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, 2021
or
☐
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 001-38308
Fortune
Valley Treasures, Inc.
(Exact
name of registrant issuer as specified in its charter)
Nevada
32-0439333
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
B1601
Dongfang Yinxiang Building ,
No.
139 Liansheng Road, Humen Town
Dongguan , Guangdong ,
China 523000
(Address
of principal executive offices, including zip code)
Registrant’s
phone number, including area code (86) 755-86961405
Securities
registered pursuant to Section 12(b) of the Act: None
Securities
registered pursuant to Section 12(g) of the Act: Common stock, par value $0.001 per share
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the issuer 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, a 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 15, 2021, there were 15,655,038
shares, par value $0.001, of the registrant’s
common stock outstanding.
TABLE
OF CONTENTS
Page
PART
I
FINANCIAL INFORMATION
3
ITEM
1.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS:
3
Condensed Consolidated Balance Sheets as of September 30, 2021 (Unaudited) and December 31, 2020
3
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Nine Months Ended September 30, 2021 and 2020 (Unaudited)
4
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three and Nine Months Ended September 30, 2021 and 2020 (Unaudited)
5
Condensed Consolidated Statements of Cash Flows for the Three and Nine Months Ended September 30, 2021 and 2020 (Unaudited)
6
Notes to Condensed Consolidated Financial Statements for the Three and Nine Months Ended September 30, 2021 and 2020 (Unaudited)
7
ITEM
2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
16
ITEM
3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
19
ITEM
4.
CONTROLS AND PROCEDURES
19
PART
II
OTHER INFORMATION
21
ITEM
1
LEGAL PROCEEDINGS
21
ITEM
2
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
21
ITEM
3
DEFAULTS UPON SENIOR SECURITIES
21
ITEM
4
MINE SAFETY DISCLOSURES
21
ITEM
5
OTHER INFORMATION
21
ITEM
6
EXHIBITS
21
SIGNATURES
22
2
PART
I - FINANCIAL INFORMATION
Item
1. Condensed Consolidated Financial Statements .
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
AS
OF SEPTEMBER 30, 2021 AND DECEMBER 31, 2020
September 30, 2021
December 31, 2020
(Unaudited)
Assets
Current assets
Cash and cash equivalents
$ 150,189
$ 249,837
Accounts receivable
2,003,170
2,468,038
Inventories
353,549
144,565
Prepayments and other current assets
2,352,728
383,808
Due from related parties
27,025
984,806
Total current assets
4,886,661
4,231,054
Non-current assets
Deposits paid
1,883,447
671,921
Property and equipment, net
149,213
47,815
Operating lease right-of-use assets
400,415
153,251
Operating lease right-of-use assets, related parties
100,991
160,013
Intangible assets, net
2,444,493
3,028,490
Goodwill
1,386,323
1,368,915
Total Assets
$ 11,251,543
$ 9,661,459
Liabilities and Stockholders’ Equity
Current liabilities
Operating lease obligations – current
$ 134,589
$ 67,915
Operating lease obligations, related parties - current
25,304
160,238
Accounts payable
321,528
251,541
Accrued liabilities
121,451
277,531
Income tax payable
222,183
321,670
Customer advances
538,829
580,151
Due to related parties
744,231
337,400
Total current liabilities
2,108,115
1,996,446
Non-current liabilities
Operating lease obligations – non-current
258,580
85,764
Operating lease obligations, related parties – non-current
81,304
93,332
Bank and other borrowings
224,259
254,266
Total Liabilities
2,672,258
2,429,808
Stockholders’ Equity
Common stock ( 150,000,000 shares authorized,
15,655,038 issued and outstanding as of September
30, 2021 and December 31, 2020)*
15,655
15,655
Additional paid in capital* *
11,061,233
11,061,233
Accumulated deficit
( 3,231,700 )
( 4,341,417 )
Accumulated other comprehensive income
394,351
300,265
Total Fortune Valley Treasures, Inc. stockholders’ equity
8,239,539
7,035,736
Noncontrolling interests
339,746
195,915
Total Stockholders’ Equity
8,579,285
7,231,651
Total Liabilities and Stockholders’ Equity
$ 11,251,543
$ 9,661,459
*
Given effect of the Reverse Stock Split, see Note 10.
See
accompanying notes to the unaudited condensed consolidated financial statements.
3
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
AND
COMPREHENSIVE INCOME (LOSS)
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
2021
2020
2021
2020
Three months ended
September 30,
Nine months ended
September 30,
2021
2020
2021
2020
(Restated)
(Restated)
Revenues from related parties
$ 782
$ 1,957
$ 13,046
$ 1,957
Revenues from third parties
2,004,608
281,603
5,461,848
372,830
Net Revenues
2,005,390
283,560
5,474,894
374,787
Cost of revenues
875,418
245,504
2,402,685
299,847
Gross profit
1,129,972
38,056
3,072,209
74,940
Other operating income
-
-
166
-
Operating expenses:
Selling and distribution expenses
21,964
1,530
69,122
1,530
General and administrative expenses
499,928
183,571
1,431,377
422,063
Operating income (loss)
608,080
( 147,045 )
1,571,876
( 348,653 )
Other income (expense):
Other income
2,309
78,525
2,429
80,631
Interest income
203
16
851
96
Interest expense
( 4,327 )
( 5,221 )
( 13,814 )
( 10,201 )
Other income (expense), net
( 1,815 )
73,320
( 10,534 )
70,526
Income (loss) before income tax
606,265
( 73,725 )
1,561,342
( 278,127 )
Income tax expense
156,402
3,415
319,024
3,415
Net income (loss)
$ 449,863
$ ( 77,140 )
$ 1,242,318
$ ( 281,542 )
Less: Net income (loss) attributable to noncontrolling interests
59,875
( 2,518 )
132,601
( 17,187 )
Net income (loss) attributable to Fortune Valley Treasures, Inc.
389,988
( 74,622 )
1,109,717
( 264,355 )
Other comprehensive income:
Foreign currency translation gain
23,945
49,945
105,316
55,228
Total comprehensive income (loss)
473,808
( 27,195 )
1,347,634
( 226,314 )
Less: comprehensive income (loss) attributable to noncontrolling interests
63,637
( 1,864 )
143,831
( 16,830 )
Comprehensive income (loss) attributable to Fortune Valley Treasures, Inc.
$ 410,171
$ ( 25,331 )
$ 1,203,803
$ ( 209,484 )
Earnings (loss) per share
Basic and diluted earnings (loss) per share*
$ 0.03
$ ( 0.01 )
$ 0.08
$ ( 0.02 )
Basic and diluted weighted average shares outstanding*
15,655,038
15,387,632
15,655,038
15,387,632
*
Given effect of the Reverse Stock Split, See Note 10.
See
accompanying notes to the unaudited condensed consolidated financial statements.
