U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of September 2023
Commission File Number: 001-39137
Fresh2 Group Limited
650 Fifth Avenue, Suite 2416
New York, NY 10019-6108
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
This Report on Form 6-K is incorporated by reference into the Registrant’s
Registration Statements on Form S-8 File Numbers 333-265413 and 333-259748 and our Registration Statement on Form F-3 File Number 333-256630
Explanatory Note
On September 1, 2022, Fresh2 Group Limited (the
“Company”) entered into two share purchase agreements with Jiaxing Changxin Enterprise Management, LLP (“Changxin”),
and Shanghai Yiyou Investment Management Co., LTD (“Yiyou”), pursuant to which the Company agreed to sell 70% of the shares
of Changwei System Technology (Shanghai) Co., LTD. (“Changwei”), a subsidiary based in Shanghai, China, to Changxin in consideration
of USD350,000 (RMB2,555,000), and sell the remaining 30% of the shares to Yiyou in consideration of USD150,000 (RMB1,095,000). On February
10, 2023, Yiyou entered into a further arrangement with Changxin and Ruoou Ying, pursuant to which a transfer of 29% of Changwei’s shares
to Changxin and 1% of the shares to Ruoou Ying was effectuated. The closing took place on June 1, 2023. This transaction was a sale to
related parties. Ruoou Ying held the position of Supervisor at Anpac Lishui (as defined below), while Changxin was under the common control
of Ruoou Ying and Chris Yu, the Co-Founder and Chairman of the Company.
As previously reported, on July 28, 2023, the
Company entered into three Share Purchase Agreements to sell 100% of the shares of (i) AnPac Bio-Medical Technology (Lishui) Co., Ltd.,
a subsidiary based in Lishui, China (“AnPac Lishui”), (ii) Anpac Technology USA CO., LTD., a subsidiary based in Pennsylvania
and California (“AnPac USA”), and (iii) Changhe Bio-Medical Technology (Yangzhou) Co., Ltd., a subsidiary based in Yangzhou,
China (“Changhe”), respectively.
The Company is filing this Report on Form 6-K
to submit its unaudited pro forma condensed financial statements based upon the Company’s historical financial statements and adjusted
to give effect to the sale of Changwei, AnPac Lishui, AnPac USA and Changhe, which comprised the Company’s early cancer screening
and detection business.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of
1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
Fresh2 Group Limited |
|
|
|
By: |
/s/ Haohan Xu |
|
Name: |
Haohan Xu |
|
Title: |
Chief Executive Officer |
|
|
|
Dated: September 12, 2023 |
|
|
2
Exhibit 99.1
FRESH2 GROUP LIMITED
(FORMERLY ANPAC BIO-MEDICAL SCIENCE CO., LTD.)
UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS
The following unaudited pro forma condensed financial
statements are based upon the historical financial statements of FRESH2 GROUP LIMITED, formerly ANPAC BIO-MEDICAL SCIENCE CO., LTD. (the
“Company”), adjusted to give effect to the sale of its business of providing multi-cancer screening and detection tests, physical
checkup packages, and technology services businesses (the “Business”).
On September 1, 2022, the Company entered into
two share purchase agreements with Jiaxing Changxin Enterprise Management, LLP (“Changxin”), and Shanghai Yiyou Investment
Management Co., LTD (“Yiyou”), pursuant to which the Company agreed to sell 70% of the shares of Changwei System Technology
(Shanghai) Co., LTD. (“Changwei”), a subsidiary based in Shanghai, China, to Changxin in consideration of USD350,000 (RMB2,555,000),
and sell the remaining 30% of the shares to Yiyou in consideration of USD150,000 (RMB1,095,000). On February 10, 2023, Yiyou entered into
a further arrangement with Changxin and Ruoou Ying, pursuant to which a transfer of 29% of Changwei's shares to Changxin and 1% of the
shares to Ruoou Ying was effectuated. The closing took place on June 1, 2023. This transaction was a sale to related parties. Ruoou Ying
held the position of Supervisor at Anpac Lishui, while Changxin was under the common control of Ruoou Ying and Chris Yu, the Co-Founder
and Chairman of the Company.
