CXJ GROUP CO., Ltd 10-Q, filed Feb 8, 2024
CXJ GROUP CO., Ltd (ECXJ)
About this 10-Q
CXJ GROUP CO., Ltd filed this 10-Q on February 8, 2024, covering the quarter ended February 28, 2023.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended February 28, 2023
☐ TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________to ____________
Commission File Number 000-56425
CXJ GROUP CO., Limited
(Exact name of registrant as specified in its charter)
| Nevada | 85-2041913 | |
(State or jurisdiction of Classification Code Number) |
(I.R.S. Employer incorporation or organization) |
C290, DoBe E-Manor, Dongning Road No. 553, Jianggan District,
Hangzhou City, Zhejiang Province, China, 310026
(Address of principal executive offices, including zip code)
(86) 18668175727
(Registrant’s phone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES ☒ NO ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding twelve months (or shorter period that the registrant was required to submit and post such files).
YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” or an “emerging growth company” in Rule 12b-2 of the Exchange Act:
| Large accelerated filer | ☐ | Accelerated filer | ☐ | |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |
| Emerging growth company | ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
| Class | Outstanding at February 8, 2024 | |
| Common Stock, $.001 par value | 101,710,517 |
CXJ GROUP CO., LIMITED.
TABLE OF CONTENTS
| 2 |
SPECIAL NOTE REGARDING FORWARD—LOOKING STATEMENTS
Statements made in this Form 10-Q that are not historical or current facts are “forward-looking statements” made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 (the “Act”) and Section 21E of the Securities Exchange Act of 1934. These statements often can be identified by the use of terms such as “may”, “will”, “expect”, “believe”, “anticipate”, “estimate”, “approximate” or “continue”, or the negative thereof. We intend that such forward-looking statements be subject to the safe harbors for such statements. We wish to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Any forward-looking statements represent management’s best judgment as to what may occur in the future. However, forward-looking statements are subject to risks, uncertainties and important factors beyond our control that could cause actual results and events to differ materially from historical results of operations and events and those presently anticipated or projected. We disclaim any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.
Financial information contained in this quarterly report and in our unaudited interim financial statements is stated in United States dollars and are prepared in accordance with United States generally accepted accounting principles.
PART I - FINANCIAL INFORMATION
The accompanying interim financial statements of CXJ GROUP CO., Limited (“the Company”, “we”, “us” or “our”), have been prepared without audit pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with United States generally accepted principles have been condensed or omitted pursuant to such rules and regulations.
The interim financial statements are condensed and should be read in conjunction with the Company’s latest annual financial statements.
In the opinion of management, the financial statements contain all material adjustments, consisting only of normal adjustments considered necessary to present fairly the financial condition, results of operations, and cash flows of the Company for the interim periods presented.
| 3 |
CXJ GROUP CO., LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF FEBRUARY 28, 2023 and May 31, 2022
(Currency Expressed In United States Dollars (“US$”), Except For Number Of Shares)
| February 28, 2023 | May 31, 2022 | |||||||
| Unaudited | Audited | |||||||
| $ | $ | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | 62,025 | 827,144 | ||||||
| Accounts receivable | 62,959 | 60,122 | ||||||
| Prepayments, deposits and other receivables | 396,467 | 334,262 | ||||||
| Inventories | 181,428 | 434,215 | ||||||
| Total Current Assets | 702,879 | 1,655,743 | ||||||
| NON-CURRENT ASSETS | ||||||||
| Property, plant and equipment, net | 3,284 | 1,445 | ||||||
| Intangible assets | 1,380,884 | - | ||||||
| Goodwill | 3,433,611 | 3,433,611 | ||||||
| Operating lease right-of-use assets | 50,001 | 78,586 | ||||||
| Total Non-current Assets | 4,867,780 | 3,513,642 | ||||||
| TOTAL ASSETS | 5,570,659 | 5,169,385 | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | 266,036 | 214,504 | ||||||
| Advanced received, accrued expenses and other payables | 1,543,018 | 2,764,506 | ||||||
| Due to related party | 5,764 | 22,489 | ||||||
| Amount due to directors | 243,574 | 158,384 | ||||||
| Amount due to related party | 243,574 | 158,384 | ||||||
| Operating lease liabilities, net of current portion | 42,054 | 54,116 | ||||||
| Total Current Liabilities | 2,100,446 | 3,213,999 | ||||||
| NON-CURRENT LIABILITIES | ||||||||
| Operating lease liabilities, non-current portion | 8,937 | 21,543 | ||||||
| TOTAL LIABILITIES | 2,109,383 | 3,235,542 | ||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Common stock, $0.001 par value, 490,000,000 and 490,000,000 shares authorized, 101,710,517 and 101,487,017 shares issued and outstanding as of February 28, 2023 and May 31, 2022 respectively | 101,711 | 101,487 | ||||||
| Additional paid-in capital | 5,619,873 | 4,031,665 | ||||||
| Accumulated other comprehensive income (loss) | (8,491 | ) | (59,115 | ) | ||||
| Accumulated deficit | (2,293,892 | ) | (2,169,499 | ) | ||||
| Total CXJ Group Stockholders’ Equity | 3,419,201 | 1,904,538 | ||||||
| Non-controlling interest | 42,075 | 29,305 | ||||||
| TOTAL STOCKHOLDERS’ EQUITY | 3,461,276 | 1,933,843 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | 5,570,659 | 5,169,385 | ||||||
| 4 |
CXJ GROUP CO., LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME / (LOSS)
FOR THE THREE MONTHS AND NINE MONTHS ENDED FEBRUARY 28, 2023
and FEBRUARY 28, 2022
(Currency Expressed In United States Dollars (“US$”), Except For Number Of Shares)
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| For the three months ended February 28, | For the nine months ended February 28, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||||
| $ | $ | |||||||||||||||
| REVENUE | ||||||||||||||||
| - Non-related party | 191,637 | 638,316 | 1,703,552 | 1,960,397 | ||||||||||||
| COST OF REVENUE | (42,541 | ) | (129,328 | ) | (768,812 | ) | (567,005 | ) | ||||||||
| GROSS PROFIT | 149,096 | 508,988 | 934,740 | 1,393,392 | ||||||||||||
| OTHER INCOME/(EXPENSES) | 6,243 | 1,345 | 11,507 | 31,530 | ||||||||||||
| SELLING AND DISTRIBUTION EXPENSES | (125,193 | ) | (130,005 | ) | (453,079 | ) | (596,284 | ) | ||||||||
| GENERAL AND ADMINISTRATIVE EXPENSES | (165,019 | ) | (221,972 | ) | (601,653 | ) | (406,538 | ) | ||||||||
| PROFIT/(LOSS) FROM OPERATIONS | (134,873 | ) | 158,356 | (108,485 | ) | 422,100 | ||||||||||
| INTEREST INCOME | 40 | 79 | 499 | 391 | ||||||||||||
| PROFIT/(LOSS) BEFORE INCOME TAX | (134,833 | ) | 158,435 | (107,986 | ) | 422,491 | ||||||||||
| INCOME TAXES EXPENSE | (1,252 | ) | (1,714 | ) | (3,637 | ) | 6,721 | |||||||||
| PROFIT/(LOSS) AFTER TAXATION | (136,085 | ) | 156,721 | (111,623 | ) | 429,212 | ||||||||||
| Less: Non-controlling Interest | (8,975 | ) | 2,810 | 12,770 | 5,271 | |||||||||||
| PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS | (127,110 | ) | 153,911 | (124,393 | ) | 423,941 | ||||||||||
| Other comprehensive income/(loss): | ||||||||||||||||
| - Foreign exchange adjustment income | (23,433 | ) | (16,874 | ) | 50,624 | (17,803 | ) | |||||||||
| COMPREHENSIVE PROFIT/(LOSS) | (150,543 | ) | 137,037 | (73,769 | ) | 406,138 | ||||||||||
| Net loss per share - Basic and diluted | (0.00 | ) | 0.00 | 0.00 | 0.00 | |||||||||||
| Weighted average number of common shares outstanding – Basic and diluted | 101,703,968 | 101,487,017 | 101,703,968 | 101,487,017 | ||||||||||||
| 5 |
CXJ GROUP CO., LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS AND NINE MONTHS ENDED FEBRUARY 28, 2023
(Currency Expressed In United States Dollars (“US$”), Except For Number Of Shares)
(Unaudited)
| For the three months ended February 28, 2023 | ||||||||||||||||||||||||||||
| Common Stock | Accumulated | |||||||||||||||||||||||||||
| Number of Shares | Amount | Additional Paid-In Capital | Other Comprehensive Income | Accumulated Deficit | Non-Controlling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| Balance as of November 30, 2022 | 101,710,517 | 101,711 | 5,589,388 | 14,942 | (2,166,782 | ) | 51,050 | 3,590,309 | ||||||||||||||||||||
| Common Stock issued | - | - | - | - | - | - | 0 | |||||||||||||||||||||
| Accumulated other Comprehensive Income | - | - | 30,485 | (23,433 | ) | - | - | 7,052 | ||||||||||||||||||||
| Net (loss)/profit | - | - | - | - | (127,110 | ) | - | (127,110 | ) | |||||||||||||||||||
| Non-controlling interest | - | - | - | - | - | (8,975 | ) | (8,975 | ) | |||||||||||||||||||
| Balance as of February 28, 2023 | 101,710,517 | 101,711 | 5,619,873 | (8,491 | ) | (2,293,892 | ) | 42,075 | 3,461,276 | |||||||||||||||||||
| For the nine months ended February 28, 2023 | ||||||||||||||||||||||||||||
| Common Stock | Accumulated | |||||||||||||||||||||||||||
| Number of Shares | Amount | Additional Paid-In Capital | Other Comprehensive Income | Accumulated Deficit | Non-Controlling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| Balance as of May 31, 2022 | 101,487,017 | 101,487 | 4,031,665 | (59,115 | ) | (2,169,499 | ) | 29,305 | 1,933,843 | |||||||||||||||||||
| Common Stock issued | 223,500 | 224 | 1,557,723 | - | - | - | 1,557,947 | |||||||||||||||||||||
| Accumulated other Comprehensive Income | - | - | 30,485 | 50,624 | - | - | 81,109 | |||||||||||||||||||||
| Net (loss)/profit | - | - | - | - | (124,393 | ) | - | (124,393 | ) | |||||||||||||||||||
| Non-controlling interest | - | - | - | - | - | 12,770 | 12,770 | |||||||||||||||||||||
| Balance as of February 28, 2023 | 101,710,517 | 101,711 | 5,619,873 | (8,491 | ) | (2,293,892 | ) | 42,075 | 3,461,276 | |||||||||||||||||||
| 6 |
CXJ GROUP CO., LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
FOR THE THREE MONTHS AND NINE MONTHS ENDED FEBRUARY 28, 2022
