| | | |
按A類計算
普通股 |
| |
最低要求
供奉 |
| |
極大值
供奉 |
| |||||||||
|
首次公開募股價格
|
| | | $ | 5.00 | | | | | $ | 40,000,000 | | | | | $ | 55,000,000 | | |
|
承銷商介紹的對投資者銷售的承銷折扣和佣金(6%)(1)
|
| | | $ | 0.30 | | | | | $ | 2,400,000 | | | | | $ | 3,300,000 | | |
|
我們介紹的對投資者銷售的承銷折扣和佣金(3%)(1)
|
| | | $ | 0.15 | | | | | $ | 1,200,000 | | | | | $ | 1,650,000 | | |
|
假定收益為我們,未計費用
|
| | | $ | 4.775 | | | | | $ | 38,200,000 | | | | | $ | 52,525,000 | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素
|
| | | | 11 | | |
|
關於前瞻性陳述的特別説明
|
| | | | 35 | | |
|
收益的使用
|
| | | | 36 | | |
|
股利政策
|
| | | | 38 | | |
|
匯率信息
|
| | | | 39 | | |
|
大寫
|
| | | | 41 | | |
|
稀釋
|
| | | | 43 | | |
|
經營與財務回顧與展望
|
| | | | 45 | | |
|
業務
|
| | | | 60 | | |
|
條例
|
| | | | 87 | | |
|
我們的員工
|
| | | | 93 | | |
|
財產説明
|
| | | | 94 | | |
|
最近的資本支出和資產剝離
|
| | | | 96 | | |
|
管理
|
| | | | 97 | | |
|
高管薪酬
|
| | | | 103 | | |
|
關聯方交易
|
| | | | 106 | | |
|
主要股東
|
| | | | 107 | | |
|
股本説明
|
| | | | 109 | | |
|
關於市場風險的定量和定性披露
|
| | | | 118 | | |
|
有資格未來出售的股票
|
| | | | 119 | | |
|
適用於我們普通股美國持有者的實質性税收後果
|
| | | | 121 | | |
|
配送計劃
|
| | | | 128 | | |
|
與此次發售相關的費用
|
| | | | 134 | | |
|
法律事務
|
| | | | 135 | | |
|
專家
|
| | | | 135 | | |
|
指名專家和律師的利益
|
| | | | 135 | | |
|
披露監察委員會對彌償的立場
|
| | | | 135 | | |
|
在那裏您可以找到更多信息
|
| | | | 135 | | |
| | |
在截至6月30日的幾年裏,
|
| |||||||||
|
2017
|
| |
2016
|
| ||||||||
| | | | | | | | | | | | | |
運營報表數據: | | | | ||||||||||
收入
|
| | | $ | 21,172,091 | | | | | $ | 16,094,892 | | |
毛利
|
| | | $ | 8,334,872 | | | | | $ | 5,558,734 | | |
運營費用
|
| | | $ | 2,525,454 | | | | | $ | 1,915,376 | | |
營業收入
|
| | | $ | 5,809,418 | | | | | $ | 3,643,358 | | |
其他收入(費用)
|
| | | $ | 79,543 | | | | | $ | 446,893 | | |
所得税撥備
|
| | | $ | 943,197 | | | | | $ | 606,810 | | |
淨收入
|
| | | $ | 4,945,764 | | | | | $ | 3,483,441 | | |
基本每股收益和稀釋後每股收益
|
| | | $ | 0.33 | | | | | $ | 0.23 | | |
加權平均已發行普通股
|
| | | | 15,000,000 | | | | | | 15,000,000 | | |
資產負債表數據: | | | | ||||||||||
流動資產
|
| | | $ | 8,669,463 | | | | | $ | 6,990,693 | | |
總資產
|
| | | $ | 17,518,060 | | | | | $ | 13,256,741 | | |
流動負債
|
| | | $ | 10,160,919 | | | | | $ | 8,173,074 | | |
總負債
|
| | | $ | 10,160,919 | | | | | $ | 8,173,074 | | |
股東權益總額
|
| | | $ | 7,357,141 | | | | | $ | 5,083,667 | | |
總負債和股東權益
|
| | | $ | 17,518,060 | | | | | $ | 13,256,741 | | |
客户名稱
|
| |
2017
|
| |
2016
|
| ||||||
馬來西亞國家石油公司
|
| | | | 20% | | | | | | 15% | | |
Doskocel製造廠
|
| | | | * | | | | | | 15% | | |
東莞市鼎鑫貿易有限公司
|
| | | | * | | | | | | 13% | | |
東莞絲綢進出口有限公司。
|
| | | | 15% | | | | | | * | | |
東莞安義貿易有限公司。
|
| | | | 13% | | | | | | * | | |
使用説明
|
| |
估計百分比
淨收益的 (最低報價) |
| |
估計百分比
淨收益的 (最高報價) |
| ||||||
研究與開發
|
| | | | 18.75% | | | | | | 16.00% | | |
營銷
|
| | | | 25.00% | | | | | | 24.00% | | |
設備改進和維護
|
| | | | 26.25% | | | | | | 27.00% | | |
工廠大樓升級改造
|
| | | | 30.00% | | | | | | 33.00% | | |
總計 | | | | | 100.00% | | | | | | 100.00% | | |
| | |
截至的年度
6月30日, |
| |||||||||
1美元:人民幣匯率
|
| |
2017
|
| |
2016
|
| ||||||
期末即期匯率
|
| | | | 6.7780 | | | | | | 6.6434 | | |
平均費率
|
| | | | 6.8118 | | | | | | 6.4416 | | |
| | |
美元兑人民幣買入和賣出中間價
|
| |||||||||||||||||||||
期間
|
| |
期末
|
| |
平均值
|
| |
高
|
| |
低
|
| ||||||||||||
2012
|
| | | | 6.3090 | | | | | | 6.3115 | | | | | | 6.3862 | | | | | | 6.2289 | | |
2013
|
| | | | 6.1090 | | | | | | 6.1938 | | | | | | 6.3087 | | | | | | 6.1084 | | |
2014
|
| | | | 6.1484 | | | | | | 6.1458 | | | | | | 6.2080 | | | | | | 6.0881 | | |
2015
|
| | | | 6.4917 | | | | | | 6.2288 | | | | | | 6.4917 | | | | | | 6.0933 | | |
2016
|
| | | | 6.9448 | | | | | | 6.6441 | | | | | | 7.0672 | | | | | | 6.4494 | | |
十一月
|
| | | | 6.8872 | | | | | | 6.8432 | | | | | | 6.9243 | | | | | | 6.7595 | | |
十二月
|
| | | | 6.9448 | | | | | | 6.9330 | | | | | | 7.0672 | | | | | | 6.8826 | | |
2017年(至2017年11月27日)
|
| | | | 6.5984 | | | | | | 6.6797 | | | | | | 6.9535 | | | | | | 6.5680 | | |
一月
|
| | | | 6.8817 | | | | | | 6.8987 | | | | | | 6.9535 | | | | | | 6.8466 | | |
二月
|
| | | | 6.8689 | | | | | | 6.8723 | | | | | | 6.8842 | | | | | | 6.8541 | | |
三月
|
| | | | 6.8889 | | | | | | 6.8971 | | | | | | 6.9161 | | | | | | 6.8757 | | |
四月
|
| | | | 6.8969 | | | | | | 6.8890 | | | | | | 6.9094 | | | | | | 6.8457 | | |
可能
|
| | | | 6.8284 | | | | | | 6.8852 | | | | | | 6.9063 | | | | | | 6.8284 | | |
六月
|
| | | | 6.7774 | | | | | | 6.8090 | | | | | | 6.8381 | | | | | | 6.7774 | | |
七月
|
| | | | 6.7252 | | | | | | 6.7722 | | | | | | 6.8054 | | | | | | 6.7252 | | |
八月
|
| | | | 6.5944 | | | | | | 6.6726 | | | | | | 6.7320 | | | | | | 6.5918 | | |
九月
|
| | | | 6.6545 | | | | | | 6.5657 | | | | | | 6.6623 | | | | | | 6.4680 | | |
十月
|
| | | | 6.6332 | | | | | | 6.6275 | | | | | | 6.6550 | | | | | | 6.5792 | | |
11月(至2017年11月27日)
|
| | | | 6.5984 | | | | | | 6.6239 | | | | | | 6.6414 | | | | | | 6.5745 | | |
| | |
截至2017年6月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
(A)形式--3%(1)
|
| |
(b) Pro forma - 4.5%(1)
|
| |
(C)形式--6%(1)
|
| ||||||||||||
資產: | | | | | | ||||||||||||||||||||
流動資產
|
| | | $ | 8,669,463 | | | | | $ | 46,174,363 | | | | | $ | 45,574,363 | | | | | $ | 44,974,363 | | |
其他資產
|
