Item 9A. Controls and Procedures
Item
9A. Controls and Procedures
Evaluation
of Disclosure Control 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 December
31, 2023, that our disclosure controls and procedures were not effective.
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.
95
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 December 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 December 31, 2023, our internal control over financial reporting is not effective enough 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 or actions:
●
We have increased our personnel
resources and technical accounting expert within the accounting function and intend to hire additional accounting expert for the
function due to continuously increasing of turnover.
This
Annual Report does not include an attestation report of the Company’s registered public accounting firm regarding internal control
over financial reporting. The Management’s report was not subject to attestation by the Company’s registered public accounting
firm pursuant to rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in
this Annual Report.
Changes
in Internal Control over Financial Reporting
There
was no change in our internal controls over financial reporting that occurred during the year ended December 31, 2023, which has materially
affected or is reasonably likely to materially affect, our internal controls over financial reporting.
Item
9B. Other Information
None.
Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.
Not
applicable.
96
PART
III
Item
10. Directors, Executive Officers and Corporate Governance
The
following table sets forth information regarding our executive officers and directors as of the date of this Annual Report.
Name
Age
Position
with the Company
Yumin Lin
55
Chairman of the Board,
Chief Executive Officer, President and Secretary
Kaihong Lin
50
Chief Financial Officer,
Treasurer and Director
Jianwei
Lin (1)(2)(3)
40
Independent Director
Bin Li (2)(3)
56
Independent Director
Anthony
S. Chan (1)(2)
59
Independent director
Chaoping Chen (3)
53
Independent Director
(1)
Member of the Audit Committee.
(2)
Member of the Compensation
Committee.
(3)
Member of the Nominating
and Corporate Governance Committee.
Yumin
Lin has serves as the Chairman of the Board, Chief Executive Officer, President and a director of the Company since December 2016.
Mr. Lin has over 30 years of experience in business management. He has also been serving as chairman to FVTL since May 2011, the executive
director of DILHK since June 2016, the executive director or QHDX since November 2016, the executive director of Shenzhen Xinghuashang
Industrial Group Co., Ltd., a consulting company in China, since December 2019 and the director of Huashang Industrial Group Co., Ltd.,
a business consulting company in China, since October 2019. From April 1999 to May 2011, he was the general manager of Dongguan Saite
Building Material Co., Ltd., a building material supplier in China.
Kaihong
Lin has served as the Chief Financial Officer, Treasurer and Director of the Company since December 2019. In addition, he has been
the head of the finance department of QHDX since March 2019. Prior to that, he was the head of the finance department of Guangdong Minche
New Energy Automobile Co., Ltd., a new energy automobile company, from June 2018 to March 2019. He served as financial director in Guangdong
Duncheng Environmental Protection Technology Co., Ltd., an environmental engineering company in China, from June 2017 to May 2018. From
October 2015 to May 2017, Mr. Lin was the head of the finance department and a member of the board of Guangzhou Jingcheng Inspection
Technology Co., Ltd., a company specialized in testing and assessment across various industries, including environment, construction,
electronics, food safety and so on. From January 1997 to October 2015, he was the head of the finance department of Guangdong Provincial
Expressway Development Co., Ltd. (SHE: 000429), a construction and maintenance company for highways and bridges. Mr. Lin received a bachelor’s
degree in human resources from Peking University, a bachelor’s degree in accounting from Jinan University, and a master’s
degree in software engineering with a concentration in financial informatics from Tianjin University.
97
Jianwei
Lin was appointed director on April 9, 2021. Mr. Lin is a member of the Australia Financial Complaint Authority (AFCA) and the Financial
Broker Association of Australia (FBAA). Mr. Lin has over 10 years of experience in finance, accounting, marketing and management. He
started his career at Investnet Australia Pty Ltd, a leading building material suppliers in Australia, first as a Marketing Manager and
was then later as Vice General Manager. Mr. Lin established his own financial mortgage business in 2016 that provides financing consulting
services for businesses and individuals. Mr. Lin graduated from Swinburne University of Technology, Australia, with a Bachelor of Business
and a Master of Accounting degrees.
Bin
Li was appointed director on April 9, 2021. Dr. Li is a director and the General Manager of Shenzhen Xiejin Education Technology
Co., Ltd. where he is responsible for all aspects of the company’s corporate strategic planning and management and has held that
position since October 2018. Previously Dr. Li served as the president of Shenzhen Qianhai Daoyi Investment Management Co., Ltd from
July 2015 to October 2018. Dr. Li is a member of the China New Economic and Cultural Commission. He received his Bachelor of Engineering
from Wuhan University, EMBA from Cheung Kong Graduate School of Business, Beijing, and Doctorate in Business Administration from the
University of Nice, France.
Anthony
S. Chan was appointed as an Independent Director on October 26, 2021. Mr. Chan is a certified public accountant registered with
the State of New York and a seasoned finance executive with over 30 years of professional experience in auditing, financial
reporting and business advisory. Mr. Chan is the Chief Financial Officer of
Sharing Services Global Corporation (OTC: SHRG) and President of CA Global Consulting Inc., a company he co-founded in February
2014. Since February 2020, he has been serving as the Director of Assurance and Advisory Services at Wei, Wei & Co., LLP., a
full-service CPA firm registered with the PCAOB. From February 2022 to March 2024, Mr. Chan was the Chief Operating Officer of Alset Inc. (Nasdaq: AEI). From July 2019 to January 2020, Mr. Chan served as the Chief Financial Officer of
SPI Energy Co. Ltd (Nasdaq: SPI). From October 2017 to March 2019, Mr. Chan served
as the Chief Financial Officer of Helo Corp. (OTC Pink: HLOC). From September 2013 to November 2015,
Mr. Chan served as an Executive Vice President, Director and Acting CFO of Sino-Global Shipping America, Ltd. (Nasdaq: SINO). From February 2005 to August 2013, Mr. Chan was a
partner at three full-service CPA firms in New York, including UHY LLP (from September 2012 to August 2013), Friedman LLP (from
September 2011 to July 2012) and Berdon LLP (from February 2005 to August 2011). Prior to that, he had held executive and
professional positions at various U.S.-based companies including Primedia Inc, National Broadcasting Company, Arthur Anderson, KPMG,
and PwC. Mr. Chan holds an MBA in Finance and Investments from Baruch College of the City University of New York, and a Bachelor of
Arts in Accounting and Economics from Queens College of the City University of New York.
Chaoping
Chen was appointed director on April 9, 2021. Ms. Chen has served as the Secretary General of the Guangdong Wine and Spirits Industry
Association, Wine Division since February 2010 and manages all aspects of the day-to-day operations of the association. She is a member
of the China National Wine Technical Committee and the Global Wine China Tasting System Committee. She is an expert on food and beverage
industry administration and governance. She received her MBA from Sun Yat-Sen University School of Management in Guangzhou, China. She
also studied at the University of Milan on planting and brewing and at the Culinary Institute of America on wine serving.
98
Family
Relationships
There
are no family relationships, or other arrangements or understandings between or among any of the directors or executive officer.
Board
of Directors
All
directors hold office until the next annual meeting of shareholders and until their successors have been duly elected and qualified.
Directors are elected at the annual meetings to serve for one-year terms. Officers are elected by, and serve at the discretion of, the
board of directors. Our board of directors shall hold meetings on at least a quarterly basis.
The
board of directors has determined to comply with the NASDAQ Listing Rules with respect to certain corporate governance matters. As a
smaller reporting company, under the NASDAQ rules we are only required to maintain a board of directors composed of at least 50% independent
directors, and an audit committee of at least two members, composed solely of independent directors who also meet the requirements of
Rule 10A-3 under the Securities Exchange Act of 1934.
Delinquent
Section 16(a) Reports
Section
16(a) of the Exchange Act requires that our executive officers and directors, and persons who own more than ten percent of a registered
class of our equity securities, file reports of ownership and changes in ownership with the SEC. Executive officers, directors and greater-than-ten
percent stockholders are required by SEC regulations to furnish us with all Section 16(a) forms they file. Based solely on our review
of the copies of the forms received by us and written representations from certain reporting persons that they have complied with the
relevant filing requirements, we believe that, during the year ended December 31, 2023, all of our executive officers, directors and
greater-than-ten percent stockholders complied with all Section 16(a) filing requirements.
99
Director
Independence
The
board of directors has reviewed the independence of our directors, applying the NASDAQ independence standards. Based on this review,
the board of directors determined that each of Bulin Wang, Chaoping Chen, Bin Lin, Anthony S. Chan, Ramesh Ruben Louis and Jianwei Lin
are independent within the meaning of the NASDAQ rules. In making this determination, our board of directors considered the relationships
that each of these non-employee directors has with us and all other facts and circumstances our board of directors deemed relevant in
determining their independence. As required under applicable NASDAQ rules, we anticipate that our independent directors will meet on
a regular basis as often as necessary to fulfill their responsibilities, including at least annually in executive session without the
presence of non-independent directors and management.
Board
Committees
Our
board of directors has established standing committees in connection with the discharge of its responsibilities. These committees include
an Audit Committee, a Compensation Committee and a Nominating and Corporate Governance Committee. Our board of directors has adopted
written charters for each of these committees. Our board of directors may establish other committees as it deems necessary or appropriate
from time to time.
Audit
Committee
Our
Audit Committee was established on April 9, 2021 and is composed of three of our independent directors: Jianwei Lin (Chairman until October
26, 2021, remains as member of Audit Committee), Anthony S. Chan (Chairman since October 26, 2021) and Chaoping Chen. Mr. Chan
qualifies as the Audit Committee financial expert as defined in Item 407(d)(5) of Regulation S-K promulgated under the Securities Act.
