UNITED STATES
SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period
ended June 30, 2023
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 000-56305
ENTREPRENEUR UNIVERSE
BRIGHT GROUP.
(Exact name of registrant
as specified in its charter)
Nevada | | 90-1734867 |
(State or other jurisdiction of
incorporation or organization) | | (I.R.S. Employer
Identification Number) |
| | |
Suite 907, Saigao City Plaza Building 2,
No. 170, Weiyang Road, Xi’an, China | | |
(Address of principal executive offices) | | (Zip Code) |
+86-029 - 86100263
(Registrant’s telephone
number, including area code)
Securities registered
pursuant to Section 12(b) of the Act: None
Title of Each Class |
|
Trading Symbol(s) |
|
Name of each exchange on which
registered |
None |
|
|
|
|
Indicate by check mark
whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes ☒ No
☐
Indicate by check mark
whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation
S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark
whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an
emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller
reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| Emerging growth company | ☒ |
If an emerging growth
company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or
revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark
whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares
of registrant’s common stock outstanding as of August 9, 2023 was 1,701,181,423.
ENTREPRENEUR UNIVERSE
BRIGHT GROUP
FORM 10-Q
For the Quarterly Period
Ended June 30, 2023
Table of Contents
NOTE
Entrepreneur Universe
Bright Group, a Nevada corporation (“EUBG” or the “Company”), is not a Chinese operating company but a Nevada
holding company. As a holding company with no material operations of our own, EUBG conducts all of its operations through its subsidiaries
in Hong Kong and in the People’s Republic of China (“PRC” or “China”). Therefore our shareholders will not
directly hold any equity interests in our Chinese operating subsidiaries. Unless otherwise mentioned or unless the context requires otherwise,
when used in this Quarterly Report on Form 10-Q (the “Form 10-Q”), the terms “we,” “us,” and “our”
refer to EUBG and its consolidated subsidiaries, or any one or more of them as the context may require, “HK subsidiary” refers
to Entrepreneurship World Technology Holding Group Company Limited, our wholly-owned subsidiary and a Hong Kong limited company, and “PRC
subsidiary” refers to Xi’an Yunchuang Space Information Technology Co., Ltd., f/k/a Entrepreneurship World Consultants Limited,
a wholly-foreign owned Chinese subsidiary of HK subsidiary. EUBG is a holding company for its operating subsidiaries.
We currently do not,
and we do not plan to use variable interest entities (“VIE”) to execute our business plan or to conduct our China-based operations.
We do not have any contractual arrangements between the holding company, the HK subsidiary, and the PRC subsidiary. EUBG is a Nevada holding
company and does not have any substantive operations other than directly or indirectly holding the equity interest in our operating subsidiaries
in Hong Kong and China. Therefore our shareholders will not directly hold any equity interests in our Chinese operating subsidiaries.
Our holding company structure involves unique risks to investors. Chinese regulatory authorities could disallow our corporate structure,
which would likely result in a material change in our operations and/or the value of the Company’s common stock, including that
it could cause the value of such securities to significantly decline or become worthless.
To the extent you make
any investment in our Company, it will be in EUBG, our holding company in Nevada, and not in our operating subsidiaries in Hong Kong or
in China. Because substantially all of our operations are conducted in China through our PRC subsidiary, the Chinese government may exercise
significant oversight and discretion over the conduct of our business and may intervene in or influence our PRC operations at any time,
which could result in a material change in our operations and/or the value of the Company’s common stock. The Chinese government
could also significantly limit or completely hinder our ability to list and/or remain listed on a U.S. or other foreign exchange, and
to offer future securities to investors and cause the value of such securities to significantly decline or be worthless.
There are significant
legal and operational risks associated with being in and conducting a substantial portion of our operations in mainland China. PRC laws
and regulations governing our current business operations and corporate structure are sometimes vague and uncertain, and we face the risk
that changes in the PRC laws, regulations and policies, including how those laws, regulations and policies will be interpreted or implemented
could have a significant impact upon the business we may be able to conduct in the PRC which would likely result in a material change
in our operations and/or the value of the Company’s common stock, including that it could cause the value of such securities to
significantly decline or become worthless. Furthermore, these risks may significantly limit or completely hinder our ability to offer
or continue to offer our securities to investors in the future.
