Item 1. Financial Statements
Item
1. Financial Statements
NEXT
TECHNOLOGY HOLDINGS INC
CONDENSED
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(All amounts shown in U.S. Dollars)
As of
June 30,
2024
As of
December 31,
2023
(Audited)
Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 668,387
$ 668,387
Digital assets
50,733,354
35,137,576
Accounts receivable-third parties, net
1,130,665
1,133,117
Prepayments
12,125,500
12,125,500
Total current assets
64,657,906
49,064,580
Non-current assets:
Investment in associate company
13,396,000
-
Total assets
78,053,906
$ 49,064,580
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Account payables
924,127
926,456
*Amount due to related parties
1,181,592
1,693,098
Tax payable
130,934
130,942
Other payables
812,500
1,600,000
Total current liabilities
3,049,153
4,350,496
Non-current liabilities:
**Deferred tax liabilities
2,301,348
—
Total liabilities
5,350,501
4,350,496
Stockholders’ equity:
*Common stock; no par value; 6,976,410 and 1,054,530 issued and outstanding on June 30, 2024 and December 31, 2023 respectively
71,718,790
56,348,650
Accumulated other comprehensive loss
( 113 )
( 8 )
**Retained Earnings /(Accumulated
Deficits)
984,728
( 11,634,558 )
Total stockholders’
equity
72,703,405
44,714,084
Total liabilities
and stockholders’ equity
$ 78,053,906
$ 49,064,580
* There is a reclassification amount of $594,140 from amount due to related parties to equity as these related parties loans have been converted to equity.
** There is an adjustment of $10,530 in both tax expenses and deferred tax liabilities due to under-provision of tax expenses.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
NEXT
TECHNOLOGY HOLDINGS INC
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
For the
Three Months End
June 30,
2024
For the
Three Months End
June 30,
2023
For the
Six Months End
June 30,
2024
For the
Six Months Ended
June 30,
2023
(Restated)
(Restated)
Revenue:
Service revenue
$ —
$ —
$ —
$ —
Total service revenue
—
—
—
—
Cost of revenue
—
—
—
—
Gross Profit
—
—
—
—
Operating expenses
General and administrative
expense
( 344,999 )
( 136,480 )
( 675,144 )
( 302,775 )
Total operating expenses
( 344,999 )
( 136,480 )
( 675,144 )
( 302,775 )
Loss from operations
( 344,999 )
( 136,480 )
( 675,144 )
( 302,775 )
Other income/(loss)
( 8,423,621 )
—
15,595,778
—
Profit/ (loss) before income taxes
( 8,768,620 )
( 136,480 )
14,920,634
( 302,775 )
*Income tax credit/(expenses)
1,841,411
—
( 2,301,348 )
—
Net profit/ (loss) from continuing operation
$ ( 6,927,209 )
$ ( 136,480 )
$ 12,619,286
$ ( 302,775 )
Net profit/ (loss) from discontinued operation
—
( 1,077,744 )
—
( 1,853,570 )
Comprehensive income
*Net profit/ (loss)
$ ( 6,927,209 )
$ ( 1,214,224 )
$ 12,619,286
$ ( 2,156,345 )
Other comprehensive income
Foreign currency translation adjustment
—
—
( 105 )
310,576
Total comprehensive
profit/ (loss)
( 6,927,209 )
$ ( 1,214,224 )
$ 12,619,181
( 1,845,769 )
Earnings /(Loss)
per share, basic and diluted from continuing operation
$ ( 0.99 )
$ ( 0.13 )
$ 2.74
$ ( 0.29 )
Earnings /(Loss) per share, basic and diluted
from discontinued operation
—
( 1.02 )
—
( 1.76 )
Weighted-average
shares outstanding, basic and diluted
6,976,410
1,054,530
4,609,505
1,054,530
* There is an adjustment of $10,530 in tax expenses and a decrease in net profit by $10,530 due to under-provision of tax expenses.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
NEXT
TECHNOLOGY HOLDINGS INC
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
Three
months ended June 30, 2024
Common Stock
Retained
Accumulated
Other
Comprehensive
Total
Shareholder
Shares
Amount
Earnings
Loss
Equity
(Restated)
(Restated)
Balance as of March 31, 2024
2,625,130
$ 56,348,650
$ 7,911,937
$ ( 113 )
$ 64,260,474
Stock issued during the period
4,351,280
15,370,140
—
—
15,370,140
Foreign currency translation adjustment
—
—
—
—
—
*Net loss for the period
—
—
$ ( 6,927,209 )
—
$ ( 6,927,209 )
Balance as of June 30, 2024
6,976,410
$ 71,718,790
$ 984,728
$ ( 113 )
$ 72,703,405
* There is an adjustment of $10,530 in tax expenses and a decrease in net profit by $10,530 due to under-provision of tax expenses.
Six months ended June 30, 2024
Common Stock
(Accumulated
Deficit)/
Retained
Accumulated
Other
Comprehensive
Total
Shareholder
Shares
Amount
Earnings
Loss
Equity
(Restated)
(Restated)
Balance as of December 31, 2023
2,625,130
$ 56,348,650
$ ( 11,634,558 )
$ ( 8 )
$ 44,714,084
Stock issued during the period
4,351,280
15,370,140
—
—
15,370,140
Foreign currency translation adjustment
—
—
—
( 105 )
( 105 )
*Net profit for the period
—
—
$ 12,619,286
—
$ 12,619,286
Balance as of June 30, 2024
6,976,410
$ 71,718,790
$ 984,728
$ ( 113 )
$ 72,703,405
* There is an adjustment
of $10,530 in tax expenses and a decrease in net profit by $10,530 due to under-provision
of tax expenses.