According
to its charter, the Audit Committee consists of at least three members, each of whom shall be a non-employee director who has been determined
by the Board to meet the independence requirements of NASDAQ, and also Rule 10A-3(b)(1) of the SEC, subject to the exemptions provided
in Rule 10A-3(c). The Audit Committee Charter describes the primary functions of the Audit Committee, including the following:
●
Oversee
the Company’s accounting and the financial reporting processes;
●
Oversee
audits of the Company’s consolidated financial statements;
●
Review
and discuss with management the Company’s audited consolidated financial statements and review with management and the
Company’s independent registered public accounting firm the Company’s consolidated financial statements prior to the
filing with the SEC of any report containing such financial statements.
●
Discuss
policies with respect to risk assessment and risk management, and discuss the Company’s major financial risk exposures and
the steps management has taken to monitor and control such exposures;
●
Review
major changes to the Company’s auditing and accounting principles and practices as suggested by the Company’s independent
registered public accounting firm, internal auditors or management; and
●
Take,
or recommend that the board take, appropriate action to oversee and ensure the independence of the Company’s independent registered
public accounting firm.
Compensation
Committee
Our
Compensation Committee was established on April 9, 2021 and is composed of three of our independent directors: Jianwei Lin, Anthony
S. Chan and Chaoping Chen. The Compensation Committee is responsible for, among other matters:
●
reviewing
and approving employment agreements and other similar arrangements between us and our executive officers;
●
reviewing
and approving, or recommending to the board of directors to approve the compensation of our CEO and other executive officers and
directors reviewing key employee compensation goals, policies, plans and programs; and
●
appointing
and overseeing any compensation consultants or advisors
100
Corporate
Governance and Nominating Committee
Our
Corporate Governance and Nominating Committee was established on April 9, 2021 and is composed of three of our independent directors: Jianwei Lin, Bin Li and Chaoping Chen. The Corporate Governance and Nominating Committee
is responsible for, among other matters:
●
reviewing
and making recommendations regarding the structure and composition of our board and the board committees;
●
evaluating
the independence of directors and director nominees;
●
developing
and recommending to the board corporate governance principles and practices;
●
reviewing
and monitoring the Company’s Code of Business Conduct and Ethics; and
●
overseeing
the evaluation of the Company’s management.
Code
of Ethics
We
have adopted a code of ethics that applies to all of our executive officers, directors and employees. The code of ethics codifies the
business and ethical principles that govern all aspects of our business. A copy of the code of ethics is attached as Exhibit 14.1 to
this Annual Report.
Involvement
in Certain Legal Proceedings
To
our knowledge, there are no material proceedings to which any of our directors, officers or affiliates of the Company is a party adverse
to the Company or has a material interest adverse to the Company.
Section
16(a) Beneficial Ownership Reporting Compliance
Section
16(a) of the Exchange Act requires that our executive officers and directors, and persons who own more than ten percent of a registered
class of our equity securities, file reports of ownership and changes in ownership with the SEC. Executive officers, directors and greater-than-ten
percent stockholders are required by SEC regulations to furnish us with all Section 16(a) forms they file. Based solely on our review
of the copies of the forms received by us and written representations from certain reporting persons that they have complied with the
relevant filing requirements, we believe that, during the year ended December 31, 2023, all of our executive officers, directors and
greater-than-ten percent stockholders complied with all Section 16(a) filing requirements.
Item
11. Executive Compensation
The
following table sets forth the compensation paid or accrued by us to our Chief Executive Officer and Chief Financial Officer for the
years ended December 31, 2023 and 2022.
Name and principal position
Year
Salary ($)
Bonus ($)
Stock awards ($)
Option awards ($)
Nonequity
incentive
plan
compensation ($)
Nonqualified
deferred
compensation
earnings ($)
All other
compensation ($)
Total ($)
Yumin Lin
2023
25,577
-
-
-
-
-
-
25,577
Chairman of the Board, Chief Executive Officer, President and Secretary
2022
26,858
-
-
-
-
-
-
26,858
Kaihong Lin (1)
2023
30,661
-
-
-
-
-
30,661
Chief Financial Officer, Treasurer and Director
2022
32,221
-
-
-
-
-
32,221
Employment
Agreements with Named Executive Officers
On
December 20, 2019, the Company and Mr. Kaihong Lin entered into an employment agreement (the “Employment Agreement”) setting
forth the terms and conditions of Mr. Lin’s employment as Chief Financial Officer and Treasurer. Pursuant to the Employment Agreement,
Mr. Lin will serve as the Chief Financial Officer and Treasurer for a term of one year, subject to automatic renewal for successive one-year
terms, unless either party gives 60-day prior notice of non-renewal. Mr. Lin is entitled to an annual base salary of $25,676 for his
services and participation in all compensation and employee benefit plans. Should Mr. Lin be terminated for cause, or by reason of death
or disability, or resign without good reason (as such terms are defined in the Employment Agreement), Mr. Lin shall be entitled to receive
his base salary and benefits through the end of his employment and such other compensation and benefits as may be provided in applicable
plans and programs of the Company. In the case of termination by death, Mr. Lin is entitled to receive the portion of stock option to
the extent vested prior to the end of his employment. Should Mr. Lin be terminated without cause (other than due to death or disability)
or resign for good reason, he shall be entitled to receive any accrued and unpaid base salary, benefits and the stock option to the extent
vested through the end of his employment, as well as continuation of his base salary for three months following of the end of his employment.
Outstanding
Equity Awards
There
were no outstanding equity awards, as of December 31, 2023.
Equity
Compensation Plan Information
We
currently do not have an equity compensation plan.
Director
Compensation
The table below sets forth the compensation received by our directors in the year ended December 31, 2023 .
Name (1)
Fees earned or
paid in cash
($)
Stock
awards
($)
Option
awards
($)
All other
compensation
($)
Total
($)
Jianwei Lin
3,396
-
-
-
3,396
Bin Li
3,396
-
-
-
3,396
Anthony S. Chan
30,000
-
-
-
30,000
Chaoping Chen
3,396
-
-
-
3,396
Bulin Wang (2)
1,273
-
-
-
1,273
Ramesh Ruben Louis (3)
9,600
-
-
-
9,600
(1)
This table does not include
Mr. Yumin Lin, our Chief Executive Officer and director and Mr. Caihong Lin, our Chief Financial Officer and director whose compensation
is fully reflected in the Summary Compensation Table.
(2)
Mr. Bulin Wang resigned
as a director on May 18, 2023
(3)
Mr. Ramesh Ruben Louis
resigned as a director on January 23, 2024.
Compensation
Committee Interlocks and Insider Participation
None
of our executive officers currently serves, or has served during the last completed fiscal year, on the compensation committee or board
of directors of any other entity (other than a subsidiary or consolidated affiliate of the Company) that has one or more executive officers
serving as a member of our Board or Compensation Committee.
101
Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
The
following table sets forth certain information, regarding the beneficial ownership of the Company’s common stock as of April 15, 2024 by (i) each shareholder known by the Company to be the beneficial owner of 5% or more of its common stock, (ii) by each director
and executive officer of the Company and (iii) by all executive officers and directors of the Company as a group. Each of the persons
named in the table has sole voting and investment power with respect to common stock beneficially owned.
The
information presented below regarding beneficial ownership of our voting securities has been presented in accordance with the rules of
the Securities and Exchange Commission and is not necessarily indicative of ownership for any other purpose. Under these rules, a person
is deemed to be a “beneficial owner” of a security if that person has or shares the power to vote or direct the voting of
the security or the power to dispose or direct the disposition of the security. A person is deemed to own beneficially any security as
to which such person has the right to acquire sole or shared voting or investment power within sixty (60) days through the conversion
or exercise of any convertible security, warrant, option, or other right. More than one (1) person may be deemed to be a beneficial owner
of the same securities. The percentage of beneficial ownership by any person as of a particular date is calculated by dividing the number
of shares beneficially owned by such person, which includes the number of shares as to which such person has the right to acquire voting
or investment power within sixty (60) days, by the sum of the number of shares outstanding as of such date. Consequently, the denominator
used for calculating such percentage may be different for each beneficial owner. Except as otherwise indicated below and under applicable
community property laws, we believe that the beneficial owners of our common stock listed below have sole voting and investment power
with respect to the shares shown.
The
column entitled “Percentage of Shares Beneficially Owned” is based on a total of 15,655,038 shares of our common stock outstanding
as of April 15, 2024.
The
business address of each directors and officers listed below is 16th Floor, Building 2, A+Building, 139 Liansheng Road, Humen Town, Dongguan
City, Guangdong Province, China 523900.
Name of Beneficial Owner
Number
of
Shares
Beneficially
Owned
Percentage
of
Shares
Beneficially
Owned
Directors and Officers
Yumin Lin (1)
6,501,708
41.53 %
Kaihong Lin (2)
3,588
*
Anthony S. Chan
-
-
Jianwei Lin
-
-
Bin Li
-
-
Chaoping Chen
-
-
All officers and directors as a group (six persons)
6,505,296
41.55 %
5% Shareholders
China Kaipeng Group Co., Ltd. (3)
5,400,000
34.49 %
Minghua Cheng (4)
4,700,912
30.03 %
Gaosheng Group Co., Ltd. (5)
4,362,616
27.87 %
*
Less than one percent.
(1)
Consists
of (i) 900,000 shares of the Company’s common stock Mr. Yumin Lin holds directly, which shares were issued to Mr. Lin in our
acquisition of DIGLS on April 23, 2018, (ii) approximately 4,362,616 shares held by Gaosheng Group Co., Ltd., which is solely owned
by Mr. Lin who may be deemed to have the voting and dispositive power of such shares, (iii) 1,214,820 shares held by China Kaipeng
Group Co., Ltd, a company Mr. Lin owns 15.88% who may be deemed to have the voting and dispositive power of such shares, and (iv)
approximately 24,272 shares issued to him on December 16, 2020 in lieu of the full payment of the working capital advances and loans
he made to the Company.