4
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
Number of
shares
Amount
Paid-in
Capital
Comprehensive
Income
Accumulated
Deficit
controlling
Interests
Stockholders’ Equity
Common Stock*
Additional
Accumulated
Other
Non
Total
Number of
shares
Amount
Paid-in
Capital*
Comprehensive
Income
Accumulated
Deficit
controlling
Interests
Stockholders’ Equity
Balance as of December 31, 2020*
15,655,038
$ 15,655
$ 11,061,233
$ 300,265
$ ( 4,341,417 )
$ 195,915
$ 7,231,651
Common stock subscribed amount
Noncontrolling interests arising from acquisition of subsidiary
Net income
-
-
-
-
305,254
30,320
335,574
Foreign currency translation adjustment
-
-
-
( 6,067 )
-
( 603 )
( 6,670 )
Balance as of March 31, 2021*
15,655,038
$ 15,655
$ 11,061,233
$ 294,198
$ ( 4,036,163 )
$ 225,632
$ 7,560,555
Net income
-
-
-
-
414,475
42,406
456,881
Foreign currency translation adjustment
-
-
-
79,970
-
8,071
88,041
Balance as of June 30, 2021*
15,655,038
$ 15,655
$ 11,061,233
$ 374,168
$ ( 3,621,688 )
$ 276,109
$ 8,105,477
Net income
-
-
-
-
389,988
59,875
449,863
Foreign currency translation adjustment
-
-
-
20,183
-
3,762
23,945
Balance as of September 30, 2021*
15,655,038
$ 15,655
$ 11,061,233
$ 394,351
$ ( 3,231,700 )
$ 339,746
$ 8,579,285
*
Given effect of the Reverse Stock Split, see Note 10.
Common Stock*
Additional
Accumulated
Other
Non
Total
Number of
shares
Amount
Paid-in
Capital*
Comprehensive
Income
Accumulated
Deficit
controlling
Interests
Stockholders’ Deficit
Balance as of December 31, 2019*
15,387,632
$ 15,388
$ 292,362
$ 17,599
$ ( 1,085,853 )
$ -
$ ( 760,504 )
Net loss
-
-
-
-
( 102,568 )
-
( 102,568 )
Foreign currency translation adjustment
-
-
-
7,218
-
-
7,218
Balance as of March 31, 2020*
15,387,632
$ 15,388
$ 292,362
$ 24,817
$ ( 1,188,421 )
$ -
$ ( 855,854 )
Noncontrolling interests arising from acquisition of subsidiary
-
-
-
-
-
17,042
17,042
Net loss
-
-
-
-
( 87,165 )
( 14,669 )
( 101,834 )
Foreign currency translation adjustment
-
-
-
( 1,638 )
-
( 297 )
( 1,935 )
Balance as of June 30, 2020*
15,387,632
$ 15,388
$ 292,362
$ 23,179
$ ( 1,275,586 )
$ 2,076
$ ( 942,581 )
Beginning balance, value
15,387,632
$ 15,388
$ 292,362
$ 23,179
$ ( 1,275,586 )
$ 2,076
$ ( 942,581 )
Noncontrolling interests arising from acquisition of subsidiary (Restated)
-
-
-
-
-
549,033
549,033
Net loss (Restated)
-
-
-
-
( 74,622 )
( 2,518 )
( 77,140 )
Net income (loss)
-
-
-
-
( 74,622 )
( 2,518 )
( 77,140 )
Foreign currency translation adjustment (Restated)
-
-
-
49,291
-
654
49,945
Balance as of September 30, 2020* (Restated)
15,387,632
$ 15,388
$ 292,362
$ 72,470
$ ( 1,350,208 )
$ 549,245
$ ( 420,743 )
Ending balance, value
15,387,632
$ 15,388
$ 292,362
$ 72,470
$ ( 1,350,208 )
$ 549,245
$ ( 420,743 )
*
Given effect of the Reverse Stock Split, see Note 10.
See
accompanying notes to the unaudited condensed consolidated financial statements.
5
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
2021
2020
Nine months ended September 30,
2021
2020
(Restated)
Cash flows from operating activities
Net income (loss)
$ 1,242,318
$ ( 281,542 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation and amortization expense
638,099
78,629
Non-cash lease expense
83,211
87,351
Changes in operating assets and liabilities
Accounts receivable
494,352
( 121,170 )
Inventories
( 206,348 )
( 92,804 )
Prepayments and other current assets
( 1,956,481 )
( 139,492 )
Deposits paid
( 1,198,351 )
-
Accounts payable
66,530
87,045
Customer advances
( 48,514 )
8,498
Accrued liabilities
373,916
25,627
Income tax payable
( 103,180 )
-
Operating lease obligations
( 97,752 )
( 15,743 )
Net cash used in operating activities
( 712,200 )
( 363,601 )
Cash flows from investing activities
Repayment of advance to related parties
3,642,059
168
Advance to related parties
( 3,136,194
)
( 12,099 )
Purchase of intangible asset
( 23,488 )
-
Purchase of property and equipment
( 119,446 )
( 56,852 )
Proceeds from acquisition of subsidiary
-
7,672
Net cash provided by (used in) investing activities
362,931
( 61,111 )
Cash flows from financing activities
Borrowings from related parties
1,867,770
561,107
Borrowings from and repayments to bank loans, net
( 33,112 )
99,981
Repayments to related parties
( 1,622,380
)
( 194,902 )
Net cash provided by financing activities
212,278
466,186
Effect of exchange rate changes on cash and cash equivalents
37,343
( 56,514 )
Net changes in cash and cash equivalents
( 99,648 )
( 15,040 )
Cash and cash equivalents–beginning of the period
249,837
38,137
Cash and cash equivalents–end of the period
$ 150,189
$ 23,097
Supplementary cash flow information:
Interest paid
$ 13,814
$ 10,201
Income taxes paid
$ 446,755
$ -
Non-cash investing and financing activities
Expenses paid by related parties on behalf of the Company
$ 532,912
$ 277,081
Remeasurement of operating lease obligation and right-of-use asset due to lease termination
$ 40,888
$ -
Operating lease right-of-use assets obtained in exchange for operating lease obligations
$ 307,550
$ 172,022
Shares payable for acquisition of subsidiary
$ -
$ 9,773,989
See
accompanying notes to the unaudited condensed consolidated financial statements.
6
FORTUNE
VALLEY TREASURES, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
NOTE
1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Fortune
Valley Treasures, Inc. (formerly Crypto-Services, Inc.) (“FVTI” or the “Company”) was incorporated in the State
of Nevada on March 21, 2014. The Company’s current primary business operations of wholesale distribution and retail sales of alcoholic
beverages of wine and distilled liquors, and drinking water distribution and delivery are conducted through its subsidiaries in the People’s
Republic of China (“PRC”).
On
April 11, 2018, the Company entered into a share exchange agreement by and among DaXingHuaShang Investment Group Limited (“DIGLS”)
and its shareholders: 1.) Yumin Lin, 2.) Gaosheng Group Co., Ltd. and 3.) China Kaipeng Group Co., Ltd whereby the Company newly issued
300,000,000 shares of its common stock in exchange for all the outstanding shares in DIGLS. This transaction has been accounted for as
a reverse takeover transaction and a recapitalization of the Company whereby the Company, the legal acquirer, is the accounting acquiree,
and DIGLS, the legal acquiree, is the accounting acquirer.
