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 quarterly period ended September 30, 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 333-214469

 

CAMBELL INTERNATIONAL HOLDING CORP.

Formerly known as BITMIS CORP.

(Exact name of registrant as specified in its charter)

 

Nevada   98-1310024
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)

 

1-17-1 Zhaojia Road
Xinglongtai District 

Panjin City, Liaoning Province
Beijing, PRC 124000

(Address of principal executive offices, Zip Code)

 

+85 15842767931

(Registrant’s telephone number, including area code)

 

None

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
None   N/A   N/A

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” accelerated filer” “smaller reporting company,” and “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

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No  

 

As of November 14, 2023, there were 7,250,750 common shares issued and outstanding.

 

 

 

 

 

 

BITMIS CORP.

 

QUARTERLY REPORT ON FORM 10-Q

 

Table of Contents

 

    Page
PART I FINANCIAL INFORMATION: 1
Item 1. Financial Statements (Unaudited) 1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 24
Item 3. Quantitative and Qualitative Disclosures About Market Risk 35
Item 4. Controls and Procedures 35
PART II OTHER INFORMATION: 36
Item 1 Legal Proceedings 36
Item 1A Risk Factors 36
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 36
Item 3. Defaults Upon Senior Securities 36
Item 4. Mine Safety Disclosures. 36
Item 5. Other Information 36
Item 6. Exhibits 36

 

i

 

 

PART 1 - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

The accompanying interim financial statements of Cambell International Holding Corp., formerly known as Bitmis Corp. (“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.

 

1

 

 

CAMBELL INTERNATIONAL HOLDING CORP.

(FORMELY BITMIS HOLDING CORP.)

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF SEPTEMBER 30, 2023 AND JUNE 30, 2023

(Expressed in U.S. dollar, except for the number of shares)

 

  

September 30,

2023

  

June 30,

2023

 
   (Unaudited)     
ASSETS        
CURRENT ASSETS        
Cash  $383,879   $286,272 
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively   25,288    25,444 
Prepayments   112,552    107,613 
Other receivables   36,077    36,740 
Amounts due from related parties   19,101    19,219 
Inventory   368,258    369,327 
Total current assets   945,155    844,615 
           
NON-CURRENT ASSETS          
Property, plant and equipment, net   41,014    48,806 
Total non-current assets   41,014    48,806 
           
TOTAL ASSETS  $986,169   $893,421 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES          
Accounts payable  $10,274   $16,541 
Advance from customers   570,085    347,429 
Amounts due to related parties   3,238,816    3,421,327 
Payroll payable   -    16,212 
Tax payable   25,461    44,416 
Other payables   15,943    63,651 
Total current liabilities   3,860,579    3,909,576 
           
TOTAL LIABILITIES  $3,860,579   $3,909,576 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
SHAREHOLDERS’ DEFICIT          
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   10,000    10,000 
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   6,251    6,251 
Common shares to be issued, par value $0.001; 1,000,000 and 1,000,000 shares to be issued as of September 30, 2023 and June 30, 2023, respectively   1,000    1,000 
Subscription receivable   (17,251)   (17,251)
Accumulated deficit   (3,171,492)   (3,296,036)
Accumulated other comprehensive income   297,082    279,881 
Total Shareholders’ Deficit   (2,874,410)   (3,016,155)
           
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT  $986,169   $893,421 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

2

 

 

CAMBELL INTERNATIONAL HOLDING CORP.

(FORMELY BITMIS HOLDING CORP.)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(Expressed in U.S. dollar, except for the number of shares)

(Unaudited)

 

   For the three months ended September 30, 
   2023   2022 
         
REVENUES  $348,628   $68,035 
           
COST OF REVENUES   192,820    64,133 
           
GROSS PROFIT   155,808    3,902 
           
OPERATING EXPENSES          
Selling expenses   9,907    941 
General and administrative expenses   56,567    75,129 
Total operating expenses   66,474    76,070 
           
INCOME (LOSS) FROM OPERATIONS   89,334    (72,168)
           
OTHER INCOME (EXPENSE), NET          
Other incomes   36,963    8,148 
Other expenses   (1,753)   
-
 
Total other income net   35,210    8,148 
           
NET INCOME (LOSS) BEFORE INCOME TAX   124,544    (64,020)
           
Income tax expense   
-
    
-
 
           
NET INCOME (LOSS)   124,544    (64,020)
           
Other comprehensive income:          
Foreign currency translation income   17,201    129,813 
           
Total comprehensive income  $141,745   $65,793 
           
Weighted average number of ordinary shares outstanding - basic and diluted
   6,250,750    6,250,750 
           
Net earning (loss) per share-basic and diluted
  $0.02   $(0.01)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3

 

 

CAMBELL INTERNATIONAL HOLDING CORP.

(FORMELY BITMIS HOLDING CORP.)

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(Expressed in U.S. dollar, except for the number of shares)

(Unaudited)

 

   Preferred shares   Common shares   Common shares to be issued           Accumulated other     
   Number of       Number of       Number of       Subscription   Accumulated   comprehensive     
   shares   Amount   shares   Amount   shares   Amount   receivable   deficit   income   Total 
Balance, June 30, 2023   10,000,000   $10,000    6,250,750   $6,251    1,000,000   $1,000   $(17,251)  $(3,296,036)  $279,881   $(3,016,155)
                                                   
Net income   -    -    -    -    -    -    -    124,544    -    124,544 
                                                   
Foreign currency translation adjustment   -    -    -    -    -    -    -    -    17,201    17,201 
                                                   
Balance, September 30, 2023   10,000,000   $10,000    6,250,750   $6,251    1,000,000   $1,000   $(17,251)  $(3,171,492)  $297,082   $(2,874,410)

 

   Common shares           Accumulated other     
   Number of       Subscription   Accumulated   comprehensive     
   shares   Amount   receivable   deficit   income   Total 
Balance, June 30, 2022   6,250,750   $6,251   $(6,251)  $(2,200,149)  $26,132   $(2,174,017)
                               
Net loss   -    
-
    
-
    (64,020)   
-
    (64,020)
                               
Foreign currency translation adjustment   -    
-
    
-
    
-
    129,813    129,813 
                               
Balance, September 30, 2022   6,250,750   $6,251   $(6,251)  $(2,264,169)  $155,945   $(2,108,224)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4

 

 

CAMBELL INTERNATIONAL HOLDING CORP.

(FORMELY BITMIS HOLDING CORP.)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(Expressed in U.S. dollars)

(Unaudited)

 

   September 30,
2023
   September 30,
2022
 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income (loss)  $124,544   $(64,020)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:          
Depreciation   3,558    56,567 
Changes in operating assets and liabilities:          
Other receivables   441    49,825 
Prepayments   (5,638)   19,418 
Inventory   (1,202)   15,112 
Accounts payable    (6,210)   3,415 
Advance from customers   226,383    (6,278,407)
Payroll payable   (16,228)   (21,887)
Tax payable   (18,815)   (2,049)
Other payables   (47,655)   (3,759,841)
Net cash provided by (used in) operating activities   259,178    (9,981,867)
           
CASH FLOWS FROM INVESTING ACTIVITIES          
Disposal (purchase) of property, plant and equipment   3,988    (47,807)
Cash provided by (used in) investing activities   3,988    (47,807)
           
CASH FLOWS FROM FINANCIING ACTIVITIES          
Proceeds from advances from related parties   
-
    7,298,336 
Repayment to related parties   (162,697)   2,705,662 
Cash provided by (used in) financing activities   (162,697)   10,003,998 
           
EFFECT OF EXCHANGE RATE ON CASH   (2,862)   (10,964)
           
NET CHANGE IN CASH   97,607    (36,640)
           
CASH AT BEGINNING OF PERIOD   286,272    204,004 
           
CASH AT END OF PERIOD  $383,879   $167,364 
           
SUPPLEMENTAL CASH FLOW INFORMATION          
Cash paid during the period for:          
Income taxes  $
-
   $
-
 
Interest  $
-
   $
-
 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5

 

 

CAMBELL INTERNATIONAL HOLDING CORP.

(FORMELY BITMIS HOLDING CORP.)

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Expressed in U.S. dollars)

(Unaudited)

 

1. ORGANIZATION AND BUSINESS

 

Cambell Interntaionl Holding Corp. (formerly known as Bitmis Corp.), via the PRC affiliated entity Liaoning Kangbaier Biotechnology Development Co., Ltd. (“Liaoning Kangbaier”), engages in the research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.

 

On December 30, 2022, the Company entered into a share exchange agreement (“Share Exchange Agreement”) with (i) Cambell International Holding Limited (“Cambell International”) which indirectly wholly owns Liaoning Kangbaier, a limited liability company incorporated in British Virgin Islands on September 23, 2020 and (ii) the shareholders of Cambell International (the “Cambell Shareholders”) to acquire all the issued and outstanding capital stock of Cambell International in exchange for the issuance to the Cambell Shareholders of an aggregate of 1,000,000 shares (the “Shares”) of the Company’s common stock and the transfer by Ms. Yuan Xiaoyan, the original controlling shareholder of the Company, to the Cambell Shareholders of 9,000,000 shares of our series A preferred stock owned by her (“Reverse Acquisition”). The Reverse Acquisition was closed on December 30, 2022.

 

Contractual Arrangements 

 

The Company, through its wholly-owned foreign subsidiary, WFOE in the PRC, Baijiakang (LiaoNing) Health Information Consulting Service Co., Ltd., entered into a series of contractual arrangements with Liaoning Kangbaier (collectively known as “the VIE”) and its respective shareholders that enable the Company to (1) have power to direct the activities that most significantly affects the economic performance of the VIE, and (2) receive the economic benefits of the VIE that could be significant to the VIE. As PRC laws and regulations prohibit and restrict foreign ownership of business in certain industries, while it has not been definitely determined by the Company that operates in an industry that is subject to such constraints over foreign ownership, the Company’s management has elected to operates its business, primarily through the VIE to mitigate the risk of being subject to such regulation. As such, Liaoning Kangbaier is controlled through contractual arrangements in lieu of direct equity ownership by the Company or any of its subsidiaries. The material terms of the VIE Agreements are summarized as follows:

 

Consulting Service Agreement

 

Pursuant to the terms of the Exclusive Consulting and Service Agreement dated November 27 2022, between Baijiakang Consulting and Kangbaier Liaoning (the “Consulting Service Agreement”), Baijiakang Consulting is the exclusive consulting and service provider to Kangbaier Liaoning to provide business-related software research and development services; design, installation, and testing services; network equipment support, upgrade, maintenance, monitor, and problem-solving services; employees training services; technology development and sublicensing services; public relations services; market investigation, research, and consultation services; short to medium term marketing plan-making services; compliance consultation services; marketing events and membership related activities planning and organizing services; intellectual property permits; equipment and rental services; and business-related management consulting services. Pursuant to the Consulting Service Agreement, the service fee is the remaining amount after Kangbaier Liaoning’s profit before tax in the corresponding year deducts Kangbaier Liaoning’s losses, if any, in the previous year, the necessary costs, expenses, taxes, and fees incurred in the corresponding year, and the withdraws of the statutory provident fund. Kangbaier Liaoning agreed not to transfer its rights and obligations under the Consulting Service Agreement to any third party without prior written consent from Baijiakang Consulting. In addition, Baijiakang Consulting may transfer its rights and obligations under the Consulting Service Agreement to Baijiakang Consulting’s affiliates without Kangbaier Liaoning’s consent, but Baijiakang Consulting shall notify Kangbaier Liaoning of such transfer. This Agreement is valid for a term of 10 years subject to any extension requested by Baijiakang Consulting unless terminated by Baijiakang Consulting unilaterally prior to the expiration.

 

6

 

 

Business Operation Agreement

 

Pursuant to the terms of the Business Operation Agreement dated November 27, 2022, among Baijiakang Consulting, Kangbaier Liaoning and the shareholders of Kangbaier Liaoning (the “Business Operation Agreement”), Kangbaier Liaoning has agreed to subject the operations and management of its business to the control of Baijiakang Consulting. According to the Business Operation Agreement, Kangbaier Liaoning is not allowed to conduct any transactions that has substantial impact upon its operations, assets, rights, obligations and personnel without the Baijiakang Consulting’s written approval. The shareholders of Kangbaier Liaoning and Kangbaier Liaoning will take Baijiakang Consulting’s advice on appointment or dismissal of directors, employment of Kangbaier Liaoning’s employees, regular operation, and financial management of Kangbaier Liaoning. The shareholders of Kangbaier Liaoning have agreed to transfer any dividends, distributions or any other profits that they receive as the shareholders of Kangbaier Liaoning to Baijiakang Consulting without consideration. The Business Operation Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting prior to the expiration thereof. The Business Operation Agreement might be terminated earlier by Baijiakang Consulting with a 30-day written notice.

 

Proxy Agreement

 

Pursuant to the terms of the Proxy Agreements dated November 27, 2022, among Baijiakang Consulting, and the shareholders of Kangbaier Liaoning (each, the “Proxy Agreement”, collectively, the “Proxy Agreements”), each shareholder of Kangbaier Liaoning has irrevocably entrusted his/her shareholder rights as Kangbaier Liaoning’s shareholder to Baijiakang Consulting, including but not limited to, proposing the shareholder meeting, accepting any notices with regard to the convening of shareholder meeting and any other procedures, conducting voting rights, and selling or transferring the shares held by such shareholder, for 10 years or earlier if the Business Operation Agreement was terminated for any reasons.

 

Equity Disposal Agreement

 

Pursuant to the terms of the Equity Disposal Agreement dated November 27, 2022, among Baijiakang Consulting, Kangbaier Liaoning, and the shareholders of Kangbaier Liaoning (the “Equity Disposal Agreement”), the shareholders of Kangbaier Liaoning granted Baijiakang Consulting or its designees an irrevocable and exclusive purchase option (the “Option”) to purchase Kangbaier Liaoning’s all or partial equity interests and/or assets at the lowest purchase price permitted by PRC laws and regulations. The option is exercisable at any time at Baijiakang Consulting’s discretion in full or in part, to the extent permitted by PRC law. The shareholders of Kangbaier Liaoning agreed to give Kangbaier Liaoning the total amount of the exercise price as a gift, or in other methods upon Baijiakang Consulting’s written consent to transfer the exercise price to Kangbaier Liaoning. The Equity Disposal Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting.

 

Equity Pledge Agreement

 

Pursuant to the terms of the Equity Pledge Agreement dated November 27, 2022, among Baijiakang Consulting and the shareholders of Kangbaier Liaoning (the “Pledge Agreement”), the shareholders of Kangbaier Liaoning pledged all of their equity interests in Kangbaier Liaoning to Baijiakang Consulting, including the proceeds thereof, to guarantee Kangbaier Liaoning’s performance of its obligations under the Business Operation Agreement, the Consulting Service Agreement and the Equity Disposal Agreement (each, a “Agreement”, collectively, the “Agreements”). If Kangbaier Liaoning or its shareholders breach its respective contractual obligations under any Agreements, or cause to occur one of the events regards as an event of default under any Agreements, Baijiakang Consulting, as pledgee, will be entitled to certain rights, including the right to dispose of the pledged equity interest in Kangbaier Liaoning. During the term of the Pledge Agreement, the pledged equity interests cannot be transferred without Baijiakang Consulting’s prior written consent. The Pledge Agreements is valid until all the obligations due under the Agreements have been fulfilled.

 

Based on these contractual arrangements, the Company consolidates the VIE in accordance with SEC Regulation S-X Rule 3A-02 and Accounting Standards Codification (“ASC”) topic 810 (“ASC 810”), Consolidation.

 

7

 

 

The accompanying consolidated financial statements reflect the activities of each of the following entities of the Company:

 

Name   Background   Ownership
Cambell International    A United State company   Holding company
Holding Limited   Principal activities: Investment holding    
           
Win&win Industrial    A British Virgin Islands company   100%
Development Limited   Principal activities: Investment holding    
           
BJK Holding Group    A Hong Kong company   100%
Limited   Principal activities: Investment holding    
           
Baijiakang (LiaoNing) Health Information   A PRC limited liability company and deemed a wholly foreign-invested enterprise   100%
Consulting Service Co., Ltd   Principal activities: Consultancy and information technology support    
           
LiaoNing KangBaiEr   A PRC limited liability company   VIE by contractual
Biotechnology   Incorporated on September 22, 2015   arrangements
Development Co., Ltd.   Principal activities: research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.    
           
Doron KangBaier    A PRC limited liability company   100% owned by 
Biotechnology Co.LTD   Principal activities: research and support   LiaoNing KangBaiEr
           
LiaoNing BaiJiaKang   A PRC limited liability company   100% owned by
Health Technology Co.LTD   Principal activities: promotion and support   LiaoNing KangBaiEr

 

8

 

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”).

 

The unaudited interim condensed consolidated financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim consolidated financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of September 30, 2023, and results of operations and cash flows for the three-month periods ended September 30, 2023 and 2022. The unaudited interim condensed consolidated balance sheet as of September 30, 2023 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These financial statements should be read in conjunction with the audited consolidated financial statements as of and for the years ended June 30, 2023 and 2022, and related notes included in the Company’s audited consolidated financial statements. 

 

Principle of Consolidation

 

The consolidated financial statements include the accounts of the Company and its subsidiaries, and the VIE. All inter-company transactions and balances are eliminated upon consolidation.

 

Going Concern

 

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The realization of assets and the satisfaction of liabilities in the normal course of business are dependent on, among other things, the Company’s ability to operate profitably, to generate cash flows from operations, and to pursue financing arrangements to support its working capital requirements.

 

In assessing the Company’s liquidity, the Company monitors and analyzes its cash and cash equivalents and its operating and capital expenditure commitments. The Company’s liquidity needs are to meet its working capital requirements, operating expenses and capital expenditure obligations. As of September 30, 2023, the Company’s current liabilities exceeded the current assets by $2,915,424, its accumulated deficit was $3,171,492. Accordingly, we may not be able to obtain additional financing. If we are unable to raise additional capital, we may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of our business plan, and reducing overhead expenses. We cannot provide any assurance that new financing will be available to us on commercially acceptable terms, if at all.

 

In evaluating if there is substantial doubt about the ability to continue as a going concern, the Company are trying to alleviate the going concern risk through (1) increasing cash generated from operations by controlling operating expenses, (2) financing from domestic banks and other financial institutions, and (3) equity or debt financing. The Company has certain plans to mitigate these adverse conditions and to increase the liquidity.

 

On an on-going basis, the Company will also receive financial support commitments from the Company’s related parties.

 

These conditions raise substantial doubt about our ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.

 

9

 

 

Liquidity

 

The Company had a working deficit of $2,915,424 as of September 30, 2023, a decrease of $149,537 from a working deficit of $3,064,961 as of June 30, 2023. As of September 30, 2023 and June 30, 2023, the Company’s cash was $383,879 and $286,272, respectively.

 

The Company’s primary need for liquidity stems from its need to fund working capital requirements of the Company’s businesses, its capital expenditures and its general operations, including debt repayment. The Company has historically financed its operations through loans from directors and shareholders, and other third party. The Company routinely monitors current and expected operational requirements and financial market conditions to evaluate the use of available financing sources. In addition, the existing major shareholder committed not to request for repayment of the amount due to shareholders by September 30, 2023. Considering the existing working capital position and the ability to access debt funding sources, the management believes that the Company’s operations and borrowing resources are sufficient to provide for its current and foreseeable capital requirements to support its ongoing operations for the next twelve months.

  

Use of Estimates

 

The preparation of these consolidated financial statements requires management of the Company to make estimates and judgments that affect the reported amounts of assets including application of discount on long-term other receivables with present value, liabilities, revenues, costs and expenses, and related disclosures. On an on-going basis, the Company evaluates its estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Identified below are the accounting policies that reflect the Company’s most significant estimates and judgments, and those that the Company believes are the most critical to fully understanding and evaluating its consolidated financial statements.

  

In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. The pandemic may impact Company’s future estimates including, but not limited to, our allowance for doubtful accounts, inventory valuations, fair value measurements, asset impairment charges. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on its business or results of operations at this time.

 

In early May 2023, the World Health Organization International Health Regulations Emergency Committee announced that the Public Health Emergency of International Concern (the “Committee”) should end because of declining Covid-19 related hospitalizations and deaths and high levels of immunity in the population. The Committee “advised that it is time to transition to long-term management of the Covid-19 pandemic” and the WHO Director-General concurred. The Company plans to continue to monitor the level of Covid-19 cases, which may still be considered a threat in the long term because the virus continues to evolve and spread.

 

VIE Consolidation

 

For the consolidated VIEs, management made evaluations of the relationships between the Company and the VIEs and the economic benefit flow of contractual arrangements with the VIEs. In connection with such evaluation, management also took into account the fact that, as a result of such contractual arrangements, the Company controls the shareholders’ voting interests in these VIEs. As a result of such evaluation, management concluded that the Company is the primary beneficiary of its consolidated VIEs.

 

PRC laws and regulations prohibit or restrict foreign ownership of companies that operate Internet information and content, Internet access, online games, mobile, value added telecommunications and certain other businesses in which the Company is engaged or could be deemed to be engaged. Consequently, the Company conducts certain of its operations and businesses in the PRC through its VIEs. The Company consolidates in its consolidated financial statements all of the VIEs of which the Company is the primary beneficiary.

 

10

 

 

The following financial information of the Company’s consolidated VIEs (including subsidiary of VIEs) is included in the accompanying consolidated financial statements:

 

  

September 30,

2023

  

June 30,

2023

 
   (Unaudited)     
ASSETS        
CURRENT ASSETS        
Cash  $383,879   $286,272 
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively
   25,288    25,444 
Prepayments   112,552    107,613 
Other receivables   36,077    36,740 
Amounts due from related parties   19,101    19,219 
Inventory   368,258    369,327 
Total current assets   945,155    844,615 
           
NON-CURRENT ASSETS          
Property, plant and equipment, net   41,014    48,806 
Total non-current assets   41,014    48,806 
           
TOTAL ASSETS  $986,169   $893,421 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES          
Accounts payable  $10,274   $16,541 
Advance from customers   570,085    347,429 
Amounts due to related parties   3,238,816    3,421,327 
Payroll payable   
-
    16,212 
Tax payable   25,461    44,416 
Other payables   15,943    63,651 
Total current liabilities   3,860,579    3,909,576 
           
TOTAL LIABILITIES   3,860,579    3,909,576 

 

   For the three months ended
September 30,
 
   2023   2022 
   (Unaudited)   (Unaudited) 
Gross profit  $155,808   $3,902 
Net income (loss)  $124,544   $(64,020)

 

11

 

 

Fair Value of Financial Instruments

 

U.S. GAAP establishes a three-tier hierarchy to prioritize the inputs used in the valuation methodologies in measuring the fair value of financial instruments. This hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three-tier fair value hierarchy is:

 

Level 1 - observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 - include other inputs that are directly or indirectly observable in the market place.

 

Level 3 - unobservable inputs which are supported by little or no market activity.

 

The carrying value of the Company’s financial instruments, including cash, accounts receivable, other current assets, accounts payable, and accruals and other payable approximate their fair value due to their short maturities.

 

In accordance with ASC 825, for investments in financial instruments with a variable interest rate indexed to performance of underlying assets, the Company elected the fair value method at the date of initial recognition and carried these investments at fair value. Changes in the fair value are reflected in the accompanying consolidated statements of operations and comprehensive loss as other income (expense). To estimate fair value, the Company refers to the quoted rate of return provided by banks at the end of each period using the discounted cash flow method. The Company classifies the valuation techniques that use these inputs as Level 2 of fair value measurements.

 

As of September 30, 2023 and June 30, 2023, the Company had no investments in financial instruments.

 

Cash

 

Cash consists of cash on hand and at banks and highly liquid investments, which are unrestricted from withdrawal or use, and which have original maturities of three months or less when purchased.