(2)
Consists
of 3,588 shares of the Company’s common stock Mr. Kaihong Lin holds directly, of which 813 shares were issued on July 19, 2019
and 2,775 were issued on August 7, 2019 in private placements.
(3)
Minghua
Cheng and Yumin Lin holds 77.5% and 22.5% of China Kaipeng Group Co., Ltd, respectively, and are deemed to hold the voting and
dispositive power over the Company’s common stock held by China Kaipeng Group Co., Ltd. The business address of this company
is Second Floor, Capital City Independence Avenue Mahe Victoria, Seychelles.
(4)
Consists
of (i) 515,732 shares of the Company’s common stock Mr. Minghua Cheng holds directly, of which approximately 487,431 shares
were issued to Mr. Cheng on June 28, 2018 in a private placement, 27,800 shares were issued on April 3, 2019 in a private placement,
and 500 shares were issued on August 10, 2016 in a private placement and (ii) 4,185,180 shares held through China Kaipeng Group Co.,
Ltd, a company Mr. Cheng owns 77.5% who may be deemed to have the voting and dispositive power of such shares.
(5)
Yumin
Lin is a 100% shareholder of Gaosheng Group Co., Ltd. and is deemed to hold the voting and dispositive power over the Company’s
common stock held by Gaosheng Group Co., Ltd. The business address of this company is Second Floor, Capital City Independence Avenue
Mahe Victoria, Seychelles.
The
Company does not know any arrangements which may result in a change in control of the Company at a subsequent date.
102
Item
13. Certain Relationships, Related Transactions and Director Independence
As
of December 31, 2023 and 2022, the Company had accounts receivable from related parties in amounts of $61,113 and $146,087, prepayments
to related parties in the amounts of $941,978 and $1,102,861, deposits to related parties in the amounts of $536,450 and $758,445, and
accounts payable to related parties in amounts of $162,310 and $80,426, respectively.
As
of December 31, 2023 and 2022, the Company had outstanding payables due to its related parties in the amounts of $680,226 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 years ended December 31, 2023 and 2022, the Company’s related parties paid expenses on behalf of the Company in the amounts
of $nil and $135,774, respectively.
During
the years ended December 31, 2023 and 2022, the Company sold products to its related parties in the amounts of $88,684 and $238,824,
respectively, purchased goods from its related parties in the amounts of $598,457 and $1,309,553, and incurred cost of revenues from
related parties in the amounts of $608,872 and $1,302,498, respectively.
During
the years ended December 31, 2023 and 2022, the rental expenses to related parties were $18,609 and $20,736, respectively.
Our
related parties are primarily those who are significantly influenced by the Company based on our common business relationships. For more
related party transactions, see Note 3, 4, 5, 9, 10 and 11 to the accompanying consolidated financial statements.
Item
14. Principal Accountant Fees and Services
The
following table shows the fees that we paid or accrued for the audit and other services provided by our independent registered public
accounting firm for the fiscal years ended December 31, 2023 and 2022.
Fee Category
Fiscal Year
Ended
December 31,
2023
Fiscal Year
Ended
December 31,
2022
Audit Fees (1)
$ 466,280
$ 534,550
Audit-Related Fees (2)
$ -
$ -
Tax Fees (3)
$ 31,500
$ -
All Other Fees (4)
$ -
$ -
(1)
This category consists of fees for professional services rendered by our principal independent registered public accountants for the
audit of our annual financial statements, review of financial statements included in our quarterly reports and services that are normally
provided by the independent registered public accounting firms in connection with statutory and regulatory filings or engagements for
those fiscal years.
(2)
This category consists of fees for assurance and related services by our independent registered public accountant that are reasonably
related to the performance of the audit or review of our financial statements and are not reported above under “Audit Fees.”
The services for the fees disclosed under this category include consultations concerning financial accounting and reporting standards.
(3)
This category consists of fees for professional services rendered by our independent registered public accountant for tax compliance,
tax advice, and tax planning.
103
(4)
This category consists of fees for services provided by our independent registered public accountants other than the services described
above.
All
above audit services were pre-approved by the Audit Committee of the Board of Directors for the fiscal years ended December 31, 2023
and 2022, which concluded that the provision of such services by YCM CPA Inc., our current auditor, and MaloneBailey, LLP, our
predecessor auditor, respectively, was compatible with maintenance of the firm’s independence in the conduct of its audits.
Item
15. Exhibits and Financial Statement Schedules
(a)
Documents filed as part of this Annual Report
(1)
All Financial Statements
The
consolidated financial statements as listed in the accompanying “Index to Consolidated Financial Statements” are filed as
part of this Annual Report on Form 10-K.
(2)
Financial Statement Schedules
All
financial statement schedules have been omitted, since the required information is not applicable or is not present in amounts sufficient
to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes
thereto included in this Form 10-K.
104
(3)
Exhibits
Number
Description
3.1
Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 as amended filed with the SEC on December 5, 2014)
3.2
Bylaws (incorporated by reference to Exhibit 3.2 the Company’s Registration Statement on Form S-1 as amended filed with the SEC on December 5, 2014).
3.3
Certificate of Change (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on October 21, 2021)
4.1*
Description of securities registered pursuant to Section 12 of the Securities Exchange Act of 1934, as amended
10.1 +
Employment Agreement, dated as of December 20, 2019, by and between Fortune Valley Treasures, Inc. and Kaihong Lin (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 20, 2019)
14.1
Code of Ethics (incorporated by reference to Exhibit 14.1 to the Company’s Annual Report on Form 10-K filed with the SEC on April 26, 2021)
16.1
Letter from MaloneBailey, LLP dated February 8, 2024 (incorporated by reference to Exhibit 16.1 to our Current Report on Form 8-K filed on February 8, 2024)
21.1*
Subsidiaries of the registrant
31.1*
Certification of Chief Executive Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a).
31.2*
Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a).
32.1**
Certification of Chief Executive Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(b) or 15d-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.
32.2**
Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(b) or 15d-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes- Oxley Act of 2002.
97.1*
Fortune Valley Treasures, Inc. Clawback Policy
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 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)
*
Filed herewith
**
Furnished herewith
+
Management contract or compensatory plan
Item
16. Form 10–K Summary
None.
105
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: April 15,
2024
By :
/s/
Yumin Lin
Name:
Yumin
Lin
Title:
Chief
Executive Officer, President and Secretary (Principal Executive Officer)
By :
/s/
Kaihong Lin
Name:
Kaihong
Lin
Title:
Chief
Financial Officer and Treasurer
(Principal
Financial and Accounting Officer)
106
Fortune
Valley Treasures, Inc.
Consolidated
Financial Statements
For
the Years Ended December 31, 2023 and 2022
Contents
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 6781 )
F-1
Report of Independent Registered Public Accounting Firm (PCAOB ID 206 )
F-3
Consolidated Balance Sheets
F-4
Consolidated Statements of Operations and Comprehensive Income (Loss)
F-5
Consolidated Statements of Stockholders’ Equity
F-6
Consolidated Statements of Cash Flows
F-7
Notes to Financial Statements
F-8
to F-23
107
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders
of Fortune Valley Treasures, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of Fortune Valley Treasures, Inc. and its subsidiaries (collectively, the “Company”)
as of December 31, 2023, and the related consolidated statements of operations and comprehensive loss, changes in stockholders’
equity, and cash flows for the year ended December 31, 2023 and the related notes (collectively referred to as the “financial statements”).
In
our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2023, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally
accepted in the United States of America.
Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
As discussed in Note 1 to the financial statements, the Company has sustained net losses from its operations and has experienced negative
operating cashflows in the current year, and the Company also reports an accumulated deficit as at December 31, 2023, which raises substantial
doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note
1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due
to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe
that our audit provides a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or are required to
be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements
and (2) involved especially challenging, subjective, or complex judgments. The
communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are
not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matters or on the accounts
or disclosures to which it relates.
F- 1
Valuation
of Allowance for Accounts Receivable
Description
of the Matter
As
described in Note 3 to the consolidated financial statements, as of December 31, 2023, the accounts receivable amounted to US$3,118,892
net of allowance for credit losses of US$1,718,960. When assessing the recoverability of accounts receivable, management comprehensively
consider factors such as the aging of accounts receivable, the customer’s past repayment history and current industry situation,
among others. We identified the valuation of allowance for accounts receivable as a critical audit matter because of its inherent complexity
and significant judgement in assessing the credit losses.
How
We Addressed the Matter in Our Audit
In
order to address the matter above, our audit procedures included, among others,
(1)
Assessing
the appropriateness of the Company’s methodology for estimating expected credit losses to determine whether the methodology
and assumptions used in significant models are consistent with the requirements of U.S. GAAP and industry standards.
(2)
Testing
the completeness and accuracy of data used in measuring the current expected credit loss and evaluating management’s accounts
receivable aging policies and examining the historical and the subsequent settlements from the customers.
(3)
For
the customers with significant accounts receivable balances or receivables past due, we performed research on publicly available
information to identify any inconsistencies with the information management used in the assessment of impairment of accounts receivable.
(4)
Reviewing
the disclosures related to expected credit loss to ensure they are complete and provide adequate information about the assumptions
used and the risks associated with the Company’s credit loss estimates.
Evaluation
of the Identification of Related Parties and Related Party Transactions
Description
of the Matter
As
disclosed in Note 9 to the consolidated financial statements, the Company engages in transactions with related parties, which are integral
to its operations. These transactions include but not limited to, leases, sale and procurement of goods and services, borrowings for
working capital purpose. We identified the evaluation of the identification of related parties and relate-party transactions as a critical
audit matter due to the complexity and the inherent risk of omission or incomplete disclosure of related parties and their transactions.
