ビジョナリーホールディングスの適時開示

6-K 1 visionary_6k.htm CURRENT REPORT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

For the month of March 2024

Commission File Number 001-41385

Visionary Holdings Inc.

(Translation of registrant’s name into English)

105 Moatfield Dr., Unit 1003

Toronto, Ontario, Canada, M3B 0A2

905-739-0593

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F ☒ Form 40-F ☐

Exhibit No.		Description

99.1		Unaudited Consolidated Interim Financial Information for the Six Months Ended September 30, 2023

99.2		Management’s Discussion of Unaudited Financial Statements for the Six Months Ended September 30, 2023 and 2022

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, thereto duly authorized.

	VISIONARY HOLDINGS INC.

Date: March 28, 2024	By:	/s/ Rusheng Wu
		Rusheng Wu Chief Executive Officer

EX-99.1 2 visionary_ex9901.htm UNAUDITED CONSOLIDATED INTERIM FINANCIAL INFORMATION FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023

Exhibit 99.1

VISIONARY HOLDINGS INC.

(“FORMERLY KNOWN AS “VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP, INC.”)

INTERIM CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(IN U.S. DOLLARS)

	September 30,			March 31,
	2023			2023
ASSETS
CURRENT ASSETS
Cash	$	429,493		$	651,490
Restricted cash – Current		500,000			500,000
Short-term investments		51,772			51,723
Accounts receivable, net		69,781			89,248
Prepaid and other receivable		839,541			525,429
Due from related parties		187,832			191,595
Assets held for sale		16,269,985			20,335,836
Total current assets		18,348,404			22,345,321

Restricted cash – non-current		143,397			140,391
Property, plant and equipment, net		68,050,707			69,568,551
Right of use assets		625,748			690,932
Intangible assets, net		951,177			966,533
Acquisition deposits		2,449,600			760,000
Deferred tax assets		76,030			778,552
Goodwill		952,247			951,346
TOTAL ASSETS	$	91,597,310		$	96,201,626

LIABILITIES AND EQUITY
CURRENT LIABILITIES
Accounts payable	$	904,537		$	1,025,892
Accrued liabilities		2,138,070			1,820,872
Other tax payable		1,066,231			932,402
Due to related parties		7,577			4,165,912
Deferred revenue		972,870			1,321,673
Lease liability - current		197,183			196,996
Liabilities related to assets held for sale		14,078,194			19,709,383
Bank loans - current		47,768,142			47,694,700
Other loan payable- current		479,033			467,976
Convertible notes		–			1,214,375
Derivative liability - current		–			378,132
Income tax payable		1,989,981			1,528,630
Total current liabilities		69,601,818			80,456,943

Deferred tax liabilities		128,591			225,060
Lease liability, non-current		428,564			493,936
Other loan payable, non-current		500,169			741,469
Derivative liability, non-current		44,760			1,565,570
TOTAL LIABILITIES		70,703,902			83,482,978

Commitments

EQUITY
Common shares, no par value, unlimited shares authorized, 51,568,883 and 39,250,000 issued and outstanding as of September 30, 2023 and March 31, 2023, respectively and additional paid-in capital		18,359,755			14,106,238
(Deficits) retained earnings		3,153,027			(886,765	)
Accumulated other comprehensive (loss) income		(579,306	)		(549,736	)
Total shareholders’ equity attributable to the Company		20,933,476			12,669,737

Noncontrolling interest		(40,068	)		48,911
Total shareholders’ equity		20,893,408			12,718,648

TOTAL LIABILITIES AND EQUITY	$	91,597,310		$	96,201,626

VISIONARY HOLDINGS INC.

(“PREVIOUSLY KNOWN AS “VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP, INC.”)

