NOTES
TO FINANCIAL STATEMENTS
(Unaudited)
NOTE
1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
On
March 6, 2015, SAVMOBI TECHNOLOGY, INC. (aka JINGBO TECHNOLOGY, INC.), formerly known as SavMobi Technology Inc. (“the
Company”, “we”, “us” or “our”), was incorporated in the State of Nevada and established a
fiscal year end of May 31. Initially the business platform was in providing application software to a global vendor platform to
connect people to businesses and provide a new shopping experience.
On
May 18, 2017, Lakwinder Singh Sidhu, the Company’s former Director and CEO, completed a transaction with New Reap Global Ltd.,
by which New Reap Global Ltd. acquired 32,500,000 shares of common stock, representing 68.4% ownership of the Company.
On
March 19, 2018 New Reap Global transferred 250,000 restricted shares to Eng Wah Kung.
On
May 10, 2018 and May 30, 2018, 16,959,684 were transferred to Arden Wealth and Trust. 2,000,000 shares are free trading from HongLing
Shang, 559,684 restricted shares from New Reap Global, LTD and 2,400,000 each from Xuedong Zhang, Jingmei Jiang, Qianxian, Yulan Qi,
Baoxin Song, Jianlong Wu. On June 15, 2018 New Reap Global transferred 690,316 restricted shares to EMRD Global Holdings.
On
June 26, 2018 New Reap Global transferred 3,000,000 restricted shares to FORTRESS ADVISORS, LLC and 3,000,000 to Baywall Inc.
On
November 10, 2020, ten (10) shareholders of the Company, including affiliates Arden Wealth & Trust (Switzerland) AG and New Reap
Global Limited, entered into stock purchase agreements with an aggregate of nineteen (19) non-U.S. accredited investors to sell an aggregate
of 42,440,316 shares of common stock of the “Company, which represents approximately 68.6% of the issued and outstanding shares
of common stock of the Company.
On
June 8, 2022, three (3) shareholders ofthe Company, including Chen Xinxin, Ye Caiyun, and Li Wenzhe entered into stock purchase agreements
with an aggregate of five (5) non-U.S. accredited investors (the “Purchase Agreements”) to sell an aggregate of 25,095,788
shares of common stock ofthe Company, which represents approximately 40.54% of the issued and outstanding shares of common stock of the
Company, for consideration of $250,958.
The
Purchase Agreements were fully executed and delivered on June 8, 2022. Zhang Yiping and Chen Xinxin acquired approximately 24.54% and
6.46% of the issued and outstanding shares of the Company, respectively, and the remaining purchasers each acquired less than 4.99% of
the issued and outstanding shares.After the change of ownership, the Company’s current principal offices is located in Building
B8, China Zhigu, Yinhu Street, Fuyang District, Hangzhou, Zhejiang, China.
SCHEDULE
OF SHARES ACQUIRED BY PURCHASES
Purchasers | |
Shares acquired | | |
% | |
Zhang Yiping | |
| 15,189,500 | | |
| 24.54 | % |
Chen Xinxin | |
| 4,000,000 | | |
| 6.46 | % |
Wang Yanfang | |
| 2,000,000 | | |
| 3.23 | % |
Liu Chen | |
| 2,000,000 | | |
| 3.23 | % |
Liu Ying | |
| 1,906,288 | | |
| 3.08 | % |
On
December 15, 2022, Savmobi Technology, Inc. (“SVMB,”) entered into a share exchange agreement (the “Share Exchange
Agreement”) with Intellegence Parking Group Limited (“Intellegence”), a Cayman Island company formed on June 29, 2022,
Chen Xinxin (“Xinxin”), the officer and director, and control shareholder of Intelligence and the shareholders of Intelligence
(the “Shareholders”). Under the Share Exchange Agreement, One Hundred Percent (100%) of the ownership interest of Intellegence
was exchanged for 1,000,000,000 shares of common stock of SVMB issued to the Shareholders, in accordance with the Share Exchange Agreement.
The former stockholders of Intellegence will acquire a majority of the issued and outstanding common stock as a result of the share exchange
transaction. The transaction has been accounted for as a recapitalization of the Company, whereby Intellegence is the accounting acquirer.
Immediately
after completion of such share exchange, SVMB will hold a total of 200,000,000 issued and outstanding shares of Intellegence. Zhang Guowei
is the sole director of Intellegence Parking Group Limited.
Consequently,
SVMB has ceased to fall under the definition of shell company as define in Rule 12b-2 under the Exchange Act of 1934, as amended (the
“Exchange Act”) and Intellegence is now a wholly owned subsidiary.
Intellegence
Parking Group Limited (“Intellegence Parking”) was incorporated on June 29, 2022 under the laws of Cayman Islands. It is
controlled by Guowei Zhang, Xiujuan Chen, Hongwei Li and Chuchu Zhang. Intellegence Parking is an investment holding company.
Intellegence
Parking (Hong Kong) Limited (“Intellegence HK”) was incorporated on July 20, 2022 under the laws of Hong Kong SAR. Intelligence
HK is a wholly subsidiary of Intellegence Parking since incorporation and it is an investment holding company.
Huixin
Zhiying (Hangzhou) Technology Co. (“Huixin”) was incorporated on October 24, 2022 under the laws of PRC. It is a wholly owned
subsidiary of Intellegence HK since incorporation and it is an investment holding company.