| | | $ | 8,848,597 | | | | | $ | 8,848,597 | | | | | $ | 8,848,597 | | | | | $ | 8,848,597 | | |
總資產
|
| | | $ | 17,518,060 | | | | | $ | 55,022,960 | | | | | $ | 54,422,960 | | | | | $ | 53,822,960 | | |
負債: | | | | | | ||||||||||||||||||||
流動負債
|
| | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | |
其他負債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
總負債
|
| | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | |
股東權益: | | | | | | ||||||||||||||||||||
普通股面值0.002美元
per share, 100,000,000 授權普通股, 1500萬股普通股 已發行和未償還的,實際的; 100,000,000股普通股 授權,23,000,000股 已發行和未償還,專業 表格 |
| | | $ | 30,000 | | | | | $ | 46,000 | | | | | $ | 46,000 | | | | | $ | 46,000 | | |
額外實收資本(2)
|
| | | $ | 1,625,306 | | | | | $ | 39,114,206 | | | | | $ | 38,514,206 | | | | | $ | 37,914,206 | | |
法定儲備金
|
| | | $ | 67,151 | | | | | $ | 67,151 | | | | | $ | 67,151 | | | | | $ | 67,151 | | |
留存收益
|
| | | $ | 5,756,706 | | | | | $ | 5,756,706 | | | | | $ | 5,756,706 | | | | | $ | 5,756,706 | | |
累計其他綜合收益(虧損)
|
| | | $ | (122,022) | | | | | $ | (122,022) | | | | | $ | (122,022) | | | | | $ | (122,022) | | |
股東權益總額
|
| | | $ | 7,357,141 | | | | | $ | 44,862,041 | | | | | $ | 44,262,041 | | | | | $ | 43,662,041 | | |
總負債與股東權益
|
| | | $ | 17,518,060 | | | | | $ | 55,022,960 | | | | | $ | 54,422,960 | | | | | $ | 53,822,960 | | |
|
| | |
截至2017年6月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
(A)形式--3%(1)
|
| |
(b) Pro forma - 4.5%(1)
|
| |
(C)形式--6%(1)
|
| ||||||||||||
資產: | | | | | | ||||||||||||||||||||
流動資產
|
| | | $ | 8,669,463 | | | | | $ | 60,724,363 | | | | | $ | 59,899,363 | | | | | $ | 59,074,363 | | |
其他資產
|
| | | $ | 8,848,597 | | | | | $ | 8,848,597 | | | | | $ | 8,848,597 | | | | | $ | 8,848,597 | | |
總資產
|
| | | $ | 17,518,060 | | | | | $ | 69,572,960 | | | | | $ | 68,747,960 | | | | | $ | 67,922,960 | | |
負債: | | | | | | ||||||||||||||||||||
流動負債
|
| | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | |
其他負債
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
總負債
|
| | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | | | | $ | 10,160,919 | | |
股東權益: | | | | | | ||||||||||||||||||||
普通股面值0.002美元
per share, 100,000,000 授權普通股, 1500萬股普通股 已發行和未償還的,實際的; 100,000,000股普通股 授權,26,000,000股 已發行和未償還,專業 表格 |
| | | $ | 30,000 | | | | | $ | 52,000 | | | | | $ | 52,000 | | | | | $ | 52,000 | | |
額外實收資本(2)
|
| | | $ | 1,625,306 | | | | | $ | 53,658,206 | | | | | $ | 52,833,206 | | | | | $ | 52,008,206 | | |
法定儲備金
|
| | | $ | 67,151 | | | | | $ | 67,151 | | | | | $ | 67,151 | | | | | $ | 67,151 | | |
留存收益
|
| | | $ | 5,756,706 | | | | | $ | 5,756,706 | | | | | $ | 5,756,706 | | | | | $ | 5,756,706 | | |
累計其他綜合收益(虧損)
|
| | | $ | (122,022) | | | | | $ | (122,022) | | | | | $ | (122,022) | | | | | $ | (122,022) | | |
股東權益總額
|
| | | $ | 7,357,141 | | | | | $ | 59,412,041 | | | | | $ | 58,587,041 | | | | | $ | 57,762,041 | | |
總負債和股東權益
權益 |
| | | $ | 17,518,060 | | | | | $ | 69,572,960 | | | | | $ | 68,747,960 | | | | | $ | 67,922,960 | | |
|
| | |
最低報價(1)
|
| |
最高優惠(2)
|
| ||||||||||||||||||||||||||||||
| | |
(A)形式上的
- 3%(3) |
| |
(B)形式上的
- 4.5%(3) |
| |
(C)形式上的
- 6%(3) |
| |
(A)形式上的
- 3%(3) |
| |
(B)形式上的
- 4.5%(3) |
| |
(C)形式上的
- 6%(3) |
| ||||||||||||||||||
A類普通股每股發行價
|
| | | $ | 5.00 | | | | | $ | 5.00 | | | | | $ | 5.00 | | | | | $ | 5.00 | | | | | $ | 5.00 | | | | | $ | 5.00 | | |
發行前每股普通股有形賬面淨值(4)
|
| | | $ | 0.48 | | | | | $ | 0.48 | | | | | $ | 0.48 | | | | | $ | 0.48 | | | | | $ | 0.48 | | | | | $ | 0.48 | | |
增加每股普通股
可歸因於通過新的 投資商 |
| | | $ | 1.46 | | | | | $ | 1.44 | | | | | $ | 1.41 | | | | | $ | 1.80 | | | | | $ | 1.77 | | | | | $ | 1.73 | | |
預計有形賬面淨值
每股普通股 提供產品 |
| | | $ | 1.95 | | | | | $ | 1.92 | | | | | $ | 1.89 | | | | | $ | 2.28 | | | | | $ | 2.25 | | | | | $ | 2.22 | | |
對新投資者的每股普通股攤薄
|
| | | $ | 3.05 | | | | | $ | 3.08 | | | | | $ | 3.11 | | | | | $ | 2.72 | | | | | $ | 2.75 | | | | | $ | 2.78 | | |
最低報價
|
| |
購入的股份
|
| |
總對價
|
| |
平均值
單價 分享 |
| |||||||||||||||||||||
| | |
金額
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||
現有股東
|
| | | | 15,000,000 | | | | | | 65.2% | | | | | $ | 1,655,306 | | | | | | 4.0% | | | | | $ | 0.11 | | |
新投資者
|
| | | | 8,000,000 | | | | | | 34.8% | | | | | $ | 40,000,000 | | | | | | 96.0% | | | | | $ | 5.00 | | |
總計
|
| | | | 23,000,000 | | | | | | 100% | | | | | $ | 41,655,306 | | | | | | 100% | | | | | $ | 1.81 | | |
最高優惠
|
| |
購入的股份
|
| |
總對價
|
| |
平均值
單價 分享 |
| |||||||||||||||||||||
| | |
金額
|
| |
百分比
|
| |
金額
|
| |
百分比
|
| ||||||||||||||||||
現有股東
|
| | | | 15,000,000 | | | | | | 57.7% | | | | | $ | 1,655,306 | | | | | | 2.9% | | | | | $ | 0.11 | | |
新投資者
|
| | | | 11,000,000 | | | | | | 42.3% | | | | | $ | 55,000,000 | | | | | | 97.1% | | | | | $ | 5.00 | | |
總計
|
| | | | 26,000,000 | | | | | | 100% | | | | | $ | 56,655,306 | | | | | | 100% | | | | | $ | 2.18 | | |
| | |
截至6月30日止年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| | | ||||||||||||||||||||||||||||
產品類別
|
| |
收入
|
| |
佔總數的百分比
收入 |
| |
收入
|
| |
佔總數的百分比
收入 |
| |
方差
|
| |
方差
% |
| ||||||||||||||||||
寵物皮帶
|
| | | $ | 5,290,918 | | | | | | 25.0% | | | | | $ | 4,444,609 | | | | | | 27.6% | | | | | $ | 846,309 | | | | | | 19.0% | | |
