The accompanying notes are an integral part
of the unaudited condensed consolidated financial statements.
The accompanying notes are an integral part
of the unaudited condensed consolidated financial statements.
The accompanying notes are an integral part
of the unaudited condensed consolidated financial statements.
The accompanying notes are an integral part
of the unaudited condensed consolidated financial statements.
The accompanying notes are an integral part
of the unaudited condensed consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
| 1. | ORGANIZATION AND BUSINESS
DESCRIPTION |
The Company conducts business through Shanghai
Jianchi Supply chain Co., Ltd (“Shanghai Jianchi”), a subsidiary of the Company,
which is engaged in the commodity trading business and providing supply chain management services to customers in the PRC. Supply chain
management services consist of loan recommendation services and commodity product distribution services. The Company incorporated Hainan
Jianchi Import and Export Co., Ltd, a subsidiary of Shanghai Jianchi, Hainan Baiyu Cross-border e-commerce Limited, a subsidiary
of Tongdow HK, and Yangzhou Baiyu Cross-border e-commerce Limited, a subsidiary of Yangzhou Baiyu Venture Capital Co., Ltd during
the nine months ended September 30, 2022.
Name |
|
Background |
|
Ownership |
HC High Summit Holding Limited (“HC High BVI”) |
|
A BVI company |
|
100% owned by the Company |
|
Incorporated on March 22, 2018 |
|
|
A holding company |
|
|
|
|
|
|
Tongdow Block Chain Information Technology Company Limited (“Tongdow Block Chain”) |
|
A Hong Kong company |
|
100% owned by HC High BVI |
|
Incorporated on April 2, 2020 |
|
|
A holding company |
|
|
|
|
|
|
Zhong Hui Dao Ming Investment Management Limited (“ZHDM HK”) |
|
A Hong Kong company |
|
100% owned by HC High BVI |
|
Incorporated on March 28, 2007 |
|
|
A holding company |
|
|
|
|
|
|
Tongdow E-trading Limited (“Tongdow HK”) |
|
A Hong Kong company |
|
100% owned by HC High BVI |
|
Incorporated on November 25, 2010 |
|
|
A holding company |
|
|
|
|
|
|
Shanghai Jianchi Supply Chain Company Limited (“Shanghai Jianchi”) |
|
A PRC company and deemed a wholly foreign owned enterprise (“WFOE”) |
|
WFOE, 100% owned by Tongdow Block Chain |
|
Incorporated on April 2, 2020 |
|
|
Registered capital of $10 million |
|
|
A holding company |
|
|
|
|
|
|
Tongdow Hainan Digital Technology Co., Ltd. (“Tondow Hainan”) |
|
A PRC limited liability company |
|
A wholly owned subsidiary of Shanghai Jianchi |
|
Incorporated on July 16, 2020 |
|
|
Registered capital of $1,417,736 (RMB10 million) |
|
|
Engaged in commodity trading business and providing supply chain management services to customers |
|
|
|
|
|
|
Shenzhen Baiyu Jucheng Data Techonology Co., Ltd (“Shenzhen Baiyu Jucheng”) |
|
A PRC limited liability company |
|
VIE of Hao Limo Technology (Beijing) Co., Ltd. before June 25, 2020, and a wholly owned subsidiary of Shanghai Jianchi |
|
Incorporated on December 30, 2013 |
|
|
Registered capital of $1,417,736 (RMB10 million) with registered capital fully paid-up |
|
|
Engaged in commodity trading business and providing supply chain management services to customers |
|
|
|
|
|
|
Shenzhen Qianhai Baiyu Supply Chain Co., Ltd. (“Qianhai Baiyu”) |
|
A PRC limited liability company |
|
A wholly owned subsidiary of Shenzhen Baiyu Jucheng |
|
Incorporated on August 17, 2016 |
|
|
Registered capital of $4,523,857 (RMB30 million) with registered capital of $736,506 (RMB5 million) paid-up |
|
|
Engaged in commodity trading business and providing supply chain management services to customers |
|
The following diagram illustrates our corporate structure as of September
30, 2022.
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES |
The accompanying unaudited condensed consolidated
financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S.
GAAP”). All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.
The unaudited interim condensed consolidated financial
information as of September 30, 2022 and for the nine months ended September 30, 2022 and 2021 have been prepared, pursuant to the rules
and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures, which
are normally included in annual condensed consolidated financial statements prepared in accordance with U.S. GAAP, have been omitted pursuant
to those rules and regulations. The unaudited interim condensed consolidated financial information should be read in conjunction with
the consolidated financial statements and the notes thereto, included in the Company’s Form 10-K for the fiscal year ended December
31, 2021 previously filed with the SEC on March 16, 2022.
In the opinion of management, all adjustments
(which include normal recurring adjustments) are necessary to present a fair statement of the Company’s unaudited condensed consolidated
financial position as of September 30, 2022 and its unaudited condensed consolidated results of operations for the three months and nine
months ended September 30, 2022 and 2021, and its unaudited condensed consolidated cash flows for the nine months ended September 30,
2022 and 2021, as applicable, have been made. The interim results of operations are not necessarily indicative of the operating results
for the fiscal year or any future periods.
Use of estimates
The preparation of consolidated financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses
during the reporting period. Actual results could differ from those estimates. On an ongoing basis, management reviews these estimates
using the currently available information. Changes in facts and circumstances may cause the Company to revise its estimates. Significant
accounting estimates reflected in the financial statements include: (i) useful lives and residual value of long-lived assets; (ii) the
impairment of long-lived assets and investments; (iii) the valuation allowance of deferred tax assets; (iv) estimates of allowance for
doubtful accounts, including loans receivable from third parties and related parties, (v) valuation of Inventory, and (vi) contingencies
and litigation.