Three
months ended June 30, 2023
Common Stock
Accumulated
Total
Shareholder
Shares
Amount
Deficits
Equity
Balance as of March 31, 2023
1,054,530
$ 43,732,196
$ ( 2,656,979 )
$ 41,075,217
Loss from discontinued operation
—
—
( 1,077,744 )
( 1,077,744 )
Net loss for the period
—
—
$ ( 136,480 )
$ ( 136,480 )
Balance as of June 30, 2023
1,054,530
$ 43,732,196
$ ( 3,871,203 )
$ 39,860,993
Six
months ended June 30, 2023
Common Stock
Accumulated
Accumulated
Other
Comprehensive
Total
Shareholder
Shares
Amount
Deficits
Income
Equity
Balance as of December 31, 2022
1,054,530
$ 43,732,196
$ ( 1,714,858 )
$ ( 310,576 )
$ 41,706,762
Foreign currency translation adjustment
—
—
—
310,576
310,576
Loss from discontinued operation
—
—
( 1,853,570 )
—
( 1,853,570 )
Net loss for the period
—
—
$ ( 302,775 )
—
$ ( 302,775 )
Balance as of June 30, 2023
1,054,530
$ 43,732,196
$ ( 3,871,203 )
$ —
$ 39,860,993
The
accompanying notes are an integral part of these unaudited condensed consolidated f inancial statements.
3
NEXT
TECHNOLOGY HOLDINGS INC
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the
Six months Ended
For the
Six months Ended
June 30,
2024
June 30,
2023
Restated
Cash flows from operating activities:
*Net Profit/ (loss)
$ 12,619,286
$ ( 302,775 )
Fair value gain from digital assets
( 15,595,778 )
—
Loss from discontinued operation
—
( 1,853,570 )
Changes in operating assets and liabilities:
Accounts receivables
2,452
—
Account payables
( 2,329 )
—
Director fee payable
82,000
—
Accrued expenses
49,500
—
Tax payables
( 8 )
—
Other payables
543,000
—
*Deferred tax liabilities
2,301,348
—
Net cash flows used in continued operating activities
( 529 )
( 2,156,345 )
Net cash flows used in discontinued
operating activities
—
1,508,093
Net cash flows used in operating activities
( 529 )
( 648,252 )
Cash flow from financing activities:
**Shareholders’ loan
( 593,506 )
318,000
**Proceeds from stock issuances
594,140
—
Net cash flows provided
by financing activities
634
318,000
Effect of exchange rate changes on cash
( 105 )
310,576
Change in cash and cash equivalents:
—
( 19,676 )
Cash and cash equivalents, beginning
of period
$ 668,387
$ 22,926
Cash and cash equivalents, end of period
$ 668,387
$ 3,250
Supplemental cash flow information:
Cash paid for interest
$ —
$ —
Cash paid for taxes
$ —
$ —
* There is an adjustment of $10,530 in both tax expenses and deferred tax liabilities due to under-provision of tax expenses, which also result in net profit decrease by $10,530.
** There is a reclassification amount of $594,140 from shareholders’ loan to proceeds from stock issuances as these related parties loans have been converted to equity.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
NEXT
TECHNOLOGY HOLDINGS INC
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE
1 – NATURE OF BUSINESS
Business
Next
Technology Holdings Inc (formerly known as WeTrade Group, Inc) was incorporated in the State of Wyoming on March 28, 2019. We currently
pursue two corporate strategies. One business strategy is to continue providing software development services, and the other strategy
is to acquire and hold bitcoin.
Software
development
We
provide AI-enabled software development services to our customers, which include developing, designing, and implementing various SAAS
software solutions for businesses of all types, including industrial and other businesses.
Bitcoin
Acquisition Strategy
Our
bitcoin acquisition strategy generally involves acquiring bitcoin with our liquid assets that exceed working capital requirements, and
from time to time, subject to market conditions, issuing debt or equity securities or engaging in other capital raising transactions
with the objective of using the proceeds to purchase bitcoin.
We
view our bitcoin holdings as long-term holdings and expect to continue to accumulate bitcoin. We have not set any specific target for
the amount of bitcoin we seek to hold, and we will continue to monitor market conditions in determining whether to engage in additional
financings to purchase additional bitcoin.
This
overall strategy also contemplates that we may (i) periodically sell bitcoin for general corporate purposes, including to generate cash
for treasury management or in connection with strategies that generate tax benefits in accordance with applicable law, (ii) enter into
additional capital raising transactions that are collateralized by our bitcoin holdings, and (iii) consider pursuing additional strategies
to create income streams or otherwise generate funds using our bitcoin holdings.
We
believe that, due to its limited supply, bitcoin offers the opportunity for appreciation in value if its adoption increases and has the
potential to serve as a hedge against inflation in the long-term.