Recent statements by the
Chinese government have indicated an intent to exert more oversight and control over offerings that are conducted overseas and/or foreign
investments in China based issuers. Any future action by the Chinese government expanding the categories of industries and companies whose
foreign securities offerings are subject to government review could significantly limit or completely hinder our ability to offer or continue
to offer securities to investors and could cause the value of such securities to significantly decline or be worthless. In addition, recently,
the PRC government initiated a series of regulatory actions and made a number of public statements on the regulation of business operations
in China with little advance notice, including cracking down on illegal activities in the securities market, enhancing supervision over
China-based companies listed overseas using a VIE structure, adopting new measures to extend the scope of cybersecurity reviews, and expanding
efforts in anti-monopoly enforcement. We may be subject to regulations relating to overseas securities offering and listing of China-based
companies, including pursuant to the Opinions on Intensifying Crack Down on Illegal Securities Activities issued by the PRC government
authorities, which called for enhanced oversight of overseas listed companies as well as overseas equity fundraising and listing by Chinese
companies, and proposed measures such as the construction of regulatory systems to deal with the risks and incidents faced by China-based
overseas-listed companies; the Trial Administrative Measures of Overseas Securities Offering and Listing by Domestic Companies and the
supporting guidelines issued by the China Securities Regulatory Commission (“CSRC”), which regulate overseas securities offering
and listing activities by China-based companies; the draft Regulations on Network Data Security Management issued by the Cyberspace Administration
of China(“CAC”), which requires, among other things, that a prior cybersecurity review be conducted by the Cybersecurity Review
Office before listing overseas for data processors which process over one million users’ personal information, and for the listing
in Hong Kong of data processors which affect or may affect national security; the Revised Cybersecurity Review Measures, jointly issued
by the National Development and Reform Commission, the Ministry of Industry and Information Technology of the PRC, and several other administrations,
which require, among other things, that a network platform operator holding over one million users’ personal information must apply
with the Cybersecurity Review Office for a cybersecurity review before any public offering or listing outside of mainland PRC and Hong
Kong.
As of the date of this
filing, our operating subsidiaries have not been involved in any investigations on cybersecurity review initiated by the CAC based on
the Measures for Cybersecurity Review (2021) and the Draft Regulation, and we have not received any inquiry, notice, warning, sanctions
in such respect or any regulatory objections to this registration. Because these statements and regulatory actions are new, however, it
is highly uncertain how soon legislative or administrative regulation making bodies in China will respond to them, or what existing or
new laws or regulations will be modified or promulgated, if any, or the potential impact such modified or new laws and regulations will
have on our daily business operations or our ability to accept foreign investments and list on a U.S. exchange. If we are subject to such
a probe or if we are required to comply with stepped-up supervisory requirements, valuable time from our management and money may be expended
in complying and/or responding to the probe and requirements, thus diverting valuable resources and attention away from our operations.
This may, in turn, negatively impact our operations.
As advised by our PRC
legal counsel, we and our subsidiaries are not required to obtain permission or approval from any of the PRC authorities including CSRC
or CAC to issue the Company’s common stock to foreign investors, nor have we, or our subsidiaries, applied for or received any denial
for the Registration. However, recently, the General Office of the Central Committee of the Communist Party of China and the General Office
of the State Council jointly issued the “Opinions on Severely Cracking Down on Illegal Securities Activities According to Law,”
or the Opinions, which was made available to the public on July 6, 2021. The Opinions emphasized the need to strengthen the administration
over illegal securities activities, and the need to strengthen the supervision over overseas listings by Chinese companies. Effective
measures, such as promoting the construction of relevant regulatory systems will be taken to deal with the risks and incidents of China-concept
overseas listed companies, and cybersecurity and data privacy protection requirements and similar matters. The Opinions and any related
implementing rules to be enacted may subject us to compliance requirement in the future. Given the current regulatory environment in the
PRC, we are still subject to the uncertainty of interpretation and enforcement of the rules and regulations in the PRC, which can change
quickly with little advance notice, and any future actions of the PRC authorities. We cannot assure you that relevant PRC government agencies
would reach the same conclusion as we do or as advised by our PRC legal counsel. However, (i) if we inadvertently concluded that such
permissions or approvals are not required, or (ii) if the CSRC, the Cyberspace Administration of China or other regulatory PRC agencies
later promulgate new rules requiring that we obtain their approvals to issue the Company’s common stock to foreign investors, and
we are unable to obtain a waiver of such approval requirements, if and when procedures are established to obtain such a waiver, then we
may not be able to list on a U.S. exchange. In addition, any uncertainties and/or negative publicity regarding such an approval requirement
could have a material adverse effect on the trading price of our securities. It is uncertain when and whether we will be required to obtain
permission from the China Securities Regulatory Commission to list on U.S. exchanges, and even if such permission is obtained, whether
it will be denied or rescinded.