 

Cash denominated in RMB with a U.S. dollar equivalent of $383,879 and $286,272 as of September 30, 2023 and June 30, 2023, respectively, were held in accounts at financial institutions located in the PRC‚ which is not freely convertible into foreign currencies. In addition, these balances are not covered by insurance. While management believes that these financial institutions are of high credit quality, it also continually monitors their credit worthiness. The Company, its subsidiaries and VIE have not experienced any losses in such accounts and do not believe the cash is exposed to any significant risk.

 

12

 

 

Accounts Receivable, Net and Allowance for Doubtful Accounts

 

Accounts receivable represents the revenue earned from the customers not yet collected. The carrying value of accounts receivable is reduced by an allowance that reflects the Company’s best estimate of the amounts that will not be collected. Account balances are charged off against the provision after all means of collection have been exhausted and the likelihood of collection is not probable. The Company adopted ASU 2016- 13, “Financial Instruments - Credit Losses (Topic 326): Measurement on Credit Losses on Financial Instruments”, including certain subsequent amendments, transitional guidance and other interpretive guidance within ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-11, ASU 2020-02 and ASU 2020-03 (collectively, including ASU 2016-13, “ASC 326”). ASC 326 introduces an approach based on expected losses to estimate the allowance for doubtful accounts, which replaces the previous incurred loss impairment model. The Company’s estimation of allowance for doubtful accounts considers factors such as historical credit loss experience, age of receivable balances, current market conditions, reasonable and supportable forecasts of future economic conditions, as well as an assessment of receivables due from specific identifiable counterparties to determine whether these receivables are considered at risk or uncollectible. The Company assesses collectibility by pooling receivables that have similar risk characteristics and evaluates receivables individually when specific receivables no longer share those risk characteristics. For receivables evaluated individually, when it is determined that foreclosure is probable or when the debtor is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. The balance of allowance of September 30, 2023 and June 30, 2023 were $57,666 and $58,021, respectively.

 

Inventory

 

Inventory primarily consists of 1) raw materials, primarily ingredients such as carrots, 2) finished goods, primarily β-carotene series products including carrot juice, carrot meal and carrot noodle, and 3) miscellaneous such as packages.

 

Inventories are stated at the lower of cost or net realizable value (market value). The cost of raw materials is determined on the basis of weighted average. The cost of finished goods is determined on the basis of weighted average and comprises direct materials, direct labor and an appropriate proportion of overhead.

 

Net realizable value is based on estimated selling prices less selling expenses and any further costs expected to be incurred for completion. Adjustments to reduce the cost of inventory to net realizable value are made, if required, for estimated excess, obsolescence, or impaired balances.

 

Property, Plant and Equipment

 

Property, plant and equipment, net is recorded at cost less accumulated depreciation and accumulated impairment. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.

 

   Useful
Lives
Categories  (Years)
Furniture and equipment  3
Machinery  5
Motor vehicles  4

 

Expenditure for maintenance and repairs is expended as incurred.

 

The gain or loss on the disposal of equipment is the difference between the net sales proceeds and the lower of the carrying value or fair value less cost to sell the relevant assets and is recognized in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

 

13

 

 

Impairment of Long-lived Assets

 

In accordance with ASC 360-10-35, the Company reviews the carrying values of long-lived assets, including property and equipment with finite lives and intangible assets subject to amortization, 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 value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, the Company would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. The estimation of future cash flows requires significant management judgment based on the Company’s historical results and anticipated results and is subject to many factors. The discount rate that is commensurate with the risk inherent in the Company’s business model is determined by its management. An impairment loss would be recorded if the Company determined that the carrying value of long-lived assets may not be recoverable. The impairment to be recognized is measured by the amount by which the carrying values of the assets exceed the fair value of the assets. No impairment has been recorded by the Company as of September 30, 2023 and June 30, 2023.

 

Revenue Recognition

 

Effective January 1, 2018, the Company adopted ASC Topic 606, Revenue from Contracts with Customers, which replaced ASC Topic 605, using the modified retrospective method of adoption.

 

The Company recognizes revenues when its customer obtains control of promised goods, in an amount that reflects the consideration which the Company expects to receive in exchange for those goods. The Company recognizes revenues following the five-step model prescribed under ASU No. 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition. Hence, the Company’s accounting for revenue remains substantially unchanged. There were no cumulative effect adjustments for service contracts in place prior to the adoption. The effect from the adoption of ASC Topic 606 was not material to the Company’s consolidated financial statements.

 

The Company applies judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including the customer’s historical payment experience.

 

Judgment is used in determining: (1) whether the financing component in the sales agreement is significant and, if so, (2) the discount rate used in calculating the significant financing component. The Company assesses the significance of the financing component based on the timing of payments agreed to by the parties to the contract that provides the customer with a significant benefit of financing. If determined to be significant, the Company adjusts the promised amount of consideration for the effects of the time value of money.

 

Judgment is also used in assessing whether the long-term accounts receivable results in variable consideration and, if so, the amount to be included in the transaction price. The Company applies the portfolio approach to estimating the amount of variable consideration in these arrangements using the most likely amount method that is based on the Company’s historical collection experience under similar arrangements.

 

Based on the above significant judgments, the financing component, arising from the long-term accounts receivable was recognized as financing revenue over the time of payment. There was no financing revenue for the three months ended September 30, 2023 and 2022, respectively.

 

14

 

 

The Company is in traditional production business operation and its performance obligation is delivery of the products to customers with agreed time and location. Customers sign on the delivery note as acceptance. The typical payment term is either advance payment or agreed-upon credit term after delivery of products. There is no warranty and return policy for the customers.

  

There are two revenue streams within the Company’s operations: (1) sales of health products which constitutes the majority of the revenues, and (2) franchise fee, offering the right to promote the corporate business under the name of the Company.

 

   For the three months ended
September 30,
 
   2023   2022 
   Sales   Sales 
Health product sales  $340,576   $68,035 
Franchise fee   8,052    
-
 
Total revenues  $348,628   $68,035 

 

There is no variable consideration and non-cash consideration agreed with the customers. The transaction price is fixed and allocated to the agreed product, the only performance obligation. The revenue is recognized at a point in time once the Company has determined that the customers have obtained control over the products. Control is typically deemed to have been transferred to the customers when the performance obligation is fulfilled, usually at the time of delivery, at the net sales price (transaction price).

 

There is no contract asset that the Company has right to consideration in exchange for the product sales that the Company has transferred to customers. Such right is not conditional on something other than the passage of time.

 

The standard warranty included in the price of the products is an assurance-type warranty for a period not to exceed one year from the point when the customers have obtained control over the products, and the nature of tasks under the warranty only remedying defective product. It is not considered as a distinct performance obligation.

 

Practical expedients and exemption

 

The Company elected a practical expedient that it does not adjust the promised amount of consideration for the effects of a significant financing component if the Company expects that, upon the inception of revenue contracts, the period between when the Company transfers its promised deliverables to its customers and when the customers pay for those deliverables will be more than one year.

 

Advertising and Promotional Expenses

 

Advertising costs are expensed as incurred and included in selling expenses. Advertising costs amounted to $5,565 and $0 for the three months ended September 30, 2023 and 2022, respectively.

 

Income Tax

 

The Company’s subsidiaries in China were subject to the income tax laws of the relevant tax jurisdiction. No taxable income was generated outside the PRC for the three months ended September 30, 2023 and 2022. The Company accounts for income tax in accordance with U.S. GAAP.

 

Current income taxes are provided on the basis of net profit (loss) for financial reporting purposes, adjusted for income and expense items which are not assessable or deductible for income tax purposes, in accordance with the regulations of the relevant tax jurisdictions.

 

Deferred income taxes are recognized for temporary differences between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements, net operating loss carry forwards and credits. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in which temporary differences are expected to be reversed or settled. The effect on deferred tax assets and liabilities of changes in tax rates is recognized in the statement of operations and comprehensive loss in the period of the enactment of the change.

 

15

 

 

The Company considers positive and negative evidence when determining whether a portion or all of its deferred tax assets will more likely than not be realized. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry-forward periods, its experience with tax attributes expiring unused, and its tax planning strategies. The ultimate realization of deferred tax assets is dependent upon its ability to generate sufficient future taxable income within the carry-forward periods provided for in the tax law and during the periods in which the temporary differences become deductible. When assessing the realization of deferred tax assets, the Company has considered possible sources of taxable income including (i) future reversals of existing taxable temporary differences, (ii) future taxable income exclusive of reversing temporary differences and carry-forwards, (iii) future taxable income arising from implementing tax planning strategies, and (iv) specific known trend of profits expected to be reflected within the industry.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized upon examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. PRC tax returns filed in 2023 and 2022 are subject to examination by any applicable tax authorities. The Company had no uncertain tax position for the three months ended September 30, 2023 and 2022.

 

Value Added Tax

 

The Company was subject to VAT at the rate of 13% and related surcharges on revenue generated from selling products for the three months ended September 30, 2023 and 2022. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT liabilities.

 

Earnings Per Share

 

The Company has adopted ASC Topic 260, “Earnings per Share,” (“EPS”) which requires presentation of basic EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation. In the accompanying consolidation financial statements, basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period.

 

Diluted EPS includes the effect from potential issuance of ordinary shares. There was no potentially dilutive share to be issued during the three months ended September 30, 2023 and 2022.

 

Related Parties

 

The Company adopted ASC 850, Related Party Disclosures, for the identification of related parties and disclosure of related party transactions.

 

Foreign Currency and Foreign Currency Translation

 

The functional currency of the Company is the Chinese Yuan (“RMB”), as their functional currencies. An entity’s functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements.

 

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are re-measured at the applicable rates of exchange in effect at that date. Gains and losses resulting from foreign currency re-measurement are included in the statements of operations and comprehensive loss.

 

16

 

 

The consolidated financial statements are presented in U.S. dollars. Assets and liabilities are translated into U.S. dollars at the current exchange rate in effect at the balance sheet date, and revenues and expenses are translated at the average of the exchange rates in effect during the reporting period. Shareholders’ equity accounts are translated using the historical exchange rates at the date the entry to shareholders’ equity was recorded, except for the change in retained earnings during the period, which is translated using the historical exchange rates used to translate each period’s income statement. Differences resulting from translating functional currencies to the reporting currency are recorded in accumulated other comprehensive income in the consolidated balance sheets.

 

Translation of amounts from RMB into U.S. dollars has been made at the following exchange rates:

 

Balance sheet items, except for equity accounts   
September 30, 2023  RMB7.2960 to $1
June 30, 2023  RMB7.2258 to $1
    
Income statement and cash flows items   
For the three months ended September 30, 2023  RMB7.2445 to $1
For the three months ended September 30, 2022  RMB6.8425 to $1

 

Segment reporting

 

The Company’s management reviews the consolidated results when making decisions about allocating resources and assessing performance of the Company as a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. The Company’s long-lived assets are substantially all located in the PRC and substantially all of the Company’s revenues are derived from within the PRC. Therefore, no geographical segments are presented.

 

Commitments and Contingencies

 

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred, and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical and the specific facts and circumstances of each matter.

 

Recent Accounting Pronouncements

 

The Company is an emerging growth company (“EGC”) as defined by the Jumpstart Our Business Startups Act (“JOBS Act”). The JOBS Act provides that an EGC can take advantage of extended transition periods for complying with new or revised accounting standards. This allows an EGC to delay adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company elected to take advantage of the extended transition periods. However, this election will not apply should the Company cease to be classified as an EGC.

 

In June 2017, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): The amendments in this Update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The amendments broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually. The use of forecasted information incorporates more timely information in the estimate of expected credit loss, which will be more decision useful to users of the financial statements. In November 2019, the FASB issued ASU 2019-10 which defers the effective dates for the credit losses, derivatives and lease standards for certain companies. The deferred effective date for credit losses is January 1, 2023 for calendar-year end companies which are “smaller reporting companies”, non-SEC filers and all other companies including not-for-profit companies and employee benefit plans. The deferral for the derivatives and lease standards is only applicable to the companies which are not public business entities. The Company adopted the ASU 326, On a quarterly basis, in accordance with FASB ASC 326, Measurement of Credit Losses on Financial Instruments (“ASC 326”), the Company evaluates the collectability of outstanding accounts receivable balances to determine an allowance for doubtful accounts that reflects its best estimate of the lifetime expected credit losses. The allowance for credit loss is based on an assessment of past events, current economic conditions, and forecasts of future events. Individual uncollectible accounts are written off against the allowance when collection of the individual accounts appears doubtful.  and the adoption did not have a material impact on the Company’s financial position, results of operations or cash flows.

 

17

 

 

On December 18, 2019, the FASB issued ASU No. 2019-12, Income taxes (Topic 740), Simplifying the Accounting for Income Taxes. This guidance amends ASC Topic 740 and addresses several aspects including 1) evaluation of step-up tax basis of goodwill when there is not a business combination, 2) policy election to not allocate consolidated taxes on a separate entity basis to entities not subject to income tax, 3) accounting for tax law changes or rates during interim periods, 4) ownership changes from equity method investment to subsidiary or vice versa, 5) elimination of exception to intraperiod allocation when there is gain in discontinued operations and a loss from continuing operations, 6) treatment of franchise taxes that are partially based on income. The guidance is effective for calendar year-end public entities on January 1, 2021 and other entities on January 1, 2022. The Company adopted this guidance on July 1, 2021 and determined that the adoption of this guidance does not have material impacts on its consolidated financial statements and related disclosures.

 

In October 2020, the FASB issued ASU 2020-10, “Codification Improvements”. The amendments in this Update represent changes to clarify the Codification or correct unintended application of guidance that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments in this Update affect a wide variety of Topics in the Codification and apply to all reporting entities within the scope of the affected accounting guidance. ASU 2020-10 is effective for the Company for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. The amendments in this Update should be applied retrospectively. The Company does not expect the adoption of this standard to have a material impact on its consolidated financial statements.

 

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated balance sheets, consolidated statements of income and consolidated statements of cash flows.

 

3. ACCOUNTS RECEIVABLE, NET

 

Accounts receivable consist of the following:

 

   September 30,
2023
  

June 30,
2023

 
         
Accounts receivable  $82,954   $83,465 
Less: allowance for doubtful accounts   (57,666)   (58,021)
Accounts receivable, net  $25,288   $25,444 

 

The following table sets forth the movement of allowance for doubtful accounts:

 

  

September 30,

2023

  

June 30,

2023

 
         
Beginning  $58,021   $62,804 
Additions   
-
    
-
 
Reversal   
-
    
-
 
Exchange rate different   (355)   (4,783)
Balance  $57,666   $58,021 

 

18

 

 

4. PREPAYMENTS

 

Prepayments consist of the following:

 

   September 30,
2023
   June 30,
2023
 
Prepayments for inventory  $112,552   $107,613 
Prepayments  $112,552   $107,613 

  

5. OTHER RECEIVABLS

 

Other receivables consists of the following:

 

   September 30,
2023
   June 30,
2023
 
Loans receivable from employees  $36,077   $36,740 
Other receivables  $36,077   $36,740 

 

6. INVENTORY

 

Inventory consisted of the following:

 

   September 30,
2023
   June 30,
2023
 
Raw materials, parts, and components  $287,845   $294,030 
Finished goods   76,728    69,908 
Miscellaneous supplies   3,685    5,389 
Inventory  $368,258   $369,327 

 

7. PROPERTY, PLANT AND EQUIPMENT, NET

 

Property, plant and equipment, net consisted of the following:

 

   September 30,
2023
   June 30,
2023
 
         
Vehicle  $17,830   $17,940 
Office equipment   18,563    67,370 
Machinery, equipment, and tools   77,579    77,104 
Total   113,972    162,414 
Less: accumulated depreciation   (72,958)   (113,608)
Property, plant and equipment, net  $41,014   $48,806 

 

Depreciation expenses charged to the consolidated statements of operations and comprehensive loss for the three months ended September 30, 2023 and 2022 were $3,558 and $56,567, respectively.

 

8. ADVANCE FROM CUSTOMERS

 

Changes in advance from customers as follows:

 

   September 30,   June 30, 
   2023   2023 
         
Advance from clients, beginning of the period  $347,429   $6,668,713 
Revenue deferred during the period   571,738    8,274 
Returned of revenue deferred in prior periods   
-
    (6,239,928)
Recognition of revenue deferred in prior periods   (349,082)   (89,630)
Advance from clients, end of the period  $570,085   $347,429 

 

The Company returned $6,239,928 advance from customers, resulting from the termination of new health product business plan by the national infection by the government’s removal of COVID-19 prevention for the year ended June 30, 2023.

 

19

 

 

9. OTHER PAYABLES

 

Other payables consist of the following:

 

   September 30,
2023
  

June 30,
2023

 
         
Accruals  $15,943   $63,651 
Other payables  $15,943   $63,651 

 

10. AMOUNTS DUE FROM AND DUE TO RELATED PARTIES

 

   Note  September 30,
2023
  

June 30,
2023

 
Amounts due from related parties:           
Duolun Kangbaier Biotechnology Co. LTD  (a)  $1,096   $1,103 
Panjin Kangying Health Food Co., LTD  (a)   137    138 
Liaoning Baijiakang Health Technology Co. LTD  (a)   49    50 
Ms. Xiuhua Sun  (b)   13,706    13,791 
Mr. Mingkai Cao  (c)   4,113    4,137 
Total     $19,101   $19,219 
              
Amounts due to related parties:             
Panjin Double Eagle Green Health Food Co. LTD  (d)   131,639    132,450 
Panjin Double Eagle Weishi Green Health Food Co. LTD  (d)   123,604    127,259 
Suzhou Weixuan Information Technology Co., LTD  (e)   20,559    20,686 
Ms. Xiuzhi Sun  (f)   2,963,014    3,140,932 
Total     $3,238,816   $3,421,327 

 

(a) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.

 

(b)

Ms. Xiuhua Sun is the sibling of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(c)

Mr. Mingkai Cao is family member of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(d) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. Such balances are interest free, unsecured, and due demand without an agreement.
   
  Office located in PRC of the Company was provided by Panjin Double Eagle Green Health Food Co. LTD free for charge.

 

20

 

 

(e) The company is controlled by Ms. Jing Li, daughter of Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.

 

(f) Ms. Xiuzhi Sun is the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. As of September 30, 2023, Amount due to Ms. Xiuzhi Sun that is interest free, unsecured, and due demand without an agreement. The Company used the funds borrowed from Ms. Xiuzhi Sun to fund its operations.

 

11. INCOME TAXES

 

The Company is subject to income taxes on an entity basis on income arising in or derived from the tax jurisdiction in which each entity is domiciled.

 

United State

 

Cambell International is incorporated in the State of Nevada and is subject to the U.S. federal tax. The federal corporate income tax rate is 21%. Corporate entities are required to file state income taxes in accordance with the applicable state corporate income regulations.

 

British Virgin Islands

 

Win&win Industrial are incorporated in the British Virgin Islands and not subject to tax on income or capital gains under current British Virgin Islands law. In addition, upon payments of dividends by these entities to their shareholders, no British Virgin Islands withholding tax will be imposed.

 

Hong Kong

 

BJK Holding Group was incorporated in Hong Kong and is subject to the Hong Kong profits tax rate at 16.5%.

 

PRC

 

Under the Enterprise Income Tax (“EIT”) Law, which has been effective since January 1, 2008, domestic enterprises and foreign invested enterprises (the “FIEs”) are subject to a unified 25% enterprise income tax rate, except for certain entities that are entitled to tax holidays.

 

For the three months ended September 30, 2023 and 2022, a reconciliation of the income tax benefit determined at the statutory income tax rate to the Company’s income taxes is as follows:

 

   For the three months ended
September 30,
 
   2023   2022 
Loss before income taxes  $124,544   $(64,020)
United States statutory income tax rate   21%   21%
Income tax credit computed at statutory corporate income tax rate   26,154    (13,444)
Reconciling items:          
Non-deductible expenses   461    340 
Change in valuation allowance   (26,615)   13,104 
Income tax expense  $
-
   $
-
 

 

The Company evaluates the level of authority for each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures the unrecognized benefits associated with the tax positions for the three months ended September 30, 2023 and 2022, the Company had no unrecognized tax benefits.

 

12. CHINA CONTRIBUTION PLAN

 

The Company participates in a government-mandated multi-employer defined contribution plan pursuant to which certain retirement, medical and other welfare benefits are provided to employees. Chinese labor regulations require the Company to pay to the local labor bureau a monthly contribution at a stated contribution rate based on the monthly compensation of qualified employees. The relevant local labor bureau is responsible for meeting all retirement benefit obligations; the Company has no further commitments beyond their monthly contributions.

 

21

 

 

13. CONCENTRATIONS AND CREDIT RISK

 

(a) Concentrations

 

In the three months ended September 30, 2023, two customers accounted for over 83.37% of the Company’s revenues. In the three months ended September 30, 2022, three customers accounted for 98.98% of the Company’s revenues. No other customer accounts for more than 10% of the Company’s revenue in the three months ended September 30, 2023 and 2022.

 

As of September 30, 2023, one customer accounted for 89.97% of the Company’s accounts receivable . As of June 30, 2023, one customer accounted for 89.97% of the Company’s accounts receivable. No other customer accounts for more than 10% of the Company’s accounts receivable as of September 30, 2023 and June 30, 2023.

 

As of September 30, 2023, one supplier accounted for 65.37% of the Company’s accounts payable. As of June 30, 2023, two suppliers accounted for 73.72% of the Company’s accounts payable. No other supplier accounts for over 10% of the Company’s accounts payable as of September 30, 2023 and June 30, 2023.

 

(b) Credit risk

 

Financial instruments that potentially subject the Company to a significant concentration of credit risk consist primarily of cash. As of September 30, 2023 and June 30, 2023, substantially all of the Company’s cash were held by major financial institutions located in the PRC, which management believes are of high credit quality.

 

For the credit risk related to trade accounts receivable, which are unsecured in nature, the Company performs ongoing credit evaluations of its customers and, if necessary, maintains reserves for potential credit losses. Historically, such losses have been within management’s expectations; however, there is the extremely remote chance that all trade receivables may be become uncollectible.

 

14. COMMITMENTS AND CONTINGENCIES

 

Contingencies 

 

In the ordinary course of business, the Company may be subject to certain legal proceedings, claims and disputes that arise from the business operations. Although the outcomes of these legal proceedings cannot be predicted, the Company does not believe these actions, in the aggregate, will have a material adverse impact on its financial position, results of operations or liquidity. As of September 30, 2023, the Company had no outstanding lawsuits or claims.

 

15. SUBSEQUENT EVENT

 

The Company evaluated all events and transactions that occurred after September 30, 2023 up through the date financial statements on November 20, 2023, there are no material subsequent events to disclose in these consolidated financial statements.

 

16. CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY

 

The Company performed a test on the restricted net assets of the consolidated subsidiaries in accordance with the United States Securities and Exchange Commission’s Regulation S-X, Rule 408 (e) (3) “General Notes to Financial Statements”, and it was concluded that the Company needed to only disclose the financial information for the parent company.

 

The consolidated subsidiaries did not pay any dividends to the Company for the periods presented. Certain information included in the financial and footnote disclosures were generally statements prepared in accordance with U.S. GAAP which have been condensed and omitted. These statements should be read in conjunction with the notes to the consolidated financial statements of the Company.

 

22

 

 

The financial information of the parent company has been prepared using the same accounting policies as set out in the Company’s consolidated financial statements except that the parent company used the equity method to account for investments in its subsidiaries.