(Currency Expressed In United States Dollars (“US$”), Except For Number Of Shares)
(Unaudited)
| For the three months ended February 28, 2022 | ||||||||||||||||||||||||||||
| Common Stock | Accumulated | |||||||||||||||||||||||||||
| Number of Shares | Amount | Additional Paid-In Capital | Other Comprehensive Income | Accumulated Deficit | Non-Controlling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| Balance as of November 30, 2021 | 101,487,017 | 101,487 | 4,031,665 | (127,129 | ) | (1,358,016 | ) | (8,200 | ) | 2,639,807 | ||||||||||||||||||
| Accumulated other Comprehensive Income | - | - | - | (16,874 | ) | - | - | (16,874 | ) | |||||||||||||||||||
| Net (loss)/profit | - | - | - | - | 153,911 | - | 153,911 | |||||||||||||||||||||
| Non-controlling interest | - | - | - | - | - | 2,810 | 2,810 | |||||||||||||||||||||
| Balance as of February 28, 2022 | 101,487,017 | 101,487 | 4,031,665 | (144,003 | ) | (1,204,105 | ) | (5,390 | ) | 2,779,654 | ||||||||||||||||||
| For the nine months ended February 28, 2022 | ||||||||||||||||||||||||||||
| Common Stock | Accumulated | |||||||||||||||||||||||||||
| Number of Shares | Amount | Additional Paid-In Capital | Other Comprehensive Income | Accumulated Deficit | Non-Controlling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||
| Balance as of May 31, 2021 | 101,487,017 | 101,487 | 4,031,665 | (126,200 | ) | (1,628,046 | ) | - | 2,378,906 | |||||||||||||||||||
| Balance | 101,487,017 | 101,487 | 4,031,665 | (126,200 | ) | (1,628,046 | ) | - | 2,378,906 | |||||||||||||||||||
| Accumulated other Comprehensive Income | - | - | - | (17,803 | ) | - | - | (17,803 | ) | |||||||||||||||||||
| Net (loss)/profit | - | - | - | - | 423,941 | 423,941 | ||||||||||||||||||||||
| Non-controlling interest | - | - | - | - | - | (5,390 | ) | (5,390 | ) | |||||||||||||||||||
| Balance as of February 28, 2022 | 101,487,017 | 101,487 | 4,031,665 | (144,003 | ) | (1,204,105 | ) | (5,390 | ) | 2,779,654 | ||||||||||||||||||
| Balance | 101,487,017 | 101,487 | 4,031,665 | (144,003 | ) | (1,204,105 | ) | (5,390 | ) | 2,779,654 | ||||||||||||||||||
| 7 |
CXJ GROUP CO., LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED FEBRUARY 28, 2023 and 2022
(Currency Expressed In United States Dollars (“US$”), Except For Number Of Shares)
(Unaudited)
| 2023 | 2022 | |||||||
| For the nine months ended February 28, | ||||||||
| 2023 | 2022 | |||||||
| $ | $ | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net Profit/(Loss) | (111,623 | ) | 429,212 | |||||
| Adjustments to reconcile net profit/(loss) to net cash provided by/(used in) operating activities | ||||||||
| Depreciation and amortization | 998 | 307 | ||||||
| Amortization of right-of-use assets | 47,208 | 42,120 | ||||||
| Bad debts recovery | - | (155,246 | ) | |||||
| Amortization of intangible assets | 60,650 | 98,595 | ||||||
| Impairment of goodwill | 9,133 | 11,096 | ||||||
| Others | (23,520 | ) | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivables | (5,229 | ) | 8,477 | |||||
| Prepayments, deposits and other receivables | (74,457 | ) | 100,092 | |||||
| Inventories | 238,297 | (94,339 | ) | |||||
| Accounts payable | 60,486 | (63,152 | ) | |||||
| Advanced received, accrued liabilities and other payables | (1,127,044 | ) | (548,320 | ) | ||||
| Operating lease liabilities | (43,367 | ) | 41,608 | |||||
| Net cash used in operating activities | (944,948 | ) | (153,070 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITY: | ||||||||
| Purchase of property, plant and equipment | (2,912 | ) | (1,455 | ) | ||||
| Purchase of intangible assets | (1,455,604 | ) | (103,287 | ) | ||||
| Acquisition of subsidiary, net of cash acquired | 319 | - | ||||||
| Net cash used in investing activity | (1,458,197 | ) | (104,742 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from share issuance | 1,603,114 | - | ||||||
| Advance from /(Repayment to) related party | (16,012 | ) | 44,962 | |||||
| Advances from directors | 75,583 | 34,988 | ||||||
| Net cash provided by financing activities | 1,662,685 | 79,950 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (24,659 | ) | (106,544 | ) | ||||
| Net change in cash and cash equivalents | (765,119 | ) | (284,406 | ) | ||||
| Cash and cash equivalents, beginning of year | 827,144 | 340,109 | ||||||
| CASH AND CASH EQUIVALENTS, END OF THE PERIOD | 62,025 | 55,703 | ||||||
| 8 |
CXJ GROUP CO., LIMITED
NOTES TO CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED FEBRUARY 28, 2023 and year ended may 31, 2022
EXPRESS IN UNITED STATES DOLLARS
(Unaudited)
Note 1. Company Overview
CXJ Group Co., Limited (“we”, “us”, the “Company” or “ECXJ”) was originally incorporated in State of Nevada on August 20, 1998 under the name Global II, Inc and underwent several name changes prior to its current name. Until August 2019, the Company was known as Global Entertainment Corp., which was a dormant company.
On March 04, 2019, the eight judicial District Court of Nevada appointed Custodian Ventures, LLC as custodian for the Company, proper notice having been given to the officers and directors of Global Entertainment Corporation. There was no opposition. On June 18, 2019, control of the Company was transferred by the entity controlled by Custodian Ventures, LLC to Xinrui Wang, our director, by selling him 10,000,000 shares of Series A Preferred stock and 17,700,000 shares of common stock for a purchase price of $175,000.
On June 21, 2019, Lixin Cai was appointed act as the new President, CEO, Secretary and Chairman of the Board of Directors of the Company. On June 21, 2019, Cuiyao Luo was appointed act as the new CFO, Treasurer and Member of the Board of Directors of the Company. On September 30, 2019, the Company appointed three more members to the Board of Directors of the Company, and they are Xinrui Wang, Wenbin Mao and Baiwan Niu.
Effective July 9, 2019 we changed our name from Global Entertainment Corp to CXJ Group Co., Limited. On July 12, 2019, the Company effectuated a 1 for 200 reverse stock split, while the authorized shares of common stock and preferred shares totally had been increased to 500,000,000. As a result of the foregoing we changed our trading symbol from GNTP and began trading as ECXJ on August 5, 2019.
On October 4, 2019, Xinrui Wang (the “Seller”), entered into a Stock Purchase Agreement to pursuant to which the Seller agreed to sell to Wenbin Mao and Baiwan Niu (the “Purchasers”), totaling 1,500,000 preferred stock of the Company (“Shares”) owned by the Seller, for an amount of $1,500. On October 8, 2019, Xinrui Wang, Wenbin Mao and Baiwan Niu effectuated a 1 for 10 conversion to convert all their preferred stock totaling 10,000,000 to 100,000,000 common shares. As a result of the conversion, there was no preferred stock outstanding of the Company as of October 8, 2019.
On May 28, 2020, we consummated the transactions contemplated by the Share Exchange Agreement among the Company, CXJ Investment Group Company Limited, a British Virgin Islands Corporation (“CXJ”) and the shareholder of CXJ, pursuant to which we acquired all the ordinary shares of CXJ in exchange for the issuance to the shareholder of CXJ of an aggregate of 1,364,800 shares of the Company. The shareholder is the selling security holder in this prospectus and are all affiliates. As a result of the transactions contemplated by the Share Exchange, CXJ became a wholly-owned subsidiary of the Company.
Effective May 13, 2022, we have appointed Messrs. Tianbing Yang and Rudong Shi as members of our Board of Directors.
On June 14, 2022, CXJ Group Co., Limited (“Company”) completed the issuance and sales of an aggregate of 223,500 shares at a price of $0.66 per shares with each share consisting of one share of the Company’s common stock, par value $0.001 per share (the “Common Stock”) in a private placement to Minggang Qian (the “Purchaser”), pursuant to the Subscription Agreement dated as of June 9, 2022 between the Company and the Purchaser. The net proceeds to the Company amounted to $147,510. The $147,510 in proceeds went directly to the Company as working capital.
On 15 July, 2022, Mr. Wenbin Mao, Mr. Baiwan Niu, Mr. Tianbing Yang and Ms. Cuiyao Luo tendered their resignation for personal reasons and resigned as a member of the Board of the Company with effective from 28 July, 2022. The Board accepted the resignation of Mr. Wenbin Mao, Mr. Baiwan Niu, Mr. Tianbing Yang and Ms. Cuiyao Luo , and expressed sincere gratitude for their service term as a member of the Board.
On August 1, 2023, CXJ Technology (Hangzhou) Co., Ltd, a Chinese corporation (“the Company”) and a subsidiary of CXJ Group Co., Limited and signed an equity transfer agreement (the “Agreement”) with Mr. Qing Wang. Under this agreement, the Company will dispose 51% equity of Xishijie Automobile Industry Ecology Technology Co., Ltd (formerly known as Shenzhen Lanbei Ecological Technology Co., Ltd) , a Chinese company (“Xishijie”) with a purchase price of RMB 1 yuan. After this Agreement comes into force, Xishijie Automobile Industry Ecology Technology Co., Ltd will longer the subsidiary of CXJ Group Co., Ltd.
On August 14, 2023, the Board approved the appointment of Zhen Hui Certified Public Accountant (“Zhen Hui”) as the Company’s new independent registered public accounting firm for the fiscal year ending May 31, 2022 and May 31, 2023 (including three quarters’ reports for 2023) with effective immediately.
ECXJ, through its wholly owned subsidiary, CXJ and its subsidiaries and the VIE own and operate an active automobiles products trading and services business in the People’s Republic of China. Our business is supporting our alliance with products and technical services enable them to service consumers in China.
| 9 |
Note 2. Summary of Significant Accounting Policies
(a) Basis of presentation and liquidation
The condensed consolidated balance Sheets as of February 28, 2023 and May 31, 2022 and the condensed consolidated statements of operations and comprehensive income (loss), shareholders’ equity, and cash flow for the nine months ended February 28, 2023 and 2022 have been prepared by the Company is in conformity with generally accepted accounting principles in the United States (“US GAAP”).