On July 28, 2023, the Company entered into an
agreement with New-Horizon Bio-Medical Science Co., Ltd. (“New-Horizon”), a company registered in Hong Kong with its business
interests and focus in bio-medical technologies, pursuant to which the Company agreed to sell 100% of the shares of AnPac Bio-Medical
Technology (Lishui) Co., Ltd., a subsidiary based in Lishui, China which has incurred significant financial losses in its operations and
is not expected to reach a breakeven point for a significant period of time, to New-Horizon in consideration of RMB1.00. The closing is
expected to take place within 30 days from the execution of the agreement.
On July 28, 2023, the Company entered into a share
purchase agreement with New-Horizon, pursuant to which the Company agreed to sell 100% of the shares of Anpac Technology USA CO., LTD.,
a subsidiary with operations in, Pennsylvania and California, to New-Horizon in consideration of USD1.00. The closing took place simultaneously
with the execution of the agreement.
On July 28, 2023, the Company entered into a share
purchase agreement with Ningkasai Technology (Shanghai) Co., Ltd. (“Ningkasai”), a high-tech company in the life science applications
sector, pursuant to which the Company agreed to sell 100% of the shares of Changhe Bio-Medical Technology (Yangzhou) Co., Ltd., a subsidiary
based in Yangzhou, China, to Ningkasai in consideration of RMB1.00. The closing is expected to take place within 30 days from the execution
of the agreement. This transaction was a sale to a related party, as Ningkasai qualified as a related party of the Company, being under
99% control by Changxin.
These unaudited pro forma condensed financial
statements are derived from, and should be read in conjunction with, the financial statements contained in the Company’s Annual
Report on Form 20-F for the year ended December 31, 2022 filed with the United States Securities and Exchange Commission (the “SEC”)
on May 16, 2023.
The unaudited pro forma condensed balance sheet
gives effect to the sale of the Business as if it had occurred on December 31, 2022. The unaudited pro forma condensed statements of operations
for the year ended December 31, 2022 give effect to the sale of the Business as if it had occurred on January 1, 2022.
The transaction accounting adjustments for the
sale of the Business remove the assets, liabilities and results of operations of the Business. The adjustments also give effect to the
cash proceeds from the sale of the Business, less related transaction costs. Certain of the most significant assumptions are set forth
in the Notes to Unaudited Pro Forma Condensed Financial Statements.
We have included the following unaudited pro forma
condensed financial information for illustrative and informational purposes. The unaudited pro forma condensed financial information is
not intended to reflect what the Company’s financial position and results of operations would have been had the sale of the Business
occurred on the dates indicated above; and is not necessarily indicative of the results of operations or financial position that may occur
in the future. The pro forma condensed information does not reflect the realization of any expected cost savings, or any impact of the
continuing businesses of the Company.
FRESH2 GROUP LIMITED
(FORMERLY ANPAC BIO-MEDICAL
SCIENCE CO., LTD.)
UNAUDITED PRO FORMA CONSOLIDATED
COMBINED BALANCE SHEET
As of December 31, 2022
(Amounts in thousands