寵物項圈
|
| | | | 7,529,420 | | | | | | 35.6% | | | | | | 5,408,803 | | | | | | 33.6% | | | | | | 2,120,617 | | | | | | 39.2% | | |
寵物揹帶
|
| | | | 1,508,426 | | | | | | 7.1% | | | | | | 2,776,354 | | | | | | 17.2% | | | | | | (1,267,928) | | | | | | (45.7%) | | |
可伸縮的狗鏈
|
| | | | 1,691,066 | | | | | | 8.0% | | | | | | 1,318,640 | | | | | | 8.2% | | | | | | 372,426 | | | | | | 28.2% | | |
其他寵物配件
|
| | | | 2,737,143 | | | | | | 12.9% | | | | | | 1,226,905 | | | | | | 7.6% | | | | | | 1,510,238 | | | | | | 123.1% | | |
禮品吊架
|
| | | | 2,415,118 | | | | | | 11.4% | | | | | | 919,581 | | | | | | 5.7% | | | | | | 1,495,537 | | | | | | 162.6% | | |
總計
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | | | | $ | 5,077,199 | | | | | | 31.5% | | |
|
| | |
截至2017年6月30日止年度
|
| |
截至2016年6月30日的年度
|
| ||||||||||||||||||
產品類別
|
| |
收入
|
| |
佔總數的百分比
收入 |
| |
收入
|
| |
佔總數的百分比
收入 |
| ||||||||||||
面向國際市場的銷售
|
| | | $ | 14,332,557 | | | | | | 67.7% | | | | | $ | 12,717,435 | | | | | | 79.0% | | |
中國在國內市場的銷售
|
| | | | 6,839,534 | | | | | | 32.3% | | | | | | 3,377,457 | | | | | | 21.0% | | |
總計
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | |
|
| | |
截至2017年6月30日的年度
|
| |
截至2016年6月30日的年度
|
| | | ||||||||||||||||||||||||||||
| | |
金額
|
| |
AS%
的 銷售額 |
| |
金額
|
| |
AS%
的 銷售額 |
| |
金額
增加 (減少) |
| |
百分比
增加 (減少) |
| ||||||||||||||||||
銷售額
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | | | | $ | 5,077,199 | | | | | | 31.5% | | |
銷售成本
|
| | | | 12,837,219 | | | | | | 60.6% | | | | | | 10,536,158 | | | | | | 65.5% | | | | | | 2,301,061 | | | | | | 21.8% | | |
毛利
|
| | | | 8,334,872 | | | | | | 39.4% | | | | | | 5,558,734 | | | | | | 34.5% | | | | | | 2,776,138 | | | | | | 49.9% | | |
運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售費用
|
| | | | 789,444 | | | | | | 3.7% | | | | | | 632,859 | | | | | | 3.9% | | | | | | 156,585 | | | | | | 24.7% | | |
一般和行政費用
|
| | | | 1,527,563 | | | | | | 7.2% | | | | | | 1,088,731 | | | | | | 6.8% | | | | | | 438,832 | | | | | | 40.3% | | |
研發費用
|
| | | | 208,447 | | | | | | 1.0% | | | | | | 193,786 | | | | | | 1.2% | | | | | | 14,661 | | | | | | 7.6% | | |
總運營費用
|
| | | | 2,525,454 | | | | | | 11.9% | | | | | | 1,915,376 | | | | | | 11.9% | | | | | | 610,078 | | | | | | 31.9% | | |
營業收入
|
| | | | 5,809,418 | | | | | | 27.4% | | | | | | 3,643,358 | | | | | | 22.6% | | | | | | 2,166,060 | | | | | | 59.5% | | |
其他收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出,淨額
|
| | | | (332,249) | | | | | | (1.6%) | | | | | | (355,252) | | | | | | (2.2%) | | | | | | 23,003 | | | | | | (6.5%) | | |
外匯收益
|
| | | | 320,566 | | | | | | 1.5% | | | | | | 772,561 | | | | | | 4.8% | | | | | | (451,995) | | | | | | (58.5%) | | |
其他收入(費用)
|
| | | | 91,226 | | | | | | 0.4% | | | | | | 29,584 | | | | | | 0.2% | | | | | | 61,642 | | | | | | 208.4% | | |
其他收入(費用)合計
|
| | | | 79,543 | | | | | | 0.4% | | | | | | 446,893 | | | | | | 2.8% | | | | | | (367,350) | | | | | | (82.2%) | | |
所得税前收入
|
| | | | 5,888,961 | | | | | | 27.8% | | | | | | 4,090,251 | | | | | | 25.4% | | | | | | 1,798,710 | | | | | | 44.0% | | |
所得税撥備
|
| | | | 943,197 | | | | | | 4.5% | | | | | | 606,810 | | | | | | 3.8% | | | | | | 336,387 | | | | | | 55.4% | | |
淨收入
|
| | | $ | 4,945,764 | | | | | | 23.4% | | | | | $ | 3,483,441 | | | | | | 21.6% | | | | | | 1,462,323 | | | | | | 42.0% | | |
|
| | |
截至6月30日的年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| | | ||||||||||||||||||||||||||||
產品類別
|
| |
收入
|
| |
佔總數的百分比
收入 |
| |
收入
|
| |
佔總數的百分比
收入 |
| |
方差
|
| |
方差
% |
| ||||||||||||||||||
寵物皮帶
|
| | | $ | 5,290,918 | | | | | | 25.0% | | | | | $ | 4,444,610 | | | | | | 27.6% | | | | | $ | 846,308 | | | | | | 19.0% | | |
寵物項圈
|
| | | | 7,529,420 | | | | | | 35.6% | | | | | | 5,408,803 | | | | | | 33.6% | | | | | | 2,120,617 | | | | | | 39.2% | | |
寵物揹帶
|
| | | | 1,508,426 | | | | | | 7.1% | | | | | | 2,776,354 | | | | | | 17.2% | | | | | | (1,267,928) | | | | | | (45.7%) | | |
可伸縮的狗鏈
|
| | | | 1,691,066 | | | | | | 8.0% | | | | | | 1,318,640 | | | | | | 8.2% | | | | | | 372,426 | | | | | | 28.2% | | |
其他寵物配件
|
| | | | 2,737,143 | | | | | | 12.9% | | | | | | 1,226,905 | | | | | | 7.6% | | | | | | 1,510,238 | | | | | | 123.1% | | |
禮品吊架
|
| | | | 2,415,118 | | | | | | 11.4% | | | | | | 919,580 | | | | | | 5.7% | | | | | | 1,495,538 | | | | | | 162.6% | | |
總計
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | | | | $ | 5,077,199 | | | | | | 31.5% | | |
|
產品類別
|
| |
歷年總收入
截至6月30日, |
| |
售出數量
in 2017 |
| |
售出數量
in 2016 |
| |
中的差異
QTY |
| |
的百分比
QTY 方差 |
| |
平均單位
價格 |
| |
價格
差異化 |
| |||||||||||||||||||||||||||||||||
|
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||||||||||||||||
寵物皮帶
|
| | | $ | 5,290,918 | | | | | $ | 4,444,610 | | | | | | 3,104,632 | | | | | | 4,736,574 | | | | | | (1,631,942) | | | | | | (34.5%) | | | | | $ | 1.7 | | | | | $ | 0.9 | | | | | $ | 0.8 | | |
寵物項圈
|
| | | | 7,529,420 | | | | | | 5,408,803 | | | | | | 5,721,774 | | | | | | 6,252,470 | | | | | | (530,696) | | | | | | (8.5%) | | | | | | 1.3 | | | | | | 0.9 | | | | | | 0.4 | | |