The potential for these transactions to not be conducted on arm’s length terms, along with the extensive nature of transactions.
How
We Addressed the Matter in Our Audit
In
order to address the matter above, our audit procedures included, among others,
(1)
Gaining
and understanding of the Company’s process for identifying related parties and related-party transactions, reviewing the Company’s
policies and procedures for identifying and disclosing such relationships and transactions, as well as the controls in place to ensure
completeness and accuracy.
(2)
Conducting
inquiries with management and those charged with governance to identify all related parties and understand the nature of transactions
with these parties. We also obtained confirmations from identified related parties to corroborate the information provided by management.
(3)
For
significant related-party transactions identified during the audit, we reviewed the underlying contracts and agreements to assess
whether the terms and conditions were consistent with those of arm’s length transactions.
(4)
Conducting
targeted searches for potential undisclosed related-party relationship using the names of the entities, key management personnel,
significant shareholders and known related parties.
(5)
Reviewing
the financial statement disclosures related to related parties and related-party transactions to ensure they were complete and in
accordance with the relevant financial reporting framework.
/s/
YCM CPA, Inc .
We
have served as the Company’s auditor since 2024.
PCAOB ID 6781
Irvine, California
April 15,
2024
F- 2
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Shareholders and Board of Directors of
Fortune
Valley Treasures, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of Fortune Valley Treasures, Inc. and its subsidiaries (the “Company”)
as of December 31, 2022, and the related consolidated statements of operations and comprehensive loss, stockholders’
equity, and cash flows for the year then ended, and the related notes (collectively referred to as the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2022, and the results of their operations and their cash flows for the year then ended, in conformity with accounting principles
generally accepted in the United States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit
provides a reasonable basis for our opinion.
/s/
MaloneBailey, LLP
www.malonebailey.com
We
have served as the Company’s auditor from 2021 to January 25, 2024.
Shenzhen,
China
March
31, 2023
F- 3
Fortune
Valley Treasures, Inc.
Consolidated
Balance Sheets
As
of December 31, 2023 and 2022
2023
2022
Assets
Current assets
Cash and cash equivalents
$ 288,255
$ 165,685
Accounts receivable, net (including $ 61,113 and $ 146,087 from related parties as of December 31, 2023 and 2022, respectively)
3,118,892
4,797,564
Inventories
32,587
148,925
Prepayments and other current assets, net (including $ 941,978 and $ 1,102,861 to related parties as of December 31, 2023 and 2022, respectively)
1,643,455
1,758,917
Total current assets
5,083,189
6,871,091
Non-current assets
Deposits paid, net (including $ 536,450 and $ 758,445 to related parties as of December 31, 2023 and 2022, respectively)
618,456
1,121,302
Property and equipment, net
83,706
97,890
Operating lease right-of-use assets
248,626
297,232
Operating lease right-of-use assets, related parties
63,553
75,300
Intangible assets, net
151,639
370,926
Goodwill
-
454,201
Total Assets
$ 6,249,169
$ 9,287,942
Liabilities and Stockholders’ Equity
Current liabilities
Operating lease obligations - current
$ 119,633
$ 110,201
Operating lease obligations, related parties - current
16,986
16,629
Accounts payable (including $ 162,310 and $ 80,426 to related parties as of December 31, 2023 and 2022, respectively)
583,887
688,822
Accrued liabilities
627,457
502,389
Bank and other borrowings - current
458,023
422,653
Income tax payable
1,453
38,879
Customer advances
1,364,260
139,334
Due to related parties
680,226
565,675
Total current liabilities
3,851,925
2,484,582
Non-current liabilities
Operating lease obligations – non-current
153,487
189,957
Operating lease obligations, related parties – non-current
40,877
55,056
Bank and other borrowings
212,042
58,438
Total Liabilities
4,258,331
2,788,033
Stockholders’ Equity
Common stock, 150,000,000 shares authorized, 15,655,038 shares issued and outstanding as of December 31, 2023 and 2022
15,655
15,655
Additional paid-in capital
11,061,233
11,061,233
Accumulated deficit and statutory reserves
( 8,551,019 )
( 4,504,404 )
Accumulated other comprehensive income (loss)
( 406,190 )
( 180,826 )
Total Fortune Valley Treasures, Inc. stockholders’ equity
2,119,679
6,391,658
Noncontrolling interests
( 128,841 )
108,251
Total Stockholders’ Equity
1,990,838
6,499,909
Total Liabilities and Stockholders’ Equity
$ 6,249,169
$ 9,287,942
See
accompanying notes to the consolidated financial statements
F- 4
Fortune
Valley Treasures, Inc.
Consolidated
Statements of Operations and Comprehensive Income (Loss)
For
the Years ended December 31, 2023 and 2022
2023
2022
Net revenues (including $ 88,684 and $ 238,824 from related parties for the years ended December 31, 2023 and 2022, respectively)
$ 4,236,565
$ 9,234,079
Cost of revenues (including $ 608,872 and $ 1,302,498 from related parties for the years ended December 31, 2023 and 2022, respectively)
2,255,306
4,593,405
Gross profit
1,981,259
4,640,674
Operating expenses:
Selling and distribution expenses
57,422
61,047
General and administrative expenses
5,636,052
4,685,932
Impairment loss on intangible asset
-
979,428
Impairment loss on goodwill
444,012
863,833
Operating loss
( 4,156,227 )
( 1,949,566 )
Other income (expense):
Other income
19,784
10,551
Interest income
78
260
Interest expense
( 38,389 )
( 31,444 )
Other expense, net
( 18,527 )
( 20,633 )
Loss before income tax
( 4,174,754 )
( 1,970,199 )
Income tax expense
96,445
186,480
Net loss
$ ( 4,271,199 )
$ ( 2,156,679 )
Less: Net loss attributable to noncontrolling interests
( 224,584 )
( 213,956 )
Net loss attributable to Fortune Valley Treasures, Inc.
( 4,046,615 )
( 1,942,723 )
Other comprehensive loss:
Foreign currency translation loss
( 237,872 )
( 807,766 )
Total comprehensive loss
( 4,509,071 )
( 2,964,445 )
Less: comprehensive loss attributable to noncontrolling interests
( 237,092 )
( 296,591 )
Comprehensive loss attributable to Fortune Valley Treasures, Inc.
$ ( 4,271,979 )
$ ( 2,667,854 )
Earnings (loss) per share
Basic and diluted loss per share
$ ( 0.26 )
$ ( 0.12 )
Basic and diluted weighted average shares outstanding
15,655,038
15,655,038
See
accompanying notes to the consolidated financial statements
F- 5
Fortune
Valley Treasures, Inc.
Consolidated
Statements of Stockholders’ Equity
For
the Years ended December 31, 2023 and 2022
No. of
Shares*
Common
Stock*
Additional
Paid-in
Capital*
Accumulated
Deficit and
Statutory
Reserves
Accumulated
Other
Comprehensive
Income (Loss)
Non
controlling
Interests
Total
Stockholders’
Equity
Balance as of December 31, 2021
15,655,038
$ 15,655
$ 11,061,233
$ ( 2,561,681 )
$ 544,305
$ 404,842
$ 9,464,354
Foreign currency translation adjustment
-
-
-
-
( 725,131 )
( 82,635 )
( 807,766
Net loss
-
-
-
( 1,942,723 )
-
( 213,956 )
( 2,156,679
Balance as of December 31, 2022
15,655,038
$ 15,655
$ 11,061,233
$ ( 4,504,404 )
$ ( 180,826 )
$ 108,251
$ 6,499,909
Balance, value
15,655,038
$ 15,655
$ 11,061,233
$ ( 4,504,404 )
$ ( 180,826 )
$ 108,251
$ 6,499,909
Foreign currency translation adjustment
-
-
-
-
( 225,364 )
( 12,508 )
( 237,872 )
Net loss
-
-
-
( 4,046,615 )
-
( 224,584 )
( 4,271,199 )
Balance as of December 31, 2023
15,655,038
$ 15,655
$ 11,061,233
$ ( 8,551,019 )
$ ( 406,190 )
$ ( 128,841 )
$ 1,990,838
Balance, value
15,655,038
$ 15,655
$ 11,061,233
$ ( 8,551,019 )
$ ( 406,190 )
$ ( 128,841 )
$ 1,990,838
See
accompanying notes to the consolidated financial statements
F- 6
Fortune
Valley Treasures, Inc.
Consolidated
Statements of Cash Flows
For
the Years ended December 31, 2023 and 2022
2023
2022
Cash flows from operating activities
Net loss
$ ( 4,271,199 )
$ ( 2,156,679 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization expense
243,865
852,883
Non-cash lease expense
50,693
172,314
Allowance for doubtful accounts
3,355,805
2,564,686
Impairment loss on intangible asset
-
979,428
Impairment loss on goodwill
444,012
863,833
Changes in operating assets and liabilities
Accounts receivable
( 168,106 )
( 2,417,438 )
Inventories
112,862
( 76,524 )
Prepayments and other current assets, net
( 1,075,718 )
( 1,033,644 )
Due from related parties
-
24,958
Deposits paid, net
( 9,688 )
( 251,545 )
Accounts payable
( 87,046 )
482,213
Due to related parties
( 77,006 )
( 162,018 )
Customer advances
1,233,751
( 218,717 )
Accrued liabilities
136,250
531,332
Income tax payable
( 36,548 )
15,660
Operating lease obligations
( 31,137 )
( 163,815 )
Cash provided by (used in) operating activities
( 179,210 )
6,927
Cash flows from investing activities
Acquisition of intangible asset
-
( 7,511 )
Purchase of property and equipment
( 4,879 )
( 2,599 )
Net cash used in investing activities
( 4,879 )
( 10,110 )
Cash flows from financing activities
Borrowings from a revolving credit line
( 6,084 )
148,606
Borrowings from bank loans
375,009
135,499
Borrowings from a third party
-
80,338
Repayments to related parties
-
( 154,510 )
Repayments to bank loans
( 100,768 )
( 61,184 )
Repayments to a third party
( 31,552 )
( 82,629 )
Net cash provided by financing activities
236,605
66,120
Effect of exchange rate changes on cash and cash equivalents
70,054
( 20,415 )
Net changes in cash and cash equivalents
122,570
42,522
Cash and cash equivalents–beginning of the year
165,685
123,163
Cash and cash equivalents–end of the year
$ 288,255
$ 165,685
Supplementary cash flow information:
Interest paid
$ 38,389
$ 31,444
Income taxes paid
$ 178,966
$ 166,516
Non-cash investing and financing activities
Expenses paid by related parties on behalf of the Company
$ -
$ 135,774
Remeasurement of the operating lease obligation and right-of-use asset due to lease modification
$ 32,875
$ -
Operating lease right-of-use assets obtained in exchange for operating lease obligations
$ 123,829
$ 94,285
Liabilities assumed in connection with purchase of PPE
$ 27,611
$ -
See
accompanying notes to the consolidated financial statements
F- 7
NOTE
1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
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 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 (given effect of the Reverse Stock Split, see Note 12) 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 (given effect of the Reverse Stock Split, see Note
12) 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 (given effect of the Reserve Stock Split, see Note 12) 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.