Foreign currency
The Company’s financial information is presented
in U.S. dollars (“USD”). The functional currency of the Company is the Chinese Yuan Renminbi (“RMB”), the currency
of PRC. Any transactions which are denominated in currencies other than RMB are translated into RMB at the exchange rate quoted by the
People’s Bank of China prevailing at the dates of the transactions, and exchange gains and losses are included in the statements
of operations as foreign currency transaction gain or loss. The consolidated financial statements of the Company have been translated
into U.S. dollars in accordance with ASC 830, Foreign Currency Matters. The financial information is first prepared in RMB and
then translated into U.S. dollars at period-end exchange rates for assets and liabilities and average exchange rates for revenue and expenses.
Capital accounts are translated at their historical exchange rates when the capital transactions occurred. The effects of foreign currency
translation adjustments are included as a component of accumulated other comprehensive income (loss) in stockholders’ equity. Cash
flows from the Company’s operations are calculated based upon the local currencies using the average translation rate. As a result,
amounts related to assets and liabilities reported on the statements of cash flows will not necessarily agree with changes in the corresponding
balances on the balance sheets.
| (b) | Convertible promissory notes |
Convertible promissory notes are recognized initially
at fair value, net of upfront fees, debt discounts or premiums, debt issuance costs and other incidental fees. Upfront fees, debt discounts
or premiums, debt issuance costs and other incidental fees are recorded as a reduction of the proceeds received and the related accretion
is recorded as interest expense in the consolidated income statements over the estimated term of the facilities using the effective interest
method.
| (c) | Beneficial
conversion feature |
The Company
evaluates the conversion feature to determine whether it was beneficial as described in ASC 470-20. The intrinsic value of a beneficial
conversion feature inherent to a convertible note payable, which is not bifurcated and accounted for separately from the convertible promissory
notes payable and may not be settled in cash upon conversion, is treated as a discount to the convertible promissory notes payable. This
discount is amortized over the period from the date of issuance to the date the notes are due using the effective interest method. If
the notes payable is retired prior to the end of their contractual term, the unamortized discount is expensed in the period of retirement
to interest expense. In general, the beneficial conversion feature is measured by comparing the effective conversion price, after considering
the relative fair value of detachable instruments included in the financing transaction, if any, to the fair value of the shares of common
stock at the commitment date to be received upon conversion.
Inventories
of the Company are bulk commodities products, such as precious metals. Inventories are stated at the lower of cost or net realizable value.
Costs of inventory are determined using the first-in first-out method. Adjustments to reduce the cost of inventories are made, if required,
for decreases in sales prices, obsolescence or similar reductions in the estimated net realizable value.
We keep
inventory for our direct sales model. Our inventory control policy requires us to monitor our inventory level and to manage obsolete inventory.
Risk is passed to our customers (or to delivery service providers) upon the delivery of commodities to our customers. For a substantial
majority of precious metal sold through our network, the whole transaction process takes from a few hours to a few days, thus our inventory
risk is limited. For a small portion of our transactions under direct sales model, we hold inventories for repeating customers with relatively
stable demands of large quantity based on our transaction data. We analyze historical sales data and days in inventory to establish inventory
management plans. We monitor our real-time inventory volume and adjust our inventory management plans based on factors such as fluctuations
in supply and prices, seasonality, and sales of a particular product.
| (e) | Recent accounting pronouncement |
In June 2016,
the FASB issued ASU No. 2016-13 (“ASU 2016-13”) “Financial Instruments - Credit Losses” (“ASC 326”):
Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses
for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss model
which requires the use of forward-looking information to calculate credit loss estimates. It also eliminates the concept of other-than-temporary
impairment and requires credit losses related to available-for-sale debt securities to be recorded through an allowance for credit losses
rather than as a reduction in the amortized cost basis of the securities. These changes will result in earlier recognition of credit losses.
In November 2019, the FASB issued ASU 2019-10 “Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging
(Topic 815), and Leases (Topic 842)” which defers the effective date of ASU 2016-13 to fiscal years beginning after December
15, 2022, including interim periods within those fiscal years, for public entities which meet the definition of a smaller reporting company.
The Company will adopt ASU 2016-13 effective January 1, 2023. Management is currently evaluating the effect of the adoption of ASU 2016-13
on the consolidated financial statements. The effect will largely depend on the composition and credit quality of our investment portfolio
and the economic conditions at the time of adoption.
In January 2017, the FASB issued ASU 2017-04,
“Intangibles — Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment,” which simplifies how an
entity is required to test goodwill for impairment by eliminating step two from the goodwill impairment test. Step two of the goodwill
impairment test measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with its
carrying amount. As amended by ASU 2019-10, annual or interim goodwill impairment tests are performed in fiscal years beginning after
December 15, 2022. We do not expect that the adoption of this guidance will have a material impact on our financial position, results
of operations and cash flows.
In August 2020, the FASB issued ASU No. 2020-06
(“ASU 2020-06”) “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.” ASU
2020-06 will simplify the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments
and convertible preferred stock. For public business entities, the amendments in ASU 2020-06 are effective for public entities which meet
the definition of a smaller reporting company and are effective for fiscal years, and interim periods within those fiscal years,
beginning after December 15, 2023. The Company will adopt ASU 2020-06 effective January 1, 2024. Management is currently evaluating the
effect of the adoption of ASU 2020-06 on the consolidated financial statements. The effect will largely depend on the composition and
terms of the financial instruments at the time of adoption.