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

AND COMPREHENSIVE INCOME

(IN U.S. DOLLARS)

	For the Six Months Ended September 30,
	2023			2022

Revenue – rent	$	4,473,767		$	1,339,546
Revenue – tuition		480,551			524,944
Total Revenues		4,954,318			1,864,490

Cost of revenue – rent		3,065,775			675,438
Cost of revenue – tuition		196,744			155,729
Total cost of revenues		3,262,519			831,167

Gross Profit		1,691,799			1,033,323

Operating expenses:
General and administrative expenses		734,905			661,418
Professional fees		2,422,314			310,603
Salaries		445,289			807,334
Total operating expenses		3,602,508			1,779,355

Loss from operations		(1,910,709	)		(746,032	)

Other (expense) income
Interest expense		(2,822,917	)		(506,036	)
Accretion interest		(285,625	)		–
Gain on disposal of properties		8,741,559			–
Gain (loss) on warrants		880,810			–
Loss on derivative liabilities valuation		367,663			(1,536,419	)
Government subsidies		–			84,258
Other income		71,831			28,155
Total other (expense) income, net		6,953,321			(1,930,042	)

(Loss) income before income taxes		5,042,612			(2,676,074	)
Provision for income taxes		(1,092,507	)		(99,169	)
Net (loss) income		3,950,105			(2,775,243	)
Less: net loss (income) attributable to noncontrolling interest		(89,687	)		54,230
Net (loss) income attributable to Visionary Education Technology Holdings Group		4,039,792			(2,721,013	)

Other comprehensive income (loss) :
Foreign currency translation loss		(28,862	)		(1,145,693	)
Comprehensive income (loss)		3,921,243			(3,920,936	)
Less: comprehensive loss attributable to noncontrolling interest		(88,979	)		(74,630	)
Comprehensive income (loss) attributable to Visionary Education Technology Holdings Group	$	4,010,222		$	(3,846,306	)

Earnings (Loss) Per share
Basic and diluted	$	0.09		$	(0.07	)

Weighted Average Shares Outstanding
Basic and diluted		45,316,834			38,112,022

EX-99.2 3 visionary_ex9902.htm MANAGEMENT'S DISCUSSION OF UNAUDITED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

Exhibit 99.2

VISIONARY HOLDINGS INC.

(“PREVIOUSLY KNOWN AS “VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP, INC.”)

MANAGEMENT’S DISCUSSION OF UNAUDITED FINANCIAL STATEMENTS

You should read the following management’s discussion and analysis of our financial condition and results of operations in conjunction with our unaudited consolidated interim financial statements included with this report, as well as our audited consolidated financial statements as of, and for the years ended, March 31, 2023 and 2022, including the notes thereto, included in our annual report on Form 20-F, filed with the Securities and Exchange Commission on August 15, 2023. This discussion may contain forward-looking statements based upon current expectations that involve risks and uncertainties. The information in this report contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations and projections about future events and financial trends that we believe may affect its financial condition, results of operations, business strategy and financial needs. Investors can identify these forward-looking statements by words or phrases such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those discussed in the 2022 Form 20-F under the section titled “Risk Factors” and in other parts of the 2022 Form 20-F. In this management’s discussion, we refer to Visionary Holdings Inc. (“Previously known as “Visionary Education Technology Holdings Group, Inc.”) as “we,” “us,” “our,” the “Company” or “GV.” The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results.

Overview

We are an education, artificial intelligence, and technology services organization based in Canada, providing high-quality educational resources to students worldwide. Leveraging artificial intelligence and technology, our goal is to enhance our educational services, fostering opportunities for middle school, undergraduate, graduate, and vocational education in Canada through technological innovation. We aim to enable more individuals to learn, grow, and succeed, unlocking their full potential.

Utilizing our proprietary technology, we offer tailored teaching methods to nurture talented students to meet challenges they may encounter in their careers. We believe we have assembled an outstanding faculty team and experienced management team in North America, providing these resources to our students to help them achieve their career goals.