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 from the Valley Holdings seller (the “Valley Holdings Agreement”). On July 8, 2022, FVTI, DILHK, Valley Holdings
and the Valley Holdings Seller signed a termination agreement, pursuant to which the parties mutually agreed to terminate the Valley
Holdings Agreement signed on March 16, 2020. The Valley Holdings Agreement was terminated effective July 8, 2022 and the parties have
no further rights or obligations under the Valley Holdings Agreement. The parties further agreed to waive their rights to any claims
that may arise under the Valley Holdings Agreement. As of the date of the termination agreement, no equity interest of Valley Holdings
had been transferred to FVTI, DILHK or Valley Holdings.
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.
Liquidity and capital resources
As of December 31, 2023, the Company had
working capital of $ 1,231,264
and accumulated deficit and statutory reserves of $ 8,551,019 ,
and had incurred a net loss of $ 4,271,199 ,
negative operating cashflows of $ 179,210
during the year ended December 31, 2023. The continuation of the Company as a going concern through December 31, 2023 is dependent
upon improving the profitability and the continuing financial support from its stockholders. Management believes the existing
shareholders or external financing will provide the additional cash to meet the Company’s obligations as they become due.
There and other factors raise
substantial double about the Company’s ability to continue as a going concern. These financial statements do not include any adjustments
to reflect to possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities
that may result in the Company not being able to continue as a going concern.
F- 8
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of presentation
These
consolidated financial statements, accompanying notes, and related disclosures have been prepared pursuant to the rules and regulations
of the U.S. Securities and Exchange Commission (“SEC”). These financial statements have been prepared using the accrual basis
of accounting in accordance with the generally accepted accounting principles in the United States (“U.S. GAAP”). The Company’s
fiscal year end is December 31. The Company’s financial statements are presented in U.S. dollars.
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 December 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
% Owned by FVTI
Nature
of Operation
Place
of
Incorporation
DIGLS
July
4, 2016
FVTI
100
%
Investment
holding
Republic
of Seychelles
DILHK
June
22, 2016
DIGLS
100
%
Investment
holding
Hong
Kong, PRC
QHDX
November
3, 2016
DILHK
100
%
Investment
holding
PRC
FVTL
May
31, 2011
QHDX
100
%
Trading
of food and platform
PRC
JJGS
August
17, 2017
FVTI
100
%
Investment
holding
Republic
of Seychelles
JJHK
August
24, 2017
JJGS
100
%
Investment
holding
Hong
Kong, PRC
JJSZ
November
16, 2018
JJHK
100
%
Trading
of food
PRC
Xixingdao
August
28, 2019
QHDX
100
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu La Tu Trade Ltd (“FLTT”)
September
27, 2020
FVTL
100
%
Trading
of alcoholic beverages
PRC
Dongguan
City Fu Xin Gu Trade Ltd (“FXGT”)
December
2, 2020
FVTL
100
%
Trading
of alcoholic beverages
PRC
Dongguan
City Fu Xin Technology Ltd (“FXTL”)
November
12, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Guan Healthy Industry Technology Ltd (“FGHL”)
December
21, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Jing Technology Ltd (“FJTL”)
November
17, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Xiang Technology Ltd (“FGTL”)
November
16, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Ji Food & Beverage Ltd (“FJFL”)
November
9, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Lai Food Ltd (“FLFL”)
September
27, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Yi Beverage Ltd (“FYBL”)
November
12, 2020
Xixingdao
90
%
Drinking
water distribution and delivery
PRC
Dongguan
City Fu Xi Drinking Water Company Ltd (“FXWL”)
March
17, 2021
Xixingdao
90
%
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
90
%
Drinking
water distribution and delivery, sales of water purifier
PRC
Dongguan
City Fu Sheng Drinking Water Company Ltd (“FSWL”)
March
29, 2021
Xixingdao
90
%
Drinking
water distribution and delivery, sales of water purifier
PRC
Shenzhen
Fu Jin Trading Technology Company Ltd (“FJSTL”)
June
7, 2021
Xixingdao
90
%
Drinking
water distribution and delivery, sales of water purifier
PRC
Dongguan
City Fu Li Trading Ltd (“FLTL”)
September
10, 2021
Xixingdao
90
%
Drinking
water distribution and delivery, sales of water purifier
PRC
Dongguan
City Fu Gu Supply Chain Group Ltd (“FGGC”)
September
13, 2021
QHDX
100
%
Sales
of alcoholic beverages
PRC
Dongguan
City Fu Zhi Gu Trading Ltd (“FZGTL”)
September
9, 2022
FVTL
100
%
Trading
of alcoholic beverages
PRC
Dongguan
City Chang Fu Trading Ltd (“CFTL”)
September
9, 2022
FVTL
100
%
Trading
of alcoholic beverages
PRC
Dongguan
City La Tong Trading Ltd (“LTTL”)
August
8, 2022
FVTL
100
%
Trading
of alcoholic beverages
PRC
Dongguan
City Kai Fu Trading Ltd (“KFTL”)
September
8, 2022
FVTL
100
%
Trading
of alcoholic beverages
PRC
Non-controlling interests
For the Company’s consolidated subsidiaries, non-controlling interests
are recognized to reflect the portion of their equity that is not attributable, directly or indirectly, to the Company as the controlling
shareholder. Non-controlling interests are classified as a separate line item in the equity section of the Group’s consolidated
balance sheets and have been separately disclosed in the Group’s consolidated statements of operations and comprehensive loss to
distinguish the interests from that of the Company.
F- 9
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 doubtful accounts, 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 year ended
December 31,
2023
2022
Period-end RMB:US$1 exchange rate
0.14090
0.14474
Period-average RMB:US$1 exchange rate
0.14149
0.14896
F- 10
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.
Cash
and cash equivalents
Cash
and cash equivalents consist of cash on hand, demand deposits placed with banks or other financial institutions and have original maturities
of less than three months. The Company’s primary bank deposits are located in the PRC.
Accounts
receivable and allowance for doubtful accounts
Accounts
receivable are stated at the customer obligations due under normal trade terms net of allowance for doubtful accounts.
The
Company maintains an allowance for doubtful accounts which reflects its best estimate of amounts that potentially will not be collected.
The Company determines the allowance for doubtful accounts taking into consideration various factors including but not limited to historical
collection experience and credit-worthiness of the customers as well as the age of the individual receivables balance. Additionally,
the Company makes specific bad debt provisions based on any specific knowledge the Company has acquired that might indicate that an account
is uncollectible. The facts and circumstances of each account may require the Company to use substantial judgment in assessing its collectability.
As
of December 31, 2023 and 2022, the Company has
allowance for doubtful accounts of $ 1,718,960 and $ nil . There are amounts of $ 1,726,142 and $ nil incurred in the allowance for doubtful accounts for the years
ended December 31, 2023 and 2022, respectively.
Inventories
Inventories
consisting of finished goods are stated at the lower of cost or market value. The Company used the weighted average cost method of accounting
for inventory. Inventories on hand are evaluated on an on-going basis to determine if any items are obsolete, spoiled, or in excess of
future demand. The Company provides impairment that is charged directly to cost of revenues when it has been determined the product is
obsolete, spoiled, and the Company will not be able to sell it at a normal profit above its carrying cost. The Company’s primary
products are alcoholic beverages and water. The selling price of alcoholic beverages tends to increase over time, however, there are
circumstances where alcoholic beverages may be subject to spoilage if stored for prolong periods of time.
Property
and equipment, net
Property
and equipment is carried at cost less accumulated depreciation. Depreciation is provided over their estimated useful lives, using the
straight-line method. Estimated useful lives of the property and equipment are as follows:
SCHEDULE OF ESTIMATED USEFUL LIVES OF EQUIPMENT
Categories
Estimated
useful life
Office
equipment
3 - 20
years
Leasehold
improvements
3
years
The
cost of maintenance and repairs is charged to expenses as incurred, whereas significant renewals and betterments are capitalized.
Intangible
assets, net
Intangible
assets with definite lives are stated at cost less accumulated amortization and impairment, and consist mainly of distribution channel
that was acquired in the acquisition of Xixingdao.