5
The
following table presents a roll-forward of our bitcoin holdings, including additional information related to our bitcoin purchases, and
digital asset impairment losses during the period:
Digital asset
original cost
basis
Gain from
digital asset
Market
Value of
digital
asset
Approximate
number of
Bitcoin held
Balance on December 31, 2023
24,990,000
10,147,576
35,137,576
833
Digital asset purchase
-
-
-
-
Fair value change during the period
-
15,595,778
15,595,778
-
Balance on June 30, 2024
24,990,000
25,743,354
50,733,354
833
Restatement
of previously issued financial statement
The
Company discovered error in amount due to related parties, common stock, tax expenses and deferred tax liabilities during the audit review
for the period ended June 30, 2024 that $ 594,140 of amount due to related parties has been converted to equity and under-provision of
tax expenses and deferred tax liabilities of $ 10,530 for the six month period ended June 30, 2024.
Effects
of the restatement is as follows:
Consolidated statement of operation for the six months period
ended June 30,2024
Previously Reported (Not reviewed)
Adjustment
As Restated
Tax expenses
$ 2,290,818
$ 10,530
$ 2,301,348
Net profit
$ 12,629,816
$ ( 10,530 )
$ 12,619,286
Consolidated balance sheet as of June 30,2024
Previously Reported (Not reviewed)
Adjustment
As Restated
Amount due to related parties
$ 1,775,732
$ ( 594,140 )
$ 1,181,592
Deferred tax liabilities
$ 2,290,818
$ 10,530
$ 2,301,348
Total liabilities
$ 5,934,111
$ ( 583,610 )
$ 5,350,501
Common stock
$ 71,124,650
$ 594,140
$ 71,718,790
Accumulated profit
$ 995,258
$ ( 10,530 )
$ 984,728
Total equity
$ 72,119,795
$ 583,610
$ 72,703,405
Consolidated statement of cash flows for the six months period
ended June 30,2024
Previously Reported (Not reviewed)
Adjustment
As Restated
Cash flows from operating activities:
Net profit
$ 12,629,816
$ (10,530 )
$ 12,619,286
Deferred tax liabilities
$ 2,290,818
$ 10,530
$ 2,301,348
Cash flows from financing activities:
Shareholders’ loan
$ 634
$ (594,140 )
$ ( 593,506 )
Proceeds from stock issuance
-
$ 594,140
$ 594,140
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Preparation of Financial Statements
The
condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United
States of America (“GAAP”). The condensed consolidated financial statements include the financial statements of the Company
and its subsidiaries. All significant inter-company transactions and balances have been eliminated in consolidation.
The
condensed consolidated financial statements of the Company as of and for the six months ended June 30, 2024 and 2023 are unaudited. In
the opinion of management, all adjustments (including normal recurring adjustments) that have been made are necessary to fairly present
the financial position of the Company as of June 30, 2024, the results of its operations for the six months ended June 30, 2024 and 2023,
and its cash flows for the six months ended June 30, 2024 and 2023. Operating results for the quarterly periods presented are not necessarily
indicative of the results to be expected for a full fiscal year.
The
statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly,
certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been
omitted pursuant to such rules and regulations. These financial statements should be read in conjunction with the financial statements
and other information included in the Company’s Annual Report on Form 10-K as filed with the SEC for the fiscal year ended December
31, 2023.
6
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.
Goodwill
and Other - Crypto Assets
In
December 2023, the FASB issued ASU 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Subtopic 350-60): Accounting for and Disclosure
of Crypto Assets, which establishes accounting guidance for crypto assets meeting certain criteria. Bitcoin meets these criteria. The
amendments require crypto assets to meet the criteria to be recognized at fair value with changes recognized in net income each reporting
period. Upon adoption, a cumulative-effect adjustment is made to the opening balance of retained earnings as of the beginning of the
annual reporting period of adoption. ASU 2023-08 is effective for fiscal years beginning after December 15, 2024, including interim periods
within those fiscal years. Early adoption is permitted. The Company has early applied ASU 2023-08 and measured crypto assets (presented
as digital assets) at fair value with changes recognized in net income this period.
The
following table summarizes the Company’s digital asset holdings as of:
June 30,
2024
December 31,
2023
Approximate number of bitcoins held
833
833
Digital assets carrying value
$ 50,733,354
$ 35,137,576
Gain on digital assets during the period/ Year
$ 15,595,778
$ 10,147,576
As
of June 30, 2024, the Company had approximately 833 bitcoins which had a carrying value of approximately $ 50.7 million.
7
Cash
and Cash Equivalents
The
Company considers all highly liquid debt instruments purchased with a maturity period of three months or less to be cash or cash equivalents.
The carrying amounts reported in the accompanying unaudited condensed consolidated balance sheets for cash and cash equivalents approximate
their fair value. All of the Company’s cash that is held in bank accounts in Hong Kong and PRC are not protected by Federal Deposit
Insurance Corporation (“FDIC”) insurance.
Foreign
Currency
The
Company’s principal country of operations is the PRC. The accompanying condensed consolidated financial statements are presented
in US$. The functional currency of the Company is US$, and the functional currency of the Company’s subsidiaries is RMB. The condensed
consolidated financial statements are translated into US$ from RMB at year-end exchange rates as to assets and liabilities and average
exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions
occurred. The resulting translation adjustments are recorded as a component of shareholders’ equity included in other comprehensive
income. Gains and losses from foreign currency transactions are included in profit or loss. There were no gains and losses from foreign
currency transactions from the inception to June 30, 2024.