Other accounting
standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material
impact on the consolidated financial statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated
to have an impact on or are unrelated to its consolidated financial condition, results of operations, cash flows or disclosures.
| 3. | LOANS RECEIVABLE FROM THIRD
PARTIES |
| |
September 30, 2022 | | |
December 31, 2021 | |
Loans receivable from third parties | |
$ | 171,909,479 | | |
$ | 115,301,319 | |
As of September 30, 2022, the Company has 15 loan
agreements compared with ten loan agreements on December 31, 2021. The Company provided loans aggregating $77,227,957 for the purpose
of making use of idle cash and maintaining long-term customer relationship and paid back $3,758,759 during the nine months ended September
30, 2022. These loans will mature in May 2023 through September 2023, and charges interest rate of 10.95% per annum on these customers.
Interest income of $4,659,169 and$1,840,962 was
recognized for the three months ended September 30, 2022 and 2021, respectively. Interest income of $13,414,369 and $6,860,545 was recognized
for the nine months ended September 30, 2022 and 2021. As of September 30, 2022 and December 31, 2021, the Company recorded an interest
receivable of $4,711,244 and $3,090,353 as reflected under “other current assets” in the unaudited condensed consolidated
balance sheets.
As of September 30, 2022 and December 31, 2021
there was no allowance recorded as the Company considers all of the loan receivable fully collectible.
| 4. | PLANT AND EQUIPMENT, NET |
| |
September 30, 2022 | | |
December 31, 2021 | |
Cost: | |
| | |
| |
Office equipment | |
$ | 8,300 | | |
$ | 3,499 | |
Accumulated depreciation: | |
| | | |
| | |
Office equipment | |
$ | (4,776 | ) | |
$ | (627 | ) |
| |
| | | |
| | |
Plant and equipment, net | |
$ | 3,524 | | |
$ | 2,872 | |
Depreciation expense was $4,503, and currency
translation difference was $354 for the nine months ended September 30, 2022. Purchase of office equipment was $5,449 and currency translation
difference was $648 for the nine months ended September 30, 2022.
| |
September 30, 2022 | | |
December 31, 2021 | |
Customer relationships | |
$ | 18,510,381 | | |
$ | 20,612,639 | |
Software copyright | |
| 4,648,018 | | |
| 5,175,902 | |
Total | |
$ | 23,158,399 | | |
$ | 25,788,541 | |
| |
| | | |
| | |
Less: accumulative amortization | |
| (6,830,732 | ) | |
| (4,531,204 | ) |
Intangible assets, net | |
$ | 16,327,667 | | |
$ | 21,257,337 | |
The Company’s intangible assets consist
of customer relationships, which are recorded in connection with acquisitions at their fair value, and software copyright which are purchased
from the related party Yunfeihu. Intangible assets with estimable lives are amortized, generally on a straight-line basis, over their
respective estimated useful lives of 6.2 years and 6.83 years respectively to their estimated residual values.
For
the nine months ended September 30, 2022, the Company amortized $2,967,735 and currency translation
difference was $668,207. For the nine months ended September 30, 2021, the Company amortized
$2,905,932 and currency translation difference was $2,853. No impairment loss was made
against the intangible assets during the nine months ended September 30, 2022.
The estimated amortization expense for these intangible
assets in the next five years and thereafter is as follows:
Period ending September 30, 2022: | |
Amount | |
Current year | |
$ | 920,553 | |
2023 | |
| 3,682,213 | |
2024 | |
| 3,682,213 | |
2025 | |
| 3,682,213 | |
2026 | |
| 3,682,213 | |
Thereafter | |
| 678,262 | |
Total: | |
$ | 16,327,667 | |
| 6. | DERIVATIVE FINANCIAL INSTRUMENTS |
Derivative Instruments Not Designated As
Hedge Accounting Treatment
On April 23, 2021 and May 26, 2022, Hainan Jianchi
Import and Export Co., Ltd, a subsidiary of the Company, entered into a contract with CITIC Futures Co., Ltd and Guoyuan Futures Co.,
Ltd to deal with futures business to hedging sales and purchase commodity products market price risks respectively. The two futures contracts
are to trade non-ferrous metal products such as aluminum ingots, copper, silver, and gold. The contract is a derivative instrument for
accounting purposes. The quantities of product in these agreements are offset and are priced at prevailing market prices. The contract
does not qualify for hedge accounting treatment. The Company recognized other current assets on fair value $nil. The realized loss of
$19,493 and unrealized gain of $nil for the nine months ended September 30, 2022 were recognized in other income in the unaudited condensed
consolidated statement of operations and comprehensive income (loss). The realized gain of $109,050 and unrealized loss of $10,447 for
the three months ended September 30, 2022, were recognized in other income in the unaudited condensed consolidated statement of operations
and comprehensive income (loss).
The goodwill associated with the acquisition of
Qianhai Baiyu was initially recognized at the acquisition closing date in October 2020.
Based on an assessment of the qualitative factors,
management determined that it is more likely than not that the fair value of the reporting unit is in excess of its carrying amount. Therefore,
management concluded that it was not necessary to proceed with the two-step goodwill impairment test. As of September 30, 2022 and December
31, 2021, goodwill was $63,784,194 and $71,028,283, respectively. No impairment loss or other changes were recorded, except for the influence
of foreign currency translation for the three months ended September 30, 2022 and 2021.
Bank borrowings represent the amounts due to
Baosheng County Bank that are due within one year. As of September 30, 2022 and December 31, 2021, bank loans consisted of the following:
| |
September 30, 2022 | | |
December 31, 2021 | |
Short-term bank loans: | |
| | |
| |
Loan from Baosheng County Bank | |
$ | 985,943 | | |
$ | 1,129,288 | |
| |
| | | |
| | |
In August 2021, Qianhai Baiyu entered into two
loan agreements with Baosheng County Bank to borrow a total amount of RMB7.2 million as working capital for one year, with the maturity
date of August, 2022. The two loans bear a fixed interest rate of 7.8% per annum and are guaranteed by Shenzhen Herun Investment Co.,
Ltd, Li Hongbin and Wang Shuang. The loans were fully repaid in August 2022.