Amortization
is calculated on the straight-line basis over the following estimated useful lives:
SCHEDULE OF ESTIMATED USEFUL LIVES OF AMORTIZATION
Categories
Estimated
useful life
Distribution
channel
4
years
Others
5
years
Operating
leases
The
Company recognizes its leases in accordance with ASC 842 - Leases. Under ASC 842, operating lease right-of-use (“ROU”) assets
and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU assets represent
our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising
from the lease. The initial lease liability is equal to the future fixed minimum lease payments discounted using the Company’s
incremental borrowing rate, on a secured basis. The lease term includes option renewal periods and early termination payments when it
is reasonably certain that the Company will exercise those rights. The initial measurement of the ROU asset is equal to the initial lease
liability plus any initial direct costs and prepayments, less any lease incentives. The Company elected the short-term lease exemption
for contracts with lease terms of 12 months or less. The Company accounts for the lease and non-lease components of its leases as a single
lease component. Lease expense is recognized on a straight-line basis over the lease term.
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.
F- 11
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 year ended December 31, 2023. During the year ended December
31, 2022, the Company recognized an impairment loss on an intangible asset, distribution channel, in the amount of $ 979,428 related to
Xixingdao in view of its inability to generate sufficient operating cash flows as expected. The Company used the income approach with the multi-period excess earnings
valuation method with the assistance of a third-party valuation appraiser to estimate fair value, which requires management to make significant
estimates and assumptions related to forecasted revenues and cash flows and the discount rate.
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 years ended December 31, 2023 and 2022, the Company directly performed a quantitative assessment for goodwill impairment by
comparing the fair value of Xixingdao to its carrying value, taking into account of the impairment of intangible asset as a
triggering event. The Company used the income approach with the discounted cash flow valuation method with the assistance of a
third-party valuation appraiser to estimate fair value, which requires management to make significant estimates and assumptions
related to forecasted revenues and cash flows and the discount rate. As a result, the impairment loss on goodwill of $ 444,012 and
$ 863,833
was recognized during the years ended December 31, 2023 and 2022, respectively. As of December 31, 2023, the balance of goodwill is
$ nil .
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.
F- 12
The
following table provides information about disaggregated revenue based on revenue by product types:
SCHEDULE OF DISAGGREGATION REVENUE
2023
2022
For the year ended
December 31,
2023
2022
Sales of liquor
$ 2,594,630
$ 3,875,500
Sales of water
883,179
3,743,146
Sales of water purifier
552,973
1,197,942
Others
205,783
417,491
Total
$ 4,236,565
$ 9,234,079
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 December 31,
2023 and December 31, 2022, the Company had customer advances of $ 1,364,260 and $ 139,334 , respectively. During the years ended December
31, 2023 and 2022, the Company recognized $ 79,685 and $ 332,806 , respectively, of customer advances in the opening balance.
Sales
and distribution expenses
Sales
and distribution expenses amounted to $ 57,422 and $ 61,047 for the years ended December 31, 2023 and 2022, respectively. Selling and distribution
costs are expensed as incurred and included in selling expenses.
General
and administrative expenses
General
and administrative expenses consist primarily of salary and welfare for general and administrative personnel, rental expenses, entertainment
expenses, general office expenses and professional service fees.
Value-added
taxes
Revenue
is recognized net of value-added taxes (“VAT”). The VAT is based on gross sales price and VAT rates applicable to the Company
is 13 %. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT
liabilities. Net VAT balance between input VAT and output VAT is recorded as VAT payable if output VAT is larger than input VAT and is
recorded as VAT recoverable if input VAT is larger than output VAT. For entities that are qualified for VAT small taxpayers, entities
are allowed to enjoy preferential tax rate from 3 % to 1.5 % for the period from January 1, 2023 to December 31, 2023. All of the VAT returns
filed by the Company’s subsidiaries in the PRC, have been and remain subject to examination by the PRC tax authorities for five
years from the date of filing. VAT payables are included in accrued liabilities.
Income
taxes
The
Company followed the liability method of accounting for income taxes in accordance with ASC 740, Income Taxes, or ASC 740. Under this
method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets
and liabilities using enacted tax rates that will be in effect in the period in which the differences are expected to reverse. The Company
recorded a valuation allowance to offset deferred tax assets if based on the weight of available evidence, it is more-likely-than-not
that some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rate is recognized
in tax expense in the period that includes the enactment date of the change in tax rate.
The
Company accounted for uncertainties in income taxes in accordance with ASC 740. Interest and penalties related to unrecognizable tax
benefit recognized in accordance with ASC 740 are classified in the consolidated statements of comprehensive income as income tax expense.
Statutory
reserves
Statutory
reserves are referring to the amount appropriated from the net income in accordance with laws or regulations, which can be used to recover
losses and increase capital, as approved, and are to be used to expand production or operations. PRC laws prescribe that an enterprise
operating at a profit must appropriate and reserve, on an annual basis, an amount equal to 10 %
of its profit. Such an appropriation is necessary until the reserve reaches a maximum that is equal to 50 %
of the enterprise’s PRC registered capital. The Company had $ 1,204,787 and $ 1,047,959
to statutory reserves
as of December 31, 2023 and 2022, respectively, which were included in accumulated deficit and statutory reserves in the Company’s
consolidated balance sheets.
Earnings
(loss) per share
The
Company computes earnings (loss) per share (“EPS”) in accordance with ASC Topic 260, “Earnings per share”. Basic
EPS is measured as the income or loss available to common shareholders divided by the weighted average common shares outstanding for
the period. Diluted EPS is similar to basic EPS but presents the dilutive effect on a per share basis of potential common shares (e.g.,
convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date,
if later. Potential common shares that have an anti-dilutive effect (i.e. those that increase income per share or decrease loss per share)
are excluded from the calculation of diluted EPS.
Financial
instruments
The
Company accounts for financial instruments in accordance to ASC Topic 820, “Fair Value Measurements and Disclosures,” which
requires disclosure of the fair value of financial instruments held by the Company and ASC Topic 825, “Financial Instruments,”
which defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure
requirements for fair value measures. The carrying amounts reported in the consolidated balance sheets for financial assets and liabilities,
which primarily consist of cash and cash equivalents, accounts receivable, inventories, prepayments and other current assets, accounts
payable, accrued liabilities, income tax payable, customer advances, are a reasonable estimate of their fair values because of the short
period of time between the origination of such instruments and their expected realization and their current market rate of interest.
The three levels of valuation hierarchy are defined as follows:
●
Level 1 inputs to the valuation methodology are quoted prices for identical assets or liabilities
in active markets.
●
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities
in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full
term of the financial instrument.
●
Level 3 inputs to the valuation methodology are unobservable and significant to the fair value
measurement.
F- 13
Commitments
and contingencies
Liabilities
for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable
that a liability has been incurred and the amount of the assessment can be reasonably estimated.
Comprehensive
income (loss)
Comprehensive
income (loss) is defined to include all changes in equity except those resulting from investments by owners and distributions to owners.
Among other disclosures, all items that are required to be recognized under current accounting standards as components of comprehensive
income (loss) are required to be reported in a financial statement that is presented with the same prominence as other financial statements.
The Company’s current component of other comprehensive income (loss) includes the foreign currency translation adjustment.
Segment
reporting
The
Company reports each material operating segment in accordance with ASC 280, “Segment Reporting”. Operating segments are defined
as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating
decision maker in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker
is the chief executive officer. The Company has determined that it has only one operating segment.
Significant
risk
Currency
risk
A
majority of the Company’s expense transactions are denominated in RMB and a significant portion of the Company and its subsidiaries’
assets and liabilities are denominated in RMB. RMB is not freely convertible into foreign currencies. In the PRC, certain foreign exchange
transactions are required by law to be transacted only by authorized financial institutions at exchange rates set by the People’s
Bank of China (“PBOC”). Remittances in currencies other than RMB by the Company in the PRC must be processed through the
PBOC or other Company foreign exchange regulatory bodies which require certain supporting documentation in order to affect the remittance.
The
Company maintains certain bank accounts in the PRC. On May 1, 2015, the PRC’s new Deposit Insurance Regulation came into effect,
pursuant to which banking financial institutions, such as commercial banks, established in the PRC are required to purchase deposit insurance
for deposits in RMB and in foreign currency placed with them. Such Deposit Insurance Regulation would not be effective in providing complete
protection for the Company’s accounts, as its aggregate deposits are much higher than the compensation limit, which is RMB 500,000
for one bank. However, the Company believes that the risk of failure of any of these Chinese banks is remote. Bank failure is uncommon
in the PRC and the Company believes that those Chinese banks that hold the Company’s cash and cash equivalents are financially
sound based on public available information.
Other
than the deposit insurance mechanism in the PRC mentioned above, the Company’s bank accounts are not insured by Federal Deposit
Insurance Corporation insurance or other insurance.
Concentration
and credit risk
Financial
instruments that potentially subject the Company to the concentration of credit risks consist of cash and short-term investments. The
maximum exposures of such assets to credit risk are their carrying amounts as of the balance sheet dates. The Company deposits its cash
and cash equivalents with financial institutions located in jurisdictions where the subsidiaries are located. The Company believes that
no significant credit risk exists as these financial institutions have high credit quality.
The
Company also exposures to credit risk associated with its trading and other activities is measured on an individual counterparty basis,
as well as by group of counterparties that share similar attributes. Concentrations of credit risk can be affected by changes in political,
industry, or economic factors. To reduce the potential for risk concentration, the Company generally requires payment after delivery
of the goods within 90 to 120 days. Credit limits are established and exposure is monitored in light of changing counterparty and market
conditions. For the years ended December 31, 2023 and 2022, no customer accounted for more than 10 % of the Company’s total revenues
or accounts receivable. For the year ended December 31, 2023 and 2022, the Company had three and two suppliers that accounted for more
than 10 % of the Company’s accounts payable and two suppliers that accounted for more than 10 % of the Company’s total purchases,
respectively.