On
March 1, 2019, the Company entered into a sale and purchase agreement (the “SP Agreement”) to acquire 100% of the shares
of Jiujiu Group Stock Co., Ltd. (“JJGS”), a company incorporated under the laws of the Republic of Seychelles. The transaction
closed on March 1, 2019. Pursuant to the SP Agreement, the Company issued 100 shares of its common stock to JJGS to acquire 100 % of the
shares of JJGS for a cost of $ 150 . After the closing, JJGS became the Company’s wholly owned subsidiary. JJGS owns all of the equity
interest of Jiujiu (HK) Industry Limited (“JJHK”) and Jiujiu (Shenzhen) Industry Co., Ltd. (“JJSZ”). JJGS and
JJHK are holding companies and conduct business through their operating subsidiary, JJSZ, which engages in retail and wholesale distribution
of wine products.
On
June 22, 2020, the Company entered into a sale and purchase agreement along with Qianhai DaXingHuaShang Investment (Shenzhen)
Co., Ltd., a company incorporated in China and a wholly-owned subsidiary of FVTI (“QHDX”), to acquire 90 %
of the shares of Dongguan Xixingdao Technology Co., Ltd. (“Xixingdao”), a company incorporated in the PRC, from certain shareholders
of Xixingdao in exchange for 243,134
shares (given effect of the Reverse Stock
Split, see Note 10) of the Company’s common stock. The Company obtained the control of Xixingdao and Xixingdao became the Company’s
subsidiary on August 31, 2020. The shares were issued on December 28, 2020.
On
January 6, 2021, FVTI, JJGS, Valley Holding Limited (“Valley Holdings”) and Angel International Investment Holdings Limited
(the “Valley Holdings Seller”) signed a termination agreement, pursuant to which the parties mutually agreed to terminate
the original equity interest transfer agreement signed on March 16, 2020. On the same date, FVTI, DILHK, Valley Holdings and the Valley
Holdings Seller entered into a new equity interest transfer agreement, pursuant to which DILHK agreed to purchase 70 % of Valley Holdings’
equity interest (the “Valley Holdings Equity Transfer”) from the Valley Holdings seller in consideration of FVTI’s
common shares valued at $ 12 million ( subject to adjustments in the event Valley Holdings’ net profit is more than HK$5 million
(approximately US$0.6 million) or less than HK$3 million (approximately US$0.4 million) for the fiscal year ended December 31, 2020 ).
As of the date of this filing, the closing of the Valley Holdings Equity Transfer has not occurred.
On
February 28, 2021, FVTI, QHDX and the original shareholders of Foshan BaiTaFeng Beverage Development Co., Ltd. (“BTF”) signed
a termination agreement, pursuant to which the parties mutually agreed to terminate the original equity interest transfer agreement signed
on December 31, 2019 (“BTF Agreement”). The BTF Agreement was terminated effective February 28, 2021 and the parties have
no further rights or obligations under the BTF Agreement. The parties further agreed to waive their rights to any claims that may arise
under the BTF Agreement. As of the date of the termination agreement, no equity interest of BTF had been transferred to QHDX.
7
Basis
of presentation
The
accompanying unaudited condensed consolidated financial statements as of and for the nine months ended September 30, 2021 and 2020, have
been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) that permit reduced
disclosure for interim periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance
with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted.
In the opinion of management, all adjustments consisting of normal recurring entries considered necessary for a fair presentation have
been included. The results of operations for these periods are not necessarily comparable to, or indicative of, results of any other
interim period or for the fiscal year taken as a whole. The condensed consolidated balance sheet information as of December 31, 2020
was derived from the Company’s audited consolidated financial statements included in the Company’s Annual Report on Form
10-K, for the year ended December 31, 2020, filed with the SEC on April 26, 2021 (the “report”). These unaudited condensed
consolidated financial statements should be read in conjunction with the report.
The
accompanying financial statements have been prepared in conformity with U.S. GAAP which contemplates continuation of the Company as a
going-concern basis. The going-concern basis assumes that assets are realized, and liabilities are settled in the ordinary course of
business at amounts disclosed in the financial statements. Although the Company has generated a negative operating cash flow of $ 712,200
during the nine months ended September 30, 2021, it has reported a net income of $ 1,242,318 . In addition, as of September 30, 2021, the
Company had a working capital of $ 2,778,546 . The Company’s independent registered public accounting firm expressed in its report
on the Company’s financial statements for the year ended December 31, 2020 a substantial doubt about the Company’s ability
to continue as a going concern. Based on the Company’s effort in improving its operations and the significant working capital increase
as of September 30, 2021, the management believes that the substantial doubt has been alleviated.
Basis
of consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany accounts and transactions
have been eliminated. The results of subsidiaries acquired during the respective periods are included in the consolidated statements
of operations from the effective date of acquisition or up to the effective date of disposal, as appropriate. The portion of the income
or loss applicable to noncontrolling interests in subsidiaries is reflected in the consolidated statements of operations.
As
of September 30, 2021, details of the Company’s major subsidiaries were as follows:
SCHEDULE
OF ENTITIES AND ITS SUBSIDIARIES
Entity
Name
Date
of Incorporation
Parent
Entity
Nature
of Operation
Place
of Incorporation
DIGLS
July
4, 2016
FVTI
Investment
holding
Republic
of Seychelles
DILHK
June
22, 2016
DIGLS
Investment
holding
Hong
Kong, PRC
QHDX
November
3, 2016
DILHK
Investment
holding
PRC
FVTL
May
31, 2011
QHDX
Trading
of food and platform
PRC
JJGS
August
17, 2017
FVTI
Investment
holding
Republic
of Seychelles
JJHK
August
24, 2017
JJGS
Investment
holding
Hong
Kong, PRC
JJSZ
November
16, 2018
JJHK
Trading
of food
PRC
Xixingdao
August
28, 2019
QHDX
Drinking
water distribution and delivery
PRC
Dongguan
City Fu La Tu Trade Ltd (“FLTT”)
September
27, 2020
FVTL
Trading
of alcoholic beverages
PRC
Dongguan
City Fu Xin Gu Trade Ltd (“FXGT”)
December
2, 2020
FVTL
Trading
of alcoholic beverages
PRC
Dongguan City Fu Lai Food Ltd (“FLFL”)
September 27, 2020
Xixingdao
Drinking water distribution and delivery
PRC
Dongguan
City Fu Xin Technology Ltd (“FXTL”)
November
12, 2020
Xixingdao
Drinking
water distribution and delivery
PRC
Dongguan City Fu Xiang Technology Ltd (“FGTL”)
November 16, 2020
Xixingdao
Drinking water distribution and delivery
PRC
Dongguan City Fu Ji Food & Beverage Ltd (“FJFL”)
November 9, 2020
Xixingdao
Drinking water
distribution and delivery
PRC
Dongguan City Fu Yi Beverage Ltd (“FYDL”)
November 12, 2020
Xixingdao
Drinking water distribution and delivery
PRC
Dongguan
City Fu Guan Healthy Industry Technology Ltd (“FGHL”)
December
21, 2020
Xixingdao
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Jing Technology Ltd (“FJTL”)
November
17, 2020
Xixingdao
Drinking
water distribution and delivery
PRC
Dongguan City Fu Sheng Drinking Water Company Ltd (“FSWL”)
March 29, 2021
Xixingdao
Drinking water distribution and delivery
PRC
Dongguan
City Fu Jia Drinking Water Company Ltd (“FJWL”)
March
29, 2021
Xixingdao
Drinking
water distribution and delivery
PRC
Dongguan City Fu Xi Drinking Water Company Ltd (“FXWL”)
March 17, 2021
Xixingdao
Drinking water
distribution and delivery
PRC
Dongguan City Fu Li Trading Ltd (“FLTL”)
September 10, 2021
Xixingdao
Trading of food, domestic appliance, plastic products
PRC
Shenzhen
Fu Jin Trading Technology Company Ltd (“FJSTL”)
June
7, 2021
Xixingdao
Trading
of primary agricultural products, household appliances and plastic products; and Software technology development
PRC
Guangdong
Fu Gu Supply Chain Group Ltd (“FGGC”)
September
13, 2021
QHDX
Providing supply chain management service, and trading
of food, domestic appliance, and plastic products
PRC
8
Use
of estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions relating to the
reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to
going concern, allowance of doubtful accounts, allowance of deferred tax asset, useful lives and impairment of long-lived assets, and
impairment of goodwill. Actual results may differ from these estimates.