In August
2022, Qianhai Baiyu entered into another five loan agreements with Baosheng County Bank to borrow a total amount of RMB7.0 million as
working capital for one year, with the maturity date of August 2023. The five loans bear a fixed interest rate of 7.8% per annum
and are guaranteed by Shenzhen Herun Investment Co., Ltd, Li Hongbin and Wang Shuang.
The Company leases three offices under non-cancelable
operating leases, two leases with terms of 38 months and the remaining lease term of 24 months. The Company considers those renewal
or termination options that are reasonably certain to be exercised in the determination of the lease term and initial measurement of
right-of-use assets and lease liabilities. The amortization of right-of-use assets for lease payment is recognized on a straight-line
basis over the lease term. Leases with an initial term of 12 months or less are not recorded on the consolidated balance sheet.
The Company determines whether a contract is
or contains a lease at the inception of the contract and whether that lease meets the classification criteria of finance or operating
lease. When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of
the Company’s leases do not provide a readily determinable implicit rate. Therefore, the Company discounts lease payments based
on an estimate of its incremental borrowing rate.
The Company’s lease agreements do not contain
any material residual value guarantees or material restrictive covenants.
Supplemental consolidated balance sheet information
related to the operating lease was as follows:
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Right-of-use lease assets, net | |
$ | 622,930 | | |
$ | 888,978 | |
| |
| | | |
| | |
Lease Liabilities-current | |
$ | 295,402 | | |
$ | 310,665 | |
Lease liabilities-non current | |
| 346,456 | | |
| 586,620 | |
Total | |
$ | 641,858 | | |
$ | 897,285 | |
The weighted average remaining lease terms and
discount rates for the operating lease were as follows as of September 30, 2022:
Remaining lease term and discount rate: |
|
|
|
|
Weighted average remaining lease term (years) |
|
|
1.00-2.25 |
|
Weighted average discount rate |
|
|
4.75%-5.00 |
% |
For the nine months ended September 30, 2022
and 2021, the Company charged total amortization of right-of-use assets of $248,475 and $nil respectively. For the three months ended
September 30, 2022 and 2021, the Company charged total amortization of right-of-use assets of $78,391 and $nil respectively.
The following is a schedule, by fiscal quarter,
of maturities of lease liabilities as of September 30, 2022:
Period ending September 30, 2022: | |
Amount | |
Current year | |
$ | 79,724 | |
2023 | |
| 308,622 | |
2024 | |
| 288,072 | |
Total lease payments | |
| 676,418 | |
Less: imputed interest | |
| 34,560 | |
Present value of lease liabilities | |
| 641,858 | |
| 10. | OTHER CURRENT LIABILITIES |
| |
September 30, 2022 | | |
December 31, 2021 | |
Accrued payroll and benefit | |
$ | 1,712,530 | | |
$ | 1,265,106 | |
Other tax payable | |
| 3,153,467 | | |
| 2,092,869 | |
Others | |
| 295,208 | | |
| 939,818 | |
Total | |
$ | 5,161,205 | | |
$ | 4,297,793 | |
| 11. | CONVERTIBLE PROMISSORY NOTES |
| |
September 30, 2022 | | |
December 31, 2021 | |
Convertible promissory notes – principal | |
$ | 4,822,276 | | |
$ | 3,976,240 | |
Convertible promissory notes – discount | |
| (719,250 | ) | |
| (739,367 | ) |
Convertible promissory notes – interest | |
| 355,855 | | |
| 325,285 | |
Convertible promissory notes, net | |
$ | 4,458,881 | | |
$ | 3,562,158 | |
On October 4, 2021, the Company entered into a
securities purchase agreement with Atlas Sciences, LLC, a Utah limited liability company, pursuant to which the Company issued the investor
an unsecured promissory note on October 4, 2021 in the original principal amount of $2,220,000, convertible into shares of the Company’s
common stock, for $2,000,000 in gross proceeds. The convertible promissory note includes an original issue discount of $200,000 along
with $20,000 for the investor’s fees, costs and other transaction expenses incurred in connection with the purchase and sale
of the Note. The Company settled convertible promissory note of $250,000 on June 23, 2022, $125,000 on July 7, 2022, $125,000
on July 18, 2022, $125,000 on July 26, 2022, $125,000 on August 4, 2022 and $125,000 on September 6, 2022, respectively, and issued 328,947,
135,693, 125,603, 125,100, 125,100, and 150,777 shares of the Company’s Common Stock on June 27, 2022, July 7, 2022, July 19, 2022,
July 26, 2022, August 5, 2022, and September 12, 2022, respectively, for the nine months ended September 30, 2022.
On May 6, 2022, the
Company entered into a securities purchase agreement with Streeterville Capital, LLC, pursuant to which the Company issued an unsecured
promissory note in the original principal amount of $3,320,000, convertible into shares of common stock, for proceeds of $3,000,000.
The Company recorded a debt discount of $320,000, which is being amortized over 12 months.
The above two unsettled convertible promissory
notes, issued on October 4, 2021 and May 6, 2022, have a maturity date of 12 months with an interest rate of 10% per annum. The
Company retains the right to prepay the note at any time prior to conversion with an amount in cash equal to 125% of the principal that
the Company elects to prepay at any time six months after the issue date, subject to maximum monthly redemption amount of $250,000 and
$375,000, respectively. On or before the close of business on the third trading day of redemption, the Company should deliver conversion
shares via “DWAC” (DTC’s Deposit/Withdrawal at Custodian system). The Company will be required to pay the redemption
amount in cash, or chooses to satisfy a redemption in registered stock or unregistered stock, such stock shall be issued at 80% of
the average of the lowest “VWAP” (the volume-weighted average price of the Common Stock on the principal market for a particular
Trading Day or set of Trading Days) during the fifteen trading days immediately preceding the redemption notice is delivered.