Pursuant
to the Business Operation Agreement entered into among Huixin WFOE and Zhejiang Jingpo Ecological Technology Co. The Company obtained
control over these PRC domestic companies by entering into a series of contractual arrangements with these PRC domestic companies and
their respective Nominee Shareholders. These contractual agreements include power of attorney, exclusive option agreement, exclusive
business cooperation agreements, equity pledge agreements, and other operating agreements. These contractual agreements can be extended
at the relevant PRC subsidiaries’ options prior to the expiration date. As a result, the Company maintains the ability to control
these PRC domestic companies, is entitled to substantially all of the economic benefits from these PRC domestic companies and is obligated
to absorb all expected losses of these PRC domestic companies.
Zhejiang
Jingbo Ecological Technology Co. is a PRC company which was formed on December 18, 2019 and is engaged in the business of smart parking
application software and platform operations business. Zhang Guowei has been the Chairman of Zhejiang Jingbo Ecological Technology Co.
since December 2019.
Hangzhou
Zhuyi Technology Co. (“Hangzhou Zhuyi”) was incorporated under the laws of the PRC on November 13, 2017 with a capital of
RMB 60,000,000. The majority shareholder at the time of establishment was Guowei Zhang. On April 1, 2020, Zhejiang Jingpo Ecological
Technology became the sole shareholder of Hangzhou Zhuyi. Hangzhou Zhuyi is specialized in smart parking projects, smart parking mobile
applications and cloud platform construction innovation.
Zhejiang
Linglingyi Network Technology Co. (“Linglingyi”) was incorporated on November 17, 2018. Its sole director is Guowei Zhang.
Hangzhou Zhuyi acquired 100% of Linglingyi on April 29. 2022. Its main businesses are smart parking projects and smart parking mobile
applications.
Liangshan
Tongfu Technology Co. (“Liangshan”) was incorporated on November 13, 2018. On September 29, 2022, Hangzhou Zhuyi entered
in a share agreement with Hangzhou Kaai Technology Co. to purchase 26% of Liangshan’s shares. As a result, Hangzhou Zhuyi holds
67% of Liangshan. Liangshan is into smart parking projects and smart parking mobile applications businesses.
Zhuyi
Technology (Anping) Co. (“Anping”) was incorporated on May 12, 2022, which is 90% owned by Hangzhou Zhuyi and it mainly focuses
on smart parking projects and smart parking mobile applications.
Haikou
Zhuyi Technology Co. (“Haikou”) was incorporated on May 9, 2022 which is a wholly subsidiary of Hangzhou Zhuyi. It mainly
focuses on smart parking projects and smart parking mobile applications.
Yibin
Huibo Technology Co. (“Yibin”) was incorporated on July 4, 2019, which is 80% owned by Hangzhou Zhuyi. It mainly focuses
on smart parking projects and smart parking mobile applications.
Xide
Zhuyi Technology Co. (“Xide”) was incorporated on October 14, 2021, which is 67% owned by Hangzhou Zhuyi. It mainly focuses
on smart parking projects and smart parking mobile applications.
Hubei
Tongpo Parking Management Co. (“Tongpo”) was incorporated on November 4, 2020, which is a wholly subsidiary of Hangzhou Zhuyi.
It mainly focuses on smart parking projects and smart parking mobile applications.
Zhuyi
Technology (Taining) Co. (“Taining”) was incorporated on May 18, 2021, which is 72% owned by Hangzhou Zhuyi. It mainly focuses
on smart parking projects and smart parking mobile applications.
Intellengence
Parking Group Limited provides smart parking projects, smart parking mobile applications and cloud platform construction innovation through
its consolidated subsidiaries, variable interest entities (“VIE”s) and VIE’s subsidiaries.
On March 8, 2023, SVMB changed its name to SAVMOBI TECHNOLOGY, INC. (aka JINGBO TECHNOLOGY, INC.)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying financial statements include the balances and results of operations of the Company have been prepared pursuant to the rules
and regulations of the U.S. Securities and Exchanges Commission (“SEC”) and in conformity with generally accepted accounting
principles in the U.S. (“US GAAP”).
The
accompanying financial statements are presented on the basis that the Company is a going concern. The going concern assumption contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business.
The
ability to continue as a going concern is dependent upon the Company’s profit generating operations in the future and/or obtaining
the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they become due.
These consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts
and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
The
Company expects to finance operations primarily through long-term loans. Hangzhou Zhuyi entered into loan agreements with Beijing Zhibo
Innovation Technology Co., Ltd (“Beijing Zhibo”). A three-year agreement was signed on September 20, 2019. The agreement
started on October 1, 2019. The maximum borrowing is RMB 300,000,000 (USD $45,028,818) with an interest rate of 3.6%. 25% of the outstanding
balance should be repaid each quarter. On August 30, 2022, Beijing Zhibo renewed this agreement for another three years with interest
rate decreased to 3% per year. Both parties agreed there would be no repayment of principle or interests for the first 24 months. The
other contract was a two-year interest-free agreement signed on September 1st, 2020 at which date the contract started. Principle was
RMB 22,000,000 (USD$3,302,098). On January 10, 2023, Beijing Zhibo extended this agreement to September 30, 2025 with the interest rate
being 3% per year. Payments for principle and interest are not required until Oct, 2024. On November, 30, 2022, the combined outstanding
balance of these loans was RMB 234,301,035 (USD $31,048,021). On January 15, Beijing Zhibo was restructured and these loans were transferred
to and replaced by previous creditors of Beijing Zhibo with the original terms unchanged.