Reclassification
Certain
prior year amounts have been reclassified to conform to the current period presentation. These reclassifications had no impact on net
earnings and financial position.
Foreign
currency translation and re-measurement
The
Company translates its foreign operations to the U.S. dollar in accordance with ASC 830, “ Foreign Currency Matters ”.
The
reporting currency for the Company and its subsidiaries is the U.S. dollar. The Company, DIGLS, DILHK, JJGS and JJHK’s functional
currency is the U.S. dollar; QHDX, JJSZ and their subsidiaries which are incorporated in PRC use the Chinese Renminbi (“RMB”)
as their functional currency.
The
Company’s subsidiaries, whose records are not maintained in that company’s functional currency, re-measure their records
into their functional currency as follows:
●
Monetary
assets and liabilities at exchange rates in effect at the end of each period
●
Nonmonetary
assets and liabilities at historical rates
●
Revenue
and expense items at the average rate of exchange prevailing during the period
Gains
and losses from these re-measurements were not significant and have been included in the Company’s results of operations.
The
Company’s subsidiaries, whose functional currency is not the U.S. dollar, translate their records into the U.S. dollar as follows:
●
Assets
and liabilities at the rate of exchange in effect at the balance sheet date
●
Equities
at the historical rate
●
Revenue
and expense items at the average rate of exchange prevailing during the period
Translation
of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective periods:
SCHEDULE
OF FOREIGN CURRENCY EXCHANGE RATE TRANSLATION
As of and for the nine months ended September 30,
2021
2020
Period-end RMB:US$1 exchange rate
0.15512
0.14703
Period-average RMB:US$1 exchange rate
0.15452
0.14298
The
RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions.
No representation is made that the RMB amounts could have been, or could be, converted into US dollars at the rates used in translation.
9
Impairment
of long-lived assets other than goodwill
The
Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of
assets may not be recoverable. Impairment may be the result of becoming obsolete from a change in the industry or new technologies. Impairment
is present if the carrying amount of an asset is less than its undiscounted cash flows to be generated.
If
an asset is considered impaired, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value
of the asset. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell.
The
Company did not recognize any impairment of long-lived assets during the nine months ended September 30, 2021 and 2020.
Goodwill
Goodwill
represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. In
accordance with FASB ASC Topic 350, “Intangibles-Goodwill and Others”, goodwill is subject to at least an annual assessment
for impairment or more frequently if events or changes in circumstances indicate that an impairment may exist, applying a fair-value
based test. Fair value is generally determined using a discounted cash flow analysis. The Company would recognize an impairment charge
for the amount by which the carrying amount of a reporting unit exceeds its fair value up to the amount of goodwill allocated to that
reporting unit.
During
the nine months ended September 30, 2021, the Company did not record any impairment of goodwill.
10
Revenue
recognition
The
Company follows the guidance of ASC 606, revenue from contracts with customers is recognized using the following five steps:
1.
Identify
the contract(s) with a customer;
2.
Identify
the performance obligations in the contract;
3.
Determine
the transaction price;
4.
Allocate
the transaction price to the performance obligations in the contract; and
5.
Recognize
revenue when (or as) the entity satisfies a performance obligation.
Under
Topic 606, revenues are recognized when the promised products have been confirmed of delivery or services have been transferred to the
consumers in amounts that reflect the consideration the customer expects to be entitled to in exchange for those services. The Company
presents value added taxes (“VAT”) as reductions of revenues. The Company recognizes revenues net of value added taxes (“VAT”)
and relevant charges.
We
generate revenue primarily from the sales of wine, water and oil directly to agents, wholesalers and end users. We recognize product
revenue at a point in time when the control of the products has been transferred to customers. The transfer of control is considered
complete when products have been picked up by or delivered to our customers. We account for shipping and handling fees as a fulfillment
cost.
The
following table provides information about disaggregated revenue based on revenue by product types:
SCHEDULE
OF DISAGGREGATION REVENUE
Three months ended September 30,
Nine months ended September 30,
2021
2020
2021
2020
Sales of wine
$ 639,635
$ 156,340
$ 2,036,423
$ 247,567
Sales of water
1,099,586
127,220
2,827,732
127,220
Sales of oil
14
-
217,131
-
Others
266,155
-
393,608
-
Total
$ 2,005,390
$ 283,560
$ 5,474,894
$ 374,787
Contract
liabilities
Contract
liabilities consist mainly of customer advances. On certain occasions, the Company may receive prepayments from downstream retailers
or wholesales customers for wines, water and other products prior to them taking possession of the Company’s products. The Company
records these receipts as customer advances until the control of the products has been transferred the customers. As of September 30,
2021 and December 31, 2020, the Company had customer advances of $ 538,829 and $ 580,151 , respectively. During the nine months ended September
30, 2021, the Company recognized $ 353,033 of customer advances in the opening balance.
Related
party transaction
Transactions
involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive,
free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related
party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations
can be substantiated.
Recent
accounting pronouncements adopted
In
December 2020, the FASB issued ASU 2019-12, Income Taxes (Topic 740) Simplifying the Accounting for Income Taxes. The ASU removes certain
exceptions to the general principles in Topic 740 and improves consistent application of and simplifies GAAP for other areas of Topic
740 by clarifying and amending existing guidance. On January 1, 2021, the Company adopted ASU 2019-12 on a prospective basis. The adoption
did not have a material impact on the Company’s consolidated financial statements.
11
NOTE
2 - ACCOUNTS RECEIVABLE, NET
Accounts
receivable consisted of the following as of September 30, 2021 and December 31, 2020 :
SCHEDULE OF ACCOUNTS RECEIVABLE
September 30,
2021
December 31,
2020
Accounts receivable
$ 2,003,170
$ 2,468,038
Less: Allowance for doubtful accounts
-
-
Accounts receivable, net
$ 2,003,170
$ 2,468,038
NOTE
3 – PREPAYMENTS AND OTHER CURRENT ASSETS
Prepayments
and other current assets consisted of the following as of September 30, 2021 and December 31, 2020 :
SCHEDULE
OF PREPAYMENTS AND OTHER CURRENT ASSETS
September 30,
2021
December 31,
2020
Prepayments
$ 2,345,959
$ 376,746
Other current assets
6,769
7,062
Total prepayments and other receivables
$ 2,352,728
$ 383,808
As
of September 30 , 2021 and December 31, 2020, the balance of $ 2,345,959 and $ 376,746 , respectively,
represented the advanced payments to suppliers.