The PRC laws and regulations
and government policy changes rapidly on digital training. For our digital training related services, we worked with Beida Jade Bird Vocational
Education (“Jade Bird”) which was an authorized licensee of China National Personal Talent Training Network (“CNPTTN”),
a PRC regulatory agency for the talent training. Jade Bird was in charge of its training courses, and the Company was authorized by Jade
Bird as its sole training related administrator of the training courses, limited to coordinate the digital training related services to
individual clients who were interested in conducting live-broadcasting business through social medias. The Company provided training related
services, to these individual clients who subscribed courses, in arranging the examination, following up certificate issuance processes,
addressing clients’ concerns, etc. On March 22, 2022, the PRC subsidiary learned that Jade Bird suspended its service after receiving
a notice from CNPTTN and that until further notice CNPTTN has suspended all recruitment services using its CNPTTN’s name. As a result
of CNPTTN’s suspension, the PRC subsidiary has also suspended its digital training related services with Jade Bird from March 22,
2022 until further notice. In the future, laws and regulations and the CNPTTN may require our PRC Subsidiary to meet additional requirements
or obtain additional approvals, licenses or permits to conduct KOL training related business. If our PRC Subsidiary is unable to meet
the relevant requirements or obtain the relevant approvals, licenses or permits, our PRC Subsidiary may not be able to continue to conduct
the KOL training related business. As of the date of this filing, there is no further notice from CNPTTN and the service is still being
suspended. As advised by our PRC legal counsel, other than the above, we and our subsidiaries are currently not required to obtain permission
from any of the PRC authorities to operate its principal business. We cannot assure you that relevant PRC government agencies would reach
the same conclusion as we do or as advised by our PRC legal counsel. If (i) we and our PRC legal counsel inadvertently concluded that
such permissions or approvals are not required, or (ii) the relevant regulatory PRC agencies later promulgate new rules requiring that
we obtain their approvals to operate our business, and we are unable to obtain approval or a waiver of such approval requirements, any
uncertainties and/or negative publicity regarding such an approval requirement could have a material adverse effect on our business operation
and the trading price of our securities.
Although we concluded
that we and our subsidiaries are currently not required to obtain permission from any of the PRC central or local government and that
we have not received any denial to list on the U.S. exchange or to conduct our business operations, if (x) we inadvertently conclude that
such approvals are not required when they are, (y) we do not receive or maintain such permissions or approvals if and when required, or
(z) changes in applicable laws, regulations, or interpretations relating to our business or industry which would require us to obtain
approvals in the future, our operations, financial conditions, and results of operations could be adversely affected, directly or indirectly,
and the value of the Company’s common stock could significantly decline or become worthless.
On July 7, 2022, the CAC
promulgated the Measures for the Security Assessment for Cross-border Transfer of Data (the “Security Assessment measures”),
which will come into effect on September 1, 2022. The Security Assessment measures stipulates that data processors which provide data
cross-border and have one of the following circumstances, should apply the security assessment to the national network information department
through the provincial branches of network information department: (A) data processors to provide important data cross-border; (B) operators
of critical information infrastructure and data processors handling personal information of more than 1 million people to provide personal
information cross-border;(C) data processors which provide cross-border a cumulative total of 100,000 people’s personal information
or 10,000 people’s sensitive personal information since January 1 of the previous year; (D) other situations requiring application
for the security assessment regarding providing data cross-border as stipulated by the state Internet information department. As of the
date of this filing, the PRC subsidiary has not provided any important data or personal data to any offshore institutions or individuals,
so the PRC subsidiary do not need to apply for a security assessment at this stage. However, if we need to provide data to offshore institutions
or individuals in the future and fall into the situations which should apply for the security assessment, we might not pass the security
assessment.
In December 2020, the Holding Foreign Companies Accountable
Act (“HFCAA”), was signed into law as part of a continued regulatory focus in the United States on access to audit and other
information currently protected by national law. The HFCAA states if the Securities and Exchange Commission (“SEC”) determines
that we have filed audit reports issued by a registered public accounting firm that has not been subject to inspection by the Public Company
Accounting Oversight Board (“PCAOB”) for three consecutive years beginning in 2021, the SEC shall prohibit securities from
being traded on a national securities exchange or in the over-the-counter trading market in the U.S. Following the filing of our Form
10 for fiscal year ended December 31, 2021, which was audited by Centurion ZD CPA & Co. (“CZD CPA”), an audit firm headquartered
in Hong Kong, a jurisdiction that the PCAOB has determined that the PCAOB is unable to conduct inspections or investigate auditors, the
SEC added us to its list of Commission-Identified Issuers identified under HFCAA. In December 2022, the Accelerating Holding Foreign Companies
Accountable Act (“AHFCAA”) was signed into law, which amended the HFCAA to shorten the three-year period to two years.