June 30,
2024
December 31,
2023
RMB: US$ exchange rate
7.22
7.09
The
balance sheet amounts, with the exception of equity as of June 30, 2024 and December 31, 2023 were translated at 7.22 RMB and 7.09 RMB
to US$1.00, respectively. The equity accounts were stated at their historical rates. The average translation rates applied to statements
of operations and comprehensive income accounts for the period ended June 30, 2024 and year ended December 31, 2023 were 7.18 RMB and
7.08 RMB to US$1.00, respectively. Cash flows were also translated at average translation rates for the period and, therefore, amounts
reported on the statement of cash flows would not necessarily agree with changes in the corresponding balances on the condensed consolidated
balance sheet.
Investment
Investment
in associate company that we have significant influence but do not have control over the investee are accounted for under the equity
method. We will periodically review the investment for impairment. The initial measurement and periodic subsequent adjustments of the
investment are calculated by applying the ownership percentage to the net assets or equity of the partially owed entity under ASC 323.
Consolidation
The
Company’s condensed consolidated financial statements include the financial statements of the Group and subsidiaries. All transactions
and balances among the Group and its subsidiaries have been eliminated upon consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make judgement estimates and assumptions that affect
the amounts reported in the condensed consolidated financial statements and accompanying notes. Management believes that the estimates
used in preparing the financial statements are reasonable and prudent; however, actual results could differ from these estimates. Significant
accounting estimates include the allowance for expected credit loss, valuation of deferred tax assets, and certain accrued liabilities
such as contingent liabilities.
8
Accounts
Receivable
Accounts
receivables are presented net of allowance for expected credit loss. The Company uses specific identification in providing for bad debts
when facts and circumstances indicate that collection is doubtful and based on factors listed in the following paragraph. If the financial
conditions of its customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowance may
be required.
The
Company maintains an allowance for expected credit loss which reflects its best estimate of amounts that potentially will not be collected.
The Company determines the allowance for expected credit loss on general basis taking into consideration various factors including but
not limited to historical collection experience and credit-worthiness of the customers as well as the age of the individual receivables
balance. Additionally, the Company makes specific bad debt provisions based on any specific knowledge the Company has acquired that might
indicate that an account is uncollectible. The facts and circumstances of each account may require the Company to use substantial judgment
in assessing its collectability.
Leases
The
Company adopted Accounting Standards Update No. 2016-02, Leases (Topic 842) (ASU 2016-02), and generally requires lessees to recognize
operating and financing lease liabilities and corresponding right-of-use (ROU) assets on the balance sheet and to provide enhanced disclosures
surrounding the amount, timing and uncertainty of cash flows arising from leasing arrangements.
Operating
leases are included in operating lease right-of-use (“ROU”) assets and short-term and long-term lease liabilities in our
condensed consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term
liabilities in our condensed consolidated balance sheets.
ROU
assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s
obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date
based on the present value of lease payments over the lease term. As most of the leases do not provide an implicit rate, we use the industry
incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments.
We use the implicit rate when readily determinable. The operating lease ROU asset also includes any lease payments made and excludes
lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise
that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
ASU
2016-02 requires that public companies use a secured incremental browning rate for the present value of lease payments when the rate
implicit in the contract is not readily determinable. We determine a secured rate on a quarterly basis and update the weighted average
discount rate accordingly.
Software
Development Costs
We
apply ASC 985-20, Software—Costs of Software to Be Sold, Leased, or Marketed, in analyzing our software development costs. ASC
985-20 requires the capitalization of certain software development costs subsequent to the establishment of technological feasibility
for a software product in development. Research and development costs associated with establishing technological feasibility are expensed
as incurred. Based on our software development process, technological feasibility is established upon the completion of a working model.
In addition, we apply this to our review of development projects related to software used exclusively for our SaaS subscription offerings.
In these reviews, all costs incurred during the preliminary project stages are expensed as incurred. Once the projects have been committed
to and it is probable that the projects will meet functional requirements, costs are capitalized.
9
Income
Tax
Income
taxes are determined in accordance with the provisions of ASC Topic 740, “Income Taxes” (“ASC Topic 740”). Under
this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted income tax rates expected to apply to taxable income in the periods in which those temporary differences are
expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not that the position will be sustained upon examination by the tax authorities. Such
tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50 % likelihood
of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
The
Company has subsidiaries in Hong Kong and PRC. The Company is subject to tax in Hong Kong and PRC jurisdictions. As a result of its future
business activities, the Company will be required to file tax returns that are subject to examination by the Inland Revenue Department
of Hong Kong and Tax Department of PRC.
Earnings/
(Loss) Per Share
Earnings/
(loss) per share of common stock attributable to common stockholders is calculated by dividing net income attributable to common stockholders
by the weighted-average shares of common stock outstanding for the period. Potentially dilutive shares, which are based on the weighted-average
shares of common stock underlying outstanding stock-based awards, warrants, options, or convertible debt using the treasury stock method
or the if-converted method, as applicable, are included when calculating diluted net income (loss) per share of common stock attributable
to common stockholders when their effect is dilutive.
Potential
dilutive securities are excluded from the calculation of diluted EPS in profit periods as their effect would be anti-dilutive.
As
of June 30, 2024, there were no potentially dilutive shares.
