UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q/A
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Quarterly Period Ended September 30, 2021
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _________ to _________
Commission
File Number 001-38308
Greenpro
Capital Corp.
(Exact
name of registrant issuer as specified in its charter)
Nevada
98-1146821
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
B-7-5,
Northpoint Office ,
Mid
Valley City , No.
1 Medan Syed Putra Utara ,
59200
Kuala
Lumpur , Malaysia
(Address
of principal executive offices, including zip code)
Registrant’s
phone number, including area code (603)
2201
- 3192
Securities
registered pursuant to Section 12(b) of the Act:
Title
of Each Class
Trading
Symbol(s)
Name
of Each Exchange on Which Registered
Common
Stock, $0.0001 par value
GRNQ
NASDAQ
Capital Market
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Yes
☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data
File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding
twelve months (or shorter period that the registrant was required to submit and post such files).
Yes
☒ No ☐
Indicate
by check mark whether the registrant is a large-accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large-accelerated filer,” “accelerated filer,” “smaller reporting company”
or an “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large
Accelerated Filer ☐ Accelerated Filer ☐ Non-accelerated
Filer ☒ Smaller reporting company ☐
Emerging Growth Company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
☒
As
of November 10, 2021, there were 78,471,688
shares, par value $0.0001 of the registrant’s
Common Stock issued and outstanding.
EXPLANATORY NOTE
The purpose of this Amendment
No. 1 (this “Amendment”) to our Quarterly Report on Form 10-Q for the period ended September 30, 2021 (the “Form 10-Q”),
as filed with the Securities and Exchange Commission (the “SEC”) on November 10, 2021 to correct an erroneously recorded
sale of one unit of real estate property in Hong Kong. More particularly, we have restated our condensed consolidated financial statements
as of and for the three and nine months ended September 30, 2021, to reverse the transaction of the sale of real estate property. The
cumulative effect of the correction of the error was to decrease sales revenue of real estate property by $383,445, cost of real estate
property sold by $253,276, interest income by $2,843, general and administrative expenses by $127, other comprehensive loss by $9,253,
prepaids and other current assets by $76,842, other non-current assets by $243,464 and noncontrolling interest by $53,154, and to increase
real estate held for sale by $248,924 and accrued liabilities by $52,250 .
This Amendment makes no other
changes to the Form 10-Q as filed with the SEC on November 10, 2021 and no attempt has been made in this Amendment to modify or update
the other disclosures presented in the Form 10-Q. This Amendment does not reflect subsequent events occurring after the original filing
of the Form 10-Q (i.e., those events occurring after November 10, 2021) or modify or update in any way those disclosures that may be
affected by subsequent events. Accordingly, this Amendment should be read in conjunction with the Form 10-Q and our other filings with
the SEC.
TABLE
OF CONTENTS
Page
PART
I
FINANCIAL
INFORMATION
3
ITEM
1.
CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS:
3
Condensed
Consolidated Balance Sheets - September 30, 2021 (Unaudited) (As Restated) and December 31, 2020
3
Condensed
Consolidated Statements of Operations and Comprehensive Loss (Unaudited) (As Restated) - Three and Nine Months Ended September
30, 2021 and 2020
4
Condensed
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) (As Restated) - Three and Nine Months Ended September
30, 2021 and 2020
5
Condensed
Consolidated Statements of Cash Flows (Unaudited) (As Restated) - Nine Months Ended September 30, 2021 and 2020
6
Notes
to Condensed Consolidated Financial Statements (Unaudited) (As Restated) - Nine Months Ended September 30, 2021 and
2020
7
ITEM
2.
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
28
ITEM
3.
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
33
ITEM
4.
CONTROLS
AND PROCEDURES
34
PART
II
OTHER
INFORMATION
35
ITEM
1
LEGAL
PROCEEDINGS
35
ITEM
2
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
35
ITEM
3
DEFAULTS
UPON SENIOR SECURITIES
35
ITEM
4
MINE
SAFETY DISCLOSURES
35
ITEM
5
OTHER
INFORMATION
36
ITEM
6
EXHIBITS
36
SIGNATURES
37
2
PART
I – FINANCIAL INFORMATION
Item
1. Condensed Consolidated Financial Statements .
GREENPRO
CAPITAL CORP.
CONDENSED
CONSOLIDATED BALANCE SHEETS
AS
OF SEPTEMBER 30, 2021, AND DECEMBER 31, 2020
(In
U.S. dollars, except share and per share data)
September
30, 2021
December
31, 2020
(Unaudited)
(As
Restated)
(see Note
2)
ASSETS
Current assets
Cash and cash
equivalents (including $ 12,886 and
$ 172,962 of
restricted cash as of September 30, 2021, and December 31, 2020, respectively)
$ 6,010,499
$ 1,086,753
Accounts receivable, net
of allowance of $ 16,324
and $ 24,084
as of September 30, 2021, and December 31, 2020, respectively
(including $ 41 and
$ 152,475 of
net accounts receivable from related parties as of September 30, 2021, and December 31, 2020, respectively)
44,396
191,490
Prepaids and other current
assets
229,014
190,304
Due from related parties
471,777
62,320
Deferred
costs of revenue (including $ 11,640
and $ 0
from related parties as of September 30, 2021, and December
31, 2020, respectively)
118,528
81,246
Total current assets
6,874,214
1,612,113
Property and equipment,
net
2,839,925
2,881,090
Real Estate investments:
Real estate held for sale
2,218,273
2,218,273
Real estate held for investment,
net
722,438
776,080
Intangible assets, net
2,809
3,364
Goodwill
345,808
319,726
Other investments (including
$ 9,631,235 and
$ 6,829,660 of
investments in related parties as of September 30, 2021, and December 31, 2020, respectively)
9,631,235
6,829,660
Operating lease right-of-use
assets, net
121,778
85,133
Other
non-current assets
51,596
70,447
TOTAL
ASSETS
$ 22,808,076
$ 14,795,886
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current liabilities:
Accounts payable and accrued
liabilities
$ 637,678
$ 702,726
Current portion of loans
secured by real estate
-
158,612
Convertible notes payable,
net
170,736
142,473
Due to related parties
760,503
1,108,641
Operating lease liabilities,
current portion
88,884
86,975
Deferred revenue (including
$ 609,129 and
$ 558,600 from
related parties as of September 30, 2021, and December 31, 2020, respectively)
1,863,145
1,634,075
Derivative
liabilities
12,564
1,189,786
Total current liabilities
3,533,510
5,023,288
Long term portion of loans secured by real
estate
-
1,376,996
Operating lease liabilities,
net of current portion
41,571
-
Total
liabilities
3,575,081
6,400,284
Commitments and contingencies
-
-
Stockholders’ Equity:
Preferred stock, $ 0.0001
par value; 100,000,000
shares authorized; no
shares issued and outstanding
-
-
Common Stock, $ 0.0001
par value; 500,000,000
shares authorized; 77,201,664
and 61,764,562
shares issued and outstanding on September 30, 2021, and December
31, 2020
7,720
6,178
Additional paid in capital
49,064,234
25,135,738
Accumulated other comprehensive loss
( 50,609 )
( 26,863 )
Accumulated deficit
( 30,018,189 )
( 16,922,452 )
Total Greenpro Capital Corp. stockholders’
equity
19,003,156
8,192,601
Noncontrolling interests
in consolidated subsidiaries
229,839
203,001
Total stockholders’
equity
19,232,995
8,395,602
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 22,808,076
$ 14,795,886
See
accompanying notes to the condensed consolidated financial statements.
3
GREENPRO
CAPITAL CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
AND
COMPREHENSIVE LOSS
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In
U.S. dollars, except share and per share data)
(Unaudited)
2021
2020
2021
2020
Three
months ended
September 30,
Nine
months ended
September 30,
2021
2020
2021
2020
(As
Restated)
(see
Note 2)
(As
Restated)
(see
Note 2)
REVENUES:
Service revenue (including $ 74,960
and $ 73,446
of service revenue from related parties for the three months
ended September 30, 2021, and 2020, respectively, and $ 739,949
and $ 181,417
of service revenue from related parties for the nine months
ended September 30, 2021, and 2020, respectively)
$ 398,856
$ 389,610
$ 1,715,555
$ 1,551,783
Sale of real estate properties
-
253,677
-
253,677
Rental revenue
30,510
35,630
95,409
91,138
Total
revenue
429,366
678,917
1,810,964
1,896,598
COST OF REVENUES:
Cost of service revenue (including $ 0
and $ 324
of cost of service to related parties for the three months
ended September 30, 2021, and 2020, respectively, and $ 0
and $ 2,514
of cost of service to related parties for the nine months
ended September 30, 2021, and 2020, respectively)
( 85,335 )
( 52,243 )
( 256,905 )
( 252,687 )
Cost of real estate properties sold
-
( 210,573 )
-
( 210,573 )
Cost of rental revenue
( 10,506 )
( 13,986 )
( 35,812 )
( 40,227 )
Total
cost of revenues
( 95,841 )
( 276,802 )
( 292,717 )
( 503,487 )
GROSS PROFIT
333,525
402,115
1,518,247
1,393,111
OPERATING EXPENSES:
General and administrative
(including $ 2,900
and $ 5,274
of general and administrative expense to related parties for
the three months ended September 30, 2021, and 2020, respectively, and $ 9,873
and $ 8,320
of general and administrative expense to related parties for
the nine months ended September 30, 2021 and 2020, respectively)
( 964,246 )
( 870,537 )
( 3,525,332 )
( 2,633,729 )
Total
operating expenses
( 964,246 )
( 870,537 )
( 3,525,332 )
( 2,633,729 )
LOSS FROM OPERATIONS
( 630,721 )
( 468,422 )
( 2,007,085 )
( 1,240,618 )
OTHER INCOME (EXPENSES)
Other income
6,466
62,835
10,588
131,486
Interest income
1,621
152
3,519
471
Interest expense (including $ 750,982
and $ 0
of interest expense related to convertible notes for the three
months ended September 30, 2021, and 2020, respectively, and $ 12,899,670
and $ 0
of interest expense related to convertible notes for the nine
months ended September 30, 2021, and 2020, respectively)
( 762,253 )
( 36,118 )
( 12,949,517 )
( 98,669 )
Change in fair value of derivative liabilities
associated with warrants
27,678
11,804
67,422
( 28,149 )
Change in fair value of options associated
with convertible notes
-
-
5,093,720
-
Loss on extinguishment of convertible notes
( 4,593,366 )
-
( 2,981,987 )
-
Reversal of write-off notes receivable
2,000,000
-
5,000,000
-
Impairment of other
investments (including $ 2,094,300 and
$ 0 of
related party investments for the three months ended September 30, 2021, and 2020, respectively, and $ 5,340,300
and $ 0
of related party investments for the nine months ended September
30, 2021, and 2020, respectively)
( 2,094,300 )
-
( 5,340,300 )
-
Total
other (expenses) income
( 5,414,154 )
38,673
( 11,096,555 )
5,139
LOSS BEFORE INCOME TAX
( 6,044,875 )
( 429,749 )
( 13,103,640 )
( 1,235,479 )
Income tax expense
-
-
( 2,634 )
-
NET
LOSS
( 6,044,875 )
( 429,749 )
( 13,106,274 )
( 1,235,479 )
Net loss (income) attributable
to noncontrolling interest
18,512
( 24,162 )
10,537
( 28,424 )
NET LOSS ATTRIBUTED TO COMMON
SHAREHOLDERS OF GREENPRO CAPITAL CORP.
( 6,026,363 )
( 453,911 )
( 13,095,737 )
( 1,263,903 )
Other comprehensive (loss) income:
- Foreign currency translation
(loss) income
( 5,050 )
66,616
( 23,746 )
30,632
COMPREHENSIVE
LOSS
$ ( 6,031,413 )
$ ( 387,295 )
$ ( 13,119,483 )
$ ( 1,233,271 )
NET LOSS PER SHARE,
BASIC AND DILUTED
$ ( 0.09 )
$ ( 0.01 )
$ ( 0.20 )
$ ( 0.02 )
WEIGHTED AVERAGE NUMBER
OF COMMON STOCK OUTSTANDING, BASIC AND DILUTED
70,641,827
59,174,800
64,991,858
56,036,990
See
accompanying notes to the condensed consolidated financial statements.