These
conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s continuation
as a going concern is dependent on the Company’s ability to meet obligations as they become due and to obtain additional equity
or alternative financing required to fund operations until sufficient sources of recurring revenues can be generated. There can be no
assurance that the Company will be successful in its plans described above or in attracting equity or alternative financing on acceptable
terms, or if at all. The consolidated financial statements do not include any adjustments that might result from the outcome of this
uncertainty.
Interim
Financial Information
The
unaudited condensed financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable
to interim financial information and the requirements of Form 10-Q and Rule 8-03 of Regulation S-X of the Securities and Exchange Commission.
Accordingly, they do not include all of the information and disclosure required by accounting principles generally accepted in the United
States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the
opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations
and cash flows for the interim periods have been included.
These
condensed financial statements should be read in conjunction with the audited financial statements for the year ended May 31, 2022, as
not all disclosures required by generally accepted accounting principles for annual financial statements are presented. The interim condensed
financial statements follow the same accounting policies and methods of computations as the audited financial statements for the year
ended May 31, 2022.
Method
of accounting
Management
has prepared the accompanying financial statements and these notes in accordance to generally accepted accounting principles in the
United States of America. The Company maintains its general ledger and journals with the accrual method accounting.
Use
of Estimates
The
preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect certain reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and expenses during the period. The management makes its best
estimate of the outcome for these items based on information available when the financial statements are prepared, however, actual results
could differ from those estimates.
Business
Combination and non-controlling interests
The
Company accounts for its business combinations using the acquisition method of accounting in accordance with ASC 805 — “Business
Combinations”. The cost of an acquisition is measured as the aggregate of the acquisition date fair value of the assets transferred
to the sellers, liabilities incurred by the Company and equity instruments issued by the Company. Transaction costs directly attributable
to the acquisition are expensed as incurred. Identifiable assets acquired and liabilities assumed are measured separately at their fair
values as of the acquisition date, irrespective of the extent of any non-controlling interests. The excess of (i) the total costs of
acquisition, fair value of the non-controlling interests and acquisition date fair value of any previously held equity interest in the
acquiree over (ii) the fair value of the identifiable net assets of the acquiree is recorded as goodwill. If the cost of acquisition
is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the consolidated statements
of comprehensive loss.
In
a business combination achieved in stages, the Company re-measures the previously held equity interest in the acquiree immediately before
obtaining control at its acquisition date fair value and the re-measurement gain or loss, if any, is recognized in the consolidated statements
of comprehensive loss.
For
the Company’s majority-owned subsidiaries, non-controlling interests are recognized to reflect the portion of their equity which
is not attributable, directly or indirectly, to the Company.
Cash
and Cash Equivalents
Cash
and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions
and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments. Our
cash is deposited with East West Bank.
Accounts
Receivable
Financial
instruments that potentially subject the Company to concentrations of credit risk consist primarily of accounts receivable. The Company
extends credit to its customers in the normal course of business and generally does not require collateral. The Company’s credit
terms are dependent upon the segment, and the customer. The Company assesses the probability of collection from each customer at the
outset of the arrangement based on a number of factors, including the customer’s payment history and its current creditworthiness.
If in management’s judgment collection is not probable, the Company does not record revenue until the uncertainty is removed.
Management
performs ongoing credit evaluations, and the Company maintains an allowance for potential credit losses based upon its loss history and
its aging analysis. The allowance for doubtful accounts is the Company’s best estimate of the amount of credit losses in existing
accounts receivable. Management reviews the allowance for doubtful accounts each reporting period based on a detailed analysis of trade
receivables. In the analysis, management primarily considers the age of the customer’s receivable, and also considers the creditworthiness
of the customer, the economic conditions of the customer’s industry, general economic conditions and trends, and the business relationship
and history with its customers, among other factors. If any of these factors change, the Company may also change its original estimates,
which could impact the level of the Company’s future allowance for doubtful accounts. If judgments regarding the collectability
of receivables were incorrect, adjustments to the allowance may be required, which would reduce profitability.
Accounts
receivable are recognized and carried at the original invoice amount less an allowance for any uncollectible amounts. An estimate for
doubtful accounts receivable is made when collection of the full amount is no longer probable. Bad debts are written off as identified.
No allowance for doubtful accounts was made for the period ended February 28, 2023.
Inventories
Inventories
solely consist of consumable parts for sales are stated at the lower of cost or market value. Consumable parts for sales costs include:
materials, direct labor, inbound shipping costs, and allocated overhead. The Company applies the weighted average cost method to its
inventory.
Plant
and equipment
An
item of plant and equipment is stated at cost less any accumulated depreciation and any accumulated allowance for decrease in value (if
any).
The
cost of an item of plant and equipment comprises its purchase price, import duties and non-refundable purchase taxes (after deducting
trade discounts and rebates) and any costs directly attributable to bringing the asset to the location and condition necessary for it
to be capable of operating in the manner intended by management. These can include the initial estimate of costs of dismantling and removing
the item, and restoring the site on which it is located, the obligation for which an entity incurs either when the item is acquired or
as a consequence of having used the item during a particular period.
The
cost of replacing part of plant and equipment is included in the carrying amount of the asset when it is probable that future economic
benefits will flow to the Company and the carrying amount of those replaced parts is derecognized. Repairs and maintenance are charged
to the statement of income during the financial period in which they are incurred.
Depreciation
is provided over their estimated useful lives, using the straight-line method. The Company’s typically applies a salvage value
of 0%. The estimated useful lives of the plant and equipment are as follows:
SCHEDULE
OF ESTIMATED USEFUL LIVE
Furniture,
fixtures and office equipment |
3-5
years |
Building |
20
years |
Vehicles |
4-5
years |
Car park
facilities |
2-5
years |
The
cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts, and any gain or loss
are included in the Company’s results of operations. The costs of maintenance and repairs are recognized to expenses as incurred;
significant renewals and betterments are capitalized.