The Company incurred net loss of $136,085 and net profit of $156,721 during the three months ended February 28, 2023 and 2022, respectively. As of February 28, 2023 and May 31, 2022, the Company had an accumulated deficit of $2,293,892 and $2,169,499, respectively. The Company net cash outflow used in operations of $944,948 during the nine months ended February 28, 2023.
As of February 28, 2023 and May 31, 2022, the Company had cash and cash equivalents of $62,025 and $827,144 the current liability of $2,100,446 and $3,213,999. The Company’s China subsidiaries and VIE are subject to preapproval from the State Administration of Foreign Exchange (“SAFE”) for non-domestic financing. Additionally, the amount of cash available for transfer from the China subsidiaries and the VIE for use by the Company’s non-China subsidiaries is also limited both by the liquidity needs of the subsidiaries in China and the restriction on foreign currency exchange by Chinese-government mandated limitations including currency exchange controls on certain transfers of funds outside of China.
The company currently is seeking to restructure the terms of our liabilities by raising funds to pay off liabilities. Our ability to continue as a going concern is depend upon obtaining the necessary financing or negotiating the terms of the existing borrowing to meet our current and future liquidity need.
(b) Going Concern Uncertainties
The accompanies financial statements have been prepared assuming that the Company will continue as a going concern. The Company having accumulated deficit of $2,293,892 and $2,169,499 as of February 28, 2023 and May 31, 2022 respectively. During the period nine months ended February 28, 2023 and 2022, the Company generated a net loss of $111,623 and net profit of $429,212 respectively. Furthermore, the Company recorded a net cash flows of ($765,119) and ($284,406) as of February 28, 2023 and 2022 respectively.
The Company’s cash position is significant to support the Company’s daily operation. While the Company believes in the viability of its strategy and in its ability to raise additional funds, there can be no assurance to that effect. The Company’s ability to continue as a going concern is dependent upon its ability to improve profitability and the ability to acquire financial support from its major shareholder.
These and other factors raise substantial doubts about the Company’s ability to continue as a going concern within one year after the date that financial statements are issued. These financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amount and classification of liabilities that may result in the Company not being able to continue as a going concern.
| 10 |
(c) Principles of Consolidation
The accompanying consolidated financial statements include the financial statements of the Company, its subsidiaries and the VIE. All significant inter-company transactions and balances between the Company, its subsidiaries and the VIE have been eliminated upon consolidation.
To comply with PRC laws and regulations, the Company provides substantially trading of exhaust cleaner and brand name management service in China via its VIE, which hold critical operating licenses that enable the Company to do business in China. Substantially all of the Company’s revenues, costs and net income (loss) in China are directly or indirectly generated through these VIE. The Company has signed various agreements with its VIE and legal shareholders of the VIE to allow the transfer of economic benefits from the VIE to the Company and to direct the activities of the VIE.
The Company believes that the contractual arrangements among its subsidiaries, the VIE and its shareholders are in compliance with the current PRC laws and legally enforceable. However, uncertainties in the interpretation and enforcement of the PRC laws, regulations and policies could limit the Company’s ability to enforce these contractual arrangements. As a result, the Company may be unable to consolidate the VIE and its subsidiary in the consolidated financial statements. The Company’s ability to control its VIE also depends on the authorization by the shareholders of the VIE to exercise voting rights on all matters requiring shareholders’ approval in the VIE. The Company believes that the agreements on authorization to exercise shareholder’s voting power are legally enforceable. In addition, if the legal structure and contractual arrangements with its VIE were found to be in violation of any future PRC laws and regulations, the Company may be subject to fines or other actions. The Company believes the possibility that it will no longer be able to control and consolidate its VIE as a result of the aforementioned risks and uncertainties is remote.
The following table sets forth its subsidiaries and the VIE, including their country of incorporation or residence and our ownership interest in such subsidiaries. Please see “Note 4 VIE Structure and Arrangements”.
Schedule of Ownership of Outstanding Shares of its Subsidiaries
| Subsidiaries: | Date of incorporation | Interest % | Place of incorporation | Date of disposal | ||||||||||
| CXJ Investment Group Company Ltd | 2020/2/19 | 100 | % | BVI | ||||||||||
| CXJ (HK) Technology Group Company Ltd | 2020/3/11 | 100 | % | Hong Kong | ||||||||||
| CXJ (Shenzhen) Technology Co., Ltd | 2020/5/26 | 100 | % | PRC | ||||||||||
| VIE: | ||||||||||||||
| New Charlie Technology (Hangzhou) Co., Ltd | 2019/3/28 | 100 | % | PRC | ||||||||||
| Xishijie Automobile Industry Ecological Technology Co., Ltd (Formerly known as Shenzhen Lanbei Ecological Technology Co., Ltd.) | 2020/10/28 | 51 | % | PRC | 2023/8/01 | |||||||||
| Longkou Xianganfu Trading Co., Ltd. | 2018/4/23 | 100 | % | PRC | ||||||||||
| Qingdao Hong Run Kuo Yr Network Technology Co., Ltd | 2019/8/19 | 100 | % | PRC | ||||||||||
| 11 |
(d) Use of Estimates
The accompanying consolidated financial statements have been prepared in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet date and revenues and expenses during the reporting periods. Significant accounting estimates reflected in the Company’s consolidated financial statements include, but not limited to economic lives and impairment of long-lived assets, valuation allowance for deferred tax assets, and uncertain tax position. Changes in facts and circumstances may result in revised estimates. Actual results could differ from those estimates, and as such, differences may be material to the consolidated financial statements.
(e) Foreign Currency
The functional currency of the Company, CXJ Group Co., Ltd, CXJ Investment Group Company Ltd and CXJ (HK) Technology Group Company Ltd is US Dollar. The VIE determined their functional currency to be Chinese Remibi, or RMB based on the criteria of ASC 830, Foreign Currency Matters. The Company uses USD as its reporting currency.
The Company uses the average exchange rate for the year and the exchange rate at the balance sheet date to translate the operating results and financial position, respectively. The Company also uses the historical exchange rate at the initial transaction date to translate the capital and various reserve items. Translation differences are recorded in accumulated other comprehensive income (loss), a component of shareholders’ deficits.
Translation of amounts from CNY into US$1 has been made at the following exchange rates for the respective periods:
Schedule of Exchange Rates
| As of and for the Six months ended | ||||||||
| February 28, 2023 | February 28, 2022 | |||||||
| Period-end CNY: US$1 exchange rate | 6.94 | 6.31 | ||||||
| Period-average CNY: US$1 exchange rate | 6.87 | 6.36 | ||||||
| Exchange rate | 6.87 | 6.36 | ||||||
(f) Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand, demand deposits placed with banks or other financial institutions and have original maturities of less than three months.
(g) Accounts Receivable and Allowance for Doubtful Accounts
Accounts receivable are stated at the historical carrying amount net of allowance for doubtful accounts.
The Company maintains an allowance for doubtful accounts which reflects its best estimate of amounts that potentially will not be collected. The Company determines the allowance for doubtful accounts taking into consideration various factors including but not limited to historical collection experience and credit-worthiness of the debtors as well as the age of the individual receivables balance. Additionally, the Company makes specific bad debt provisions based on any specific knowledge the Company has acquired that might indicate that an account is uncollectible. The facts and circumstances of each account may require the Company to use substantial judgment in assessing its collectability.
| 12 |
(h) Inventories, Net
Inventories, consisting of finished goods, work in process, and raw materials. Inventories are stated at the lower of cost and net realizable value. Cost of inventory is determined using the weighted average cost method. Adjustments are recorded to write down the cost of inventory to the estimated net realizable value due to slow-moving and obsolete inventory, which is dependent upon factors such as historical and forecasted consumer demand, and promotional environment. The Company takes ownership, risks and rewards of the products purchased.
(i) Prepayments
Prepayments are mainly consisted of prepaid income tax, rental, prepayments for consulting fee and advances to supplies.
(j) Intangible Assets, Net
The Company’s intangible assets with definite useful lives primarily consist of software, copyrights, non-patent technology and land use right. The Company typically amortizes its purchased software, copyrights, non-patent technology and land used right with definite useful lives on a straight-line basis over the shorter of the contractual terms or the estimated useful Lives. The Company’s policy is 100% written off the in-house developed software during the year occurred.
According to the law of PRC, the government owns all the land in the PRC. Companies or individuals are authorized to possess and use the land only through land use rights granted by the Chinese government for a specified period of time. The Company amortizes its land use rights using the straight-line method over the periods the rights are granted.
The estimated useful lives of purchased software and copyrights are as follow:
Schedule of Intangible Assets Estimated Useful Lives
| Purchased software and copyrights | 10 years |
(k) Impairment of Long-lived Assets Other Than Goodwill
The Company evaluates its long-lived assets, including fixed assets and intangible assets with finite lives, for impairment whenever events or changes in circumstances, such as a significant adverse change to market conditions that will impact the future use of the assets, indicate that the carrying amount of an asset may not be fully recoverable. When these events occur, the Company evaluates the recoverability of long-lived assets by comparing the carrying amount of the assets to the future undiscounted cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Company recognizes an impairment loss based on the excess of the carrying amount of the assets over their fair value. Fair value is generally determined by discounting the cash flows expected to be generated by the assets, when the market prices are not readily available.
(l) Goodwill
Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. In accordance with FASB ASC Topic 350, “Intangibles-Goodwill and Others”, goodwill is subject to at least an annual assessment for impairment or more frequently if events or changes in circumstances indicate that an impairment may exist, applying a fair-value based test. Fair value is generally determined using a discounted cash flow analysis.
In January 2017, the FASB issued Accounting Standards Update No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (ASU 2017-04), which eliminates step two from the goodwill impairment test. Under ASU 2017-04, an entity should recognize an impairment charge for the amount by which the carrying amount of a reporting unit exceeds its fair value up to the amount of goodwill allocated to that reporting unit. ASU 2017-04 is effective for annual and interim reporting periods beginning after December 15, 2022 for smaller reporting companies. The Company has early adopted ASU 2017-04 on June 1, 2020.
| (m) | Fair Value of Financial Instruments |
The Company’s financial instruments include cash and cash equivalents, amount due from/to related parties, merchant deposits, payable to merchants. The carrying values of these financial instruments approximate their fair values due to their short-term maturities.
| 13 |
The Company applies ASC 820, Fair Value Measurements and Disclosures, (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. ASC 820 requires disclosures to be provided on fair value measurement.
ASC 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level 1—Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2—Other inputs that are directly or indirectly observable in the marketplace.
Level 3—Unobservable inputs which are supported by little or no market activity.