4
GREENPRO
CAPITAL CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In
U.S. dollars, except share data)
(Unaudited)
Number
of
shares
Amount
Paid-in
Capital
Comprehensive
Loss
Accumulated
Deficit
Controlling
Interest
Stockholders’
Equity
Three
months ended September 30, 2021 (Unaudited)
Common
Stock
Additional
Accumulated
Other
Non-
Total
Number
of
shares
Amount
Paid-in
Capital
Comprehensive
Loss
Accumulated
Deficit
Controlling
Interest
Stockholders’
Equity
Balance as of June 30, 2021 (Unaudited) (As Restated)
(see Note 2)
65,871,892
$ 6,588
$ 41,916,290
$ ( 45,559 )
$ ( 23,991,826 )
$ 210,976
$ 18,096,469
Fair value of shares issued from conversion
of promissory notes
11,250,242
1,125
9,825,220
-
-
-
9,826,345
Fair value of shares issued for acquisition
79,530
7
69,183
-
-
37,375
106,565
Value of beneficial conversion feature resulting
from debt extinguishment
( 2,746,459 )
-
-
-
( 2,746,459 )
Fair value of shares issued for subscription
fee
-
-
Fair value of shares issued for subscription
fee, shares
Beneficial conversion feature related to convertible
notes
-
-
Reclassification of conversion option related
to a convertible note
-
-
Fair value of shares issued for marketing expenses
-
-
Fair value of shares issued for marketing expenses,
shares
Changes in ownership interests in subsidiaries
-
-
Fair value of shares issued for other investment
-
-
Fair value of shares issued for other investment,
shares
Derecognition of non-controlling interest due
to deconsolidation
-
-
Foreign currency translation
-
-
-
( 5,050 )
-
-
( 5,050 )
Net loss
-
-
-
-
( 6,026,363 )
( 18,512 )
( 6,044,875 )
Balance as of September 30, 2021 (Unaudited)
(As Restated) (see Note 2)
77,201,664
$ 7,720
$ 49,064,234
$ ( 50,609 )
$ ( 30,018,189 )
$ 229,839
$ 19,232,995
Nine
months ended September 30, 2021 (Unaudited)
Common
Stock
Additional
Accumulated
Other
Non-
Total
Number
of
shares
Amount
Paid-in
Capital
Comprehensive
Loss
Accumulated
Deficit
Controlling
Interest
Stockholders’
Equity
Balance as of December 31, 2020
61,764,562
$ 6,178
$ 25,135,738
$ ( 26,863 )
$ ( 16,922,452 )
$ 203,001
$ 8,395,602
Fair value of shares issued for other
investments
3,342,592
334
8,130,666
-
-
-
8,131,000
Fair value of shares issued for subscription
fee
60,000
6
144,114
-
-
-
144,120
Fair value of shares issued from conversion
of promissory notes
11,954,980
1,195
11,467,189
-
-
-
11,468,384
Fair value of shares issued for acquisition
79,530
7
69,183
37,375
106,565
Beneficial conversion feature related to convertible
notes
-
-
4,010,083
-
-
-
4,010,083
Reclassification of conversion option related
to a convertible note
-
-
5,745,520
-
-
-
5,745,520
Value of beneficial conversion feature resulting
from debt extinguishment
-
-
( 5,638,259 )
-
-
-
( 5,638,259 )
Foreign currency translation
-
-
-
( 23,746 )
-
-
( 23,746 )
Net (loss) income
-
-
-
-
( 13,095,737 )
( 10,537 )
( 13,106,274 )
Balance as of September 30, 2021 (Unaudited)
(As Restated) (see Note 2)
77,201,664
$ 7,720
$ 49,064,234
$ ( 50,609 )
$ ( 30,018,189 )
$ 229,839
$ 19,232,995
Three
months ended September 30, 2020 (Unaudited)
Common
Stock
Additional
Accumulated
Other
Non-
Total
Number
of
shares
Amount
Paid-in
Capital
Comprehensive
Loss
Accumulated
Deficit
Controlling
Interest
Stockholders’
Equity
Balance as of June 30, 2020 (Unaudited)
59,168,333
$ 5,917
$ 20,526,390
$ ( 131,153 )
$ ( 13,970,621 )
$ 89,040
$ 6,519,573
Fair value of shares issued for marketing expenses
35,000
3
34,997
-
-
-
35,000
Changes in ownership interests in subsidiaries
-
-
( 109,353 )
-
-
109,353
-
Foreign currency translation
-
-
-
66,616
-
-
66,616
Net (loss) income
-
-
-
-
( 453,911 )
24,162
( 429,749 )
Balance as of September 30, 2020 (Unaudited)
59,203,333
$ 5,920
$ 20,452,034
$ ( 64,537 )
$ ( 14,424,532 )
$ 222,555
$ 6,191,440
Nine
months ended September 30, 2020 (Unaudited)
Common
Stock
Additional
Accumulated
Other
Non-
Total
Number
of shares
Amount
Paid-in
Capital
Comprehensive
Loss
Accumulated
Deficit
Controlling
Interest
Stockholders’
Equity
Balance as of December 31, 2019
54,723,889
$ 5,473
$ 16,417,481
$ ( 95,169 )
$ ( 13,160,629 )
$ 186,685
$ 3,353,841
Fair value of shares issued for marketing expenses
35,000
3
34,997
-
-
-
35,000
Fair value of shares issued for other investment
4,444,444
444
3,999,556
-
-
-
4,000,000
Derecognition of non-controlling interest due
to deconsolidation
-
-
-
-
-
7,446
7,446
Foreign currency translation
-
-
-
30,632
-
-
30,632
Net (loss) income
-
-
-
-
( 1,263,903 )
28,424
( 1,235,479 )
Balance as of September 30, 2020 (Unaudited)
59,203,333
$ 5,920
$ 20,452,034
$ ( 64,537 )
$ ( 14,424,532 )
$ 222,555
$ 6,191,440
5
GREENPRO
CAPITAL CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In
U.S. dollars)
(Unaudited)
2021
2020
Nine
months ended
September 30,
2021
2020
(As Restated)
(see Note 2)
Cash flows from operating
activities:
Net loss
$ ( 13,106,274 )
$ ( 1,235,479 )
Adjustments to reconcile
net loss to net cash used in operating activities:
Depreciation and amortization
126,589
193,510
Amortization of right-of-use
assets
128,625
199,878
Amortization of discount
on convertible notes
206,342
-
Amortization of debt issuance
costs
76,380
-
Interest expense associated
with accretion of convertible notes
8,561,440
-
Interest expense associated
with conversion of notes
2,254,480
-
Interest expense due to
non-fulfillment of use of proceeds requirements
1,106,488
-
Loss on extinguishment
of convertible notes
2,981,987
-
Impairment of other investment-related
party
5,340,300
-
Provision for bad debts
20,733
40,710
Fair value of shares issued
for subscription fee
144,120
-
Fair value of shares issued
for marketing expenses
-
35,000
Reversal of write-off notes
receivable
( 5,000,000 )
-
Gain on sale of real estate
held of sale
-
( 43,104 )
Gain on disposal of other
investment
-
( 875 )
Gain on disposal of a subsidiary
( 3,854 )
-
Loss on disposal of a subsidiary
-
125
Loss on disposal of property
and equipment
-
115
Increase in cash surrender
value on life insurance
-
( 1,395 )
Loss on deconsolidation
of controlled subsidiaries
-
727
Change in fair value of
derivative liabilities associated with warrants
( 67,422 )
28,149
Change in fair value of
options associated with convertible notes
( 5,093,720 )
-
Changes in operating assets
and liabilities:
Accounts receivable, net
147,094
161,675
Prepaids and other current
assets
( 38,261 )
8,013
Deferred costs of revenue
( 37,282 )
20,714
Accounts payable and accrued
liabilities
( 65,048 )
( 66,909 )
Operating lease liabilities
( 121,789 )
( 201,421 )
Income tax payable
-
( 20,645 )
Deferred
revenue
229,070
36,087
Net cash used in operating
activities
( 2,210,002 )
( 845,125 )
Cash flows from investing
activities:
Purchase of property and
equipment
( 35,638 )
( 2,106 )
Purchase of other investments
( 10,875 )
( 900 )
Proceeds from real estate
held for sale
-
113,845
Proceeds from sale of property
and equipment
-
97
Proceeds from disposal
of subsidiary
3,854
-
Proceeds from sale of other
investments
-
2,629
Acquisition of business,
net of cash acquired
81,609
-
Net
decrease in cash due to deconsolidation of subsidiaries
-
( 25,015 )
Net
cash provided by investing activities
38,950
88,550
Cash flows from financing
activities:
Principal payments of loans
secured by real estate
( 1,522,122 )
( 156,591 )
Advances (to) from related
parties
( 551,759 )
240,509
Proceeds from convertible
promissory notes, net
5,210,000
-
Collection of notes receivable
5,000,000
-
Convertible
note redemptions paid in cash
( 1,120,000 )
-
Net
cash provided by financing activities
7,016,119
83,918
Effect of exchange rate
changes in cash and cash equivalents
78,679
( 24,339 )
NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED
CASH
4,923,746
( 696,996 )
CASH, CASH EQUIVALENTS,
AND RESTRICTED CASH, BEGINNING OF PERIOD
1,086,753
1,256,739
CASH,
CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD
$ 6,010,499
$ 559,743
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION:
Cash paid for income tax
$ 3,636
$ 24,642
Cash paid for interest
$ 342,961
$ 92,265
NON-CASH INVESTING AND FINANCING
ACTIVITIES:
Noncash assets derecognized
on deconsolidation of controlled subsidiaries
$ -
$ 142,130
Noncash liabilities
derecognized on deconsolidation of controlled subsidiaries
$ -
$ 173,680
Fair value of shares issued for acquisition
of business
$ 69,190
$ -
Fair value of shares
issued for other investments
$ 8,131,000
$ 4,000,000
Fair value of shares
issued from conversion of promissory notes
$ 11,468,384
$ -
Beneficial conversion
feature associated with convertible notes payable
$ 4,010,083
$ -
Reclassification of
conversion option associated with convertible notes payable to additional paid in capital
$ 5,745,520
$ -
Derecognition of beneficial
conversion feature value from additional paid in capital resulting from debt extinguishment
$ 5,638,259
$ -
Right-of-use assets
and operating lease liabilities removed for terminated operating leases
$ -
$ 159,160
See
accompanying notes to the condensed consolidated financial statements.
6
GREENPRO
CAPITAL CORP.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2021, AND 2020
(In
U.S. dollars, except share and per share data)
(Unaudited)
(As Restated)
NOTE
1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Greenpro
Capital Corp. (the “Company” or “GRNQ”) was incorporated on July 19, 2013, in the state of Nevada. The Company
currently provides a wide range of business consulting and corporate advisory services, including cross-border listing advisory services,
tax planning, advisory and transaction services, record management services, and accounting outsourcing services. Our focus is on companies
located in Asia and Southeast Asia, including Hong Kong, Malaysia, China, Thailand, and Singapore. As part of our business consulting
and corporate advisory business segment, Greenpro Venture Capital Limited provides a business incubator for start-up companies and focuses
on investments in select start-up and high growth potential companies. In addition to our business consulting and corporate advisory
business segment, we operate another business segment that focuses on the acquisition and rental of real estate properties held for investment
and the acquisition and sale of real estate properties held for sale.
Basis
of presentation and principles of consolidation
The
accompanying unaudited condensed consolidated financial statements as of and for the nine months ended September 30, 2021, and 2020,
have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) that permit
reduced disclosure for interim periods. Certain information and footnote disclosures normally included in financial statements prepared
in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) have been condensed
or omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation
have been included. Operating results for the period ended September 30, 2021, are not necessarily indicative of the results that may
be expected for the year ending December 31, 2020. The Condensed Consolidated Balance Sheet information as of December 31, 2020, was
derived from the Company’s audited Consolidated Financial Statements as of and for the year ended December 31, 2020, included in
the Company’s Annual Report on Form 10-K/A filed with the SEC on April 12, 2021. These financial statements should be read in conjunction
with that report.
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries
and majority-owned subsidiaries which the Company controls and entities for which the Company is the primary beneficiary. For those consolidated
subsidiaries where the Company’s ownership is less than 100 % ,
the outside shareholders’ interests are shown as noncontrolling interests in equity. Acquired businesses are included in the consolidated
financial statements from the date on which control is transferred to the Company. Subsidiaries are deconsolidated from the date that
control ceases. All inter-company accounts and transactions have been eliminated in consolidation.
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred
a net loss of $ 13,106,274 and
used cash in operations of $ 2,210,002 .
These factors raise substantial doubt about the
Company’s ability to continue as a going concern within one year of the date that the financial statements are issued. In addition,
the Company’s independent registered public accounting firm, in its report on the Company’s December 31, 2020, financial
statements, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements
do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
7
The
Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support
from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the
Company’s obligations as they become due. Despite the amount of funds that we have raised in the past, no assurance can be given
that any future financing, if needed, will be available or, if available, that it will be on terms that are satisfactory to the Company.
Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt
financing, or cause substantial dilution for its stockholders, in the case of equity financing.
COVID-19
outbreak
In
March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. The COVID-19
pandemic has negatively impacted the global economy, workforces, customers, and created
significant volatility and disruption of financial markets . It has also disrupted the normal operations of many businesses, including
ours. This outbreak could decrease spending, adversely affect demand for our services and harm our business and results of operations.
It is not possible for us to predict the duration or magnitude of the adverse results of the outbreak and its effects on our business
or results of operations currently.
Use
of estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions relating to the
reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses during the reporting period. Significant accounting estimates include certain assumptions related to,
among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including
goodwill, valuation allowance on deferred income taxes, the assumptions used in the valuation of the derivative liability, and the accrual
of potential liabilities. Actual results may differ from these estimates.
Cash,
cash equivalents, and restricted cash
Cash
consists of funds on hand and held in bank accounts. Cash equivalents includes demand deposits placed with banks or other financial institutions
and all highly liquid investments with original maturities of three months or less, including money market funds. Restricted cash represents
cash restricted for the loan collateral requirements as defined in a loan agreement and the minimum paid-up share capital requirement
for insurance brokers specified under the Insurance Ordinance of Hong Kong.
On
September 30, 2021, and December 31, 2020, cash included funds held by employees of $ 33,630
and $ 10,911 ,
respectively, and was held to facilitate payment of expenses in local currencies and to facilitate third-party online payment platforms
in which the Company had not set up corporate accounts (WeChat Pay and Alipay).
SCHEDULE
OF CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
As
of
September 30, 2021
As
of
December 31, 2020
(Unaudited)
Cash, cash equivalents,
and restricted cash
Denominated in United States Dollars
$ 5,298,233
$ 147,371
Denominated in Hong Kong Dollars
477,026
623,652
Denominated in Chinese Renminbi
86,648
270,014
Denominated in Malaysian
Ringgit
148,592
45,716
Cash,
cash equivalents, and restricted cash
$ 6,010,499
$ 1,086,753
Revenue
recognition
The
Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts . ASC 606 creates a five-step
model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts
or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction
price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance
obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect
the consideration it is entitled to in exchange for the services it transfers to its clients.
8
Investments
Investments
in equity securities
The
Company accounts for its investments that represent less than 20 %
ownership, and for which the Company does not
have the ability to exercise significant influence, using ASU 2016-01, Financial Instruments – Overall: Recognition and Measurement
of Financial Assets and Financial Liabilities . The Company measure investments in equity securities without a readily determinable
fair value using a measurement alternative that measures these securities at the cost method minus impairment, if any, plus or minus
changes resulting from observable price changes on a non-recurring basis. Gains and losses on these securities are recognized in other
income and expenses.
On
September 30, 2021, the Company had twenty-seven investments in equity securities without readily determinable fair values of related
parties valued at $ 9,631,235 ,
from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with
carrying value of $nil (see Note 4).
On
December 31, 2020, the Company had nineteen investments in equity securities without readily determinable fair values of related parties
valued at $ 6,829,660 ,
from which ten investments in equity securities without readily determinable fair values of related parties had been fully impaired with
carrying value of $nil (see Note 4).
Debt
discount
During
the nine months ended September 30, 2021, the Company incurred $ 570,000
of debt discount related to the issuance of convertible
promissory notes, as described in Note 6. The discount was amortized over the life of the convertible promissory notes and the
Company recognized $ 206,342
of related amortization expense for the nine months ended September
30, 2021.
Debt
issuance costs
During
the nine months ended September 30, 2021, the Company incurred direct costs associated with the issuance of convertible promissory notes,
as described in Note 6, and recorded $ 290,000
of debt issuance costs as a discount to the convertible
promissory notes and amortized over the life of the convertible promissory notes. The Company recognized $ 76,380
of related amortization expense for the nine
months ended September 30, 2021.
Derivative
financial instruments
Derivative
financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest
rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative
financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision
of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the
statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities
or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet
as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the
balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is
appropriate.
Income
(loss) per share
Basic
income (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted average number
of common shares outstanding during the period. Diluted net loss per share is calculated by dividing the net loss by the weighted average
number of common shares outstanding during the period plus any potentially dilutive shares related to the issuance of shares from stock
warrants. For the three and nine months ended September 30, 2021, and 2020, the only outstanding Common Stock equivalents were warrants
for 53,556
potentially dilutive shares outstanding. These
warrants have been excluded from the calculation of weighted average shares as the effect would have been anti-dilutive and therefore,
basic, and diluted net loss per share were the same.