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
For the
period
June 30,
2024
For the
period
June 30,
2023
For the
period
June 30,
2024
For the
period
June 30,
2023
(Restated)
(Restated)
Statement of Operations Summary Information:
Net Profit/ (Loss)
( 6,927,209 )
( 136,480 )
$ 12,619,286
$ ( 302,775 )
Weighted-average common shares outstanding
- basic and diluted
6,976,410
1,054,530
4,609,505
1,054,530
Earnings/ (loss) per share, basic
and diluted
( 0.99 )
( 0.13 )
$ 2.74
$ ( 0.29 )
10
Fair
Value Measurements
The
Company follows guidance for accounting for fair value measurements of financial assets and financial liabilities and for fair value
measurements of nonfinancial items that are recognized or disclosed at fair value in the financial statements on a recurring basis. Additionally,
the Company adopted guidance for fair value measurement related to non-financial items that are recognized and disclosed at fair value
in the financial statements on a non-recurring basis. The guidance establishes a fair value hierarchy that prioritizes the inputs to
valuation techniques used to measure fair value.
The
hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements)
and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair
value hierarchy are as follows:
Level
1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access
at the measurement date.
Level
2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly
or indirectly.
Level
3 inputs are unobservable inputs for the asset or liability. The carrying amounts of financial assets such as cash approximate their
fair values because of the short maturity of these instruments.
NOTE
3 – RECENT ACCOUNTING PRONOUNCEMENTS
Recent
accounting pronouncements issued by the FASB (including its Emerging Issues Task Force) and the United States 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.
NOTE
4 – REVENUE
We
are in the business of providing AI-enabled software development services for industrial and other customers.
As of and for the period ended June 30, 2024,
there was no revenue generated from SAAS business.
NOTE
5 – CASH AND CASH EQUIVALENTS
As
of June 30, 2024, the Company held cash in bank in the amount of $ 668,387 , which consists of the following:
June
30,
2024
December 31,
2023
Bank
Deposits- Outside USA
$ 668,387
$ 668,387
NOTE
6 – DIGITAL ASSETS
As
of June 30, 2024, digital assets holdings are as follows:
June
30,
2024
December 31,
2023
Opening
balance
$ 35,137,576
$ —
Purchase
of BTC
—
24,990,000
Gain
from digital assets
15,595,778
10,147,576
Ending
balance
$ 50,733,354
$ 35,137,576
As
of June 30, 2024, the Company held approximately 833 BTC at the total cost of $ 24,990,000 . For the six months ended June 30, 2024 and
for the year ended December 31, 2023, the Company recognized gain of $ 15,595,778 and $ 10,147,576 on digital assets respectively.
11
NOTE
7 – ACCOUNTS RECEIVABLE
As
of June 30, 2024, accounts receivable are related to the services fee from customers as follow:
June
30,
2024
December 31,
2023
Accounts
Receivable
$ 1,130,665
$ 1,133,117
The Company does not require collateral for accounts
receivable. The Company maintains an allowance for its doubtful accounts receivable due to estimated credit losses. The Company records
the allowance against bad debt expense through the condensed consolidated statements of operations, included in general and administrative
expense, up to the amount of revenues recognized to date. Receivables are written off and charged against the recorded allowance when
the Company has exhausted collection efforts without success. There is no allowance for expected credit loss as the accounts receivable
has been received as at reporting date.
NOTE
8 – PREPAYMENTS
As
of June 30, 2024, prepayments consist of the following:
June
30,
2024
December 31,
2023
Prepayment
for digital assets
$ 12,125,500
$ 12,125,500
As previously disclosed in a Form 8-K filed
on September 28, 2023, the Company entered into a BTC Trading Contract (the “BTC Contract”) with an autonomous organization
(the “Association Seller”), which supports its members in the sale of BTC. While the Association Seller provides services
to facilitate the sale of BTC by its members, it does not exert control over them by ownership or contract, nor does it make decisions
for its members relating to the sale of BTC. None of the members of the Association Seller hold equity, serve as director or officer,
or otherwise have voting power or management rights of the Association Seller.
Under the BTC Contract, the Company has the
right to purchase up to 6,000 BTC from the members of the Association Seller (each, a “BTC Seller”) through the Association
Seller at a locked price of $30,000/BTC over a 12-month period commencing on September 25, 2023, with payment to be made in the form
of cash or the Company’s shares. Although the BTC Contract states that the Association Seller (Party B) “owns the virtual
currency”, to our knowledge, this statement was mistakenly made. As of the date of the BTC Contract, it were the individual members
of the Association Seller, not the Association Seller itself, who own the BTC to be sold under the BTC Contract. We believe the Association
Seller will coordinate with its members to fulfill the Company’s purchase of BTC, however, we cannot guarantee that the Company
will be able to purchase BTC from the BTC Sellers. The BTC Contract was entered into solely between the Company and the Association Seller
and no BTC Sellers owe any legal obligation to the Company in connection with the purchase and sale of BTC.
Following the execution of the BTC
Contract, the Company purchased 833 BTC from the BTC Sellers and decided to purchase an additional 1,000 BTC (the “1,000 BTC Purchase”).
As of December 31, 2023, the Company made a prepayment
to the BTC Sellers through the Association Seller of approximately $ 12,125,500 (the “Prepayment Amount”), representing 40 %
of the total purchase price for 1000 BTC. The prepayment was made to secure favorable pricing and demonstrate the Company’s commitment
to completing the 1,000 BTC Purchase. This prepayment is refundable if the 1,000 BTC Purchase is not completed. While negotiating the
terms of the 1,000 BTC Purchase with the BTC Sellers, the Company decided to exercise its right under the BTC Contract to purchase 5,000
BTC (the “5,000 BTC Purchase”), which includes the previously planned 1,000 BTC. To reflect the then price increase in BTC
and finalize the transaction details of the 5,000 BTC Purchase, the Company and the Association Seller entered into that certain Amendment
Agreement (the “Amendment Agreement”) on May 2, 2024, which was previously disclosed in a Form 8-K filed by the Company on
May 6, 2024.