ASC 820 describes three main approaches to measuring the fair value of assets and liabilities: (1) market approach; (2) income approach; and (3) cost approach. The market approach uses prices and other relevant information generated from market transactions involving identical or comparable assets or liabilities. The income approach uses valuation techniques to convert future amounts to a single present value amount. The measurement is based on the value indicated by current market expectations about those future amounts. The cost approach is based on the amount that would currently be required to replace an asset.
| (n) | Revenue Recognition |
Revenue from Contracts with Customers (ASC Topic 606). Under Topic 606, revenues are recognized when the promised products have been confirmed of delivery or services have been transferred to the consumers in amounts that reflect the consideration the customer expects to be entitled to in exchange for those services. The Company presents value added taxes (“VAT”) as reductions of revenues. The Company recognizes revenues net of value added taxes (“VAT”) and relevant charges.
Product Revenue
We generate revenue primarily from the sales of automobile exhaust cleaners and auto parts directly to members. We recognize product revenue at a point in time when the control of the products has been transferred to customers. The transfer of control is considered complete when products have been picked up by or shipped to our customers. Our sales arrangements for automobile exhaust cleaners and auto parts usually require a full prepayment before the delivery of products.
We also generate revenue from the sales of auto parts directly to the members, such as a business or individual engaged in auto parts businesses. We recognize revenue at a point in time when products are delivered and customer acceptance is made. For the sales arrangements of auto parts products, we generally require payment upon issuance of invoices.
Service Revenue
We also generate revenue from brand name authorization fee and brand name management service under separate contracts. Revenue from brand name authorization and management services include service fees for provision of brand name “teenage hero car” to our members, and provision of management service. Revenue from the maintenance service to the members is recognized at a point in time when services are provided. Revenue from the management service to the customer is recognized as the performance obligation is satisfied over time over the contracting period.
| 14 |
| (0) | Sales and Distribution Expense |
Selling and distribution expenses amounted to $125,195 and $130,005 for the three months ended February 28, 2023 and 2022 respectively. Selling and distribution expenses are mainly included salary $58,470, commission fee $46,097 and travelling expenses $8,360.
| (p) | General and Administrative Expenses |
General and administrative expenses amounted to $165,019 and $221,972 for the three month ended February 28, 2023 and 2022 respectively. General and administrative expenses consist payroll costs $65,413, amortization of intangible assets $36,390, rental expenses $21,848, write off software development cost $19,090 and consultancy fees $6,981.
| (q) | Operating Leases |
Prior to the adoption of ASC 842 on January 1, 2019:
Leases, mainly leases of factory buildings, offices and employee dormitories, where substantially all the rewards and risks of ownership of assets remain with the lessor are accounted for as operating leases. Payments made under operating leases are recognized as an expense on a straight-line basis over the lease term. The Company had no finance leases for any of the periods stated herein.
Upon and hereafter the adoption of ASC 842 on January 1, 2019:
The Company determines if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liability, and operating lease liability, non-current in the Company’s consolidated 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. When determining the lease term, the Company includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option, if any. As the Company’s leases do not provide an implicit rate, the Company used an incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The Company has elected to adopt the following lease policies in conjunction with the adoption of ASU 2016-02: (i) for leases that have lease terms of 12 months or less and does not include a purchase option that is reasonably certain to exercise, the Company elected not to apply ASC 842 recognition requirements; and (ii) the Company elected to apply the package of practical expedients for existing arrangements entered into prior to January 1, 2019 to not reassess (a) whether an arrangement is or contains a lease, (b) the lease classification applied to existing leases, and(c) initial direct costs.
| (r) | Value-added Taxes |
Revenue is recognized net of value-added taxes (“VAT”). The VAT is based on gross sales price and VAT rates applicable to the Company is 17% for the period from the beginning of 2018 till the end of April 2018, then changed to 16% from May 2018 to the end of March 2019, and changed to 13% from April 2019. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT liabilities. Net VAT balance between input VAT and output VAT is recorded as VAT payable if output VAT is larger than input VAT and is recorded as VAT recoverables if input VAT is larger than output VAT. All of the VAT returns filed by the Company’s subsidiaries in China, have been and remain subject to examination by the tax authorities.
| 15 |
| (s) | Income Taxes |
The Company followed the liability method of accounting for income taxes in accordance with ASC 740, Income Taxes, or ASC 740. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the period in which the differences are expected to reverse. The Company recorded a valuation allowance to offset deferred tax assets if based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rate is recognized in tax expense in the period that includes the enactment date of the change in tax rate.
The Company accounted for uncertainties in income taxes in accordance with ASC 740. Interest and penalties related to unrecognized tax benefit recognized in accordance with ASC 740 are classified in the consolidated statements of comprehensive loss as income tax expense.
British Virgin Island
Under the current tax laws of British Virgin Island, the Company and its subsidiaries are not subject to tax on their income or capital gains. In addition, upon of dividends by the Company to its shareholders, no British Virgin Island withholding tax will be imposed.
United States
Under the current tax laws of United States, the Company and its subsidiaries are not subject to tax on their income or capital gains. In addition, upon of dividends by the Company to its shareholders, no United States withholding tax will be imposed.
P.R.C China
The China Corporate Income Tax Law (“CIT Law”) became effective on January 1, 2008. Under the CIT Law, China’s dual tax system for domestic enterprises and foreign investment enterprises (“FIEs”) was effectively replaced by a unified system. The new law establishes a tax rate of 25% for most enterprises. The Company’s VIE through which the majority of our business in China is applicable to this tax rate
The following table reconciles the PRC statutory rates to the Company’s effective tax rate for the three months ended February 28, 2023 and February 28, 2022, respectively:
| For the three months ended February 28, 2023 | For the three months ended February 28, 2022 | |||||||
| PRC statutory rate | 25 | % | 25 | % | ||||
| Net operating losses for which no deferred tax assets was recognized | (25 | )% | (25 | )% | ||||
| The Company’s expense is out of limit than that of PRC statutory tax policy allowed | 16.5 | % | 16.5 | % | ||||
| Effective income tax rate | 16.5 | % | 16.5 | % | ||||
| 16 |
Income tax expense for the three months and nine months ended February 28, 2023 and February 28, 2022 respectively are as follows:
| For the three months ended | ||||||||
| February 28, 2023 | February 28, 2022 | |||||||
| Current | 1,252 | 1,714 | ||||||
| Deferred | - | - | ||||||
| Income tax expense/(income) | 1,252 | 1,714 | ||||||
| For the nine months ended | ||||||||
| February 28, 2023 | February 28, 2022 | |||||||
| Current | 3,637 | (6,721 | ) | |||||
| Deferred | - | - | ||||||
| Income tax expense/(income) | 3,637 | (6,721 | ) | |||||
| (t) | Employee Benefit Expenses |
As stipulated by the regulations of the PRC, full-time employees of the Company are entitled to various government statutory employee benefit plans, including medical insurance, maternity insurance, workplace injury insurance, unemployment insurance and pension benefits through a PRC government-mandated multi-employer defined contribution plan. The Company is required to make contributions to the plan and accrues for these benefits based on certain percentages of the qualified employees’ salaries.
| (u) | Comprehensive Income (Loss) |
Comprehensive income (loss) is defined as the changes in equity of the Company during a period from transactions and other events and circumstances excluding transactions resulting from investments by owners and distributions to owners. Among other disclosures, ASC 220, Comprehensive Income, requires that all items that are required to be recognized under current accounting standards as components of comprehensive income be reported in a financial statement that is displayed with the same prominence as other financial statements. For each of the periods presented, the Company’s comprehensive income (loss) includes net loss and foreign currency translation adjustment and is presented in the consolidated statements of operations and comprehensive income (loss).
| (v) | Loss Per Share |
Basic loss per share is computed by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period using the two-class method. Under the two-class method, net loss is allocated between ordinary shares and other participating securities based on their participating rights. Diluted loss per share is calculated by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary and dilutive ordinary equivalent shares outstanding during the period. Ordinary equivalent shares consist of shares issuable upon the exercise of share options using the treasury stock method. Ordinary equivalent shares are not included in the denominator of the diluted loss per share calculation when inclusion of such shares would be anti-dilutive.
| 17 |
| (w) | Segment Reporting |
The Company follows ASC 280, Segment Reporting. The Company’s Chief Executive Officer as the chief operating decision-maker reviews the consolidated financial results when making decisions about allocating resources and assessing the performance of the Company as a whole and hence, the Company has only one reportable segment. The Company operates and manages its business as a single segment. As the Company’s long-lived assets are substantially all located in the PRC and substantially all the Company revenues are derived from within the PRC, no geographical segments are presented.
| (x) | Recently Issued Accounting Standards |
Recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future financial statements.
Note 3. Acquisition
On March 28, 2019, Mr. Cai, Lixin (Mr. Cai), the Company’s Chairman of the Board and Chief Executive Officer and Chief Financial Officer, incorporated CXJ Technology (Hangzhou) Co., Ltd (“CXJHZ”) in Hangzhou, China. Mr. Cai in turn incorporated CXJ Investment Group Company Ltd (“CXJ”), CXJ (HK) Technology Group Company Ltd (“CXJHK”), and CXJ (Shenzhen) Technology Co., Ltd (“CXJSZ”) and reorganized these entities with CXJ being a holding entity with the solely shareholder. As a result of the reorganization, CXJ owns 100% interest in CXJHK and CXJHK owns 100% interest in CXJSZ. CXJSZ controls 100% interest in CXJHZ through VIE contractual arrangements as disclosed in Note 4. Such reorganization was completed on May 28, 2020.
On June 18, 2019, the Company underwent a change of control as a result of the transfer of 10,000,000 shares of Series A Preferred stock (which voted on a 10 for one basis at the time of the change of control) from Custodian Ventures, LLC and 17,700,000 shares of common stock to Xinrui Wang.
On May 28, 2020, we consummated the transactions contemplated by the Share Exchange Agreement among the Company, CXJ Investment Group Company Limited (“CXJ”), a British Virgin Islands Corporation and the shareholder of CXJ, pursuant to which we acquired all the ordinary shares of CXJ in exchange for the issuance to the shareholder of CXJ of an aggregate of 1,364,800 shares of the Company. The shareholder is the selling security holder in this prospectus and are all affiliates. As a result of the transactions contemplated by the Share Exchange, CXJ became a wholly-owned subsidiary of the Company.
The Company accounted for above transaction as a reverse acquisition under ASC Subtopic 805-40, based on the fact that the CXJ is an accounting acquirer and the Company is the accounting acquiree. Meanwhile, the CXJ retrospectively consolidates the Company and as if it had been owned by CXJ since May 28, 2020, the date the Company was acquired by Mr. Lixin Cai, in accordance with ASC Subtopic 805-50.
On August 19, 2021, CXJ Technology (Hangzhou) Co., Ltd acquired 51% equity interest of Shenzhen Lanbei Ecological Technology Co., Ltd (a Chinese company) from Shenzhen Baiwen Enterprise Management Consulting Co., Ltd with a purchase consideration of RMB1. After the acquisition comes into effect, Shenzhen Lanbei Ecological Technology Co., Ltd will share profits and risks and losses in proportion to the equity. Lixin Cai will become the legal representative of Shenzhen Lanbei Ecological Technology Co., Ltd.