Foreign
currency translation
The
consolidated financial statements are presented in United States Dollars (“US$”), which is the functional and reporting currency
of the Company. In addition, the Company’s operating subsidiaries maintain their books and records in their respective functional
currency, which consists of the Malaysian Ringgit (“MYR”), Chinese Renminbi (“RMB”), Hong Kong Dollars (“HK$”)
and Australian Dollars (“AU$”).
In
general, for consolidation purposes, assets, and liabilities of the Company’s subsidiaries whose functional currency is not the
US$, are translated into US$ using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates
prevailing during the period. The gains and losses resulting from translation of financial statements of a foreign subsidiary are recorded
as a separate component of accumulated other comprehensive loss within stockholders’ equity.
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 CURRENCIES TRANSLATION
As
of and for the nine months ended
September 30,
2021
2020
Period-end MYR: US$1 exchange rate
4.18
4.16
Period-average MYR: US$1 exchange rate
4.13
4.24
Period-end RMB: US$1 exchange rate
6.47
6.79
Period-average RMB: US$1 exchange rate
6.46
7.00
Period-end HK$: US$1 exchange rate
7.79
7.75
Period-average HK$: US$1 exchange rate
7.77
7.76
Period-end AU$: US$1 exchange rate
1.39
1.40
Period-average AU$:
US$1 exchange rate
1.33
1.48
9
Fair
value of financial instruments
The
Company follows the guidance of ASC 820-10, “ Fair Value Measurements and Disclosures ” (“ASC 820-10”),
with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy
that prioritizes the inputs used in measuring fair value as follows:
●
Level
1 : Observable inputs such as quoted prices in active markets;
●
Level
2 : Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
●
Level
3 : Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions
The
Company believes the carrying amount reported in the balance sheet for cash and cash equivalents, accounts receivable, prepaids and other
current assets, accounts payable and accrued liabilities, income tax payable, deferred costs of revenue, deferred revenue, and due from
or due to related parties, approximate their fair values because of the short-term nature of these financial instruments.
As
of September 30, 2021, and December 31, 2020, the Company’s balance sheet includes Level 3 liabilities comprised of the fair value
of derivative liabilities of $ 12,564
and $ 1,189,786 ,
respectively (see Note 7). The following table sets forth a summary of the changes in the estimated fair value of our derivative
during the nine-month period ended September 30, 2021:
SCHEDULE
OF FAIR VALUE OF EMBEDDED DERIVATIVE LIABILITIES
Derivative
liability
Fair value as of December 31, 2020
$ 1,189,786
Net change in the fair
value of derivative liability associated with warrants
( 67,422 )
Derecognition
of derivative liability resulting from convertible note redemptions
( 1,109,800 )
Fair value as of September 30, 2021 (Unaudited)
$ 12,564
Concentrations
of risks
For
the three months ended September 30, 2021, no
customer accounted for 10 %
or more of the Company’s revenues. For
the nine months ended September 30, 2021, two
customers accounted for 30 %
( 19 %
and 11 % )
of revenues. For the three months ended September
30, 2020, one
customer accounted for 37 %
of revenues. For the nine months ended September
30, 2020, two
customers accounted for 31 %
( 18 %
and 13 % )
of revenues. For the period ended September 30, 2021, three
customers accounted for 36 %
( 13 % ,
13 %
and 10 % )
of accounts receivable. For the period ended September 30, 2020, three
customers accounted for 38 %
( 16 % ,
11 %
and 11 % )
of accounts receivable.
For
the three and nine months ended September 30, 2021, and 2020, no vendor accounted for 10% or more of the Company’s cost of revenues.
For the period ended September 30, 2021, three
vendors accounted for 67 %
( 28 % ,
20 %
and 19 % )
of accounts payable. For the period ended September 30, 2020, three
vendors accounted for 59 %
( 24 % ,
19 %
and 16 % )
of accounts payable.
Economic
and political risks
Substantially
all the Company’s services are conducted in the Asian region, primarily in Hong Kong, Malaysia, and the People’s Republic
of China (“PRC”). Among other risks, the Company’s operations in Malaysia are subject to the risks of restrictions
on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies;
foreign exchange restrictions; and political conditions and governmental regulations in Malaysia.
The
Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies
in North America and Western Europe. These include risks associated with, among others, the political, economic, and legal environment
and foreign currency exchange. The Company’s results may be adversely affected by changes in the political conditions in the PRC,
and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances
abroad, and rates and methods of taxation.
10
Recent
accounting pronouncements
The
FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (Topic 326) in June 2016. ASU 2016-13 requires
entities to use a forward-looking approach based on current expected credit losses (“CECL”) to estimate credit losses on
certain types of financial instruments, including trade receivables. This may result in the earlier recognition of allowances for losses.
ASU 2016-13 is effective for the Company beginning January 1, 2023, and early adoption is permitted. The Company does not believe the
potential impact of the new guidance and related codification improvements will be material to its financial position, results of operations
and cash flows.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future financial statements.
Revenue
from contracts with customers
The
Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”),
revenue from the sale of real estate properties, and revenue from the rental of real estate properties.
Revenue
from services
For
certain of our service contracts assisting clients in capital market listings (“Listing services”), our services provided
are one performance obligation. Revenue and expenses are deferred until the performance obligation is complete and collectability of
the consideration is probable. For service contracts where the performance obligation is not completed, deferred costs of revenue are
recorded as incurred and deferred revenue is recorded for any payments received on such yet to be completed performance obligations.
On an ongoing basis, management monitors these contracts for profitability, and may record a liability if costs exceed revenue is determined.
For
other services such as company secretarial, accounting, financial analysis, and related services (“Non listing services”),
the Company’s performance obligations are satisfied, and the related revenue is recognized, as services are rendered. For contracts
in which we act as an agent, the Company reports revenue net of expenses paid.
The
Company offers no discounts, rebates, rights of return, or other allowances to clients which would result in the establishment of reserves
against service revenue. Additionally, to date, the Company has not incurred incremental costs in obtaining a client contract. The adoption
of ASC 606 had no impact on the Company’s consolidated financial statements.
Revenue
from the sale of real estate properties
The
Company follows the guidance of ASC 610-20, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (“ASC
610-20”) in accounting for the sale of real estate properties. The Company records the sale based on completed performance obligations,
which typically occurs upon the transfer of ownership of a real estate asset to the buyer. During the three and nine months ended September
30, 2021, no sale of real estate was recorded, and one unit of real estate property was sold to a buyer, respectively. The Company recognized
revenue from the sale of one unit of commercial property held for sale for the three and nine months ended September 30, 2020.
Revenue
from the rental of real estate properties
Rental
revenue represents lease rental income from the Company’s tenants. The tenants pay monthly in accordance with lease agreements
and the Company recognizes the income ratably over the lease term as this is the most representative of the pattern in which the benefit
is expected to be derived from the underlying asset.
Cost
of revenues
Cost
of service revenue primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional
fees directly attributable to the services rendered.
Cost
of real estate properties sold primarily consists of the purchase price of property, legal fees, improvement costs to the building structure,
and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost
of rental revenue primarily includes costs associated with repairs and maintenance, property insurance, depreciation, and other related
administrative costs. Property management fees and utility expenses are paid directly by tenants.
11
The
following table provides information about disaggregated revenue based on revenue by service lines and revenue by geographic area:
SCHEDULE
OF DISAGGREGATED REVENUE BASED ON REVENUE BY SERVICE LINES AND REVENUE BY GEOGRAPHIC AREA
Three
Months Ended
September 30,
2021
2020
(Unaudited)
(Unaudited)
Revenue by service lines:
Corporate advisory
– Non listing services
$ 378,856
$ 389,509
Corporate advisory –
Listing services
20,000
101
Rental of real estate properties
30,510
35,630
Sale
of real estate properties
-
253,677
Total
revenue
$ 429,366
$ 678,917
Three
Months Ended
September 30,
2021
2020
(Unaudited)
(Unaudited)
Revenue by geographic area:
Hong Kong
$ 231,407
$ 506,699
Malaysia
172,546
133,107
China
25,413
39,111
Total
revenue
$ 429,366
$ 678,917
Nine
Months Ended
September 30,
2021
2020
(Unaudited)
(Unaudited)
Revenue by service lines:
(As
Restated)
Corporate advisory
– Non listing services
$ 1,195,555
$ 1,196,297
Corporate advisory –
Listing services
520,000
355,486
Rental of real estate properties
95,409
91,138
Sale
of real estate properties
-
253,677
Total
revenue
$ 1,810,964
$ 1,896,598
Nine
Months Ended
September 30,
2021
2020
(Unaudited)
(Unaudited)
Revenue by geographic area:
(As
Restated)
Hong Kong
$ 1,188,449
$ 1,418,172
Malaysia
455,387
364,361
China
167,128
114,065
Total
revenue
$ 1,810,964
$ 1,896,598
Our
contract balances include deferred costs of revenue and deferred revenue.
12
Deferred
Revenue
For
service contracts where the performance obligation is not completed, deferred revenue is recorded for any payments received in advance
of the performance obligation. Changes in deferred revenue were as follows:
SCHEDULE
OF CHANGES IN DEFERRED REVENUE
Nine
Months
Ended
September 30, 2021
(Unaudited)
Deferred revenue, January 1, 2021
$ 1,634,075
New contract liabilities
749,070
Performance obligations
satisfied
( 520,000 )
Deferred revenue, September 30, 2021
$ 1,863,145
Deferred
Costs of Revenue
For
service contracts where the performance obligation is not completed, deferred costs of revenue are recorded for any costs incurred in
advance of the performance obligation.
Deferred
costs of revenue and deferred revenue as of September 30, 2021, and December 31, 2020, are classified as current assets and current liabilities,
respectively as follows:
SCHEDULE
OF DEFERRED REVENUE AND DEFERRED COSTS OF REVENUE
As
of
September 30, 2021
As
of
December 31, 2020
(Unaudited)
Deferred costs of revenue
$ 118,528
$ 81,246
Deferred revenue
$ 1,863,145
$ 1,634,075
NOTE 2 – RESTATEMENT OF PREVIOUSLY ISSUED
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
The financial statements for the nine months ended
September 30, 2021 have been restated. On March 25, 2022, our management determined the following:
●
that the Company erroneously
recorded the sale of one unit of real estate property in Hong Kong.
The effects on the previously issued financial
statements are as follows:
(A)
In February 2021, the
Company erroneously recorded the sale of one unit of real estate property to a buyer. As a result, both the sales revenue and the
cost of real estate property sold were overstated, and the real estate held for sale was understated accordingly. The Company has
restated its condensed consolidated financial statements as of and for the nine months ended September 30, 2021, to reverse the transaction
of the sale of real estate property. The cumulative effect of the correction of the error was to decrease sales revenue of real estate
property by $ 383,445 , cost of real estate property sold by $ 253,276 , interest income by $ 2,843 , general and administrative expenses
by $ 127 , other comprehensive loss by $ 9,253 , prepaids and other current assets by $ 76,842 , other non-current assets by $ 243,464 and
noncontrolling interest by $ 53,154 , and to increase real estate held for sale by $ 248,924 and accrued liabilities by $ 52,250 .
(B)
In July 2021, the Company
erroneously recorded the exchange loss due to the erroneously recorded transaction in February 2021 (see (A)). As a result, both
the general and administrative expenses and the net loss attributable to noncontrolling interest were overstated accordingly. The
Company has restated its condensed consolidated financial statements as of and for the three months ended September 30, 2021, to
reverse the general and administrative and the net loss attributable to noncontrolling interest. The cumulative effect of the correction
of the error was to decrease general and administrative expenses by $ 104 , net loss attributable to noncontrolling interest by $ 43
and other comprehensive loss by $ 5,621 , and to increase interest income by $ 3 .
13
The following table presents the effect of the
restatements on the Company’s previously issued condensed consolidated balance sheet:
SUMMARY OF ADJUSTED FINANCIAL STATEMENTS
As of September 30, 2021 (Unaudited)
As
Previously
Reported
Adjustments
Notes
As Restated
Prepaids and other current assets
$ 305,856
$ ( 76,842 )
A
$ 229,014
Other non-current assets
295,060
( 243,464 )
A
51,596
Real estate held for sale
1,969,349
248,924
A
2,218,273
Accounts payable and accrued liabilities
585,428
52,250
A
637,678
Accumulated other comprehensive loss
( 59,862 )
9,253
A
( 50,609 )
Accumulated deficit
( 29,938,458 )
( 79,731 )
A
( 30,018,189 )
Noncontrolling interest in consolidated subsidiary
282,993
( 53,154 )
A
229,839
The following table presents the effect of the
restatements on the Company’s previously issued condensed consolidated statements of operations and comprehensive loss:
For the three months ended September
30, 2021 (Unaudited)
As
Previously
Reported
Adjustments
Notes
As Restated
Interest income
$ 1,618
3
B
$ 1,621
General and administrative expenses
( 964,350 )
104
B
( 964,246 )
Net loss
( 6,044,982 )
107
B
( 6,044,875 )
Net loss attributable to noncontrolling interest
18,555
( 43 )
B
18,512
Net loss attributed to common stockholders
( 6,026,427 )
64
B
( 6,026,363 )
Foreign currency translation loss
( 10,671 )
5,621
B
( 5,050 )
Comprehensive loss
( 6,037,098 )
5,685
B
( 6,031,413 )
Net loss per share, basic and diluted
$ ( 0.09 )
$ -
$ ( 0.09 )
For the nine months ended September
30, 2021 (Unaudited)
As
Previously
Reported
Adjustments
Notes
As Restated
Sale of real estate properties
$ 383,445
$ ( 383,445 )
A
$ -
Cost of real estate properties sold
( 253,276 )
253,276
A
-
Interest income
6,362
( 2,843 )
A
3,519
General and administrative expenses
( 3,525,459 )
127
A
( 3,525,332 )
Net loss
( 12,973,389 )
( 132,885 )
A
( 13,106,274 )
Net (income) loss attributable to noncontrolling interest
( 42,617 )
53,154
A
10,537
Net loss attributed to common stockholders
( 13,016,006 )
( 79,731 )
A
( 13,095,737 )
Foreign currency translation loss
( 32,999 )
9,253
A
( 23,746 )
Comprehensive loss
( 13,049,005 )
( 70,478 )
A
( 13,119,483 )
Net loss per share, basic and diluted
$ ( 0.20 )
$ -
$ ( 0.20 )
The following table presents the effect of the
restatements on the Company’s previously issued condensed consolidated statement of cash flows:
For the nine months ended September
30, 2021 (Unaudited)
As
Previously Reported
Adjustments
Notes
As Restated
Cash flows from operating activities:
Net loss
$ ( 12,973,389 )
( 132,885 )
A
( 13,106,274 )
Gain on sale of real estate held for sale
( 130,169 )
130,169
A
-
Changes in operating assets and liabilities:
Prepaids and other current assets
( 25,709 )
( 12,552 )
A
( 38,261 )
Accounts payable and accrued liabilities
( 117,298 )
52,250
A
( 65,048 )
Cash flows from investing activities:
Proceeds from real estate held for sale
48,329
( 48,329 )
A
-
Effect of exchange rate changes in cash and cash equivalents
67,332
11,347
A
78,679
The information herein amends and supersedes the
information contained in our Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2021. The affected financial
statements and related financial information contained in our previously filed reports for those periods should no longer be relied upon
and should be read only in conjunction with the Unaudited financial information set forth herein.