We offer educational programs for middle school students, college students, undergraduates, and those pursuing advanced degrees, along with support services such as accommodation and career guidance. As a comprehensive provider of Canadian educational curricula and services, we have been serving both Canadian and international students, and we will continue to do so.

Our current business is divided into three main categories: education, life sciences, and artificial intelligence, with each segment complementing and driving the others. We operate education services, supporting students enrolled in degree-oriented education and vocational courses. These supports include study visas and immigration visa services, student accommodations, job placements, and funding.

Results of Operations

For the Six Months Ended September 30, 2023 and 2022

The following table summarizes the results of our operations during the six months ended September 30, 2023 and 2022, respectively, and provides information regarding the dollar and percentage increase or (decrease) comparing the period ended September 30, 2023 against the period ended September 30,2023.

	For the Six Months Ended September 30,
	2023					2022
	Amount			As % of Sales		Amount			As % of Sales		Amount Increase (Decrease)			Percentage Increase (Decrease)

Revenues	$	4,954,318			100.0%	$	1,864,490			100.0%	$	3,089,828			165.7%
Cost of revenues		3,262,519			65.9%		831,167			44.6%		2,431,352			292.5%
Gross profit		1,691,799			34.1%		1,033,323			55.4%		658,476			63.7%
Operating expenses
General and administrative expenses		734,905			14.8%		661,418			35.5%		73,487			11.1%
Professional fees		2,422,314			48.9%		310,603			16.7%		2,111,711			679.9%
Salaries and compensations		445,289			9.0%		807,334			43.3%		(362,045	)		(44.8)%
Total operating expenses		3,602,508			72.7%		1,779,355			95.4%		1,823,153			102.5%
(Loss) income from operations		(1,910,709	)		(38.6)%		(746,032	)		(40.)%		(1,164,677	)		156.1%
Other income (expenses)
Interest expense, net		(2,822,917	)		(57.0)%		(506,036	)		(27.1)%		(2,316,881	)		457.8%
Accretion interest		(285,625	)		(5.8)%		–			–		(285,625	)		n/a
Gain on disposal of properties		8,741,559			176.4%		–			–		8,741,559			n/a
Government subsidies		–			–		84,258			4.5%		(84,258	)		(100.0)%
Gain (loss) on derivative liabilities		1,248,473			25.2%		(1,536,419	)		(82.4)%		2,784,892			(181.3)%
Other income		71,831			1.4%		28,155			1.5%		43,676			155.1%
Total other income (expenses)		6,953,321			140.3%		(1,930,042	)		(103.5)%		8,883,363			(460.3)%
Income (loss) before income taxes		5,042,612			101.8%		(2,676,074	)		(143.5)%		7,718,686			(288.4)%
Provision for income taxes		(1,092,507	)		(22.1)%		(99,169	)		(5.3)%		(993,338	)		1,001.7%
Net (loss) income	$	3,950,105			79.7%	$	(2,775,243	)		(148.8)%	$	6,725,348			(242.3)%

Revenues. Revenues increased by $3.1 million, or 165.7%, to approximately $5.0 million for the six months ended September 30, 2023 from approximately $1.9 million for the same period last year. The increase in revenue was mainly a result from increased revenues from rental business, partly offset by decreased revenue from education business during the six months ended September 30, 2023.

Revenue by Type

	For the Six Months Ended September 30,
	2023				2022
Revenue category	Revenue		% of total Revenue		Revenue		% of total Revenue		Variance $			Variance %

Rent revenue	$	4,473,767		90.3%	$	1,339,546		71.8%	$	3,134,221			234.0%
Tuition revenue		480,551		9.7%		524,944		28.2%		(44,393	)		(8.5	)%
Total	$	4,954,318		100.0%	$	1,864,490		100.0%	$	3,089,828			165.7%

Rent revenue

Revenue from rent business increased by $3.1 million, or 234.0%, to $4.5million for the six months ended September 30, 2023 from $1.3 million for the same period last year. The increase in revenue was mainly due to the rent revenue generated from two office buildings located at 95-105 Moatfield Drive, Toronto which were acquired on September 23, 2022. During the six months ended September 30, 2023, the two new office buildings generated rent income of $3.6 million. Our facility located at 41 Metropolitan Road, Toronto, Ontario was disposed on June 22, 2023 and the rent revenue also decreased due to the disposal.