NOTE
4 – PROPERTY AND EQUIPMENT, NET
Property
and equipment consisted of the following as of September 30, 2021 and December 31, 2020 :
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET
September 30,
2021
December 31,
2020
Office equipment
$ 113,558
$ 69,158
Leasehold improvement
125,161
54,146
Property and equipment
238,719
123,304
Less: Accumulated depreciation
( 89,506 )
( 75,489 )
Property and equipment, net
$ 149,213
$ 47,815
Depreciation
expense, which was included in general and administrative expenses, for the nine months ended September 30, 2021 and 2020 was $ 14,017
and $ 14,467 , respectively.
NOTE
5 – INTANGIBLE ASSETS
Intangible
assets and related accumulated amortization were as follows :
SCHEDULE
OF INTANGIBLE ASSETS
September 30,
2021
December 31,
2020
Distributor channel
$ 3,181,312
$ 3,299,329
Other
8,138
4,105
Total intangible assets
3,189,450
3,303,434
Less: Accumulated amortization
( 744,957 )
( 274,944 )
Total
$ 2,444,493
$ 3,028,490
Amortization
expense for the nine months ended September 30, 2021 and 2020 was $ 624,082 and $ 64,162 , respectively, included in cost of revenues.
Other
intangible assets mainly consist of internal-used software under development, which is not yet ready for use.
As
of September 30 , 2021, the future estimated amortization costs for distribution channel
are as follows:
SCHEDULE
OF FUTURE AMORTIZATION EXPENSE FOR DISTRIBUTION CHANNELS
2021 (remaining)
$ 208,830
2022
835,321
2023
835,321
2024
556,883
Thereafter
-
Total
$ 2,436,355
12
NOTE
6- RELATED PARTY TRANSACTIONS
Amounts
due from related parties as of September 30, 2021 and December 31, 2020 were as follows:
SCHEDULE OF AMOUNT DUE FROM AND DUE TO
RELATED PARTIES
September 30,
2021
December 31,
2020
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director
$ -
$ 45,662
Mr. Kaihong Lin
Chief Financial Officer and Treasurer
204
215,973
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
-
360,273
Mr. Huagen Li
Manager of a subsidiary
-
123,456
Mr. Zhipeng Zuo
Manager of a subsidiary
-
133,658
Mr. Deqin Ke
Manager of a subsidiary
26,765
-
Ms. Shuqin Chen
Manager of a subsidiary
-
105,784
Mr. Hongwei Ye
Manager of a subsidiary
56
$ 27,025
$ 984,806
Amounts
due to related parties as of September 30, 2021 and December 31, 2020 were as follows:
September 30,
2021
December 31,
2020
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director
$ 153,587
$ -
Ms. Huagen Li
Manager of a subsidiary
2,482
-
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
1,141
-
Mr. Yuwen Li
Vice President
295,331
292,024
Ms. Lihua Li
Mr. Yuwen Li’s wife
-
677
Mr. Zihao Ye
Manager of a subsidiary
-
12,958
Mr. Zhipeng Zuo
Manager of a subsidiary
3,878
-
Mr. Weihua Zuo
Manager of a subsidiary
-
2,298
Mr. Deqin Ke
Manager of a subsidiary
-
9,274
Ms. Shuqin Chen
Manager of a subsidiary
4,956
-
Ms. Xiuyun Wang
Manager of a subsidiary
5,935
1,483
Mr. Shengpin Liu
Manager of a subsidiary
-
306
Mr. Aisheng Zhang
Manager of a subsidiary
11,944
3,063
Mr. Zhihua Liao
Manager of a subsidiary
4,654
12,254
Mr. Meng Xue
Manager of a subsidiary
776
-
Mr. Minghua Cheng
Director
155,120
-
Mr. Anping Chen
Manager of a subsidiary
3,878
-
Ms. Chunxiang Zhang
Manager of a subsidiary
6,205
-
Mr. Youliang Ma
Manager of a subsidiary
1,551
-
Shenzhen DaXingHuaShang Industry Development Ltd.
Mr. Yumin Lin is the supervisor of Shenzhen DaXingHuaShang Industry Development Ltd.
92,793
3,063
$ 744,231
$ 337,400
Revenues
generated from related parties during the nine months ended September 30 , 2021 and 2020
were as follows:
SCHEDULE
OF REVENUE GENERATED FROM RELATED PARTIES
For the nine months ended
September 30,
2021
2020
Mr. Kaihong Lin
Chief Financial Officer and Treasurer
$ 391
$ -
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director
302
327
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
52
42
Mr. Naiyong Luo
Manager of a subsidiary
5,742
-
Mr. Hongwei Ye
Manager of a subsidiary, Shareholder
6,451
823
Mr. Zihao Ye
Manager of a subsidiary
108
-
Mr. Yuwen Li
Vice President
-
765
$ 13,046
$ 1,957
Due
from related parties mainly consists of funds advanced to related parties as borrowings or funds advanced to pay off the Company’s
expenses. The balances are unsecured, non-interest bearing. During the nine months ended September
30 , 2021 and 2020, the Company advanced $ 3,136,194
and $ 12,099 to its related parties, and collected
$ 3,642,059
and $ 168
repayments, respectively.
Due
to related parties mainly consists of borrowings for working capital purpose, the balances are unsecured, non-interest bearing and due
on demand. During the nine months ended September 30 , 2021 and 2020, the Company borrowed
$ 1,867,770
and $ 561,107
from its related parties, and repaid $ 1,622,380
and $ 194,902 ,
respectively.
In
addition, during the nine months ended September 30, 2021 and 2020, the Company’s related parties paid expenses on the Company’s
behalf in amounts of $ 532,912 and $ 277,081 , respectively.
13
NOTE
7 - INCOME TAXES
United
States of America
The
Company is registered in the State of Nevada and is subject to United States of America tax law. The U.S federal income tax rate is 21 %.
Seychelles
Under
the current laws of the Seychelles, DIGLS and JJGS are registered as an international business company which governed by the International
Business Companies Act of Seychelles and there is no income tax charged in Seychelles.
Hong
Kong
From
year of assessment of 2018/2019 onwards, Hong Kong profit tax rates are 8.25 % on assessable profits up to HK$ 2,000,000 (approximately
$ 289,855 ), and 16.5 % on any part of assessable profits over HK$ 2,000,000 . For the nine months ended September 30, 2021 and 2020, the
Company did not have any assessable profits arising in or derived from Hong Kong, therefore no provision for Hong Kong profits tax was
made in the periods reported.
The
PRC
The
Company’s subsidiaries are incorporated in the PRC, and are subject to the PRC Enterprise Income Tax Laws (“EIT Laws”)
with the statutory income tax rate of 25% with the following exceptions.