On June 14, 2022, CXJ Group Co., Limited (“Company”) completed the issuance and sales of an aggregate of 223,500 shares at a price of $0.66 per shares with each share consisting of one share of the Company’s common stock, par value $0.001 per share (the “Common Stock”) in a private placement to Minggang Qian (the “Purchaser”), pursuant to the Subscription Agreement dated as of June 9, 2022 between the Company and the Purchaser. The net proceeds to the Company amounted to $147,510. The $147,510 in proceeds went directly to the Company as working capital.
On November 4, 2022, CXJ (Shenzhen) Technology Co., Ltd acquired 100% equity interest of Longkou Xianganfu Trading Co., Ltd (a Chinese company) from Rudong Shi with a purchase consideration of RMB1. After the acquisition comes into effect, Longkou Xianganfu Trading Co., Lt will share profits and risks and losses in proportion to the equity. Rudong Shi will become the legal representative of Longkou Xianganfu Trading Co., Lt.
On August 1, 2023, CXJ Technology (Hangzhou) Co., Ltd, a Chinese corporation (“the Company”) and a subsidiary of CXJ Group Co., Limited and signed an equity transfer agreement (the “Agreement”) with Mr. Qing Wang. Under this agreement, the Company will dispose 51% equity of Xishijie Automobile Industry Ecology Technology Co., Ltd (formerly known as Shenzhen Lanbei Ecological Technology Co., Ltd) , a Chinese company (“Xishijie”) with a purchase price of RMB 1 yuan. After this Agreement comes into force, Xishijie Automobile Industry Ecology Technology Co., Ltd will longer the subsidiary of CXJ Group Co., Ltd.
| 18 |
Note 4. VIE Structure and Arrangements
The Company consolidates VIE in which it holds a variable interest and is the primary beneficiary through contractual agreements. The Company is the primary beneficiary because it has the power to direct activities that most significantly affect their economic performance and have the obligation to absorb the majority of their losses or benefits. The results of operations and financial position of the VIE are included in the Company’s consolidated financial statements.
In order to operate its business in PRC and to comply with PRC laws and regulations that prohibit or restrict foreign ownership of companies that provides value-added services, the Company entered into a series of contractual agreements with the VIE: CXJ Technology (Shenzhen) Co., Ltd. (“CXJSZ”). These contractual agreements may not be terminated by the VIE, except with the consent of, or a material breach by us. Currently, the Company is still evaluating the overall operating strategy for business and does not have plan to provide any funding to the VIE.
The key terms of the VIE Agreements are summarized as follows:
| (a) | Exclusive Consulting and Services Agreement |
The WFOE has the exclusive right to provide technical service, marketing and management consulting service, financial support service and human resource support services to the VIE, and the VIE is required to take all commercially reasonable efforts to permit and facilitate the provision of the services by WFOE. As compensation for providing the services, WFOE is entitled to receive service fees from the VIE equivalent to the WFOE’s cost plus certain percentage of such costs as calculated on accounting policies generally accepted in the PRC. The WFOE and the VIE agree to periodically review the service fee and make adjustments as deemed appropriate. The term of the Technical Services Agreement is perpetual, and may only be terminated upon written consent of both parties.
| (b) | Equity Pledge Agreement |
The VIE’s shareholders pledged all of their equity interests in VIE (the “Collateral”) to WFOE, our wholly owned subsidiary in PRC, as security for the performance of the obligations to make all the required technical service fee payments pursuant to the Technical Services Agreement and for performance of the VIEs’ Shareholders’ obligation under the Call Option Agreement. The terms of the Equity Pledge Agreement expire upon satisfaction of all obligations under the Technical Services Agreement and Call Option Agreement.
| (c) | Exclusive Option Agreement |
The VIEs’ Shareholders granted an exclusive option to WFOE, or its designee, to purchase, at any time and from time to time, to the extent permitted under PRC law, all or any portion of the VIE’s shareholders’ equity in the VIE. The exercise price of the option shall be determined by WFOE at its sole discretion, subject to any restrictions imposed by PRC law. The term of the agreement is until all of the equity interest in the VIE held by the VIEs’. Shareholders are transferred to WFOE, or its designee and may not be terminated by any part to the agreement without consent of the other parties.
| (d) | Power of Attorney |
The VIE’s shareholders granted WFOE the irrevocable right, for the maximum period permitted by law, all of its voting rights as shareholders of the VIE. The VIE’s shareholders may not transfer any of its equity interest in the VIE to any party other than WFOE. The Power of Attorney agreements may not be terminated except until all of the equity in VIEs has been transferred to WFOE or its designee.
| 19 |
Note 5. Shareholders’ Equity
The Company has 490,000,000 shares of common stock authorized with a par value of $0.001 per share as of February 28, 2023 and May 31, 2022.
Effective July 9, 2019 we changed our name from Global Entertainment Corp to CXJ Group Co., Limited. On July 12, 2019, the Company effectuated a 1 for 200 reverse stock split, while the authorized shares of common stock and preferred shares totally had been increased to 500,000,000. As a result of the foregoing we changed our trading symbol from GNTP and began trading as ECXJ on August 5, 2019.
On October 4, 2019, Xinrui Wang (the “Seller”), entered into a Stock Purchase Agreement to pursuant to which the Seller agreed to sell to Wenbin Mao and Baiwan Niu (the “Purchasers”), totaling 1,500,000 preferred stock of the Company (“Shares”) owned by the Seller, for an amount of $1,500. On October 8, 2019, Xinrui Wang, Wenbin Mao and Baiwan Niu effectuated a 1 for 10 conversion to convert all their preferred stock totaling 10,000,000 to 100,000,000 common shares. As a result of the conversion, there was no preferred stock outstanding of the Company as of October 8, 2019.
On May 28, 2020, we consummated the transactions contemplated by the Share Exchange Agreement among the Company, CXJ Investment Group Company Limited, a British Virgin Islands Corporation (“CXJ”) and the shareholder of CXJ, pursuant to which we acquired all the ordinary shares of CXJ in exchange for the issuance to the shareholder of CXJ of an aggregate of 1,364,800 shares of the Company. The shareholder is the selling security holder in this prospectus and are all affiliates. As a result of the transactions contemplated by the Share Exchange, CXJ became a wholly-owned subsidiary of the Company.
On June 14, 2022, CXJ Group Co., Limited (“Company”) completed the issuance and sales of an aggregate of 223,500 shares at a price of $0.66 per shares with each share consisting of one share of the Company’s common stock, par value $0.001 per share (the “Common Stock”) in a private placement to Minggang Qian (the “Purchaser”), pursuant to the Subscription Agreement dated as of June 9, 2022 between the Company and the Purchaser. The net proceeds to the Company amounted to $147,510. The $147,510 in proceeds went directly to the Company as working capital.
Note 6. Concentration of Risk
| (a) | Major Customers |
For the three months ended February 28, 2023 and 2022, there was no customers who accounted for 10% or more of the Company’s revenue nor with significant outstanding receivables.
| (b) | Major Suppliers |
For the three months and nine months ended February 28, 2023 and 2022, the vendors who accounted for 10% or more of the Company’s cost of revenue are presented as follows:
Schedule of Major Suppliers
| For the three months ended February 28, | For the three months ended February 28, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| $ | $ | % | % | |||||||||||||
| Hubei Shuqi New Technology Co., Ltd | 12,373 | - | 29 | % | - | |||||||||||
| Yantai Yuandong Precise Chemical Co., Ltd | 14,847 | - | 35 | % | - | |||||||||||
| Nanjing Western Oil Co., Ltd | - | 29,560 | - | 23 | % | |||||||||||
| Linyi Niubang International Trading Co., Ltd | - | 58,875 | - | 46 | % | |||||||||||
| Total | 27,220 | 88,435 | 64 | % | 68 | % | ||||||||||
| 20 |
| For the nine months ended February 28, | For the nine months ended February 28, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| $ | $ | % | % | |||||||||||||
| Foshanshi Yuansheng Blue Sea Automobile Technology Service Co., Ltd | 261,965 | - | 34 | % | - | |||||||||||
| Hubei Shenyuyuan Chemistry Co., Ltd | 58,497 | - | 8 | % | - | |||||||||||
| Hebei Gaoyan New Technology Co., Ltd | 46,619 | - | 6 | % | - | |||||||||||
| Hubei Shuqi New Technology Co., Ltd | 62,513 | - | 8 | % | - | |||||||||||
| Nanjing Western Oil Co., Ltd | 111,401 | 29,560 | 14 | % | 5 | % | ||||||||||
| Linyi Niubang International Trading Co., Ltd | 23,460 | 259,940 | 3 | % | 46 | % | ||||||||||
| Guangzhou Kashide Car Accessories Co., Ltd | 99,339 | 34,041 | 13 | % | 6 | % | ||||||||||
| Total | 663,794 | 323,541 | 86 | % | 57 | % | ||||||||||
Accounts payable for major suppliers are $225,611 at February 28, 2023.
Note 7. Account Receivables, Net
As of February 28, 2023 and May 31, 2022. our account receivables are $62,959 and $60,122, respectively.
Note 8. Prepayment, Deposits and Other Receivables
Prepaid expenses and other receivables consisted of the following at February 28, 2023 and May 31, 2022:
Schedule of Prepaid Expenses and Other Receivables
| February 28, 2023 | May 31, 2022 | |||||||
| As of | ||||||||
| February 28, 2023 | May 31, 2022 | |||||||
| (unaudited) | (audited) | |||||||
| $ | $ | |||||||
| Prepayments | 358,576 | 186,753 | ||||||
| Deposits paid | 22,368 | 11,923 | ||||||
| Other receivables | 15,523 | 135,586 | ||||||
| Total | 396,467 | 334,262 | ||||||
Other Receivables
Schedule of Other Receivables
| Description | Amount ($) | Remark | |||
| Staff Advances | 15,523 | For business conference and function, travelling expenses and office expenses. | |||
As of February 28, 2023, the prepayment balance $358,428 represented the goods and parts purchases. The deposit balance $22,368 is the rental deposit of office and warehouse. Other receivable balance $15,523 represented staff advance for company business conference and functions, travelling expenses and office expenses.
| 21 |
Note 9. Property, Plant and Equipment, Net
Property, plant and equipment are recorded at cost. Depreciation is computed using the straight-line method over estimated useful lives of three years.