Tuition revenue

Revenue from tuition income decreased by $44,393, or 8.5%, to $480,551 for the six months ended September 30, 2023 from $524,944 for the same period last year. The decrease in revenue was mainly due to less student enrollment at our high schools and private colleges during the six months ended September 30, 2023. The lower enrollment was attributable to restriction on visa to international students and immigration policies post pandemic, high cost on student loans and the relocation of MTM Animation campus to office building at 95 Moatfield Drive. The student enrollment reduced to 133 for the period ended September 30, 2023, from 165 for the same period last year.

Gross profit.

Our gross profit increased by $658,476, or 63.7%, to $1.7 million for the six months ended September 30, 2023, from $1.0 million for the same period last year. Gross profit margin was 34.1% for the six months ended September 30, 2023, as compared with 55.4% for the same period last year. The decrease of gross profit margin was primarily attributable to the decreased gross profit margin from our education segment and rental business.

Our cost and gross profit by revenue types are as follows:

	For the six months ended September 30, 2023						For the six months ended September 30, 2022
Category	Cost of revenue		Gross profit		Gross profit as a % of Total Revenues		Cost of revenue		Gross profit		Gross profit as a % of Total Revenues		Variance in Cost of revenue		Variance in gross profit			Variance in gross profit as a % of Total Revenues

Rent	$	3,065,775		1,407,992		31.5%	$	675,438	$	664,108		49.6%	$	2,390,337	$	743,884			(18.1)%
Tuition		196,744		283,807		59.1%		155,729		369,215		70.3%		41,015		(85,408	)		(11.2)%
Total	$	3,262,519		1,691,799		34.1%	$	831,167	$	1,033,323		55.4%	$	2,431,352	$	658,476			(21.3)%

Cost of revenue for our rental business increased by $2.4 million to $3.1 million for the six months ended September 30, 2023 from $0.7 million for the same period last year. Gross profit from rental business also increased $0.7 million as compared to the same period last year. The increase of gross profit was mainly due to the fact that we had two more office buildings located at 95-105 Moatfield Drive, Toronto from September 23, 2022. The gross profit margin of our rental business significantly decreased from 49.6% to 31.5%, which was caused by higher property management costs at two new office buildings.

Cost of revenue for our education segment increased by $41,015 to $196,744 for the six months ended September 30, 2023 from $155,729 for the same period last year. Gross profit from our education business also decreased $85,408 as compared to the same period last year. Accordingly, our gross profit margin decreased from 70.3% to 59.1% which was mainly due to lower profit margin resulting from lower student enrollment on the animation courses provided by MTM Animation. Also, our profit margin on in-person courses is lower than online courses at Toronto Eschool, and no online courses are offered by Toronto Eschool starting from year 2023.

General and administrative expenses

Our general and administrative expenses primarily include office expenses, rent, travel expenses, commission expense, property tax, utilities, insurance expenses, interest penalties and depreciation and amortization expenses. General and administrative expenses increased by $73,487, or 11.1%, to $734,905 for the six months ended September 30, 2023, from $661,418 for the same period last year. The increase was mainly due to a lease early termination fee of $94,000 with the original landlord for MTM Animation, and MTM Animation moved to 95 Moatfield facility from July 2023.

Professional fees

Our professional fees increased by $2,111,711, or 679.9%, to $2,422,314 for the six months ended September 30, 2023, from $310,603 for the same period last year. The increase was mainly due to the consulting fee of $1.9 million paid to various vendors by our restricted common shares and the increased NASDQ annual listing fee and public relation expenses as we became a public company on May 19, 2022 through initial public offering (“IPO”).