寵物揹帶
|
| | | | 1,508,426 | | | | | | 2,776,354 | | | | | | 892,024 | | | | | | 2,006,010 | | | | | | (1,113,986) | | | | | | (55.5%) | | | | | | 1.7 | | | | | | 1.4 | | | | | | 0.3 | | |
可伸縮的狗鏈
|
| | | | 1,691,066 | | | | | | 1,318,640 | | | | | | 419,674 | | | | | | 290,354 | | | | | | 129,320 | | | | | | 44.5% | | | | | | 4.0 | | | | | | 4.5 | | | | | | (0.5) | | |
其他寵物配件
|
| | | | 2,737,143 | | | | | | 1,226,905 | | | | | | 1,880,595 | | | | | | 532,182 | | | | | | 1,348,413 | | | | | | 253.4% | | | | | | 1.5 | | | | | | 2.3 | | | | | | (0.8) | | |
禮品吊架
|
| | | | 2,415,118 | | | | | | 919,580 | | | | | | 6,780,481 | | | | | | 5,397,395 | | | | | | 1,383,086 | | | | | | 25.6% | | | | | | 0.4 | | | | | | 0.2 | | | | | | 0.2 | | |
總計
|
| | | $ | 21,172,091 | | | | | $ | 16,904,892 | | | | | | 18,799,180 | | | | | | 19,214,985 | | | | | | (415,805) | | | | | | (2.2%) | | | | | $ | 1.1 | | | | | $ | 0.8 | | | | | $ | 0.3 | | |
|
| | |
截至6月30日止年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
方差
|
| |
方差
% |
| ||||||||||||||||||||||||
國家和地區
|
| |
收入
|
| |
佔總數的百分比
收入 |
| |
收入
|
| |
佔總數的百分比
收入 |
| ||||||||||||||||||||||||
美國
|
| | | $ | 9,082,416 | | | | | | 42.9% | | | | | $ | 8,013,472 | | | | | | 49.8% | | | | | $ | 1,068,944 | | | | | | 13.3% | | |
歐洲
|
| | | | 2,618,851 | | | | | | 12.4% | | | | | | 2,022,710 | | | | | | 12.6% | | | | | | 596,141 | | | | | | 29.5% | | |
澳大利亞
|
| | | | 149,635 | | | | | | 0.7% | | | | | | 107,461 | | | | | | 0.7% | | | | | | 42,174 | | | | | | 39.2% | | |
加拿大
|
| | | | 481,142 | | | | | | 2.3% | | | | | | 233,461 | | | | | | 1.5% | | | | | | 247,681 | | | | | | 106.1% | | |
中南美洲
|
| | | | 411,281 | | | | | | 1.9% | | | | | | 356,434 | | | | | | 2.2% | | | | | | 54,847 | | | | | | 15.4% | | |
日本和其他亞洲國家
和地區 |
| | | | 1,589,229 | | | | | | 7.5% | | | | | | 1,983,897 | | | | | | 12.3% | | | | | | (394,668) | | | | | | (19.9%) | | |
中國
|
| | | | 6,839,534 | | | | | | 32.3% | | | | | | 3,377,457 | | | | | | 21.0% | | | | | | 3,462,077 | | | | | | 102.5% | | |
總計
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | | | | $ | 5,077,199 | | | | | | 31.5% | | |
|
| | |
截至6月30日的年度,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
中的差異
毛利 |
| |
中的差異
毛利 % |
| ||||||||||||||||||||||||
產品類別
|
| |
毛利
|
| |
毛利
% |
| |
毛利
|
| |
毛利
% |
| ||||||||||||||||||||||||
寵物皮帶
|
| | | $ | 2,099,871 | | | | | | 39.7% | | | | | $ | 1,280,009 | | | | | | 28.8% | | | | | $ | 819,862 | | | | | | 10.9% | | |
寵物項圈
|
| | | | 2,965,102 | | | | | | 39.4% | | | | | | 1,803,350 | | | | | | 33.3% | | | | | | 1,161,752 | | | | | | 6.1% | | |
寵物揹帶
|
| | | | 605,927 | | | | | | 40.2% | | | | | | 857,613 | | | | | | 30.9% | | | | | | (251,686) | | | | | | 9.3% | | |
可伸縮的狗鏈
|
| | | | 666,211 | | | | | | 39.4% | | | | | | 713,599 | | | | | | 54.1% | | | | | | (47,388) | | | | | | (14.7%) | | |
其他寵物配件
|
| | | | 1,028,775 | | | | | | 37.6% | | | | | | 475,053 | | | | | | 38.7% | | | | | | 553,722 | | | | | | (1.1%) | | |
禮品吊架
|
| | | | 968,986 | | | | | | 40.1% | | | | | | 429,110 | | | | | | 46.7% | | | | | | 539,876 | | | | | | (6.6%) | | |
總計
|
| | | $ | 8,334,872 | | | | | | 39.4% | | | | | $ | 5,558,734 | | | | | | 34.5% | | | | | $ | 2,776,138 | | | | | | 4.9% | | |
|
| | |
截至的年度
June 30, 2017 |
| |
截至的年度
June 30, 2016 |
| ||||||
對收入的影響
|
| | | $ | 105,858 | | | | | $ | (488,899) | | |
對運營費用的影響
|
| | | $ | 12,627 | | | | | $ | (58,182) | | |
對淨收入的影響
|
| | | $ | 24,729 | | | | | $ | (105,813) | | |
| | |
截至6月30日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營活動提供的淨現金
|
| | | $ | 5,507,991 | | | | | $ | 3,948,631 | | |
用於投資活動的現金淨額
|
| | | | (3,620,512) | | | | | | (1,219,728) | | |
用於融資活動的現金淨額
|
| | | | (2,009,665) | | | | | | (1,642,101) | | |
匯率變動對現金的影響
|
| | | | 242,547 | | | | | | 19,805 | | |
現金淨增
|
| | | | 120,361 | | | | | | 1,106,607 | | |
現金,年初
|
| | | | 1,384,235 | | | | | | 277,628 | | |
年終現金
|
| | | $ | 1,504,596 | | | | | $ | 1,384,235 | | |
|
| | |
截至2017年6月30日
|
| |||||||||
不是的。
|
| |
締約方
|
| |
金額
|
| |
實際利率
|
| |||
1 | | | 交通銀行 | | | | $ | 3,835,962 | | | |
年息5.655%
|
|
2 | | |
中國工商銀行
|
| | | | 1,770,444 | | | |
年息6.53釐
|
|
3 | | |
中國工商銀行
|
| | | | 265,567 | | | |
年息6.53釐
|
|
總計 | | | | | | | $ | 5,871,973 | | | | ||
|
| | |
截至2016年6月30日
|
| |||||||||
不是的。
|
| |
締約方
|
| |
金額
|
| |
實際利率
|
| |||
1 | | | 交通銀行 | | | | $ | 3,913,659 | | | |
年息5.655%
|
|
2 | | |
中國工商銀行
|
| | | | 1,806,303 | | | |
年息6.53釐
|
|
3 | | |
中國工商銀行
|
| | | | 301,051 | | | |
年息6.53釐
|
|
總計 | | | | | | | $ | 6,021,013 | | | | ||
|
| | |
人民幣兑美元
USD (%) |
| |||
2017
|
| | | $ | (5.7%) | | |
2016
|
| | | | (3.9%) | | |
| | |
按期付款到期
|
| |||||||||||||||||||||||||||
| | |
總計
|
| |
少於1
年 |
| |
1 – 3
年份 |
| |
3 – 5
年份 |
| |
多於5個
年份 |
| |||||||||||||||
經營租賃安排
|
| | | $ | 2,393,193 | | | | | $ | 380,728 | | | | | $ | 547,912 | | | | | $ | 398,880 | | | | | $ | 1,061,673 | | |
總計
|
| | | $ | 2,393,193 | | | | | $ | 380,728 | | | | | $ | 547,912 | | | | | $ | 398,880 | | | | | $ | 1,061,673 | | |
|
類別
|
| |
2015
|
| |
2016
|
| |
2017
(估計) |
| |||||||||
食物
|