14
NOTE 3 - BUSINESS COMBINATION
On June 26, 2019, the Company sold its entire
51 % interest ( 51,000 shares of common stock) in Greenpro Capital Village Sdn. Bhd. (“GCVSB”) to Ms. Tan Tee Yong (“Ms.
Tan”) for MYR 51 (approximately $ 12 ).
On June 22, 2020, our director, Mr. Lee Chong
Kuang (“Mr. Lee”) acquired respective 51 % and 49 % shareholdings of GCVSB ( 51,000 shares and 49,000 shares of common stock
of GCVSB) from Ms. Tan and QSC Asia Sdn. Bhd. at a price of MYR 51,000 and MYR 49,000 or MYR1 per share.
In July 2021, the Company acquired all the issued
and outstanding shares of common stock of GCVSB from our director, Mr. Lee at a consideration of MYR 167 (approximately $ 40 ) and redeemed
347,000 shares out of total 504,750 shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares
of the Company’s Common Stock valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company
acquired GCVSB to expand its business consulting services .
The Company accounted for the transaction as a
business combination in accordance ASC 805 “Business Combinations”. The Company is in the process of performing an allocation
of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets acquired, as set forth
below, are considered provisional and subject to adjustment as additional information is obtained through the purchase price measurement
period (a period of up to one year from the closing date). The provisional allocation of the purchase price is based on management’s
preliminary estimates. Once management completes its analysis to finalize the purchase price allocation, it is reasonably possible that
there could be changes to the preliminary values. The primary areas of the purchase price allocation that are not yet finalized relate
to identifiable intangible assets and goodwill.
SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS AND GOODWILL
Cash and cash equivalents
$ 81,649
Goodwill
26,082
Total
107,731
Fair value of current liabilities
( 38,500 )
Purchase price
$ 69,231
The following unaudited pro forma information
presents the combined results of operations as if the acquisition of GCVSB had been completed on January 1, 2020. These unaudited pro
forma results are presented for informational purpose only and are not necessarily indicative of what the actual results of operations
of the combined company would have been if the acquisition had occurred at the beginning of the period presented, nor are they indicative
of future results of operations:
SCHEDULE OF PROFORMA INFORMATION OF OPERATIONS
For the nine
months ended
September 30,
2021
For the nine
months ended
September 30,
2020
(Unaudited)
(As
Restated)
(Unaudited)
Revenue
$ 1,810,964
$ 1,896,598
Loss from operations
( 2,007,085 )
( 1,240,618 )
Net loss
( 13,106,274 )
( 1,235,479 )
Net loss per share
$ ( 0.20 )
$ ( 0.02 )
15
NOTE
4 - OTHER INVESTMENTS
SCHEDULE
OF OTHER INVESTMENTS
As of
As of
September
30, 2021
December
31, 2020
(Unaudited)
(A) Investment in equity securities without
readily determinable fair values of affiliates:
(1)
Greenpro Trust Limited (a related party)
$ 51,613
$ 51,613
(2)
Other related parties
9,579,622
6,413,547
(B) Stock option (a
related party)
-
364,500
Total
$ 9,631,235
$ 6,829,660
(A)
Investment
in equity securities without readily determinable fair values of affiliates (related parties):
Equity
securities without readily determinable fair values are investments in privately held companies without readily determinable market values.
The Company adopted the guidance of ASC 321, Investments - Equity Securities, which allows an entity to measure investments in equity
securities without a readily determinable fair value using a measurement alternative that measures these securities at cost minus impairment,
if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investment of
same issuer (the “Measurement Alternative”). The fair value of equity securities without readily determinable fair values
that have been remeasured due to impairment are classified within Level 3. Management assesses each of these investments on an individual
basis. Additionally, on a quarterly basis, management is required to make a qualitative assessment of whether the investment is impaired.
For the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $ 2,094,300
and $ 5,340,300 ,
respectively, for one of the equity securities without readily determinable fair values. During the year ended December 31, 2020, the
Company did not recognize any fair value adjustments for equity securities without readily determinable fair values.
In
addition, the Company held equity securities without readily determinable fair values that were recorded at cost. For these cost method
investments, we recorded as other investments in our condensed consolidated balance sheets. We reviewed all our cost method investments
quarterly to determine if impairment indicators were present; however, we were not required to determine fair value of these investments
unless impairment indicators exist. When impairment indicators exist, we generally used discounted cash flow analyses to that the fair
values of our cost method investments approximated or exceeded their carrying values as of September 30, 2021.
On
September 30, 2021, and December 31, 2020, the carrying values of equity securities without readily determinable fair values are as follows:
SCHEDULE
OF CARRYING VALUES OF EQUITY SECURITIES WITHOUT READILY DETERMINABLE FAIR VALUES
As of
As of
September
30, 2021
December
31, 2020
(Unaudited)
Original cost
$ 15,545,764
$ 7,039,389
Unrealized gains (losses)
-
-
Provision for impairment
or decline in value
( 5,914,529 )
( 574,229 )
Equity securities without
readily determinable fair values, net
$ 9,631,235
$ 6,465,160
The
Company had cost method investments without readily determinable fair values with a carrying value of $ 9,631,235
and $ 6,465,160
as of September 30, 2021, and December 31, 2020,
respectively.
(a)
Angkasa-X Holdings Corp.:
On
February 3, 2021, Greenpro Venture Capital Limited, a subsidiary of the Company (“GVCL”) entered into a subscription agreement
with Angkasa-X Holdings Corp., a British Virgin Islands corporation, which principally provides internet connectivity to rural areas
in Southeast Asia (“Angkasa”). Pursuant to the agreement, GVCL acquired 28,000,000
ordinary shares of Angkasa at a price of $ 2,800
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 2,800
under other investments.
(b)
First Bullion Holdings Inc.:
On
February 17, 2021, First Bullion Holdings Inc. (“FBHI”), a British Virgin Islands corporation, issued to our wholly owned
subsidiary, GVCL, 160,000
ordinary shares of FBHI pursuant to Section 2.2
of a stock purchase and option agreement dated October 19, 2020, between the Company, Mr. Tang Ka Siu Johnny (“Mr. Tang”)
and FBHI. FBHI had, under Section 2.2 of the agreement, granted the Company an option to purchase an additional 8 %
of the shares sold under the agreement valued
at $ 20,000,000 .
In
partial consideration of the FBHI shares, the Company had previously issued 250,000
restricted shares of its Common Stock on December
11, 2020, at $ 364,500
or $ 1.458
per share. The Company agreed to issue an additional
342,592
restricted shares of its Common Stock based on
the average closing price of the Company’s Common Stock for the five trading days preceding the date of exercise of the option.
On
February 26, 2021, the Company issued 342,592
restricted shares of its Common Stock to two
designees of Mr. Tang at $ 2.70
per share (valued at approximately $ 925,000 ).
On
September 30, 2021, together with the 10 %
shareholdings or 200,000
ordinary shares of FBHI acquired at a consideration
of $ 1,000,000
by issuance of 685,871
shares of the Company’s Common Stock at
$ 1.458
per share on December 11, 2020, GVCL in aggregate holds 360,000
ordinary shares of FBHI, representing 18% of
the total issued and outstanding shares of FBHI. The investment was recognized at historical cost of $ 2,289,500
under other investments.
16
(c)
Simson Wellness Tech. Corp.:
On
February 19, 2021, GVCL entered into a subscription agreement with Simson Wellness Tech. Corp., a Nevada corporation, which is a digital
platform that acts as middleware for distribution of optical products (“Simson”). Pursuant to the agreement, GVCL acquired
5,000,000
shares of common stock of Simson at a price of
$ 500
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 500
under other investments.
(d)
Innovest Energy Fund:
On
February 11, 2021, Greenpro Resources Limited, a subsidiary of the Company (“GRL”) entered into a subscription agreement
with Innovest Energy Fund, a global multi-asset fund incorporated in the Cayman Islands and is principally engaged in developing a multi-faceted
suite of products and services for the cryptocurrency industry and economy (the “Fund”). Pursuant to the agreement, GRL agreed
to subscribe for $ 7,206,000
worth of Class B shares of the Fund by issuing
3,000,000
restricted shares of
the Company’s Common Stock, par value $ 0.0001
per share, valued at
$ 7,206,000
to the Fund.
On
April 7, 2021, the Company issued 3,000,000
restricted shares of its Common Stock to the
Fund and issued 60,000
restricted shares of its Common Stock to a designee
of the Fund as a subscription fee of $ 144,120
( $ 2.402
per share) associated with the investment.
On
September 30, 2021, the Company determined that its investment in the Fund was impaired and revalued at $ 1,865,700 ,
and an impairment loss of $ 5,340,300 was
recorded.
(e)
Jocom Holdings Corp.:
On
June 2, 2021, GVCL entered into a subscription agreement with Jocom Holdings Corp., a Nevada corporation, which operates a Malaysia-based
m-commerce platform specializing in online grocery shopping via smartphones (“Jocom”). Pursuant to the agreement, GVCL acquired
1,500,000
shares of common stock of Simson at a price of
$ 150
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 150
under other investments.
(f)
72 Technology Group Limited:
On
July 13, 2021, GVCL entered into a subscription agreement with 72 Technology Group Limited, a Cayman Islands corporation with principal
business operations in China, is a media company providing digital marketing services using 5G and artificial intelligence (AI) technology
(“72 Technology”). Pursuant to the agreement, GVCL acquired 600,000
shares of common stock of 72 Technology at a
price of $ 6,000
or $ 0.01
per share. The investment was recognized at historical
cost of $ 6,000
under other investments.
(g)
Ata Global Inc.:
On
July 30, 2021, GVCL entered into a subscription agreement with Ata Global Inc., a Nevada corporation, is a financial technology (FinTech)
service provider (“Ata Global”). Pursuant to the agreement, GVCL acquired 2,250,000
shares of common stock of Ata Global at a price
of $ 225
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 225
under other investments.
(h)
catTHIS Holdings Corp.:
On
August 27, 2021, GVCL entered into a subscription agreement with catTHIS Holdings Corp., a Nevada corporation, which provides a digital
catalog management platform for users to upload, share and retrieve digital catalogs from any devices (“catTHIS”). Pursuant
to the agreement, GVCL acquired 2,000,000
shares of common stock of catTHIS at a price
of $ 200
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 200
under other investments.
(i)
Fruita Bio Limited:
On
September 27, 2021, GVCL entered into a subscription agreement with Fruita Bio Limited., a British Virgin Islands corporation with major
business operations in Thailand, is principally engaged in production of bio-degradable packaging materials (“Fruita”). Pursuant
to the agreement, GVCL acquired 10,000,000
shares of common stock of Fruita at a price of
$ 1,000
or $ 0.0001
per share. The investment was recognized at historical
cost of $ 1,000
under other investments.
Impairment
of other investments
For
the three and nine months ended September 30, 2021, the Company recognized an impairment loss of $ 2,094,300
and $ 5,340,300 ,
respectively, of other investments. For the year ended December 31, 2020, there was no
impairment of other investments recorded.
NOTE
5 - OPERATING LEASES
The
Company has two separate operating lease agreements for one office space in Hong Kong with remaining lease terms of 17.5
months and one office space in Malaysia with
remaining lease terms of 6
months. The
Company does not have any other leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet.
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.
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. Generally, the implicit rate of interest in arrangements is not readily
determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s
incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease
ROU asset includes any lease payments made and excludes lease incentives.
17
The
components of lease expense and supplemental cash flow information related to leases for the period are as follows:
SCHEDULE
OF COMPONENTS OF LEASE EXPENSE AND SUPPLEMENTAL CASH FLOW INFORMATION
Nine
Months
Ended
September 30, 2021
(Unaudited)
Lease Cost
Operating lease cost (included
in general and administrative expenses in the Company’s unaudited condensed statement of operations)
$ 133,002
Other Information
Cash paid for amounts included in the measurement
of lease liabilities for the nine months ended September 30, 2021
$ 126,146
Weighted average remaining lease term –
operating leases (in years)
1.46
Average discount rate – operating leases
4.0 %
The
supplemental balance sheet information related to leases for the period is as follows:
SCHEDULE
OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES
As
of
September 30, 2021
(Unaudited)
Operating leases
Long-term
right-of-use assets
$ 121,778
Short-term operating lease liabilities
$ 88,884
Long-term operating
lease liabilities
41,571
Total operating lease
liabilities
$ 130,455
Maturities
of the Company’s lease liabilities are as follows:
SCHEDULE
OF MATURITIES OF LEASE LIABILITIES
Year Ending
Operating
Leases
(Unaudited)
2021
(remaining 3 months)
$ 23,121
2022
92,484
2023
18,895
Total
lease payments
134,500
Total
lease payments
134,500
Less:
Imputed interest/present value discount
( 4,045 )
Present
value of lease liabilities
$ 130,455
Lease
expenses were $ 25,580 and
$ 153,148 during
the three and nine months ended September 30, 2021, respectively, and $ 73,652
and $ 245,682
during the three and nine months ended September
30, 2020, respectively.
18
NOTE
6 - CONVERTIBLE NOTES PAYABLE, NET
Convertible
Notes issued in October 2020:
Convertible
Note Financing with Streeterville Capital, LLC, FirstFire Global Opportunities Fund, LLC, and Granite Global Value Investments Ltd.
On
October 13, 2020, the Company issued three unsecured convertible promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities
Fund, LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The notes were issued
with combined principal amount of $ 1,790,000
and the initial issuance discount of $ 190,000 .
As part of debt issuance, the Company also incurred brokers’ fees of $ 130,000 ,
recorded as a debt discount. The notes bear the face interest rate of 10 %
and have contractual
maturity of 18 months since the issuance .
Investor
Conversion and Early Redemption Options
At
the Investors’ option, the notes can be converted in Company’s Common Stock at any time at the conversion price of $1 per
share, subject to standard anti-dilution protection clauses (the lender’s conversion price).
The
Investors have an option to redeem the notes prior to their contractual maturity (put option) but not before 6 months since the issuance
date. If the put option is exercised, Investors’ monthly redemption amounts including principal and face interest are capped at
$ 108,000 .
In case of early redemption, the Company has an option to settle its obligation in cash or, if certain conditions are met, in stock.
Stock settlement is performed at the rate determined as the lesser of (i) the lender’s conversion price and (ii) 0.75
multiplied by the weighted average trading price
of the Company’s Common Stock calculated for a specified period.