Schedule of Property, Plant and Equipment
| As of | ||||
| February 28, 2023 | ||||
| (unaudited) | ||||
| $ | ||||
| Property, Plant and Equipment | 1,845 | |||
| Add: New puchase of fixed assets | 2,904 | |||
| Less: Accumulated Depreciation as of May 31, 2022 | (400 | ) | ||
| Less: Foreign translation difference | (40 | ) | ||
| Net book value of Property, Plant and Equipment as of May 31, 2022 | 1,445 | |||
| Add: New puchase of fixed assets | 2,904 | |||
| Less: Accumulated Depreciation as of August 31, 2022 | (272 | ) | ||
| Less: Foreign translation difference | (40 | ) | ||
| Net book value of Property, Plant and Equipment as of August 31, 2022 | 4,037 | |||
| Less: Accumulated Depreciation as of November 30, 2022 | (353 | ) | ||
| Less: Foreign translation difference | (115 | ) | ||
| Net book value of Property, Plant and Equipment as of November 30, 2022 | 3,569 | |||
| Less: Accumulated Depreciation as of February 28, 2023 | (366 | ) | ||
| Less: Foreign translation difference | 81 | |||
| Net book value of Property, Plant and Equipment as of February 28, 2023 | 3,284 | |||
Note 10. Intangible Assets
Intangible assets and related accumulated amortization were as follows:
Schedule of Intangible Assets
| As of | ||||
| February 28, 2023 | ||||
| (unaudited) | ||||
| $ | ||||
| Software | 43,030 | |||
| Add: Capitalization of software | 23,129 | |||
| Total software | 66,159 | |||
| Less: Software written off on May 31, 2020 | (29,984 | ) | ||
| Less: Software written off on May 31, 2021 | (11,456 | ) | ||
| Less: Software written off on May 31, 2022 | (23,992 | ) | ||
| Less: Foreign translation difference | (727 | ) | ||
| Balance as at May 31, 2022 | - | |||
| Add：Purchased patents and copyrights | 1,410,437 | |||
| Amortization for the period ended November 30, 2022 | (23,408 | ) | ||
| Less: Foreign translation difference | (99 | ) | ||
| Balance as at November 30, 2022 | 1,386,930 | |||
| Amortization for the period ended February 28, 2023 | (36,390 | ) | ||
| Less: Foreign translation difference | 30,344 | |||
| Balance as at February 28, 2023 | 1,380,884 | |||
The intangible assets consist of costs occurred to develop the software and purchase costs of copyrights for business operations The in house developed software are written off during the year occurred, and the purchase copyrights are amortization over its estimated useful life. During the year, Lixin Cai increased the share capital of CXJHZ to $1,410,437 (or RMB10,000,000) by capitalized of purchased copyrights. Amortization of $36,390 is provided during the period ended February 28, 2023.
| 22 |
Note 11. Business Combination and Goodwill
On May 28, 2020, ECXJ completed the acquisition of 100% equity interest of CXJHZ. The Company are an automobile aftermarket products wholesaler, as well as an auto detailing store consultancy company in Hangzhou City, Zhejiang Province through this acquisition. The purchase consideration is $4,094,453, consists of 1,364,800 shares of the Company’s common stock issued to CXJHZ’s original owner fair valued at the acquisition date. These shares were issued on May 28, 2020. The Company accounted for the acquisition using the purchase method of accounting for business combination under ASC 805. The total purchase price was allocated to the tangible and identifiable intangible assets acquired and liabilities based on their estimated fair values as of the acquisition date.
The determination of fair values involves the use of significant judgment and estimates and in the case of CXJHZ, this is with specific reference to acquired intangible asset. The judgments used to determine the estimated fair value assigned to assets acquired and liabilities assumed, as well as the intangible asset life and the expected future cash flows and related discount rate, can materially impact the Company’s consolidated financial statements. Significant inputs and assumptions used for the model included the amount and timing of expected future cash flows and discount rate. The Company utilized the assistance of a third-party valuation appraiser to determine the fair value as of the date of acquisition.
The purchase price was allocated on the acquisition date of CXJHZ as follows:
SCHEDULE OF PURCHASE PRICE ALLOCATED ON ACQUISITION
| As of May 28, 2020 | ||||
| $ | ||||
| Cash at banks and in hand | 15,588 | |||
| Trade receivables | 70,423 | |||
| Inventory on hand | 124,658 | |||
| Prepayments, other receivables and deposits | 2,517,125 | |||
| Due from a related party | 1,282 | |||
| Due to directors | 119,405 | |||
| Due from a shareholder | 51,599 | |||
| Operating lease right-of-use assets | 189,604 | |||
| Total assets | 3,089,684 | |||
| $ | ||||
| Account Payable | (156,955 | ) | ||
| Advanced Receipts | (368,777 | ) | ||
| Accrued liabilities, other payable and deposits received | (3,007,879 | ) | ||
| Due to a related company | (2,000 | ) | ||
| Due to related parties | (29,932 | ) | ||
| Due to directors | (42 | ) | ||
| Operating lease liabilities, net of current portion | (80,882 | ) | ||
| Operating lease liabilities, non current portion | (111,779 | ) | ||
| Total liabilities | (3,758,246 | ) | ||
| Net tangible liabilities | (668,562 | ) | ||
| Goodwill | 4,763,015 | |||
| Total purchase price | 4,094,453 | |||
| $ | ||||
| Consideration in form of shares | 4,094,453 | |||
| Total consideration | 4,094,453 | |||
The Company’s policy is to perform its annual impairment testing on goodwill for its reporting unit on May 31, of each fiscal year or more frequently if events or changes in circumstances indicate that an impairment may exist. The Company’s evaluation of goodwill for impairment involves the comparison of the fair value of CXJHZ to its carrying value. The Company used the income approach with the discounted cash flow valuation method with the assistance of a third-party valuation appraiser to estimate fair value, which requires management to make significant estimates and assumptions related to forecasted revenues and cash flows and the discount rate.
The goodwill value $4,763,015 is occurred on the acquisition. The impairment loss on goodwill of $1,006,432 and $322,972, were recognized during the year ended May 31, 2022 and 2021 respectively. As of May 31, 2022, the balance of goodwill is $3,433,611.
| 23 |
Note 12. Account Payable
Accounts payable consists of the following:
Schedule of Accounts Payable
| February 28, 2023 | May 31, 2022 | |||||||
| As of | ||||||||
| February 28, 2023 | May 31, 2022 | |||||||
| (unaudited) | (audited) | |||||||
| $ | $ | |||||||
| Account Payable | 266,036 | 214,504 | ||||||
The account payable balance of $266,036 includes payable to vendors for motor oil and auto parts. It was expected to be paid in the end of May 31, 2023.
Note 13. Advanced Received, Accrued Expenses and Other Payable
Schedule of Advanced Received, Accrued Expenses and Other Payable
| February 28, 2023 | May 31, 2022 | Increase/ (Decrease) | ||||||||||
| As of | ||||||||||||
| February 28, 2023 | May 31, 2022 | Increase/ (Decrease) | ||||||||||
| (unaudited) | (audited) | |||||||||||
| $ | $ | $ | ||||||||||
| Advanced Received | 1,109,502 | 2,488,447 | (1,378,945 | ) | ||||||||
| Accrued Expenses | 251,042 | 116,590 | 134,452 | |||||||||
| Deposit Received | 84,694 | 68,966 | 15,728 | |||||||||
| Other Payable | 97,780 | 90,503 | 7,277 | |||||||||
| Total | 1,543,018 | 2,764,506 | (1,221,488 | ) | ||||||||
Advanced received balance $1,109,502 consists of advances from customer for brand name management fees and providing of goods and services, Accrued expenses balance $251,042 consists payroll related costs, audit fee and VAT payable. Deposit received balance $84,694 is the warranty for usage of brand name. Other payable balance $97,780 consists of $86,455 is the provision for business dispute with a customer in the year 2020.
As of February 28, 2023 and May 31, 2022, the advanced received, accrued expenses and other payable balances are $1,543,018 and $2,764,506 respectively, as compared that is an decrease of $1,221,488. The decrement is mainly due to decrease in advanced received $1,378,945 for brand name management fees and goods, offset increase of accrued expenses $134,452, deposit received $15,728 for warranty for usage of brand name and other payable $7,277.
Advanced Received
Schedule of Advance Received
| Description | Amount ($) | Remark | ||||
| Brand name management fees | 837,496 | Amortized brand name management fee as per contracts’ term and period. | ||||
| Sales of goods and services | 272,006 | Delivery the goods and services as requested by customers. | ||||
| Total | 1,109,502 | |||||
Advanced received $1,000,592 include advance from brand name management fees from customers $837,496 and prepayment of goods and services from customers $272,006.
| 24 |
Note 14. Related Party Transaction
(a) Related party list
| Names of related parties | Relationship with the Company | |
| New Charles Technology Group Limited | Company controlled by the director | |
| Lixin Cai | Director | |
| Cuiyao Luo | Director | |
| Shenzhen BaiWen Enterprise Management Consultancy Co., Ltd | Controlled by Directors |
The Company had the following related party balances and transactions as of and for the nine months ended February 28, 2023 and the year ended May 31, 2022. All related parties are controlled by either the founder or the directors of the Company and are providing professional services for the Company to facilitate its operation of the Company. These advanced balances are short-term in nature, bearing no interest, and due on demand.
Schedule of Related Party Transaction
| Amounts due to related parties | As of | |||||||||
| Relationship with the Company | February 28, 2023 | May 31, 2022 | ||||||||
| (unaudited) | (audited) | |||||||||
| $ | $ | |||||||||
| Cuiyao Luo | CFO | 233,631 | 158,384 | |||||||
| Shenzhen BaiWen Enterprise Management Consultancy Co., Ltd | Controlled by Directors | 5,764 | 22,489 | |||||||
| Rudong Shi | Director & GM of Subsidiary | 9,943 | - | |||||||
| Total | 249,338 | 180,873 | ||||||||
As of February 28, 2023 Cuiyao Luo advanced $233,631 and Rudong Shi advance $9,943 to the company as working capital and to pay administrative expenses, which is unsecured, interest-free and payable on demand for working capital purpose.
Note 15. Lease Right-Of-Use Asset and Lease Liabilities
The Company officially adopted ASC 842 for the period on and after June 1, 2019 as permitted by ASU 2016-02. ASC 842 originally required all entities to use a “modified retrospective” transition approach that is intended to maximize comparability and be less complex than a full retrospective approach. On July 30, 2018, the FASB issued ASU 2018-11 to provide entities with relief from the costs of implementing certain aspects of the new leasing standard, ASU 2016-02 of which permits entities may elect not to recast the comparative periods presented when transitioning to ASC 842. As permitted by ASU 2018-11, the Company elect not to recast comparative periods, thusly.
| 25 |
As of June 1, 2019, the Company recognized approximately US$247,369, lease liability as well as right-of-use asset for all leases (with the exception of short-term leases) at the commencement date. Lease liabilities are measured at present value of the sum of remaining rental payments as of June 1, 2019, with discounted rate of 3.25% adopted, new office lease acquired in November 2020, with discounted rate of 4.75% adopted and warehouse acquired in June 2021, with discounted rate of 4.35% adopted from The People’s Bank Of China’s base lending rate as a reference for discount rate, as this bank is the largest bank and national bank of China.
