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 March 31, 2023
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
Donogfang 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) 769-85729133
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 May 15, 2023, 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 March 31, 2023 (Unaudited) and December 31, 2022
3
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three Months Ended March 31, 2023 and 2022 (Unaudited)
4
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2023 and 2022 (Unaudited)
5
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2023 and 2022 (Unaudited)
6
Notes to Condensed Consolidated Financial Statements for the Three Ended Months Ended March 31, 2023 and 2022 (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
18
ITEM 4.
CONTROLS AND PROCEDURES
18
PART II
OTHER INFORMATION
20
ITEM 1
LEGAL PROCEEDINGS
20
ITEM 2
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
20
ITEM 3
DEFAULTS UPON SENIOR SECURITIES
20
ITEM 4
MINE SAFETY DISCLOSURES
20
ITEM 5
OTHER INFORMATION
20
ITEM 6
EXHIBITS
20
SIGNATURES
21
2
PART
I - FINANCIAL INFORMATION
Item
1. Condensed Consolidated Financial Statements .
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
AS
OF MARCH 31, 2023 AND DECEMBER 31, 2022
March 31, 2023
December 31, 2022
(Unaudited)
Assets
Current assets
Cash and cash equivalents
$ 20,186
$ 165,685
Accounts receivable (including $ 122,741 and $ 146,087 from related parties as of March 31, 2023 and December 31, 2022, respectively)
5,369,852
4,797,564
Inventories
85,272
148,925
Prepayments and other current assets, net (including $ 1,282,273 and $ 1,102,861 to related parties as of March 31, 2023 and December 31, 2022, respectively)
1,823,231
1,758,917
Total current assets
7,298,541
6,871,091
Non-current assets
Deposits paid, net (including $ 697,871 and $ 758,445 to related parties as of March 31, 2023 and December 31, 2022, respectively)
863,517
1,121,302
Property and equipment, net
87,744
97,890
Operating lease right-of-use assets
293,113
297,232
Operating lease right-of-use assets, related parties
72,087
75,300
Operating lease right-of-use assets
72,087
75,300
Intangible assets, net
318,374
370,926
Goodwill
456,857
454,201
Total Assets
$ 9,390,233
$ 9,287,942
Liabilities and Stockholders’ Equity
Current liabilities
Operating lease obligations – current
$ 111,788
$ 110,201
Operating lease obligations, related parties - current
12,073
16,629
Operating lease obligations - current
12,073
16,629
Accounts payable (including $ 99,454 and $ 80,426 to related parties as of March 31, 2023 and December 31, 2022, respectively)
716,443
688,822
Accrued liabilities
600,857
502,389
Bank and other borrowings - current
482,409
422,653
Income tax payable
32,417
38,879
Customer advances
140,664
139,334
Due to related parties
571,030
565,675
Total current liabilities
2,667,681
2,484,582
Non-current liabilities
Operating lease obligations – non-current
182,526
189,957
Operating lease obligations, related parties – non-current
51,429
55,056
Operating lease obligations – non-current
51,429
55,056
Bank and other borrowings
32,392
58,438
Total Liabilities
2,934,028
2,788,033
Stockholders’ Equity
Common stock ( 150,000,000 shares authorized, 15,655,038 shares issued and outstanding as of March 31, 2023 and December 31, 2022)
15,655
15,655
Additional paid-in capital
11,061,233
11,061,233
Accumulated deficit and statutory reserves
( 4,593,223 )
( 4,504,404 )
Accumulated other comprehensive loss
( 135,536 )
( 180,826 )
Total Fortune Valley Treasures, Inc. stockholders’ equity
6,348,129
6,391,658
Noncontrolling interests
108,076
108,251
Total Stockholders’ Equity
6,456,205
6,499,909
Total Liabilities and Stockholders’ Equity
$ 9,390,233
$ 9,287,942
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 MONTHS ENDED MARCH 31, 2023 AND 2022
(Unaudited)
2023
2022
Three months ended
March 31,
2023
2022
Net revenues (including $ 26,750 and $ 725 from related parties for the three months ended March 31, 2023 and 2022, respectively)
$ 1,635,289
$ 1,261,810
Cost of revenues (including $ 228,982 and $ 136,912 from related parties for the three months ended March 31, 2023 and 2022, respectively)
677,367
518,462
Gross profit
957,922
743,348
Operating expenses:
Selling and distribution expenses
13,242
18,155
General and administrative expenses
951,395
527,286
Operating income (loss)
( 6,715 )
197,907
Other income (expense):
Other income
1,774
6,207
Interest income
31
77
Interest expense
( 9,292 )
( 5,825 )
Other income (expense), net
( 7,487 )
459
Income (loss) before income tax
( 14,202 )
198,366
Income tax expense
74,974
22,407
Net income (loss)
$ ( 89,176 )
$ 175,959
Less: Net income (loss) attributable to noncontrolling interests
( 357 )
27,283
Net income (loss) attributable to Fortune Valley Treasures, Inc.
( 88,819 )
148,676
Other comprehensive income:
Foreign currency translation income
45,472
10,720
Total comprehensive income (loss)
( 43,704 )
186,679
Less: comprehensive income (loss) attributable to noncontrolling interests
( 175 )
29,031
Comprehensive income (loss) attributable to Fortune Valley Treasures, Inc.