According to the Amendment Agreement, the Company
agreed to pay the aggregate price for the 5,000 BTC through the issuance of 40,000,000 shares of the Company’s common stock (the
“Common Stock”) valued at $3.75 per share, which was the closing market price of the Common Stock as of May 1, 2024 (the “Then
FMV”) and warrants to purchase 80,000,000 shares of the Common Stock with the exercise price of $2.6 per share (equal to 70% of
the Then FMV). In connection with the 5,000 BTC Purchase, on May 8, 2024, the Company filed a Preliminary Information Statement on Schedule
14C (the “Preliminary 14C”). Subsequently, the Company decided to cease pursuing the 5,000 BTC Purchase due to the market
fluctuations in BTC and further discussions with the BTC Sellers, which was previously disclosed on a Form 8-K filed by the Company on
June 26, 2024.
Despite the cancellation of the 5,000 BTC
Purchase, negotiations regarding the original 1,000 BTC Purchase continued. The Company’s original plan was to settle the remaining
60% of the total purchase price for 1,000 BTC through the issuance of the Common Stock at a per share price based on the average market
price over a five-day period immediately prior to the date of the completion of the 1,000 BTC Purchase. However, the Board believed in
the potential long-term appreciation of the BTC. As a result, it has decided to halt the 1,000 BTC Purchase and instead re-negotiate
the terms with the Associate Seller to acquire 5,167 BTC, which represents the maximum number of BTC that the Company was entitled to
purchase under the BTC Contract minus the BTC already acquired under the BTC Contract. Please see “Note 15 – Subsequent Events”
for details regarding the Company’s entry of the Amended BTC Contract.
12
NOTE 9 – INVESTMENT
As of June 30, 2024, investment consists of
the following:
June 30,
2024
December 31,
2023
Investment in an associate company
$ 13,396,600
$ -
In April 2024, there are 3,940,000 shares issued
with the total amount of $ 13,396,000 for the acquisition of 20 % of associate company. The officers, directors and selling shareholders
of associate company are not related party and independent with each other, which are not acting in concert with others.
Investment in associate company that we have
significant influence but do not have control over the investee are accounted for under the equity method. We will periodically review
the investment for impairment. The initial measurement and periodic subsequent adjustments of the investment are calculated by applying
the ownership percentage to the net assets or equity of the partially owed entity under ASC 323.
NOTE
10 – AMOUNT DUE TO RELATED PARTIES
June 30,
2024
December 31,
2023
Related
parties payable
$ 282,535
$ 282,535
Amount
due to shareholders
13,057
606,563
Director
fee payable
886,000
804,000
$ 1,181,592
$ 1,693,098
The
related party balance of $ 282,535 represented advances from former shareholders for the Company’s daily operation.
As
of June 30, 2024, the amount due to shareholders of $ 13,057 represented advances and professional expenses paid on behalf by Shareholders,
which consist of audit fees, lawyers’ fee and other professional expenses.
As
of June 30, 2024, the director fee payable of $ 886,000 represented the accrual of director fees from the appointment date to June 30,
2024.
The
amount due to related parties are interest free, unsecured and have no fixed repayment period.
NOTE
11 – ACCOUNT PAYABLES
As
of June 30, 2024 and December 31, 2023, account payables are related to the software services fee payables to suppliers as follows:
June
30,
2024
December 31,
2023
Account
payables
$ 924,127
$ 926,456
NOTE
12 – OTHER PAYABLES
As
of June 30, 2024, other payables consist of unpaid professional fee as follows:
June
30,
2024
December 31,
2023
Professional
fees
$ 812,500
$ 1,600,000
Professional fee payables of $ 812,500 comprise outstanding legal fees
in relation to shareholders’ litigation, BTC consultant fee and listing compliance fee owing to professional parties.
13
NOTE 13 – SHAREHOLDERS’
EQUITY
The
Company has an unlimited number of authorised ordinary shares and has issued 6,976,410 shares with no par value as of June 30, 2024.
On
March 29, 2019, the Company issued 100,000,000 shares with no par value to thirty-three founders. On September 3, 2019, the Company issued
a total 74,000 shares at $ 3 each to 5 non-US shareholders. The total outstanding shares has increased to 100,074,000 shares as of December
31, 2019.
In
February 2020, there are 1,666,666 shares were issued at $ 3 per share to 2 new shareholders. On July 10, 2020, the Company issued another
26,000 shares at $ 3 per share to 2 new shareholders and the total outstanding shares has increased to 101,766,666 shares.
On
September 15, 2020, the Wyoming Secretary of State approved the Company’s certificate of amendment to amend its Articles of Incorporation
to effect 3 for 1 forward stock split . The total issued and outstanding shares of the Company’s common stock has been increased
from 101,766,666 to 305,299,998 shares, with the par value unchanged at zero.
On
September 21, 2020, there are 151,500 shares issued at $ 5 per share to 303 new shareholders, the Company’s common stock issued
has been increased to 305,451,498 shares as of December 31, 2020.