Impairment
of long-lived assets
The
Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of
an asset may no longer be recoverable. Whenever there is an indication showing a permanent decrease in the amount of leasehold improvement
and equipment; such as an evidence of obsolescence or physical damage of an asset, significant changes in the manner in which an asset
is used or is expected to be used, the Company shall recognize loss on decrease in value of plant and equipment in the statement of income
where the carrying amount of asset is higher than the recoverable amount. The Company measures impairment by comparing the carrying value
of the long-lived assets to the estimated discounted future cash flows expected to result from the use of the assets and their eventual
disposition. If the sum of the expected discounted cash flow is less than the carrying amount of the assets, the Company would recognize
an impairment loss based on the fair value of the assets. The Company did not record any impairment losses on long-lived assets during
the period and year ended February 28, 2023 and May 31, 2022
Statutory
reserves
Statutory
reserves are referring to the amount appropriated from the net income in accordance with laws or regulations, which can be used to recover
losses and increase capital, as approved, and are to be used to expand production or operations. PRC laws prescribe that an enterprise
operating at a profit must appropriate and reserve, on an annual basis, an amount equal to 10% of its profit. Such an appropriation is
necessary until the reserve reaches a maximum that is equal to 50% of the enterprise’s PRC registered capital.
Leases
Leases
are classified at the inception date as either a finance lease or an operating lease. As the lessee, a lease is a finance lease if any
of the following conditions exists: a) ownership is transferred to the lessee by the end of the lease term, b) there is a bargain purchase
option, c) the lease term is at least 75% of the asset’s estimated remaining economic life, or d) the present value of the minimum
lease payments at the beginning of the lease term is 90% or more of the fair value of the leased asset to the lessor at the inception
date.
All
other leases are accounted for as operating leases wherein rental payments are expensed on a straight-line basis over the periods of
their respective leases. Operating leases (with an initial term of more than 12 months) are included in operating lease right-of-use
(“ROU”) assets, operating lease liabilities (current), and operating lease liabilities (non-current) in the balance sheets.
ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s
obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date
based on the present value of lease payments over the lease term. The Company utilizes a market-based approach to estimate the incremental
borrowing rate based on the information available at commencement date in determining the present value of lease payments. The operating
lease ROU asset also includes any lease payments made and excludes lease incentives. The lease terms may include options to extend or
terminate the lease when it is reasonably certain that the Company will exercise that option.
The
Company reviews its lease for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may
no longer be recoverable. Whenever there is an indication showing a permanent decrease in the amount of lease; such as an evidence of
obsolescence or physical damage of an asset, significant changes in the manner in which an asset is used or is expected to be used, the
Company shall recognize loss on decrease in value of lease in the statement of income where the carrying amount of asset is higher than
the recoverable amount. The Company measures impairment by comparing the carrying value of the lease to the estimated discounted future
cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected discounted cash flow
is less than the carrying amount of the assets, the Company would recognize an impairment loss based on the fair value of the assets
Value
added tax (“VAT”)
The
Company is subject to value-added tax (“VAT”) for providing services and sales of products. Revenue from providing services
and sales of products is generally subject to VAT at applicable tax rates, and subsequently paid to PRC tax authorities after netting
input VAT on purchases. The excess of output VAT over input VAT is reflected in accrued expenses and other payables. The Company reports
revenue net of PRC’s VAT for all the periods presented in the Consolidated Statements of Operations and Comprehensive Loss.
Foreign
currency translation
The
accompanying financial statements are presented in United States dollars. The functional currencies of the Company are in Renminbi (RMB).
The Company’s assets and liabilities are translated into United States dollars from RMB at year-end exchange rates, and its revenues
and expenses are translated at the average exchange rate during the year. Capital accounts are translated at their historical exchange
rates when the capital transactions occurred.
SCHEDULE
OF FOREIGN CURRENCY TRANSLATION
| |
| 02282023 | | |
| 05312022 | |
Period and year end RMB: US$ exchange rate | |
| 6.9325 | | |
| 6.6624 | |
Period and annual average RMB: US$ exchange rate | |
| 6.9176 | | |
| 6.4310 | |
The
RMB is not freely convertible into foreign currencies and all foreign exchange transactions must be conducted through authorized financial
institutions.
Revenue
Recognition
Revenue
is generated through provision of commercial mobile technical support services. Revenue is recognized when a customer obtains control
of promised goods or services and is recognized in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue
and cash flows arising from contracts with customers. The amount of revenue that is recorded reflects the consideration that the Company
expects to receive in exchange for those goods and services. The Company applies the following five-step model in order to determine
this amount:
(i)
identification of the promised goods and services in the contract;
(ii)
determination of whether the promised goods and services are performance obligations, including whether they are distinct in the context
of the contract;
(iii)
measurement of the transaction price, including the constraint on variable consideration;
(iv)
allocation of the transaction price to the performance obligations; and
(v)
recognition of revenue when (or as) the Company satisfies each performance obligation.
The
Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled
to in exchange for the goods or services it transfers to the customer. Once a contract is determined to be within the scope of ASC 606
at contract inception, the Company reviews the contract to determine which performance obligations the Company must deliver and which
of these performance obligations are distinct. The Company recognizes as revenues the amount of the transaction price that is allocated
to the respective performance obligation when the performance obligation is satisfied or as it is satisfied. Generally, the Company’s
performance obligations are transferred to customers at a point in time, typically upon delivery.