F- 14
Interest
rate risk
Fluctuations
in market interest rates may negatively affect our financial condition and results of operations. The Company is exposed to floating
interest rate risk on cash deposit and floating rate borrowings, and the risks due to changes in interest rates is not material. The
Company has not used any derivative financial instruments to manage our interest risk exposure.
Related
party transaction
A
related party is generally defined as (i) any person that holds 10% or more of the Company’s securities and their immediate families,
(ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control
with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction
is considered to be a related party transaction when there is a transfer of resources or obligations between related parties.
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 Pronouncement
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 consolidated financial statements.
NOTE
3 – ACCOUNTS RECEIVABLE, NET
Accounts
receivable consisted of the following as of December 31, 2023 and 2022:
SCHEDULE
OF ACCOUNTS RECEIVABLE
December 31, 2023
December 31, 2022
Accounts receivable (including $ 70,710 and $ 146,087 from related parties as of December 31, 2023 and December 31, 2022, respectively)
$ 4,837,852
$ 4,797,564
Less: Doubtful allowance (including $ 2,602 and $ nil from related parties as of December 31, 2023 and December 31, 2022, respectively)
( 1,718,960 )
-
Accounts receivable, net
$ 3,118,892
$ 4,797,564
Allowance
for doubtful accounts movement is as follows:
SCHEDULE
OF ALLOWANCE
FOR DOUBTFUL ACCOUNTS RECEIVABLE
2023
2022
Beginning balance
$ -
$ -
Additions to allowance
1,726,142
-
Foreign currency translation adjustment
( 7,182 )
-
Ending balance
$ 1,718,960
$ -
F- 15
NOTE
4 – PREPAYMENTS AND OTHER CURRENT ASSETS, NET
Prepayments
and other current assets consisted of the following as of December 31, 2023 and 2022:
SCHEDULE
OF PREPAYMENT AND OTHER CURRENT ASSETS
2023
2022
Prepayments (including $ 2,769,741 and $ 2,255,288 to related parties as of December 31, 2023 and 2022, respectively)
$ 3,995,750
$ 3,001,866
Other current assets
2,330
4,631
Total prepayments and other current assets
3,998,080
3,006,497
Less: Allowance for doubtful accounts (including $ 1,827,763 and $ 1,152,427 to related parties as of December 31, 2023 and 2022, respectively)
( 2,354,625 )
( 1,247,580 )
Prepayments and other current assets, net
$ 1,643,455
$ 1,758,917
Balance
of prepayments represented the advanced payments to suppliers including related party suppliers.
Allowance
for doubtful accounts movement is as follows:
SCHEDULE
OF ALLOWANCE FOR DOUBTFUL ACCOUNTS
2023
2022
Beginning balance
$ 1,247,580
$ -
Additions to allowance
1,169,058
1,284,005
Foreign currency translation adjustment
( 62,013 )
( 36,425 )
Ending balance
$ 2,354,625
$ 1,247,580
NOTE
5 – DEPOSITS PAID, NET
Deposits
paid consisted of the following as of December 31, 2023 and 2022:
SCHEDULE
OF DEPOSITS PAID
2023
2022
Deposits paid (including $ 1,597,060 and $ 1,628,511 to related parties as of December 31, 2023 and 2022, respectively)
$ 2,312,622
$ 2,365,652
Less: Allowance for doubtful accounts (including $ 1,060,610 and $ 870,066 to related parties as of December 31, 2023 and 2022, respectively)
( 1,694,166 )
( 1,244,350 )
Deposits paid, net
$ 618,456
$ 1,121,302
Allowance
for doubtful accounts movement is as follows:
SCHEDULE
OF ALLOWANCE FOR DOUBTFUL ACCOUNTS OF DEPOSITS PAID
2023
2022
Beginning balance
$ 1,244,350
$ -
Additions to allowance
484,800
1,280,681
Foreign currency translation adjustment
( 34,984 )
( 36,331 )
Ending balance
$ 1,694,166
$ 1,244,350
NOTE
6 – PROPERTY AND EQUIPMENT, NET
Property
and equipment consisted of the following as of December 31, 2023 and 2022:
SCHEDULE
OF PROPERTY AND EQUIPMENT
2023
2022
Office equipment
$ 106,225
$ 116,520
Leasehold improvement
114,495
126,386
Motor Vehicle
32,393
-
Property and equipment
253,113
242,906
Less: Accumulated depreciation
( 169,407 )
( 145,016 )
Property and equipment, net
$ 83,706
$ 97,890
Depreciation
expense, which was included in general and administrative expenses, for the years ended December 31, 2023 and 2022 was $ 34,332 and $ 46,344 ,
respectively.
F- 16
NOTE
7 – INTANGIBLE ASSETS
Intangible
assets and related accumulated amortization were as follows:
SCHEDULE OF INTANGIBLE ASSETS
2023
2022
Distributor channel
$ 3,035,029
$ 3,117,635
Others
25,601
27,809
Total intangible assets
3,060,630
3,145,444
Less: Accumulated amortization
( 1,982,560 )
( 1,822,875 )
Less: Impairment loss
( 926,431 )
( 951,643 )
Total
$ 151,639
$ 370,926
Amortization
expense for the years ended December 31, 2023 and 2022 was $ 209,533 and $ 806,539 , respectively, included in cost of revenues and general
and administrative expenses. During the years ended December 31, 2023 and 2022, the Company recognized impairment loss of $ nil and $ 979,428 ,
respectively.
As
of December 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
2024
$ 140,523
2025
5,086
2026
5,086
2027
944
Total
$ 151,639
NOTE
8 - 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 years ended December 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 year.
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.
F- 17
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 RMB1,000,000, approximately $142,209, but not more than RMB3,000,000,
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%. MOF and SAT [2021] No.12 provides 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.
The
components of the income tax provision are as follows:
SCHEDULE OF COMPONENTS OF INCOME TAX PROVISION
2023
2022
Current:
– United States of America
$ 31,761
$ ( 41,444 )
– Seychelles
– Hong Kong
-
– The PRC
64,684
227,924
Current income tax expense
Deferred
– United States of America
-
-
– Seychelles
-
-
– Hong Kong
-
-
– The PRC
-
-
Deferred income tax expense
Total
$ 96,445
$ 186,480
A
summary of United States and foreign income (loss) before income taxes was composed of the following:
SCHEDULE OF UNITED STATES AND FOREIGN INCOME LOSS BEFORE INCOME TAXES
2023
2022
Income (loss) attributed to PRC operations
$ ( 3,501,303 )
$ ( 766,083 )
Loss attributed to Seychelles and Hong Kong
( 160 )
( 19 )
Loss attributed to U.S.
( 673,291 )
( 1,204,097 )
Income (loss) before tax
$ ( 4,271,199 )
$ ( 1,970,199 )
The
difference between the U.S. federal statutory income tax rate and the Company’s effective tax rate was as follows for the years
ended December 31, 2023 and 2022:
SCHEDULE
OF EFFECTIVE INCOME TAX RATE
2023
2022
U.S. federal statutory income tax rate
21.0 %
21.0 %
Income tax difference under different tax jurisdictions
- 0.3 %
- 9.3 %
PRC tax exemption for qualified small-scale and low-profit enterprises
6.2
%
52.5 %
Valuation allowance on deferred income tax assets
0.9 %
- 3.1 %
Amortization and impairment loss not deductible for tax purposes
15.5 %
- 28.2 %
Expenses not deductible for tax purpose
- 16.3 %
- 27.3 %
Impact of GILTI
- 1.6 %
- 10.7 %
Others
- 0.2 %
- 4.4 %
The Company’s effective tax rate
25.2 %
- 9.5 %
The
effective tax rate in the years presented is the result of the mix of income and loss recognized in various tax jurisdictions that apply
a broad range of income tax rates.
The
significant components of deferred taxes of the Company are as follows:
SCHEDULE
OF COMPONENTS OF DEFERRED TAX ASSETS
December 31, 2023
December 31, 2022
As of
December 31, 2023
December 31, 2022
Deferred tax assets:
Net operating loss carry forwards
$ -
$ -
-United States
-
-
-Hong Kong
-
-
-PRC
39,207
61,762
Gross deferred tax assets
39,207
61,762
Less: valuation allowance
( 39,207 )
( 61,762 )
Total deferred tax assets, net
$ -
$ -
F- 18
NOTE
9 - RELATED PARTY TRANSACTIONS
Amounts
due to related parties as of December 31, 2023 and 2022 are as follows:
SCHEDULE
OF AMOUNT DUE FROM AND DUE TO RELATED PARTIES
2023
2022
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director and majority shareholder
$ 341,831
$ 389,051
Ms. Xiulan Zhou
Manager of a subsidiary
2,118
508
Mr. Huagen Li
Manager of a subsidiary
2,254
2,316
Mr. Guodong Jia
Manager of a subsidiary
7,479
2,342
Mr. Hongwei Ye
Manager of a subsidiary, Shareholder
15
16
Mr. Anping Chen
Manager of a subsidiary
12,798
1,290
Mr. Jiangwei Jia
Manager of a subsidiary
10,449
3,678
Mr. Yuwen Li
Vice President
122,327
64,924
Ms. Lihua Li
Manager of a subsidiary
14,907
-
Shenzhen DaXingHuaShang Industry Development Ltd.
Mr. Yumin Lin is the supervisor of Shenzhen DaXingHuaShang Industry Development Ltd.