On September 7, 2022, the we dismissed CZD CPA
and appointed Prager Metis CPAs, LLC (“PragerMetis”) as our independent auditor for the fiscal year end December 31, 2022.
Our current auditors, PragerMetis, is located at Hackensack, New Jersey, and has been inspected by the PCAOB. We expect that this will
satisfy the PCAOB inspection requirements for the audit of our consolidated financial statements, subject to compliance with SEC and other
requirements prior to the two-year deadline of the AHFCAA.
Further, on August 26, 2022, the PCAOB signed a Statement
of Protocol with the China Securities Regulatory Commission, or the CSRC, and the Ministry of Finance of the PRC, taking the first step
toward opening access for the PCAOB to inspect and investigate registered public accounting firms headquartered in mainland China and
Hong Kong. On December 15, 2022, the PCAOB announced that it “was able to secure complete access to inspect and investigate
audit firms in the People’s Republic of China (PRC) for the first time in history, in 2022. Therefore, on December 15, 2022, the
PCAOB Board voted to vacate previous determinations to the contrary.”
EUBG is permitted to
transfer cash as a loan and/or capital contribution to the HK subsidiary for its operations and the HK subsidiary is permitted to transfer
cash as a loan and/or capital contribution to the PRC subsidiary for capital investment and company operations. For instance, the PRC
subsidiary will use the cash for their daily business operations. However, under existing PRC regulations, any loans made to our PRC subsidiaries
shall not exceed a statutory limit, and shall be filed with SAFE or its local bureau. Additionally, any capital contributions the HK subsidiary
make to the PRC subsidiary shall be filed with the local commerce department. The PRC subsidiary is the main operating company to earn
revenue. The HK subsidiary is also permitted under the laws of Hong Kong SAR to provide funding to EUBG through dividend distribution
without restrictions on the amount of the funds. Current PRC laws require that dividends be paid only out of the profit for the year calculated
according to PRC accounting principles, which differ from the generally accepted accounting principles in other jurisdictions. In addition,
PRC laws also require a foreign-invested enterprise to set aside at least 10% of its after-tax profits, if any, to fund its statutory
reserves, until the aggregate amount reaches 50% of its registered capital. In addition, a wholly foreign-owned enterprise may, at its
discretion, allocate a portion of its after-tax profits based on PRC accounting principles to enterprise expansion funds, staff welfare,
and bonus funds. Those reserve funds are not available for distribution as cash dividends. The PRC government’s control of foreign
currency conversion may limit our foreign exchange transactions. Under existing PRC foreign exchange regulations, payments of current
account items can be made in foreign currencies without prior approval from SAFE. However, approval from SAFE, or registration with SAFE
or other appropriate departments is required where RMB shall be converted into foreign currency and be remitted out of the PRC. Failure
to comply with the above regulations may result in liability under PRC laws for evasion of foreign exchange controls.
As of the date of this filing,
our PRC subsidiary has distributed RMB64.5 million (approximately to $8.8 million) to its holding parent, our HK subsidiary. After deducting
the withholding tax of approximately RMB6.4 million (approximately to $0.9 million) at a rate of 10% on the declared dividend, the net
distribution amounts to RMB58.0 million (approximately to $8.0 million). However, we cannot ensure that we will be able to comply with
the above regulations in all respects in the future. If we fail to comply with the above regulations, our ability to transfer cash and
distribute earnings may be negatively affected, which could materially and adversely affect our liquidity and our ability to fund and
expand our business. Since EUBG, the Nevada holding company, is not the direct parent company of the PRC subsidiary, EUBG and the PRC
subsidiary cannot make transfers to the other. We intend to keep any future earnings to finance the expansion of our business conducted
by our subsidiaries, and we do not anticipate that any cash dividends will be paid in the foreseeable future from the HK subsidiary to
EUBG, the Nevada holding company, and/or from EUBG to its shareholders. As of the date of this filing, other than the above stated RMB64.5
million cash dividends transferred from our PRC subsidiary to our HK subsidiary for operational costs, no cash transfer or transfer of
other assets (including dividends and distribution) have occurred among EUBG, our Nevada holding company, and either of its subsidiaries,
our HK subsidiary or our PRC subsidiary.