 

CONDENSED PARENT COMPANY BALANCE SHEETS

 

   September 30,
2023
   June 30,
2023
 
Non-current assets        
Investment in subsidiary  $
-
   $
-
 
           
Total assets  $
-
   $
-
 
           
LIABILITIES AND SHAREHOLDERS’ DEFICIT   -    - 
           
Total liabilities  $
-
   $
-
 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
SHAREHOLDERS’ DEFICIT          
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   10,000    10,000 
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   6,251    6,251 
Common shares to be issued, par value $0.001; 1,000,000 and 1,000,000 shares to be issued as of September 30, 2023 and June 30, 2023, respectively   1,000    1,000 
Shares subscription receivables   (17,251)   (17,251)
Accumulated deficits   
-
    
-
 
Accumulated other comprehensive loss   
-
    
-
 
Total shareholders’ deficit   
-
    
-
 
           
Total liabilities and shareholders’ deficit  $
-
   $
-
 

 

CONDENSED PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

 

   For the three months ended
September 30,
 
   2023   2022 
INCOME (LOSS) FROM SUBSIDIARIES  $124,544   $(64,020)
           
NET INCOME (LOSS)   124,544    (64,020)
FOREIGN CURRENCY TRANSLATION ADJUSTMENTS   
-
    
-
 
COMPREHENSIVE INCOME (LOSS)  $124,544   $(64,020)

 

CONDENSED PARENT COMPANY STATEMENTS OF CASH FLOWS

 

   For the three months ended
September 30,
 
   2023   2022 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net (loss) income  $124,544   $(64,020)
Adjustments to reconcile net loss to cash used in operating activities:          
Equity (income) loss of subsidiary   (124,544)   64,020 
Net cash used in operating activities   
-
    
-
 
           
CHANGES IN CASH   
-
    
-
 
           
CASH, beginning of period   
-
    
-
 
           
CASH, end of period  $
-
   $
-
 

23

 

 

ITEM 2. MANAGEMENT’ DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

FORWARD LOOKING STATEMENT NOTICE

 

The following discussion of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes, and other financial information included in this Form 10-Q and our financial statements and notes thereto included in our annual report on Form 10-K for the fiscal year ended June 30, 2023 (the “2023 Form 10-K”).

 

Our Management’s Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “potential,” “believes,” “seeks,” “hopes,” “estimates,” “should,” “may,” “will,” “with a view to” and variations of these words or similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and assumptions that are difficult to predict. Forward-looking statements are, by their very nature, uncertain and risky. These risks and uncertainties include international, national, and local general economic and market conditions; our ability to sustain, manage, or forecast growth; our ability to successfully make and integrate acquisitions; new product development and introduction; existing government regulations and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers or suppliers; fluctuations and difficulty in forecasting operating results; change in business strategy or development plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; the risk of foreign currency exchange rates; and other risks that might be detailed from time to time in our filings with the Securities and Exchange Commission. For more information, see our discussion of risk factors located at Part I, Item 1A of our 2019 Form 10-K.

 

Although the forward-looking statements in this Report reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. You are urged to carefully review and consider the various disclosures made by us in this report as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.

 

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.

 

OVERVIEW

 

Corporate History and Structure

 

Cambell International Holding Corp., formerly known as Bitmis Corp.

 

Bitmis Corp. was founded in the State of Nevada on June 6, 2016. The Company originally intended to commence operations in the business of consulting in Thailand, but it was not successful. Thus, the Company became dormant in July 2020.

 

Custodianship. On April 12, 2022, the Eighth Judicial District Court in Clark County, Nevada Case No: A-22-849683-B appointed Custodian Ventures LLC, a Wyoming limited liability company of which Mr. David Lazar was managing member (“Custodian Ventures”), as the Company’s custodian. Upon Custodian Ventures’ appointment, all of the remaining former officers and directors of the Company resigned.

 

David Lazar, 31, a private investor, served as CEO and Chairman of the Company commencing December 9, 2021.

 

2022 Transaction. On September 22, 2022, as a result of a private transaction (the “2022 Transaction”), 10,000,000 shares of the Company’s series A preferred stock, $0.001 par value per share, were transferred from Custodian Ventures to Xiaoyan Yuan (the “Purchaser”) for a cash consideration of $430,000 constituting personal funds of the Purchaser. As a result, the Purchaser became the holder of 90% of the voting rights of the issued and outstanding share capital of the Company.

 

24

 

 

On September 22, 2022, David Lazar resigned from all of his positions with the Company. Concurrently, and effective on the date of the transfer, Xiaoyan Yuan consented to act as the Company’s Chief Executive Officer, President, Chief Financial Officer, and sole director and also assumed the positions of Secretary and Treasurer.

 

Share Exchange with Cambell International Holding Limited. On December 30, 2022, we entered into a share exchange agreement (“Share Exchange Agreement”) with (i) Cambell International Holding Limited (“Cambell International”), a limited liability company incorporated in the British Virgin Islands on September 23, 2020; (ii) the shareholders of Cambell International (the “Cambell Shareholders”); and (iii) Ms. Xiaoyan Yuan, the holder of all of our outstanding shares of preferred stock, to acquire all the issued and outstanding capital stock of Cambell International in exchange for the issuance to the Cambell Shareholders of an aggregate of 1,000,000 shares (the “Shares”) of our common stock and the transfer by Ms. Yuan to the Cambell Shareholders of 9,000,000 shares of our series A preferred stock owned by her (“Reverse Acquisition”). The Reverse Acquisition was closed on December 30, 2022.

 

Amendments to Articles of Incorporation

 

Name Change to Campbell International Holding Corp. Effective as of May 25, 2023, our Board of Directors and majority consenting shareholders signed a joint written consent (the “Campbell Joint Written Consent”), approving an amendment to our articles of incorporation to change our name and trading symbol. The Campbell Joint Written Consent was approved by all members of the Board of Directors and by a majority of our shareholders holding of record an aggregate of 10,406,400 shares of our common stock.

 

On June 29, 2023, an amendment to the articles of incorporation was filed with the Nevada Secretary of State (the “Campbell Certificate of Amendment”) to effect the change of name from “Bitmis Corp.” to “Campbell International Holding Corp.” (the “Campbell Company Name Change”). On July 10, 2023, the Company also filed an issuer notification form with FINRA (the “Issuer Notification”) reflecting the Campbell Company Name Change and requesting a change in its trading symbol from “BITM” to “KAFC” or such other trading symbol as may be available. The Campbell Certificate of Amendment to the Corporation’s Articles of Incorporation was effective as of the date of acceptance by the Secretary of State of the State of Nevada or June 29, 2023.

 

The foregoing description of the Campbell Certificate of Amendment and Campbell Joint Written Consent do not purport to be complete and are qualified in their entirety by reference to the full text of the Campbell Certificate of Amendment and Campbell Joint Written Consent, which were filed as Exhibit 3.1 and Exhibit 99.1, respectively, to the Current Report on Form 8-K with the Securities and Exchange Commission on July 11, 2023.

 

Name Change to Cambell International Holding Corp. Effective as of July 19, 2023, our Board of Directors and majority consenting shareholders signed a joint written consent (the “Cambell Joint Written Consent”), approving an amendment to the articles of incorporation to change the name of the Company and the Company’s trading symbol. The Cambell Joint Written Consent was approved by all members of our Board of Directors and by the majority of our shareholders holding of record an aggregate of 10,406,400 shares of our common stock.

 

On July 25, 2023, a further amendment to our articles of incorporation was filed with the Nevada Secretary of State to effect the change of name from “Campbell International Holding Corp.” to “Cambell International Holding Corp.” (the “Cambell Certificate of Amendment”). The Cambell Certificate of Amendment to our articles of incorporation was effective as of the date of acceptance by the Secretary of State of the State of Nevada on July 25, 2023.

 

The foregoing description of the Cambell Certificate of Amendment and Cambell Joint Written Consent do not purport to be complete and are qualified in their entirety by reference to the full text of the Cambell Certificate of Amendment and Cambell Joint Written Consent, which were filed as Exhibit 3.1 and Exhibit 99.1 to the Current Report on Form 8-K with the Securities and Exchange Commission on August 10, 2023.

 

25

 

 

Current Corporate Structure

 

Following the consummation of the Reverse Acquisition, we engage in the research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution, marketing, and sales of natural β -carotene health food products. Natural β -carotene is a safe source of vitamin A which is an essential nurturant important for vision, growth, cell division, reproduction, and immunity as well as containing antioxidant properties which offer protection from diabetes, heart disease, and cancer.

 

The Company owns 100% of the issued and outstanding capital stock of Cambell International Holding Limited, which was incorporated on September 23, 2020 under the law of the British Virgin Islands. Cambell International Holding Limited is a holding company holding the following entities:

 

Win&win Industrial Development Limited A British Virgin Islands company   100%
(“Win&win”) Principal activities: investment holding    
         
BJK Holding Group Limited A Hong Kong company   100%
(“BJK Holding”) Principal activities: investment holding    
         
Baijiakang (LiaoNing) Health Information Consulting Service Co., Ltd A PRC limited liability company and deemed a wholly foreign-invested enterprise   100%
(“Baijiakang Consulting”) Principal activities: consultancy and information technology support    
         
LiaoNing KangBaiEr Biotechnology Development Co., Ltd. A PRC limited liability company  

VIE by contractual arrangements

(“Liaoning Kangbaier”) Incorporated on September 22, 2015    
  Principal activities: research and development of extraction processes of natural β - carotene, the planting and harvesting of raw materials, and the production, distribution, marketing, and sales of natural β -carotene health food products.    
         
Doron KangBaier Biotechnology Co. LTD (“Doron”) A PRC limited liability company   100% owned by LiaoNing KangBaiEr
  Principal activities: research and support    
         
LiaoNing BaiJiaKang Health Technology Co. LTD (“Liaoning”)

 

A PRC limited liability company

 

Principal activities: promotion and support

  100% owned by LiaoNing KangBaiEr

 

26

 

 

The following diagram illustrates our corporate structure as of the date of this Quarterly Report:

 

 

 

Contractual Arrangements among WFOE, Liaoning Kangbaier, and Liaoning Kangbaier’s Shareholders

 

Liaoning Kangbaier Biotechnology Development Co., Ltd

 

Liaoning Kangbaier Biotechnology Development Co., Ltd. (“Liaoning Kangbaier”), the VIE, was formed under the laws of the PRC on September 22, 2015. We operate our research, development, production, and marketing business of natural B-carotene based nutritional products through Liaoning Kangbaier and its wholly owned subsidiaries, Doron Kangbaier Biotechnology Co. Ltd., and Liaoning BaiJiaKang Health Technology Co. Ltd., in China.

 

Pursuant to PRC law, each entity formed under PRC law must have a business scope as submitted to the Administration for Market Regulation or its local counterpart. Depending on the particular business scopes, approval by the relevant competent regulatory agencies may be required prior to commencement of business operations. Since the sole business of our WFOE is to provide Liaoning Kangbaier with technical support, consulting services, and other management services relating to its day-to-day business operations and management in exchange for a service fee approximately equal to all pre-tax profits of Liaoning Kangbaier and its subsidiaries (minus any accumulated losses (if any) of Liaoning Kangbaier and its subsidiaries in the previous fiscal year, and the amount required for operating funds, expenditures, taxes, and other statutory contributions in any particular fiscal year), such business scope is appropriate under PRC law. Liaoning Kangbaier, on the other hand, is also able to, pursuant to its business scope, conduct the business of manufacturing nutritional products. Liaoning Kangbaier is approved by the Market Regulation Bureau of Panjin to engage in its business.

 

We control Liaoning Kangbaier through a series of contractual arrangements, or “VIE Agreements,” which are described under “Contractual Arrangements among WFOE, Liaoning Kangbaier, and Liaoning Kangbaier Shareholders.” The VIE Agreements are designed so that the operations of the VIE are solely for the benefit of WFOE and ultimately, the Company. As such, under U.S. GAAP, the Company is deemed to have a controlling financial interest in, and be the primary beneficiary of, the VIE for accounting purposes only and must consolidate the VIE because we meet the conditions under the U.S. GAAP to consolidate the VIE.

 

27

 

 

While we do not have any equity interest in our consolidated affiliated entities, we have been and are expected to continue to be dependent on them to operate our business as long as there is limitation or prohibition in the interpretation and application by local governments of regulations concerning foreign investments in companies such as our consolidated affiliated entities. We rely on our consolidated affiliated entities to maintain or renew their respective qualifications, licenses, or permits necessary for our business in China. We believe that under the VIE Agreements, we have substantial control over our consolidated affiliated entities and their respective shareholders to renew, revise, or enter into new contractual arrangements prior to the expiration of the current arrangements on terms that would enable us to continue to operate our business in China after the expiration of the current arrangements, or pursuant to certain amendments and changes of the current applicable PRC laws, regulations, and rules on terms that would enable us to continue to operate our business in China legally. While we currently do not anticipate any changes to PRC laws in the near future that may impact our ability to carry out our business in China, no assurances can be made in this regard. See “Item 1A. Risk Factors-Risks Related to Doing Business in China.” For a detailed description of the risks associated with our corporate structure and the contractual arrangements that support our corporate structure, see “Item 1A. Risk Factors - Risks Relating to our Commercial Relationship with our VIE” in our 2023 Annual Report filed with the SEC on October 20, 2023.

 

The following is a summary of the VIE Agreements among the WFOE, Liaoning Kangbaier, and Liaoning Kangbaier’s Shareholders.

 

On November 27, 2022, Baijiakang Consulting, Liaoning Kangbaier, and Liaoning Kangbaier’s Shareholders. entered into a series of contractual agreements for Liaoning Kangbaier to qualify as a variable interest entity or VIE (the “VIE Agreements”). The VIE Agreements consist of the following:

 

(1)Consulting Service Agreement

 

(2)Business Operation Agreement

 

(3)Proxy Agreement

 

(4)Equity Disposal Agreement

 

(5)Equity Pledge Agreement

 

Consulting Service Agreement. Pursuant to the terms of the Exclusive Consulting and Service Agreement dated November 27, 2022, between Baijiakang Consulting and Liaoning Kangbaier (the “Consulting Service Agreement”), Baijiakang Consulting is the exclusive consulting and service provider to Liaoning Kangbaier to provide business-related software research and development services; design, installation, and testing services; network equipment support, upgrade, maintenance, monitor, and problem-solving services; employees training services; technology development and sublicensing services; public relations services; market investigation, research, and consultation services; short to medium term marketing plan-making services; compliance consultation services; marketing events and membership related activities planning and organizing services; intellectual property permits; equipment and rental services; and business-related management consulting services. Pursuant to the Consulting Service Agreement, the service fee is the remaining amount after Liaoning Kangbaier’s profit before tax in the corresponding year deducts Liaoning Kangbaier’s losses, if any, in the previous year, the necessary costs, expenses, taxes, and fees incurred in the corresponding year, and the withdraws of the statutory provident fund. Liaoning Kangbaier agreed not to transfer its rights and obligations under the Consulting Service Agreement to any third party without prior written consent from Baijiakang Consulting. In addition, Baijiakang Consulting may transfer its rights and obligations under the Consulting Service Agreement to Baijiakang Consulting’s affiliates without Liaoning Kangbaier’s consent, but Baijiakang Consulting shall notify Liaoning Kangbaier of such transfer. This Agreement is valid for a term of 10 years subject to any extension requested by Baijiakang Consulting unless terminated by Baijiakang Consulting unilaterally prior to the expiration.

 

Business Operation Agreement. Pursuant to the terms of the Business Operation Agreement dated November 27, 2022, among Baijiakang Consulting, Liaoning Kangbaier, and the shareholders of Liaoning Kangbaier (the “Business Operation Agreement”), Liaoning Kangbaier has agreed to subject the operations and management of its business to the control of Baijiakang Consulting. According to the Business Operation Agreement, Liaoning Kangbaier is not allowed to conduct any transactions that has substantial impact upon its operations, assets, rights, obligations, and personnel without the Baijiakang Consulting’s written approval. The shareholders of Liaoning Kangbaier and Liaoning Kangbaier will take Baijiakang Consulting’s advice on appointment or dismissal of directors, employment of Liaoning Kangbaier’s employees, regular operation, and financial management of Liaoning Kangbaier. The shareholders of Liaoning Kangbaier have agreed to transfer any dividends, distributions, or any other profits that they receive as the shareholders of Liaoning Kangbaier to Baijiakang Consulting without consideration. The Business Operation Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting prior to the expiration thereof. The Business Operation Agreement may be terminated earlier by Baijiakang Consulting with a 30-day written notice.

 

28

 

 

Proxy Agreement. Pursuant to the terms of the Proxy Agreements dated November 27, 2022, among Baijiakang Consulting, and the shareholders of Liaoning Kangbaier (each, the “Proxy Agreement”, collectively, the “Proxy Agreements”), each shareholder of Liaoning Kangbaier has irrevocably entrusted his/her shareholder rights as Liaoning Kangbaier’s shareholder to Baijiakang Consulting, including but not limited to, proposing the shareholder meeting, accepting any notices with regard to the convening of shareholder meeting and any other procedures, conducting voting rights, and selling or transferring the shares held by such shareholder, for 10 years or earlier if the Business Operation Agreement was terminated for any reasons.

 

Equity Disposal Agreement. Pursuant to the terms of the Equity Disposal Agreement dated November 27, 2022, among Baijiakang Consulting, Liaoning Kangbaier, and the shareholders of Liaoning Kangbaier (the “Equity Disposal Agreement”), the shareholders of Liaoning Kangbaier granted Baijiakang Consulting or its designees an irrevocable and exclusive purchase option (the “Option) to purchase Liaoning Kangbaier’s all or partial equity interests and/or assets at the lowest purchase price permitted by PRC laws and regulations. The option is exercisable at any time at Baijiakang Consulting’s discretion in full or in part, to the extent permitted by PRC law. The shareholders of Liaoning Kangbaier agreed to give Liaoning Kangbaier the total amount of the exercise price as a gift, or in other methods upon Baijiakang Consulting’s written consent to transfer the exercise price to Liaoning Kangbaier. The Equity Disposal Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting.

 

Equity Pledge Agreement. Pursuant to the terms of the Equity Pledge Agreement dated November 27, 2022, among Baijiakang Consulting and the shareholders of Liaoning Kangbaier (the “Pledge Agreement”), the shareholders of Liaoning Kangbaier pledged all of their equity interests in Liaoning Kangbaier to Baijiakang Consulting, including the proceeds thereof, to guarantee Liaoning Kangbaier’s performance of its obligations under the Business Operation Agreement, the Consulting Service Agreement and the Equity Disposal Agreement (each, an “Agreement”, collectively, the “Agreements”). If Liaoning Kangbaier or its shareholders breach its respective contractual obligations under any Agreements, or cause to occur one of the events regards as an event of default under any Agreements, Baijiakang Consulting, as pledgee, will be entitled to certain rights, including the right to dispose of the pledged equity interest in Liaoning Kangbaier. During the term of the Pledge Agreement, the pledged equity interests cannot be transferred without Baijiakang Consulting’s prior written consent. The Pledge Agreement is valid until all the obligations due under the Agreements have been fulfilled.

 

The foregoing summaries of the VIE Agreements do not purport to be complete and are subject to, and qualified in their entirety by, the respective VIE Agreement, which are filed as Exhibits 10.2 through 10.6 to the Current Report on Form 8-K/A filed with the Securities and Exchange Commission on January 11, 2023.

  

See “Condensed Consolidating Schedule,” below and “Item 1. Financial Statements and Supplementary Data - Consolidated Financial Statements and Footnotes”.

 

CURRENT BUSINESS OPERATIONS

 

Our Products and Markets

 

We, through our China-based VIE, Liaoning Kangbaier and its subsidiaries, produce, market, and sell natural β -carotene-based health products. Natural β -carotene is a safe source of vitamin A and has high nutritional and medicinal value. A substantial amount of scientific research data, obtained through clinical trials at home and abroad have verified that natural β -carotene plays a significant role in supplementing vitamin A, acts as an antioxidant, maintains cell vitality, assists in cancer prevention, vision protection, blood glucose regulation, body immunity improvement, intestinal microecological protection, cardiovascular and cerebrovascular disease prevention, may delay the effects of aging, and provides other physical benefits.

 

29

 

 

Natural β -carotene is widely used in the health food, health products, dietary supplements, cosmetics and feed industries, and the global market application scale is steadily growing. According to Technavio data, the global β -carotene market size reached $370 million in 2015 and reached $460 million in 2020, with a compound annual growth rate of 4.5%. The market size is expected to reach $650 million by 2026.

 

We have developed a natural β -carotene series of health products, including natural β -carrot juice, natural β -carrot powder, and natural β -carotene noodles. In the future, we plan to develop a variety of other forms of carotene products, such as carotene milk, carotene biscuits, carotene jelly, carotene enzyme, and others, so that carotene products will become a staple of the Chinese diet.

 

As of September 30, 2023, we owned 25,000 mu of carrot planting base, with an annual output of 125,000 tons of carrots. For the quarters ended September 30, 2023 and September 30, 2022, our revenue is $348,628 and $68,035, respectively. The market repeat purchase rate is 80%. According to the consumer satisfaction survey in recent years, the satisfaction index of carotene series products is relatively high. According to consumer feedback, the product is excellent in improving vision, digestion, and immunity and in reducing the pain of chemoradiotherapy. Our products are mainly sold in the form of solid and liquid drinks.

 

Our β -Carotene Products

 

The following are some of our products:

 

 

 

Our main products are β-carotene series products. In order to introduce our products to the public quickly and widely, we have developed and designed various forms of products, such as liquid, powder, and pasta, taking into account the convenience of product transportation, appearance, and portability and catering to the different preferences of consumers. The amount of carotene in these different forms of products is slightly different. Our Natural Beta carotene drink contains 4mg of beta carotene per 100ml; the powdered beta-carotene content was ≥24.5mg per 100g.

 

While we strictly control the quality of our products, we will also continue to enrich the product categories. We will target the mass consumer market, covering different groups such as infants, young and middle-aged, and the elderly. In the next step, through the establishment of cooperation with China Polypeptide Industry Group, based on the cooperation of clear protein polypeptide powder, we are committed to the development of peptide products and other new products with carrot-based raw materials. In the future, through international product certification, we intend to enter the global market.

 

30

 

 

The Baijiakang Healthy Lifestyle Supermarket Concept

 

The Baijiakang Healthy Lifestyle Supermarket, offered as a franchise, is intended to serve the middle-aged and elderly residents in the community by providing a comprehensive platform for one-stop shopping, physiotherapy, integrated health evaluation and consultation, health therapy, health education, and related health services. The goal is to meet the basic needs of the residents for a healthy life including natural β -carotene series products. Each store is equipped with professional health testing instruments, so that customers can participate in health evaluations and consultations. A personal profile is created for each member, recording their personal health data in detail, which, together with an analysis of the results by health testing instruments, can provide health-related disease prevention recommendations and suggest health-related products.

 

 

BaiJiaKang APP (www.baijiakang.wx.chinakbegf.com), provides technical support for offline stores and enables customers to register free as “members” through the mobile link, purchase goods, and enjoy other benefits. The mobile link also connects supply chains, distributors, franchisees, allied merchants, and other users with sales volume, customers, distributors, revenue, channels, and valuable customers, Win&win, a sense of community, and an inter-connected system.

 

We will provide pre-sales and after-sales tracking, maintenance, feedback, and emergency response services for store members. A consumer satisfaction evaluation system is employed to continuously improve our customers’ shopping experience, strengthen customer retention, and increase customers’ repurchase rate.

 

31

 

 

RESULTS OF OPERATIONS

 

Three months ended September 30, 2023 compared to three months ended September 30, 2022

 

The following table sets forth key components of our results of operations during the three months ended September 30, 2023 and 2022, both in dollars and as a percentage of our revenue.