For
all reporting periods, the Company has not disclosed the value of unsatisfied performance obligations for all service revenue contracts
with an original expected length of one year or less, which is an optional exemption that is permitted under the adopted rules.
Other
income and other expenses
Other
income and other expenses are recognized on an accrual basis in accordance with the substance of the relevant agreements.
Cost
of revenues
Cost
of revenues consists of the outsourced services, including platform storage, maintenance and development, provided by a service provider
on monthly basis.
Advertising
All
advertising costs are expensed as incurred.
Research
and development
All
advertising costs are expensed as incurred.
Earnings
Per Share
The
Company reports earnings per share in accordance with ASC 260 “Earnings Per Share”, which requires presentation of basic
and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic
earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common
shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities
or other contracts to issue common stock were exercised and converted into common stock. Further, if the number of common shares outstanding
increases as a result of a stock dividend or stock split or decreases as a result of a reverse stock split, the computations of a basic
and diluted earnings per share shall be adjusted retroactively for all periods presented to reflect that change in capital structure.
The
Company’s basic earnings per share is computed by dividing the net income available to holders by the weighted average number of
the Company’s ordinary shares outstanding. Diluted earnings per share reflects the amount of net income available to each ordinary
share outstanding during the period plus the number of additional shares that would have been outstanding if potentially dilutive securities
had been issued.
Fair
Value of Financial Instruments
Fair
value is the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market
participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to
be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and it considers
assumptions that market participants would use when pricing the asset or liability.
Authoritative
literature provides a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use or unobservable
inputs when measuring fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest
level of input that is significant to the fair value measurement as follows:
Level
- 1: defined as observable inputs such as quoted prices in active markets;
Level
- 2: defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
Level
- 3: defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
The carrying amounts of accounts payables and accrued liabilities approximate its fair value due to its relatively short-term maturity.
It
is not, however, practical to determine the fair value of amounts due to related party because the transactions cannot be assumed to
have been consummated at arm’s length, the terms are not deemed to be market terms, there are no quoted values available for these
instruments, and an independent valuation would not be practical due to the lack of data regarding similar instruments, if any, and the
associated potential costs.
Related
Party Transactions
A
related party is generally defined as (i) any person that holds 10% or more of the Company’s securities and their immediate families,
(ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control
with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction
is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. The Company
conducts business with its related parties in the ordinary course of business.
Transactions
involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive,
free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related
party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations
can be substantiated.
Recent
Accounting Pronouncements
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not
believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial
position or results of operations.
NOTE
3 TRADE RECEIVABLES
The
Company does not provide any credit terms to its customers for smart parking. Cash will be collected by the exit of parking lots. The
Company provides one to three months credits term for customers purchasing parking equipment.
NOTE
4 PREPAID EXPENSES AND OTHER CURRENT ASSETS
SCHEDULE
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
| |
February 28, 2023 (Unaudited) | | |
May 31, 2022 (Unaudited) | |
Prepayment (a) | |
| 1,381,116 | | |
| 2,874,771 | |
Deposit | |
| 729,607 | | |
| 653,538 | |
Loan receivable (b) | |
| 917,484 | | |
| 2,067,575 | |
Advances to employees | |
| 529,652 | | |
| 421,501 | |
Other | |
| 165,453 | | |
| 212,062 | |
VAT | |
| 197,240 | | |
| 100,243 | |
TOTAL | |
| 3,920,552 | | |
| 6,329,690 | |
(a) | Prepayment
mainly included a rental agreement of parking lot with a third party. The contract became effective on January 1, 2021 and will end on
December 31, 2030. The Company has paid full rent as of May 31, 2022. |
(b) | Loan receivables
are loans borrow to third parties. All loans are interest free and will be repaid on demand. |
NOTE
5 PROPERTY AND EQUIPMENT
SCHEDULE
OF PROPERTY AND EQUIPMENT
| |
| | | |
| | |
| |
As of | |
| |
February 28, 2023 (Unaudited) | | |
May 31, 2022
(Unaudited) | |
| |
$ | | |
$ | |
Cost | |
| | | |
| | |
Furniture, fixtures and office equipment | |
| 989,648 | | |
| 1,039,335 | |
Building (a) | |
| 4,424,598 | | |
| 4,502,229 | |
Vehicles | |
| 126,455 | | |
| 98,523 | |
Car park facilities | |
| 3,228,761 | | |
| 3,310,905 | |
Construction in progress | |
| 1,172,031 | | |
| 363,367 | |
Total | |
| 9,941,493 | | |
| 9,314,359 | |
| |
| | | |
| | |
Less: accumulated depreciation | |
| (2,951,602 | ) | |
| (2,357,960 | ) |
Property and equipment, net | |
| 6,989,891 | | |
| 6,956,399 | |
(a) | | Address of the
building is Building B8, China Zhigu Fuchun, Yinhu Village, Shoujiang town, Fuyang District, China |
NOTE
6 INTANGIBLE ASSETS
SCHEDULE
OF INTANGIBLE ASSETS
| |
February 28, 2023
(Unaudited) | | |
May 31, 2022 (Unaudited) | |
| |
$ | | |
$ | |
Purchased software | |
| 29,259 | | |
| 16,100 | |
Intangible assets gross | |
| 29,259 | | |
| 16,100 | |
| |
| | | |
| | |
Less: accumulated amortization | |
| (12,804 | ) | |
| (2,818 | ) |
Intangible assets, net | |
| 16,455 | | |
| 13,282 | |
NOTE
7 RIGHT-OF-USE ASSETS
SCHEDULE
OF RIGHT OF USE ASSETS
| |
$ | |
Cost | |
| | |
At May 31, 2022 (Unaudited) | |
| 2,218,295 | |
Additions during the period | |
| - | |
Effects of currency translation | |
| (86,418 | ) |
At February 28, 2023 (Unaudited) | |
| 2,131,877 | |
| |
| | |
Accumulated depreciation | |
| | |
At May 31,2022 (Unaudited) | |
| 1,271,999 | |
Depreciation during the period | |
| 515,630 | |
Effects of currency translation | |
| (49,553 | ) |
At February 28, 2023 (Unaudited) | |
| 1,738,076 | |
| |
| | |
Net book value | |
| | |
At May 31, 2022 (Unaudited) | |
| 946,296 | |
At February 28, 2023 (Unaudited) | |
| 393,801 | |
Right
of use assets consisted of 16 contracts renting offices, warehouses and parking lots. Contracted terms ranged between two and eight years
with the earliest start date being January 8, 2019.