The
Investors have an option to demand the repayment of debt upon default, as defined in the terms of the notes.
Issuer
Early Redemption Option
The
Company has an option to prepay the notes ahead of contractual maturity at 120 %
of the outstanding balance of the note.
The
Company assessed the Investors’ conversion option for the scope exception for contracts involving a reporting entity’s own
equity. The Company concluded that the conversion option is indexed to Company’s own stock, is considered “conventional”
and can be classified in Company’s stockholders’ equity. The conversion option was not separated from but presented as part
of the debt instrument.
Investors’
conversion option was determined to be in the money at the commitment date. The non-detachable option was determined to be a beneficial
conversion feature measured at the intrinsic value and recorded in Company’s additional paid-in capital. The intrinsic value was
determined by calculating the initial effective conversion price. Effective conversion price was calculated as the ratio between the
total proceeds allocated to the convertible instrument and the number of shares into which it is convertible. The proceeds allocated
to the conversion instrument were impacted by the initial issuance discount. The number of shares issuable under the terms of the conversion
option was 1,790,000 .
The overall amount of beneficial conversion feature recognized at issuance was $ 995,500 .
The
Company assessed Investors’ put option and Investors’ option to redeem the debt upon default using bifurcation guidance per
ASC 815-15, Embedded Derivatives. The Company concluded that economic characteristics and risks of Investors’ put option are not
considered clearly and closely related to debt host and that Investors’ put option should be separated from the host instrument.
The Company noted that certain events triggering the default including fundamental transaction and non-compliance with listing requirements
are not directly related to Company’s creditworthiness. Economic characteristics and risks of Investors’ put option triggered
by the occurrence of such events are not considered clearly and closely related to the economic characteristics and risks of the host
instrument.
Investors’
put option and the option to redeem the debt upon default triggered by events not directly linked to Company’s creditworthiness
were separated from the debt instrument and presented as a “compound” derivative liability (see Note 7).
Estimated
fair value of the derivative liability, $ 408,800
for each of two promissory notes and $ 489,100
for the other promissory note, in aggregate of
$ 1,306,700 .
Proceeds allocated to debt net of debt discount were $ 148,000
for each of the two promissory notes and $ 178,500
for the other note, in aggregate of $ 474,500 .
The excess of estimated fair value of derivative liability and other debt discount over the debt proceeds was $ 832,200
(the excess). The excess was due to the terms
of debt financing transactions and management effort to address Company’s liquidity issues. The Company recognized the excess as
an upfront interest expense in the income statement. Net carrying value of promissory notes at issuance was $nil.
19
At
issuance date of October 13, 2020, net carrying value of three short-term convertible notes is as follows:
SCHEDULE
OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES
At
Issuance
October
13, 2020
Face
value of convertible notes
$
1,790,000
Initial
discount
( 190,000
)
Discount
related to debt issuance costs
( 130,000
)
Discount
related to beneficial conversion feature
( 995,500
)
Discount
related to put options
( 474,500
)
Net
carrying value of convertible notes payable
$
-
On
April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible
promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price
of $ 1
per share. The note was fully repaid upon 704,738
restricted shares of the Company’s Common
Stock were issued to Streeterville on April 16, 2021, for settlement of the principal balance of $ 670,000
and accrued interest of $ 34,738 ,
respectively.
On
April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire
Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October
13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at 120 %
of the notes’ principal value and accrued and unpaid face interest. The notes issued to FirstFire and Granite with additional charge
for early redemption of $ 235,536 ,
were repaid with cash of $ 705,600
and $ 707,515 ,
respectively on April 19, 2021, including repayment for the aggregate amount of principal of $ 1,120,000 ,
accrued interest of $ 57,579
and early redemption charge of $ 235,536 .
On
September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption
of notes was zero (see Note 7).
Convertible
Note issued in January 2021:
Convertible
Note Financing with Streeterville Capital, LLC
On
January 8, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”),
pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the
original principal amount $ 1,660,000
(the “Original Principal Amount”),
convertible into shares of Common Stock at a conversion price of $ 1.00
per share. The note carries an original issue
discount of $ 150,000
(“OID”) and the Company agreed to
pay $ 10,000
to Streeterville to cover Streeterville’s
legal fees, accounting costs, due diligence, monitoring and other transaction costs incurred in connection with the agreement (the “Transaction
Expense Amount”). The purchase price for the note shall be $ 1,500,000
(the “Purchase Price”), computed
as follows: Original Principal Balance of $ 1,660,000 ,
less the OID of $ 150,000
and the Transaction Expense Amount of $ 10,000 .
After the payment of $90,000 to cover a broker’s fee (“Broker Fee”), the Company received net proceeds of $ 1,410,000
on January 14, 2021.
The
note may be prepaid by the Company in an amount equal to 120 %
of the outstanding balance of the note. The shares of Common Stock issuable upon conversion of the note is subject to full-ratchet anti-dilution
protection. The
note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to the maximum
monthly redemption amount of $350,000, convertible into shares of Common Stock at a conversion price equal to the lesser of (i) $1.00
and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant to the
agreement, Streeterville was granted a “most favored nations” right .
Events
of default (“Events of Default”) under the note include but are not limited to: (a) failure to pay any principal, interest,
fees, charges, or any other amount when due; (b) failure to deliver any conversion shares in accordance with the terms of the note; (c)
a receiver, trustee or other similar official shall be appointed over Company or a material part of its assets and such appointment shall
remain uncontested for twenty (20) days or shall not be dismissed or discharged within sixty (60) days; (d) Company becomes insolvent;
(e) Company makes a general assignment for the benefit of creditors; (f) Company files a petition for relief under any bankruptcy, insolvency
or similar law (domestic or foreign); an involuntary bankruptcy proceeding is commenced or filed against Borrower; (g) Company defaults
or otherwise fails to observe or perform any covenant, obligation, condition or agreement of Company in the note or in any other transaction
document; (h) any representation, warranty or other statement made or furnished by or on behalf of Company is false, incorrect, incomplete
or misleading in any material respect when made or furnished; (i) the occurrence of a Fundamental Transaction (as defined in the note)
without Streeterville’s prior written consent; (j) Company fails to reserve a sufficient number of shares to issue upon conversion
of the note; (k) Company effectuates a reverse split of its Common Stock without twenty trading days prior written notice to Streeterville;
(l) any money judgment, writ or similar process is entered or filed against the Company or any subsidiary of the Company or any of its
property or other assets for more than $100,000, and shall remain unvacated, unbonded or unstayed for a period of twenty calendar days
unless otherwise consented to by Streeterville; (m) the Company fails to be DWAC eligible; (n) the Company fails to observe or perform
any covenant set forth in Section 4 of the agreement; or (o) the Company, any affiliate of the Company, or any pledgor, trustor, or guarantor
of the note breaches any covenant or other term or condition contained in any other financing or material agreements. In the case of
an Event of Default, interest shall accrue under the note at the annual rate of 22 %.
Certain Major Defaults (as defined in the note) will result in an additional 15% of the Original Principal Amount of the note outstanding
at such time being added to the total outstanding amount of such note. The number of shares of Common Stock that may be issued upon conversion
of this note and the other notes disclosed herein shall not exceed the requirement of Nasdaq Listing Rule 5635(d) .
20
At
issuance date of January 8, 2021, net carrying value of a short-term convertible note is as follows:
SCHEDULE
OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES
At
Issuance
January
8, 2021
(Unaudited)
Face value of convertible note
$ 1,660,000
Initial discount
( 160,000 )
Discount related to debt issuance costs
( 90,000 )
Discount related to
beneficial conversion feature
( 1,410,000 )
Net carrying value of
convertible note payable
$ -
On
July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $ 0.752175
per share for the conversion notice on July 14,
2021, and $ 0.621675
per share for the remaining three conversion
notices on July 26, August 5 and August 31, 2021, respectively. The note was fully repaid in the amount of $ 1,762,857
upon issuance of an aggregate of 2,786,819
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the principal balance of $ 1,660,000
and accrued interest of $ 102,857 ,
respectively.
On
September 30, 2021, fair value of the derivative liability related to Investors’ early redemption options, resulting from redemption
of notes was zero (see Note 7).
Convertible
Note issued in February 2021:
Convertible
Note Financing with Streeterville Capital, LLC
On
February 11, 2021, the Company entered into a securities purchase agreement with Streeterville Capital, LLC, an accredited investor (“Streeterville”),
pursuant to which the Company issued and sold to Streeterville in a private placement an unsecured convertible promissory note in the
original principal amount $ 4,410,000 (the
“Original Principal Amount”), convertible into shares of Common Stock at a conversion price of $ 1.50
per share. The note carries an original issue
discount of $ 400,000 (“OID”)
and the Company agreed to pay $ 10,000 to
Streeterville to cover Streeterville’s legal fees, accounting costs, due diligence, monitoring and other transaction costs incurred
in connection with the agreement (the “Transaction Expense Amount”). The purchase price for the note shall be $ 4,000,000
(the “Purchase Price”), computed
as follows: Original Principal Balance of $ 4,410,000 ,
less the OID of $ 400,000
and the Transaction Expense Amount of $ 10,000 .
After the payment of $ 200,000
to cover a broker’s fee (“Broker
Fee”), the Company received net proceeds of $ 3,800,000
on February 17, 2021.
The
Company has covenanted to use part of the proceeds from the note to repay the outstanding notes it issued to FirstFire Global Opportunities
Fund, LLC (“FirstFire”) and Granite Global
Value Investments Ltd. (“Granite”) in relation to their respective securities purchase agreement signed on October 13, 2020.
The
note may be prepaid by the Company in an amount equal to 120 %
of the outstanding balance of the note. The shares of Common Stock issuable upon conversion of the note is subject to full-ratchet anti-dilution
protection. The
note may be redeemed by Streeterville at any time after the six-month anniversary of the issuance date of the note subject to
the maximum monthly redemption amount of $962,500, convertible into shares of Common Stock at a conversion price equal to the lesser
of (i) $1.50 and (ii) 75% of the average of the lowest VWAP during the ten trading days immediately preceding the measurement date. Pursuant
to the agreement, Streeterville was granted a “most favored nations” right .
On
February 21, 2021, the Company entered an amendment into convertible promissory note with Streeterville. Pursuant to the amendment, the
obligation in Section 1.3 of the note to repay the outstanding note issued to EMA Financial, LLC within fifteen (15) days of the Effective
Date is deleted from the note.
Events
of Default under the note include the same Events of Default listed above under the description of the Streeterville convertible note
financing on January 8, 2021. In the case of an Event of Default, interest shall accrue under the note at the annual rate of 22 %.
Certain Major Defaults (as defined in the note) will result in an additional 15% of the Original Principal Amount of the note outstanding
at such time being added to the total outstanding amount of such note. The number of shares of Common Stock that may be issued upon conversion
of this note and the other notes disclosed herein shall not exceed the requirement of Nasdaq Listing Rule 5635(d) .
21
At
issuance date of February 11, 2021, net carrying value of a short-term convertible note is as follows:
SCHEDULE
OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES
At
Issuance
February
11, 2021
(Unaudited)
Face value of convertible note
$ 4,410,000
Initial discount
( 410,000 )
Discount related to debt issuance costs
( 200,000 )
Discount related to
conversion option
( 3,800,000 )
Net carrying value of
convertible notes payable
$ -
Pursuant
to the obligation in Section 1.3 of the note issued to Streeterville on February 11, 2021, the
Company agreed to use the proceeds received hereunder to repay the outstanding convertible notes it issued to FirstFire Global
Opportunities Fund, LLC, and Granite Global Value Investments Ltd on October 13, 2020 (the “Outstanding Investor Notes”)
within fifteen (15) days of the Effective Date (the “Repayment Date”). In the event the Company fails to repay the Outstanding
Investor Notes by the Repayment Date, the Outstanding Balance will automatically increase by twenty-five percent ( 25 %).
On
February 26, 2021 (the Repayment Date), net carrying value of a short-term
convertible note issued on February 11, 2021, is as follows:
SCHEDULE
OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES
At
Repayment
Date
February
26, 2021
(Unaudited)
Face value of convertible note
$ 4,410,000
Accrued interest from February 11 to February
25, 2021
15,952
Outstanding Balance
(before additional 25 %)
4,425,952
Face value of convertible note
$ 4,410,000
Additional 25 %
to Outstanding Balance due to non-fulfillment of use of proceeds requirements
1,106,488
Outstanding Balance (after additional 25 %)
5,516,488
Initial discount
( 403,736 )
Discount related to debt issuance costs
( 197,680 )
Discount related to conversion option
( 3,737,248 )
Discount related to
beneficial conversion feature
( 1,065,380 )
Net carrying value of
convertible notes payable
$ 112,444
The
Company amortized debt discount associated with the derivative liability using the straight-line method.
Amount
of unamortized debt discount including initial issuance discount, transaction cost, beneficial conversion feature, and separated derivative
liability was $ 267,451
on September 30, 2021 (related to the note issued
to Streeterville on February 11, 2021) and $ 1,647,527
on December 31, 2020 (related to the notes issued
to Streeterville, FirstFire and Granite on October 13, 2020), respectively.
On
August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $ 0.621675
per share, respectively. The note was repaid
in the amount of $ 5,261,499
upon issuance of an aggregate of 8,463,423
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the partial principal of $ 5,078,301
and interest of $ 183,198 .
During
the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $ 1,413,115
(including aggregated principal of $ 1,120,000,
accrued interest of $ 57,579 and early
redemption charge of $ 235,536 ) and by issuance of 11,954,980
restricted shares of the Company’s Common
Stock at the share value of $ 7,729,094
(including the aggregated principal of $ 7,408,301
and interest of $ 320,793 ),
respectively.
As
of September 30, 2021, the remaining principal balance of the note and its accrued interest was $ 438,187
and $ 119,375 ,
respectively.
On
October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the
Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $ 0.43995
per share, respectively. The note was fully repaid
in the amount of $ 558,747
upon issuance of an aggregate of 1,270,024
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the remaining principal balance of $ 438,187
and the accrued interest of $ 120,560 .
After that all convertible notes issued by the Company since October 13, 2020, have been repaid.
Summary
of convertible debt’s interest expense is as follows:
SUMMARY
OF CONVERTIBLE DEBT'S INTEREST EXPENSE
(Unaudited)
(Unaudited)
Three
Months
Ended
September 30, 2021
Nine
Months
Ended
September 30, 2021
(Unaudited)
(Unaudited)
Coupon interest
$ 130,493
$ 459,004
Amortization of discount on convertible notes
46,265
206,342
Amortization of debt issuance costs
19,421
76,380
Interest expense associated with conversion
of notes
553,571
2,254,480
Interest expense associated with accretion
of convertible notes payable
-
8,561,440
Interest expense due to non-fulfillment of
use of proceeds requirements
1,232
1,106,488
Additional charge for
early redemption
-
235,536
Total
$ 750,982
$ 12,899,670
All
convertible promissory notes were classified as short-term due to lender’s earlier redemption or put option.