of RMB and US$, except for number of shares and per share data)
| |
Historical | | |
Pro Forma | |
| |
Fresh2
Group
Limited
and
Subsidiaries | | |
Fresh2
Group
Limited
and
Subsidiaries | | |
Pro Forma
Adjustment | |
|
| |
Pro Forma
Combined | |
| |
RMB’000 | | |
US$’000 | | |
US$’000 | |
|
| |
US$’000 | |
ASSETS | |
| | |
| | |
| |
|
| |
| |
Current assets: | |
| | |
| | |
| |
|
| |
| |
Cash and cash equivalents | |
| 1,870 | | |
| 271 | | |
| (269 | ) |
|
b | |
| 2 | |
Prepayment | |
| 3,742 | | |
| 543 | | |
| (390 | ) |
|
b | |
| 153 | |
Accounts receivable, net | |
| 2,235 | | |
| 324 | | |
| (324 | ) |
|
b | |
| - | |
Amounts due from related parties, net | |
| 2,194 | | |
| 318 | | |
| 1,040 | |
|
b | |
| 1,358 | |
| |
| | | |
| | | |
| 12,798 | |
|
a | |
| | |
| |
| | | |
| | | |
| (12,798 | ) |
|
g | |
| | |
Inventories, net | |
| 210 | | |
| 30 | | |
| (30 | )
| |
b | |
| - | |
Other current assets, net | |
| 3,448 | | |
| 500 | | |
| (500 | ) |
|
b | |
| 500 | |
| |
| | | |
| | | |
| 500 | |
|
e | |
| | |
Total current assets | |
| 13,699 | | |
| 1,986 | | |
| 27 | |
|
| |
| 2,013 | |
| |
| | | |
| | | |
| | |
|
| |
| - | |
Property and equipment, net | |
| 17,182 | | |
| 2,491 | | |
| (2,491 | ) |
|
b | |
| - | |
Land use rights, net | |
| 1,111 | | |
| 161 | | |
| (161 | ) |
|
b | |
| - | |
Intangible assets, net | |
| 185 | | |
| 27 | | |
| (27 | ) |
|
b | |
| - | |
Goodwill | |
| — | | |
| — | | |
| | |
|
| |
| - | |
Right of use assets | |
| 7,213 | | |
| 1,046 | | |
| (1,046 | ) |
|
b | |
| - | |
Long-term investments, net | |
| 1,079 | | |
| 156 | | |
| (156 | ) |
|
b | |
| - | |
TOTAL ASSETS. | |
| 40,469 | | |
| 5,867 | | |
| (3,854 | ) |
|
| |
| 2,013 | |
| |
| | | |
| | | |
| | |
|
| |
| - | |
LIABILITIES AND SHAREHOLDERS’ EQUITY/(DEFICIT) | |
| | | |
| | | |
| | |
|
| |
| - | |
Current liabilities: | |
| | | |
| | | |
| | |
|
| |
| - | |
Short-term debts | |
| 5,015 | | |
| 727 | | |
| (725 | ) |
|
c | |
| 2 | |
Accounts payable | |
| 2,108 | | |
| 303 | | |
| (303 | ) |
|
c | |
| - | |
Advance from customers | |
| 4,956 | | |
| 719 | | |
| (719 | ) |
|
c | |
| - | |
Amounts due to related parties | |
| 3,494 | | |
| 507 | | |
| (201 | ) |
|
c | |
| 306 | |
| |
| | | |
| | | |
| (12,798 | ) |
|
c | |
| | |
| |
| | | |
| | | |
| 12,798 | |
|
a | |
| | |
Lease liability-current | |
| 784 | | |
| 114 | | |
| (114 | ) |
|
c | |
| - | |
Accrued expenses and other current liabilities | |
| 25,921 | | |
| 3,758 | | |
| (2,666 | ) |
|
c | |
| 1,092 | |
| |
| | | |
| | | |
| 4 | |
|
h | |
| 4 | |
Total current liabilities | |
| 42,278 | | |
| 6,128 | | |
| (4,724 | ) |
|
| |
| 1,404 | |
Deferred tax liabilities | |
| — | | |
| — | | |
| | |
|
| |
| - | |
Lease liability-non-current | |
| 6,515 | | |
| 945 | | |
| (945 | ) |
|
c | |
| - | |
Other long-term liabilities | |
| 1,080 | | |
| 157 | | |
| (157 | ) |
|
c | |
| - | |
TOTAL LIABILITIES. | |
| 49,873 | | |
| 7,230 | | |
| (5,826 | ) |
|
| |
| 1,404 | |
Commitments and contingencies | |
| | | |
| | | |
| | |
|
| |
| - | |
| |
| | | |
| | | |
| | |
|
| |
| - | |
Shareholders’ equity (deficit): | |
| | | |
| | | |
| | |
|
| |
| - | |
Class A Ordinary shares ((US$0.01 par value per
share; 2,400,000,000 shares authorized, 16,604,402 and 79,536,589 shares issued
and 16,604,402 and 67,044,306 outstanding as of December 31, 2021 and 2022, respectively) | |
| 5,494 | | |
| 797 | | |
| | |
|
| |
| 797 | |
Class B Ordinary shares ((US$0.01 par value per