On
January 17, 2019, the State Taxation Administration issued the notice on the scope of small-scale and low-profit corporate income tax
preferential policies of the Ministry of Finance and the State Administration of Taxation, [2019] No. 13 for small-scale and low-profit
enterprises whose annual taxable income is less than RMB1,000,000 (including RMB1,000,000), approximately $ 142,209 , their income is reduced
by 25 % to the taxable income, and enterprise income tax is paid at 20 % tax rate, which is essentially resulting in a favorable income
tax rate of 5%. While for the portion of annual taxable income exceeding RMB 1,000,000 , approximately $ 142,209 , but not more than RMB 3,000,000 ,
approximately $ 426,627 , the income is reduced by 50% to the taxable income, and enterprise income tax is paid at 20% tax rate, which
is essentially resulting in a favorable income tax rate of 10 %. The qualifications of small-scale and low-profit enterprises were examined
annually by the Tax Bureau. All of the Company’s PRC subsidiaries met the criteria of small-scale and low-profit enterprises.
The
components of the income tax provision are as follows:
SCHEDULE
OF COMPONENTS OF INCOME TAX PROVISION
Nine Months Ended
September 30, 2021
Nine Months Ended
September 30, 2020
Current:
– United States of America
$ 154,485
$ -
– Seychelles
-
-
– Hong Kong
-
-
– The PRC
164,539
3,415
Deferred
– United States of America
-
-
– Seychelles
-
-
– Hong Kong
-
-
– The PRC
-
-
Total
$ 319,024
$ 3,415
The
effective tax rate was 20.4 % and ( 1.2 ) % for the nine months ended September 30, 2021 and 2020, respectively.
14
NOTE
8 - OPERATING LEASES
As
of September 30, 2021, the Company has sixteen separate
operating lease agreements for three office spaces, one warehouse and twelve stores in PRC with remaining lease terms of from
12 months to 67 months.
Two
of these leases were entered with related parties. The
Company has an operating lease agreement with Qingmei Lin, Yumin Lin’s former wife ,
for the premises in Dongguan City, PRC. The agreement covers the period from January 1, 2019 to April 30, 2027. The monthly rent expense
is RMB 10,000 (approximately $ 1,450 ). The Company has an operating lease agreement with Hongwei Ye, a related party, for the premises
in Dongguan City, PRC. The agreement covers the period from September 27, 2020 to September 30, 2023. The monthly rent expense is RMB 960
(approximately $ 139 ).
The
Company terminated an operating lease agreement with a subsidiary of Shenzhen DaXingHuaShang Industry Development Ltd., a related party,
for the premise in Shenzhen City, PRC on February 28, 2021. The monthly rent expense for this lease was RMB 30,000 (approximately $ 4,349 ).
The
components of lease expense and supplemental cash flow information related to leases for the nine months ended September 30, 2021 and
2020 are as follows:
SCHEDULE
OF COMPONENTS OF LEASE EXPENSE AND SUPPLEMENTAL CASH FLOW INFORMATION
Operating lease cost (included in general and administrative expenses in the Company’s consolidated statements of operations)
For the nine months ended
September 30,
2021
2020
Related parties
$ 27,944
$ 85,212
Non-related parties
79,471
2,139
Total
$ 107,415
$ 87,351
Other information for the nine months ended
September 30, 2021
September 30, 2020
Cash paid for amounts included in the measurement of lease obligations
$ 101,203
$ 11,152
Weighted average remaining lease term (in years)
3.92
3.91
Weighted average discount rate
3.23 %
3.23 %
Maturities
of the Company’s lease obligations as of September 30, 2021 are as follows:
SCHEDULE
OF MATURITIES OF LEASE OBLIGATIONS
Year ending December 31,
2021 (remaining)
$ 49,076
2022
159,387
2023
108,676
2024
83,439
2025
81,311
Thereafter
53,523
Total lease payment
535,412
Less: Imputed interest
( 35,635 )
Operating lease obligations
$ 499,777
NOTE
9 – BANK AND OTHER BORROWINGS
In
December 2020, the Company obtained a revolving credit line in the principal amount of RMB 750,000 (approximately $ 115,000 ) from Huaneng
Guicheng Trust Co., Ltd, a financial institution in PRC, which bears interest at the base Loan Prime Rate of 3.85% plus 8.75%. The credit
line is guaranteed by Yumin Lin, the Company’s Chief Executive Officer. The maturity date is on December 21, 2022 .
In
August 2020, the Company obtained a revolving credit line in the principal amount of RMB 910,000
(approximately $ 141,000 )
from China Construction Bank, which bears interest
at the base Loan Prime Rate of 3.85% plus 0.4%. The
credit line is guaranteed by Xiulan Zhou, a related party, and pledged by her property. The maturity date is on July
21, 2023 .
The
balance of the loans borrowed under these credit lines as of September 30 , 2021 and December
31, 2020 was as follows:
SCHEDULE
OF BALANCE OF LOAN BORROWED UNDER CREDIT LINES
September 30,
2021
December 31,
2020
Loan from a trust in PRC
$ 83,100
$ 114,879
China Construction Bank
141,159
139,387
Total non-current borrowings
$ 224,259
$ 254,266
The
total interest expense was $ 13,814 and
$ 10,201 for
the nine months ended September 30, 2021 and 2020, respectively.
NOTE
10 - SUBSEQUENT EVENTS
During
the subsequent period, the Company advanced a total amount of $ 70,245 to its related parties, and the related parties repaid the amount
of $ 2,620 to the Company. The remaining balance of due from related party as of the filing date was $ 26,153 .
Effective
on October 21, 2021, the Company has approved a reverse stock split of the Company’s authorized and issued and outstanding shares
of common stock, par value $ 0.001 per share, at a ratio of 1-for-20 (the “Reverse Stock Split”).
As a result of the Reverse Stock Split, the Company’s authorized
shares of common stock became 150,000,000 shares. As of September 30, 2020 and immediately prior to the Reverse Stock Split, there were
313,098,220 shares of common stock issued and outstanding. As a result of the Reverse Stock Split, the Company has 15,655,038 shares of
common stock issued and outstanding. The par value remains unchanged at $ 0.001 per share, which resulted in a reclassification of capital
from par value to additional paid-in capital in excess of par value. All share and per share data included within the condensed consolidated
financial statements and related footnotes have been adjusted to account for the effect of the Reverse Stock Split.
15
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
information contained in this Form 10-Q is intended to update the information contained in our Annual Report on Form 10-K for the year
ended December 31, 2020 filed with the Securities and Exchange Commission on April 26, 2021 (the “Form 10-K”) and presumes
that readers have access to, and will have read, the “Management’s Discussion and Analysis of Financial Condition and Results
of Operations” and other information contained in such Form 10-K. The following discussion and analysis also should be read together
with our financial statements and the notes to the financial statements included elsewhere in this Form 10-Q.
The
following discussion contains certain statements that may be deemed “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995. Such statements appear in a number of places in this Report, including, without limitation,
“Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements are not guaranteed
of future performance and involve risks, uncertainties and requirements that are difficult to predict or are beyond our control. Forward-looking
statements speak only as of the date of this quarterly report. You should not put undue reliance on any forward-looking statements. We
strongly encourage investors to carefully read the factors described in our Form 10-K in the section entitled “Risk Factors”
for a description of certain risks that could, among other things, cause actual results to differ from these forward-looking statements.