 

   Three Months ended September 30, 
   2023   2022 
   Amount   of
Revenue
   Amount   of
Revenue
 
Revenues  $348,628    100.00%  $68,035    100.00%
Cost of revenues   (192,820)   (55.31)%   (64,133)   (94.27)%
Gross profit   155,808    44.69%   3,902    5.73%
Operating expenses                    
Selling expenses     (9,907)   (2.84)%   (941)   (1.38)%
General and administrative expenses   (56,567)   (16.23)%   (75,129)   (110.43)%
Income (loss) from operations   89,334    25.62%   (72,168)   (106.08)%
                     
Other Income (expense)                    
Other incomes   36,963    10.60%   8,148    11.98%
Other expenses   (1,753)   (0.50)%   -    - 
Net income (loss) before taxes   124,544    35.72%   (64,020)   (94.10)%
Income tax expenses   -    -    -    - 
NET INCOME (LOSS)  $124,544    35.72%  $(64,020)   (94.10)%

 

Revenues. Our revenues were $348,628 for the three months ended September 30, 2023 representing an increase of $280,593 or 412% from $68,035 for the three months ended September 30, 2022. There are two revenue streams within the Company’s operations: (1) normal product sales of carotene which constitutes the majority of the revenues, and (2) franchise fee, recognized averagely over the contract period. The increase was mainly due to product volumes and types increased rapidly as the recovering of the economic market after the release from COVID-19 during the three months ended September 30, 2023. The Company started recognized franchise fee for the three months ended September 30, 2023 as well.

 

The following table summarizes our revenues by revenue streams for the three months ended September 30, 2023 and 2022:

 

   Three months ended
September 30,
 
   2023   2022 
   Sales   Sales 
Normal product sales  $340,576   $68,035 
Franchise fee   8,052    - 
Total revenues  $348,628   $68,035 

 

Cost of revenues. Our cost of revenues was $192,820 for the three months ended September 30, 2023 compared to $64,133 for the same period last year. Cost of revenue refers to the cost of material and labor cost, direct material and overhead costs. The increase was in line with the revenue.

 

Gross profit and gross margin. Our gross profit was $155,808 for the three months ended September 30, 2023 compared with a gross profit of $3,902 for the same period last year. The gross margin increased from 5.73% during 2022 to 44.69% during 2023. The increase was in line with the business rise.

 

32

 

 

Selling expenses. As shown below, our selling expenses consist primarily of compensation and benefits to our selling department and other expenses incurred in connection with general operations. Our selling expenses increased by $8,966 to $9,907 for the three months ended September 30, 2023 from $941 for the same period 2022. The increase was primarily due to the advertising fee increased by $5,565 for the three months ended September 30, 2023, as in line with the rise of revenue.

 

   September 30,
2023
   September 30,
2022
   Fluctuation 
   Amount   Proportion   Amount   Proportion   Amount   Proportion 
Advertising fee  $5,565    56.17%  $          -          -   $5,565    100.00%
Others   4,342    43.83%   941    100.00%   3,401    361.42%
Total selling expenses  $9,907    100.00%  $941    100.00%  $8,966    952.82%

 

General and administrative expenses. As shown below, our general and administrative expenses consist primarily of compensation and benefits to our general management, finance and administrative staff, professional fees and other expenses incurred in connection with general operations. Our general and administrative expenses decreased by $18,562 to $56,567 for the three months ended September 30, 2023 from $75,129 for the same period in 2022. The decrease was mainly due to the decline of salary and social insurance $15,042 for the three months ended September 30, 2023, resulting from reducing of one department vice manager.

 

    September 30,
2023
   
   September 30,
2022
   Fluctuation 
    Amount       Proportion   Amount   Proportion   Amount   Proportion 
Salary and social insurance  $28,132    49.73%  $43,174    57.47%  $(15,042)   (34.84)%
Business entertainment   1,151    2.04%   2,386    3.18%   (1,235)   (51.76)%
Depreciation and amortization   3,558    6.29%   4,832    6.43%   (1,274)   (26.37)%
Office expenses   12,142    21.47%   9,551    12.71%   2,591    27.13%
Professional fee   6,494    11.48%   11,622    15.47%   (5,128)   (44.12)%
Travel fee   1,360    2.40%   1,546    2.06%   (186)   (12.03)%
Other   3,730    6.59%   2,018    2.68%   1,712    84.84%
Total general and administrative expenses  $56,567    100.00%  $75,129    100.00%  $(18,562)   (24.71)%

 

Income tax expense. Our income tax expense was nil for the three months ended September 30, 2023 and 2022.

 

Net income (loss). As a result of the cumulative effect of the factors described above, our net income was $124,544 for the three months ended September 30, 2023 and a net loss $64,020 for the three months ended September 30, 2022.

 

Liquidity and Capital Resources

 

The Company’s primary need for liquidity stems from its need to fund working capital requirements of the Company’s businesses, its capital expenditures and its general operations, including debt repayment. The Company has historically financed its operations through short-term and long-term commercial bank loans from Chinese banks, as well as its ongoing operating activities by using funds from loans from directors and shareholders, and other third party. The Company routinely monitors current and expected operational requirements and financial market conditions to evaluate the use of available financing sources. Considering the existing working capital position and the ability to access debt funding sources, the management believes that the Company’s operations and borrowing resources are sufficient to provide for its current and foreseeable capital requirements to support its ongoing operations for the next twelve months.

 

The following table set forth a summary of its cash flows for the periods indicated:

 

   For the Three Months Ended 
   September 30, 
   2023   2022 
Net cash provided by (used in) operating activities  $259,178   $(9,981,867)
Net cash provided by (used in) investing activities   3,988    (47,807)
Net cash provided by (used in) financing activities  $(162,697)  $10,003,998 

 

33

 

 

Operating Activities

 

Net cash provided by operating activities was $259,178 for the three months ended September 30, 2023, as compared to net cash used in operating activities was $9,981,867 for the three months ended September 30, 2022.

 

The net cash provided by operating activities for the three months ended September 30, 2023 was mainly due to our net profit of $124,544, an increase in advance from customers of $226,383. The net cash provided by operating activities for the three months ended September 30, 2022 was mainly due to our net loss of $64,020, a decrease in advance from customers of $6,278,407 and a decrease in other payables of $3,759,841, partially offset by a decrease in other receivable of $49,825.

 

Investing Activities

 

Net cash provided by investing activities was $3,988 for the three months ended September 30, 2023, as compared to $47,807 net cash used in investing activities for the three months ended September 30, 2022. The net cash provided by investing activities was mainly attributable to disposal of property and equipment for the three months ended September 30, 2023. The net cash used in investing activities was mainly attributable to purchase of property and equipment for the three months ended September 30, 2022. 

 

Financing Activities

 

Net cash used in financing activities was $162,697 for the three months ended September 30, 2023, as compared to $10,003,998 net cash provided by financing activities for the three months ended September 30, 2022. The net cash used in financing activities was mainly attributable to repayment to related parties for the three months ended September 30, 2023. The net cash provided by financing activities was mainly attributable to advances from related parties for the three months ended September 30, 2022.

 

Contractual Obligations

 

The Company had no short-term and long-term bank loans as of September 30, 2023 and June 30, 2023.

 

Off-Balance Sheet Transactions

 

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material to investors.

 

Critical Accounting Policies

 

We regularly evaluate the accounting policies and estimates that we use to make budgetary and financial statement assumptions. A complete summary of these policies is included in the notes to our financial statements. In general, management’s estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.

 

See Note 2 to the financial statements included herewith.

 

Recent Accounting Pronouncements

 

See Note 2 to the financial statements included herewith.

 

34

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

None

 

ITEM 4. CONTROLS AND PROCEDURES

 

Our management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

An evaluation was conducted under the supervision and with the participation of our management of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2023. Based on that evaluation, our management concluded that our disclosure controls and procedures were not effective as of such date to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

 

Changes in Internal Controls over Financial Reporting

 

There was no change in the Company’s internal control over financial reporting during the quarterly period covered by this report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

35

 

 

PART II. OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

We are not involved in any pending legal proceeding nor are we aware of any pending or threatened litigation against us.

 

ITEM 1A. RISK FACTORS

 

Not Applicable

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None

 

ITEM 3. DEFAULTS UPON SENIOR SECURITES

 

None

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

None

 

ITEM 5. OTHER INFORMATION

 

None

 

ITEM 6. EXHIBITS

 

The following exhibits are included as part of this report:

 

31.1   Certification of Principal Executive Officer and Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended*
32.1   Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
101.INS   Inline XBRL Instance Document.*
101.SCH   Inline XBRL Taxonomy Extension Schema Document.*
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.*
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.*
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.*
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.*
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).*

 

*Filed herewith

 

36

 

 

SIGNATURES

 

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 in the City of Beijing, China on November 20, 2023.

 

   

CAMBELL INTERNATIONAL HOLDING CORP.,

formerly known as BITMIS CORP.

     
November 20, 2023   By: /s/ Sun Xiuzhi
Date     Sun Xiuzhi, Chief Executive Officer
      (Principal Executive Officer)
       
November 20, 2023   By: /s/ Sun Xiuzhi
Date     Sun Xiuzhi, Chief Financial Officer
      (Principal Financial and Accounting Officer)

 

 

37

 

2024 CT NONE 6250750 6250750 0.01 0.02 62804 false --06-30 Q1 0001678848 0001678848 2023-07-01 2023-09-30 0001678848 2023-11-14 0001678848 2023-09-30 0001678848 2023-06-30 0001678848 us-gaap:RelatedPartyMember 2023-09-30 0001678848 us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:CommonSharesToBeIssuedMember 2023-09-30 0001678848 bimt:CommonSharesToBeIssuedMember 2023-06-30 0001678848 2022-07-01 2022-09-30 0001678848 us-gaap:PreferredStockMember 2023-06-30 0001678848 us-gaap:CommonStockMember 2023-06-30 0001678848 bimt:CommonSharesToBeIssuedMember 2023-06-30 0001678848 bimt:SubscriptionReceivableMember 2023-06-30 0001678848 us-gaap:RetainedEarningsMember 2023-06-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-06-30 0001678848 us-gaap:PreferredStockMember 2023-07-01 2023-09-30 0001678848 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001678848 bimt:CommonSharesToBeIssuedMember 2023-07-01 2023-09-30 0001678848 bimt:SubscriptionReceivableMember 2023-07-01 2023-09-30 0001678848 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-07-01 2023-09-30 0001678848 us-gaap:PreferredStockMember 2023-09-30 0001678848 us-gaap:CommonStockMember 2023-09-30 0001678848 bimt:CommonSharesToBeIssuedMember 2023-09-30 0001678848 bimt:SubscriptionReceivableMember 2023-09-30 0001678848 us-gaap:RetainedEarningsMember 2023-09-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-09-30 0001678848 us-gaap:CommonStockMember 2022-06-30 0001678848 bimt:SubscriptionReceivableMember 2022-06-30 0001678848 us-gaap:RetainedEarningsMember 2022-06-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-06-30 0001678848 2022-06-30 0001678848 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001678848 bimt:SubscriptionReceivableMember 2022-07-01 2022-09-30 0001678848 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-07-01 2022-09-30 0001678848 us-gaap:CommonStockMember 2022-09-30 0001678848 bimt:SubscriptionReceivableMember 2022-09-30 0001678848 us-gaap:RetainedEarningsMember 2022-09-30 0001678848 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-09-30 0001678848 2022-09-30 0001678848 2020-09-01 2020-09-23 0001678848 bimt:MsYuanXiaoyanMember 2020-09-01 2020-09-23 0001678848 bimt:ConsultingServiceAgreementMember 2023-07-01 2023-09-30 0001678848 bimt:BusinessOperationAgreementMember 2023-07-01 2023-09-30 0001678848 bimt:ProxyAgreementMember 2023-07-01 2023-09-30 0001678848 bimt:EquityDisposalAgreementMember 2023-07-01 2023-09-30 0001678848 bimt:CambellInternationalMember 2023-07-01 2023-09-30 0001678848 bimt:HoldingLimitedMember 2023-07-01 2023-09-30 0001678848 bimt:WinwinIndustrialMember 2023-07-01 2023-09-30 0001678848 bimt:DevelopmentLimitedMember 2023-07-01 2023-09-30 0001678848 bimt:BJKHoldingGroupMember 2023-07-01 2023-09-30 0001678848 bimt:LimitedMember 2023-07-01 2023-09-30 0001678848 bimt:BaijiakangLiaoNingHealthInformationMember 2023-07-01 2023-09-30 0001678848 bimt:ConsultingServiceCoLtdMember 2023-07-01 2023-09-30 0001678848 bimt:LiaoNingKangBaiErMember 2023-07-01 2023-09-30 0001678848 bimt:BiotechnologyMember 2023-07-01 2023-09-30 0001678848 bimt:DevelopmentCoLtdMember 2023-07-01 2023-09-30 0001678848 bimt:DoronKangBaierMember 2023-07-01 2023-09-30 0001678848 bimt:BiotechnologyCoLTDMember 2023-07-01 2023-09-30 0001678848 bimt:LiaoNingBaiJiaKangMember 2023-07-01 2023-09-30 0001678848 bimt:HealthTechnologyCoLTDMember 2023-07-01 2023-09-30 0001678848 bimt:PRCMember 2023-09-30 0001678848 bimt:PRCMember 2023-06-30 0001678848 us-gaap:FurnitureAndFixturesMember 2023-09-30 0001678848 us-gaap:MachineryAndEquipmentMember 2023-09-30 0001678848 us-gaap:VehiclesMember 2023-09-30 0001678848 bimt:HealthProductSalesMember 2023-07-01 2023-09-30 0001678848 bimt:HealthProductSalesMember 2022-07-01 2022-09-30 0001678848 currency:CNY bimt:BalanceSheetItemsExceptForEquityAccountsMember 2023-09-30 0001678848 currency:USD bimt:BalanceSheetItemsExceptForEquityAccountsMember 2023-09-30 0001678848 currency:CNY bimt:BalanceSheetItemsExceptForEquityAccountsMember 2023-06-30 0001678848 currency:USD bimt:BalanceSheetItemsExceptForEquityAccountsMember 2023-06-30 0001678848 currency:CNY bimt:IncomeStatementAndCashFlowsMember 2023-09-30 0001678848 currency:USD bimt:IncomeStatementAndCashFlowsMember 2023-09-30 0001678848 currency:CNY bimt:IncomeStatementAndCashFlowsMember 2022-09-30 0001678848 currency:USD bimt:IncomeStatementAndCashFlowsMember 2022-09-30 0001678848 us-gaap:AccountsReceivableMember 2023-09-30 0001678848 us-gaap:AccountsReceivableMember 2023-06-30 0001678848 2022-07-01 2023-06-30 0001678848 us-gaap:VehiclesMember 2023-06-30 0001678848 us-gaap:OfficeEquipmentMember 2023-09-30 0001678848 us-gaap:OfficeEquipmentMember 2023-06-30 0001678848 us-gaap:MachineryAndEquipmentMember 2023-06-30 0001678848 us-gaap:OtherCustomerMember 2023-06-30 0001678848 us-gaap:OtherCustomerMember 2022-06-30 0001678848 us-gaap:OtherCustomerMember 2023-09-30 0001678848 us-gaap:OtherCustomerMember 2023-07-01 2023-09-30 0001678848 us-gaap:OtherCustomerMember 2022-07-01 2023-06-30 0001678848 bimt:DuolunKangbaierBiotechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:DuolunKangbaierBiotechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:PanjinKangyingHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:PanjinKangyingHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:LiaoningBaijiakangHealthTechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:LiaoningBaijiakangHealthTechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:MsXiuhuaSunMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:MsXiuhuaSunMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:MrMingkaiCaoMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:MrMingkaiCaoMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:PanjinDoubleEagleGreenHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:PanjinDoubleEagleGreenHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:PanjinDoubleEagleWeishiGreenHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:PanjinDoubleEagleWeishiGreenHealthFoodCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:SuzhouWeixuanInformationTechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:SuzhouWeixuanInformationTechnologyCoLTDMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:MsXiuzhiSunMember us-gaap:RelatedPartyMember 2023-09-30 0001678848 bimt:MsXiuzhiSunMember us-gaap:RelatedPartyMember 2023-06-30 0001678848 bimt:TwoCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-07-01 2023-09-30 0001678848 bimt:TwoCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30 0001678848 bimt:ThreeCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30 0001678848 us-gaap:OtherCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-07-01 2023-09-30 0001678848 us-gaap:OtherCustomerMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30 0001678848 bimt:OneCustomerMember 2023-07-01 2023-09-30 0001678848 bimt:OneCustomerMember 2022-07-01 2023-06-30 0001678848 bimt:FourSupplierMember 2023-07-01 2023-09-30 0001678848 bimt:TwoSuppliersMember 2022-07-01 2023-06-30 0001678848 srt:ParentCompanyMember 2023-07-01 2023-09-30 0001678848 srt:ParentCompanyMember 2023-09-30 0001678848 srt:ParentCompanyMember 2023-06-30 0001678848 srt:ParentCompanyMember bimt:CommonSharesToBeIssuedMember 2023-09-30 0001678848 srt:ParentCompanyMember bimt:CommonSharesToBeIssuedMember 2023-06-30 0001678848 srt:ParentCompanyMember 2022-07-01 2022-09-30 0001678848 srt:ParentCompanyMember 2022-06-30 0001678848 srt:ParentCompanyMember 2022-09-30 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

Exhibit 31.1

 

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, SUN Xiuzhi, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Bitmis Corp. (the “Company”);

 

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 Quarterly Report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this Quarterly Report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this Quarterly Report;

 

4.I am 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 Company 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 Company, 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 over financial reporting 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 Company’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 evaluations; and

 

d.disclosed in this report any change in the Company’s internal control over financial reporting that occurred during the period covered by the Quarterly Report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

5.I have disclosed, based on our most recent evaluation of internal controls over financial reporting, to the Company’s auditors and the audit committee of the Company’s Board of Directors (or persons performing the equivalent function):

 

a.all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the Company’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 Company’s internal controls over financial reporting.

 

Date: November 20, 2023 /s/ Sun Xiuzhi
  Sun Xiuzhi
  Chief Executive Officer and Chief Financial Officer
  (Principal Executive Officer and Principal 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

 

 

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), the undersigned officer of Cambell International Holding Corp., a Nevada corporation (the “Corporation”), does hereby certify, to such officer’s knowledge, that:

 

(1) The Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2023 (the “Form 10-Q”) of the Corporation fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and

 

(2) The information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Corporation.

 

Date: November 20, 2023 /s/ Sun Xiuzhi
  Sun Xiuzhi
  Chief Executive Officer and Chief Financial Officer
  (Principal Executive Officer and Principal Financial Officer)

 

v3.23.3
Document And Entity Information - shares
3 Months Ended
Sep. 30, 2023
Nov. 14, 2023
Document Information Line Items    
Entity Registrant Name CAMBELL INTERNATIONAL HOLDING CORP.  
Document Type 10-Q  
Current Fiscal Year End Date --06-30  
Entity Common Stock, Shares Outstanding   7,250,750
Amendment Flag false  
Entity Central Index Key 0001678848  
Entity Current Reporting Status No  
Entity Filer Category Non-accelerated Filer  
Document Period End Date Sep. 30, 2023  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q1  
Entity Small Business true  
Entity Emerging Growth Company true  
Entity Shell Company false  
Entity Ex Transition Period false  
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 333-214469  
Entity Incorporation, State or Country Code NV  
Entity Tax Identification Number 98-1310024  
Entity Address, Address Line One 1-17-1 Zhaojia Road  
Entity Address, Address Line Two Xinglongtai District  
Entity Address, City or Town Panjin City  
Entity Address, State or Province CT  
Entity Address, Postal Zip Code 124000  
City Area Code +85  
Local Phone Number 15842767931  
Title of 12(b) Security None  
No Trading Symbol Flag true  
Security Exchange Name NONE  
Entity Interactive Data Current Yes  
v3.23.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2023
Jun. 30, 2023
CURRENT ASSETS    
Cash $ 383,879 $ 286,272
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively 25,288 25,444
Prepayments 112,552 107,613
Other receivables 36,077 36,740
Inventory 368,258 369,327
Total current assets 945,155 844,615
NON-CURRENT ASSETS    
Property, plant and equipment, net 41,014 48,806
Total non-current assets 41,014 48,806
TOTAL ASSETS 986,169 893,421
CURRENT LIABILITIES    
Accounts payable 10,274 16,541
Advance from customers 570,085 347,429
Payroll payable 16,212
Tax payable 25,461 44,416
Other payables 15,943 63,651
Total current liabilities 3,860,579 3,909,576
TOTAL LIABILITIES 3,860,579 3,909,576
COMMITMENTS AND CONTINGENCIES
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively 10,000 10,000
Common shares, value 6,251 6,251
Common shares, value 1,000 1,000
Subscription receivable (17,251) (17,251)
Accumulated deficit (3,171,492) (3,296,036)
Accumulated other comprehensive income 297,082 279,881
Total Shareholders’ Deficit (2,874,410) (3,016,155)
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT 986,169 893,421
Related Party    
CURRENT ASSETS    
Amounts due from related parties 19,101 19,219
CURRENT LIABILITIES    
Amounts due to related parties $ 3,238,816 $ 3,421,327
v3.23.3
Condensed Consolidated Balance Sheets (Parentheticals) - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Accounts receivable, net allowance for doubtful accounts (in Dollars) $ 57,666 $ 58,021
Preferred shares, par value (in Dollars per share) $ 0.001 $ 0.001
Preferred shares, authorized shares 10,000,000 10,000,000
Preferred shares, issued shares 10,000,000 0
Preferred shares, outstanding shares 10,000,000 0
Common shares, par value (in Dollars per share) $ 0.001 $ 0.001
Common shares, authorized shares 75,000,000 75,000,000
Common shares, issued shares 6,250,750 6,250,750
Common shares, outstanding shares 6,250,750 6,250,750
Common Shares to be Issued    
Common shares, par value (in Dollars per share) $ 0.001 $ 0.001
Common shares, issued shares 1,000,000 1,000,000
v3.23.3
Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]    
REVENUES $ 348,628 $ 68,035
COST OF REVENUES 192,820 64,133
GROSS PROFIT 155,808 3,902
OPERATING EXPENSES    
Selling expenses 9,907 941
General and administrative expenses 56,567 75,129
Total operating expenses 66,474 76,070
INCOME (LOSS) FROM OPERATIONS 89,334 (72,168)
OTHER INCOME (EXPENSE), NET    
Other incomes 36,963 8,148
Other expenses (1,753)
Total other income net 35,210 8,148
NET INCOME (LOSS) BEFORE INCOME TAX 124,544 (64,020)
Income tax expense
NET INCOME (LOSS) 124,544 (64,020)
Other comprehensive income:    
Foreign currency translation income 17,201 129,813
Total comprehensive income $ 141,745 $ 65,793
Weighted average number of ordinary shares outstanding - basic (in Shares) 6,250,750 6,250,750
Net earning (loss) per share - basic (in Dollars per share) $ 0.02 $ (0.01)
v3.23.3
Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited) (Parentheticals) - $ / shares
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]    
Weighted average number of ordinary shares outstanding - diluted 6,250,750 6,250,750
Net earning (loss) per share - diluted $ 0.02 $ (0.01)
v3.23.3
Condensed Consolidated Statements of Changes in Shareholders’ Deficit (Unaudited) - USD ($)
Preferred shares
Common shares
Common shares to be issued
Subscription receivable
Accumulated deficit
Accumulated other comprehensive income
Total
Balance at Jun. 30, 2022   $ 6,251   $ (6,251) $ (2,200,149) $ 26,132 $ (2,174,017)
Balance (in Shares) at Jun. 30, 2022   6,250,750          
Net income (Loss)     (64,020) (64,020)
Foreign currency translation adjustment     129,813 129,813
Balance at Sep. 30, 2022   $ 6,251   (6,251) (2,264,169) 155,945 (2,108,224)
Balance (in Shares) at Sep. 30, 2022   6,250,750          
Balance at Jun. 30, 2023 $ 10,000 $ 6,251 $ 1,000 (17,251) (3,296,036) 279,881 (3,016,155)
Balance (in Shares) at Jun. 30, 2023 10,000,000 6,250,750 1,000,000        
Net income (Loss) 124,544 124,544
Foreign currency translation adjustment 17,201 17,201
Balance at Sep. 30, 2023 $ 10,000 $ 6,251 $ 1,000 $ (17,251) $ (3,171,492) $ 297,082 $ (2,874,410)
Balance (in Shares) at Sep. 30, 2023 10,000,000 6,250,750 1,000,000        
v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ 124,544 $ (64,020)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation 3,558 56,567
Changes in operating assets and liabilities:    
Other receivables 441 49,825
Prepayments (5,638) 19,418
Inventory (1,202) 15,112
Accounts payable (6,210) 3,415
Advance from customers 226,383 (6,278,407)
Payroll payable (16,228) (21,887)
Tax payable (18,815) (2,049)
Other payables (47,655) (3,759,841)
Net cash provided by (used in) operating activities 259,178 (9,981,867)
CASH FLOWS FROM INVESTING ACTIVITIES    
Disposal (purchase) of property, plant and equipment 3,988 (47,807)
Cash provided by (used in) investing activities 3,988 (47,807)
CASH FLOWS FROM FINANCIING ACTIVITIES    
Proceeds from advances from related parties 7,298,336
Repayment to related parties (162,697) 2,705,662
Cash provided by (used in) financing activities (162,697) 10,003,998
EFFECT OF EXCHANGE RATE ON CASH (2,862) (10,964)
NET CHANGE IN CASH 97,607 (36,640)
CASH AT BEGINNING OF PERIOD 286,272 204,004
CASH AT END OF PERIOD 383,879 167,364
Cash paid during the period for:    
Income taxes
Interest
v3.23.3
Organization and Business
3 Months Ended
Sep. 30, 2023
Organization and Business [Abstract]  
ORGANIZATION AND BUSINESS

1. ORGANIZATION AND BUSINESS

 

Cambell Interntaionl Holding Corp. (formerly known as Bitmis Corp.), via the PRC affiliated entity Liaoning Kangbaier Biotechnology Development Co., Ltd. (“Liaoning Kangbaier”), engages in the research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.