On
April 13, 2022, the Company and 15 shareholders entered into that certain Share Exchange Agreement (the “Share Exchange Agreement”),
pursuant to which Company and the 15 Shareholders have cancelled 120,418,995 shares of Common Stock (“Cancellation Shares”).
Upon completion of the transaction, the outstanding shares of the Company’s Common Stock has been decreased from 305,451,498 shares
to 185,032,503 shares as of June 30, 2022.
On
July 21, 2022, the Company completed uplisting of its common stock to the Nasdaq Capital Market, and the closing of its public offering
of 10,000,000 shares of common stock with the gross proceeds of $ 40,000,000 and net proceeds of $ 37,057,176 after deducting the total
offering cost of $ 2,942,824 . The shares were priced at $ 4.00 per share, and the offering was conducted on a firm commitment basis. The
shares continue to trade under the stock symbol “WETG.” The Company’s total issued and outstanding common stock has
been increased to 195,032,503 shares after the offering.
On
July 22, 2022, the Company issued 25,000 shares of common stock to certain service providers for services in connection with the public
offering, the fair value of the share was $ 477,500 . The Company’s total issued and outstanding common stock has been increased
to 195,057,503 shares in 2022.
On
June 9, 2023, the Wyoming Secretary of State approved the Company’s certificate of amendment to amend its Articles of Incorporation
to effect 1 for 185 reverse stock split (“Reverse Stock Split”). The total issued and outstanding shares of the Company’s
common stock decreased from 195,057,503 to 1,054,530 shares, with the par value unchanged at zero.
In
September 2023, there were 1,570,600 shares issued with the total amount of $ 12,616,454 , and the Company’s common stock issued
has been increased to 2,625,130 shares as of March 31, 2024.
In April 2024, there are 3,940,000 shares issued
with the total amount of $ 13,396,000 for the acquisition of 20 % of associate company.
14
On April 9, 2024, 411,280 shares were converted
to equity from loan and outstanding professional fee with the amount of $ 1,974,140 at the conversion price of $ 4.80 per share based on
average price of last 10 trading days. These loans are related to the long outstanding salaries, professional fee, litigation lawyer
fees and BTC consultant fee paid by shareholders on behalf of the Company. The amount due to related parties are interest free, unsecured
and have no fixed repayment terms. Prior to the loan conversion to equity, the amount of $ 1,974,140 is recorded as current liabilities.
Subsequent to loan to equity conversion, the amount of $ 1,974,140 was converted to 411,280 shares and recorded in stockholder’
equity as follows:
Nature of loan: Amount: Conversion price: Number of
share
converted: Financial impact of conversion:
Advance from shareholders to pay outstanding legal fee, salaries, Edgar filing fee, audit fee, which accumulated from January 2023 to March 2024. $ 594,140 $ 4.80 123,780 shares Reclassification from amount due to related parties to equity
Accounting and compliance fee, which accumulated from January 2023 to March 2024. $ 420,000 $ 4.80 87,500 shares Reclassification from other payables to equity
Legal advisory fee in relation to BTC transaction which accumulated from January 2023 to March 2024. $ 480,000 $ 4.80 100,000 shares Reclassification from other payables to equity
BTC Consultant fee, which accumulated from January 2023 to March 2024. $ 480,000 $ 4.80 100,000 shares Reclassification from other payables to equity
Total $ 1,974,140 411,280 shares
As of June 30, 2024, the Company’s common
stock issued has been increased to 6,976,410 shares.
NOTE 14 – INCOME TAXES
The Company is subject to U.S. Federal tax laws.
The Company has not recognized an income tax benefit for its operating losses in the United States because the Company does not expect
to commence active operations in the United States.
There are several subsidiaries were incorporated
in Hong Kong and are subject to Hong Kong profits tax at a tax rate of 16.5 %.
The Company is currently conducting its operations
in the PRC through its subsidiaries, which are subject to tax from 15 % to 25 %.
NOTE 15 – SUBSEQUENT EVENTS
Amended and Restated BTC Trading Contract
On September 24, 2024, the Company and the
Association Seller entered into an Amended and Restated BTC Trading Contract (the “Amended BTC Contract”), which amended
and restated the BTC Contract. Under the Amended BTC Contract, the Company is entitled to purchase up to 5,167 BTC (the “Total
BTC”) from the BTC sellers set forth on Schedule I to the Amended BTC Contract (the “Schedule I BTC Sellers”) through
the Association Seller at a purchase price of US$ 30,000 per BTC (subject to an additional purchase price by issuance of warrants to purchase
shares of Common Stock at a nominal exercise price as described below) over a 12-month period commencing on the date of the Amended BTC
Contract. The purchase price for the Total BTC will be paid by the Company in cash or shares of Common Stock. Although the Amended BTC
Contract states that the Association Seller (Party B) “owns the virtual currency”, to our knowledge, this statement was mistakenly
made. As of the date of the Amended BTC Contract, it were the Schedule I BTC Sellers who are the individual members of the Association
Seller, not the Association Seller itself, who own the BTC to be sold under the Amended BTC Contract.
To our knowledge, the Association Seller entered
into a cooperation agreement with each Schedule I BTC Sellers (the “Cooperation Agreement”) on the same day when the Amended
BTC Contract was entered. Under the Cooperation Agreement, each Schedule I BTC Seller agrees to transfer a specified number of BTC (as
set forth in the Cooperation Agreement) to a BTC wallet address designated by the Association Seller for the transactions contemplated
under the Amended BTC Contract.