22
On
September 30, 2021, and December 31, 2020, carrying values of the short-term convertible notes are as follows:
SCHEDULE
OF CARRYING VALUE OF SHORT-TERM CONVERTIBLE NOTES
September
30, 2021
December
31, 2020
(Unaudited)
Face value of convertible notes
$ 7,860,000
$ 1,790,000
Additional 25 %
to Outstanding Balance due to non-fulfillment of use of proceeds requirements
1,106,488
-
Initial discount
( 286,756 )
( 174,878 )
Discount related to debt issuance costs
( 200,410 )
( 123,220 )
Discount related to beneficial conversion feature
( 1,896,160 )
( 943,584 )
Discount related to put options
( 327,631 )
( 405,845 )
Discount related to conversion option
( 177,157 )
-
Redemptions
( 5,907,638 )
-
Net convertible notes payable
170,736
142,473
Accrued interest during
the period / year
119,375
38,742
Carrying value of convertible
notes payable
$ 290,111
$ 181,215
Contractual
maturity and carry value of the convertible debt are as follows:
SCHEDULE
OF MATURITIES OF CONVERTIBLE DEBT
Period ending September 30,
2022
$ 1,261,481
Less:
Interest
( 971,370 )
Carrying
value
$ 290,111
The
Company determined the fair value of the convertible debt to be $ 729,300
and $ 3,669,500
as of September 30, 2021, and December 31, 2020,
respectively. The level of the fair value hierarchy is Level 3 of the fair value hierarchy because certain unobservable inputs were used
in the valuation model.
Components
and costs of two convertible promissory notes issued during the period ended September 30, 2021, are as follows:
SCHEDULE
OF CONVERTIBLE PROMISSORY NOTES
Nine
Months
Ended
September 30, 2021
(Unaudited)
Original Principal Amount
$ 6,070,000
Less: Original issue discount (OID)
( 550,000 )
Less: Transaction Expense
Amount
( 20,000 )
Purchase Price
5,500,000
Less: Broker Fee
( 290,000 )
Net proceeds
$ 5,210,000
23
NOTE
7 - DERIVATIVE LIABILITIES
SCHEDULE OF DERIVATIVE LIABILITIES
As of
As of
September 30, 2021
December
31, 2020
(Unaudited)
Fair value of warrants
$ 12,564
$ 79,986
Fair value of options
associated with convertible promissory notes
-
1,109,800
Total
$ 12,564
$ 1,189,786
On
September 30, 2021, the Company has outstanding warrants exercisable into 53,556
shares of the Company’s Common Stock. The
strike price of warrants is denominated in US dollars, a currency other than the Company’s functional currencies, the HK$, RMB,
and MYR. As a result, the warrants are not considered indexed to the Company’s own stock, and the Company characterized the fair
value of the warrants as a derivative liability upon issuance. The derivative liability is re-measured at the end of every reporting
period with the change in value reported in the statement of operations.
On
December 31, 2020, the balance of the derivative liabilities related to warrants was $ 79,986 .
During the nine months ended September 30, 2021, the Company recorded a decrease in fair value of derivative liabilities of $ 67,422 .
As of September 30, 2021, the balance of the derivative liabilities related to warrants was $ 12,564 .
The
derivative liabilities related to warrants were valued using the Black-Scholes-Merton valuation model with the following assumptions:
SCHEDULE
OF ESTIMATED DERIVATIVE LIABILITIES AT FAIR VALUE ASSUMPTIONS
As of
As of
September
30, 2021
December
31, 2020
(Unaudited)
Risk-free interest rate
$ 2.1 %
$ 1.7 %
Expected volatility
176 %
181 %
Contractual life (in years)
1.7
years
2.4
years
Expected dividend
yield
- %
- %
Fair value of warrants
$ 12,564
$ 79,986
The
risk-free interest rate is based on the yield available on U.S. Treasury securities. The Company estimates volatility based on the historical
volatility of its Common Stock. The contractual life of the warrants is based on the expiration date of the warrants. The expected dividend
yield was based on the fact since the Company has not paid dividends to common shareholders and does not expect to pay dividends to common
shareholders in the future. For the nine months ended September 30, 2021, the Company recognized a gain of $ 67,422
associated with the revaluation of above derivative
liability.
Convertible
debt early redemption options
On
October 13, 2020, the Company issued three unsecured convertible promissory notes with certain Investors’ early redemption options
that are considered derivative liabilities (see Note 6).
On
April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible
promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price
of $ 1
per share. The note was repaid upon 704,738
restricted shares of the Company’s Common
Stock were issued to Streeterville on April 16, 2021. The note was fully repaid by issuance of 704,738
restricted shares of the Company’s Common
Stock for settlement of the principal balance of $ 670,000
and accrued interest of $ 34,738 ,
respectively.
On
April 12 and April 16, 2021, the Company exercised an option defined in the terms of the convertible promissory notes issued to FirstFire
Global Opportunities Fund, LLC (“FirstFire”) and Granite Global Value Investments Ltd. (“Granite”) on October
13, 2020, to prepay the notes ahead of contractual maturity of April 12, 2022, at 120 %
of the notes’ principal value and accrued and unpaid face interest. The notes issued to FirstFire and Granite with additional charge
for early redemption of $ 235,536 ,
were repaid with cash of $ 705,600
and $ 707,515 ,
respectively on April 19, 2021, including repayment of principal of $ 1,120,000 ,
accrued interest of $ 57,579
and early redemption charge of $ 235,536 .
On
July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $ 0.752175
per share for the conversion notice on July 14,
2021, and $ 0.621675
per share for the remaining three conversion
notices on July 26, August 5, and August 31, 2021, respectively. The note was fully repaid in the amount of $ 1,762,857
upon issuance of an aggregate of 2,786,819
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the principal balance of $ 1,660,000
and accrued interest of $ 102,857 ,
respectively.
On
August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $ 0.621675
per share, respectively. The note was repaid
in the amount of $ 5,261,499
upon issuance of an aggregate of 8,463,423
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the partial principal of $ 5,078,301
and interest of $ 183,198 .
During
the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $ 1,413,115
(including aggregated principal of $ 1,120,000 ,
accrued interest of $57,579 and early redemption charge of $235,536)
and by issuance of 11,954,980
restricted shares of the Company’s Common
Stock at the share value of $ 7,729,094
(including the aggregated principal of $ 7,408,301
and interest of $ 320,793 ),
respectively.
On
October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the
Company on February 11, 2021, to redeem its note after 6 months from issuance date, at conversion prices of $ 0.43995
respectively per share. The note was fully repaid
in the amount of $ 558,747
upon issuance of an aggregate of 1,270,024
restricted shares of the Company’s Common
Stock to Streeterville for settlement of the remaining principal balance of $ 438,187
and the accrued interest of $ 120,560 .
After that all convertible notes issued by the Company since October 13, 2020, have been repaid.
The
Company used Trinomial Option Pricing Model to estimate the fair value of the derivative liability related to Investors’ early
redemption options. The derivative liability was classified within Level 3 of the fair value hierarchy because certain unobservable inputs
were used in the valuation model. The Company estimated the fair value of the derivative liability to be $ 0
and $ 1,109,800
on September 30, 2021, and December 31, 2020,
respectively.
The
Company estimated the fair value of derivative liabilities using the following assumptions:
SCHEDULE
OF ESTIMATED DERIVATIVE LIABILITIES AT FAIR VALUE ASSUMPTIONS
As of
As of
September
30, 2021
December
31, 2020
(Unaudited)
Risk free rate
- %
0.11 %
Fair value of underlying stock
$ -
$ 2.05
Expected term (in years)
-
1.28
Stock price volatility
- %
206.17 %
Expected dividend yield
- %
- %
Fair value of options
$ -
$ 1,109,800
On
September 30, 2021, the fair value of derivative liability was zero, resulting from redemptions of three convertible notes issued in
October 2020 (see Note 6).
24
NOTE
8 - WARRANTS
In
2018, the Company issued warrants exercisable into 53,556
shares of Common Stock. The warrants were fully
vested when issued, have an exercise price of $ 7.20
per share, and expire
in 2023 . A summary of warrant activity during
the nine months ended September 30, 2021, is presented below:
SUMMARY
OF WARRANTS ACTIVITY
Remaining
Number
Contractual
of
Exercise
Life
Shares
Price
(in
Years)
Warrants
outstanding on December 31, 2020
53,556
$ 7.20
Granted
-
-
Exercised
-
-
Expired
-
-
Warrants
outstanding on September 30, 2021
53,556
$ 7.20
1.7
Warrants
exercisable on September 30, 2021
53,556
$ 7.20
1.7
On
September 30, 2021, the intrinsic value of outstanding warrants was zero .
NOTE
9 - RELATED PARTY TRANSACTIONS
SCHEDULE
OF DUE FROM RELATED PARTIES
Due from
related parties:
September
30, 2021
December
31, 2020
(Unaudited)
Accounts receivable, net
Due from
related party B (net of allowance of $ 41
and $ 8,025
as of September 30, 2021, and December 31, 2020, respectively)
$ 41
$ 152,475
Due from related parties
Due from related party B
4,223
-
Due from related party D
406,298
-
Due from related party G
1,256
2,320
Due from related
party H
60,000
60,000
Total
$ 471,818
$ 214,795
SCHEDULE
OF DUE TO RELATED PARTIES
Due
to related parties:
September
30, 2021
December
31, 2020
(Unaudited)
Due to related party A
$ 16,861
$ 586
Due to related party B
1,516
9,580
Due to related party I
2,534
-
Due to related party J
702,881
744,428
Due to related party
K
36,711
354,047
Total
$ 760,503
$ 1,108,641
SCHEDULE
OF REVENUE AND EXPENSE TRANSACTIONS OF RELATED PARTIES
For
the nine months ended
September 30,
Related
party revenue and expense transactions:
2021
2020
(Unaudited)
(Unaudited)
Service revenue from related parties
- Related party A
$ 85,112
$ 43,229
- Related party B
625,469
108,297
- Related party C
115
1,162
- Related party D
21,534
14,366
- Related party E
5,422
14,251
- Related party G
1,426
112
- Related party I
871
-
Total
$ 739,949
$ 181,417
Cost of service revenue to related parties
- Related party B
$ -
$ 2,514
Total
$ -
$ 2,514
General and administrative expenses to related
parties
- Related party A
$ 6,333
$ 4,234
- Related party B
2,896
2,900
- Related party D
644
-
- Related party G
-
1,186
Total
$ 9,873
$ 8,320
Impairment of other investments with related
parties:
- Related party B
$ 5,340,300
$ -
Total
$ 5,340,300
$ -
25
Related
party A is under common control of Mr. Loke Che Chan Gilbert, the Company’s CFO and a major shareholder.
Related
party B represents companies where the Company owns a percentage of the company (ranging from 1 %
to 18 %).
Related
party C is controlled by a director of a wholly owned subsidiary of the Company.
Related
party D represents a company that we have determined that we can significantly influence based on our common business relationships.
Related
party E represents companies whose CEO is a consultant to the Company, and who is also a director of Aquarius Protection Fund, a shareholder
in the Company.
Related
party F represents a family member of Mr. Loke Che Chan Gilbert, the Company’s CFO, and a major shareholder.
Related
party G is under common control of Mr. Lee Chong Kuang, the Company’s CEO and a major shareholder.
Related
party H represents a company in which we currently have an approximate 48 %
equity-method investment. On September 30, 2021, and December 31, 2020, amounts due from Related party H are unsecured, bear no interest,
and are payable upon demand. During 2018, the Company acquired 49 %
of Related party H for total consideration of $ 368,265 .
On December 31, 2018, the Company determined that its investments in Related party H was impaired and recorded an impairment of other
investments of $ 368,265 .
Related
party I is controlled by a family member of Mr. Lee Chong Kung, the Company’s CEO, and a major shareholder.
Related
party J represents the noncontrolling interest in the Company’s subsidiary that owns its real estate held for sale. The amounts
due to Related party J are unsecured, bear no interest, are payable on demand, and related to the initial acquisition of the real estate
held for sale.
Related
party K represents shareholders and directors of the Company. Due to Related party K represents expenses paid by the shareholders or
directors to third parties on behalf of the Company, are non-interest bearing, and are due on demand.
26
NOTE
10 - SEGMENT INFORMATION
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with
the Company’s internal organization structure as well as information about services categories, business segments and major customers
in financial statements. The Company has two
reportable segments that are based on the following
business units: service business and real estate business. In accordance with the “Segment Reporting” Topic of the ASC, the
Company’s chief operating decision maker has been identified as the Chief Executive Officer and President, who reviews operating
results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based
on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report
annually entity-wide disclosures about products and services, major customers, and the countries in which the entity holds material assets
and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar
customer base and similarities in economic characteristics; nature of products and services; and procurement, manufacturing and distribution
processes. The Company operates two reportable business segments:
●
Service
business – provision of corporate advisory and business solution services
●
Real
estate business – leasing and trading of commercial real estate properties in Hong Kong and Malaysia
The
Company had no inter-segment sales for the periods presented. Summarized financial information concerning the Company’s reportable
segments is shown as below:
(a)
By Categories
SCHEDULE
OF SEGMENT INFORMATION
For
the nine months ended
September 30, 2021 (Unaudited) (As Restated)
Real
estate
business
Service
business
Corporate
Total
Revenues
$ 95,409
$ 1,715,555
$ -
$ 1,810,964
Cost of revenues
35,812
256,905
-
292,717
Depreciation and amortization
116,107
3,371
7,111
126,589
Net loss
( 26,342 )
( 6,211,216 )
( 6,868,716 )
( 13,106,274 )
Total assets
2,378,164
9,069,452
11,360,460
22,808,076
Capital expenditures
for long-lived assets
$ -
$ 35,638
$ -
$ 35,638
For
the nine months ended September 30, 2020 (Unaudited)
Real
estate
business
Service
business
Corporate
Total
Revenues
$ 344,815
$ 1,551,783
$ -
$ 1,896,598
Cost of revenues
250,800
252,687
-
503,487
Depreciation and amortization
113,553
72,366
7,591
193,510
Net income (loss)
71,060
( 853,822 )
( 452,717 )
( 1,235,479 )
Total assets
2,407,537
4,938,386
4,100,892
11,446,815
Capital expenditures
for long-lived assets
$ -
$ 2,106
$ -
$ 2,106
(b)
By Geography*
For
the nine months ended
September 30, 2021 (Unaudited) (As Restated)
Hong
Kong
Malaysia
China
Total
Revenues
$ 1,188,449
$ 455,387
$ 167,128
$ 1,810,964
Cost of revenues
99,412
177,644
15,661
292,717
Depreciation and amortization
10,217
25,094
91,278
126,589
Net income (loss)
( 12,785,455 )
98,495
( 419,314 )
( 13,106,274 )
Total assets
18,681,381
1,210,013
2,916,682
22,808,076
Capital expenditures
for long-lived assets
$ 30,700
$ 2,062
$ 2,876
$ 35,638
For
the nine months ended September 30, 2020 (Unaudited)
Hong
Kong
Malaysia
China
Total
Revenues
$ 1,418,172
$ 364,361
$ 114,065
$ 1,896,598
Cost of revenues
364,171
138,316
1,000
503,487
Depreciation and amortization
78,947
25,412
89,151
193,510
Net loss
( 783,123 )
( 68,705 )
( 383,651 )
( 1,235,479 )
Total assets
7,518,850
931,238
2,996,727
11,446,815
Capital expenditures
for long-lived assets
$ -
$ 2,106
$ -
$ 2,106
*
Revenues
and costs are attributed to countries based on the location where the entities operate.