$ ( 43,529 )
$ 157,648
Earnings (loss) per share
Basic and diluted earnings (loss) per share
$ ( 0.01 )
$ 0.01
Basic and diluted weighted average shares outstanding
15,655,038
15,655,038
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 THREE MONTHS ENDED MARCH 31, 2023 AND 2022
(Unaudited)
Number of shares
Amount
Paid-in
Capital
Comprehensive
Loss
Statutory
Reserves
controlling
Interests
Stockholders’
Equity
Common Stock
Additional
Accumulated
Other
Accumulated
Deficit and
Non
Total
Number of shares
Amount
Paid-in
Capital
Comprehensive
Loss
Statutory
Reserves
controlling
Interests
Stockholders’
Equity
Balance as of December 31, 2022
15,655,038
$ 15,655
$ 11,061,233
$ ( 180,826 )
$ ( 4,504,404 )
$ 108,251
$ 6,499,909
Net loss
-
-
-
-
( 88,819 )
( 357 )
( 89,176 )
Foreign currency translation adjustment
-
-
-
45,290
-
182
45,472
Balance as of March 31, 2023
15,655,038
$ 15,655
$ 11,061,233
$ ( 135,536 )
$ ( 4,593,223 )
$ 108,076
$ 6,456,205
Common Stock
Additional
Accumulated
Other
Accumulated
Deficit and
Non
Total
Number of shares
Amount
Paid-in
Capital
Comprehensive
Income
Statutory
Reserves
controlling
Interests
Stockholders’
Equity
Balance as of December 31, 2021
15,655,038
$ 15,655
$ 11,061,233
$ 544,305
$ ( 2,561,681 )
$ 404,842
$ 9,464,354
Net income
-
-
-
-
148,676
27,283
175,959
Net income ( loss)
-
-
-
-
148,676
27,283
175,959
Foreign currency translation adjustment
-
-
-
8,972
-
1,748
10,720
Balance as of March 31, 2022
15,655,038
$ 15,655
$ 11,061,233
$ 553,277
$ ( 2,413,005 )
$ 433,873
$ 9,651,033
See
accompanying notes to the unaudited condensed consolidated financial statements.
5
FORTUNE
VALLEY TREASURES, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR
THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022
(Unaudited)
2023
2022
Three months ended March 31,
2023
2022
Cash flows from operating activities
Net income (loss)
$ ( 89,176 )
$ 175,959
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization expense
64,294
224,423
Non-cash lease expense
34,833
49,712
Allowance for credit losses
276,769
-
Loss on disposal of intangible asset
1,526
-
Changes in operating assets and liabilities
Accounts receivable
( 546,350 )
785,262
Inventories
64,778
( 66,676 )
Prepayments and other current assets, net
( 53,733 )
( 446,876 )
Due from related parties
-
167
Deposits paid, net
( 11,881 )
( 327,389 )
Accounts payable
23,682
( 74,504 )
Due to related parties
12,199
( 112,717 )
Customer advances
517
( 31,914 )
Accrued liabilities
95,903
27,819
Income tax payable
( 6,716 )
( 25,754 )
Operating lease obligations
( 41,550 )
( 44,070 )
Net cash provided by (used in) operating activities
( 174,905 )
133,442
Cash flows from investing activity
Acquisition of intangible asset
( 702
)
-
Net cash used in investing activity
( 702
)
-
Cash flows from financing activities
Borrowings from a revolving credit line
67,963
-
Repayments to bank loans
( 27,062 )
-
Repayments to related parties
-
( 78,761 )
Repayments to a third party
( 9,884 )
( 16,877 )
Net cash provided by (used in) financing activities
31,017
( 95,638 )
Effect of exchange rate changes on cash and cash equivalents
( 909 )
( 10,354 )
Net changes in cash and cash equivalents
( 145,499 )
27,450
Cash and cash equivalents–beginning of the period
165,685
123,163
Cash and cash equivalents–end of the period
$ 20,186
$ 150,613
Supplementary cash flow information:
Interest paid
$ 9,292
$ 5,825
Income taxes paid
$ 121,883
$ 64,784
Non-cash investing and financing activity
Operating lease right-of-use asset obtained in exchange for operating lease obligation
$ 25,185
$ -
See
accompanying notes to the unaudited condensed consolidated financial statements.
6
FORTUNE
VALLEY TREASURES, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022
(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
15,000,000 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; accordingly, the Company’s historical statement of stockholders’
equity has been retroactively restated to the first period presented.
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 5 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, JJHK
and JJSZ did not have any material assets or liabilities as of December 31, 2019, and they did not have any substantial operations or
active business during the year ended December 31, 2019.
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 of the Company’s common stock. The Company obtained the control of Xixingdao on August 31, 2020, the
shares were issued on December 28, 2020. Xixingdao became the Company’s subsidiary since August 31, 2020.
Basis
of presentation
The
accompanying unaudited condensed consolidated financial statements as of March 31, 2023 and for the three months ended March 31, 2023
and 2022, 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, 2022 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, 2022, filed with the SEC on March 31, 2023 (the “report”). These unaudited
condensed consolidated financial statements should be read in conjunction with the report.