The PRC government has
significant oversight and discretion over the conduct of our business and may intervene or influence our operations as the government
deems appropriate to further regulatory, political and societal goals. To the extent that the cash and assets of our business are in our
PRC subsidiary and/or Hong Kong subsidiary, such cash or assets may not be available to fund our operations or for other use outside of
the PRC and/or Hong Kong due to the potential intervention by the PRC government to impose restrictions and limitations over our ability
or our subsidiaries’ ability to transfer cash or assets. Any such intervention in or influence on our business operations or action
to exert more oversight and control over the cash or assets of our subsidiaries, once taken by the PRC government, could adversely affect
our business, financial condition and results of operations and the value of our common stock, or significantly limit or completely hinder
our ability to offer or continue to offer securities to investors and cause the value of such securities to significantly decline or in
extreme cases, become worthless.
On September 1, 2021,
our PRC subsidiary adopted a written Monetary and Cash Fund Management System (“Cash Management Policy”) for its operations
in China and Hong Kong. The Cash Management Policy covers cash, bank deposits and other monetary funds owned by the PRC subsidiary and
Hong Kong subsidiary and includes procedures on receiving funds, depositing funds, transferring funds and proper documentation and recording
of cash. We adopted the Cash Management Policy in order to provide a process and guidance on collecting, accounting for, and safeguarding
all cash and cash equivalents of our PRC subsidiary and Hong Kong subsidiary, including 1) checking the latest regulation requirements
between China and Hong Kong; and 2) seeking approval from EUBG’s chief executive officer in order to transfer funds from our PRC
subsidiary to our HK subsidiary. EUBG does not have a cash management policy.
For detailed discussions
on such risks, please see the section captioned “Risk Factors” in our Annual Report on Form 10-K (the “Annual Report”
or “Form 10-K”), filed with the SEC on March 29, 2023.
SPECIAL NOTE REGARDING
FORWARD LOOKING STATEMENTS
This Quarterly Report
on Form 10-Q (the “Quarterly Report” or “Form 10-Q”) includes “forward-looking statements” within
the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”). All statements in this report other than statements of historical fact
are forward-looking statements for purposes of these provisions, including any statements of the Company’s plans and objectives
for future operations, the Company’s future financial or economic performance (including known or anticipated trends), and the assumptions
underlying or related to the foregoing. Statements that include the use of terminology such as “may,” “will,”
“expects,” “plans,” “anticipates,” “estimates,” “potential,” or “continue,”
or the negative thereof, or other comparable terminology, are forward-looking statements. These risks and uncertainties include, but are
not limited to, the factors described in the section captioned “Risk Factors” in our Annual Report filed with the SEC on March
29, 2023. Forward-looking statements reflect our current views with respect to future events and are based on assumptions and subject
to risks and uncertainties. You should read these factors and the other cautionary statements made in this report and in the documents
we incorporate by reference into this report as being applicable to all related forward-looking statements wherever they appear in this
report or the documents we incorporate by reference into this report. If one or more of these factors materialize, or if any underlying
assumptions prove incorrect, our actual results, performance or achievements may vary materially from any future results, performance
or achievements expressed or implied by these forward-looking statements.
Any forward-looking statements
contained in this Quarterly Report are only estimates or predictions of future events based on information currently available to our
management and management’s current beliefs about the potential outcome of future events. Whether these future events will occur
as management anticipates, whether we will achieve our business objectives, and whether our revenues, operating results or financial condition
will improve in future periods are subject to numerous risks. There are a number of important factors that could cause actual results
to differ materially from the results anticipated by these forward-looking statements. These important factors include those that we discuss
under the heading “Risk Factors” in this Quarterly Report and in other reports filed from time to time with the SEC that are
incorporated by reference into this Quarterly Report. You should read these factors and the other cautionary statements made in this Quarterly
Report and in the documents which we incorporate by reference into this Quarterly Report as being applicable to all related forward-looking
statements wherever they appear in this Quarterly Report or the documents we incorporate by reference into this Quarterly Report. If one
or more of these factors materialize, or if any underlying assumptions prove incorrect, our actual results, performance or achievements
may vary materially from any future results, performance or achievements expressed or implied by these forward-looking statements. We
undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise,
except as required by law.