NOTE
8 OTHER NON-CURRENT ASSETS
Other
non-current assets mainly consisted of a rental agreement of parking lot with a third party. The contract became effective on January
1, 2021 and will end on December 31, 2030. The Company has paid full rent as of May 31, 2022.
NOTE
9 OTHER PAYABLES AND ACCRUALS
SCHEDULE
OF OTHER PAYABLE AND ACCRUALS
| |
February 28, 2023 | | |
May 31, 2022 | |
| |
$ | | |
$ | |
Accrued payroll and welfare payables | |
| 180,862 | | |
| 283,082 | |
Deposit | |
| 9,532 | | |
| 9,891 | |
Loans payable | |
| 2,956,715 | | |
| 507,388 | |
Advanced to employees | |
| 76,553 | | |
| 75,048 | |
Other (a) | |
| 1,155,012 | | |
| 752,324 | |
Total | |
| 4,378,674 | | |
| 1,627,733 | |
(a) | | Other mainly included
collection of parking fees on behalf of a third party. |
NOTE
10 RELATED PARTY TRANSACTIONS
(a)
The Company had the following balances due to and due from related parties:
At
February 28, 2023 and May 31, 2022, the Company owed funds to the following related parties:
SCHEDULE
OF RELATED PARTY TRANSACTIONS
| |
February 28, 2023 | | |
May 31.2022 | | |
Relationship |
| |
| | |
| | |
|
Intellegence Triumph Holdings Limited | |
| 5,000 | | |
| 5,000 | | |
Former shareholder |
Virtue Victory Holdings Limited | |
| 5,200 | | |
| 5,200 | | |
Former shareholder |
Strength Union Holdings Limited | |
| 5,800 | | |
| 5,800 | | |
Former shareholder |
Related
party | |
| | | |
| | | |
|
At
February 28, 2023 and May 31, 2022, the Company owned funds from the following related parties:
| |
February 28, 2023 | | |
May 31.2022 | | |
Relationship |
| |
| | |
| | |
|
Guowei Zhang | |
| 1,005,197 | | |
| 390,077 | | |
President of the Company |
Xinxin Chen | |
| 1,500 | | |
| - | | |
Shareholder |
Beijing Zhibo Innovation Technology Co., Ltd. | |
| - | | |
| 33,211,152 | | |
An entity which Guowei Zhang is a major shareholder |
Related
party | |
| | | |
| | | |
|
Advances
from Guowei Zhang were unsecured, non-interest bearing and due on demand.
Hangzhou
Zhuyi entered into loan agreements with Beijing Zhibo Innovation Technology Co., Ltd (Beijing Zhibo). A three-year agreement was signed
on September 20, 2019. The agreement started on October 1, 2019. The maximum borrowing is RMB 300,000,000 (USD $45,028,818) with an interest
rate of 3.6%. 25% of the outstanding balance should be repaid each quarter. On August 30, 2022, Beijing Zhibo renewed this agreement
for another three years with interest rate decreased to 3% per year. Both parties agreed there would be no repayment of principle or
interests for the first 24 months. The other contract was a two-year interest-free agreement signed on September 1st, 2020 at which date
the contract started. Principle was RMB 22,000,000 (USD$3,302,098). On January 10, 2023, Beijing Zhibo extended this agreement to September
30, 2025 with the interest rate being 3% per year. Payments for principle and interest are not required until Oct, 2024. On November,
30, 2022, the combined outstanding balance of these loans was RMB 234,301,035 (USD $31,048,021). On January 15, Beijing Zhibo was restructured
and these loans were transferred to and replaced by previous creditors of Beijing Zhibo with the original terms unchanged.
During
the nine months ended February 28, 2023, the Company borrowed from related parties of $616,620.
NOTE
11 INCOME TAX
United
States of America
The
Tax Act reduces the U.S. statutory corporate tax rate from 35% to 21% for our tax years beginning in 2018, which resulted in the re-measurement
of the federal portion of our deferred tax assets from the 35% to 21% tax rate. The Company is registered in the State of Nevada and
is subject to United States of America tax law.
BVI
The
Company’s BVI subsidiary is not subject to income or capital gains taxes under the current laws of the BVI. In addition, dividend
payments are not subject to withholdings tax in the BVI.
