER SHARE                    
Continuing opertions - basic and diluted  $(0.28)  $  N/A    $-   $(0.21)
Discontinued operations - basic and diluted  $(0.26)  $  N/A    $-   $(0.24)
Net loss - basic and diluted  $(0.54)  $  N/A    $-   $(0.45)

 

See accompanying notes to the unaudited pro forma condensed combined financial statements

 

F-3

 

BOQI International Medical, Inc. and Subsidiaries

(formerly known as “NF Energy Saving Corporation”)

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 BOQI International Medical Inc. and subsidiaries (“the Company”) as the accounting acquirer. 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 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 and Chongqing Guanzan Technology Ltd., and its subsidiary (“Guanzan”) balance sheets as of December 31, 2019 as if the acquisition had occurred on December 31, 2019. The unaudited pro forma condensed combined statement of operations combines the Company’s and Guanzan’s operations for the year ended December 31, 2019, presented as if the acquisition had been completed on January 1, 2019. These unaudited pro forma combined condensed financial statements are based upon the historical financial statements of the Company and Guanzan 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 Guanzan 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 Guanzan.

 

F-4

 

 

2. Estimated Preliminary Purchase Price Allocation

 

The preliminary consideration and allocation of the purchase price to the fair value of Guanzan’s assets acquired and liabilities assumed as if the acquisition date was December 31, 2019 is presented below:

 

Calculation of consideration per the stock purchase agreement            
Common shares issuance           $ 2,717,000  
Cash consideration-Estimated fair value             4,414,119  
Total consideration           $ 7,131,119  
                 
Recognized amounts of identifiable assets acquired and liabilities assumed                
Cash   $ 76,718          
Accounts receivable     4,158,728          
Advances to suppliers     462,552          
Inventories     1,110,809          
Prepayments and other receivables     92,111          
Equipment and vehicle     722,715          
Deferred tax assets     205,545          
Intangible assets     -          
Short-term bank borrowings     (702,388 )        
Long-term loans due within one year     (184,924 )        
Accounts payable     (1,404,018 )        
Advances from Customers     (606,441 )        
Amount due to related parties     (1,431,449 )        
Taxes payable     (768,111 )        
Other payables and accrued liabilities     (821,152 )        
Long-term loans – noncurrent portion     (162,228 )        
Total identifiable net assets             708,193  
Non-controlling interest in Shude   $         (40,274 )
Goodwill             6,422,926  
Net assets acquired           $ 7,131,119  

 

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 Guanzan.

 

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. Furthermore, the cash portion of purchase price has not been paid yet and the final purchase price may be subject to the certain closing adjustment items pursuant to the Stock Purchase Agreement.

 

F-5

 

 

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 unpaid cash consideration that is payable to former Guanzan shareholder;

 

(b)Reclassify the share consideration that has been issued to the former Guanzan shareholder, 950,000 shares issued on March 12, 2020 at the closing price of $2.86, valued at $2,717,000 for the shares issued; and

 

(c)Represents acquisition consideration allocated to assets acquired and liabilities assumed in the acquisition, and the allocation to goodwill, which was the amount that the purchase price exceeded the fair value of the identifiable net assets, and the elimination of the equity of Guanzan that the Company acquired.

 

 

F-6