share; 30,000,000 authorized, 2,773,100 and 3,573,100 shares issued and outstanding as of December 31,
2021 and 2022) | |
| 240 | | |
| 35 | | |
| | |
|
| |
| 35 | |
Treasury stock(1) | |
| (11,003 | ) | |
| (1,595 | ) | |
| | |
|
| |
| (1,595 | ) |
Additional paid-in capital | |
| 564,869 | | |
| 81,898 | | |
| | |
|
| |
| 81,898 | |
Accumulated deficit | |
| (577,539 | ) | |
| (83,735 | ) | |
| 15,393 | |
|
f | |
| (81,144 | ) |
| |
| | | |
| | | |
| (12,798 | ) |
|
g | |
| | |
| |
| | | |
| | | |
| (4 | ) |
|
h | |
| | |
Accumulated other comprehensive income | |
| 4,263 | | |
| 618 | | |
| | |
|
| |
| 618 | |
Total Fresh2 Group Limited shareholders’ deficit | |
| (13,676 | ) | |
| (1,982 | ) | |
| 2,591 | |
|
| |
| 609 | |
Non-controlling interest | |
| 4,272 | | |
| 619 | | |
| (619 | ) |
|
d | |
| - | |
Total shareholders’ equity (deficit) | |
| (9,404 | ) | |
| (1,363 | ) | |
| 1,972 | |
|
| |
| 609 | |
| |
| | | |
| | | |
| | |
|
| |
| - | |
TOTAL LIABILITIES AND EQUITY (DEFICIT) | |
| 40,469 | | |
| 5,867 | | |
| (3,854 | ) |
|
| |
| 2,013 | |
FRESH2 GROUP LIMITED
(FORMERLY ANPAC BIO-MEDICAL SCIENCE CO., LTD.)
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
For the year ended December 31, 2022
(Amounts in thousands of RMB and US$, except for number
of shares and per share data)
| |
Historical | | |
Pro Forma | |
| |
Fresh2
Group
Limited
and
Subsidiaries | | |
Fresh2
Group
Limited
and
Subsidiaries | | |
Pro Forma
Adjustment | |
|
| |
Pro Forma
Combined | |
| |
RMB’000 | | |
US$’000 | | |
US$’000 | |
|
| |
US$’000 | |
Revenues: | |
| | |
| | |
| |
|
| |
| |
Revenues-third parties | |
| 9,849 | | |
| 1,428 | | |
| (1,428 | ) |
|
i | |
| - | |
Revenues-related parties | |
| 2,195 | | |
| 318 | | |
| (318 | ) |
|
i | |
| - | |
Total revenues | |
| 12,044 | | |
| 1,746 | | |
| (1,746 | ) |
|
| |
| - | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Cost of revenues | |
| (3,708 | ) | |
| (538 | ) | |
| 538 | |
|
i | |
| - | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Gross Profit | |
| 8,336.00 | | |
| 1,208 | | |
| (1,208 | ) |
|
| |
| - | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Operating expenses: | |
| | | |
| | | |
| | |
|
| |
| | |
Selling and marketing expenses | |
| (12,154 | ) | |
| (1,762 | ) | |
| 1,260 | |
|
j | |
| (502 | ) |
Research and development expenses | |
| (9,532 | ) | |
| (1,381 | ) | |
| 629 | |
|
j | |
| (752 | ) |
General and administrative expenses | |
| (70,788 | ) | |
| (10,263 | ) | |
| 3,402 | |
|
j | |
| (6,861 | ) |
Professional Service Fee | |
| | | |
| - | | |
| (4 | ) |
|
h | |
| (4 | ) |
Bad Debt Expenses | |
| | | |
| | | |
| (12,798 | ) |
|
g | |
| (12,798 | ) |
Impairment of long-term investments | |
| - | | |
| - | | |
| - | |
|
| |
| - | |
Impairment of intangible assets | |
| (7,911 | ) | |
| (1,147 | ) | |
| 1,147 | |
|
j | |
| - | |
Impairment of goodwill | |
| (12,758 | ) | |
| (1,850 | ) | |
| 1,850 | |
|
j | |
| - | |
Loss from operations | |
| (104,807 | ) | |
| (15,195 | ) | |
| (5,722 | ) |
|
| |
| (20,917 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Non-operating income and expenses: | |
| | | |
| | | |
| | |
|
| |
| | |
Interest expense, net | |
| (373 | ) | |
| (54 | ) | |
| 50 | |
|
k | |
| (4 | ) |
Foreign exchange loss, net | |
| (787 | ) | |
| (114 | ) | |
| (5 | ) |
|
k | |
| (119 | ) |
Share of net gain (loss) in equity method investments | |
| 156.00 | | |
| 23 | | |
| (23 | ) |
|
k | |
| - | |