| | | $ | 23.05 | | | | | $ | 28.23 | | | | | $ | 29.69 | | |
用品/非處方藥
|
| | | $ | 14.28 | | | | | $ | 14.71 | | | | | $ | 14.93 | | |
獸醫護理
|
| | | $ | 15.42 | | | | | $ | 15.95 | | | | | $ | 16.62 | | |
購買活體動物
|
| | | $ | 2.12 | | | | | $ | 2.1 | | | | | $ | 2.01 | | |
其他服務
|
| | | $ | 5.41 | | | | | $ | 5.76 | | | | | $ | 6.11 | | |
總計
|
| | | $ | 60.28 | | | | | $ | 66.75 | | | | | $ | 69.36 | | |
|
類別
|
| |
狗
|
| |
貓類
|
| ||||||
外科獸醫就診
|
| | | $ | 551 | | | | | $ | 398 | | |
常規獸醫就診
|
| | | $ | 235 | | | | | $ | 196 | | |
食物
|
| | | $ | 269 | | | | | $ | 246 | | |
食物招待
|
| | | $ | 61 | | | | | $ | 51 | | |
養犬寄宿
|
| | | $ | 333 | | | | | $ | 130 | | |
維生素
|
| | | $ | 62 | | | | | $ | 33 | | |
美容師/美容輔助工具
|
| | | $ | 83 | | | | | $ | 43 | | |
玩具
|
| | | $ | 47 | | | | | $ | 28 | | |
總計
|
| | | $ | 1,641 | | | | | $ | 1,125 | | |
|
寵物零售商名稱
|
| |
店鋪數量
|
| |||
PetSmart
|
| | | | 1,500 | | |
馬來西亞國家石油公司
|
| | | | 1,433 | | |
寵物的價值
|
| | | | 770 | | |
寵物用品及附加服務
|
| | | | 375 | | |
全球寵物食品
|
| | | | 170 | | |
寵物超市
|
| | | | 170 | | |
皮特塞感
|
| | | | 136 | | |
佩特蘭
|
| | | | 120 | | |
Petland折扣
|
| | | | 87 | | |
由Petco釋放
|
| | | | 85 | | |
王音Gang麪包店
|
| | | | 81 | | |
寵物俱樂部
|
| | | | 64 | | |
蒙多
|
| | | | 62 | | |
寵物食品快遞
|
| | | | 60 | | |
寵物星球
|
| | | | 58 | | |
好萊塢訂閲源
|
| | | | 53 | | |
寵物倉庫
|
| | | | 47 | | |
賓利的寵物用品
|
| | | | 43 | | |
泥漿灣
|
| | | | 40 | | |
克里瑟氏病
|
| | | | 37 | | |
查克和唐的寵物食品
|
| | | | 36 | | |
Bosley‘s by Pet Value
|
| | | | 36 | | |
寵物人
|
| | | | 35 | | |
康科德寵物
|
| | | | 29 | | |
大小
|
| |
3 m
|
| |
4 m
|
| |
5 m
|
| |
6 m
|
| ||||||||||||
最大寵物重量
|
| | | | 22磅 | | | | | | 50磅 | | | | | | 90磅 | | | | | | 120磅 | | |
最小抗拉強度
|
| | | | 120磅 | | | | | | 240磅 | | | | | | 360磅 | | | | | | 480磅 | | |
| | |
皮革標準
|
| |||||||||||||||
寬度
|
| |
1釐米
|
| |
1.3 cm
|
| |
1.6 cm
|
| |
1.9 cm
|
| |
2.5 cm
|
| |
3.8 cm
|
|
最大寵物重量
|
| |
10 lbs
|
| |
20 lbs
|
| |
50 lbs
|
| |
70 lbs
|
| |
90 lbs
|
| |
150 lbs
|
|
最小抗拉強度
|
| |
40 lbs
|
| |
80 lbs
|
| |
200 lbs
|
| |
280 lbs
|
| |
360 lbs
|
| |
600 lbs
|
|
| | |
鏈條焊接標準
|
| |||||||||||||||
寬度
|
| |
1.5 mm
|
| |
2.0 mm
|
| |
2.5 mm
|
| |
3.0 mm
|
| |
3.5 mm
|
| |
4.0 mm
|
|
最大寵物重量
|
| |
10 lbs
|
| |
20 lbs
|
| |
50 lbs
|
| |
70 lbs
|
| |
90 lbs
|
| |
150 lbs
|
|
最小抗拉強度
|
| |
40 lbs
|
| |
80 lbs
|
| |
200 lbs
|
| |
280 lbs
|
| |
360 lbs
|
| |
600 lbs
|
|
| | |
尼龍/滌綸聚四氟乙烯標準
|
| |||||||||||||||
寬度
|
| |
1釐米
|
| |
1.3 cm
|
| |
1.6 cm
|
| |
1.9 cm
|
| |
2.5 cm
|
| |
3.8 cm
|
|
最大寵物重量
|
| |
10 lbs
|
| |
20 lbs
|
| |
50 lbs
|
| |
70 lbs
|
| |
90 lbs
|
| |
150 lbs
|
|
最小抗拉強度
|
| |
70 lbs
|
| |
140 lbs
|
| |
350 lbs
|
| |
490 lbs
|
| |
630 lbs
|
| |
1,050 lbs
|
|
| | |
鏈條氬氟焊標準
|
| |||||||||||||||
寬度
|
| |
1.5 mm
|
| |
2.0 mm
|
| |
2.5 mm
|
| |
3.0 mm
|
| |
3.5 mm
|
| |
4.0 mm
|
|
最大寵物重量
|
| |
10 lbs
|
| |
20 lbs
|
| |
50 lbs
|
| |
70 lbs
|
| |
90 lbs
|
| |
150 lbs
|
|
最小抗拉強度
|
| |
70 lbs
|
| |
140 lbs
|
| |
350 lbs
|
| |
490 lbs
|
| |
630 lbs
|
| |
1,050 lbs
|
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
國家和地區
|
| |
收入
|
| |
的百分比
總計 收入 |
| |
收入
|
| |
的百分比
總計 收入 |
| ||||||||||||
美國
|
| | | $ | 9,082,416 | | | | | | 42.9% | | | | | $ | 8,013,472 | | | | | | 49.8% | | |
歐洲
|
| | | | 2,618,851 | | | | | | 12.4% | | | | | | 2,022,710 | | | | | | 12.6% | | |
澳大利亞
|
| | | | 149,635 | | | | | | 0.7% | | | | | | 107,461 | | | | | | 0.7% | | |
加拿大
|
| | | | 481,142 | | | | | | 2.3% | | | | | | 233,461 | | | | | | 1.5% | | |
中南美洲
|
| | | | 411,281 | | | | | | 1.9% | | | | | | 356,434 | | | | | | 2.2% | | |
日本等亞洲國家和地區
|
| | | | 1,589,229 | | | | | | 7.5% | | | | | | 1,983,897 | | | | | | 12.3% | | |
中國
|
| | | | 6,839,534 | | | | | | 32.3% | | | | | | 3,377,457 | | | | | | 21.0% | | |
總計
|
| | | $ | 21,172,091 | | | | | | 100.0% | | | | | $ | 16,094,892 | | | | | | 100.0% | | |
|
部門
|
| |
11月29日,
2017 |
| |
6月30日,
2017 |
| |
6月30日,
2016 |
| |
6月30日,
2015 |
| ||||||||||||
高級管理層
|
| | | | 12 | | | | | | 12 | | | | | | 8 | | | | | | 10 | | |
人力資源與管理
|
| | | | 27 | | | | | | 24 | | | | | | 29 | | | | | | 25 | | |
金融 | | | | | 12 | | | | | | 11 | | | | | | 6 | | | | | | 6 | | |
研究與發展
|
| | | | 13 | | | | | | 18 | | | | | | 16 | | | | | | 18 | | |
生產與採購(全職)
|
| | | | 174 | | | | | | 183 | | | | | | 259 | | | | | | 227 | | |
生產與採購(兼職)
|
| | | | 128 | | | | | | 137 | | | | | | 31 | | | | | | 113 | | |
銷售及市場推廣
|
| | | | 25 | | | | | | 20 | | | | | | 22 | | | | | | 21 | | |
總計 | | | | | 391 | | | | | | 405 | | | | | | 377 | | | | | | 420 | | |
|
| | |
截至六月三十日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
租賃權改進投資
|
| | | $ | 2,614,686 | | | | | $ | 465,723 | | |
對機器和生產設備的投資
|
| | | $ | 857,308 | | | | | $ | 459,047 | | |
對汽車的投資
|
| | | $ | 35,588 | | | | | $ | 294,958 | | |
對辦公設備的投資
|
| | | $ | 112,930 | | | | | $ | — | | |
資本支出總額
|
| | | $ | 3,620,512 | | | | | $ | 1,219,728 | | |
|
|
機器和生產設備投資以及租賃權的改善
|
| |
70萬美元
|
|
|
資本支出總額
|
| |
70萬美元
|
|
|
名字
|
| |
年齡
|
| |
職位
|
|
陳思龍 | | |
36
|
| | 首席執行官兼董事會主席 | |
陳雲浩 | | |
41
|
| | 首席財務官 | |
宮敏良 | | |
35
|
| | 首席運營官 | |
吉維園 | | |
40
|
| | 首席技術官兼董事會成員 | |
何榮天 | | |
46
|
| | 獨立董事 | |
邵志強 | | |
44
|
| | 獨立董事 | |
翁志聰 | | |
45
|
| | 獨立董事 | |
董事名稱
|
| |
審計