27
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
information contained in this Form 10-Q/A is intended to update the information contained in our Annual Report on Form 10-K/A
for the year ended December 31, 2020 filed with the Securities and Exchange Commission on April 12, 2021 (the “Form 10-K/A”)
and presumes that readers have access to, and will have read, the “Management’s Discussion and Analysis of Financial Condition
and Results of Operations” and other information contained in such Form 10-K/A. The following discussion and analysis also should
be read together with our financial statements and the notes to the financial statements included elsewhere in this Form 10-Q/A.
The
following discussion contains certain statements that may be deemed “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995. Such statements appear in several places in this Report, including, without limitation,
“Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements are not guaranteed
of future performance and involve risks, uncertainties and requirements that are difficult to predict or are beyond our control. Forward-looking
statements speak only as of the date of this quarterly report. You should not put undue reliance on any forward-looking statements. We
strongly encourage investors to carefully read the factors described in our Form 10-K/A in the section entitled “Risk Factors”
for a description of certain risks that could, among other things, cause actual results to differ from these forward-looking statements.
We assume no responsibility to update the forward-looking statements contained in this quarterly report on Form 10-Q/A. The following
should also be read in conjunction with the unaudited Financial Statements and notes thereto that appear elsewhere in this report.
Company
Overview
Greenpro
Capital Corp. (the “Company” or “Greenpro”), was incorporated in the State of Nevada on July 19, 2013. We provide
cross-border business solutions and accounting outsourcing services to small and medium-size businesses located in Asia, with an initial
focus on Hong Kong, Malaysia, and China. Greenpro provides a range of services as a package solution to our clients, which we believe
can assist our clients in reducing their business costs and improve their revenues.
In
addition to our business solution services, we also operate a venture capital business through Greenpro Venture Capital Limited, an Anguilla
corporation. One of our venture capital business segments is focused on (1) establishing a business incubator for start-up and high growth
companies to support such companies during critical growth periods, which will include education and support services, and (2) searching
for investment opportunities in selected start-up and high growth companies, which may generate significant returns to the Company. Our
venture capital business is focused on companies located in Asia and Southeast Asia including Hong Kong, Malaysia, China, Thailand, and
Singapore. Another one of our venture capital business segments is focused on rental activities of commercial properties and the sale
of investment properties.
Results
of Operations
For
information regarding our controls and procedures, see Part I, Item 4 - Controls and Procedures, of this Quarterly Report.
During
the three and nine months ended September 30, 2021, and 2020, we operated in three regions: Hong Kong, Malaysia, and China. We derived
revenue from the provision of services and rental activities of our commercial properties.
Comparison
of the three months ended September 30, 2021, and September 30, 2020
Total
revenue
Total
revenue was $429,366 and $678,917 for the three months ended September 30, 2021, and September 30, 2020, respectively. The decreased
amount of $249,551 was primarily due to a decrease in revenue from the sale of real estate properties in 2021. We
expect revenue from our business services segment to steadily improve as we expand our businesses into new territories.
Service
business revenue
Revenue
from the provision of business services was $398,856 and $389,610 for the three months ended September 30, 2021, and September 30,
2020, respectively. It was derived principally from the provision of business consulting and advisory services as well as company
secretarial, accounting, and financial analysis services. We expect revenue from our business services
segment to steadily improve as we expand our businesses into new territories.
28
Real
estate business
Sale
of real estate properties
There
was no revenue generated from the sale of real estate property for the three months ended September 30, 2021. Revenue from the sale of
real estate property was $253,677 for the three months ended September 30, 2020, which was derived from the sale of one unit of commercial
property located in Hong Kong.
Rental
revenue
Revenue
from rentals was $30,510 and $35,630 for the three months ended September 30, 2021, and September 2020, respectively. It was derived
principally from leasing properties in Malaysia and Hong Kong. We believe our rental income will be stable in the future.
Total
operating costs and expenses
Total
operating costs and expenses were $1,060,087 and $1,147,339 for the three months ended September 30, 2021, and 2020, respectively.
They consist of cost-of-service revenue, cost of real estate properties sold, cost of rental revenue, and general and administrative
expenses.
Loss
from operations for the three months ended September 30, 2021, and September 30, 2020 was $630,721 and $468,422, respectively.
An increase in loss from operations was mainly due to a decrease in revenue from the sale of real estate property and an increase in
general and administrative expenses in 2021.
Cost
of service revenue
Cost
of revenue on provision of services was $85,335 and $52,243 for the three months ended September 30, 2021, and 2020, respectively. It
primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional fees directly
attributable to the services rendered.
An
increase of cost-of-service revenue was in tandem with the increase in service business revenue.
Cost
of real estate properties sold
There
was no cost incurred for the sale of real estate property for the three months ended September 30, 2021. Cost of revenue on real estate
property sold was $210,573 for the three months ended September 30, 2020. It primarily consisted of the purchase price of property, legal
fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost
of rental revenue
Cost
of rental revenue was $10,506 and $13,986 for the three months ended September 30, 2021, and September 30, 2020, respectively.
It includes the costs associated with governmental charges, repairs and maintenance, property insurance, depreciation, and other related
administrative costs. Property management fees and utility expenses are paid directly by tenants. A decrease of cost of rental revenue
was mainly due to a decrease of insurance premiums of $1,078 and agency commission of $1,030, in 2021.
General
and administrative expenses
General
and administrative (“G&A”) expenses were $964,246 and $870,537 for the three months ended September 30, 2021,
and September 30, 2020, respectively. For the three months ended September 30, 2021, G&A expenses consisted primarily of directors’
compensation of $164,244, salary and wages of $338,167, other professional fees of $103,737, legal services fee of $86,007, advertising
and promotion expenses of $59,347 and rental expenses of $25,580. We expect our G&A expenses to continue to increase as we integrate
our business acquisitions, expand our existing businesses, and develop new markets in other regions.
Other
income or expenses
Net
other expense was $5,414,154 and net other income was $38,673 for the three months ended September 30, 2021, and September 30,
2020, respectively. For the three months ended September 30, 2021, and September 30, 2020, a fair value gain associated with warrants
was $27,678 and $11,804, respectively. Interest expense was $762,253, which mainly consisted of interest expense associated with convertible
notes of $750,982 for the three months ended September 30, 2021, while interest expense was $36,118 for the three months ended September
30, 2020. Loss on extinguishment of convertible notes of $4,593,366 and impairment of other investments of $2,094,300 offset by reversal
of write-off notes receivable of $2,000,000 were recorded for the three months ended September 30, 2021.
Interest
expenses
On
October 13, 2020, the Company issued three unsecured promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities Fund,
LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The Company issued another
unsecured promissory note to Streeterville Capital, LLC (“Streeterville”) on January 8, 2021, and February 11, 2021, respectively
(see Note 6). Interest expenses related to the convertible promissory notes totaled $750,982 for the three months ended September
30, 2021, which included coupon interest expense of $130,493, amortization of discount on convertible notes of $46,265, amortization
of debt issuance costs of $19,421, interest expense associated with conversion of notes of $553,571 and interest expense due to non-fulfillment
of use of proceeds requirements of $1,232.
Total
interest expenses were $762,253 and $36,118 for the three months ended September 30, 2021, and 2020, respectively.
Net
loss
Net
loss was $6,044,875 and $429,749 for the three months ended September 30, 2021, and September 30, 2020, respectively. An increase
in net loss was mainly due to a decrease in revenue from the sale of real estate properties, an increase of G&A expenses and interest
expenses associated with the convertible promissory notes, loss on extinguishment of convertible notes and impairment loss of other investments.
Net
income or loss attributable to noncontrolling interest
The
Company records net income or loss attributable to noncontrolling interest in the consolidated statements of operations for any noncontrolling
interest of consolidated subsidiaries.
For
the three months ended September 30, 2021, and September 30, 2020, the Company recorded net loss attributable to a noncontrolling interest
of $18,512 and net income attributable to the noncontrolling interests of $24,162, respectively.
29
Comparison
of the nine months ended September 30, 2021, and September 30, 2020
Total
revenue
Total
revenue was $1,810,964 and $1,896,598 for the nine months ended September 30, 2021, and September 30, 2020, respectively. The
slightly decreased amount of $85,634 was mainly due to a decrease in revenue from the sale of real estate properties
in 2021. We expect revenue from our business services segment to steadily improve as we
are expanding our businesses into new territories.
Service
business revenue
Revenue
from the provision of business services was $1,715,555 and $1,551,783 for the nine months ended September 30, 2021, and September
30, 2020, respectively. It was derived principally from business consulting and advisory services as well as company secretarial,
accounting, and financial analysis services. We expect revenue from our business services segment
to steadily improve as we expand our businesses into new territories.
Real
estate business
Sale
of real estate properties
There
was no revenue generated from the sale of real estate property for the nine months ended September 30, 2021. Revenue from the sale of
real estate property was $253,677 for the nine months ended September 30, 2020, which was derived from the sale of one unit of commercial
property located in Hong Kong.
Rental
revenue
Revenue
from rentals was $95,409 and $91,138 for the nine months ended September 30, 2021, and September 30, 2020, respectively. It was
derived principally from leasing properties in Malaysia and Hong Kong. An increase in rental revenue was mainly due to more units being
leased in Hong Kong for the nine months ended September 30, 2021, compared to the same period in 2020. We believe our rental
income will be stable in the future.
Total
operating costs and expenses
Total
operating costs and expenses were $3,818,049 and $3,137,216 for the nine months ended September 30, 2021, and September 30, 2020,
respectively. They consist of cost-of-service revenue, cost of real estate properties sold, cost of rental revenue and G&A expenses.
The Company incurred $3,525,332 of G&A expenses for the nine months ended September 30, 2021, compared to $2,633,729 of G&A
expenses for the same period in 2020.
Cost
of service revenue
Costs
of revenue on provision of services was $256,905 and $252,687 for the nine months ended September 30, 2021, and September 30,
2020, respectively. It primarily consists of employee compensation and related payroll benefits, company formation costs, and other professional
fees directly attributable to the services rendered. The slight increase of cost-of-service revenue was mainly due to an increase of
other professional fees directly attributable to the services for the nine months ended September 30, 2021.
Cost
of real estate properties sold
There
was no cost incurred for the sale of real estate property for the nine months ended September 30, 2021. Cost of revenue on real estate
property sold was $210,573 for the nine months ended September 30, 2020. It primarily consisted of the purchase price of property, legal
fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
Cost
of rental revenue
Cost
of rental revenue was $35,812 and $40,227 for the nine months ended September 30, 2021, and September 30, 2020, respectively.
It includes the costs associated with government rent and rates, repairs and maintenance, property insurance, depreciation, and
other related administrative costs. Property management fees and utility expenses are paid directly by the tenants. A slight
decrease of cost of rental revenue was mainly due to a decrease of insurance premiums of $1,078 and agency commission of
$2,420 in 2021.
General
and administrative expenses
G&A
expenses were $3,525,332 and $2,633,729 for the nine months ended September 30, 2021, and September 30, 2020, respectively. For
the nine months ended September 30, 2021, G&A expenses consisted primarily of directors’ compensation of $493,461, salary and
wages of $1,060,209, advertising and promotion expenses of $307,552, other professional fees of $285,839, commission expenses of $260,494,
legal services fees of $177,868, rental expenses of $153,148 and subscription fees of $151,363. We expect our G&A expenses to continue
to increase as we expect to integrate our business acquisitions, develop our existing businesses, and explore new markets in other regions.
30
Other
income or expenses
Net
other expense was $11,096,555 and net other income was $5,139 for the nine months ended September 30, 2021, and September 30,
2020, respectively. A fair value gain on derivative liabilities associated with warrants was $67,422 and a fair value gain on derivative
liabilities of options associated with convertible notes was $5,093,720 for the nine months ended September 30, 2021, compared to a loss
on change in fair value of derivative liabilities associated with warrants of $28,149 for the nine months ended September 30, 2020. Interest
expense was $12,949,517, which mainly consisted of interest expense associated with convertible notes of $12,899,670 for the nine months
ended September 30, 2021, while interest expense was $98,669, and no such interest expenses associated with convertible notes for the
nine months ended September 30, 2020. Loss on extinguishment of convertible notes of $2,981,987 and impairment of other investments of
$5,340,300, were offset by a reversal of write-off notes receivable of $5,000,000 for the nine months ended September 30, 2021.
Interest
expenses
On
October 13, 2020, the Company issued three unsecured promissory notes to Streeterville Capital, LLC, FirstFire Global Opportunities Fund,
LLC, and Granite Global Value Investments Ltd. (collectively, the “Investors”), respectively. The Company issued another
unsecured promissory note to Streeterville Capital, LLC (“Streeterville”) on January 8, 2021, and February 11, 2021, respectively
(see Note 6). Interest expenses related to the convertible promissory notes totaled $12,899,670 for the nine months ended September
30, 2021, which included coupon interest expense of $459,004, amortization of discount on convertible notes of $206,342, amortization
of debt issuance costs of $76,380, interest expense associated with conversion of notes of $2,254,480, interest expense associated with
accretion of convertible notes payable of $8,561,440, interest expense due to non-fulfillment of use of proceeds requirements of $1,106,488
and additional charge for early redemption of $235,536.
Total
interest expenses were $12,949,517 and $98,669 for the nine months ended September 30, 2021, and September 30, 2020, respectively.
Net
Loss
Net
loss was $13,106,274 and $1,235,479 for the nine months ended September 30, 2021, and September 30, 2020, respectively. An increase
in net loss was mainly due to an increase of G&A expenses, interest expenses associated with the convertible promissory notes, loss
on extinguishment of convertible notes and impairment loss of other investments.
Income
or loss attributable to noncontrolling interests
We
record net income or loss attributable to noncontrolling interest in the consolidated statements of operations for any noncontrolling
interest of consolidated subsidiaries.
On
February 29, 2020, we sold our 60% interest in Yabez (Hong Kong) Limited and its wholly owned subsidiary, Yabez Business Service (SZ)
Company Limited (collectively, “Yabez”) due to continuing losses incurred by Yabez, to an unrelated party for $1.