A single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are classified within operating activities in the statement of cash flows.
The initial recognition of operating lease right and lease liability as follow:
Schedule of Operating Lease Right
| $ | ||||
| Gross lease payable | 259,257 | |||
| Less: imputed interest | (17,112 | ) | ||
| Initial recognition as of June 1, 2019 | 242,145 | |||
| As of May 31, 2022 operating lease right of use asset as follow: | ||||
| Initial recognition as of June 1, 2019 | 242,145 | |||
| Amortization for the year ended May 31, 2020 | (53,139 | ) | ||
| Balance as of May 31, 2020 | 192,741 | |||
| Add: New office lease on November 30, 2020 - Office | 85,533 | |||
| Adjustment for discontinuation of tenancy - Office (Nov 2020) | (125,171 | ) | ||
| Amortization for the year ended May 31, 2021 | (65,537 | ) | ||
| Balance as of May 31, 2021 | 87,566 | |||
| Add: New office lease on June 30, 2021 -Warehouse | 40,928 | |||
| Add: New office lease on May 1, 2022 - SZ Lanbei Office | 17,264 | |||
| Adjustment for discontinuation of tenancy - Warehouse | (17,296 | ) | ||
| Amortization for the year ended May 31,2022 | (48,700 | ) | ||
| Foreign exchange translation | (1,176 | ) | ||
| Balance as of May 31, 2022 | 78,586 | |||
| Add: New office lease | 9,749 | |||
| Amortization for the period ended August 31,2022 | (15,883 | ) | ||
| Foreign exchange translation | (2,163 | ) | ||
| Balance as of August 31, 2022 | 70,289 | |||
| Amortization for the period ended November 30,2022 | (14,741 | ) | ||
| Foreign exchange translation | (2,044 | ) | ||
| Balance as of November 30, 2022 | 53,504 | |||
| Add: New office lease | 11,525 | |||
| Amortization for the period ended February 28, 2023 | (16,348 | ) | ||
| Foreign exchange translation | 1,320 | |||
| Balance as of February 28, 2023 | 50,001 | |||
| 26 |
SCHEDULE OF OPERATING LEASE LIABILITY
| As of February 28, 2023, Operating lease liability as follow: | ||||
| $ | ||||
| Initial recognition as of June 1, 2019 | 242,145 | |||
| Less: gross repayment for the year ended May 31, 2020 | (60,129 | ) | ||
| Add: imputed interest for the year ended May 31, 2020 | 10,645 | |||
| Balance as of May 31, 2020 | 192,661 | |||
| Add: New office lease on November 30, 2020 | 85,533 | |||
| Adjustment for discontinuation of tenancy - Office (Nov 2020) | (115,256 | ) | ||
| Less: gross repayment for the year ended May 31, 2021 | (72,094 | ) | ||
| Add: imputed interest for the year ended May 31, 2021 | (2,558 | ) | ||
| Balance as of May 31, 2021 | 88,286 | |||
| Add: New warehouse lease on June 2021 | 40,928 | |||
| Add: New office lease on May 1, 2022 - SZ Lanbei Office | 17,264 | |||
| Adjustment for discontinuation of tenancy - Warehouse | (14,693 | ) | ||
| Less: gross repayment for the year ended May 31, 2022 | (52,978 | ) | ||
| Add: imputed interest for the year ended May 31, 2021 | (3,148 | ) | ||
| Balance as of May 31, 2022 | 75,659 | |||
| Add: New office lease | 9,749 | |||
| Less: gross repayment for the period ended August 31, 2022 | (16,847 | ) | ||
| Less: imputed interest for the period ended August 31, 2022 | (1,846 | ) | ||
| Balance as of August 31, 2022 | 66,715 | |||
| Less: gross repayment for the period ended November 30, 2022 | (15,456 | ) | ||
| Less: imputed interest for the period ended November 30, 2022 | 3,946 | |||
| Balance as of November 30, 2022 | 55,205 | |||
| Add: New office lease | 11,525 | |||
| Less: gross repayment for the period ended February 28, 2023 | (17,037 | ) | ||
| Add: imputed interest for the period ended February 28, 2023 | 1,298 | |||
| Balance as of February 28, 2023 | 50,991 | |||
For the three month ended February 28, 2023 and February 28, 2021, the amortization of the operating lease right of use assets are $16,348 and $13,500 respectively.
Maturities of operating lease obligation as follow:
Schedule of Maturities of Operating Lease Liabilities
| Year Ending | Operating Lease $ | |||
| May 31, 2023 | 42,054 | |||
| May 31, 2024 | 8,937 | |||
| Total | 50,991 | |||
| 27 |
Other information:
For the three months ended February 28, 2023 $ | ||||
| Cash paid for amounts included in the measurement of lease liabilities: | ||||
| Operating cash flow from operating lease | 16,348 | |||
| Right-of-use assets obtained in exchange for operating lease liabilities | 17,105 | |||
| Remaining lease term for operating lease (years) | 0.96 | |||
| Weighted average discount rate for operating lease | 4.75 | % | ||
Note 16. Contingent Liabilities
A provision of $86,455 is provided, where the Company has a business dispute with a customer, and the customer lodged a police report but no legal action is taken against us.
Note 17. Subsequent Event
In accordance with ASC 855-10, the Company has analyzed its operations subsequent to the February 28, 2023 to the date these financial statements were issued and has determined that it does not have any material subsequent events to disclose in these financial statements.
Note 18: Significant event
The full impact of the COVID-19 outbreak continues to evolve as of the date of this report. As such, it is uncertain as to the full magnitude that the pandemic will have on our financial condition, liquidity, and future results of operations. Management is actively monitoring the impact of the global situation on our financial condition, liquidity, operations, suppliers, industry, and workforce. Given the daily evolution of the COVID-19 outbreak and the global responses to curb its spread, we are not able to estimate the effects of the COVID-19 outbreak on our results of operations, financial condition, or liquidity for the period ended February 28, 2023.
| 28 |
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Information included in this Quarterly Report on Form 10-Q (this “Report”) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements are not statements of historical facts, but rather reflect our current expectations concerning future events and results. We generally use the words “believes,” “expects,” “intends,” “plans,” “anticipates,” “likely,” “will” and similar expressions to identify forward-looking statements. Such forward-looking statements, including those concerning our expectations, involve risks, uncertainties and other factors, some of which are beyond our control, which may cause our actual results, performance or achievements, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. These risks, uncertainties and factors include, but are not limited to, those factors set forth in our Prospectus on Form S-1 for the period ended February 28, 2023 and the condensed consolidated financial statements included in this Report. Except as required by applicable law, including the securities laws of the United States, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You are cautioned not to unduly rely on such forward-looking statements when evaluating the information presented in this Report.
Results of Operations
The following table sets forth a summary of our consolidated results of operations and comprehensive loss for the periods presented, both in absolute amount and as a percentage of our revenues for the periods presented. This information should be read together with our audited consolidated financial statements and related notes as well as unaudited interim consolidated financial statements and related notes included elsewhere in this prospectus. The results of operations in any period are not necessarily indicative of our future trends.
| For the Three Months Ended February 28, | Quarter to Quarter Comparison Increase/ | |||||||||||
| 2023 | 2022 | (Decrease) | ||||||||||
| $ | $ | $ | ||||||||||
| (unaudited) | (unaudited) | |||||||||||
| Revenue | 191,637 | 638,316 | (446,679 | ) | ||||||||
| Cost of Revenue | (42,541 | ) | (129,328 | ) | 86,787 | |||||||
| Gross Profit | 149,096 | 508,988 | (359,892 | ) | ||||||||
| Other Income | 6,243 | 1,345 | 4,898 | |||||||||
| Selling and Distribution Expenses | (125,193 | ) | (130,005 | ) | 4,812 | |||||||
| General and Administrative Expenses | (165,019 | ) | (221,972 | ) | 56,953 | |||||||
| Profit/(Loss) from Operation | (134,873 | ) | 158,356 | (293,229 | ) | |||||||
| Interest Income/(Expense) | 40 | 79 | (39 | ) | ||||||||
| Profit/(Loss) before Income Taxes | (134,833 | ) | 158,435 | (293,268 | ) | |||||||
| Income Taxes | (1,252 | ) | (1,714 | ) | 462 | |||||||
| Net Profit/(Loss) before Non-controlling Interest | (136,085 | ) | 156,721 | (292,806 | ) | |||||||
| Non-controlling Interest | (8,975 | ) | 2,810 | (11,785 | ) | |||||||
| Profit/(Loss) Attributable to Shareholders | (127,110 | ) | 153,911 | (281,021 | ) | |||||||
| 29 |
Revenues
For the three month period ended February 28, 2023, we generated total revenue of $191,637 that included brand name administrative fee $130,431, motor oil and auto parts $23,110, automobile exhaust cleaners $37,309 and others $787.
| For the Three Months Ended February 28, | ||||||||||||||||||||
| 2023 | % of Net Sales | 2022 | % of Net Sales | Change | ||||||||||||||||
| $ | $ | $ | ||||||||||||||||||
| Administrative fee of brand name | 130,431 | 68.1 | % | 401,563 | 62.9 | % | (271,132 | ) | ||||||||||||
| Motor oil and auto parts | 23,110 | 12.1 | % | 217,947 | 34.1 | % | (194,837 | ) | ||||||||||||
| Automobile exhaust cleaners | 37,309 | 19.5 | % | - | - | 37,309 | ||||||||||||||
| Others | 787 | 0.4 | % | 18,806 | 2.9 | % | (18,019 | ) | ||||||||||||
| Total | 191,637 | 100 | % | 638,316 | 100 | % | (446,679 | ) | ||||||||||||
Total revenues for three months ended February 28, 2023 were $191,637 compared to $638,316 for the three months ended February 28, 2022, which decreased by $446,679, mainly due to the decrease of brand name administrative fee $271,132, sales of motor oil and auto parts $194,837 and others $18,019, and offset increase of automobile exhaust cleaners $37,309.
The Company are engaging in trading of auto parts, motor oil and automobile exhaust cleaners to their third-party agents in China. Revenues from services consist of administrative of brand name and training fees. Payments of services are generally received before delivery the services.
Sales of Auto Parts, Motor Oil and Automobile Exhaust Cleaners
The Company received the purchase order from their third-party agents, the selling price is based on the purchase price plus on a certain margin. Revenues related to sales of auto parts and motor oil are recognized in the consolidated statements of operations and comprehensive income/(loss) at the time when the goods are delivered and the ownership transfer to the third-party agents.