For the above two unsettled convertible promissory
notes, upon evaluation, the Company determined that the Agreements contained embedded beneficial conversion features which met the definition
of Debt with Conversion and Other Options covered under the Accounting Standards Codification topic 470 (“ASC 470”).
According to ASC 470, an embedded beneficial conversion feature present in a convertible instrument shall be recognized separately at
issuance by allocating a portion of the proceeds equal to the intrinsic value of that feature to additional paid-in capital. Pursuant
to the agreements, the Company shall recognize embedded beneficial conversion features three months after commitment date of $ 610,000
and $913,000 respectively. Beneficial conversion features have been recognized into discount on convertible promissory notes and additional
paid-in capital and such discount will be amortized in 12 months until the notes will be settled. For the three months ended September
30, 2022, the Company has recognized amortization of beneficial conversion feature $136,875 and $ 228,250 to profit. For the nine months
ended September 30, 2022, the Company has recognized the amortization of beneficial conversion feature $457,500, and $380,417 to profit. For
the settled convertible promissory notes issued on March 4, 2021, the Company has recognized embedded beneficial conversion features
$60,867 to profit for the nine months ended September 30, 2022, and $nil for the three months ended September 30, 2022.
Common stock issued in private placements
On May 27, 2022, the Company entered into
that certain securities purchase agreement with Mr. Xiangjun Wang and Mr. Heung Ming (Henry) Wong, affiliates of the Company, and certain
other non-affiliate purchasers who are “non-U.S. Persons” pursuant to which the Company agreed to sell an aggregate of 11,420,000
shares of Common Stock, par value $0.001 per share. The transaction was consummated on June 24, 2022 by the issuance of 11,420,000 shares
of Common Stock. The Company received proceeds of $11,420,000 in June 2022.
Common stock issued pursuant to the conversion
of convertible promissory notes
The Company settled convertible promissory notes
of $125,000 on July 7, 2022, $125,000 on July 18, 2022, $125,000 on July 26, 2022, $125,000 on August 4, 2022 and, $125,000 on September
6, 2022, respectively, and issued 135,693, 125,603, 125,100, 125,100, and 150,777 shares of the Company’s Common Stock on July 7,
2022, July 19, 2022, July 26, 2022, August 5, 2022, and September 12, 2022, respectively.
Reverse stock split of common stock
On August 8, 2022, The Company completed a five
(5) for one (1) reverse stock split (the “Reverse Split”) of our issued and outstanding ordinary shares, par value $0.001
per share.
The Reverse Split applied to the issued shares
of the Company on the date of the Reverse Split and does not have any retroactive effect on the Company’s shares prior to that date.
However, for accounting purposes only, references to our ordinary shares in this quarterly report are stated as having been retroactively
adjusted and restated to give effect to the Reverse Split, as if the Reverse Split had occurred by the relevant earlier date.
Warrants
A summary of warrants activity for the nine months
ended September 30, 2022 was as follows:
| |
Number of shares | | |
Weighted average life | | |
Weighted average exercise price | | |
Intrinsic value | |
| |
| | |
| | |
| | |
| |
Balance of warrants outstanding and exercisable as of December 31, 2021 | |
| 3,854,674 | | |
| 4.70 years | | |
$ | 7.15 | | |
| - | |
Granted | |
| - | | |
| | | |
| - | | |
| - | |
Exercised | |
| - | | |
| | | |
$ | - | | |
| - | |
Balance of warrants outstanding and exercisable as of September 30, 2022 | |
| 3,854,674 | | |
| 3.95 years | | |
$ | 7.15 | | |
| - | |
As of September 30, 2022, the Company had 3,854,674
shares of warrants, among which 54,674 shares of warrants were issued to two individuals in private placements, and 3,800,000 shares of
warrants were issued in three private placements closed on September 22, 2021.
In connection with 3,800,000 shares of warrants,
the Company issued warrants to investors to purchase a total of 3,800,000 ordinary shares with a warrant term of five (5) years. The warrants
have an exercise price of $5.75 per share.
The Warrants ended on September 30, 2022 are subject
to anti-dilution provisions to reflect stock dividends and splits or other similar transactions, but not as a result of future securities
offerings at lower prices. The warrants did not meet the definition of liabilities or derivatives, and as such they are classified as
equity.
| 13. | EARNINGS (LOSS) PER SHARE |
Basic earnings (loss) per share is computed by
dividing the net profit or loss by the weighted average number of common shares outstanding during the period. As of September 30, 2022,
the principal amount and interest expense of convertible promissory notes are $4,822,276 and $355,855. Total obligations of $5,178,131 may
be dilutive common shares in the future.
The number of warrants is excluded from the computation
as the anti-dilutive effect.