Other income (expense), net | |
| (61 | ) | |
| (9 | ) | |
| 9 | |
|
k | |
| - | |
Gain from a step acquisition | |
| - | | |
| - | | |
| - | |
|
| |
| - | |
Change in fair value of convertible debt | |
| 144.00 | | |
| 21 | | |
| - | |
|
| |
| 21 | |
Gain on disposal | |
| | | |
| | | |
| 15,393 | |
|
f | |
| 15,393 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Loss before income taxes | |
| (105,728 | ) | |
| (15,328 | ) | |
| 9,702 | |
|
| |
| (5,626 | ) |
Income taxes (benefit) | |
| 2,130.00 | | |
| 309 | | |
| (309 | ) |
|
k | |
| - | |
Net loss | |
| (103,598 | ) | |
| (15,019 | ) | |
| 9,393 | |
|
| |
| (5,626 | ) |
Net loss attributable to noncontrolling interests | |
| (1,705 | ) | |
| (247 | ) | |
| 247
| |
|
l | |
| - | |
Net loss attributable to ordinary shareholders Of Fresh2 Group Limited | |
| (101,893 | ) | |
| (14,772 | ) | |
| 9,146 | |
|
| |
| (5,626 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Loss per share | |
| | | |
| | | |
| | |
|
| |
| | |
Class A and B ordinary shares - basic and diluted | |
| (2.66 | ) | |
| (0.39 | ) | |
| | |
|
| |
| (0.15 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Weighted average shares outstanding used in calculating basic and diluted loss per share | |
| | | |
| | | |
| | |
|
| |
| | |
Class A and Class B ordinary shares - basic and diluted | |
| 38,242,073.00 | | |
| 38,242,073 | | |
| | |
|
| |
| 38,242,073 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Other comprehensive (loss) income, net of tax: | |
| | | |
| | | |
| | |
|
| |
| | |
Fair value change relating to Company’s own credit risk on convertible loan | |
| - | | |
| - | | |
| | |
|
| |
| - | |
Foreign currency translation differences | |
| (269 | ) | |
| (39 | ) | |
| - | |
|
| |
| (39 | ) |
Total comprehensive loss | |
| (103,867 | ) | |
| (15,058 | ) | |
| 9,393 | |
|
| |
| (5,665 | ) |
Total comprehensive loss attributable to noncontrolling interests | |
| (1,705 | ) | |
| (247 | ) | |
| 247 l | |
|
| |
| - | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Total comprehensive loss attributable to ordinary shareholders | |
| (102,162 | ) | |
| (14,811 | ) | |
| 9,146 | |
|
| |
| (5,665 | ) |
FRESH2 GROUP LIMITED
(f/k/a ANPAC BIO-MEDICAL SCIENCE CO., LTD.)
NOTES TO UNAUDITED PRO FORMA CONDENSED FINANCIAL
STATEMENTS
FRESH2 GROUP LIMITED, formerly ANPAC
BIO-MEDICAL SCIENCE CO., LTD. (the “Company”), entered into a series of agreements (the “Share Purchase Agreements”)
to sell its businesses that were engaged in providing multi-cancer screening and detection tests, physical checkup packages, and technology
services businesses (the “Business”).
On September 1, 2022, the Company
entered into two share purchase agreements with Jiaxing Changxin Enterprise Management, LLP (“Changxin”), and Shanghai Yiyou
Investment Management Co., LTD (“Yiyou”), pursuant to which the Company agreed to sell 70% of the shares of Changwei System
Technology (Shanghai) Co., LTD. (“Changwei”), a subsidiary based in Shanghai, China, to Changxin in consideration of USD350,000
(RMB2,555,000), and sell the remaining 30% of the shares to Yiyou in consideration of USD150,000 (RMB1,095,000). On February 10, 2023,
Yiyou entered into a further arrangement with Changxin and Ruoou Ying, pursuant to which a transfer of 29% of Changwei's shares to Changxin
and 1% of the shares to Ruoou Ying was effectuated. The closing took place on June 1 , 2023. This transaction was a sale to related parties.