Basis
of consolidation
The
unaudited condensed 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 unaudited condensed consolidated statements
of operations.
7
As
of March 31, 2023, 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 Xin Technology Ltd (“FXTL”)
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 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 Lai Food Ltd (“FLFL”)
September 27, 2020
Xixingdao
Drinking water distribution and delivery
PRC
Dongguan City Fu Yi Beverage Ltd (“FYBL”)
November 12, 2020
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, sales of alcoholic beverages and water purifier
PRC
Dongguan City Fu Jia Drinking Water Company Ltd (“FJWL”)
March 29, 2021
Xixingdao
Drinking water distribution and delivery, sales of
water purifier
PRC
Dongguan City Fu Sheng Drinking Water Company Ltd (“FSWL”)
March 29, 2021
Xixingdao
Drinking water distribution and delivery, sales of
water purifier
PRC
Shenzhen Fu Jin Trading Technology Company Ltd (“FJSTL” )
June 7, 2021
Xixingdao
Drinking water distribution and delivery, sales of
water purifier
PRC
Dongguan City Fu Li Trading Ltd (“FLTL”)
September 10, 2021
Xixingdao
Drinking water distribution and delivery, sales of
water purifier
PRC
Guangdong Fu Gu Supply Chain Group Ltd (“FGGC”)
September 13, 2021
QHDX
Trading of alcoholic beverages
PRC
Dongguan City Fu Zhi Gu Trading Ltd (“FZGTL”)
September 9, 2022
FVTL
Trading of alcoholic beverages
PRC
Dongguan City Chang Fu Trading Ltd (“CFTL”)
September 9, 2022
FVTL
Trading of alcoholic beverages
PRC
Dongguan City La Tong Trading Ltd (“LTTL”)
August 8, 2022
FVTL
Trading of alcoholic beverages
PRC
Dongguan City Kai Fu Trading Ltd (“KFTL”)
September 8, 2022
FVTL
Trading of alcoholic beverages
PRC
8
Use
of estimates
The
preparation of financial statements in conformity with U.S. 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 credit losses, allowance of deferred tax asset and uncertain tax position, implicit interest rate of operating
leases, useful lives and impairment of long-lived assets, and impairment of goodwill. Actual results may differ from these estimates.
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
2023
2022
As of and for the
three months ended March 31,
2023
2022
Period-end RMB:US$1 exchange rate
0.14558
0.15770
Period-average RMB:US$1 exchange rate
0.14616
0.15752
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 U.S. dollars at the rates used in translation.
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 three months ended March 31, 2023 and 2022.
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 three months ended March 31, 2023 and 2022, the Company did not record any impairment of goodwill.
9
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 liquor, water, water purifier and other products directly to agents, wholesalers and end
users, with majority of sales transactions were conducted offline. 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
2023
2022
Three months ended
March 31,
2023
2022
Sales of liquor
$ 903,720
$ 630,462
Sales of water
419,620
529,444
Sales of water purifier
253,123
84,740
Others
58,826
17,164
Total
$ 1,635,289
$ 1,261,810
Contract
liabilities
Contract
liabilities consist mainly of customer advances. On certain occasions, the Company may receive prepayments from downstream retailers
or wholesales customers for liquors, 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 March 31, 2023
and December 31, 2022, the Company had customer advances of $ 140,664 and $ 139,334 , respectively. During the three months ended March
31, 2023, the Company recognized $ 9,786 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.
Recently
adopted accounting pronouncements
In
June 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments – Credit Losses (Topic
326), Measurement of Credit Losses on Financial Instruments. ASU No. 2016-13 was further amended in November 2020 by ASU No. 2020-10,
Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842). As a result, ASC
Topic 326, Financial Instruments – Credit Losses is effective for smaller reporting companies for fiscal years beginning after
December 15, 2022, including interim periods within those fiscal years. The Company adopted ASU No. 2016-13 on January 1, 2023 and the
adoption did not have a material impact on the Company’s unaudited condensed consolidated financial statements.
In
October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities
from Contracts with Customers. This ASU clarifies that an acquirer of a business should recognize and measure contract assets and contract
liabilities in a business combination in accordance with ASC Topic 606, “Revenue from Contracts with Customers”. This ASU
is expected to improve comparability for both the recognition and measurement of acquired revenue contracts with customers at the date
of and after a business combination. The new guidance is effective for fiscal years beginning after December 15, 2022, including interim
periods within those fiscal years. The Company adopted ASU No. 2021-08 on January 1, 2023 and the adoption did not have a material impact
on the Company’s unaudited condensed consolidated financial statements.
NOTE
2 – PREPAYMENTS AND OTHER CURRENT ASSETS, NET
Prepayments
and other current assets consisted of the following as of March 31, 2023 and December 31, 2022:
SCHEDULE
OF PREPAYMENTS AND OTHER CURRENT ASSETS
March 31,
2023
December 31,
2022
Prepayments (including $ 2,451,765 and $ 2,255,288 to related parties as of March 31, 2023 and December 31, 2022, respectively)
$ 3,032,303
$ 3,001,866
Other current assets
45,314
4,631
Total prepayments and other current assets
3,077,617
3,006,497
Less: Allowance for doubtful accounts (including $ 1,169,492 and $ 1,152,427 to related parties as of March 31, 2023 and December 31, 2022, respectively)
( 1,254,386 )
( 1,247,580 )
Prepayments and other current assets, net
$ 1,823,231
$ 1,758,917
Balance
of prepayments represented the advanced payments to suppliers including related party suppliers.