The following table sets forth the computation
of basic and diluted loss per common share for the nine months ended September 30, 2022 and 2021 respectively:
| |
For the Nine Months Ended September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Net income (loss) | |
$ | 4,323,050 | | |
$ | (722,805 | ) |
| |
| | | |
| | |
Weighted Average Shares Outstanding-Basic | |
| 45,911,817 | | |
| 19,481,266 | |
Weighted Average Shares Outstanding-Diluted | |
| 51,961,035 | | |
| 20,787,393 | |
Net loss per share - basic and diluted | |
| | | |
| | |
Earnings (loss) per share- basic | |
$ | 0.09 | | |
$ | (0.04 | ) |
Earnings (loss) per share- diluted | |
$ | 0.08 | | |
$ | (0.03 | ) |
| |
For the Three Months Ended September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Net income | |
$ | 1,303,922 | | |
$ | 457,615 | |
| |
| | | |
| | |
Weighted Average Shares Outstanding-Basic | |
| 55,158,053 | | |
| 20,418,262 | |
Weighted Average Shares Outstanding-Diluted | |
| 61,207,271 | | |
| 21,724,389 | |
Net loss per share - basic and diluted | |
| | | |
| | |
Earnings (loss) per share- basic | |
$ | 0.02 | | |
$ | 0.02 | |
Earnings (loss) per share- diluted | |
$ | 0.02 | | |
$ | 0.02 | |
The Enterprise Income Tax Law of the People’s
Republic of China (“PRC tax law”), which was effective on January 1, 2008, stipulates those domestic enterprises and
foreign-invested enterprises are subject to a uniform tax rate of 25%. Under the PRC tax law, companies are required to make quarterly
estimate payments based on 25% tax rate; companies that received preferential tax rates are also required to use a 25% tax rate for their
installment tax payments. The overpayment, however, will not be refunded and can only be used to offset future tax liabilities.
The Company evaluates the level of authority
for each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures
the unrecognized benefits associated with the tax positions. For the nine months ended September 30, 2022, the Company had no unrecognized
tax benefits. Due to uncertainties surrounding future utilization, the Company estimates there will not be sufficient future income to
realize the deferred tax assets for certain subsidiaries and a VIE. As of September 30, 2022 and December 31, 2021, the Company had deferred
tax assets of $7,417,013 and $4,878,864, respectively. The Company maintains a full valuation allowance on its net deferred tax assets
as of September 30, 2022.
The Company does not anticipate any significant
increase to its liability for unrecognized tax benefit within the next 12 months. The Company will classify interest and penalties related
to income tax matters, if any, in income tax expense.
For the nine months ended September 30, 2022 and
2021, the Company had current income tax expenses of $3,190,396 and $1,461,884, respectively, and deferred income tax benefit of $604,813
and $617,582 in the connection of intangible assets generated from the acquisition of Qianhai Baiyu, respectively.
The Company accounts for uncertainty in income
taxes using a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position
for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be
sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit
as the largest amount that is more than 50% likely of being realized upon settlement. Interest and penalties related to uncertain tax
positions are recognized and recorded as necessary in the provision for income taxes. The Company is subject to income taxes in the PRC.
According to the PRC Tax Administration and Collection Law, the statute of limitations is three years if the underpayment of taxes is
due to computational errors made by the taxpayer or the withholding agent. The statute of limitations is extended to five years under
special circumstances, where the underpayment of taxes is more than RMB100,000. In the case of transfer pricing issues, the statute of
limitation is ten years. There is no statute of limitation in the case of tax evasion. There were no uncertain tax positions as of September
30, 2022 and December 31, 2021 and the Company does not believe that its unrecognized tax benefits will change over the next 12 months.
| 15. | RELATED PARTY TRANSACTIONS
AND BALANCES |
| 1) | Nature of relationships
with related parties |
Name |
|
Relationship with the Company |
Shenzhen Qianhai Baiyu Supply Chain Co., Ltd.
(“Qianhai Baiyu”) |
|
Controlled by Mr. Zhiping Chen, the legal representative of Huamucheng, prior to March 31, 2020 |
Yunfeihu International E-commerce Group Co., Ltd
(“Yunfeihu”) |
|
An affiliate of the Company, over which an immediate family member of Chief Executive Officer of the Company owns equity interest and plays a role of director and senior management |
Shenzhen Tongdow International Trade Co., Ltd.
(“TD International Trade”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Beijing Tongdow E-commerce Co., Ltd.
(“Beijing TD”) |
|
Wholly owned by Tongdow E-commerce Group Co., Ltd., which is controlled by an immediate family member of Chief Executive Officer of the Company |
Shanghai Tongdow Supply Chain Management Co., Ltd.
(“Shanghai TD”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Guangdong Tongdow Xinyi Cable New Material Co., Ltd. (“Guangdong TD”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Yangzhou Tongdow E-commerce Co., Ltd.
(“Yangzhou TD”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Tongdow (Zhejiang) Supply Chain Management Co., Ltd.