PART I - Financial
Information
Item 1. Financial
Statements
INDEX TO FINANCIAL STATEMENTS
UNAUDITED
FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2023 AND 2022
ENTREPRENEUR UNIVERSE BRIGHT GROUP
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2023 AND DECEMBER 31, 2022
(UNAUDITED)
(In U.S. dollars except for number of shares)
| |
June 30, 2023 | | |
December 31, 2022 | |
| |
| | |
| |
ASSETS | |
| | |
| |
CURRENT ASSETS | |
| | |
| |
Cash and cash equivalents | |
$ | 8,059,731 | | |
$ | 7,193,591 | |
Accounts receivable | |
| 421,736 | | |
| 234,978 | |
Other receivables and prepayments | |
| 58,052 | | |
| 73,069 | |
Total current assets | |
| 8,539,519 | | |
| 7,501,638 | |
| |
| | | |
| | |
NON-CURRENT ASSETS | |
| | | |
| | |
Plant and equipment, net | |
| 142,943 | | |
| 188,889 | |
Operating lease right-of-use assets, net | |
| 53,310 | | |
| 83,077 | |
Total non-current assets | |
| 196,253 | | |
| 271,966 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 8,735,772 | | |
$ | 7,773,604 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Other payables and accrued liabilities | |
$ | 197,457 | | |
$ | 369,727 | |
Other payables and accrued liabilities – related party | |
| 3,902 | | |
| - | |
Receipt in advance | |
| - | | |
| 1,710 | |
Operating lease liabilities, current | |
| 53,310 | | |
| 54,705 | |
Tax payables | |
| 363,685 | | |
| 94,758 | |
Amount due to a director | |
| 3,496 | | |
| 167,936 | |
Total current liabilities | |
| 621,850 | | |
| 688,836 | |
| |
| | | |
| | |
NON-CURRENT LIABILITY | |
| | | |
| | |
Deferred tax liabilities | |
| 200,639 | | |
| 172,196 | |
Operating lease liabilities, non-current | |
| - | | |
| 28,372 | |
Total non-current liabilities | |
| 200,639 | | |
| 200,568 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 822,489 | | |
| 889,404 | |
| |
| | | |
| | |
COMMITMENTS AND CONTINGENCIES | |
| | | |
| | |
| |
| | | |
| | |
STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Preferred stock, par value $0.0001 per share, 1,100,000 shares authorized, Nil (December 31, 2022: Nil) shares issued and outstanding as of June 30, 2023 | |
| - | | |
| - | |
Common stock, par value $0.0001 per share; 1,800,000,000 shares authorized, 1,701,181,423 (December 31, 2022: 1,701,181,423) shares issued and outstanding as of June 30, 2023 | |
| 170,118 | | |
| 170,118 | |
Additional paid-in capital | |
| 6,453,048 | | |
| 6,453,048 | |
Statutory reserves | |
| 65,911 | | |
| 65,911 | |
Retained earnings | |
| 1,169,119 | | |
| 47,215 | |
Accumulated other comprehensive income | |
| 55,087 | | |
| 147,908 | |
Total stockholders’ equity | |
| 7,913,283 | | |
| 6,884,200 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | |
$ | 8,735,772 | | |
$ | 7,773,604 | |
The accompanying notes are an integral part of
these condensed consolidated financial statements.
ENTREPRENEUR UNIVERSE BRIGHT GROUP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2023 AND 2022
(UNAUDITED)
(In U.S. dollars except for number of shares)
| |
For the three months ended June 30, | | |
For the six months ended June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
Revenue | |
| 1,705,942 | | |
| 840,868 | | |
$ | 2,882,878 | | |
$ | 2,049,872 | |
Cost of revenue | |
| (108,581 | ) | |
| (113,332 | ) | |
| (223,135 | ) | |
| (425,811 | ) |
Gross profit | |
| 1,597,361 | | |
| 727,536 | | |
| 2,659,743 | | |
| 1,624,061 | |
Selling expenses | |
| (5,279 | ) | |
| (8,319 | ) | |
| (6,718 | ) | |
| (24,914 | ) |
General and administrative expenses | |
| (390,294 | ) | |
| (331,385 | ) | |
| (813,796 | ) | |
| (642,673 | ) |
Profit from operations | |
| 1,201,788 | | |
| 387,832 | | |
| 1,839,229 | | |
| 956,474 | |
Other income (expenses): | |
| - | | |
| | | |
| | | |
| | |
Interest income | |
| 10,764 | | |
| 12,637 | | |
| 18,500 | | |
| 22,967 | |
Exchange gain (loss) | |
| (74,178 | ) | |
| 27,862 | | |
| (53,630 | ) | |
| 27,922 | |
Sundry income | |
| 7,938 | | |
| 17,600 | | |
| 65,943 | | |
| 109,032 | |
Total other income(expenses), net | |
| (55,476 | ) | |
| 58,099 | | |
| 30,813 | | |
| 159,921 | |
Income before income tax | |
| 1,146,312 | | |
| 445,931 | | |
| 1,870,042 | | |
| 1,116,395 | |
Income tax expense | |
| (455,865 | ) | |
| (180,081 | ) | |
| (748,138 | ) | |
| (459,372 | ) |
Net income | |
$ | 690,447 | | |
| 265,850 | | |
$ | 1,121,904 | | |
$ | 657,023 | |
Other comprehensive loss | |
| - | | |
| | | |
| | | |
| | |
Foreign currency translation adjustment | |
| (77,327 | ) | |
| (231,781 | ) | |
| (92,821 | ) | |
| (236,916 | ) |
Total comprehensive income | |
$ | 613,120 | | |
| 34,069 | | |
$ | 1,029,083 | | |
$ | 420,107 | |
| |
| | | |
| | | |
| | | |
| | |
Net income per share - Basic and diluted | |
$ | 0.00 | * | |
| 0.00 | * | |
$ | 0.00 | * | |
$ | 0.00 | * |
Weighted average number of common shares outstanding | |
| | | |
| | | |
| | | |
| | |
- Basic and Diluted | |
| 1,701,181,423 | | |
| 1,701,181,423 | | |
| 1,701,181,423 | | |
| 1,701,181,423 | |
The accompanying notes are an integral part of
these condensed consolidated financial statements.