Allowance
for doubtful accounts movements is as follows:
SCHEDULE
OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
March 31,
2023
December 31,
2022
Beginning balance
$ 1,247,580
$ -
Additions (Deductions) to allowance
( 499 )
1,284,005
Foreign currency translation adjustment
7,305
( 36,425 )
Ending balance
$ 1,254,386
$ 1,247,580
10
NOTE
3 – DEPOSITS PAID, NET
Deposits
paid consisted of the following as of March 31, 2023 and December 31, 2022:
SCHEDULE
OF DEPOSITS PAID
March 31,
2023
December 31,
2022
Deposits paid (including $ 1,650,128 and $ 1,628,511 to related parties as of March 31, 2023 and December 31, 2022, respectively)
$ 2,391,336
$ 2,365,652
Less: Allowance for doubtful accounts (including $ 952,257 and $ 870,066 to related parties as of March 31, 2023 and December 31, 2022, respectively)
( 1,527,819 )
( 1,244,350 )
Deposits paid, net
$ 863,517
$ 1,121,302
Allowance
for doubtful accounts movement is as follows:
SCHEDULE
OF ALLOWANCE FOR DOUBTFUL ACCOUNTS OF DEPOSITS PAID
March 31,
2023
December 31,
2022
Beginning balance
$ 1,244,350
$ -
Additions to allowance
277,268
1,280,681
Foreign currency translation adjustment
6,201
( 36,331 )
Ending balance
$ 1,527,819
$ 1,244,350
NOTE
4 – PROPERTY AND EQUIPMENT, NET
Property
and equipment consisted of the following as of March 31, 2023 and December 31, 2022:
SCHEDULE
OF PROPERTY AND EQUIPMENT
March 31,
2023
December 31,
2022
Office equipment
$ 116,520
$ 116,520
Leasehold improvement
126,386
126,386
Property and equipment
242,906
242,906
Less: Accumulated depreciation
( 155,162 )
( 145,016 )
Property and equipment, net
$ 87,744
$ 97,890
Depreciation
expense, which was included in general and administrative expenses, for the three months ended March 31, 2023 and 2022 was $ 10,183 and
$ 12,466 , respectively.
NOTE
5 – INTANGIBLE ASSETS, NET
Intangible
assets and related accumulated amortization were as follows :
SCHEDULE
OF INTANGIBLE ASSETS
March 31,
2023
December 31,
2022
Distribution channel
$ 3,135,879
$ 3,117,635
Others
27,151
27,809
Total intangible assets
3,163,030
3,145,444
Less: Accumulated amortization
( 1,887,441 )
( 1,822,875 )
Less: Accumulated impairment
( 957,215 )
( 951,643 )
Intangible assets, net
$ 318,374
$ 370,926
Amortization
expense for the three months ended March 31, 2023 and 2022 was $ 54,111 and $ 211,957 , respectively, included in cost of revenues and general
and administrative expenses.
As
of March 31, 2023, the future estimated amortization costs for intangible assets are as follows:
SCHEDULE
OF FUTURE AMORTIZATION EXPENSES FOR DISTRIBUTION CHANNELS
Year ending December 31,
2023 (remaining)
$ 161,697
2024
145,016
2025
5,255
2026
5,255
2027
1,151
Total
$ 318,374
NOTE
6 - RELATED PARTY TRANSACTIONS
Amounts
due to related parties as of March 31, 2023 and December 31, 2022 are as follows:
SCHEDULE
OF AMOUNT DUE FROM AND DUE TO RELATED PARTIES
March 31,
2023
December 31,
2022
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director and majority shareholder
$ 361,026
$ 389,051
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
931
508
Mr. Huagen Li
Manager of a subsidiary
2,329
2,316
Mr. Guodong Jia
Manager of a subsidiary
3,508
2,342
Mr. Hongwei Ye
Manager of a subsidiary, Shareholder
16
16
Mr. Anping Chen
Manager of a subsidiary
2,601
1,290
Mr. Jiangwei Jia
Manager of a subsidiary
5,307
3,678
Mr. Yuwen Li
Vice President
80,068
64,924
Ms. Lihua Li
Manager of a subsidiary
480
-
Shenzhen DaXingHuaShang Industrial Group Ltd. (fka Shenzhen DaXingHuaShang Industry Development Ltd.)
Mr. Yumin Lin is the supervisor of Shenzhen DaXingHuaShang Industrial Group Ltd.