84,541
86,842
Ms. Chunxiang Zhang
Manager of a subsidiary
6,810
998
Mr. Meng Xue
Manager of a subsidiary
8,204
5,449
Ms. Shuqin Chen
Manager of a subsidiary
18,171
1,358
Mr. Zhipeng Zuo
Manager of a subsidiary
10,103
59
Mr. Deqin Ke
Manager of a subsidiary
-
724
Mr. Aisheng Zhang
Manager of a subsidiary
28,751
2,320
Mr. Zhihua Liao
Manager of a subsidiary
9,468
3,800
$ 680,226
$ 565,675
Revenues
generated from related parties during the years ended December 31, 2023 and 2022 are as follows:
SCHEDULE OF REVENUE GENERATED FROM RELATED PARTIES
2023
2022
Mr. Kaihong Lin
Chief Financial Officer and Treasurer
$ 481
$ 777
Mr. Yumin Lin
President, Chief Executive Officer, Secretary, Director and majority shareholder
-
492
Ms. Xiulan Zhou
Manager of a subsidiary, Mr. Yumin Lin’s wife
14
133
Mr. Zihao Ye
Manager of a subsidiary
-
658
Mr. Hongwei Ye
Manager of a subsidiary, Shareholder
397
-
Mr. Jianglong Xiong
Manager of a subsidiary
-
18
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
37,135
139,172
Dongguan Huanhai Trading Co., Ltd.
Mr. Weihong Ye, a manager of a subsidiary, is the controlling shareholder of Dongguan Huanhai Trading Co., Ltd.
21,507
27,522
Dongguan Hualianguan Chemical Co., Ltd.
Mr. Weihong Ye, a manager of a subsidiary, is the controlling shareholder of Dongguan Hualian Guanhua Gong Co., Ltd.
14,502
56,920
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.
14,329
13,132
Mr. Yuwen Li
Vice President
319
-
Revenues generated from
related parties
$ 88,684
$ 238,824
F- 19
Cost
of revenues from related parties during the years ended December 31, 2023 and 2022 is as follows:
SCHEDULE OF COST OF REVENUES FROM RELATED PARTIES
2023
2022
Dongguan Anxiang Technology Co., Ltd.
Significant influenced by the Company
$ 98,119
$ 225,721
Guangdong Jiaduonuo Shengshi Trading Co., Ltd.
Significant influenced by the Company
142,349
305,645
Dongguan Baxi Food Distribution Co., Ltd.
Significant influenced by the Company
104,973
40,931
Dongguan Dalingshan Xinwenhua Drinking Water Store
Significant influenced by the Company
29,630
120,654
Dongguan Pengqin Drinking Water Co., Ltd.
Significant influenced by the Company
26,330
124,502
Dongguan Tailai Trading Co., Ltd.
Significant influenced by the Company
91,664
142,331
Dongguan Dalingshan Runxin Drinking Water Store
Significant influenced by the Company
13,905
52,825
Dongguan Dengqinghu Drinking Water Store
Significant influenced by the Company
3,291
2,799
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.
98,611
287,090
Cost of revenues from
related parties
$ 608,872
$ 1,302,498
Purchases
from related parties during the years ended December 31, 2023 and 2022 are as follows:
SCHEDULE OF PURCHASES FROM RELATED PARTIES
2023
2022
Dongguan Anxiang Technology Co., Ltd.
Significant influenced by the Company
$ 97,095
$ 211,191
Guangdong Jiaduonuo Shengshi Tradong Co., Ltd.
Significant influenced by the Company
140,161
317,023
Dongguan Baxi Food Distribution Co., Ltd.
Significant influenced by the Company
104,973
44,312
Dongguan Dalingshan Xinwenhua Drinking Water Store
Significant influenced by the Company
29,630
134,021
Dongguan Pengqin Drinking Water Co., Ltd.
Significant influenced by the Company
26,330
128,317
Dongguan Tailai Trading Co., Ltd.
Significant influenced by the Company
88,783
144,264
Dongguan Dengqinghu Drinking Water Store
Significantly influenced by the Company
3,060
3,000
Dongguan Dalingshan Runxin Drinking Water Store
Significant influenced by the Company
13,905
53,782
Dongguan City Yijia Trading Limited
Mr. Yongming Li, a shareholder of the Company, is the controlling shareholder of Dongguan City Yijia Trading Co., Ltd.
94,520
273,639
Purchase from related
party
$ 598,457
$ 1,309,549
Due
to related parties mainly consists of borrowings for working capital purpose, the balances are unsecured, non-interest bearing and due
on demand.
In
addition, during the years ended December 31, 2023 and 2022, these related parties paid expenses on the Company’s behalf in an
amount of $ nil and $ 135,774 , respectively.
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 3, 4, 5, 10 and 11 for more transactions with related parties.
F- 20
NOTE
10 – OPERATING LEASES
As
of December 31, 2023, the Company has twenty-one separate operating lease agreements for three office spaces, one warehouse and seventeen
stores in PRC with remaining lease terms of from 6 months to 40 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 $ 1,490 ). 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 October 1, 2023 to September 30, 2026 with the monthly rent
expense of RMB 960 (approximately $ 143 ).
The
components of lease expense and supplemental cash flow information related to leases for the years ended December 31, 2023 and 2022 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 years ended
December 31, 2023
December 31, 2022
Related parties
$ 16,195
$ 20,736
Non-related parties
120,907
150,804
Other information for the years ended
December 31, 2023
December 31, 2022
Cash paid for amounts included in the measurement of lease obligations
$ 147,001
$ 172,425
Weighted average remaining lease term (in years)
2.33
3.11
Weighted average discount rate
3.23 %
3.23 %
Maturities
of the Company’s lease obligations as of December 31, 2023 are as follows:
SCHEDULE OF MATURITIES OF LEASE OBLIGATIONS
Year ending December 31,
2024
$ 142,417
2025
129,968
2026
64,206
2027
5,636
Thereafter
-
Total lease payment
342,227
Less: Imputed interest
( 11,244 )
Operating lease obligations
$ 330,983
Lease
expenses were $ 137,102 and $ 171,540 for the years ended December 31, 2023 and 2022, respectively.
F- 21
NOTE
11 – 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 . As of December 31, 2023, the Company had repaid this bank loan in full to the China Construction Bank.
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 %. As of December 31, 2023, the Company had repaid this bank loan in full to the WeBank.
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 . As of December 31, 2023, the Company had repaid this bank loan in full to the China Construction Bank.
In
May 2022, the Company obtained a loan in the principal amount of RMB 161,000 (approximately $ 24,000 when borrowed) from 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 .
On
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 .
In
April 2023, the Company obtained two bank loans in the principal amount of RMB 224,000 (approximately $ 31,000 when borrowed) and RMB 96,000
(approximately $ 13,000 when borrowed) from Bank of Ningbo and WeBank, respectively, which bear interest at 12.24 %. The loans are guaranteed
by Falan Zhou, a manager of subsidiaries. The maturity date is on April 7, 2025 .
In
April 2023, the Company obtained a mortgage loan in the principal amount of RMB 195,415 (approximately $ 27,000 when borrowed) from WeBank,
which bears interest at 6.54 %. The loan is pledged with a vehicle of the Company. The maturity date is on April 10, 2028 .
In
May 2023, the Company obtained a revolving credit line in the principal amount of RMB 1,050,000 (approximately $ 146,000 when borrowed),
with Yumin Lin as a co-borrower, from China Construction Bank, which bears interest at 4.20 %. The maturity date is on May 26, 2024 .
F- 22
In
July 2023, the Company obtained two bank loans in the principal amount of RMB 57,000 (approximately $ 8,000 when borrowed) and RMB 133,000
(approximately $ 18,000 when borrowed) from WeBank and Nanyue Bank, respectively, which bear interest at 10.44 %. The loans are guaranteed
by Falan Zhou, a manager of subsidiaries. The maturity date is on July 13, 2025 .
In
July 2023, the Company obtained a revolving credit line in the principal amount of RMB 1,040,000 (approximately $ 143,000 when borrowed)
from China Construction Bank, which bears interest at 3.70 %. The credit line is guaranteed by Xiulan Zhou, a related party, and pledged
with her property. The maturity date is on July 17, 2026 .
In
July 2023, the Company obtained a revolving credit line in the principal amount of RMB 817,000 (approximately $ 114,000 when borrowed),
with Yumin Lin as a co-borrower from China Construction Bank, which bears interest at 3.85 %. The maturity date is on July 22, 2024 .
In
November 2023, the Company obtained a bank loan in the principal amount of RMB 440,000 (approximately $ 62,000 when borrowed) from WeBank,
which bears interest at 7.92 %. The loan is guaranteed by Jianglong Xiong. The maturity date is on November 16, 2025 .
The
balance of the loans borrowed as of December 31, 2023 and 2022 was as follows:
SCHEDULE OF BALANCE OF LOAN BORROWED UNDER CREDIT LINES
December 31, 2023
December 31, 2022
Bank loan from the trust in PRC
$ 20,343
$ 60,049
China Construction Bank
475,121
276,447
Guangdong NanYue Bank
24,164
67,375
WeBank
129,396
77,220
Bank of Ningbo
21,041
-
Aggregate outstanding principal balances
670,065
481,091
Less: current portion
458,023
422,653
Non-current portion
$ 212,042
$ 58,438
The
total interest expense was $ 38,389 and $ 31,444 for the years ended December 31, 2023 and 2022, respectively.
Future
minimum loan payments as of December 31, 2023 are as follows:
SCHEDULE OF FUTURE MINIMUM LOAN PAYMENTS
Year ending December 31,
2024
$ 367,178
2025
140,507
2026
154,144
2027
5,066
Thereafter
3,170
Total
$ 670,065
NOTE
12 – COMMON STOCK
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 amount in the accompanying financial statement for the prior period have been retroactively adjusted to reflect the Reverse Stock
Split.
NOTE
13 - SUBSEQUENT EVENTS
In February 2024, the Company obtained two bank loans,
both in the principal amount of RMB 270,000 (approximately $ 38,000 when borrowed) from WeBank, which bears interest at 7.92 %. The loans
are both guaranteed by Jianglong Xiong. The maturity dates are both on February 22, 2026 .
F- 23