委員會 |
| |
補償
委員會 |
| |
提名
委員會 |
| |||||||||
邵志強
|
| | |
|
(1)(2)(3)
|
| | | |
|
(1)
|
| | | |
|
(1)
|
| |
翁志聰
|
| | |
|
(1)
|
| | | |
|
(1)(2)
|
| | | |
|
(1)
|
| |
何榮天
|
| | |
|
(1)
|
| | | |
|
(1)
|
| | | |
|
(1)(2)
|
| |
名稱和主要職位
|
| |
財政
年 |
| |
薪金
|
| |
獎金
|
| |
股票大獎
|
| |
所有其他
補償 |
| |
總計
|
| ||||||||||||||||||
陳思龍(1)
|
| | | | 2017 | | | | | $ | 13,946 | | | | | | — | | | | | | — | | | | | $ | 860 | | | | | $ | 14,806 | | |
首席執行官
|
| | | | 2016 | | | | | | 9,910 | | | | | | — | | | | | | — | | | | | | 595 | | | | | | 10,505 | | |
陳雲浩(2)
|
| | | | 2017 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | |
首席財務官
|
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | |
最低報價
|
| |
最高優惠
|
| ||||||||||||||||||||||||||||||
| | |
實益擁有的股份
在提供(1)之前 |
| |
實益擁有的股份
報價後 |
| |
佔總數的百分比
投票權 報價後(2) |
| |
實益擁有的股份
報價後 |
| |
佔總數的百分比
投票權 報價後(3) |
| |||||||||||||||||||||||||||||||||
| | |
數
|
| |
百分比
|
| |
數
|
| |
百分比
|
| |
數
|
| |
百分比
|
| ||||||||||||||||||||||||||||||
獲任命的行政人員及董事:
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
陳思龍(4)
|
| | | | 9,069,000 | | | | | | 60.46% | | | | | | 9,069,000 | | | | | | 39.4% | | | | | | 66.1% | | | | | | 9,069,000 | | | | | | 34.9% | | | | | | 61.6% | | |
何榮天(5)
|
| | | | 0 | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | |
吉維園
|
| | | | 0 | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | |
邵志強
|
| | | | 0 | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | |
翁志聰
|
| | | | 0 | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | |
陳雲浩
|
| | | | 0 | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | | | | | 0 | | | | | | 0% | | | | | | 0% | | |
5%或更大的股東 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
精品勝利控股公司
有限(4) |
| | | | 9,069,000 | | | | | | 60.46% | | | | | | 9,069,000 | | | | | | 39.4% | | | | | | 66.1% | | | | | | 9,069,000 | | | | | | 34.9% | | | | | | 61.6% | | |
深圳金鴻泰股權
投資基金管理 股份有限公司(6) |
| | | | 2,250,000 | | | | | | 15.00% | | | | | | 2,250,000 | | | | | | 9.8% | | | | | | 5.5% | | | | | | 2,250,000 | | | | | | 8.7% | | | | | | 5.1% | | |
香港中景控股集團有限公司(7)
|
| | | | 1,200,000 | | | | | | 8.00% | | | | | | 1,200,000 | | | | | | 5.2% | | | | | | 2.9% | | | | | | 1,200,000 | | | | | | 4.6% | | | | | | 2.7% | | |
| | |
截至的年度
6月30日, 2017 |
| |
截至的年度
6月30日, 2016 |
| ||||||
對收入的影響
|
| | | $ | 105,858 | | | | | $ | (488,899) | | |
對運營費用的影響
|
| | | $ | 12,627 | | | | | $ | (58,182) | | |
對淨收入的影響
|
| | | $ | 24,729 | | | | | $ | (105,813) | | |
|
股票
|
| |
可供銷售日期
|
|
|
目前受禁售協議約束的未償還A類普通股:831,000股
|
| | 在 (A)本次發售結束後六(6)個月或(B)本公司在本次發售結束後提交第一份20-F表格或半年財務報表後(以後者為準)。 | |
|
受鎖定協議約束的當前未償還A類普通股:1,200,000股
|
| | 在 (A)本次發行股票結束後九(9)個月或(B)本公司在本次發行結束後提交第一份20-F表格或半年財務報表後(以較晚者為準)之後 | |
|
目前受鎖定協議約束的未償還A類普通股:2,250,000股
|
| | 在(A)本次發行股票結束後十二(12)個月或(B)本公司在本次發行結束後提交第一份20-F表格或半年財務報表後(以較晚者為準)之後 | |
|
目前受鎖定協議約束的未償還B類普通股:9,069,000股
|
| | 在(A)本次發售結束後十二(12)個月或(B)本公司在本次發售結束後提交第一份20-F表格或半年財務報表後(以較晚者為準)之後 | |
|
目前未發行的A類普通股不受鎖定協議限制:1,650,000股
|
| | 在本招股説明書日期後,這些股票將可以根據規則144進行交易。 | |
| 本次發行的A類普通股:最多11,000,000股 | | |
自本次招股説明書發佈之日起,這些股票將可以自由流通。
|
|
| 激勵證券池中的A類普通股:如果我們完成最高發售,最高可達260萬股 | | |
在授予之後,並假設以表格S-8提交登記聲明,從授予之日起至授予期滿。
|
|
| A類普通股是承銷商認股權證的基礎:如果我們完成最高發售,最多550,000股 | | |
在行使承銷商認股權證後,這些股票將可以根據規則144進行交易。
|
|
| | | |
按A類計算
普通股 |
| |
最低要求
供奉 |
| |
極大值
供奉 |
| |||||||||
|
首次公開募股價格
|
| | | $ | 5.00 | | | | | $ | 40,000,000 | | | | | $ | 55,000,000 | | |
|
承銷商向投資者介紹銷售的承銷折扣和佣金(6%)
|
| | | $ | 0.30 | | | | | $ | 2,400,000 | | | | | $ | 3,300,000 | | |
|
銷售給投資者的承銷折扣和佣金(3%)
|
| | | $ | 0.15 | | | | | $ | 1,200,000 | | | | | $ | 1,650,000 | | |
|
假定收益為我們,未計費用
|
| | | $ | 4.775 | | | | | $ | 38,200,000 | | | | | $ | 52,525,000 | | |
|
美國證券交易委員會註冊費
|
| | | $ | 6,158 | | |
|
納斯達克全球市場上市費
|
| | | | 125,000 | | |
|
FINRA備案費用
|
| | | | 8,942 | | |
|
律師費及開支
|
| | | | 420,000 | | |
|
會計費用和費用
|
| | | | 470,000 | | |
|
印刷和雕刻費
|
| | | | 40,000 | | |
|
雜項費用
|
| | | | 100,000 | | |
|
總費用
|
| | |
$
|
1,070,100
|
| |
| | |
頁面
|
| |||
合併財務報表 | | | |||||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
合併資產負債表
|
| | | | F-3 | | |
合併損益表和全面收益表
|
| | | | F-4 | | |
合併股東權益變動表
|
| | | | F-5 | | |
合併現金流量表
|
| | | | F-6 | | |
合併財務報表附註
|
| | | | F-7 – F-19 | | |
| | |
6月30日,
2017 |
| |
6月30日,
2016 |
| ||||||
流動資產: | | | | ||||||||||
現金
|
| | | $ | 1,504,596 | | | | | $ | 1,384,235 | | |
應收賬款淨額
|
| | | | 4,001,156 | | | | | | 3,331,160 | | |
庫存,淨額
|
| | | | 2,856,578 | | | | | | 2,057,885 | | |
預付款和其他流動資產
|
| | | | 307,133 | | | | | | 217,413 | | |
流動資產總額
|
| | | | 8,669,463 | | | | | | 6,990,693 | | |
財產、廠房和設備、淨值
|
| | | | 8,753,040 | | | | | | 6,092,256 | | |
無形資產,淨額
|
| | | | 86,014 | | | | | | 109,304 | | |
遞延税項資產
|
| | | | 9,543 | | | | | | 64,488 | | |
總資產
|
| | | $ | 17,518,060 | | | | | $ | 13,256,741 | | |
負債和股東權益
|
| ||||||||||||
流動負債: | | | | ||||||||||
銀行短期貸款
|
| | | $ | 5,871,973 | | | | | $ | 6,021,013 | | |
應付帳款
|
| | | | 647,867 | | | | | | 602,176 | | |
因關聯方原因
|
| | | | 1,330,127 | | | | | | 593,192 | | |
從客户那裏預支資金
|
| | | | 425,283 | | | | | | 71,808 | | |
應計負債和其他應付款項
|
| | | | 367,151 | | | | | | 229,010 | | |
應繳税金
|
| | | | 1,518,518 | | | | | | 655,875 | | |
流動負債總額