Hong
Kong
On
March 21, 2018, the Hong Kong Legislative Council passed The Inland Revenue (Amendment) (No. 7) Bill 2017 (the “Bill”) which
introduces the two-tiered profits tax rates regime. The Bill was signed into law on March 28, 2018 and was announced on the following
day. Under the two-tiered profits tax rates regime, the first 2 million Hong Kong Dollar (“HKD”) of profits of the qualifying
group entity will be taxed at 8.25%, and profits above HKD 2 million will be taxed at 16.5%. The Company’s Hong Kong subsidiaries
did not have assessable profits that were derived in Hong Kong for the nine months ended February 28, 2023 and the year ended May 31,
2022. Therefore, no Hong Kong profit tax has been provided for the nine months ended February 28, 2023 and the year ended May 31, 2022.
PRC
The
Company’s PRC subsidiaries are subject to the PRC Enterprise Income Tax Law (“EIT Law”) and are taxed at the statutory
income tax rate of 25%, unless otherwise specified.
Income
tax expense (benefits)
SCHEDULE
OF INCOME TAX EXPENSES (BENEFITS)
| |
February 28, 2023 | | |
May 31, 2022 | |
| |
(Unaudited) | | |
(Unaudited) | |
| |
$ | | |
$ | |
Tax credit calculated at statutory tax rate | |
| (997,530 | ) | |
| (1,723,721 | ) |
Effect of different tax rates | |
| 17,832 | | |
| 1,721 | |
Deferred tax asset not recognized during the period | |
| 4,987,690 | | |
| 8,618,604 | |
Income tax expenses | |
| 39 | | |
| - | |
Management
believes that it is more likely than not that the deferred tax assets will not be fully realizable in the future. Accordingly, the Company
provided for a full valuation allowance against its deferred tax assets.
NOTE
12 LONG-TERM BORROWINGS
Hangzhou
Zhuyi entered into loan agreements with Beijing Zhibo Innovation Technology Co., Ltd (Beijing Zhibo). A three-year agreement was signed
on September 20, 2019. The agreement started on October 1, 2019. The maximum borrowing is RMB 300,000,000 (USD $45,028,818) with an interest
rate of 3.6%. 25% of the outstanding balance should be repaid each quarter. On August 30, 2022, Beijing Zhibo renewed this agreement
for another three years with interest rate decreased to 3% per year. Both parties agreed there would be no repayment of principle or
interests for the first 24 months. The other contract was a two-year interest-free agreement signed on September 1st, 2020 at which date
the contract started. Principle was RMB 22,000,000 (USD$3,302,098). On January 10, 2023, Beijing Zhibo extended this agreement to September
30, 2025 with the interest rate being 3% per year. Payments for principle and interest are not required until Oct, 2024. On November,
30, 2022, the combined outstanding balance of these loans was RMB 234,301,035 (USD $31,048,021). On January 15, Beijing Zhibo was restructured
and these loans were transferred to and replaced by previous creditors of Beijing Zhibo with the original terms unchanged.
NOTE
13 LEASES
Right-of-use (“ROU”) assets represent the right to use an underlying
asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and
liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term.
The Company entered into 16 agreements for renting offices, warehouses and parking lots. As of February 28, 2023, the Company has $ 393,801
of right-of-use assets, $ 138,799 in current operating lease liabilities and $ 209,581 in non-current operating lease liabilities.
Significant
assumptions and judgments made as part of the adoption of this new lease standard include determining (i) whether a contract contains
a lease, (ii) whether a contract involves an identified asset, and (iii) which party to the contract directs the use of the asset. The
discount rates used to calculate the present value of lease payments were determined based on hypothetical borrowing rates available
to the Company over terms similar to the lease terms.
The
Company’s future minimum payments under long-term non-cancellable operating leases are as follows:
SCHEDULE
OF FUTURE MINIMUM PAYMENTS UNDER LONG TERM NON-CANCELLABLE OPERATING LEASE
| |
As of February 28, 2023 | | |
As of May 31, 2022 | |
| |
(Unaudited) | | |
(Unaudited) | |
| |
$ | | |
$ | |
Within 1 year | |
| 592,070 | | |
| 658,774 | |
After 1 year but within 5 years | |
| 230,589 | | |
| 321,294 | |
Total lease payments | |
| 822,659 | | |
| 980,068 | |
| |
| | | |
| | |
Less: imputed interest | |
| (474,279 | ) | |
| (42,520 | ) |
Total lease obligations | |
| 348,380 | | |
| 937,548 | |
Less: current obligations | |
| (138,799 | ) | |
| (637,110 | ) |
Long-term lease obligations | |
| 209,581 | | |
| 300,438 | |
NOTES
14 NON-CONTROLLING INTERESTS (NCI)
Non-controlling
interests (“NCI”) represent the portion of net assets in consolidated entities that are not owned by the Company.
The
following table represent the non-controlling ownership interests and non-controlling interest balances reported in stockholder’s
equity as of May 31, 2022 and 2021, respectively.
SCHEDULE
OF NON CONTROLLING OWNERSHIP INTERESTS
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
| |
Liangshan | | |
Yibin | | |
Xide | | |
Taining | | |
Anping | | |
Total | |
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
NCI ownership interest | |
| 33 | % | |
| 33 | % | |
| 20 | % | |
| 20 | % | |
| 33 | % | |
| 33 | % | |
| 28 | % | |
| 28 | % | |
| 10 | % | |
| 10 | % | |
| | | |
| | |
NCI balances | |
| (607,690 | ) | |
| (572,223 | ) | |
| (16,332 | ) | |
| (16,157 | ) | |
| (15,823 | ) | |
| (12,186 | ) | |
| (43,899 | ) | |
| (25,911 | ) | |
| (1,384 | ) | |
| (174 | ) | |
| (685,128 | ) | |
| (626,651 | ) |
The
summarized financial information for subsidiary that has non-controlling interest which are material to the Company is provided below.