Salaries and compensations

Our salaries and compensations decreased by $362,045, or 44.8%, to $445,289 for the six months ended September 30, 2023, from $807,334 for the same period last year. The significant decrease in salaries and compensation can be primarily attributed to the reduction of administrative employees, particular within the management of rental properties and within MTM Animation management team. This strategic measure was implemented to streamline operations and lower operating costs.

Interest expense, net

Our interest expense increased by $2,316,881, or 457.8%, to $2,822,917 for the six months ended September 30, 2022, from $506,036 for the same period last year. The significant increase was mainly due to a higher outstanding loan balances during the period. From September 23, 2023, we obtained a mortgage balance of $43.8 million ($60 million CAD) with a floating interest of prim +1% as the result of acquiring office buildings at 95-105 Moatfield. We also obtained a net proceed of $1,350,000 by issuing a senior secured convertible note on September 19, 2022. The convertible note has a principal amount of $1.5 million and bears interest at the greater of the sum of the prime rate plus four and a half percent (4.5%) per annum and nine percent (9%) per annum. The note was converted into common shares in June 2023. In addition, two new 2nd mortgage with principal balance of $6.7 million and increased mortgage interest rate in the period resulted in higher interest expenses.

Gain Loss on derivative liabilities and warrants expense

On September 19, 2022, the Company entered into an Amended and Restated Securities Purchase Agreement (the “SPA”) with an accredited investor (the “Purchaser”), to issue and sell to the Purchaser a senior secured convertible note of the Company in the principal amount of $1.5 million (the “Note”), and a Series A Warrant and a Series B Warrant to purchase additional common shares of the Company (the Series A Warrant and the Series B Warrant are collectively referred to as the “Warrants”). The Note issued on September 19, 2022 is convertible, in whole and in part, from time to time at the option of the Purchaser commencing March 19, 2023 into the Company’s common shares at a conversion price equal to the lower of $4.00, and the greater of $0.22 floor price (or such floor price then in effect) (the “Floor Price”) and 85% of the lowest trading price of our common shares during the 15 consecutive trading day period preceding the delivery of the conversion notice.

We recorded $893,878 debt component and $443,208 embedded derivatives at the inception date on September 19, 2022. For the six months ended September 30, 2022, we recognized loss of $0.2 million on change in fair value of a convertible note with a debt component and the embedded derivative components issued on September 19, 2022. The note was fully converted into the common shares from June to August 2023. For the six months ended September 30, 2023, we recorded a gain of 0.4 million due to the conversion.

We recognized day 1 loss of $1,565,570 due to fair value assessment on warrants A and B on September 19, 2022. On May 15, 2023, warrants B was exchanged for 1 million common shares. A gain of $880,810 was recorded due to fair value assessment on warrants A and the cancellation of warrants B for the six months ended September 30, 2023.

Government subsidies

During the six months ended September 30, 2023, we received $nil from Canada Emergency Wage Subsidy program. During the six months ended September 30, 2022, we received $84,258 from Canada Emergency Wage Subsidy program.

Income (loss) before income taxes

Our income before income taxes was approximately $5.0 million for the six months ended September 30, 2023, an increase of approximately $7.7 million from loss of approximately $2.7 million for the same period last year. The increase was primarily attributable to the disposal of the office building at 41 Metropolitan on June 22, 2023 which generating gain of approximately $8.7 million, and the gain of approximately $1.2 million on valuation due to conversion of convertible debenture and cancellation of warrant B in the period from May to August 2023. During the period ended September 30, 2022, a loss of $1.5 million was generated due to issuing the convertible note and warrants on September 19, 2022.

Provision for income taxes

Our provision for income taxes was $1,092,507 and $99,169 for the six months ended September 30, 2023 and 2022, respectively.