In
July 2021, the Company acquired all the issued and outstanding shares of common stock of Greenpro Capital Village Sdn. Bhd. (“GCVSB”)
from our director, Mr. Lee Chong Kuang at a consideration of MYR167 (approximately $40) and redeemed 347,000 shares out of total 504,750
shares of preferred stock from 25 preferred stock shareholders of GCVSB by issuance of 79,530 shares of the Company’s Common Stock
valued at $69,191 or $0.87 per share. Total consideration of the acquisition was $69,231. The Company acquired GCVSB to expand its business
consulting services.
On
August 2, 2021, the Company sold its entire 100% interest in Greenpro Credit Limited (“GCL”) to an unrelated party for HK$30,000
(approximately $3,854), due to continuing losses incurred by GCL.
As
of September 30, 2021, the noncontrolling interest is related to a 40% interest of our subsidiary, Forward Win International Limited
and a 31% interest in the preferred stock, representing 157,750 shares of a total 504,750 shares of preferred stock of our newly
acquired subsidiary, Greenpro Capital Village Sdn. Bhd. (“GCVSB”).
For
the nine months ended September 30, 2021, and September 30, 2020, the Company recorded net loss attributable to a noncontrolling interest
of $10,537 and net income attributable to the noncontrolling interests of $28,424, respectively.
There
were no seasonal aspects that had a material effect on the financial condition or results of operations of the Company.
Other
than as disclosed elsewhere in this Quarterly Report, we are not aware of any trends, uncertainties, demands, commitments or events for
the nine months ended September 30, 2021 that are reasonably likely to have a material adverse effect on our financial condition, changes
in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources, or that
would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions.
31
Off
Balance Sheet Arrangements
We
have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital
resources that are material to our stockholders as of September 30, 2021.
Contractual
Obligations
As
of September 30, 2021, one of our subsidiaries leased one office in Hong Kong under a non-cancellable operating lease, with a term of
two years commencing from March 15, 2021, to March 14, 2023. Another subsidiary of the Company leased an office in Malaysia under a non-cancellable
operating lease with a term of one year commencing from April 1, 2021, to March 31, 2022. As of September 30, 2021, the future minimum
rental payments under these leases in the aggregate are approximately $142,759 and are due as follows: 2021: $27,064, 2022: $96,427 and
2023: $19,268.
Related
Party Transactions
For
the nine months ended September 30, 2021, and September 30, 2020, related party service revenue totaled $739,949 and $181,417,
respectively.
Net
accounts receivable due from related parties was $41 and $152,475 as of September 30, 2021, and December 31, 2020, respectively. Other
receivable due from related parties was $471,777 and $62,320 as of September 30, 2021, and December 31, 2020, respectively. Amounts due
to related parties were $760,503 and $1,108,641 as of September 30, 2021, and December 31, 2020, respectively.
Our
related parties are primarily those companies where we own a certain percentage of shares of such companies, and companies that we have
determined that we can significantly influence based on our common business relationships. Refer to Note 9 to the Condensed Consolidated
Financial Statements for additional details regarding the related party transactions.
Critical
Accounting Policies and Estimates
Use
of estimates
The
preparation of financial statements in conformity with U.S. generally accepted accounting principles 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, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other
long-term assets including goodwill, valuation allowance on deferred income taxes, and the accrual of potential liabilities. Actual results
may differ from these estimates.
Revenue
recognition
The
Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step model
that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts or
agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction
price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance
obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect
the consideration it is entitled to in exchange for the services it transfers to its clients.
The
Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”),
revenue from the sale of real estate properties, and revenue from the rental of real estate properties.
Impairment
of long-lived assets
Long-lived
assets primarily include real estate held for investment, property and equipment, and intangible assets. In accordance with the provision
of ASC 360, the Company generally conducts its annual impairment evaluation of its long-lived assets in the fourth quarter of each year,
or more frequently if indicators of impairment exist, such as a significant sustained change in the business climate. The recoverability
of long-lived assets is measured at the reporting unit level. If the total of the expected undiscounted future net cash flows is less
than the carrying amount of the asset, a loss is recognized for the difference between the fair value and carrying amount of the asset.
In addition, for real estate held for sale, an impairment loss is the adjustment to fair value less estimated cost to dispose of the
asset.
Goodwill
Goodwill
is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business
combination. Under the guidance of ASC 350, goodwill is not amortized, rather it is tested for impairment annually, and will be tested
for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired.
An impairment loss generally would be recognized when the carrying amount of the reporting unit’s net assets exceeds the estimated
fair value of the reporting unit and would be measured as the excess carrying value of goodwill over the derived fair value of goodwill.
The Company’s policy is to perform its annual impairment testing for its reporting units on December 31, of each fiscal year.
32
Derivative
financial instruments
Derivative
financial instruments consist of financial instruments that contain a notional amount and one or more underlying variables such as interest
rate, security price, variable conversion rate or other variables, require no initial net investment and permit net settlement. The derivative
financial instruments may be free-standing or embedded in other financial instruments. The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. The Company follows the provision
of ASC 815, Derivatives and Hedging for derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the
statements of operations. The classification of derivative instruments, including whether such instruments should be recorded as liabilities
or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet
as current or non-current based on whether net-cash settlement of the derivative instrument could be required within 12 months of the
balance sheet date. At each reporting date, the Company reviews its convertible securities to determine that their classification is
appropriate.
Recent
accounting pronouncements
Refer
to Note 1 in the accompanying financial statements.
Liquidity
and Capital Resources
Our
cash balance on September 30, 2021, was $6,010,499, as compared to $1,086,753 on December 31, 2020, it was increased by $4,923,746. We
estimate the Company currently has sufficient cash available to meet its anticipated working capital for the next twelve months.
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement
of liabilities and commitments in the normal course of business. During the nine months ended September 30, 2021, the Company incurred
a net loss of $13,106,274 and used cash in operations of $2,210,002. These factors raise substantial doubt about the Company’s
ability to continue as a going concern within one year of the date that the financial statements are issued. In addition, the Company’s
independent registered public accounting firm, in its report on the Company’s financial statements on December 31, 2020, has expressed
substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments
that might be necessary if the Company is unable to continue as a going concern.
The
Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial support
from its shareholders. Management believes the existing shareholders or external financing will provide the additional cash to meet the
Company’s obligations as they become due.
Despite
the amount of funds that the Company has raised, no assurance can be given that any future financing, if needed, will be available or,
if available, that it will be on terms that are satisfactory to the Company. Even if the Company can obtain additional financing, if
needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its shareholders,
in the case of equity financing.
Operating
activities
Net
cash used in operating activities was $2,210,002 and $845,125 for the nine months ended September 30, 2021, and September 30,
2020, respectively. The cash used in operating activities in 2021 was mainly due to net loss for the period of $13,106,274, reversal
of write-off notes receivable of $5,000,000, a fair value gain of options associated with convertible notes of $5,093,720 and offset
by amortization and interest expenses associated with convertible notes of $12,205,130, loss of extinguishment of convertible notes of
$2,981,987 and impairment of other investments of $5,340,300. For the nine months ended September 30, 2021, non-cash adjustments totaled
$10,782,488, were mainly composed of non-cash expenses of interest expense associated with accretion of convertible notes of $8,561,440,
interest expense associated with conversion of notes of $2,254,480, interest expense due to non-fulfillment of use of proceeds requirements
of $1,106,488, amortization of discount on convertible notes of $206,342, amortization of debt issuance costs of $76,380, loss of extinguishment
of convertible notes of $2,981,987 and impairment of other investments of $5,340,000, and offset by non-cash income of reversal of write-off
notes receivable of $5,000,000 and fair value gain of options associated with convertible notes of $5,093,720.
Investing
activities
Net
cash provided by investing activities was $38,950 and $88,550 for the nine months ended September 30, 2021, and September 30,
2020, respectively.
Financing
activities
Net
cash provided by financing activities was $7,016,119 and $83,918 for the nine months ended September 30, 2021, and September 30,
2020, respectively.
The
cash provided by financing activities in the nine months ended September 30, 2021 was mainly from the
net proceeds of convertible notes of $5,210,000 and collection of notes receivable of $5,000,000 .
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
As
a “smaller reporting company” as defined by Rule 12b-2 of the Securities Exchange Act of 1934, the Company is not required
to provide the information under this item.
33
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
Our
management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of
our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of
1934, as amended (“Exchange Act”). Based on such evaluation, our principal executive officer and principal financial officer
have concluded that the disclosure controls and procedures were effective as of September 30, 2021 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 period specified in the U.S. Securities and Exchange Commission’s (“SEC”) rules and forms, and to ensure
that information required to be disclosed by the Company in the reports 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, as appropriate, to
allow timely decisions regarding disclosure.
Changes
in Internal Control over Financial Reporting
There
were no changes in our internal control over financial reporting for the three months ended September 30, 2021, that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent
Limitations on Effectiveness of Controls
Our
management, including each of our Chief Executive Officer and Chief Financial Officer, intends that our disclosure controls and procedures
and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives. However, our
management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent
all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance
that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource
constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because
of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two
or more people or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance
with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due
to error or fraud may occur and not be detected.
34
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings.
On
September 1, 2021, the Company received notice that Millennium Fine Art Inc. (the “Plaintiff”) commenced legal proceedings
against the Company at the Clark County District Court in Nevada on August 24, 2021. The Plaintiff alleges, amongst other things, a breach
of contract based on a term sheet and a purchase and sale agreement both dated April 21, 2021, seeks damages amounting to $66,000,000
and specific performance. We believe the Plaintiff’s allegations and claims are completely without merit and factual basis. We
intend to vigorously defend ourselves and to pursue all rights and remedies against the Plaintiff.
Item
1A. Risk Factors.
We
are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information
under this item.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
On
April 14, 2021, Streeterville Capital, LLC (“Streeterville”), exercised an option defined in the terms of the convertible
promissory note issued by the Company on October 13, 2020, to redeem the note after 6 months from issuance date, at a conversion price
of $1 per share. The note was fully repaid upon 704,738 restricted shares of the Company’s Common Stock were issued to Streeterville
on April 16, 2021, for settlement of the principal balance of $670,000 and accrued interest of $34,738, respectively.
On
July 14, July 26, August 5, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on January 8, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.752175
per share for the conversion notice on July 14, 2021, and $0.621675 per share for the remaining three conversion notices on July 26,
August 5 and August 31, 2021, respectively. The note was fully repaid in the amount of $1,762,857 upon issuance of an aggregate of 2,786,819
restricted shares of the Company’s Common Stock to Streeterville for settlement of the principal balance of $1,660,000 and accrued
interest of $102,857, respectively.
On
August 12, August 20, August 24, and August 31, 2021, Streeterville exercised an option defined in the terms of the convertible promissory
note issued by the Company on February 11, 2021, to redeem its note after 6 months from issuance date, at a conversion price of $0.621675
per share, respectively. The note was repaid in the amount of $5,261,499 upon issuance of an aggregate of 8,463,423 restricted shares
of the Company’s Common Stock to Streeterville for settlement of the partial principal of $5,078,301 and interest of $183,198.
During
the nine months ended September 30, 2021, the Company repaid the convertible notes by cash amounted to $1,413,115 (including aggregated
principal of $1,120,000, accrued interest of $57,579 and early redemption charge of $235,536) and by issuance of 11,954,980 restricted
shares of the Company’s Common Stock at the share value of $7,729,094 (including the aggregated principal of $7,408,301 and interest
of $320,793), respectively.
On
October 6 and October 8, 2021, Streeterville exercised an option defined in the terms of the convertible promissory note issued by the
Company on February 11, 2021, to redeem its note after 6 months from issuance date, at conversion prices of $0.43995 respectively per
share. The note was fully repaid in the amount of $558,747 upon issuance of an aggregate of 1,270,024 restricted shares of the Company’s
Common Stock to Streeterville for settlement of the remaining principal balance of $438,187 and the accrued interest of $120,560. After
that all convertible notes issued by the Company since October 13, 2020, have been repaid.
The
abovementioned redemptions and issuances of shares of Common Stock were exempt from registration pursuant to the provisions of Section
4(a)(2) of the Securities Act, as amended and Rule 506 of Regulation D promulgated thereunder. Streeterville had represented to the Company
that it (i) is an “accredited investor” as defined in Rule 501(a) of Regulation D promulgated under the Securities Act, (ii)
is knowledgeable, sophisticated, and experienced in making investment decisions of this kind, and (iii) has had adequate access to information
about the Company.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
35
Item
5. Other Information.
On
August 30, 2021, the Company received notice from The NASDAQ Stock Market (“Nasdaq”) that, because the closing bid price
for the Company’s Common Stock has fallen below $1.00 per share for 30 consecutive business days, the Company no longer complies
with the minimum bid price requirement for continued listing on the Nasdaq Capital Market pursuant to the Nasdaq Listing Rule 5550(a)(2).
However, the Nasdaq Listing Rules also provide the Company a compliance period of 180 calendar days (i.e., by February 28, 2022) in which
to regain compliance.
If
at any time during this 180-day period, the closing bid price of the Company’s Common Stock is at least $1.00 for a minimum of
ten consecutive business days, the Company will be provided with written confirmation of compliance and the matter will be closed.
In
the event the Company does not regain compliance, it may be eligible for additional time. To qualify, the Company will be required to
meet the continued listing requirement for market value of publicly held shares and all other initial listing standards for the Nasdaq
Capital Market, except for the bid price requirement, and will need to provide written notice of its intention to cure the deficiency
during the second compliance period, by effecting a reverse stock split, if necessary. If the Company meets these requirements, the Nasdaq
will inform that Company that it has been granted an additional 180 calendar days. However, if it appears to the Staff that the Company
will not be able to cure the deficiency, or if the Company is otherwise not eligible, its Common Stock will be subject to delisting.
The
Company is considering actions that it may take in response to this notification to regain compliance with the continued listing requirements,
but no decisions about a response have been made at this time.
Item
6. Exhibits
Exhibit
No.
Description
31.1
Rule
13(a)-14(a)/15(d)-14(a) Certification of principal executive officer
31.2
Rule
13(a)-14(a)/15(d)-14(a) Certification of principal financial officer
32.1
Section
1350 Certification of principal executive officer
32.2
Section
1350 Certification of principal financial officer and principal accounting officer
101.INS
Inline XBRL Instance Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase
Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase
Document
104
Cover Page Interactive Data File (embedded within the
Inline XBRL document)
36
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.
Greenpro
Capital Corp.
Date:
May 9, 2022
By:
/s/
Lee Chong Kuang
Lee
Chong Kuang
President
and Chief Executive Officer
(Principal
Executive Officer)
Date:
May 9, 2022
By:
/s/
Loke Che Chan, Gilbert
Loke
Che Chan, Gilbert
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
37
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.