 

On December 30, 2022, the Company entered into a share exchange agreement (“Share Exchange Agreement”) with (i) Cambell International Holding Limited (“Cambell International”) which indirectly wholly owns Liaoning Kangbaier, a limited liability company incorporated in British Virgin Islands on September 23, 2020 and (ii) the shareholders of Cambell International (the “Cambell Shareholders”) to acquire all the issued and outstanding capital stock of Cambell International in exchange for the issuance to the Cambell Shareholders of an aggregate of 1,000,000 shares (the “Shares”) of the Company’s common stock and the transfer by Ms. Yuan Xiaoyan, the original controlling shareholder of the Company, to the Cambell Shareholders of 9,000,000 shares of our series A preferred stock owned by her (“Reverse Acquisition”). The Reverse Acquisition was closed on December 30, 2022.

 

Contractual Arrangements 

 

The Company, through its wholly-owned foreign subsidiary, WFOE in the PRC, Baijiakang (LiaoNing) Health Information Consulting Service Co., Ltd., entered into a series of contractual arrangements with Liaoning Kangbaier (collectively known as “the VIE”) and its respective shareholders that enable the Company to (1) have power to direct the activities that most significantly affects the economic performance of the VIE, and (2) receive the economic benefits of the VIE that could be significant to the VIE. As PRC laws and regulations prohibit and restrict foreign ownership of business in certain industries, while it has not been definitely determined by the Company that operates in an industry that is subject to such constraints over foreign ownership, the Company’s management has elected to operates its business, primarily through the VIE to mitigate the risk of being subject to such regulation. As such, Liaoning Kangbaier is controlled through contractual arrangements in lieu of direct equity ownership by the Company or any of its subsidiaries. The material terms of the VIE Agreements are summarized as follows:

 

Consulting Service Agreement

 

Pursuant to the terms of the Exclusive Consulting and Service Agreement dated November 27 2022, between Baijiakang Consulting and Kangbaier Liaoning (the “Consulting Service Agreement”), Baijiakang Consulting is the exclusive consulting and service provider to Kangbaier Liaoning to provide business-related software research and development services; design, installation, and testing services; network equipment support, upgrade, maintenance, monitor, and problem-solving services; employees training services; technology development and sublicensing services; public relations services; market investigation, research, and consultation services; short to medium term marketing plan-making services; compliance consultation services; marketing events and membership related activities planning and organizing services; intellectual property permits; equipment and rental services; and business-related management consulting services. Pursuant to the Consulting Service Agreement, the service fee is the remaining amount after Kangbaier Liaoning’s profit before tax in the corresponding year deducts Kangbaier Liaoning’s losses, if any, in the previous year, the necessary costs, expenses, taxes, and fees incurred in the corresponding year, and the withdraws of the statutory provident fund. Kangbaier Liaoning agreed not to transfer its rights and obligations under the Consulting Service Agreement to any third party without prior written consent from Baijiakang Consulting. In addition, Baijiakang Consulting may transfer its rights and obligations under the Consulting Service Agreement to Baijiakang Consulting’s affiliates without Kangbaier Liaoning’s consent, but Baijiakang Consulting shall notify Kangbaier Liaoning of such transfer. This Agreement is valid for a term of 10 years subject to any extension requested by Baijiakang Consulting unless terminated by Baijiakang Consulting unilaterally prior to the expiration.

 

Business Operation Agreement

 

Pursuant to the terms of the Business Operation Agreement dated November 27, 2022, among Baijiakang Consulting, Kangbaier Liaoning and the shareholders of Kangbaier Liaoning (the “Business Operation Agreement”), Kangbaier Liaoning has agreed to subject the operations and management of its business to the control of Baijiakang Consulting. According to the Business Operation Agreement, Kangbaier Liaoning is not allowed to conduct any transactions that has substantial impact upon its operations, assets, rights, obligations and personnel without the Baijiakang Consulting’s written approval. The shareholders of Kangbaier Liaoning and Kangbaier Liaoning will take Baijiakang Consulting’s advice on appointment or dismissal of directors, employment of Kangbaier Liaoning’s employees, regular operation, and financial management of Kangbaier Liaoning. The shareholders of Kangbaier Liaoning have agreed to transfer any dividends, distributions or any other profits that they receive as the shareholders of Kangbaier Liaoning to Baijiakang Consulting without consideration. The Business Operation Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting prior to the expiration thereof. The Business Operation Agreement might be terminated earlier by Baijiakang Consulting with a 30-day written notice.

 

Proxy Agreement

 

Pursuant to the terms of the Proxy Agreements dated November 27, 2022, among Baijiakang Consulting, and the shareholders of Kangbaier Liaoning (each, the “Proxy Agreement”, collectively, the “Proxy Agreements”), each shareholder of Kangbaier Liaoning has irrevocably entrusted his/her shareholder rights as Kangbaier Liaoning’s shareholder to Baijiakang Consulting, including but not limited to, proposing the shareholder meeting, accepting any notices with regard to the convening of shareholder meeting and any other procedures, conducting voting rights, and selling or transferring the shares held by such shareholder, for 10 years or earlier if the Business Operation Agreement was terminated for any reasons.

 

Equity Disposal Agreement

 

Pursuant to the terms of the Equity Disposal Agreement dated November 27, 2022, among Baijiakang Consulting, Kangbaier Liaoning, and the shareholders of Kangbaier Liaoning (the “Equity Disposal Agreement”), the shareholders of Kangbaier Liaoning granted Baijiakang Consulting or its designees an irrevocable and exclusive purchase option (the “Option”) to purchase Kangbaier Liaoning’s all or partial equity interests and/or assets at the lowest purchase price permitted by PRC laws and regulations. The option is exercisable at any time at Baijiakang Consulting’s discretion in full or in part, to the extent permitted by PRC law. The shareholders of Kangbaier Liaoning agreed to give Kangbaier Liaoning the total amount of the exercise price as a gift, or in other methods upon Baijiakang Consulting’s written consent to transfer the exercise price to Kangbaier Liaoning. The Equity Disposal Agreement is valid for a term of 10 years or longer upon the request of Baijiakang Consulting.

 

Equity Pledge Agreement

 

Pursuant to the terms of the Equity Pledge Agreement dated November 27, 2022, among Baijiakang Consulting and the shareholders of Kangbaier Liaoning (the “Pledge Agreement”), the shareholders of Kangbaier Liaoning pledged all of their equity interests in Kangbaier Liaoning to Baijiakang Consulting, including the proceeds thereof, to guarantee Kangbaier Liaoning’s performance of its obligations under the Business Operation Agreement, the Consulting Service Agreement and the Equity Disposal Agreement (each, a “Agreement”, collectively, the “Agreements”). If Kangbaier Liaoning or its shareholders breach its respective contractual obligations under any Agreements, or cause to occur one of the events regards as an event of default under any Agreements, Baijiakang Consulting, as pledgee, will be entitled to certain rights, including the right to dispose of the pledged equity interest in Kangbaier Liaoning. During the term of the Pledge Agreement, the pledged equity interests cannot be transferred without Baijiakang Consulting’s prior written consent. The Pledge Agreements is valid until all the obligations due under the Agreements have been fulfilled.

 

Based on these contractual arrangements, the Company consolidates the VIE in accordance with SEC Regulation S-X Rule 3A-02 and Accounting Standards Codification (“ASC”) topic 810 (“ASC 810”), Consolidation.

 

The accompanying consolidated financial statements reflect the activities of each of the following entities of the Company:

 

Name   Background   Ownership
Cambell International    A United State company   Holding company
Holding Limited   Principal activities: Investment holding    
           
Win&win Industrial    A British Virgin Islands company   100%
Development Limited   Principal activities: Investment holding    
           
BJK Holding Group    A Hong Kong company   100%
Limited   Principal activities: Investment holding    
           
Baijiakang (LiaoNing) Health Information   A PRC limited liability company and deemed a wholly foreign-invested enterprise   100%
Consulting Service Co., Ltd   Principal activities: Consultancy and information technology support    
           
LiaoNing KangBaiEr   A PRC limited liability company   VIE by contractual
Biotechnology   Incorporated on September 22, 2015   arrangements
Development Co., Ltd.   Principal activities: research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.    
           
Doron KangBaier    A PRC limited liability company   100% owned by 
Biotechnology Co.LTD   Principal activities: research and support   LiaoNing KangBaiEr
           
LiaoNing BaiJiaKang   A PRC limited liability company   100% owned by
Health Technology Co.LTD   Principal activities: promotion and support   LiaoNing KangBaiEr
v3.23.3
Summary of Significant Accounting Policies
3 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”).

 

The unaudited interim condensed consolidated financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim consolidated financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of September 30, 2023, and results of operations and cash flows for the three-month periods ended September 30, 2023 and 2022. The unaudited interim condensed consolidated balance sheet as of September 30, 2023 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These financial statements should be read in conjunction with the audited consolidated financial statements as of and for the years ended June 30, 2023 and 2022, and related notes included in the Company’s audited consolidated financial statements. 

 

Principle of Consolidation

 

The consolidated financial statements include the accounts of the Company and its subsidiaries, and the VIE. All inter-company transactions and balances are eliminated upon consolidation.

 

Going Concern

 

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The realization of assets and the satisfaction of liabilities in the normal course of business are dependent on, among other things, the Company’s ability to operate profitably, to generate cash flows from operations, and to pursue financing arrangements to support its working capital requirements.

 

In assessing the Company’s liquidity, the Company monitors and analyzes its cash and cash equivalents and its operating and capital expenditure commitments. The Company’s liquidity needs are to meet its working capital requirements, operating expenses and capital expenditure obligations. As of September 30, 2023, the Company’s current liabilities exceeded the current assets by $2,915,424, its accumulated deficit was $3,171,492. Accordingly, we may not be able to obtain additional financing. If we are unable to raise additional capital, we may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of our business plan, and reducing overhead expenses. We cannot provide any assurance that new financing will be available to us on commercially acceptable terms, if at all.

 

In evaluating if there is substantial doubt about the ability to continue as a going concern, the Company are trying to alleviate the going concern risk through (1) increasing cash generated from operations by controlling operating expenses, (2) financing from domestic banks and other financial institutions, and (3) equity or debt financing. The Company has certain plans to mitigate these adverse conditions and to increase the liquidity.

 

On an on-going basis, the Company will also receive financial support commitments from the Company’s related parties.

 

These conditions raise substantial doubt about our ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.

 

Liquidity

 

The Company had a working deficit of $2,915,424 as of September 30, 2023, a decrease of $149,537 from a working deficit of $3,064,961 as of June 30, 2023. As of September 30, 2023 and June 30, 2023, the Company’s cash was $383,879 and $286,272, respectively.

 

The Company’s primary need for liquidity stems from its need to fund working capital requirements of the Company’s businesses, its capital expenditures and its general operations, including debt repayment. The Company has historically financed its operations through loans from directors and shareholders, and other third party. The Company routinely monitors current and expected operational requirements and financial market conditions to evaluate the use of available financing sources. In addition, the existing major shareholder committed not to request for repayment of the amount due to shareholders by September 30, 2023. Considering the existing working capital position and the ability to access debt funding sources, the management believes that the Company’s operations and borrowing resources are sufficient to provide for its current and foreseeable capital requirements to support its ongoing operations for the next twelve months.

  

Use of Estimates

 

The preparation of these consolidated financial statements requires management of the Company to make estimates and judgments that affect the reported amounts of assets including application of discount on long-term other receivables with present value, liabilities, revenues, costs and expenses, and related disclosures. On an on-going basis, the Company evaluates its estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Identified below are the accounting policies that reflect the Company’s most significant estimates and judgments, and those that the Company believes are the most critical to fully understanding and evaluating its consolidated financial statements.

  

In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. The pandemic may impact Company’s future estimates including, but not limited to, our allowance for doubtful accounts, inventory valuations, fair value measurements, asset impairment charges. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on its business or results of operations at this time.

 

In early May 2023, the World Health Organization International Health Regulations Emergency Committee announced that the Public Health Emergency of International Concern (the “Committee”) should end because of declining Covid-19 related hospitalizations and deaths and high levels of immunity in the population. The Committee “advised that it is time to transition to long-term management of the Covid-19 pandemic” and the WHO Director-General concurred. The Company plans to continue to monitor the level of Covid-19 cases, which may still be considered a threat in the long term because the virus continues to evolve and spread.

 

VIE Consolidation

 

For the consolidated VIEs, management made evaluations of the relationships between the Company and the VIEs and the economic benefit flow of contractual arrangements with the VIEs. In connection with such evaluation, management also took into account the fact that, as a result of such contractual arrangements, the Company controls the shareholders’ voting interests in these VIEs. As a result of such evaluation, management concluded that the Company is the primary beneficiary of its consolidated VIEs.

 

PRC laws and regulations prohibit or restrict foreign ownership of companies that operate Internet information and content, Internet access, online games, mobile, value added telecommunications and certain other businesses in which the Company is engaged or could be deemed to be engaged. Consequently, the Company conducts certain of its operations and businesses in the PRC through its VIEs. The Company consolidates in its consolidated financial statements all of the VIEs of which the Company is the primary beneficiary.

 

The following financial information of the Company’s consolidated VIEs (including subsidiary of VIEs) is included in the accompanying consolidated financial statements:

 

  

September 30,

2023

  

June 30,

2023

 
   (Unaudited)     
ASSETS        
CURRENT ASSETS        
Cash  $383,879   $286,272 
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively
   25,288    25,444 
Prepayments   112,552    107,613 
Other receivables   36,077    36,740 
Amounts due from related parties   19,101    19,219 
Inventory   368,258    369,327 
Total current assets   945,155    844,615 
           
NON-CURRENT ASSETS          
Property, plant and equipment, net   41,014    48,806 
Total non-current assets   41,014    48,806 
           
TOTAL ASSETS  $986,169   $893,421 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES          
Accounts payable  $10,274   $16,541 
Advance from customers   570,085    347,429 
Amounts due to related parties   3,238,816    3,421,327 
Payroll payable   
-
    16,212 
Tax payable   25,461    44,416 
Other payables   15,943    63,651 
Total current liabilities   3,860,579    3,909,576 
           
TOTAL LIABILITIES   3,860,579    3,909,576 

 

   For the three months ended
September 30,
 
   2023   2022 
   (Unaudited)   (Unaudited) 
Gross profit  $155,808   $3,902 
Net income (loss)  $124,544   $(64,020)

 

Fair Value of Financial Instruments

 

U.S. GAAP establishes a three-tier hierarchy to prioritize the inputs used in the valuation methodologies in measuring the fair value of financial instruments. This hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three-tier fair value hierarchy is:

 

Level 1 - observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 - include other inputs that are directly or indirectly observable in the market place.

 

Level 3 - unobservable inputs which are supported by little or no market activity.

 

The carrying value of the Company’s financial instruments, including cash, accounts receivable, other current assets, accounts payable, and accruals and other payable approximate their fair value due to their short maturities.

 

In accordance with ASC 825, for investments in financial instruments with a variable interest rate indexed to performance of underlying assets, the Company elected the fair value method at the date of initial recognition and carried these investments at fair value. Changes in the fair value are reflected in the accompanying consolidated statements of operations and comprehensive loss as other income (expense). To estimate fair value, the Company refers to the quoted rate of return provided by banks at the end of each period using the discounted cash flow method. The Company classifies the valuation techniques that use these inputs as Level 2 of fair value measurements.

 

As of September 30, 2023 and June 30, 2023, the Company had no investments in financial instruments.

 

Cash

 

Cash consists of cash on hand and at banks and highly liquid investments, which are unrestricted from withdrawal or use, and which have original maturities of three months or less when purchased.

 

Cash denominated in RMB with a U.S. dollar equivalent of $383,879 and $286,272 as of September 30, 2023 and June 30, 2023, respectively, were held in accounts at financial institutions located in the PRC‚ which is not freely convertible into foreign currencies. In addition, these balances are not covered by insurance. While management believes that these financial institutions are of high credit quality, it also continually monitors their credit worthiness. The Company, its subsidiaries and VIE have not experienced any losses in such accounts and do not believe the cash is exposed to any significant risk.

 

Accounts Receivable, Net and Allowance for Doubtful Accounts

 

Accounts receivable represents the revenue earned from the customers not yet collected. The carrying value of accounts receivable is reduced by an allowance that reflects the Company’s best estimate of the amounts that will not be collected. Account balances are charged off against the provision after all means of collection have been exhausted and the likelihood of collection is not probable. The Company adopted ASU 2016- 13, “Financial Instruments - Credit Losses (Topic 326): Measurement on Credit Losses on Financial Instruments”, including certain subsequent amendments, transitional guidance and other interpretive guidance within ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-11, ASU 2020-02 and ASU 2020-03 (collectively, including ASU 2016-13, “ASC 326”). ASC 326 introduces an approach based on expected losses to estimate the allowance for doubtful accounts, which replaces the previous incurred loss impairment model. The Company’s estimation of allowance for doubtful accounts considers factors such as historical credit loss experience, age of receivable balances, current market conditions, reasonable and supportable forecasts of future economic conditions, as well as an assessment of receivables due from specific identifiable counterparties to determine whether these receivables are considered at risk or uncollectible. The Company assesses collectibility by pooling receivables that have similar risk characteristics and evaluates receivables individually when specific receivables no longer share those risk characteristics. For receivables evaluated individually, when it is determined that foreclosure is probable or when the debtor is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. The balance of allowance of September 30, 2023 and June 30, 2023 were $57,666 and $58,021, respectively.

 

Inventory

 

Inventory primarily consists of 1) raw materials, primarily ingredients such as carrots, 2) finished goods, primarily β-carotene series products including carrot juice, carrot meal and carrot noodle, and 3) miscellaneous such as packages.

 

Inventories are stated at the lower of cost or net realizable value (market value). The cost of raw materials is determined on the basis of weighted average. The cost of finished goods is determined on the basis of weighted average and comprises direct materials, direct labor and an appropriate proportion of overhead.

 

Net realizable value is based on estimated selling prices less selling expenses and any further costs expected to be incurred for completion. Adjustments to reduce the cost of inventory to net realizable value are made, if required, for estimated excess, obsolescence, or impaired balances.

 

Property, Plant and Equipment

 

Property, plant and equipment, net is recorded at cost less accumulated depreciation and accumulated impairment. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.

 

   Useful
Lives
Categories  (Years)
Furniture and equipment  3
Machinery  5
Motor vehicles  4

 

Expenditure for maintenance and repairs is expended as incurred.

 

The gain or loss on the disposal of equipment is the difference between the net sales proceeds and the lower of the carrying value or fair value less cost to sell the relevant assets and is recognized in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

 

Impairment of Long-lived Assets

 

In accordance with ASC 360-10-35, the Company reviews the carrying values of long-lived assets, including property and equipment with finite lives and intangible assets subject to amortization, 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 value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, the Company would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. The estimation of future cash flows requires significant management judgment based on the Company’s historical results and anticipated results and is subject to many factors. The discount rate that is commensurate with the risk inherent in the Company’s business model is determined by its management. An impairment loss would be recorded if the Company determined that the carrying value of long-lived assets may not be recoverable. The impairment to be recognized is measured by the amount by which the carrying values of the assets exceed the fair value of the assets. No impairment has been recorded by the Company as of September 30, 2023 and June 30, 2023.

 

Revenue Recognition

 

Effective January 1, 2018, the Company adopted ASC Topic 606, Revenue from Contracts with Customers, which replaced ASC Topic 605, using the modified retrospective method of adoption.

 

The Company recognizes revenues when its customer obtains control of promised goods, in an amount that reflects the consideration which the Company expects to receive in exchange for those goods. The Company recognizes revenues following the five-step model prescribed under ASU No. 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition. Hence, the Company’s accounting for revenue remains substantially unchanged. There were no cumulative effect adjustments for service contracts in place prior to the adoption. The effect from the adoption of ASC Topic 606 was not material to the Company’s consolidated financial statements.

 

The Company applies judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including the customer’s historical payment experience.

 

Judgment is used in determining: (1) whether the financing component in the sales agreement is significant and, if so, (2) the discount rate used in calculating the significant financing component. The Company assesses the significance of the financing component based on the timing of payments agreed to by the parties to the contract that provides the customer with a significant benefit of financing. If determined to be significant, the Company adjusts the promised amount of consideration for the effects of the time value of money.

 

Judgment is also used in assessing whether the long-term accounts receivable results in variable consideration and, if so, the amount to be included in the transaction price. The Company applies the portfolio approach to estimating the amount of variable consideration in these arrangements using the most likely amount method that is based on the Company’s historical collection experience under similar arrangements.

 

Based on the above significant judgments, the financing component, arising from the long-term accounts receivable was recognized as financing revenue over the time of payment. There was no financing revenue for the three months ended September 30, 2023 and 2022, respectively.

 

The Company is in traditional production business operation and its performance obligation is delivery of the products to customers with agreed time and location. Customers sign on the delivery note as acceptance. The typical payment term is either advance payment or agreed-upon credit term after delivery of products. There is no warranty and return policy for the customers.

  

There are two revenue streams within the Company’s operations: (1) sales of health products which constitutes the majority of the revenues, and (2) franchise fee, offering the right to promote the corporate business under the name of the Company.

 

   For the three months ended
September 30,
 
   2023   2022 
   Sales   Sales 
Health product sales  $340,576   $68,035 
Franchise fee   8,052    
-
 
Total revenues  $348,628   $68,035 

 

There is no variable consideration and non-cash consideration agreed with the customers. The transaction price is fixed and allocated to the agreed product, the only performance obligation. The revenue is recognized at a point in time once the Company has determined that the customers have obtained control over the products. Control is typically deemed to have been transferred to the customers when the performance obligation is fulfilled, usually at the time of delivery, at the net sales price (transaction price).

 

There is no contract asset that the Company has right to consideration in exchange for the product sales that the Company has transferred to customers. Such right is not conditional on something other than the passage of time.