ENTREPRENEUR UNIVERSE BRIGHT GROUP
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
IN STOCKHOLDERS’ EQUITY
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2023 AND 2022
(UNAUDITED)
(In U.S. dollars except for number of shares)
Three and six months ended June 30, 2022
| |
Common Stock | | |
Additional | | |
Preferred stock | | |
| | |
(Accumulated Deficit) | | |
Accumulated Other | | |
Total | |
| |
Number of Shares | | |
Amount | | |
Paid-In Capital | | |
Number of Shares | | |
Amount | | |
Statutory Reserves | | |
Retained earnings | | |
Comprehensive Income | | |
Stockholders’ Equity | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as of January 1, 2022 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | (357,403 | ) | |
$ | 429,940 | | |
$ | 6,761,614 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 391,173 | | |
| - | | |
| 391,173 | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (5,135 | ) | |
| (5,135 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of March 31, 2022 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | 33,770 | | |
$ | 424,805 | | |
$ | 7,147,652 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 265,850 | | |
| - | | |
| 265,850 | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (231,781 | ) | |
| (231,781 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of June 30, 2022 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | 299,620 | | |
$ | 193,024 | | |
$ | 7,181,721 | |
Three and six months ended June 30, 2023
| |
Common Stock | | |
Additional | | |
Preferred stock | | |
| | |
| | |
Accumulated Other | | |
Total | |
| |
Number of | | |
| | |
Paid-In | | |
Number of | | |
| | |
Statutory | | |
Retained | | |
Comprehensive | | |
Stockholders’ | |
| |
Shares | | |
Amount | | |
Capital | | |
Shares | | |
Amount | | |
Reserve | | |
Earnings | | |
Income | | |
Equity | |
Balance as of January 1, 2023 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | 47,215 | | |
$ | 147,908 | | |
$ | 6,884,200 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 431,457 | | |
| - | | |
| 431,457 | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (15,494 | ) | |
| (15,494 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of March 31, 2023 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | 478,672 | | |
$ | 132,414 | | |
$ | 7,300,163 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 690,447 | | |
| - | | |
| 690,447 | |
Foreign currency translation adjustment | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (77,327 | ) | |
| (77,327 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of June 30, 2023 | |
| 1,701,181,423 | | |
$ | 170,118 | | |
$ | 6,453,048 | | |
| - | | |
$ | - | | |
$ | 65,911 | | |
$ | 1,169,119 | | |
$ | 55,087 | | |
| 7,913,283 | |
The accompanying notes are an integral part of
these condensed consolidated financial statements.