(“Zhejiang TD”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Shenzhen Meifu Capital Co., Ltd. (“Shenzhen Meifu”) |
|
Controlled by Chief Executive Officer of the Company |
Shenzhen Tiantian Haodian Technology Co., Ltd. (“TTHD”) |
|
Wholly owned by Shenzhen Meifu |
Guotao Deng |
|
Legal representative of Huamucheng before December 31, 2019 |
Hainan Tongdow International Trade Co., Ltd. (“Hainan TD”) |
|
Controlled by the same ultimate parent company |
Yunfeihu modern logistics Co., Ltd (“Yunfeihu Logistics”) |
|
Controlled by the same ultimate parent company |
Shenzhen Tongdow Jingu Investment Holding Co., Ltd (“Shenzhen Jingu”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Tongdow E-commerce Group Co., Ltd (“TD E-commerce”) |
|
Controlled by an immediate family member of Chief Executive Officer of the Company |
Fujian Pan |
|
Shareholder of the Company |
Katie Ou |
|
Shareholder of the Company |
| 2) | Balances with related parties |
|
- |
Due from related parties |
As of September 30, 2022 and December 31, 2021,
the balances with related parties were as follows:
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Yunfeihu (i) | |
$ | - | | |
$ | 11,358,373 | |
Katie Ou (ii) | |
| 301,624 | | |
| - | |
Total due from related parties | |
$ | 301,624 | | |
$ | 11,358,373 | |
(i) | The balance due from Yunfeihu represented loans provided to the related party. Both the principal and interest have been due in May 2022, with an interest rate of 10.95% per annum. |
(ii) | The balance due from Katie Ou represented loans provided to the related party. Both the principal and interest will be due in November 2022, with an interest rate of 6.00% per annum. |
- | Due to related parties |
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Other related parties | |
$ | - | | |
$ | 21,174 | |
Total due to related parties | |
$ | - | | |
$ | 21,174 | |
| 3) | Transactions with related
parties |
For the three and nine months ended September
30, 2021 and 2022, the Company generated revenues from below related party customers:
| |
For the Three Months Ended September 30, | | |
For the Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Revenue from sales of commodity products | |
| | |
| | |
| | |
| |
Yunfeihu | |
$ | - | | |
$ | 1,365,823 | | |
$ | - | | |
$ | 21,650,752 | |
Yangzhou TD | |
| - | | |
| - | | |
| - | | |
| 1,641,702 | |
Total revenues generated from related parties | |
$ | - | | |
$ | 1,365,823 | | |
$ | - | | |
$ | 23,292,454 | |
| 4) | Purchases from a related
party |
For the three and nine months ended September
30, 2021 and 2022, the Company purchased commodity products from below related party vendors:
| |
For the Three Months Ended September 30, | | |
For the Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Purchase of commodity products | |
| | |
| | |
| | |
| |
Yunfeihu | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 1,641,313 | |
Zhejiang TD | |
| - | | |
| - | | |
| - | | |
| 7,950,545 | |
Hainan TD | |
| - | | |
| - | | |
| - | | |
| 3,689,710 | |
TD International Trade | |
| - | | |
| - | | |
| - | | |
| 1,121,345 | |
Yangzhou TD | |
| - | | |
| 1,173,364 | | |
| - | | |
| 7,974,732 | |
Total purchase of commodity products | |
$ | - | | |
$ | 1,173,364 | | |
$ | - | | |
$ | 22,377,645 | |
| 16. | COMMITMENTS AND CONTINGENCIES |
| a | Non-cancellable operating leases |
The following table sets forth our contractual
obligations as of September 30, 2022:
| |
Payment due by September 30 | |
| |
Total | | |
2023 | | |
2024 | | |
2025 | |
Operating lease commitments for property management expenses under lease agreement | |
| 62,140 | | |
| 27,618 | | |
| 27,618 | | |
| 6,904 | |
| a | 2020 Court Matter with Harrison
Fund |
On April 6, 2020, the Company filed a lawsuit
against Harrison Fund, LLC (“Harrison Fund”) in the United States District Court for the Northern District of California
(the “District Court”) (Case No. 3:20-cv-2307). The Company had invested $1,000,000 in Harrison Fund around May 2019. However,
Harrison Fund had been reluctant to disclose related investment information to the Company and it was discovered that certain information
presented on Harrison Fund’s brochure appeared to be problematic. The Company demanded a return on its investment from Harrison
Fund. When the Company failed to obtain a response from Harrison Fund, it filed a complaint against Harrison Fund seeking to recover
the $1,000,000 investment.
Due to the uncertainty arising from this pending
legal proceeding, a full impairment has been applied against the Company’s investment in financial products.
| 17. | RISKS AND UNCERTAINTIES |
Assets that potentially subject the Company to
a significant concentration of credit risk primarily consist of cash and cash equivalents and trade receivables with its customers. The
maximum exposure of such assets to credit risk is their carrying amount as of the balance sheet dates. As of September 30, 2022, approximately
$1.89 million was primarily deposited in financial institutions located in Mainland China, which were uninsured by the government
authority. To limit exposure to credit risk relating to deposits, the Company primarily place cash deposits with large financial institutions
in China, which management believes are of high credit quality. The Company considers the credit standing of customers when making sales
to manage the credit risk. Considering the nature of the business at current, the Company believes that the credit risk is not material
to its operations.
The Company’s operations are carried out
in Mainland China. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the
political, economic and legal environments in the PRC as well as by the general state of the PRC’s economy. In addition, the Company’s
business may be influenced by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency
conversion and remittance abroad, rates and methods of taxation, and the extraction of mining resources, among other factors.
The Company is also exposed to liquidity risk
which is the risk that it is unable to provide sufficient capital resources and liquidity to meet its commitments and business needs.
Liquidity risk is controlled by the application of financial position analysis and monitoring procedures. When necessary, the Company
will turn to other financial institutions and the owners to obtain short-term funding to meet the liquidity shortage.
The Company’s financial information is
presented in USD. The functional currency of the Company is RMB, the currency of the PRC. Any transactions which are denominated in currencies
other than RMB are translated into RMB at the exchange rate quoted by the People’s Bank of China prevailing at the dates of the
transactions, and exchange gains and losses are included in the statements of operations as foreign currency transaction gain or loss.
The consolidated financial statements of the Company have been translated into U.S. dollars in accordance with ASC 830, “Foreign
Currency Matters”. The financial information is first prepared in RMB and then is translated into U.S. dollars at period-end exchange
rates for assets and liabilities and average exchange rates for revenue and expenses. Capital accounts are translated at their historical
exchange rates when the capital transactions occurred. The effects of foreign currency translation adjustments are included as a component
of accumulated other comprehensive income in stockholder’s equity. Cash flows from the Company’s operations are calculated
based upon the local currencies using the average translation rate. As a result, amounts related to assets and liabilities reported on
the statements of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheets. The value of
RMB is subject to changes in central government policies and to international economic and political developments affecting supply and
demand in the China Foreign Exchange Trading System market. Where there is a significant change in the value of RMB, the gains and losses
resulting from the translation of financial statements of a foreign subsidiary will be significantly affected.