Ruoou Ying held the position of Supervisor at Anpac Lishui, while Changxin was under the common control of Ruoou Ying and Chris Yu, the
Co-Founder and Chairman of the Company.
On July 28, 2023, the Company entered
into a share purchase agreement with New-Horizon Bio-Medical Science Co., Ltd. (“New-Horizon”), a company registered in Hong
Kong with its business interests and focus in bio-medical technologies, pursuant to which the Company agreed to sell 100% of the shares
of AnPac Bio-Medical Technology (Lishui) Co., Ltd., a subsidiary based in Lishui, China which had incurred significant financial losses
in its operations and was not expected to reach a breakeven point for a considerable period of time, to New-Horizon in consideration of
RMB1.00. The closing is expected to take place within 30 days from the execution of the agreement.
On July 28, 2023, the Company entered
into a share purchase agreement with New-Horizon, pursuant to which the Company agreed to sell 100% of the shares of Anpac Technology
USA CO., LTD., a subsidiary with operations in Pennsylvania and California, to New-Horizon in consideration of USD1.00. The closing took
place simultaneously with the execution of the agreement.
On July 28, 2023, the Company entered
into a share purchase agreement with Ningkasai Technology (Shanghai) Co., Ltd. (“Ningkasai”), a high-tech company engaged
in the nano-technologies for life science applications sector registered in China, pursuant to which the Company agreed to sell 100% of
the shares of Changhe Bio-Medical Technology (Yangzhou) Co., Ltd., a subsidiary based in Yangzhou, China, to Ningkasai in consideration
of RMB1.00. The closing is expected to take place within 30 days from the execution of the agreement. This transaction was a sale to a
related party, as Ningkasai was under the common control of Ruoou Ying and Chris Yu, the Co-Founder and Chairman of the Company.
2. |
Unaudited Pro Forma Adjustments and Assumptions |
The following pro forma adjustments,
related to the sale of the Business, are included in the unaudited pro forma condensed balance sheet and/or the unaudited pro forma condensed
statements of operations.
|
(a) |
Represents the recovery of the intercompany balances between Fresh2 and the disposed companies that are eliminated in the consolidation. |
|
|
|
|
(b) |
Represents the transfer of all cash and cash equivalents, prepayments, accounts receivables, amounts due from related parties, inventories, other current assets, property and equipment, land use rights, intangible assets, right-of-use assets, and long-term investments relating to the Business to the Buyers under the terms of the four share purchase agreements. |
|
(c) |
Represents the transfer of all short-term debts, accounts payables, advances from customers, amounts due to related parties, lease liabilities, accrued expenses, other current liabilities, and other long-term liabilities relating to the Business to the Buyers under the terms of the four share purchase agreements. |
|
|
|
|
(d) |
Represents the transfer of the non-controlling interest relating to the Business to the Buyers under the terms of the applicable share purchase agreements. |
|
|
|
|
(e) |
Represents the total cash consideration of $0.5 million paid by the Buyers under the terms of the share purchase agreements entered into on September 18, 2022. |
|
|
|
|
(f) |
Represents the gain on sale of the Business, which is calculated as follows: |
Preliminary Consideration: | |
| |
1 RMB for Changhe; 1 RMB for Anpac Lishui; 1 USD for Anpac US; $500,000 for Changwei | |
| 500 | |
Total consideration | |
| 500 | |
| |
| | |
Assets and liabilities of the disposed entities: | |
| | |
Assets | |
| | |
Cash and cash equivalents | |
| 269 | |
Prepayment | |
| 390 | |
Accounts receivable, net | |
| 324 | |
Amounts due from related parties, net | |
| (1,040 | ) |
Inventories, net | |
| 30 | |
Other current assets, net | |
| 500 | |
Property and equipment, net | |
| 2,491 | |
Land use rights, net | |
| 161 | |
Intangible assets, net | |
| 27 | |
Right of use assets | |
| 1,046 | |