 

The standard warranty included in the price of the products is an assurance-type warranty for a period not to exceed one year from the point when the customers have obtained control over the products, and the nature of tasks under the warranty only remedying defective product. It is not considered as a distinct performance obligation.

 

Practical expedients and exemption

 

The Company elected a practical expedient that it does not adjust the promised amount of consideration for the effects of a significant financing component if the Company expects that, upon the inception of revenue contracts, the period between when the Company transfers its promised deliverables to its customers and when the customers pay for those deliverables will be more than one year.

 

Advertising and Promotional Expenses

 

Advertising costs are expensed as incurred and included in selling expenses. Advertising costs amounted to $5,565 and $0 for the three months ended September 30, 2023 and 2022, respectively.

 

Income Tax

 

The Company’s subsidiaries in China were subject to the income tax laws of the relevant tax jurisdiction. No taxable income was generated outside the PRC for the three months ended September 30, 2023 and 2022. The Company accounts for income tax in accordance with U.S. GAAP.

 

Current income taxes are provided on the basis of net profit (loss) for financial reporting purposes, adjusted for income and expense items which are not assessable or deductible for income tax purposes, in accordance with the regulations of the relevant tax jurisdictions.

 

Deferred income taxes are recognized for temporary differences between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements, net operating loss carry forwards and credits. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in which temporary differences are expected to be reversed or settled. The effect on deferred tax assets and liabilities of changes in tax rates is recognized in the statement of operations and comprehensive loss in the period of the enactment of the change.

 

The Company considers positive and negative evidence when determining whether a portion or all of its deferred tax assets will more likely than not be realized. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry-forward periods, its experience with tax attributes expiring unused, and its tax planning strategies. The ultimate realization of deferred tax assets is dependent upon its ability to generate sufficient future taxable income within the carry-forward periods provided for in the tax law and during the periods in which the temporary differences become deductible. When assessing the realization of deferred tax assets, the Company has considered possible sources of taxable income including (i) future reversals of existing taxable temporary differences, (ii) future taxable income exclusive of reversing temporary differences and carry-forwards, (iii) future taxable income arising from implementing tax planning strategies, and (iv) specific known trend of profits expected to be reflected within the industry.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized upon examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. PRC tax returns filed in 2023 and 2022 are subject to examination by any applicable tax authorities. The Company had no uncertain tax position for the three months ended September 30, 2023 and 2022.

 

Value Added Tax

 

The Company was subject to VAT at the rate of 13% and related surcharges on revenue generated from selling products for the three months ended September 30, 2023 and 2022. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT liabilities.

 

Earnings Per Share

 

The Company has adopted ASC Topic 260, “Earnings per Share,” (“EPS”) which requires presentation of basic EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation. In the accompanying consolidation financial statements, basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period.

 

Diluted EPS includes the effect from potential issuance of ordinary shares. There was no potentially dilutive share to be issued during the three months ended September 30, 2023 and 2022.

 

Related Parties

 

The Company adopted ASC 850, Related Party Disclosures, for the identification of related parties and disclosure of related party transactions.

 

Foreign Currency and Foreign Currency Translation

 

The functional currency of the Company is the Chinese Yuan (“RMB”), as their functional currencies. An entity’s functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements.

 

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are re-measured at the applicable rates of exchange in effect at that date. Gains and losses resulting from foreign currency re-measurement are included in the statements of operations and comprehensive loss.

 

The consolidated financial statements are presented in U.S. dollars. Assets and liabilities are translated into U.S. dollars at the current exchange rate in effect at the balance sheet date, and revenues and expenses are translated at the average of the exchange rates in effect during the reporting period. Shareholders’ equity accounts are translated using the historical exchange rates at the date the entry to shareholders’ equity was recorded, except for the change in retained earnings during the period, which is translated using the historical exchange rates used to translate each period’s income statement. Differences resulting from translating functional currencies to the reporting currency are recorded in accumulated other comprehensive income in the consolidated balance sheets.

 

Translation of amounts from RMB into U.S. dollars has been made at the following exchange rates:

 

Balance sheet items, except for equity accounts   
September 30, 2023  RMB7.2960 to $1
June 30, 2023  RMB7.2258 to $1
    
Income statement and cash flows items   
For the three months ended September 30, 2023  RMB7.2445 to $1
For the three months ended September 30, 2022  RMB6.8425 to $1

 

Segment reporting

 

The Company’s management reviews the consolidated results when making decisions about allocating resources and assessing performance of the Company as a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. The Company’s long-lived assets are substantially all located in the PRC and substantially all of the Company’s revenues are derived from within the PRC. Therefore, no geographical segments are presented.

 

Commitments and Contingencies

 

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred, and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical and the specific facts and circumstances of each matter.

 

Recent Accounting Pronouncements

 

The Company is an emerging growth company (“EGC”) as defined by the Jumpstart Our Business Startups Act (“JOBS Act”). The JOBS Act provides that an EGC can take advantage of extended transition periods for complying with new or revised accounting standards. This allows an EGC to delay adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company elected to take advantage of the extended transition periods. However, this election will not apply should the Company cease to be classified as an EGC.

 

In June 2017, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): The amendments in this Update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The amendments broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually. The use of forecasted information incorporates more timely information in the estimate of expected credit loss, which will be more decision useful to users of the financial statements. In November 2019, the FASB issued ASU 2019-10 which defers the effective dates for the credit losses, derivatives and lease standards for certain companies. The deferred effective date for credit losses is January 1, 2023 for calendar-year end companies which are “smaller reporting companies”, non-SEC filers and all other companies including not-for-profit companies and employee benefit plans. The deferral for the derivatives and lease standards is only applicable to the companies which are not public business entities. The Company adopted the ASU 326, On a quarterly basis, in accordance with FASB ASC 326, Measurement of Credit Losses on Financial Instruments (“ASC 326”), the Company evaluates the collectability of outstanding accounts receivable balances to determine an allowance for doubtful accounts that reflects its best estimate of the lifetime expected credit losses. The allowance for credit loss is based on an assessment of past events, current economic conditions, and forecasts of future events. Individual uncollectible accounts are written off against the allowance when collection of the individual accounts appears doubtful.  and the adoption did not have a material impact on the Company’s financial position, results of operations or cash flows.

 

On December 18, 2019, the FASB issued ASU No. 2019-12, Income taxes (Topic 740), Simplifying the Accounting for Income Taxes. This guidance amends ASC Topic 740 and addresses several aspects including 1) evaluation of step-up tax basis of goodwill when there is not a business combination, 2) policy election to not allocate consolidated taxes on a separate entity basis to entities not subject to income tax, 3) accounting for tax law changes or rates during interim periods, 4) ownership changes from equity method investment to subsidiary or vice versa, 5) elimination of exception to intraperiod allocation when there is gain in discontinued operations and a loss from continuing operations, 6) treatment of franchise taxes that are partially based on income. The guidance is effective for calendar year-end public entities on January 1, 2021 and other entities on January 1, 2022. The Company adopted this guidance on July 1, 2021 and determined that the adoption of this guidance does not have material impacts on its consolidated financial statements and related disclosures.

 

In October 2020, the FASB issued ASU 2020-10, “Codification Improvements”. The amendments in this Update represent changes to clarify the Codification or correct unintended application of guidance that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments in this Update affect a wide variety of Topics in the Codification and apply to all reporting entities within the scope of the affected accounting guidance. ASU 2020-10 is effective for the Company for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. The amendments in this Update should be applied retrospectively. The Company does not expect the adoption of this standard to have a material impact on its consolidated financial statements.

 

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated balance sheets, consolidated statements of income and consolidated statements of cash flows.

v3.23.3
Accounts Receivable, Net
3 Months Ended
Sep. 30, 2023
Accounts Receivable, Net [Abstract]  
ACCOUNTS RECEIVABLE, NET

3. ACCOUNTS RECEIVABLE, NET

 

Accounts receivable consist of the following:

 

   September 30,
2023
  

June 30,
2023

 
         
Accounts receivable  $82,954   $83,465 
Less: allowance for doubtful accounts   (57,666)   (58,021)
Accounts receivable, net  $25,288   $25,444 

 

The following table sets forth the movement of allowance for doubtful accounts:

 

  

September 30,

2023

  

June 30,

2023

 
         
Beginning  $58,021   $62,804 
Additions   
-
    
-
 
Reversal   
-
    
-
 
Exchange rate different   (355)   (4,783)
Balance  $57,666   $58,021 
v3.23.3
Prepayments
3 Months Ended
Sep. 30, 2023
Prepayments [Abstract]  
PREPAYMENTS

4. PREPAYMENTS

 

Prepayments consist of the following:

 

   September 30,
2023
   June 30,
2023
 
Prepayments for inventory  $112,552   $107,613 
Prepayments  $112,552   $107,613 
v3.23.3
Other Receivabls
3 Months Ended
Sep. 30, 2023
Other Receivabls [Abstract]  
OTHER RECEIVABLS

5. OTHER RECEIVABLS

 

Other receivables consists of the following:

 

   September 30,
2023
   June 30,
2023
 
Loans receivable from employees  $36,077   $36,740 
Other receivables  $36,077   $36,740 
v3.23.3
Inventory
3 Months Ended
Sep. 30, 2023
Inventory [Abstract]  
INVENTORY

6. INVENTORY

 

Inventory consisted of the following:

 

   September 30,
2023
   June 30,
2023
 
Raw materials, parts, and components  $287,845   $294,030 
Finished goods   76,728    69,908 
Miscellaneous supplies   3,685    5,389 
Inventory  $368,258   $369,327 
v3.23.3
Property, Plant and Equipment, Net
3 Months Ended
Sep. 30, 2023
Property, Plant and Equipment, Net [Abstract]  
PROPERTY, PLANT AND EQUIPMENT, NET

7. PROPERTY, PLANT AND EQUIPMENT, NET

 

Property, plant and equipment, net consisted of the following:

 

   September 30,
2023
   June 30,
2023
 
         
Vehicle  $17,830   $17,940 
Office equipment   18,563    67,370 
Machinery, equipment, and tools   77,579    77,104 
Total   113,972    162,414 
Less: accumulated depreciation   (72,958)   (113,608)
Property, plant and equipment, net  $41,014   $48,806 

 

Depreciation expenses charged to the consolidated statements of operations and comprehensive loss for the three months ended September 30, 2023 and 2022 were $3,558 and $56,567, respectively.

v3.23.3
Advance From Customers
3 Months Ended
Sep. 30, 2023
Advance From Customers [Abstract]  
ADVANCE FROM CUSTOMERS

8. ADVANCE FROM CUSTOMERS

 

Changes in advance from customers as follows:

 

   September 30,   June 30, 
   2023   2023 
         
Advance from clients, beginning of the period  $347,429   $6,668,713 
Revenue deferred during the period   571,738    8,274 
Returned of revenue deferred in prior periods   
-
    (6,239,928)
Recognition of revenue deferred in prior periods   (349,082)   (89,630)
Advance from clients, end of the period  $570,085   $347,429 

 

The Company returned $6,239,928 advance from customers, resulting from the termination of new health product business plan by the national infection by the government’s removal of COVID-19 prevention for the year ended June 30, 2023.

v3.23.3
Other Payables
3 Months Ended
Sep. 30, 2023
Other Payables [Abstract]  
OTHER PAYABLES

9. OTHER PAYABLES

 

Other payables consist of the following:

 

   September 30,
2023
  

June 30,
2023

 
         
Accruals  $15,943   $63,651 
Other payables  $15,943   $63,651 
v3.23.3
Amounts Due From and Due to Related Parties
3 Months Ended
Sep. 30, 2023
Amounts Due From and Due to Related Parties [Abstract]  
AMOUNTS DUE FROM AND DUE TO RELATED PARTIES

10. AMOUNTS DUE FROM AND DUE TO RELATED PARTIES

 

   Note  September 30,
2023
  

June 30,
2023

 
Amounts due from related parties:           
Duolun Kangbaier Biotechnology Co. LTD  (a)  $1,096   $1,103 
Panjin Kangying Health Food Co., LTD  (a)   137    138 
Liaoning Baijiakang Health Technology Co. LTD  (a)   49    50 
Ms. Xiuhua Sun  (b)   13,706    13,791 
Mr. Mingkai Cao  (c)   4,113    4,137 
Total     $19,101   $19,219 
              
Amounts due to related parties:             
Panjin Double Eagle Green Health Food Co. LTD  (d)   131,639    132,450 
Panjin Double Eagle Weishi Green Health Food Co. LTD  (d)   123,604    127,259 
Suzhou Weixuan Information Technology Co., LTD  (e)   20,559    20,686 
Ms. Xiuzhi Sun  (f)   2,963,014    3,140,932 
Total     $3,238,816   $3,421,327 

 

(a) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.

 

(b)

Ms. Xiuhua Sun is the sibling of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(c)

Mr. Mingkai Cao is family member of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(d) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. Such balances are interest free, unsecured, and due demand without an agreement.
   
  Office located in PRC of the Company was provided by Panjin Double Eagle Green Health Food Co. LTD free for charge.

 

(e) The company is controlled by Ms. Jing Li, daughter of Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.

 

(f) Ms. Xiuzhi Sun is the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. As of September 30, 2023, Amount due to Ms. Xiuzhi Sun that is interest free, unsecured, and due demand without an agreement. The Company used the funds borrowed from Ms. Xiuzhi Sun to fund its operations.
v3.23.3
Income Taxes
3 Months Ended
Sep. 30, 2023
Income Taxes [Abstract]  
INCOME TAXES

11. INCOME TAXES

 

The Company is subject to income taxes on an entity basis on income arising in or derived from the tax jurisdiction in which each entity is domiciled.

 

United State

 

Cambell International is incorporated in the State of Nevada and is subject to the U.S. federal tax. The federal corporate income tax rate is 21%. Corporate entities are required to file state income taxes in accordance with the applicable state corporate income regulations.

 

British Virgin Islands

 

Win&win Industrial are incorporated in the British Virgin Islands and not subject to tax on income or capital gains under current British Virgin Islands law. In addition, upon payments of dividends by these entities to their shareholders, no British Virgin Islands withholding tax will be imposed.

 

Hong Kong

 

BJK Holding Group was incorporated in Hong Kong and is subject to the Hong Kong profits tax rate at 16.5%.

 

PRC

 

Under the Enterprise Income Tax (“EIT”) Law, which has been effective since January 1, 2008, domestic enterprises and foreign invested enterprises (the “FIEs”) are subject to a unified 25% enterprise income tax rate, except for certain entities that are entitled to tax holidays.

 

For the three months ended September 30, 2023 and 2022, a reconciliation of the income tax benefit determined at the statutory income tax rate to the Company’s income taxes is as follows:

 

   For the three months ended
September 30,
 
   2023   2022 
Loss before income taxes  $124,544   $(64,020)
United States statutory income tax rate   21%   21%
Income tax credit computed at statutory corporate income tax rate   26,154    (13,444)
Reconciling items:          
Non-deductible expenses   461    340 
Change in valuation allowance   (26,615)   13,104 
Income tax expense  $
-
   $
-
 

 

The Company evaluates the level of authority for each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures the unrecognized benefits associated with the tax positions for the three months ended September 30, 2023 and 2022, the Company had no unrecognized tax benefits.

v3.23.3
China Contribution Plan
3 Months Ended
Sep. 30, 2023
China Contribution Plan [Abstract]  
CHINA CONTRIBUTION PLAN

12. CHINA CONTRIBUTION PLAN

 

The Company participates in a government-mandated multi-employer defined contribution plan pursuant to which certain retirement, medical and other welfare benefits are provided to employees. Chinese labor regulations require the Company to pay to the local labor bureau a monthly contribution at a stated contribution rate based on the monthly compensation of qualified employees. The relevant local labor bureau is responsible for meeting all retirement benefit obligations; the Company has no further commitments beyond their monthly contributions.

v3.23.3
Concentrations and Credit Risk
3 Months Ended
Sep. 30, 2023
Concentrations and Credit Risk [Abstract]  
CONCENTRATIONS AND CREDIT RISK

13. CONCENTRATIONS AND CREDIT RISK

 

(a) Concentrations

 

In the three months ended September 30, 2023, two customers accounted for over 83.37% of the Company’s revenues. In the three months ended September 30, 2022, three customers accounted for 98.98% of the Company’s revenues. No other customer accounts for more than 10% of the Company’s revenue in the three months ended September 30, 2023 and 2022.

 

As of September 30, 2023, one customer accounted for 89.97% of the Company’s accounts receivable . As of June 30, 2023, one customer accounted for 89.97% of the Company’s accounts receivable. No other customer accounts for more than 10% of the Company’s accounts receivable as of September 30, 2023 and June 30, 2023.

 

As of September 30, 2023, one supplier accounted for 65.37% of the Company’s accounts payable. As of June 30, 2023, two suppliers accounted for 73.72% of the Company’s accounts payable. No other supplier accounts for over 10% of the Company’s accounts payable as of September 30, 2023 and June 30, 2023.

 

(b) Credit risk

 

Financial instruments that potentially subject the Company to a significant concentration of credit risk consist primarily of cash. As of September 30, 2023 and June 30, 2023, substantially all of the Company’s cash were held by major financial institutions located in the PRC, which management believes are of high credit quality.

 

For the credit risk related to trade accounts receivable, which are unsecured in nature, the Company performs ongoing credit evaluations of its customers and, if necessary, maintains reserves for potential credit losses. Historically, such losses have been within management’s expectations; however, there is the extremely remote chance that all trade receivables may be become uncollectible.

v3.23.3
Commitments and Contingencies
3 Months Ended
Sep. 30, 2023
Commitments and Contingencies [Abstract]  
COMMITMENTS AND CONTINGENCIES

14. COMMITMENTS AND CONTINGENCIES

 

Contingencies 

 

In the ordinary course of business, the Company may be subject to certain legal proceedings, claims and disputes that arise from the business operations. Although the outcomes of these legal proceedings cannot be predicted, the Company does not believe these actions, in the aggregate, will have a material adverse impact on its financial position, results of operations or liquidity. As of September 30, 2023, the Company had no outstanding lawsuits or claims.

v3.23.3
Subsequent Event
3 Months Ended
Sep. 30, 2023
Subsequent Event [Abstract]  
SUBSEQUENT EVENT

15. SUBSEQUENT EVENT

 

The Company evaluated all events and transactions that occurred after September 30, 2023 up through the date financial statements on November 20, 2023, there are no material subsequent events to disclose in these consolidated financial statements.

v3.23.3
Condensed Financial Information of the Parent Company
3 Months Ended
Sep. 30, 2023
Condensed Financial Information of the Parent Company [Abstract]  
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY

16. CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY

 

The Company performed a test on the restricted net assets of the consolidated subsidiaries in accordance with the United States Securities and Exchange Commission’s Regulation S-X, Rule 408 (e) (3) “General Notes to Financial Statements”, and it was concluded that the Company needed to only disclose the financial information for the parent company.

 

The consolidated subsidiaries did not pay any dividends to the Company for the periods presented. Certain information included in the financial and footnote disclosures were generally statements prepared in accordance with U.S. GAAP which have been condensed and omitted. These statements should be read in conjunction with the notes to the consolidated financial statements of the Company.

 

The financial information of the parent company has been prepared using the same accounting policies as set out in the Company’s consolidated financial statements except that the parent company used the equity method to account for investments in its subsidiaries.

 

CONDENSED PARENT COMPANY BALANCE SHEETS

 

   September 30,
2023
   June 30,
2023
 
Non-current assets        
Investment in subsidiary  $
-
   $
-
 
           
Total assets  $
-
   $
-
 
           
LIABILITIES AND SHAREHOLDERS’ DEFICIT   -    - 
           
Total liabilities  $
-
   $
-
 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
SHAREHOLDERS’ DEFICIT          
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   10,000    10,000 
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   6,251    6,251 
Common shares to be issued, par value $0.001; 1,000,000 and 1,000,000 shares to be issued as of September 30, 2023 and June 30, 2023, respectively   1,000    1,000 
Shares subscription receivables   (17,251)   (17,251)
Accumulated deficits   
-
    
-
 
Accumulated other comprehensive loss   
-
    
-
 
Total shareholders’ deficit   
-
    
-
 
           
Total liabilities and shareholders’ deficit  $
-
   $
-
 

 

CONDENSED PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

 

   For the three months ended
September 30,
 
   2023   2022 
INCOME (LOSS) FROM SUBSIDIARIES  $124,544   $(64,020)
           
NET INCOME (LOSS)   124,544    (64,020)
FOREIGN CURRENCY TRANSLATION ADJUSTMENTS   
-
    
-
 
COMPREHENSIVE INCOME (LOSS)  $124,544   $(64,020)

 

CONDENSED PARENT COMPANY STATEMENTS OF CASH FLOWS

 

   For the three months ended
September 30,
 
   2023   2022 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net (loss) income  $124,544   $(64,020)
Adjustments to reconcile net loss to cash used in operating activities:          
Equity (income) loss of subsidiary   (124,544)   64,020 
Net cash used in operating activities   
-
    
-
 
           
CHANGES IN CASH   
-
    
-
 
           
CASH, beginning of period   
-
    
-
 
           
CASH, end of period  $
-
   $
-
 
v3.23.3
Accounting Policies, by Policy (Policies)
3 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”).

The unaudited interim condensed consolidated financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim consolidated financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of September 30, 2023, and results of operations and cash flows for the three-month periods ended September 30, 2023 and 2022. The unaudited interim condensed consolidated balance sheet as of September 30, 2023 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These financial statements should be read in conjunction with the audited consolidated financial statements as of and for the years ended June 30, 2023 and 2022, and related notes included in the Company’s audited consolidated financial statements. 

Principle of Consolidation

Principle of Consolidation

The consolidated financial statements include the accounts of the Company and its subsidiaries, and the VIE. All inter-company transactions and balances are eliminated upon consolidation.

Going Concern

Going Concern

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The realization of assets and the satisfaction of liabilities in the normal course of business are dependent on, among other things, the Company’s ability to operate profitably, to generate cash flows from operations, and to pursue financing arrangements to support its working capital requirements.

In assessing the Company’s liquidity, the Company monitors and analyzes its cash and cash equivalents and its operating and capital expenditure commitments. The Company’s liquidity needs are to meet its working capital requirements, operating expenses and capital expenditure obligations. As of September 30, 2023, the Company’s current liabilities exceeded the current assets by $2,915,424, its accumulated deficit was $3,171,492. Accordingly, we may not be able to obtain additional financing. If we are unable to raise additional capital, we may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of our business plan, and reducing overhead expenses. We cannot provide any assurance that new financing will be available to us on commercially acceptable terms, if at all.

In evaluating if there is substantial doubt about the ability to continue as a going concern, the Company are trying to alleviate the going concern risk through (1) increasing cash generated from operations by controlling operating expenses, (2) financing from domestic banks and other financial institutions, and (3) equity or debt financing. The Company has certain plans to mitigate these adverse conditions and to increase the liquidity.

On an on-going basis, the Company will also receive financial support commitments from the Company’s related parties.

These conditions raise substantial doubt about our ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.

 

Liquidity

Liquidity

The Company had a working deficit of $2,915,424 as of September 30, 2023, a decrease of $149,537 from a working deficit of $3,064,961 as of June 30, 2023. As of September 30, 2023 and June 30, 2023, the Company’s cash was $383,879 and $286,272, respectively.

The Company’s primary need for liquidity stems from its need to fund working capital requirements of the Company’s businesses, its capital expenditures and its general operations, including debt repayment. The Company has historically financed its operations through loans from directors and shareholders, and other third party. The Company routinely monitors current and expected operational requirements and financial market conditions to evaluate the use of available financing sources. In addition, the existing major shareholder committed not to request for repayment of the amount due to shareholders by September 30, 2023. Considering the existing working capital position and the ability to access debt funding sources, the management believes that the Company’s operations and borrowing resources are sufficient to provide for its current and foreseeable capital requirements to support its ongoing operations for the next twelve months.