We assume no responsibility to update the forward-looking statements contained in this quarterly report on Form 10-Q. The following should
also be read in conjunction with the unaudited Financial Statements and notes thereto that appear elsewhere in this report.
Overview
Fortune
Valley Treasures, Inc. (the “Company,” “we,” “our” or “us”) was incorporated in the State
of Nevada on March 21, 2014. We were initially incorporated to offer users with up-to-date information on digital currencies. We engage
in the food supply chain operations and management through a service platform. Through various acquisitions of high-quality upstream
and downstream companies in the industry, the Company creates a complete industrial chain to reduce costs and enhance competitiveness.
The company mainly focuses on online and offline sales targeting regional wholesalers, retailers, supermarkets and major food and beverage
(“F&B”) chains.
During
the nine months ended September 30, 2021, the Company conducted its business in one revenue stream: product sales – wine, water
and oil and other F&B products.
Results
of Operations
Three
Months Ended September 30, 2021 and 2020
Three
Months Ended September 30,
2021
2020
Change
Revenue
$
2,005,390
$
283,560
$
1,721,830
Cost
of revenue
(875,418
)
(245,504
)
(629,914
)
Gross
profit
1,129,972
38,056
1,091,916
Operating
expense
(521,892
)
(185,101
)
(336,791
)
Other
income
2,512
78,541
(76,029
)
Other
expense
(4,327
)
(5,221
)
894
Income
taxes
(156,402
)
(3,415
)
(152,987
)
Net
income (loss)
449,863
(77,140
)
527,003
Net
income (loss) attributable to noncontrolling interests
59,875
(2,518
)
62,393
Net
income (loss) attributable to Fortune Valley Treasures, Inc.
$
389,988
$
(74,622
)
$
464,610
Nine
Months Ended September 30, 2021 and 2020
Nine
Months Ended September 30,
2021
2020
Change
Revenue
$
5,474,894
$
374,787
$
5,100,107
Cost
of revenue
(2,402,685
)
(299,847
)
(2,102,838
)
Gross
profit
3,072,209
74,940
2,997,269
Other
operating income
166
-
166
Operating
expense
(1,500,499
)
(423,593
)
(1,076,906
)
Other
income
3,280
80,727
(77,447
)
Other
expense
(13,814
)
(10,201
)
(3,613
)
Income
taxes
(319,024
)
(3,415
)
(315,609
)
Net
income (loss)
1,242,318
(281,542
)
1,523,860
Net
income (loss) attributable to noncontrolling interests
132,601
(17,187
)
149,788
Net
income (loss) attributable to Fortune Valley Treasures, Inc.
$
1,109,717
$
(264,355
)
$
1,374,072
16
Revenue
Revenue
was $2,005,390 for three months ended September 30, 2021, reflecting an increase of $1,721,830, or 607%, from $283,560
for the three months ended September 30, 2020. The reason for the increase was the Company started generating online sales from WeChat
Application named Fu Gu Online in April 2021.
Revenue
was $5,474,894 for nine months ended September 30, 2021, reflecting an increase of $5,100,107, or 1,361%, from $374,787
for nine months ended September 30, 2020. The reason for the increase was the Company added its water and oil business, which increased
our sales volume.
Cost
of Revenue
Cost
of revenue was $875,418 for the three months ended September 30, 2021, reflecting an increase of $629,914, or 257%,
from $245,504 for the three months ended September 30, 2020.
Cost
of revenue was $2,402,685 for the nine months ended September 30, 2021, reflecting an increase of $2,102,838, or 701%,
from $299,847 for the nine months ended September 30, 2020. The increase in cost of revenue was due to the increase of our revenue.
Gross
Profit
Gross
profit was $1,129,972 and $38,056 for the three months ended September 30, 2021 and 2020, respectively, reflecting an increase
of $1,091,916, or 2,869%.
Gross
profit was $3,072,209 and $74,940 for the nine months ended September 30, 2021 and 2020, respectively, reflecting an increase
of $2,997,269, or 4,000%. The increase of gross profit was due to the addition of the revenue from our water and oil business,
where gross profit was higher.
Operating
Expenses
Operating
expense was $521,892 for the three months ended September 30, 2021, reflecting an increase of $336,791 or 182%, from $185,101
for the three months ended September 30, 2020.
Operating
expense was $1,500,499 for the nine months ended September 30, 2021, reflecting an increase of $1,076,906, or 254%, from $423,593
for the nine months ended September 30, 2020, due to the increase in professional service fees and general administrative costs in
connection with the business of bottling and distributing of drinking water in China.
Net
Income (loss)
For
the three months ended September 30, 2021, net income was $449,863, compared to net loss $77,140 for the three months ended September
30, 2020.
For
the nine months ended September 30, 2021, net income was $1,242,318, compared to net loss $281,542 for the nine months ended September
30, 2020. The increase in net income was a result of the factors described above.
Net
income (loss) attributable to noncontrolling interests
The
Company records net income (loss) attributable to noncontrolling interests in the consolidated statements of operations for any noncontrolling
interests of consolidated subsidiaries.
For
the three months ended September 30, 2021 and 2020, the Company recorded net income attributable to a noncontrolling interest of $59,875
and net loss attributable to a noncontrolling interest of $2,518, respectively.
For
the nine months ended September 30, 2021 and 2020, the Company recorded net income attributable to a noncontrolling interest of $132,601
and net loss attributable to a noncontrolling interest of $17,187, respectively.
17
Liquidity
and Capital Resources
Working
Capital
September 30,
December 31,
2021
2020
Change
Total current assets
$ 4,886,661
$ 4,231,054
$ 655,607
Total current liabilities
2,108,115
1,996,446
111,669
Working capital
$ 2,778,546
$ 2,234,608
$ 543,938
As of September 30, 2021, we had working capital
of $2,778,546, as compared to working capital of $2,234,608 as of December 31, 2020. We had total current assets of $4,886,661, consisting
of cash on hand of $150,189, Inventory of $353,549, prepayments and other current assets of $2,352,728, accounts receivable of $2,003,170
and amount due from related party of $27,025, compared to total current assets of $4,231,054 as of December 31, 2020. The increase was
mainly due to the increase in prepayments and other current assets, offset by the decrease in accounts receivable and due from related
parties. We had current liabilities of $2,108,115, consisting of accounts payable of $321,528, customer advances $538,829,
income tax payable $222,183, due to related parties of $744,231 and accrued liabilities of $121,451.
Although
our cash balance at September 30, 2021 decreased to $150,189, as compared to $249,837 at December 31, 2020. We estimate the Company currently
has sufficient cash available to meet its anticipated working capital for the next twelve months, without raising additional capital.
The Company is continuing to look for different financing opportunities in order to increase sufficient working capital and improve liquidity.
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company had a net
income of $1,242,318 and used cash in operations of $712,200 and at September 30, 2021, the Company had a working capital of $2,778,546.
The Company’s independent registered public accounting firm expressed in its report on the Company’s financial statement
for the year ended December 31, 2020 a substantial doubt about the Company’s ability to continue as a going concern. Based on the
Company’s effort in improving its operations and the significant working capital generated as of September 30, 2021, the management
believes that the substantial doubt has been alleviated.