Long-term investments, net | |
| 156 | |
Total assets, net | |
| 4,354 | |
Liabilities | |
| | |
Short-term debts | |
| 725 | |
Accounts payable | |
| 303 | |
Advance from customers | |
| 719 | |
Amounts due to related parties | |
| 201 | |
| |
| 12,798 | |
Lease liability-current | |
| 114 | |
Accrued expenses and other current liabilities | |
| 2,666 | |
Deferred tax liabilities | |
| - | |
Lease liability-non-current | |
| 945 | |
Other long-term liabilities | |
| 157 | |
Total liabilities | |
| 18,628 | |
Non-controlling Interest | |
| 619 | |
Net assets sold | |
| (14,893 | ) |
Gain on disposal | |
| 15,393 | |
| (g) | Represents
the write-off of the intercompany receivables from the disposed entities. |
| (h) | Represents
the accrual of RMB 30,000 ($4,350) in legal consulting fees that are payable as a result of the sale of the Business. |
| (i) | Represents
the elimination of revenues and cost of revenues directly related to the Business for the periods presented. |
| (j) | Represents
the elimination of selling and marketing expenses, research and development expenses, general and administrative expenses, impairment
of intangible assets, and impairment of goodwill directly related to the Business for the periods presented. |
| (k) | Represents
the elimination of interest expenses, foreign exchange loss, share of net gain in equity method investments, other expenses, and income
tax benefit directly related to the Business for the periods presented. |
| (l) | Represents
the elimination of net loss attributable to non-controlling interests directly related to the Business for the periods presented. |
The unaudited pro forma adjustment
reflects the following transactions:
Transaction 1:
| |
DR | | |
CR | |
Due from Related Parties | |
| 12,798 | | |
| | |
Due to Related Parties | |
| | | |
| 12,798 | |
The transaction reflects the recovery
of the intercompany balances between Fresh2 and the disposed entities that are eliminated in the consolidation. After the disposition,
the disposed entities should not be consolidated in accordance with ASC810, as a result, the intercompany balances should not be eliminated.
Transaction 2:
| |
DR | | |
CR | |
Short-term debts | |
| 725 | | |
| | |
Accounts payable | |
| 303 | | |
| | |
Advance from customers | |
| 719 | | |
| | |
Amounts due to related parties | |
| 201 | | |
| | |
Amounts due to related parties | |
| 12,798 | | |
| | |
Lease liability-current | |
| 114 | | |
| | |
Accrued expenses and other current liabilities | |
| 2,666 | | |
| | |
Lease liability-non-current | |
| 945 | | |
| | |
Other long-term liabilities | |
| 157 | | |
| | |
NCI | |
| 619 | | |
| | |
Other current assets | |
| 500 | | |
| | |
Cash and cash equivalents | |
| | | |
| 269 | |
Prepayment | |
| | | |
| 390 | |
Accounts receivable, net | |
| | | |
| 324 | |
Amounts due from related parties, net | |
| | | |
| (1,040 | ) |
Inventories, net | |
| | | |
| 30 | |
Other current assets, net | |
| | | |
| 500 | |
Property and equipment, net | |
| | | |
| 2,491 | |
Land use rights, net | |
| | | |
| 161 | |
Intangible assets, net | |
| | | |
| 27 | |
Right of use assets | |
| | | |
| 1,046 | |
Long-term investments, net | |
| | | |
| 156 | |
Gain on disposal | |
| | | |
| 15,393 | |
The transaction reflects the net assets
transferred, cash consideration, and the gain on sale of the Business.
Transaction 3:
| |
DR | | |
CR | |
Bad Debt Expenses | |
| 12,798 | | |
| | |
Due from Related Parties | |
| | | |
| 12,798 | |
The transaction reflects the write-off
of the intercompany receivables from the disposed companies on Fresh2’s books. Pursuant to the four share purchase agreements, the
remaining intercompany receivables are waived.
Transaction 4:
| |
DR | | |
CR | |
Professional Service Fee | |
| 4 | | |
| | |
Accrued Expenses | |
| | | |
| 4 | |
The transaction reflects the accrual
of RMB 30,000 in legal consulting fees that are payable as a result of the sale of the Business.
7
Fresh2 (NASDAQ:FRES)
Gráfica de Acción Histórica
De Abr 2024 a May 2024
Fresh2 (NASDAQ:FRES)
Gráfica de Acción Histórica
De May 2023 a May 2024