Use of Estimates

Use of Estimates

The preparation of these consolidated financial statements requires management of the Company to make estimates and judgments that affect the reported amounts of assets including application of discount on long-term other receivables with present value, liabilities, revenues, costs and expenses, and related disclosures. On an on-going basis, the Company evaluates its estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Identified below are the accounting policies that reflect the Company’s most significant estimates and judgments, and those that the Company believes are the most critical to fully understanding and evaluating its consolidated financial statements.

In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19 pandemic has negatively impacted the global economy, workforces, customers, and created significant volatility and disruption of financial markets. The pandemic may impact Company’s future estimates including, but not limited to, our allowance for doubtful accounts, inventory valuations, fair value measurements, asset impairment charges. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on its business or results of operations at this time.

In early May 2023, the World Health Organization International Health Regulations Emergency Committee announced that the Public Health Emergency of International Concern (the “Committee”) should end because of declining Covid-19 related hospitalizations and deaths and high levels of immunity in the population. The Committee “advised that it is time to transition to long-term management of the Covid-19 pandemic” and the WHO Director-General concurred. The Company plans to continue to monitor the level of Covid-19 cases, which may still be considered a threat in the long term because the virus continues to evolve and spread.

VIE Consolidation

VIE Consolidation

For the consolidated VIEs, management made evaluations of the relationships between the Company and the VIEs and the economic benefit flow of contractual arrangements with the VIEs. In connection with such evaluation, management also took into account the fact that, as a result of such contractual arrangements, the Company controls the shareholders’ voting interests in these VIEs. As a result of such evaluation, management concluded that the Company is the primary beneficiary of its consolidated VIEs.

PRC laws and regulations prohibit or restrict foreign ownership of companies that operate Internet information and content, Internet access, online games, mobile, value added telecommunications and certain other businesses in which the Company is engaged or could be deemed to be engaged. Consequently, the Company conducts certain of its operations and businesses in the PRC through its VIEs. The Company consolidates in its consolidated financial statements all of the VIEs of which the Company is the primary beneficiary.

 

The following financial information of the Company’s consolidated VIEs (including subsidiary of VIEs) is included in the accompanying consolidated financial statements:

  

September 30,

2023

  

June 30,

2023

 
   (Unaudited)     
ASSETS        
CURRENT ASSETS        
Cash  $383,879   $286,272 
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively
   25,288    25,444 
Prepayments   112,552    107,613 
Other receivables   36,077    36,740 
Amounts due from related parties   19,101    19,219 
Inventory   368,258    369,327 
Total current assets   945,155    844,615 
           
NON-CURRENT ASSETS          
Property, plant and equipment, net   41,014    48,806 
Total non-current assets   41,014    48,806 
           
TOTAL ASSETS  $986,169   $893,421 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES          
Accounts payable  $10,274   $16,541 
Advance from customers   570,085    347,429 
Amounts due to related parties   3,238,816    3,421,327 
Payroll payable   
-
    16,212 
Tax payable   25,461    44,416 
Other payables   15,943    63,651 
Total current liabilities   3,860,579    3,909,576 
           
TOTAL LIABILITIES   3,860,579    3,909,576 
   For the three months ended
September 30,
 
   2023   2022 
   (Unaudited)   (Unaudited) 
Gross profit  $155,808   $3,902 
Net income (loss)  $124,544   $(64,020)

 

Fair Value of Financial Instruments

Fair Value of Financial Instruments

U.S. GAAP establishes a three-tier hierarchy to prioritize the inputs used in the valuation methodologies in measuring the fair value of financial instruments. This hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three-tier fair value hierarchy is:

Level 1 - observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 - include other inputs that are directly or indirectly observable in the market place.

Level 3 - unobservable inputs which are supported by little or no market activity.

The carrying value of the Company’s financial instruments, including cash, accounts receivable, other current assets, accounts payable, and accruals and other payable approximate their fair value due to their short maturities.

In accordance with ASC 825, for investments in financial instruments with a variable interest rate indexed to performance of underlying assets, the Company elected the fair value method at the date of initial recognition and carried these investments at fair value. Changes in the fair value are reflected in the accompanying consolidated statements of operations and comprehensive loss as other income (expense). To estimate fair value, the Company refers to the quoted rate of return provided by banks at the end of each period using the discounted cash flow method. The Company classifies the valuation techniques that use these inputs as Level 2 of fair value measurements.

As of September 30, 2023 and June 30, 2023, the Company had no investments in financial instruments.

Cash

Cash

Cash consists of cash on hand and at banks and highly liquid investments, which are unrestricted from withdrawal or use, and which have original maturities of three months or less when purchased.

Cash denominated in RMB with a U.S. dollar equivalent of $383,879 and $286,272 as of September 30, 2023 and June 30, 2023, respectively, were held in accounts at financial institutions located in the PRC‚ which is not freely convertible into foreign currencies. In addition, these balances are not covered by insurance. While management believes that these financial institutions are of high credit quality, it also continually monitors their credit worthiness. The Company, its subsidiaries and VIE have not experienced any losses in such accounts and do not believe the cash is exposed to any significant risk.

 

Accounts Receivable, Net and Allowance for Doubtful Accounts

Accounts Receivable, Net and Allowance for Doubtful Accounts

Accounts receivable represents the revenue earned from the customers not yet collected. The carrying value of accounts receivable is reduced by an allowance that reflects the Company’s best estimate of the amounts that will not be collected. Account balances are charged off against the provision after all means of collection have been exhausted and the likelihood of collection is not probable. The Company adopted ASU 2016- 13, “Financial Instruments - Credit Losses (Topic 326): Measurement on Credit Losses on Financial Instruments”, including certain subsequent amendments, transitional guidance and other interpretive guidance within ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-11, ASU 2020-02 and ASU 2020-03 (collectively, including ASU 2016-13, “ASC 326”). ASC 326 introduces an approach based on expected losses to estimate the allowance for doubtful accounts, which replaces the previous incurred loss impairment model. The Company’s estimation of allowance for doubtful accounts considers factors such as historical credit loss experience, age of receivable balances, current market conditions, reasonable and supportable forecasts of future economic conditions, as well as an assessment of receivables due from specific identifiable counterparties to determine whether these receivables are considered at risk or uncollectible. The Company assesses collectibility by pooling receivables that have similar risk characteristics and evaluates receivables individually when specific receivables no longer share those risk characteristics. For receivables evaluated individually, when it is determined that foreclosure is probable or when the debtor is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. The balance of allowance of September 30, 2023 and June 30, 2023 were $57,666 and $58,021, respectively.

Inventory

Inventory

Inventory primarily consists of 1) raw materials, primarily ingredients such as carrots, 2) finished goods, primarily β-carotene series products including carrot juice, carrot meal and carrot noodle, and 3) miscellaneous such as packages.

Inventories are stated at the lower of cost or net realizable value (market value). The cost of raw materials is determined on the basis of weighted average. The cost of finished goods is determined on the basis of weighted average and comprises direct materials, direct labor and an appropriate proportion of overhead.

Net realizable value is based on estimated selling prices less selling expenses and any further costs expected to be incurred for completion. Adjustments to reduce the cost of inventory to net realizable value are made, if required, for estimated excess, obsolescence, or impaired balances.

Property, Plant and Equipment

Property, Plant and Equipment

Property, plant and equipment, net is recorded at cost less accumulated depreciation and accumulated impairment. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.

   Useful
Lives
Categories  (Years)
Furniture and equipment  3
Machinery  5
Motor vehicles  4

Expenditure for maintenance and repairs is expended as incurred.

The gain or loss on the disposal of equipment is the difference between the net sales proceeds and the lower of the carrying value or fair value less cost to sell the relevant assets and is recognized in general and administrative expenses in the consolidated statements of operations and comprehensive loss.

 

Impairment of Long-lived Assets

Impairment of Long-lived Assets

In accordance with ASC 360-10-35, the Company reviews the carrying values of long-lived assets, including property and equipment with finite lives and intangible assets subject to amortization, 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 value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, the Company would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. The estimation of future cash flows requires significant management judgment based on the Company’s historical results and anticipated results and is subject to many factors. The discount rate that is commensurate with the risk inherent in the Company’s business model is determined by its management. An impairment loss would be recorded if the Company determined that the carrying value of long-lived assets may not be recoverable. The impairment to be recognized is measured by the amount by which the carrying values of the assets exceed the fair value of the assets. No impairment has been recorded by the Company as of September 30, 2023 and June 30, 2023.

Revenue Recognition

Revenue Recognition

Effective January 1, 2018, the Company adopted ASC Topic 606, Revenue from Contracts with Customers, which replaced ASC Topic 605, using the modified retrospective method of adoption.

The Company recognizes revenues when its customer obtains control of promised goods, in an amount that reflects the consideration which the Company expects to receive in exchange for those goods. The Company recognizes revenues following the five-step model prescribed under ASU No. 2014-09: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance did not result in significant changes in the way the Company records its revenue. Upon adoption, the Company evaluated its revenue recognition policy for all revenue streams within the scope of the ASU under previous standards and using the five-step model under the new guidance and confirmed that there were no differences in the pattern of revenue recognition. Hence, the Company’s accounting for revenue remains substantially unchanged. There were no cumulative effect adjustments for service contracts in place prior to the adoption. The effect from the adoption of ASC Topic 606 was not material to the Company’s consolidated financial statements.

The Company applies judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including the customer’s historical payment experience.

Judgment is used in determining: (1) whether the financing component in the sales agreement is significant and, if so, (2) the discount rate used in calculating the significant financing component. The Company assesses the significance of the financing component based on the timing of payments agreed to by the parties to the contract that provides the customer with a significant benefit of financing. If determined to be significant, the Company adjusts the promised amount of consideration for the effects of the time value of money.

Judgment is also used in assessing whether the long-term accounts receivable results in variable consideration and, if so, the amount to be included in the transaction price. The Company applies the portfolio approach to estimating the amount of variable consideration in these arrangements using the most likely amount method that is based on the Company’s historical collection experience under similar arrangements.

Based on the above significant judgments, the financing component, arising from the long-term accounts receivable was recognized as financing revenue over the time of payment. There was no financing revenue for the three months ended September 30, 2023 and 2022, respectively.

 

The Company is in traditional production business operation and its performance obligation is delivery of the products to customers with agreed time and location. Customers sign on the delivery note as acceptance. The typical payment term is either advance payment or agreed-upon credit term after delivery of products. There is no warranty and return policy for the customers.

There are two revenue streams within the Company’s operations: (1) sales of health products which constitutes the majority of the revenues, and (2) franchise fee, offering the right to promote the corporate business under the name of the Company.

   For the three months ended
September 30,
 
   2023   2022 
   Sales   Sales 
Health product sales  $340,576   $68,035 
Franchise fee   8,052    
-
 
Total revenues  $348,628   $68,035 

There is no variable consideration and non-cash consideration agreed with the customers. The transaction price is fixed and allocated to the agreed product, the only performance obligation. The revenue is recognized at a point in time once the Company has determined that the customers have obtained control over the products. Control is typically deemed to have been transferred to the customers when the performance obligation is fulfilled, usually at the time of delivery, at the net sales price (transaction price).

There is no contract asset that the Company has right to consideration in exchange for the product sales that the Company has transferred to customers. Such right is not conditional on something other than the passage of time.

The standard warranty included in the price of the products is an assurance-type warranty for a period not to exceed one year from the point when the customers have obtained control over the products, and the nature of tasks under the warranty only remedying defective product. It is not considered as a distinct performance obligation.

Practical expedients and exemption

The Company elected a practical expedient that it does not adjust the promised amount of consideration for the effects of a significant financing component if the Company expects that, upon the inception of revenue contracts, the period between when the Company transfers its promised deliverables to its customers and when the customers pay for those deliverables will be more than one year.

Advertising and Promotional Expenses

Advertising and Promotional Expenses

Advertising costs are expensed as incurred and included in selling expenses. Advertising costs amounted to $5,565 and $0 for the three months ended September 30, 2023 and 2022, respectively.

Income Tax

Income Tax

The Company’s subsidiaries in China were subject to the income tax laws of the relevant tax jurisdiction. No taxable income was generated outside the PRC for the three months ended September 30, 2023 and 2022. The Company accounts for income tax in accordance with U.S. GAAP.

Current income taxes are provided on the basis of net profit (loss) for financial reporting purposes, adjusted for income and expense items which are not assessable or deductible for income tax purposes, in accordance with the regulations of the relevant tax jurisdictions.

Deferred income taxes are recognized for temporary differences between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements, net operating loss carry forwards and credits. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in which temporary differences are expected to be reversed or settled. The effect on deferred tax assets and liabilities of changes in tax rates is recognized in the statement of operations and comprehensive loss in the period of the enactment of the change.

 

The Company considers positive and negative evidence when determining whether a portion or all of its deferred tax assets will more likely than not be realized. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carry-forward periods, its experience with tax attributes expiring unused, and its tax planning strategies. The ultimate realization of deferred tax assets is dependent upon its ability to generate sufficient future taxable income within the carry-forward periods provided for in the tax law and during the periods in which the temporary differences become deductible. When assessing the realization of deferred tax assets, the Company has considered possible sources of taxable income including (i) future reversals of existing taxable temporary differences, (ii) future taxable income exclusive of reversing temporary differences and carry-forwards, (iii) future taxable income arising from implementing tax planning strategies, and (iv) specific known trend of profits expected to be reflected within the industry.

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized upon examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. PRC tax returns filed in 2023 and 2022 are subject to examination by any applicable tax authorities. The Company had no uncertain tax position for the three months ended September 30, 2023 and 2022.

Value Added Tax

Value Added Tax

The Company was subject to VAT at the rate of 13% and related surcharges on revenue generated from selling products for the three months ended September 30, 2023 and 2022. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT liabilities.

Earnings Per Share

Earnings Per Share

The Company has adopted ASC Topic 260, “Earnings per Share,” (“EPS”) which requires presentation of basic EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation. In the accompanying consolidation financial statements, basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period.

Diluted EPS includes the effect from potential issuance of ordinary shares. There was no potentially dilutive share to be issued during the three months ended September 30, 2023 and 2022.

Related Parties

Related Parties

The Company adopted ASC 850, Related Party Disclosures, for the identification of related parties and disclosure of related party transactions.

Foreign Currency and Foreign Currency Translation

Foreign Currency and Foreign Currency Translation

The functional currency of the Company is the Chinese Yuan (“RMB”), as their functional currencies. An entity’s functional currency is the currency of the primary economic environment in which it operates, normally that is the currency of the environment in which the entity primarily generates and expends cash. Management’s judgment is essential to determine the functional currency by assessing various indicators, such as cash flows, sales price and market, expenses, financing and inter-company transactions and arrangements.

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are re-measured at the applicable rates of exchange in effect at that date. Gains and losses resulting from foreign currency re-measurement are included in the statements of operations and comprehensive loss.

 

The consolidated financial statements are presented in U.S. dollars. Assets and liabilities are translated into U.S. dollars at the current exchange rate in effect at the balance sheet date, and revenues and expenses are translated at the average of the exchange rates in effect during the reporting period. Shareholders’ equity accounts are translated using the historical exchange rates at the date the entry to shareholders’ equity was recorded, except for the change in retained earnings during the period, which is translated using the historical exchange rates used to translate each period’s income statement. Differences resulting from translating functional currencies to the reporting currency are recorded in accumulated other comprehensive income in the consolidated balance sheets.

Translation of amounts from RMB into U.S. dollars has been made at the following exchange rates:

Balance sheet items, except for equity accounts   
September 30, 2023  RMB7.2960 to $1
June 30, 2023  RMB7.2258 to $1
    
Income statement and cash flows items   
For the three months ended September 30, 2023  RMB7.2445 to $1
For the three months ended September 30, 2022  RMB6.8425 to $1
Segment reporting

Segment reporting

The Company’s management reviews the consolidated results when making decisions about allocating resources and assessing performance of the Company as a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. The Company’s long-lived assets are substantially all located in the PRC and substantially all of the Company’s revenues are derived from within the PRC. Therefore, no geographical segments are presented.

Commitments and Contingencies

Commitments and Contingencies

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred, and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical and the specific facts and circumstances of each matter.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

The Company is an emerging growth company (“EGC”) as defined by the Jumpstart Our Business Startups Act (“JOBS Act”). The JOBS Act provides that an EGC can take advantage of extended transition periods for complying with new or revised accounting standards. This allows an EGC to delay adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company elected to take advantage of the extended transition periods. However, this election will not apply should the Company cease to be classified as an EGC.

In June 2017, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): The amendments in this Update require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The amendments broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually. The use of forecasted information incorporates more timely information in the estimate of expected credit loss, which will be more decision useful to users of the financial statements. In November 2019, the FASB issued ASU 2019-10 which defers the effective dates for the credit losses, derivatives and lease standards for certain companies. The deferred effective date for credit losses is January 1, 2023 for calendar-year end companies which are “smaller reporting companies”, non-SEC filers and all other companies including not-for-profit companies and employee benefit plans. The deferral for the derivatives and lease standards is only applicable to the companies which are not public business entities. The Company adopted the ASU 326, On a quarterly basis, in accordance with FASB ASC 326, Measurement of Credit Losses on Financial Instruments (“ASC 326”), the Company evaluates the collectability of outstanding accounts receivable balances to determine an allowance for doubtful accounts that reflects its best estimate of the lifetime expected credit losses. The allowance for credit loss is based on an assessment of past events, current economic conditions, and forecasts of future events. Individual uncollectible accounts are written off against the allowance when collection of the individual accounts appears doubtful.  and the adoption did not have a material impact on the Company’s financial position, results of operations or cash flows.

 

On December 18, 2019, the FASB issued ASU No. 2019-12, Income taxes (Topic 740), Simplifying the Accounting for Income Taxes. This guidance amends ASC Topic 740 and addresses several aspects including 1) evaluation of step-up tax basis of goodwill when there is not a business combination, 2) policy election to not allocate consolidated taxes on a separate entity basis to entities not subject to income tax, 3) accounting for tax law changes or rates during interim periods, 4) ownership changes from equity method investment to subsidiary or vice versa, 5) elimination of exception to intraperiod allocation when there is gain in discontinued operations and a loss from continuing operations, 6) treatment of franchise taxes that are partially based on income. The guidance is effective for calendar year-end public entities on January 1, 2021 and other entities on January 1, 2022. The Company adopted this guidance on July 1, 2021 and determined that the adoption of this guidance does not have material impacts on its consolidated financial statements and related disclosures.

In October 2020, the FASB issued ASU 2020-10, “Codification Improvements”. The amendments in this Update represent changes to clarify the Codification or correct unintended application of guidance that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments in this Update affect a wide variety of Topics in the Codification and apply to all reporting entities within the scope of the affected accounting guidance. ASU 2020-10 is effective for the Company for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. The amendments in this Update should be applied retrospectively. The Company does not expect the adoption of this standard to have a material impact on its consolidated financial statements.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated balance sheets, consolidated statements of income and consolidated statements of cash flows.

v3.23.3
Organization and Business (Tables)
3 Months Ended
Sep. 30, 2023
Organization and Business [Abstract]  
Schedule of Consolidated Financial Statements The accompanying consolidated financial statements reflect the activities of each of the following entities of the Company:
Name   Background   Ownership
Cambell International    A United State company   Holding company
Holding Limited   Principal activities: Investment holding    
           
Win&win Industrial    A British Virgin Islands company   100%
Development Limited   Principal activities: Investment holding    
           
BJK Holding Group    A Hong Kong company   100%
Limited   Principal activities: Investment holding    
           
Baijiakang (LiaoNing) Health Information   A PRC limited liability company and deemed a wholly foreign-invested enterprise   100%
Consulting Service Co., Ltd   Principal activities: Consultancy and information technology support    
           
LiaoNing KangBaiEr   A PRC limited liability company   VIE by contractual
Biotechnology   Incorporated on September 22, 2015   arrangements
Development Co., Ltd.   Principal activities: research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.    
           
Doron KangBaier    A PRC limited liability company   100% owned by 
Biotechnology Co.LTD   Principal activities: research and support   LiaoNing KangBaiEr
           
LiaoNing BaiJiaKang   A PRC limited liability company   100% owned by
Health Technology Co.LTD   Principal activities: promotion and support   LiaoNing KangBaiEr
v3.23.3
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
Schedule of Consolidated Financial Statements The following financial information of the Company’s consolidated VIEs (including subsidiary of VIEs) is included in the accompanying consolidated financial statements:
  

September 30,

2023

  

June 30,

2023

 
   (Unaudited)     
ASSETS        
CURRENT ASSETS        
Cash  $383,879   $286,272 
Accounts receivable, net of $57,666 and $58,021 allowance for doubtful accounts as of September 30, 2023 and June 30, 2023, respectively
   25,288    25,444 
Prepayments   112,552    107,613 
Other receivables   36,077    36,740 
Amounts due from related parties   19,101    19,219 
Inventory   368,258    369,327 
Total current assets   945,155    844,615 
           
NON-CURRENT ASSETS          
Property, plant and equipment, net   41,014    48,806 
Total non-current assets   41,014    48,806 
           
TOTAL ASSETS  $986,169   $893,421 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES          
Accounts payable  $10,274   $16,541 
Advance from customers   570,085    347,429 
Amounts due to related parties   3,238,816    3,421,327 
Payroll payable   
-
    16,212 
Tax payable   25,461    44,416 
Other payables   15,943    63,651 
Total current liabilities   3,860,579    3,909,576 
           
TOTAL LIABILITIES   3,860,579    3,909,576 
Schedule of Comprehensive Income
   For the three months ended
September 30,
 
   2023   2022 
   (Unaudited)   (Unaudited) 
Gross profit  $155,808   $3,902 
Net income (loss)  $124,544   $(64,020)

 

Schedule of Depreciation is Computed Using the Straight-Line Method Over the Estimated Useful Lives of the Assets Depreciation is computed using the straight-line method over the estimated useful lives of the assets.
   Useful
Lives
Categories  (Years)
Furniture and equipment  3
Machinery  5
Motor vehicles  4
Schedule of Revenue Streams There are two revenue streams within the Company’s operations:
   For the three months ended
September 30,
 
   2023   2022 
   Sales   Sales 
Health product sales  $340,576   $68,035 
Franchise fee   8,052    
-
 
Total revenues  $348,628   $68,035 
Schedule of Exchange Rates Translation of amounts from RMB into U.S. dollars has been made at the following exchange rates:
Balance sheet items, except for equity accounts   
September 30, 2023  RMB7.2960 to $1
June 30, 2023  RMB7.2258 to $1
    
Income statement and cash flows items   
For the three months ended September 30, 2023  RMB7.2445 to $1
For the three months ended September 30, 2022  RMB6.8425 to $1
v3.23.3
Accounts Receivable, Net (Tables)
3 Months Ended
Sep. 30, 2023
Accounts Receivable, Net [Abstract]  
Schedule of Accounts Receivable Accounts receivable consist of the following:
   September 30,
2023
  

June 30,
2023

 
         
Accounts receivable  $82,954   $83,465 
Less: allowance for doubtful accounts   (57,666)   (58,021)
Accounts receivable, net  $25,288   $25,444 
Schedule of Sets Forth the Movement of Allowance for Doubtful Accounts The following table sets forth the movement of allowance for doubtful accounts:
  

September 30,

2023

  

June 30,

2023

 
         
Beginning  $58,021   $62,804 
Additions   
-
    
-
 
Reversal   
-
    
-
 
Exchange rate different   (355)   (4,783)
Balance  $57,666   $58,021 
v3.23.3
Prepayments (Tables)
3 Months Ended
Sep. 30, 2023
Prepayments [Abstract]  
Schedule of Prepayments Prepayments consist of the following:
   September 30,
2023
   June 30,
2023
 
Prepayments for inventory  $112,552   $107,613 
Prepayments  $112,552   $107,613 
v3.23.3
Other Receivabls (Tables)
3 Months Ended
Sep. 30, 2023
Other Receivable [Abstract]  
Schedule of Other Receivable Other receivables consists of the following:
   September 30,
2023
   June 30,
2023
 
Loans receivable from employees  $36,077   $36,740 
Other receivables  $36,077   $36,740 
v3.23.3
Inventory (Tables)
3 Months Ended
Sep. 30, 2023
Inventory [Abstract]  
Schedule of Inventory Inventory consisted of the following:
   September 30,
2023
   June 30,
2023
 
Raw materials, parts, and components  $287,845   $294,030 
Finished goods   76,728    69,908 
Miscellaneous supplies   3,685    5,389 
Inventory  $368,258   $369,327 
v3.23.3
Property, Plant and Equipment, Net (Tables)
3 Months Ended
Sep. 30, 2023
Property, Plant and Equipment, Net [Abstract]  
Schedule of Property, Plant and Equipment Property, plant and equipment, net consisted of the following:
   September 30,
2023
   June 30,
2023
 
         
Vehicle  $17,830   $17,940 
Office equipment   18,563    67,370 
Machinery, equipment, and tools   77,579    77,104 
Total   113,972    162,414 
Less: accumulated depreciation   (72,958)   (113,608)
Property, plant and equipment, net  $41,014   $48,806 
v3.23.3
Advance From Customers (Tables)
3 Months Ended
Sep. 30, 2023
Advance From Customers [Abstract]  
Schedule of Advance From Customers Changes in advance from customers as follows:
   September 30,   June 30, 
   2023   2023 
         
Advance from clients, beginning of the period  $347,429   $6,668,713 
Revenue deferred during the period   571,738    8,274 
Returned of revenue deferred in prior periods   
-
    (6,239,928)
Recognition of revenue deferred in prior periods   (349,082)   (89,630)
Advance from clients, end of the period  $570,085   $347,429 
v3.23.3
Other Payables (Tables)
3 Months Ended
Sep. 30, 2023
Other Payables [Abstract]  
Schedule of Other Payables Other payables consist of the following:
   September 30,
2023
  

June 30,
2023

 
         
Accruals  $15,943   $63,651 
Other payables  $15,943   $63,651 
v3.23.3
Amounts Due From and Due to Related Parties (Tables)
3 Months Ended
Sep. 30, 2023
Amounts Due From and Due to Related Parties [Abstract]  
Schedule of Amounts Due from Related Parties
   Note  September 30,
2023
  

June 30,
2023

 
Amounts due from related parties:           
Duolun Kangbaier Biotechnology Co. LTD  (a)  $1,096   $1,103 
Panjin Kangying Health Food Co., LTD  (a)   137    138 
Liaoning Baijiakang Health Technology Co. LTD  (a)   49    50 
Ms. Xiuhua Sun  (b)   13,706    13,791 
Mr. Mingkai Cao  (c)   4,113    4,137 
Total     $19,101   $19,219 
              
Amounts due to related parties:             
Panjin Double Eagle Green Health Food Co. LTD  (d)   131,639    132,450 
Panjin Double Eagle Weishi Green Health Food Co. LTD  (d)   123,604    127,259 
Suzhou Weixuan Information Technology Co., LTD  (e)   20,559    20,686 
Ms. Xiuzhi Sun  (f)   2,963,014    3,140,932 
Total     $3,238,816   $3,421,327 
(a) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.
(b)

Ms. Xiuhua Sun is the sibling of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(c)

Mr. Mingkai Cao is family member of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.