Administrative Fee of Brand Name
We earned the brand name administrative fees from our customers, who pay one-time fixed fee RMB90,000 for one to three years and RMB200,000 for fives for exchange of (1) the right to use the brand name “Chejiangling / Teenage Hero Car” and “ECXJ”, (2) the right to receive 10% of other new shops’ brand name permission fee, (3) the right to receive 5% of other new shops’ selling, and (4) the right to receive 20% of other new shops’ administrative fee. The fee is not be refundable.
| 30 |
Cost of Revenue
Cost of revenue consist primarily of costs associated with the purchase of goods. For three months ended February 28, 2023 compared to three months ended February 28, 2022 as below:
For the Three Months Ended February 28, | ||||||||||||
| 2023 | 2022 | Change | ||||||||||
| $ | $ | $ | ||||||||||
| Motor oil and auto parts | 14,542 | 125,547 | (111,005 | ) | ||||||||
| Automobile Exhaust Cleaners | 27,220 | - | 27,220 | |||||||||
| Others | 779 | 3,781 | (3,002 | ) | ||||||||
| Total | 42,541 | 129,328 | (86,787 | ) | ||||||||
Cost of revenue for the three months ended February 28, 2023 were $42,541 compared to $129,328 as of ended February 28, 2022, a decrease of $86,787 is mainly due to the decrease of sales of motor oil and auto parts $111,005 and others $3,002, and offset increase of automobile exhaust cleaners $27,220.
Gross Profit
Gross profit for the three months ended February 28, 2023 were $149,096 compared to $508,988 as of February 28, 2022, a decrease of $359,892 is mainly due to the decrease of brand name administrative fee $271,132.
Selling and Distribution Expenses
Selling and Distribution expenses include salary, sales-related consultancy fee, travelling expenses, conference and function expenses and other operating expenses associated with sales and marketing.
For three months ended February 28, 2023 compared to three months ended February 28, 2022 are as below:
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||
| February 28, 2023 | % of Net Sales | February 28, 2022 | % of Net Sales | |||||||||||||
| $ | $ | |||||||||||||||
| Selling and Distribution Expenses | 125,193 | 65.3 | % | 130,005 | 34.8 | % | ||||||||||
Sales and marketing expenses for the three months ended February 28, 2023 were $125,193 compared to $130,005 as of February 28, 2022, the decrement was mainly due to decrease in payroll costs.
| 31 |
General and Administrative Expenses
General and Administrative (G&A) expenses consist primarily of salary, employee benefits, facility cost, rental fee and other related expenses.
For three months ended February 28, 2023 compared to three months ended February 28, 2022
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||
| February 28, 2023 | % of Net Sales | February 28, 2022 | % of Net Sales | |||||||||||||
| $ | $ | |||||||||||||||
| General and Administrative Expenses | 165,019 | 86.1 | % | 221,972 | 34.8 | % | ||||||||||
G&A expenses for the three months ended February 28, 2023 were $165,019 compared to $221,972 as of February 28, 2022. The decrement was primarily due to the decrease of salary and welfare and consultancy fee.
Taxation
We recorded 1,252 and $1,714 in income tax expenses for the period ended February 28, 2023 and February 28, 2022, respectively.
The Company, incorporated in the PRC, was governed by the income tax law of the PRC, and is subject to PRC enterprise income tax (“EIT”), The EIT rate of PRC is 25%.
Generally, our PRC subsidiaries, VIEs and their subsidiaries are subject to enterprise income tax on their taxable income in China at a statutory rate of 25%. The enterprise income tax is calculated based on the entity’s global income as determined under PRC tax laws and accounting standards.
We are subject to value-added tax at a rate of 13% on sales of motor oil and auto parts and 6% on the services (brand name management services), in each case less any deductible value-added tax we have already paid or borne. We are also subject to surcharges on value-added tax payments in accordance with PRC law.
Net Loss
Net loss for the three months ended February 28, 2023 is $136,085 compared to net profit $156,721 as of February 28, 2022, a decrease of profit $292,806 is due to the factors discussed above.
LIQUIDITY AND CAPITAL RESOURCES
Since commencing operations, our primary uses of cash have been to finance working capital needs for ave financed these requirements primarily from cash generated from operations and related party advances.
We are in start-up stage operations and have generated limited revenues. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources and possible cost overruns due to price and cost increases in services and products.
We expect that we will be able to meet our needs to fund operations, capital expenditures and other commitments in the next 12 months primarily with our cash and cash equivalents, operating cash flows.
| 32 |
We may, however, require additional cash resources due to changes in business conditions or other future developments. If these sources are insufficient to satisfy our cash requirements, we may seek to sell additional equity or debt securities or obtain a credit facility. The sale of additional equity or equity-linked securities could contractual result in additional dilution to stockholders. The incurrence of indebtedness would result in increased debt service obligations and could result in operating and financial covenants that would restrict operations. Financing may not be available in amounts or on terms acceptable to us, or at all.
The following table sets forth a summary of our cash flows for the periods indicated.
| For the Nine Months Ended February 28, | Quarter to Quater | |||||||||||
| 2023 | 2022 | Comparison | ||||||||||
| $ | $ | $ | ||||||||||
| Cash Flows (used in)/provided by operating activities | (944,948 | ) | (153,070 | ) | (791,878 | ) | ||||||
| Cash Flows used in investing activities | (1,458,197 | ) | (104,742 | ) | (1,353,455 | ) | ||||||
| Cash Flows provided by financing activities. | 1,662,685 | 79,950 | 1,582,735 | |||||||||
| Effects on change in foreign exchange rate | (24,659 | ) | (106,544 | ) | 81,885 | |||||||
| Net Change in cash during period | (765,119 | ) | (284,406 | ) | (480,713 | ) | ||||||
Operating Activities
Cash flow used in operating activities for the nine months ended February 28, 2023 is $944,948 as compared to the amount of $153,070 used in operating activities for the nine months ended February 28, 2022, reflecting an decrease of cash flow $791,878. The decrease in net cash flow is mainly due to decrease net profit by $540,835, cash flow of advanced, accrued liabilities and other payable $578,724, prepayment, deposit, other receivables $174,549 and operating lease liabilities $84,975, and offset net cash generated from inventory $332,636, accounts payable $123,638 and bad debts recovery $155,246.
Investing Activities
Cash flow used in investing activities is $1,458,197 for the nine months ended February 28, 2023, as compared to $104,742 for the nine months ended February 28, 2022, reflecting an decrease of cash flow $1,353,455. The decrease in cash flow is due to Mr. Lixin Cai increased the share capital of CXJHZ to $1,410,437 (or RMB10,000,000) by capitalized of purchased copyrights.
Financing Activities
Cash flow provided by financing activities is $1,662,685 for the nine months ended February 28, 2023, compared to $79,950 for the nine months ended February 28, 2022, reflecting a increase of $1,582,735. The increase in net cash provided by financing activities was mainly due to proceeds from share issuance $1,603,114, advance from directors $40,595 and offset repayment to related party $60,974.
The majority of the Company’s revenues and expenses were denominated primarily in Renminbi (“RMB”), the currency of the People’s Republic of China. There is no assurance that exchange rates between the RMB and the U.S. Dollar will remain stable. Inflation has not had a material impact on the Company’s business.e
| 33 |
COMMITMENTS AND CONTINGENCIES
Contractual Obligations
Our contractual obligations as of February 28, 2023 are as follows:
| Payments Due by period | ||||||||||||||||||||
| Operating leases | Total | Less than 1 year | 1-3 year | 3-5 years | More than 5 years | |||||||||||||||
| Total | 50,991 | 42,054 | 8,937 | - | - | |||||||||||||||
Other than as shown above, we did not have any significant capital and other commitments, long-term obligations or guarantees as of February 28, 2023.
Off-Balance Sheet Commitments and Arrangements
We have not entered into any financial guarantees or other commitments to guarantee the payment obligations of any third parties. In addition, we have not entered into any derivative contracts that are indexed to our shares and classified as shareholder’s equity or that are not reflected in our consolidated financial statements.
ITEM 3 Quantitative and Qualitative Disclosures About Market Risk.
As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item.
ITEM 4 Controls and Procedures.
Management’s Evaluation of Disclosure Controls and Procedures:
We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of November 30, 2022. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered in this Report, our disclosure controls and procedures were effective and no material weaknesses in our internal control over financial reporting.
Changes in Internal Control over Financial Reporting:
There were no changes in our internal control over financial reporting during our most recent quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| 34 |
None.
Item 1A. Risk Factors.
As of the date of this Quarterly Report, there have been no material changes with respect to those risk factors previously disclosed in our Registration Statement filed with the SEC. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not Applicable.
Item 3. Defaults Upon Senior Securities
Not Applicable.
Item 4. Mine Safety Disclosures
Not Applicable.
There is no other information required to be disclosed under this item that has not previously been reported.
| 35 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CXJ Group Co., Ltd. | ||
| (Name of Registrant) | ||
| Date: February 8, 2024 | ||
| By: | /s/ Lixin Cai | |
| Title: | Chairman and Chief Executive Officer and Director (Principal Executive Officer) | |
| By: | /s/ Cuiyao Luo | |
| Title: | Chief Financial Officer | |
| Date: February 8, 2024 | ||
| 36 |
EXHIBIT 31.1
CERTIFICATION
I, Lixin Cai, certify that:
1. I have reviewed this quarterly report on Form 10-Q of CXJ Group Co., Ltd. (the “Company”) for the quarter ended February 28, 2023;
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; |
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: February 8, 2024 | ||
| By: | /s/ Lixin Cai | |
| Title: | Chairman and Chief Executive Officer and Director (Principal Executive Officer) |
EXHIBIT 31.2
CERTIFICATION
I, Cuiyao Luo, certify that:
1. I have reviewed this quarterly report on Form 10-Q of CXJ Group Co., Ltd. (the “Company”) for the quarter ended February 28, 2023;
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; |
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: February 8, 2024 | ||
| By: | /s/ Cuiyao Luo | |
| Title: | Chief Financial Officer |
EXHIBIT 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of CXJ Group Co., Ltd (the “Company”) on Form 10-Q for the period ending February 28, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), The undersigned hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
| Date: February 8, 2024 | ||
| By: | /s/ Lixin Cai | |
| Title: | Chairman and Chief Executive Officer and Director (Principal Executive Officer) |
EXHIBIT 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of CXJ Group Co., Ltd. (the “Company”) on Form 10-Q for the period ending February 28, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), The undersigned hereby certifies, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
| Date: February 8, 2024 | ||
| By: | /s/ Cuiyao Luo | |
| Title: | Chief Financial Officer |