|
| | | | 10,160,919 | | | | | | 8,173,074 | | |
承付款 | | | | ||||||||||
股東權益: | | | | ||||||||||
普通股,面值0.002美元,授權發行1億股,2017年和2016年6月30日發行和發行1500萬股
|
| | | ||||||||||
普通股A
|
| | | | 11,862 | | | | | | 11,862 | | |
普通股B
|
| | | | 18,138 | | | | | | 18,138 | | |
額外實收資本
|
| | | | 1,625,306 | | | | | | 1,625,306 | | |
法定儲備金
|
| | | | 67,151 | | | | | | 21,817 | | |
留存收益
|
| | | | 5,756,706 | | | | | | 3,671,085 | | |
累計其他綜合損失
|
| | | | (122,022) | | | | | | (264,541) | | |
股東權益總額
|
| | | | 7,357,141 | | | | | | 5,083,667 | | |
總負債和股東權益
|
| | | $ | 17,518,060 | | | | | $ | 13,256,741 | | |
|
| | |
截至6月30日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
收入
|
| | | $ | 21,172,091 | | | | | $ | 16,094,892 | | |
收入成本
|
| | | | (12,837,219) | | | | | | (10,536,158) | | |
毛利
|
| | | | 8,334,872 | | | | | | 5,558,734 | | |
運營費用: | | | | ||||||||||
銷售費用
|
| | | | 789,444 | | | | | | 632,859 | | |
一般和行政費用
|
| | | | 1,527,563 | | | | | | 1,088,731 | | |
研發費用
|
| | | | 208,447 | | | | | | 193,786 | | |
總運營費用
|
| | | | 2,525,454 | | | | | | 1,915,376 | | |
營業收入
|
| | | | 5,809,418 | | | | | | 3,643,358 | | |
其他收入(支出): | | | | ||||||||||
利息支出,淨額
|
| | | | (332,249) | | | | | | (355,252) | | |
外匯收益
|
| | | | 320,566 | | | | | | 772,561 | | |
其他收入,淨額
|
| | | | 91,226 | | | | | | 29,584 | | |
其他收入合計
|
| | | | 79,543 | | | | | | 446,893 | | |
所得税前收入
|
| | | | 5,888,961 | | | | | | 4,090,251 | | |
所得税撥備
|
| | | | 943,197 | | | | | | 606,810 | | |
淨收入
|
| | | | 4,945,764 | | | | | | 3,483,441 | | |
其他全面收入: | | | | ||||||||||
外幣折算收益(虧損)
|
| | | | 142,519 | | | | | | (225,822) | | |
綜合收益
|
| | | $ | 5,088,283 | | | | | $ | 3,257,619 | | |
每股收益 - 基本版和稀釋版
|
| | | $ | 0.33 | | | | | $ | 0.23 | | |
加權平均未償還 - 基本和稀釋股份
|
| | | | 15,000,000 | | | | | | 15,000,000 | | |
宣佈的每股股息
|
| | | $ | 0.18 | | | | | $ | 0.00 | | |
|
| | |
普通股
|
| |
其他內容
實收資本 |
| |
法定
儲量 |
| |
保留
收益 |
| |
累計
其他 全面 收入(虧損) |
| |
總計
|
| ||||||||||||||||||||||||
| | |
股票
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
2015年7月1日的餘額
|
| | | | 15,000,000 | | | | | $ | 30,000 | | | | | $ | 1,625,306 | | | | | $ | 21,817.00 | | | | | $ | 187,644 | | | | | $ | (38,719) | | | | | $ | 1,826,048 | | |
本年度淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,483,441 | | | | | | — | | | | | | 3,483,441 | | |
外幣兑換損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (225,822) | | | | | | (225,822) | | |
2016年6月30日的餘額
|
| | | | 15,000,000 | | | | | $ | 30,000 | | | | | $ | 1,625,306 | | | | | $ | 21,817 | | | | | $ | 3,671,085 | | | | | $ | (264,541) | | | | | $ | 5,083,667 | | |
本年度淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,945,764 | | | | | | — | | | | | | 4,945,764 | | |
支付的現金股利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,725,883) | | | | | | — | | | | | | (2,725,883) | | |
已宣佈的股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (88,926) | | | | | | — | | | | | | (88,926) | | |
法定準備金
|
| | | | — | | | | | | — | | | | | | — | | | | | | 45,334 | | | | | | (45,334) | | | | | | — | | | | | | — | | |
外幣折算收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 142,519 | | | | | | 142,519 | | |
2017年6月30日餘額
|
| | | | 15,000,000 | | | | | $ | 30,000 | | | | | $ | 1,625,306 | | | | | $ | 67,151 | | | | | $ | 5,756,706 | | | | | $ | (122,022) | | | | | $ | 7,357,141 | | |
|
| | |
截至6月30日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
經營活動的現金流: | | | | ||||||||||
淨收入
|
| | | $ | 4,945,764 | | | | | $ | 3,483,441 | | |
將淨收入與經營活動提供的現金淨額進行調整:
|
| | | ||||||||||
折舊及攤銷
|
| | | | 830,328 | | | | | | 837,649 | | |
固定資產處置損失
|
| | | | 5,053 | | | | | | — | | |
庫存儲備變動情況
|
| | | | (400,957) | | | | | | 443,390 | | |
壞賬準備的變化
|
| | | | 43,987 | | | | | | — | | |
遞延税項支出(福利)
|
| | | | 53,398 | | | | | | (66,509) | | |
未實現外匯收益
|
| | | | (33,104) | | | | | | (306,358) | | |
經營性資產和負債變動情況:
|
| | | ||||||||||
應收賬款
|
| | | | (743,349) | | | | | | (588,364) | | |
盤存
|
| | | | (434,413) | | | | | | 438,741 | | |
預付款和其他資產
|
| | | | (93,568) | | | | | | 134,808 | | |
應付賬款
|
| | | | 57,359 | | | | | | (803,387) | | |
應計費用和其他負債
|
| | | | 53,052 | | | | | | (231,878) | | |
從客户那裏預支資金
|
| | | | 353,134 | | | | | | (52,710) | | |
應繳税金
|
| | | | 871,307 | | | | | | 659,808 | | |
經營活動提供的淨現金
|
| | | | 5,507,991 | | | | | | 3,948,631 | | |
投資活動產生的現金流: | | | | ||||||||||
物業、廠房和設備的附加費
|
| | | | (3,620,512) | | | | | | (1,219,728) | | |
用於投資活動的現金淨額
|
| | | | (3,620,512) | | | | | | (1,219,728) | | |
融資活動的現金流: | | | | ||||||||||
支付的現金股利
|
| | | | (2,725,883) | | | | | | — | | |
受限現金的變化
|
| | | | — | | | | | | 1,957,045 | | |
銀行短期貸款收益
|
| | | | 5,842,759 | | | | | | 6,209,637 | | |
償還銀行短期貸款
|
| | | | (5,872,120) | | | | | | (8,166,471) | | |
關聯方貸款的收益(償還)
|
| | | | 745,579 | | | | | | (1,642,312) | | |
用於融資活動的現金淨額
|
| | | | (2,009,665) | | | | | | (1,642,101) | | |
匯率變動對現金的影響
|
| | | | 242,547 | | | | | | 19,805 | | |
現金淨增
|
| | | | 120,361 | | | | | | 1,106,607 | | |
現金,年初
|
| | | | 1,384,235 | | | | | | 277,628 | | |
年終現金
|
| | | $ | 1,504,596 | | | | | $ | 1,384,235 | | |
補充披露信息: | | | | ||||||||||
繳納所得税的現金
|
| | | $ | — | | | | | $ | 4,285 | | |
支付利息的現金
|