87,350
86,842
Ms. Chunxiang Zhang
Manager of a subsidiary
2,175
998
Mr. Meng Xue
Manager of a subsidiary
6,867
5,449
Ms. Shuqin Chen
Manager of a subsidiary
3,306
1,358
Mr. Zhipeng Zuo
Manager of a subsidiary
-
59
Mr. Deqin Ke
Manager of a subsidiary
728
724
Mr. Aisheng Zhang
Manager of a subsidiary
9,549
2,320
Mr. Zhihua Liao
Manager of a subsidiary
4,789
3,800
$ 571,030
$ 565,675
11
Revenues
generated from related parties during the three months ended March 31, 2023 and 2022 are as follows:
SCHEDULE OF REVENUE GENERATED FROM RELATED PARTIES
2023
2022
Three months ended
March 31,
2023
2022
Mr. Kaihong Lin
Chief Financial Officer and Treasurer
$ 146
$ 241
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director and majority shareholder
-
222
Mr. Zihao Ye
Manager of a subsidiary
-
262
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
14
-
Guangdong Yuexin Jiaotong Construction Co., Ltd.
Mr. Naiyong Luo, a manager of a subsidiary, is the controlling shareholder of Guangdong Yuexin Jiaotong Construction Co., Ltd.
8,383
-
Dongguan Humen Shuiyan Drinking Water Store
Ms. Shuiyan Li, a shareholder of the Company, is the controlling shareholder of Dongguan Humen Shuiyan Drinking Water Store
18,207
-
Revenues generated from
related parties
$ 26,750
$ 725
Cost
of revenues from related parties during the three months ended March 31, 2023 and 2022 is as follows:
SCHEDULE OF COST OF REVENUES FROM RELATED PARTIES
2023
2022
Three months ended
March 31,
2023
2022
Dongguan Baxi Food Distribution Co., Ltd.
Significantly influenced by the Company
$ 32,883
$ 8,178
Dongguan Dalingshan Xinwenhua Drinking Water Store
Significantly influenced by the Company
13,743
14,648
Dongguan Pengqin Drinking Water Co., Ltd.
Significantly influenced by the Company
17,186
9,555
Dongguan Dengqinghu Drinking Water Store
Significantly influenced by the Company
1,388
1,082
Dongguan Tailai Trading Co., Ltd.
Significantly influenced by the Company
31,470
9,736
Dongguan Anxiang Technology Co., Ltd.
Significantly influenced by the Company
35,989
46,721
Guangdong Jiaduonuo Shengshi Trading Co., Ltd.
Significantly influenced by the Company
68,214
39,765
Dongguan Dalingshan Runxin Drinking Water Store
Significantly influenced by the Company
9,450
7,227
Dongguan City Yijia Trading Co., Ltd.
Mr. Yongming Li, a shareholder of the Company, is the controlling shareholder of Dongguan City Yijia Trading Co., Ltd.
18,659
-
Cost
of revenues from related parties
$ 228,982
$ 136,912
12
Purchases
from related parties during the three months ended March 31, 2023 and 2022 are as follows:
SCHEDULE OF PURCHASES FROM RELATED PARTIES
2023
2022
Three months ended
March 31,
2023
2022
Dongguan Baxi Food Distribution Co., Ltd.
Significantly influenced by the Company
$ 36,365
$ 8,178
Dongguan Dalingshan Xinwenhua Drinking Water Store
Significantly influenced by the Company
15,198
14,648
Dongguan Pengqin Drinking Water Co., Ltd.
Significantly influenced by the Company
19,005
9,555
Dongguan Dengqinghu Drinking Water Store
Significantly influenced by the Company
1,535
1,082
Dongguan Tailai Trading Co., Ltd.
Significantly influenced by the Company
34,802
9,736
Dongguan Anxiang Technology Co., Ltd.
Significantly influenced by the Company
35,989
46,721
Guangdong Jiaduonuo Shengshi Trading Co., Ltd.
Significantly influenced by the Company
68,215
39,765
Dongguan Dalingshan Runxin Drinking Water Store
Significantly influenced by the Company
10,451
7,227
Dongguan City Yijia Trading Co., Ltd.
Mr. Yongming Li, a shareholder of the Company, is the controlling shareholder of Dongguan City Yijia Trading Co., Ltd.
18,660
-
Purchase
from related party
$ 240,220
$ 136,912
Due
to related parties mainly consists of borrowings for working capital purpose, the balances are unsecured, non-interest bearing and due
on demand.
Mr.
Yuwen Li, the Vice President of the Company, authorized the Company to use trademarks that were owned by him for ten years from October
5, 2019 to October 4, 2029 at no cost.
Also
see Note 2, 3, 8 and 9 for more transactions with related parties.
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 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
$ 255,146 ), and 16.5 % on any part of assessable profits over HK$ 2,000,000 . For the three months ended March 31, 2023 and 2022, 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
April 2, 2021, the State Taxation Administration issued the notice of the Ministry of Finance and the State Administration of Taxation
(“MOF and SAT”) [2021] No.12 to provide an enterprise income tax rate of 2.5% on small-scale and low-profit enterprises whose
annual taxable income is less than RMB1,000,000, approximately $142,209, from January 1, 2021 to December 31, 2022. MOF and SAT [2022]
No.13 also provides an enterprise income tax rate of 5% on small-scale and low-profit enterprises whose annual taxable income is more
than RMB1,000,000, approximately $142,209, but less than RMB3,000,000, approximately $426,627, from January 1, 2022 to December 31, 2024.
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, except for Xixingdao, FVT Supply Chain and FLTT.