Despite
the increased working capital of the Company, no assurance can be given that any future financing, if needed, will be available or, if
available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing,
if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its
shareholders, in the case of equity financing.
Cash
Flows
Nine
Months Ended September 30,
2021
2020
Change
Cash
Flows used in Operating Activities
$
(712,200
)
$
(363,601
)
$
(348,599
)
Cash
Flows provided by (used in) Investing Activities
362,931
(61,111
)
424,042
Cash
Flows provided by Financing Activities
212,278
466,186
(253,908
)
Effect
of change rate changes in cash and cash equivalents
37,343
(56,514
)
93,857
Net
Increase in Cash During the Period
$
(99,648
)
$
(15,040
)
$
(84,608
)
Cash
Flow from Operating Activities
Net
cash used in operating activities for the nine months ended September 30, 2021 and 2020 was $712,200 and $363,601, respectively,
reflecting an increase of $348,599. The cash used in operating activities in 2021 was mainly resulted from net income of $1,242,318,
depreciation and amortization expense of $638,099, increase in the prepayments to vendors of $1,968,481, increase in deposits
paid to vendors of $1,198,351 and decrease in accounts receivable of $494,352.
Cash
Flow from Investing Activities
Net
cash provided by investing activities was $362,931 for the nine months ended September 30, 2021, compared to net cash used in
investing activities of $61,111 for the nine months ended September 30, 2020. The increase in net cash provided by investing activities
was mainly due to an increase in repayment from related parties.
Cash
Flow from Financing Activities
Net
cash provided by financing activities was $212,278 and $466,186 for the nine months ended September 30, 2021 and 2020,
respectively. The increase was mainly due to the increase in advances from related parties and offset by repayments to related parties.
Critical
Accounting Policy and Estimates
In
the ordinary course of business, we make a number of estimates and assumptions relating to the reporting of results of operations and
financial condition in the preparation of our financial statements in conformity with U.S. generally accepted accounting principles.
We base our estimates on historical experience, when available, and on other various assumptions that are believed to be reasonable under
the circumstances. Actual results could differ significantly from those estimates under different assumptions and conditions.
Refer
to Note 1 in the accompanying unaudited condensed consolidated financial statements.
Off-Balance
Sheet Arrangements
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.
18
Related
Party Transactions
For
the nine months ended September 30, 2021 and 2020, related party revenue totaled $13,046 and $1,957, respectively.
Rental
expenses to related parties were $27,944 and $85,212 for the nine months ended September 30, 2021 and 2020, respectively.
Amounts
due from related parties were $27,025 and $984,806 as of September 30, 2021 and December 31, 2020, respectively. The amounts due to related
parties were $744,231 and $337,400 as of September 30, 2021 and December 31, 2020, respectively.
Our
related parties are primarily those persons who can significantly influence based on our common business relationships. Refer to Note
6 to the unaudited condensed consolidated financial statements for additional details regarding the related party transactions.
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
As
a “smaller reporting company” as defined by Rule 12b-2 of the Securities Exchange Act of 1934, the Company is not required
to provide the information under this item.
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
We
conducted an evaluation under the supervision and with the participation of our management, including our Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. The term “disclosure
controls and procedures”, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended
(“Exchange Act”), means controls and other procedures of a company that are designed to ensure that information required
to be disclosed by the company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported,
within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures
also include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in
the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including
its principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions
regarding required disclosure. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded as of September
30, 2021, that our disclosure controls and procedures were not effective.
The
matters involving internal controls and procedures that our management considered to be material weaknesses under the standards of the
Public Company Accounting Oversight Board were: (1) lack of well-established procedures to identify, approve and review related party
transactions; and (2) inadequate design of controls related to business combination transactions accounting given the accounting complexities
of business combinations, including, but not limited to, lack of mindset and methods to assess the value of the business prior to acquisition,
inadequate process to determine the purchase price, lack of professional understanding to determine when the control of the business
acquired is transferred or when the transaction is completed, and inability to make the appropriate disclosure.
Management’s
Report on Internal Control over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over
financial reporting is defined in Rule 13a-15(f) or 15d-15(f) promulgated under the Exchange Act as a process designed by, or under the
supervision of, the Company’s principal executive and principal financial officers and effected by the board of directors (the
“Board”), management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the
United States (“U.S. GAAP”) and includes those policies and procedures that:
●
Apply
to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets
of the company;
●
Provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with
GAAP and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors
of the company; and
●
Provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s
assets that could have a material effect on the financial statements.
19
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation
of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how well designed,
have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect
to financial statement preparation and presentation. Because of the inherent limitations of internal control, there is a risk that material
misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. However, these inherent
limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to
reduce, though not eliminate, this risk.
We
carried out an assessment, under the supervision and with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of our internal controls over financial reporting, as defined in Rules 13a-15(e) and
15d-15(e) of the Exchange Act, as of September 30, 2021. Management based the assessment on criteria for effective internal control over
financial reporting described in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (2013 framework). Management’s assessment included an evaluation of the design of our internal control over financial
reporting and testing of the operational effectiveness of its internal control over financial reporting. Based
on this assessment, management has concluded that as of September 30, 2021, our internal control over financial reporting was not effective
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with U.S. generally accepted accounting principles. In an effort to remediate the identified material weaknesses
and other deficiencies and enhance our internal controls, we have initiated, or plan to initiate, the following series of measures:
●
We
have increased our personnel resources and technical accounting expertise within the accounting function and intend to hire one or
more additional personnel for the function due to turnover.
●
We
will create a position to segregate duties consistent with control objectives.
●
We
plan to prepare written policies and procedures for operating, accounting and financial reporting to establish a formal process to
close our books monthly on an accrual basis and account for all transactions, including equity and debt transactions.
●
We
plan to test our updated controls and remediate our deficiencies in the year 2021.
Changes
in Internal Control over Financial Reporting
There
have been no changes in our internal controls over financial reporting that occurred during the period covered by this Report, which
has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting, except
that we have remediated one of our material weaknesses by establishing an Audit Committee on October 26, 2021, with an independent director,
Anthony S. Chan, qualifies as an audit committee financial expert as defined in Item 407(d)(5) of Regulation S-K promulgated under the
Exchange Act.
20
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings.
We
know of no material, active or pending legal proceedings against us, nor are we involved as a plaintiff in any material proceedings or
pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any beneficial shareholder are
an adverse party or has a material interest adverse to us.
Item
1A. Risk Factors.
Not
applicable to a smaller reporting company
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
None.
Item
6. Exhibits
Exhibit
No.
Description
31.1
Rule 13(a)-14(a)/15(d)-14(a) Certification of principal executive officer
31.2
Rule 13(a)-14(a)/15(d)-14(a) Certification of principal financial officer
32.1
Section 1350 Certification of principal executive officer
32.2
Section 1350 Certification of principal financial officer and principal accounting officer
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 (embedded within the Inline XBRL document)
21
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) 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.
Fortune
Valley Treasures, Inc.
Date:
November 15, 2021
By:
/s/
Yumin Lin
Yumin
Lin
President
and Chief Executive Officer
(Principal
Executive Officer)
Date:
November 15, 2021
By:
/s/
Kaihong Lin
Kaihong
Lin
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
22
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.