This information is based on amounts before inter-company elimination.
Summarized
statement of financial position as at
SCHEDULE
OF STATEMENT OF FINANCIAL POSITIONS
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
| |
Liangshan | | |
Yibin | | |
Xide | | |
Taining | | |
Anping | | |
Total | |
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
Non-current assets | |
| 459,318 | | |
| 708,532 | | |
| - | | |
| - | | |
| 54,556 | | |
| 68,075 | | |
| 178,960 | | |
| 230,103 | | |
| 58,356 | | |
| 89,143 | | |
| 751,190 | | |
| 1,095,853 | |
Current assets | |
| 767,594 | | |
| 578,305 | | |
| 1,612 | | |
| 2,231 | | |
| 22,008 | | |
| 11,287 | | |
| 58,214 | | |
| 23,313 | | |
| 212,069 | | |
| 103,544 | | |
| 1,061,497 | | |
| 718,680 | |
Current liabilities | |
| (665,179 | ) | |
| (563,582 | ) | |
| (73,190 | ) | |
| (78,897 | ) | |
| (119,306 | ) | |
| (113,808 | ) | |
| (64,153 | ) | |
| (37,110 | ) | |
| (10,720 | ) | |
| (117,146 | ) | |
| (932,548 | ) | |
| (910,543 | ) |
Non-current liabilities | |
| (117,896 | ) | |
| (127,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (7,975 | ) | |
| (20,787 | ) | |
| (10,976 | ) | |
| (11,022 | ) | |
| (136,847 | ) | |
| (158,809 | ) |
Net assets | |
| 443,837 | | |
| 596,255 | | |
| (71,578 | ) | |
| (76,666 | ) | |
| (42,742 | ) | |
| (34,446 | ) | |
| 165,046 | | |
| 195,519 | | |
| 248,729 | | |
| 64,519 | | |
| 743,292 | | |
| 745,181 | |
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
| |
Liangshan | | |
Yibin | | |
Xide | | |
Taining | | |
Anping | | |
Total | |
| |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | | |
022823 | | |
053122 | |
Net Assets | |
| 443,837 | | |
| 596,255 | | |
| (71,578 | ) | |
| (76,666 | ) | |
| (42,742 | ) | |
| (34,446 | ) | |
| 165,046 | | |
| 195,519 | | |
| 248,729 | | |
| 64,519 | | |
| 743,292 | | |
| 745,181 | |
Less: Zhuyi capital and additional paid-in capital | |
| (2,101,930 | ) | |
| (2,101,930 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (310,895 | ) | |
| (303,483 | ) | |
| (271,698 | ) | |
| (65,935 | ) | |
| (2,684,523 | ) | |
| (2,471,348 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: OCI | |
| (91,217 | ) | |
| (114,166 | ) | |
| (5,041 | ) | |
| (2,060 | ) | |
| (2,603 | ) | |
| (1,240 | ) | |
| (5,468 | ) | |
| 7,713 | | |
| 9,308 | | |
| (162 | ) | |
| (95,021 | ) | |
| (109,915 | ) |
Accumulated Deficits | |
| (1,749,310 | ) | |
| (1,619,841 | ) | |
| (76,619 | ) | |
| (78,726 | ) | |
| (45,345 | ) | |
| (35,686 | ) | |
| (151,317 | ) | |
| (100,251 | ) | |
| (13,661 | ) | |
| (1,578 | ) | |
| (2,036,252 | ) | |
| (1,836,082 | ) |
Accumulated Deficits attributable to NCI | |
| (557,272 | ) | |
| (534,548 | ) | |
| (15,324 | ) | |
| (15,745 | ) | |
| (14,964 | ) | |
| (11,777 | ) | |
| (42,368 | ) | |
| (28,071 | ) | |
| (1,366 | ) | |
| (158 | ) | |
| (651,294 | ) | |
| (590,299 | ) |
Plus: OCI attributable to NCI | |
| (30,418 | ) | |
| (37,675 | ) | |
| (1,008 | ) | |
| (412 | ) | |
| (859 | ) | |
| (409 | ) | |
| (1,531 | ) | |
| 2,160 | | |
| (18 | ) | |
| (16 | ) | |
| (33,834 | ) | |
| (36,352 | ) |
NCI balances | |
| (607,690 | ) | |
| (572,223 | ) | |
| (16,332 | ) | |
| (16,157 | ) | |
| (15,823 | ) | |
| (12,186 | ) | |
| (43,899 | ) | |
| (25,911 | ) | |
| (1,384 | ) | |
| (174 | ) | |
| (685,128 | ) | |
| (626,651 | ) |
NOTES
15 RESERVES
Statutory
reserve
Pursuant
to the laws applicable to the PRC’s Foreign Investment Enterprises, the Company must make appropriations from after-tax profit
to non-distributable reserve funds. Subject to certain cumulative limits, the general reserve requires annual appropriations of 10% of
after-tax profits as determined under the PRC laws and regulations at each year-end until the balance reaches 50% of the PRC entity registered
capital; the other reserve appropriations are at the Company’s discretion. These reserves can only be used for specific purposes
of enterprise expansion and are not distributable as cash dividends. During the year ended May 31, 2022 and 2021, the Company did not
accrue any statutory reserve.
Foreign
currency translation reserve
The
foreign currency translation reserve represents translation differences arising from translation of foreign currency financial statements
into the Company’s reporting currency.