13
The
components of the income tax provision are as follows:
SCHEDULE OF COMPONENTS OF INCOME TAX PROVISION
2023
2022
Three months ended March 31,
2023
2022
Current:
– United States of America
$ 41,444
$ -
– Seychelles
-
-
– Hong Kong
-
-
– The PRC
33,530
22,407
Current income tax expense
Deferred
– United States of America
-
-
– Seychelles
-
-
– Hong Kong
-
-
– The PRC
-
-
Deferred income tax expense
-
-
Total
$ 74,974
$ 22,407
The
effective tax rate was - 527.9 % and 11.3 % for the three months ended March 31, 2023 and 2022, respectively.
NOTE
8 - OPERATING LEASES
As
of March 31, 2023, the Company has nineteen separate operating lease agreements for three office spaces, one warehouse and fifteen stores
in PRC with remaining lease terms of from 4 months to 49 months.
Two
of the leases described above were entered with related
parties. The operating lease entered with Ms. Qingmei Lin, a related party, is for the premises in Dongguan City, PRC. The agreement
covers the period from January 1, 2019 to April 30, 2027 with the monthly rent expense of RMB 10,000 (approximately $ 1,462 ). The operating
lease agreement entered with Mr. Hongwei Ye, another related party, is for the premises in Dongguan City, PRC. The agreement covers the
period from September 27, 2020 to September 30, 2023 with the monthly rent expense of RMB 960 (approximately $ 140 ).
The
components of lease expense and supplemental cash flow information related to leases for the three months ended March 31, 2023 and 2022
are as follows:
SCHEDULE OF COMPONENTS OF LEASE EXPENSE AND SUPPLEMENTAL CASH FLOW INFORMATION
2023
2022
Operating lease cost (included in general and administrative expenses in the Company’s unaudited condensed consolidated statements of operations)
Three months ended
March 31,
2023
2022
Related parties
$ 4,806
$ 4,726
Non-related parties
33,284
37,773
Total
$ 38,090
$ 42,499
Operating lease cost
$ 38,090
$ 42,499
Other information for the three months ended
March 31,
2023
March 31,
2022
Cash paid for amounts included in the measurement of lease obligations
$ 42,179
$ 51,477
Weighted average remaining lease term (in years)
2.91
3.66
Weighted average discount rate
3.23 %
3.23 %
Maturities
of the Company’s lease obligations as of March 31, 2023 are as follows:
SCHEDULE OF MATURITIES OF LEASE OBLIGATIONS
Year ending December 31,
2023 (remaining)
$ 105,231
2024
119,801
2025
104,701
2026
42,953
2027
5,823
Total lease payment
378,509
Less: Imputed interest
( 20,693 )
Operating lease obligations
$ 357,816
14
NOTE
9 – BANK AND OTHER BORROWINGS
In
August 2020, the Company obtained a revolving credit line in the principal amount of RMB 910,000 (approximately $ 139,000 when borrowed)
from China Construction Bank, which bears interest at 4.10 %. The credit line is guaranteed by Xiulan Zhou, a related party, and pledged
by her property. The maturity date is on August 7, 2023 .
In
November 2021, the Company obtained a bank loan in the principal amount of RMB 500,000 (approximately $ 79,000 when borrowed) from Shenzhen
Qianhai Webank Co., Ltd. (“WeBank”), which bears interest at 3.6% . The maturity date is on December 11, 2021 . On December
11, 2021, the Company and WeBank agreed to extend the maturity date of the loan to December 21, 2023 and increase the principal amount
to RMB 500,750 (approximately $ 79,000 when borrowed) reflecting the accrued interest. The loan is guaranteed by Yumin Lin and bears interest
at 10.71% .
In
May 2022, the Company obtained a revolving credit line in the principal amount of RMB 1,000,000 (approximately $ 149,000 when borrowed)
from China Construction Bank, which bears interest at 4.45% . The credit line is guaranteed by Xiulan Zhou, a related party. The maturity
date is on May 26, 2023 .
In
May 2022, the Company obtained a loan in the principal amount of RMB 161,000
(approximately $ 24,000
when borrowed) from Huaneng Guicheng Trust Co., Ltd. (“Huaneng Guicheng”), which bears interest
at 11.34% . The loan is guaranteed by Yumin Lin. The maturity date is on May
21, 2024 .
In
May 2022, the Company obtained a bank loan in the principal amount of RMB 69,000 (approximately $ 10,000 when borrowed) from WeBank, which
bears interest at 11.34% . The loan is guaranteed by Yumin Lin. The maturity date is on May 21, 2024 .
In
July 2022, the Company obtained two loans in the principal amount of RMB 99,000 (approximately $ 15,000 when borrowed) and RMB 231,000 (approximately
$ 34,000 when borrowed) from WeBank and Guangdong Nanyue Bank Co., Ltd. (“Nanyue Bank”), respectively, which bear interest
at 14.4% . The loans are guaranteed by Kaihong Lin. The maturity date is on July 8, 2024 .
In
July 2022, the Company obtained two loans in the principal amount of RMB 153,000 (approximately $ 23,000 when borrowed) and RMB 357,000
(approximately $ 53,000 when borrowed) from WeBank and Nanyue Bank, respectively, which bear interest at 14.4% . The loans are guaranteed
by Falan Zhou, a manager of subsidiaries. The maturity date is on July 13, 2024 .