|
|
September 30,
2022 |
|
|
December 31,
2021 |
|
|
|
|
|
|
|
|
|
|
Balance sheet items, except for equity accounts |
|
|
7.0998 |
|
|
|
6.3757 |
|
|
|
For the
Nine Months Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
Items in the statements of operations, comprehensive loss and statements of
cash flows |
|
|
6.6068 |
|
|
|
6.4702 |
|
Transactions denominated in currencies other
than the functional currency are translated into prevailing functional currency at the exchange rates prevailing at the dates of the
transactions. The resulting exchange differences are included in the consolidated statements of comprehensive loss.
| (4) | Economic and political risks |
The Company’s operations are conducted
in the PRC. Accordingly, the Company’s business, financial condition and results of operation may be influenced by the political,
economic and legal environment in the PRC and the general state of the PRC economy. In light of the uncertain and rapidly evolving situation
relating to the spread of COVID-19, we have taken temporary precautionary measures intended to help minimize the risk of the virus to
our employees, our customers, and the communities in which we participate, which could negatively impact our business. To this end, we
are evaluating alternative working arrangements, including requiring all employees to work remotely, and we have suspended all non-essential
travel for our employees and limiting in-person work-related meetings.
In addition, with the extended Chinese business
shutdowns that resulted from the outbreak of COVID-19, we may experience delays or the inability to service our customers on a timely
basis in our commodities trading business. The disruptions to our supply chain and business operations, or to our suppliers’ or
customers’ supply chains and business operations, could include disruptions from the interruptions in the supply of commodities,
personnel absences or delivery and storage of commodities, any of which could have adverse ripple effects on our commodities trading
business. If we need to close any of our facilities or a critical number of our employees become too ill to work, our ability to provide
our products and services to our customers could be materially adversely affected in a rapid manner. Similarly, if our customers experience
adverse business consequences due to COVID-19, or any other pandemic, demand for our products and services could also be materially adversely
affected in a rapid manner. Global health concerns, such as COVID-19, could also result in social, economic, and labor instability in
the localities in which we or our suppliers and customers operate within China.
While the potential economic impact brought by
and the duration of COVID-19 may be difficult to assess or predict, a widespread pandemic could result in significant disruption of global
financial markets, reducing our ability to access capital, which could in the future negatively affect our liquidity. In addition, a
recession or market correction resulting from the spread of COVID-19 could materially affect our business and the value of our common
stock. While it is too early to tell whether COVID-19 will have a material effect on our business over time, we continue to monitor the
situation as it unfolds. The extent to which COVID-19 affects our results will depend on many factors and future developments, including
new information about COVID-19 and any new government regulations which may emerge to contain the virus, among others.
| (5) | Risks related to industry |
The Company sells precious products to customers
through our industrial relationship. Sales contracts are entered into with each individual customer. The Company is the principal under
the precious metal direct sales model as the Company controls the products with the ability to direct the use of, and obtain substantially
all the remaining benefits from the precious metal products before they are sold to its customers. The Company has a single performance
obligation to sell metal products to the buyers. Revenue for precious metal trading under direct sales model is recognized at a point
in time when the single performance obligation is satisfied when the products are delivered to the customer. We are under the risk of
economic environment in general and specific to the precious metal industry and to China as well as changes to the existing governmental
regulations.
Commodity trading in China is subject to seasonal
fluctuations, which may cause our revenues to fluctuate from quarter to quarter. We generally experience less user traffic and purchase
orders during national holidays in China, particularly during the Chinese New Year holiday season in the first quarter of each year.
Consequently, the first quarter of each calendar year generally contributes the smallest portion of our annual revenues. Furthermore,
as we are substantially dependent on sales of precious metals, our quarterly revenues and results of operations are likely to be affected
by price fluctuation under macroeconomic circumstances these years.
As our revenues have grown rapidly in recent
years, these factors are difficult to discern based on our historical results, which, therefore, should not be relied on to predict our
future performance. Our financial condition and results of operations for future periods may continue to fluctuate. As a result, the
trading price of our stock may fluctuate from time to time due to seasonality.
|
(1) |
Settlement of Convertible Promissory Note |
The Company settled convertible promissory note
of $125,000 on September 29, 2022 and $125,000 on November 4, 2022, respectively, and issued 151,684 and 144,676 shares of the Company’s
common stock on October 3, 2022 and November 7, 2022, respectively.
|
(2) |
Acquisition of Shenzhen Tongdow Internet Technology Co., Ltd. |
On October 17, 2022, Shenzhen Baiyu Jucheng, entered
into a set of variable interest entity agreements with Shenzhen Tongdow Internet Technology Co., Ltd. (“Tongdow Internet Technology”)
and Shanghai Zhuotaitong Industry Co., Ltd., the sole shareholder of Tongdow Internet Technology. On October 25, 2022, the Parties
completed the transaction. Upon the closing of the transaction, Shenzhen Baiyu Jucheng acquired 65% equity interest of Tongdow Internet
Technology at a consideration of RMB650 million and has effective control over Tongdow Internet Technology’s management and operations.
|
(3) |
November Private Placement |
On November 6, 2022, the Company entered into
that certain securities purchase agreement with Ms. Renmei Ouyang, Chairwomen and Chief Executive Officer of the Company, and certain
other purchasers who are non-U.S. Persons, (as defined in Regulation S under the Securities Act of 1933, as amended), pursuant to which
the Company agreed to sell an aggregate of 50,000,000 shares of its common stock, at a purchase price of $1.15 per share (“November
2022 PIPE”). The gross proceeds to the Company from the November 2022 PIPE will be $57.5 million. Since Ms. Renmei Ouyang is
an affiliate of the Company, the November 2022 PIPE has been approved by the Audit Committee of the Board of Directors of the Company
as well as the Board of Directors of the Company.