15
While we believe the Association Seller will
be able to coordinate with its members to fulfill the Company’s purchase of BTC if the Company so decides, we cannot guarantee
that the Company will successfully acquire BTC pursuant to the Amended BTC Contract. The Amended BTC Contract was entered into solely
between the Company and the Association Seller and no Schedule I BTC Sellers owe any legal obligation to the Company in connection with
the purchase and sale of BTC. Furthermore, as the Company is not a party to the Cooperation Agreement, it cannot enforce the terms of
the Cooperation Agreement against any Schedule I BTC Sellers should such Schedule I BTC Sellers do not perform their obligations under
the Cooperation Agreement. For example, if a Schedule I BTC Seller does not transfer its committed BTC to the Association Seller pursuant
to the Cooperation Agreement, we may not be able to purchase such BTC from the Association Seller pursuant to the Amended BTC Contract.
At the time when the Amended BTC Contract was
signed, the Company indicated its intent to exercise the option to purchase 5,000 BTC out of the Total BTC pursuant to the Amended BTC
Contract (the “Amended 5,000 BTC Transaction”). According to the terms of the Amended BTC Contract, the previously-made Prepayment
Amount will be applied towards the total purchase price for the Amended 5,000 BTC Transaction and the Company will pay the remaining balance
through (i) the issuance of 135,171,078 shares of Common Stock (the “Shares”) valued at $ 1.02 per share and (ii) the issuance
of warrants to purchase 294,117,647 shares of Common Stock at a nominal exercise price (the “Warrants”).
The value of $ 1.02 per share for the Shares
is equal to the sum of (i) the Nasdaq Official Closing Price (as reflected on Nasdaq.com) immediately preceding the signing of the Amended
BTC Contract, and (ii) $ 0.01 . Using the same per value valuation, the warrants are worth approximately $ 300,000,000 .
Pursuant to the Amended BTC Contract, the
Company shall exercise its option to purchase BTC thereunder prior to September 24, 2025. While the Company’s purchase option thereunder
is time-limited, the Amended BTC Contract itself will remain in effect without a defined expiration date, unless otherwise terminated.
In the event of a breach by either party, the non-breaching party has the right to terminate the agreement. In such case, the breaching
party will be obligated to pay a penalty of $ 18,000,000 to the non-breaching party.
The above description of the Amended BTC Contract
does not purport to be complete, and is qualified in its entirety by reference to the full text of the Amended BTC Contract, a copy of
which is attached to the Company’s Current Report on Form 8-K as Exhibit 10.1, filed with the SEC on September 27, 2024, which is
incorporated by reference herein.
Impact on Company’s Capitalization and
Stockholder Approval
The issuance of securities pursuant to the Amended
BTC Contract will not affect the rights of the Company’s existing stockholders, but such issuances will have a significant dilutive
effect on the Company’s existing stockholders, including the voting power of the existing stockholders.
As of the date of
this report, there were 6,976,410 issued and outstanding shares of the Common Stock . Immediately
after the issuance of the Shares (assuming no exercise of the Warrants), there will be 142,147,488 issued and outstanding shares of the
Common Stock, and the ownership percentage of the Company’s existing stockholders in the Company will be diluted to approximately
4.91 %. Assuming full exercise of the Warrants concurrently with the issuance of the Shares, immediately after the issuance of the Shares,
there will be 436,265,135 issued and outstanding shares of Common Stock, and the ownership percentage of the Company’s existing
stockholders in the Company will be further diluted to approximately 1.60 %.
Pursuant to Nasdaq Rule
5635(a), if an issuer intends to issue common stock or securities convertible into or exercisable for common stock, in connection with
the acquisition of stock or assets of another company, which may equal or exceed 20 % of the outstanding common stock or voting power
on a pre-transaction basis, the issuer generally must obtain the prior approval of its stockholders. Pursuant to Nasdaq Rule 5635(d),
if an issuer intends to issue common stock or securities convertible into or exercisable for common stock, other than in a public offering,
which may equal or exceed 20 % of the outstanding common stock or voting power on a pre-transaction basis for a price that is lower than
(i) the Nasdaq Official Closing Price (as reflected on Nasdaq.com) immediately preceding the signing of a binding agreement; or (ii)
the average Nasdaq Official Closing Price of the common stock (as reflected on Nasdaq.com) for the five trading days immediately preceding
the signing of the binding agreement for such common stock, the issuer generally must obtain the prior approval of its stockholders.
The Shares to be
issued to the Schedule I BTC Sellers in the Amended 5,000 BTC Transaction exceeds the threshold for which stockholder approval is required
under Nasdaq Rule 5635(a), and the Warrant Shares to be issued to the Schedule I BTC Sellers upon the full exercise of the Warrants could
result in the issuance of a number of shares exceeding the threshold and pricing for which stockholder approval is required under Nasdaq
5635(d). As such, the Company is required to obtain requisite stockholder approval for the Amended 5,000 BTC Transaction.
As disclosed in a Preliminary
Information Statement on Schedule 14C filed by the Company on October 3, 2024, the Company has obtained the requisite stockholder approval
for the Amended 5,000 BTC Transaction in accordance with the Company’s articles of incorporation and bylaws on September 24, 2024.
16
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.