| | | $ | 357,326 | | | | | $ | 417,233 | | |
補充性非現金財務活動: | | | | ||||||||||
已宣佈和未支付的股息
|
| | | $ | 88,926 | | | | | $ | — | | |
|
實體名稱
|
| |
日期
參入 |
| |
地點:
參入 |
| |
所有權的百分比
|
| |
主要活動
|
|
Dogness(國際)公司(“Dogness”或“公司”) | | |
July 11, 2016
|
| |
英屬維爾京羣島
|
| |
家長,100%
|
| |
控股公司
|
|
狗狗(香港)寵物用品有限公司(“香港狗狗”) | | |
March 10, 2009
|
| |
香港
|
| |
100%
|
| |
交易
|
|
嘉盛企業(香港)有限公司(“香港嘉盛”) | | |
July 12, 2007
|
| |
香港
|
| |
100%
|
| |
交易
|
|
狗狗智能科技(東莞)有限公司(“東莞狗狗”) | | |
2016年10月26日
|
| |
東莞,中國
|
| |
100%
|
| |
控股公司
|
|
東莞嘉盛企業有限公司(“東莞嘉盛”) | | |
May 15, 2009
|
| |
東莞,中國
|
| |
100%
|
| |
寵物皮帶產品的開發與製造
|
|
| | |
使用壽命
|
|
租賃權改進 | | |
10年
|
|
機械設備 | | |
5 – 10 years
|
|
交通工具 | | |
5年
|
|
辦公設備和傢俱 | | |
5年
|
|
| | |
June 30, 2017
|
| |
June 30, 2016
|
|
年終即期匯率
|
| |
US$1=RMB 6.7780
|
| |
US$1=RMB 6.6434
|
|
平均費率
|
| |
US$1=RMB 6.8118
|
| |
US$1=RMB 6.4416
|
|
| | |
截至6月30日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
應收貿易賬款
|
| | | $ | 4,045,363 | | | | | $ | 3,331,160 | | |
減去:壞賬準備
|
| | | | (44,207) | | | | | | — | | |
應收賬款淨額
|
| | | $ | 4,001,156 | | | | | $ | 3,331,160 | | |
|
| | |
截至6月30日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
原料
|
| | | $ | 530,280 | | | | | $ | 1,395,818 | | |
正在進行的工作
|
| | | | 1,732,324 | | | | | | 238,861 | | |
成品
|
| | | | 612,399 | | | | | | 853,128 | | |
| | | | | 2,875,003 | | | | | | 2,487,807 | | |
減去:庫存津貼
|
| | | | (18,425) | | | | | | (429,922) | | |
庫存,淨額
|
| | | $ | 2,856,578 | | | | | $ | 2,057,885 | | |
|
| | |
截至6月30日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
租賃權改進
|
| | | $ | 3,825,740 | | | | | $ | 1,222,266 | | |
機器和設備
|
| | | | 7,504,832 | | | | | | 6,819,121 | | |
汽車
|
| | | | 390,063 | | | | | | 376,048 | | |
辦公設備和傢俱
|
| | | | 452,825 | | | | | | 347,106 | | |
總計
|
| | | | 12,173,460 | | | | | | 8,764,541 | | |
減去:累計折舊
|
| | | | (3,420,420) | | | | | | (2,672,285) | | |
財產和設備,淨額
|
| | | $ | 8,753,040 | | | | | $ | 6,092,256 | | |
|
| | |
截至6月30日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
軟件
|
| | | $ | 156,389 | | | | | $ | 159,557 | | |
減去:累計攤銷
|
| | | | (70,375) | | | | | | (50,253) | | |
無形資產,淨額
|
| | | $ | 86,014 | | | | | $ | 109,304 | | |
|
截至六月三十日止的年度,
|
| |
攤銷
費用 |
| |||
2018
|
| | | $ | 21,120 | | |
2019
|
| | | | 21,120 | | |
2020
|
| | | | 21,120 | | |
2021
|
| | | | 21,120 | | |
2022
|
| | | | 1,534 | | |
總計
|
| | | $ | 86,014 | | |
|
| | |
6月30日,
2017 |
| |
6月30日,
2016 |
| ||||||
交通銀行: | | | | ||||||||||
實際利率為6.31%,2016年8月4日到期(1)
|
| | | $ | — | | | | | $ | 3,913,659 | | |
實際利率為5.655釐,於2017年7月29日到期(2)
|
| | | | 3,835,962 | | | | | | — | | |
工商銀行(“工商銀行”): | | | | ||||||||||
實際利率為6.53%,2017年1月20日到期(3)
|
| | | | 1,770,444 | | | | | | 1,806,303 | | |
實際利率為6.53%,2017年5月23日到期(3)
|
| | | | 265,567 | | | | | | 301,051 | | |
總計
|
| | | $ | 5,871,973 | | | | | $ | 6,021,013 | | |
|
| | |
多年來
截至6月30日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
香港法定所得税率
|
| | | | 16.5% | | | | | | 16.5% | | |
非在香港產生的收入
|
| | | | (15.4%) | | | | | | (14.8%) | | |
中國法定所得税率
|
| | | | 25.0% | | | | | | 25.0% | | |
中華人民共和國優惠税率和免税期的影響
|
| | | | (9.3%) | | | | | | (9.1%) | | |
不在中國境內產生的收入
|
| | | | (1.6%) | | | | | | (2.5%) | | |
研發税收抵免
|
| | | | (0.1%) | | | | | | (0.3%) | | |
實際税率
|
| | | | 15.1% | | | | | | 14.8% | | |
|
| | |
多年來
截至6月30日, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
現行所得税撥備
|
| | | $ | 889,799 | | | | | $ | 673,319 | | |
遞延所得税準備(福利)
|
| | | | 53,398 | | | | | | (66,509) | | |
所得税費用總額
|
| | | $ | 943,197 | | | | | $ | 606,810 | | |
|
| | |
6月30日,
2017 |
| |
6月30日,
2016 |
| ||||||
應繳增值税
|
| | | $ | (7,042) | | | | | $ | 7,164 | | |
應繳企業所得税
|
| | | | 1,525,560 | | | | | | 648,711 | | |
應繳税款總額
|
| | | $ | 1,518,518 | | | | | $ | 655,875 | | |
|
截至6月30日的12個月,
|
| |
租賃費
|
| |||
2018
|
| | | $ | 380,728 | | |
2019
|
| | | | 353,716 | | |
2020
|
| | | | 194,196 | | |
2021
|
| | | | 199,440 | | |
2022
|
| | | | 199,440 | | |
此後
|
| | | | 1,061,673 | | |
總計
|
| | | $ | 2,393,193 | | |
|
| | |
截至6月30日,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
因關聯方:
|
| | | ||||||||||
陳思龍先生*
|
| | | $ | 1,330,127 | | | | | $ | 593,192 | | |
總計
|
| | | $ | 1,330,127 | | | | | $ | 593,192 | | |
|
| | |
截至6月30日的年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
美國
|
| | | $ | 9,082,419 | | | | | $ | 8,013,472 | | |
歐洲
|
| | | | 2,618,851 | | | | | | 2,022,710 | | |
澳大利亞
|
| | | | 149,635 | | | | | | 107,461 | | |
加拿大
|
| | | | 481,142 | | | | | | 233,461 | | |
中南美洲
|
| | | | 411,281 | | | | | | 356,434 | | |
日本等亞洲國家和地區
|
| | | | 1,589,229 | | | | | | 1,983,897 | | |
中國
|
| | | | 6,839,534 | | | | | | 3,377,457 | | |
總計
|
| | | $ | 21,172,091 | | | | | $ | 16,094,892 | | |
|
| | |
截至6月30日止年度,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
寵物皮帶
|
| | | $ | 5,290,918 | | | | | $ | 4,444,609 | | |
寵物項圈
|
| | | | 7,529,420 | | | | | | 5,408,803 | | |
寵物揹帶
|
| | | | 1,508,426 | | | | | | 2,776,354 | | |
可伸縮的狗鏈
|
| | | | 1,691,066 | | | | | | 1,318,640 | | |
其他寵物配件
|
| | | | 2,737,143 | | | | | | 1,226,905 | | |
禮品吊架
|
| | | | 2,415,118 | | | | | | 919,581 | | |
總計
|
| | | $ | 21,172,091 | | | | | $ | 16,094,892 | | |
|