In
July 2022, the Company obtained a loan in the principal amount of RMB 380,000 (approximately $ 57,000 when borrowed) from Huaneng Guicheng,
which bears interest at 12.6% . The loan is guaranteed by Yumin Lin. The maturity date is on July 21, 2024 .
In
February 2023, the Company obtained a revolving credit line in the principal amount of RMB 465,000 (approximately $ 68,000 when borrowed)
from China Construction Bank, which bears interest at 4.00% . The loan is guaranteed by Shuqin Chen, a related party. The maturity date
is on February 11, 2024 .
The
balance of the loans borrowed as of March 31, 2023 and December 31, 2022 were as follows:
SCHEDULE OF BALANCE OF LOAN BORROWED UNDER CREDIT LINES
March 31,
2023
December 31,
2022
Loans from a trust in PRC
$ 50,554
$ 60,049
China Construction Bank
345,762
276,447
WeBank
61,416
77,220
Guangdong Nanyue Bank
57,069
67,375
Aggregate outstanding principal balances
514,801
481,091
Less: current portion
482,409
422,653
Non-current portion
$ 32,392
$ 58,438
The
total interest expense was $ 9,292 and $ 5,825 for the three months ended March 31, 2023 and 2022, respectively.
Future
minimum loan payments as of March 31, 2023 are as follows:
SCHEDULE OF FUTURE MINIMUM LOAN PAYMENTS
Year ending December 31,
2023 (remaining)
$ 388,325
2024
126,476
Thereafter
-
Total
$ 514,801
NOTE
10 - SUBSEQUENT EVENTS
In
April 2023, the Company obtained two bank loans in the principal amount of RMB 224,000
(approximately $ 33,000
when borrowed) and RMB 96,000
(approximately $ 14,000
when borrowed) from
Bank of Ningbo and WeBank, respectively. Both loans bear interest at 12.24 %
with the maturity date on April 7, 2025 and are guaranteed by Falan Zhou, a manager of subsidiaries.
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, 2022 filed with the Securities and Exchange Commission on March 31, 2023 (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 three months ended March 31, 2023, the Company conducted its business in one revenue stream: product sales – liquor, water,
water purifier and other F&B products.
Results
of Operations
Three
months ended March 31, 2023 and 2022
Three months ended
March 31,
2023
2022
Change
Net revenues
$ 1,635,289
$ 1,261,810
$ 373,479
Cost of revenues
(677,367 )
(518,462 )
(158,905 )
Gross profit
957,922
743,348
214,574
Operating expense
(964,637 )
(545,441 )
(419,196 )
Interest income
31
77
(46 )
Other income
1,774
6,207
(4,433 )
Interest expense
(9,292 )
(5,825 )
(3,467 )
Income taxes
(74,974 )
(22,407 )
(52,567 )
Net income (loss)
(89,176 )
175,959
(265,135 )
Net income (loss) attributable to noncontrolling interests
(357 )
27,283
(27,640 )
Net income (loss) attributable to Fortune Valley Treasures, Inc.
$ (88,819 )
$ 148,676
$ (237,495 )
Net
Revenues
Net
revenues were $1,635,289 for the three months ended March 31, 2023, reflecting an increase of $373,479, or 30%, from $1,261,810 for
the three months ended March 31, 2022. The increase in net revenues was mainly as a result of the improved market condition with
less impact from COVID-19 than the same period
of the prior year .
Cost
of Revenues
Cost
of revenues was $677,367 for the three months ended March 31, 2023, reflecting an increase of $158,905, or 31%, from $518,462 for the
three months ended March 31, 2022. The increase in cost of revenue was due to the higher product sales volume in line with our revenue
increase.
Gross
Profit
Gross
profit was $957,922 and $743,348 for the three months ended March 31, 2023 and 2022, respectively, reflecting an increase of $214,574,
or 29%. The increase in gross profit was due to the increase in the net revenues .
Operating
Expenses
Operating
expenses were $964,637 for the three months ended March 31, 2023, reflecting an increase of $419,196, or 77%, from $545,441 for the
three months ended March 31, 2022. The increase in operating expenses was mainly due to the increase in professional service fees and credit loss expenses.
16
Net
Income (loss)
For
the three months ended March 31, 2023, our net loss was $89,176, compared to a net income of $175,959 for the three months ended March
31, 2022. The increase in net loss 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 unaudited condensed consolidated statements of operations
for any noncontrolling interests of consolidated subsidiaries.
For
the three months ended March 31, 2023 and 2022, the Company recorded a net loss attributable to noncontrolling interests of $357 and
a net income attributable to noncontrolling interests of $27,283, respectively.