Net income (loss)

Our income was approximately $4.0 million for the six months ended September 30, 2023, an increase of approximately $6.7 million from loss of approximately $2.8 million for the same period last year. The increase was primarily attributable to sale of property, valuation gain on conversion of convertible notes and cancellation of warrant B during the period ended September 30, 2023, as well as the loss of $1.5 million as of the result of issuing the convertible note on September 19, 2022.

Cash Flows

For the Six Months Ended September 30, 2023 and 2022

The following table sets forth summary of our cash flows for the periods indicated:

	For the Six Months Ended September 30,
	2023			2022
Net cash used in operating activities	$	(1,772,650	)	$	(390,479	)
Net cash provided by (used in) investing activities		11,562,346			(65,956,286	)
Net cash (used in) provided by financing activities		(9,734,711	)		66,412,182
Effect of exchange rate change on cash		(273,976	)		(14,409	)
Net increase (decrease) in cash		(218,991	)		51,008
Cash and restricted cash, beginning of period		1,291,881			809,689
Cash and restricted cash, end of period	$	1,072,890		$	860,697

Operating Activities

Net cash used by operating activities was approximately $1.8 million for the six months ended September 30, 2023, compared to cash used by operating activities of approximately $0.4 million for the same period last year. The decrease in net cash operating activities was primarily attributable to the following factors:

·	The accrued liabilities increased by approximately $0.4 million for the six months ended September 30, 2023, as compared to an increase of approximately $1.3 million for the same period last year. The increase was mainly due to high legal and professional expenses as a public listing company and higher outstanding liabilities.

·	Other tax payable increased by approximately $0.1 million for the six months ended September 30, 2023, as compared to a decrease of approximately $0.8 million for the same period last year. The decrease in the same period last year was mainly due to we paid the outstanding balance of HST to the Canada Revenue Agency.

Investing Activities

Net cash provided in investing activities was approximately $11.6 million for the six months ended September 30, 2023, compared to the net cash used by investing activities of $66.0 million for the same period last year. The increase in net cash provided in investing activities was primarily attributable the disposal of an office building at 41 Metropolitan in June 2023 for a consideration of $13.6 million and the advances of $2.0 million on our new Chinese subsidiaries as the initial operating funds. Net cash of $66.0 million used in investing activities was primarily attributable to the purchase of two office buildings located on 95-105 Moatfield Drive, Toronto.

Financing Activities

Net cash used in financing activities was approximately $9.7 million for the six months ended September 30, 2023, compared to the net cash provided by financing activities of $66.4 million for the same period last year. The decrease of net cash used in financing activities was primarily attributable to:

	-	On June 22, 2023, we disposed an office building at 41 Metropolitan and paid back its outstanding mortgage balance of $5.6 million on the closing date.

	-	We paid back our convertible notes in the principal amount of $1.5 million with interest accrual by issuance of 6,749,650 common shares in the value of $1,658,637 at the conversion price defined on the agreement from the inception.

	-	During the six-month ended September 30, 2023, our controlling shareholder Ms. Fan Zhou withdraw approximately $3.9 million from her advance account and reduce her advance to the Company from $4.2 million to $7,577 as of September 30, 2023.

Recent Updates

Disposition of properties

In July 2023, the Company entered purchase agreements with two unrelated parties to sell its properties located at 200 and 260 Town Centre, Markham (the “Town Centre Buildings”). The Town Centre Buildings were acquired by the Company in April 2021 under its subsidiaries Animation Group and NeoCanaan Investment respectively, and carried mortgage in the aggregate amount of $11.2 million (C$15.2 million) and a private mortgage of $3.0 million (C$4 million). The deals still are under negotiation and are estimated to be closed by June 30, 2024.

Establishing a new subsidiary

On July 21, 2023, the Company established Shanghai Visionary Wanyi Commercial Group Co. Ltd (“Shanghai Visionary”), a wholly-owned subsidiary of the Company, in Shanghai, China. Shanghai Visionary will explore the business opportunities related to education, life sciences, and artificial intelligence in China.