 

(d) These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. Such balances are interest free, unsecured, and due demand without an agreement.
   
  Office located in PRC of the Company was provided by Panjin Double Eagle Green Health Food Co. LTD free for charge.

 

(e) The company is controlled by Ms. Jing Li, daughter of Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.
(f) Ms. Xiuzhi Sun is the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. As of September 30, 2023, Amount due to Ms. Xiuzhi Sun that is interest free, unsecured, and due demand without an agreement. The Company used the funds borrowed from Ms. Xiuzhi Sun to fund its operations.
v3.23.3
Income Taxes (Tables)
3 Months Ended
Sep. 30, 2023
Income Taxes [Abstract]  
Schedule of Reconciliation of Income Tax Expense For the three months ended September 30, 2023 and 2022, a reconciliation of the income tax benefit determined at the statutory income tax rate to the Company’s income taxes is as follows:
   For the three months ended
September 30,
 
   2023   2022 
Loss before income taxes  $124,544   $(64,020)
United States statutory income tax rate   21%   21%
Income tax credit computed at statutory corporate income tax rate   26,154    (13,444)
Reconciling items:          
Non-deductible expenses   461    340 
Change in valuation allowance   (26,615)   13,104 
Income tax expense  $
-
   $
-
 
v3.23.3
Condensed Financial Information of the Parent Company (Tables) - Parent Company [Member]
3 Months Ended
Sep. 30, 2023
Condensed Financial Information of the Parent Company (Tables) [Line Items]  
Schedule of Condensed Parent Company Balance Sheets CONDENSED PARENT COMPANY BALANCE SHEETS
   September 30,
2023
   June 30,
2023
 
Non-current assets        
Investment in subsidiary  $
-
   $
-
 
           
Total assets  $
-
   $
-
 
           
LIABILITIES AND SHAREHOLDERS’ DEFICIT   -    - 
           
Total liabilities  $
-
   $
-
 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
SHAREHOLDERS’ DEFICIT          
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   10,000    10,000 
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively   6,251    6,251 
Common shares to be issued, par value $0.001; 1,000,000 and 1,000,000 shares to be issued as of September 30, 2023 and June 30, 2023, respectively   1,000    1,000 
Shares subscription receivables   (17,251)   (17,251)
Accumulated deficits   
-
    
-
 
Accumulated other comprehensive loss   
-
    
-
 
Total shareholders’ deficit   
-
    
-
 
           
Total liabilities and shareholders’ deficit  $
-
   $
-
 
Schedule of Condensed Parent Company Statements of Operations and Comprehensive Income (Loss) CONDENSED PARENT COMPANY STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
   For the three months ended
September 30,
 
   2023   2022 
INCOME (LOSS) FROM SUBSIDIARIES  $124,544   $(64,020)
           
NET INCOME (LOSS)   124,544    (64,020)
FOREIGN CURRENCY TRANSLATION ADJUSTMENTS   
-
    
-
 
COMPREHENSIVE INCOME (LOSS)  $124,544   $(64,020)
Schedule of Condensed Parent Company Statements Of Cash Flows CONDENSED PARENT COMPANY STATEMENTS OF CASH FLOWS
   For the three months ended
September 30,
 
   2023   2022 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net (loss) income  $124,544   $(64,020)
Adjustments to reconcile net loss to cash used in operating activities:          
Equity (income) loss of subsidiary   (124,544)   64,020 
Net cash used in operating activities   
-
    
-
 
           
CHANGES IN CASH   
-
    
-
 
           
CASH, beginning of period   
-
    
-
 
           
CASH, end of period  $
-
   $
-
 
v3.23.3
Organization and Business (Details) - shares
1 Months Ended 3 Months Ended
Sep. 23, 2020
Sep. 30, 2023
Organization and Business (Details) [Line Items]    
Aggregate shares (in Shares) 1,000,000  
Ms. Yuan Xiaoyan [Member]    
Organization and Business (Details) [Line Items]    
Aggregate shares (in Shares) 9,000,000  
Consulting Service Agreement [Member]    
Organization and Business (Details) [Line Items]    
Agreement term   10 years
Business Operation Agreement [Member]    
Organization and Business (Details) [Line Items]    
Agreement term   10 years
Proxy Agreement [Member]    
Organization and Business (Details) [Line Items]    
Agreement term   10 years
Equity Disposal Agreement [Member]    
Organization and Business (Details) [Line Items]    
Agreement term   10 years
v3.23.3
Organization and Business (Details) - Schedule of Consolidated Financial Statements
3 Months Ended
Sep. 30, 2023
Cambell International [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Cambell International
Background A United State company
Ownership Holding company
Holding Limited [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Holding Limited
Background Principal activities: Investment holding
Win&win Industrial [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Win&win Industrial
Background A British Virgin Islands company
Ownership 100%
Development Limited [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Development Limited
Background Principal activities: Investment holding
BJK Holding Group [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name BJK Holding Group
Background A Hong Kong company
Ownership 100%
Limited [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Limited
Background Principal activities: Investment holding
Baijiakang (LiaoNing) Health Information [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Baijiakang (LiaoNing) Health Information
Background A PRC limited liability company and deemed a wholly foreign-invested enterprise
Ownership 100%
Consulting Service Co., Ltd [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Consulting Service Co., Ltd
Background Principal activities: Consultancy and information technology support
LiaoNing KangBaiEr [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name LiaoNing KangBaiEr
Background A PRC limited liability company
Ownership VIE by contractual
Biotechnology [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Biotechnology
Background Incorporated on September 22, 2015
Ownership arrangements
Development Co., Ltd. [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Development Co., Ltd.
Background Principal activities: research and development of extraction processes of natural β -carotene, the planting and harvesting of raw materials as well as the production, distribution marketing and sales of natural β -carotene health food products.
Doron KangBaier [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Doron KangBaier
Background A PRC limited liability company
Ownership 100% owned by
Biotechnology Co.LTD [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Biotechnology Co.LTD
Background Principal activities: research and support
Ownership LiaoNing KangBaiEr
LiaoNing BaiJiaKang [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name LiaoNing BaiJiaKang
Background A PRC limited liability company
Ownership 100% owned by
Health Technology Co.LTD [Member]  
Condensed Financial Statements, Captions [Line Items]  
Name Health Technology Co.LTD
Background Principal activities: promotion and support
Ownership LiaoNing KangBaiEr
v3.23.3
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Jun. 30, 2023
Summary of Significant Accounting Policies [Abstract]      
Current assets $ 2,915,424    
Accumulated deficit (3,171,492)   $ (3,296,036)
Working deficit decrease 2,915,424    
Working deficit 3,064,961   149,537
Cash 383,879   286,272
Allowance 57,666   58,021
Advertising costs $ 5,565 $ 0  
Tax benefit rate 50.00%    
Value added tax percentage 13.00% 13.00%  
PRC [Member]      
Summary of Significant Accounting Policies [Abstract]      
Cash $ 383,879   $ 286,272
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Consolidated Financial Statements - USD ($)
Sep. 30, 2023
Jun. 30, 2023
CURRENT ASSETS    
Cash $ 383,879 $ 286,272
Accounts receivable, net of $58,021 and $62,804 allowance for doubtful accounts as of June 30, 2023 and 2022, respectively 25,288 25,444
Prepayments 112,552 107,613
Other receivables 36,077 36,740
Inventory 368,258 369,327
Total current assets 945,155 844,615
NON-CURRENT ASSETS    
Property, plant and equipment, net 41,014 48,806
Total non-current assets 41,014 48,806
TOTAL ASSETS 986,169 893,421
CURRENT LIABILITIES    
Accounts payable 10,274 16,541
Advance from customers 570,085 347,429
Payroll payable 16,212
Tax payable 25,461 44,416
Other payables 15,943 63,651
Total current liabilities 3,860,579 3,909,576
TOTAL LIABILITIES 3,860,579 3,909,576
Related Party [Member]    
CURRENT ASSETS    
Amounts due from related parties 19,101 19,219
CURRENT LIABILITIES    
Amounts due to related parties $ 3,238,816 $ 3,421,327
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Consolidated Financial Statements (Parentheticals) - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule Of Consolidated Financial Statements Abstract    
Accounts receivable, net allowance for doubtful accounts $ 58,021 $ 62,804
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Comprehensive Income - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Comprehensive Income [Abstract]    
Gross profit $ 155,808 $ 3,902
Net income (loss) $ 124,544 $ (64,020)
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Depreciation is Computed Using the Straight-Line Method Over the Estimated Useful Lives of the Assets
Sep. 30, 2023
Furniture and equipment [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Useful Lives (Years) 3 years
Machinery [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Useful Lives (Years) 5 years
Motor vehicles [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Useful Lives (Years) 4 years
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Revenue Streams - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Revenue Streams within the Company Operations [Abstract]    
Franchise fee $ 8,052
Total revenues 348,628 68,035
Health product sales [Member]    
Schedule of Revenue Streams within the Company Operations [Abstract]    
Health product sales $ 340,576 $ 68,035
v3.23.3
Summary of Significant Accounting Policies (Details) - Schedule of Exchange Rates
Sep. 30, 2023
Jun. 30, 2023
Sep. 30, 2022
Balance Sheet Items, Except For Equity Accounts [Member] | RMB [Member]      
Balance sheet items, except for equity accounts      
Exchange rates on translation of amounts 7.296 7.2258  
Balance Sheet Items, Except For Equity Accounts [Member] | USD [Member]      
Balance sheet items, except for equity accounts      
Exchange rates on translation of amounts 1 1  
Income Statement and Cash Flows [Member] | RMB [Member]      
Balance sheet items, except for equity accounts      
Exchange rates on translation of amounts 7.2445   6.8425
Income Statement and Cash Flows [Member] | USD [Member]      
Balance sheet items, except for equity accounts      
Exchange rates on translation of amounts 1   1
v3.23.3
Accounts Receivable, Net (Details) - Schedule of Accounts Receivable - Accounts Receivable [Member] - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Accounts receivable $ 82,954 $ 83,465
Less: allowance for doubtful accounts (57,666) (58,021)
Accounts receivable, net $ 25,288 $ 25,444
v3.23.3
Accounts Receivable, Net (Details) - Schedule of Sets Forth the Movement of Allowance for Doubtful Accounts - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Schedule of Sets Forth the Movement of Allowance for Doubtful Accounts [Abstract]    
Beginning Balance $ 58,021 $ 62,804
Additions
Reversal
Exchange rate different (355) (4,783)
Ending Balance $ 57,666 $ 58,021
v3.23.3
Prepayments (Details) - Schedule of Prepayments - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule of Prepayments [Abstract]    
Prepayments for inventory $ 112,552 $ 107,613
Prepayments $ 112,552 $ 107,613
v3.23.3
Other Receivabls (Details) - Schedule of Other Receivable - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule of Other Receivable [Abstract]    
Loans receivable from employees $ 36,077 $ 36,740
Other receivables $ 36,077 $ 36,740
v3.23.3
Inventory (Details) - Schedule of Inventory - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule of Inventory [Abstract]    
Raw materials, parts, and components $ 287,845 $ 294,030
Finished goods 76,728 69,908
Miscellaneous supplies 3,685 5,389
Inventory $ 368,258 $ 369,327
v3.23.3
Property, Plant and Equipment, Net (Details) - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Property, Plant and Equipment, Net [Abstract]    
Depreciation expenses $ 3,558 $ 56,567
v3.23.3
Property, Plant and Equipment, Net (Details) - Schedule of Property, Plant and Equipment - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Property, Plant and Equipment [Line Items]    
Property, plant and equipment, gross $ 113,972 $ 162,414
Less: accumulated depreciation (72,958) (113,608)
Property, plant and equipment, net 41,014 48,806
Vehicle [Member]    
Property, Plant and Equipment [Line Items]    
Property, plant and equipment, gross 17,830 17,940
Office equipment [Member]    
Property, Plant and Equipment [Line Items]    
Property, plant and equipment, gross 18,563 67,370
Machinery, equipment, and tools [Member]    
Property, Plant and Equipment [Line Items]    
Property, plant and equipment, gross $ 77,579 $ 77,104
v3.23.3
Advance From Customers (Details)
Jun. 30, 2023
USD ($)
Advance From Customers [Abstract]  
Advance from customers $ 6,239,928
v3.23.3
Advance From Customers (Details) - Schedule of Advance From Customers - Customer [Member] - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Advance From Customers (Details) - Schedule of Advance From Customers [Line Items]    
Advance from clients, beginning of the period $ 347,429 $ 6,668,713
Revenue deferred during the period 571,738 8,274
Returned of revenue deferred in prior periods (6,239,928)
Recognition of revenue deferred in prior periods (349,082) (89,630)
Advance from clients, end of the period $ 570,085 $ 347,429
v3.23.3
Other Payables (Details) - Schedule of Other Payables - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule of Other Payables [Abstract]    
Accruals $ 15,943 $ 63,651
Other payables $ 15,943 $ 63,651
v3.23.3
Amounts Due From and Due to Related Parties (Details) - Schedule of Amounts Due from Related Parties - Related Party [Member] - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Amounts due from related parties:    
Amounts due from related parties $ 19,101 $ 19,219
Amounts due to related parties:    
Amounts due to related parties 3,238,816 3,421,327
Duolun Kangbaier Biotechnology Co. LTD [Member]    
Amounts due from related parties:    
Amounts due from related parties [1] 1,096 1,103
Panjin Kangying Health Food Co., LTD [Member]    
Amounts due from related parties:    
Amounts due from related parties [1] 137 138
Liaoning Baijiakang Health Technology Co. LTD [Member]    
Amounts due from related parties:    
Amounts due from related parties [1] 49 50
Ms. Xiuhua Sun [Member]    
Amounts due from related parties:    
Amounts due from related parties [2] 13,706 13,791
Mr. Mingkai Cao [Member]    
Amounts due from related parties:    
Amounts due from related parties [3] 4,113 4,137
Panjin Double Eagle Green Health Food Co. LTD [Member]    
Amounts due to related parties:    
Amounts due to related parties [4] 131,639 132,450
Panjin Double Eagle Weishi Green Health Food Co. LTD [Member]    
Amounts due to related parties:    
Amounts due to related parties [4] 123,604 127,259
Suzhou Weixuan Information Technology Co., LTD [Member]    
Amounts due from related parties:    
Amounts due from related parties [5] 20,559 20,686
Ms. Xiuzhi Sun [Member]    
Amounts due to related parties:    
Amounts due to related parties [6] $ 2,963,014 $ 3,140,932
[1] These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.
[2] Ms. Xiuhua Sun is the sibling of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.
[3] Mr. Mingkai Cao is family member of Ms. Xiuzhi Sun, the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. The amount is due on demand, interest-free and unsecured.
[4] These companies are controlled by the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company, Ms. Xiuzhi Sun. Such balances are interest free, unsecured, and due demand without an agreement.   Office located in PRC of the Company was provided by Panjin Double Eagle Green Health Food Co. LTD free for charge.
[5] The company is controlled by Ms. Jing Li, daughter of Ms. Xiuzhi Sun. The amount is due on demand, interest-free and unsecured.
[6] Ms. Xiuzhi Sun is the Chief Executive Officer and Chief Financial Officer, as well as the shareholder of the Company. As of September 30, 2023, Amount due to Ms. Xiuzhi Sun that is interest free, unsecured, and due demand without an agreement. The Company used the funds borrowed from Ms. Xiuzhi Sun to fund its operations.
v3.23.3
Income Taxes (Details)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Income Taxes [Abstract]    
Federal corporate income tax rate 21.00% 21.00%
Profits tax rate 16.50%  
Income tax rate percentage 25.00%  
v3.23.3
Income Taxes (Details) - Schedule of Reconciliation of Income Tax Expense - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Reconciliation of Income Tax Expense [Abstract]    
Loss before income taxes $ 124,544 $ (64,020)
United States statutory income tax rate 21.00% 21.00%
Income tax credit computed at statutory corporate income tax rate $ 26,154 $ (13,444)
Non-deductible expenses 461 340
Change in valuation allowance (26,615) 13,104
Income tax expense
v3.23.3
Concentrations and Credit Risk (Details)
3 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Jun. 30, 2023
Concentrations and Credit Risk (Details) [Line Items]      
Number of customer 2    
Account receivable percentage 10.00%   10.00%
Accounts payable percentage 10.00%   10.00%
One Customer [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Number of customer 1   1
Account receivable percentage 89.97%   89.97%
Revenue Benchmark [Member] | Concentrations [Member] | Two Customer [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Number of customer   3  
Revenue percentage 83.37%    
Revenue Benchmark [Member] | Concentrations [Member] | Three Customer [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Revenue percentage   98.98%  
Revenue Benchmark [Member] | Concentrations [Member] | Other Customer [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Revenue percentage 10.00% 10.00%  
Four Suppliers [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Number of suppliers 1    
Accounts payable percentage 65.37%    
Two Suppliers [Member]      
Concentrations and Credit Risk (Details) [Line Items]      
Number of suppliers     2
Accounts payable percentage     73.72%
v3.23.3
Condensed Financial Information of the Parent Company (Details) - Schedule of Condensed Parent Company Balance Sheets - Parent Company [Member] - USD ($)
Sep. 30, 2023
Jun. 30, 2023
Schedule of Condensed Parent Company Balance Sheets [Line Items]    
Investment in subsidiary
Total assets
Total liabilities
COMMITMENTS AND CONTINGENCIES
Preferred shares, par value $0.001, 10,000,000 shares authorized, 10,000,000 and 0 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively 10,000 10,000
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively 6,251 6,251
Shares subscription receivables (17,251) (17,251)
Accumulated deficits
Accumulated other comprehensive loss
Total shareholders’ deficit
Total liabilities and shareholders’ deficit
Common Shares to be Issued [Member]    
Schedule of Condensed Parent Company Balance Sheets [Line Items]    
Common shares, par value $0.001; 75,000,000 shares authorized, 6,250,750 and 6,250,750 shares issued and outstanding as of September 30, 2023 and June 30, 2023, respectively $ 1,000 $ 1,000
v3.23.3
Condensed Financial Information of the Parent Company (Details) - Schedule of Condensed Parent Company Balance Sheets (Parentheticals) - Parent Company [Member] - $ / shares
Sep. 30, 2023
Jun. 30, 2023
Schedule of Condensed Parent Company Balance Sheets [Line Items]    
Preferred stock, par value (in Dollars per share) $ 0.001 $ 0.001
Preferred stock, authorized shares 10,000,000 10,000,000
Preferred stock, issued shares 10,000,000 0
Preferred stock, outstanding shares 10,000,000 0
Common stock, par value (in Dollars per share) $ 0.001 $ 0.001
Common stock, authorized Shares 75,000,000 75,000,000
Common stock, issued shares 6,250,750 6,250,750
Common stock, outstanding Shares 6,250,750 6,250,750
Common Shares to be Issued [Member]    
Schedule of Condensed Parent Company Balance Sheets [Line Items]    
Common stock, par value (in Dollars per share) $ 0.001 $ 0.001
Common shares, issued shares 1,000,000 1,000,000
v3.23.3
Condensed Financial Information of the Parent Company (Details) - Schedule of Condensed Parent Company Statements of Operations and Comprehensive Income (Loss) - Parent Company [Member] - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Condensed Parent Company Statements of Operations and Comprehensive Income (Loss) [Line Items]    
INCOME (LOSS) FROM SUBSIDIARIES $ 124,544 $ (64,020)
NET INCOME (LOSS) 124,544 (64,020)
FOREIGN CURRENCY TRANSLATION ADJUSTMENTS
COMPREHENSIVE INCOME (LOSS) $ 124,544 $ (64,020)
v3.23.3
Condensed Financial Information of the Parent Company (Details) - Schedule of Condensed Parent Company Statements Of Cash Flows - Parent Company [Member] - USD ($)
3 Months Ended
Sep. 30, 2023
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) income $ 124,544 $ (64,020)
Adjustments to reconcile net loss to cash used in operating activities:    
Equity (income) loss of subsidiary (124,544) 64,020
Net cash used in operating activities
CHANGES IN CASH
CASH AT BEGINNING OF PERIOD
CASH AT END OF PERIOD

Bitmis (PK) (USOTC:BIMT)
Historical Stock Chart
From May 2024 to Jun 2024 Click Here for more Bitmis (PK) Charts.
Bitmis (PK) (USOTC:BIMT)
Historical Stock Chart
From Jun 2023 to Jun 2024 Click Here for more Bitmis (PK) Charts.