Liquidity
and Capital Resources
Working
Capital
March 31,
2023
December 31,
2022
Change
Total current assets
$ 7,298,541
$ 6,871,091
$ 427,450
Total current liabilities
2,667,681
2,484,582
183,099
Working capital
$ 4,630,860
$ 4,386,509
$ 244,351
As
of March 31, 2023, we had working capital of $4,630,860, as compared to working capital of $4,386,509 as of December 31, 2022. We
had total current assets of $7,298,541, consisting of cash and cash equivalents of $20,186, inventories of $85,272, prepayments and
other current assets of $1,823,231, accounts receivable of $5,369,852 compared to total current assets of $6,871,091 as of December
31, 2022. The increase in total current assets was mainly due to the increase in accounts receivable and offset by the decrease in
cash and cash equivalents. We had current liabilities of $2,667,681, consisting of operating lease obligations of $123,861, accounts
payable of $716,443, accrued liabilities of $600,857, bank and other borrowing - current of $482,409, customer advances of $140,664,
income tax payable of $32,417 and due to related parties of $571,030. The increase in total current liabilities was mainly due to the increase in accrued
liabilities and the current portion of bank and other borrowings.
Our
cash and cash equivalents balance decreased to $20,186 as of March 31, 2023, from $165,685 as of December 31, 2022. We estimate the Company
currently has sufficient working capital to support its daily operations for the next twelve months, without raising
additional capital. The Company is continuing to look for different financing opportunities in order to increase working capital and
improve liquidity.
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
Three months ended
March 31,
2023
2022
Change
Cash Flows provided by (used in) Operating Activities
$ (174,905 )
$ 133,442
$ (308,347 )
Cash Flows used in Investing Activity
(702 )
-
(702 )
Cash Flows provided by (used in) Financing Activities
31,017
(95,638 )
126,655
Effect of exchange rate changes
(909 )
(10,354 )
9,445
Net Changes in Cash and Cash Equivalents
$ (145,499 )
$ 27,450
$ (172,949 )
Cash
Flow from Operating Activities
Net
cash used in operating activities for the three months ended March 31, 2023 was $174,905, as compared to the amount of $133,442 provided
by operating activities for the three months ended March 31, 2022, reflecting a decrease of $308,347. The cash used in operating activities
during the three months ended March 31, 2023 was mainly resulted from the increase in accounts receivable of $546,350, offset by the
allowance for credit losses of $276,769 and the increase in accrued liabilities of $95,903.
Cash
Flow from Investing Activity
Net
cash used in investing activity was $702 for the three months ended March 31, 2023, compared to net cash used in investing activity
of $nil for the three months ended March 31, 2022.
Cash
Flow from Financing Activities
Net
cash provided by financing activities was $31,017 for the three months ended March 31, 2023, compared to net cash used in financing activities
of $95,638 for the three months ended March 31, 2022. The cash provided by financing activities for the three months ended March 31,
2023 was mainly resulted from the net proceeds from proceeds from a revolving credit line of $67,963, offset by the repayments to bank
loans of $27,062 and the repayments to a third party of $9,884.
17
Critical
Accounting Policies and Estimates
The
discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have
been prepared in accordance with the accounting principles generally accepted in the United States. The preparation of financial
statements requires management to make estimates and assumptions that affect the amounts reported and disclosed in our financial
statements and the accompanying notes. Actual results could differ materially from these estimates under different assumptions or
conditions. We identified no critical accounting estimates in the current period.
As
described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, we consider
our critical accounting policies to be those related to revenue recognition, allowance of doubtful accounts and impairment of intangible
assets and goodwill. There have been no material changes to our critical accounting policies as disclosed in our Annual
Report on Form 10-K for the fiscal year ended December 31, 2022.
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.
Related
Party Transactions
As
of March 31, 2023 and December 31, 2022, the Company had accounts receivable from related parties in amounts of $122,741 and $146,087,
prepayments to related parties in the amounts of $1,282,273 and $1,102,861, deposits to related parties in the amounts of $697,871 and
$758,445, and accounts payable to related parties in amounts of $99,454 and $80,426, respectively.
As
of March 31, 2023 and December 31, 2022, the Company had outstanding payables due to its related parties in the amounts of $571,030 and
$565,675, respectively, which mainly consisted of borrowings for working capital purpose. The balances were unsecured, non-interest bearing
and due on demand.
During
the three months ended March 31, 2023 and 2022, the Company sold products to its related parties in the amounts of $26,750 and $725,
respectively, purchased goods from its related parties in the amounts of $240,220 and $136,912, and incurred cost of revenues from related
parties in the amounts of $228,982 and $136,912, respectively.
During
the three months ended March 31, 2023 and 2022, the rental expenses to related parties were $4,806 and $4,726, respectively.
Our
related parties are primarily those who are significantly influenced by the Company 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 March
31, 2023, that our disclosure controls and procedures were not effective.
18
The
matters involving internal controls and procedures that our management considered to be material weakness under the standards of the
Public Company Accounting Oversight Board was lack of well-established procedures to identify, approve and review related party transactions.
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 (“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.
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 March 31, 2023. 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 March 31, 2023, 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 plan to test our updated
controls and remediate our deficiencies in the year 2023.
Changes
in Internal Control over Financial Reporting
T here
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.
19
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)
20
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: May 15, 2023
By:
/s/
Yumin Lin
Yumin Lin
President and Chief Executive
Officer
(Principal Executive Officer)
Date: May 15, 2023
By:
/s/
Kaihong Lin
Kaihong Lin
Chief Financial Officer
(Principal Financial and
Accounting Officer)
21
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.