ENTREPRENEUR UNIVERSE BRIGHT GROUP
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2023 AND 2022
(UNAUDITED)
(In U.S. dollars)
| |
For the six months ended June 30, | |
| |
2023 | | |
2022 | |
Cash flows from operating activities | |
| | |
| |
Net income | |
$ | 1,121,904 | | |
$ | 657,023 | |
Adjustments to reconcile net income to cash used in operating activities: | |
| | | |
| | |
Depreciation | |
| 40,298 | | |
| 42,322 | |
Amortization of operating lease right-of-use assets | |
| 26,907 | | |
| 27,395 | |
Deferred tax | |
| 28,230 | | |
| 123,894 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Other receivables and prepayments | |
| 12,259 | | |
| 19,049 | |
Accounts receivable | |
| (207,645 | ) | |
| (213,535 | ) |
Accounts payable | |
| - | | |
| (113,645 | ) |
Other payables and accrued liabilities | |
| (160,301 | ) | |
| (170,904 | ) |
Tax payables | |
| 286,498 | | |
| 125,057 | |
Contract liabilities | |
| - | | |
| (212,060 | ) |
Receipt in advance | |
| (1,703 | ) | |
| (5,064 | ) |
Operating lease liabilities | |
| (26,908 | ) | |
| (27,395 | ) |
Net cash generated from operating activities | |
| 1,119,539 | | |
| 252,137 | |
| |
| | | |
| | |
Cash flows used in investing activities | |
| | | |
| | |
Purchase of property, plant and equipment | |
| (1,877 | ) | |
| (8,381 | ) |
| |
| | | |
| | |
Cash flows used in financing activities | |
| | | |
| | |
Repayment to a director | |
| (164,441 | ) | |
| - | |
| |
| | | |
| | |
Effect of exchange rates on cash | |
| (87,081 | ) | |
| (255,625 | ) |
| |
| | | |
| | |
Net increase (decrease) in cash and cash equivalents | |
| 866,140 | | |
| (11,869 | ) |
Cash and cash equivalents at beginning of period | |
| 7,193,591 | | |
| 7,649,129 | |
Cash and cash equivalents at end of period | |
$ | 8,059,731 | | |
$ | 7,637,260 | |
| |
| | | |
| | |
Supplemental cash flow information | |
| | | |
| | |
Cash paid during the period for: | |
| | | |
| | |
Income taxes | |
$ | 286,922 | | |
$ | 224,055 | |
The accompanying notes are an integral part of
these condensed consolidated financial statements.
ENTREPRENEUR UNIVERSE BRIGHT GROUP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2023 AND 2022
(UNAUDITED)
(In U.S. dollars except for number of shares)
NOTE 1 – ORGANIZATION AND BUSINESS
Entrepreneur Universe Bright Group (“EUBG”
or the “Company”) was incorporated in the State of Nevada on April 21, 1999 under the name LE GOURMET CO, INC. and the Company’s
name to Entrepreneur Universe Bright Group, with an effective date of April 3, 2020.
The Company, through its wholly owned subsidiaries,
mainly engages in provision of digital marketing consultation services in Hong Kong and China.
Company name |
|
Place/date of incorporation |
|
Principal activities |
1. Entrepreneurship World Technology Holding Group Company Limited |
|
Hong Kong/May 15, 2019 |
|
Provision of consulting and promotional services |
|
|
|
|
|
2. Xian Yunchuang Space Information Technology Co., Ltd. |
|
The People’s Republic of China (“PRC”)/October 18, 2019 |
|
Provision of digital marketing consultation services |
|
|
|
|
|
3. Xian Yunchuang Space Information Technology Co.,
Ltd, BaiYin Branch
(Deregistered on June 30, 2023) |
|
PRC/May 7, 2020 |
|
Provision of digital marketing consultation services |
COVID-19
In early January of 2020, a novel coronavirus
(“COVID-19”) outbreak took place in Wuhan, China. Subsequently, it has spread rapidly to Asia and other parts of the world.
The COVID-19 outbreak has resulted in widespread economic disruptions in China, as well as stringent government measures by the Chinese
government to contain its transmissions including quarantines, travel restrictions, and temporary closures of non-essential businesses
in China and elsewhere.
In early December 2022, China announced a nationwide
loosening of its zero-covid policy, and most of the travel restrictions and quarantine requirements were lifted in December 2022. As a
result, there were significant surges of COVID-19 cases in many cities in China from December 2022 to March 2023. However, based on the
current situation, the Company does not expect a significant impact on the Company’s operations and financial results in the long
run.
The Company achieved an operating revenue of $2,882,878
and $2,049,872 for the six months ended June 30, 2023 and 2022, respectively, representing an increase of approximately 40.6% from the
prior period. The increase was mainly contributed by our consultation services to a client engaged in live streaming business.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with United States of America generally accepted accounting principles (“U.S.
GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial
reporting.
The interim condensed consolidated financial information
as of June 30, 2023 and for the three and six months ended June 30, 2023 and 2022 have been prepared without audit, pursuant to the rules
and regulations of the SEC. Certain information and footnote disclosures, which are normally included in consolidated financial statements
prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. The interim condensed consolidated
financial information should be read in conjunction with the Financial Statements and the notes thereto, included in the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2022, previously filed with the SEC on March 29, 2023.
In the opinion of management, all adjustments
(which include all significant normal and recurring adjustments) necessary to present a fair statement of the Company’s interim
condensed consolidated financial position as of June 30, 2023, its interim condensed consolidated results of operations and cash flows
for the three and six months ended June 30, 2023 and 2022, as applicable, have been made. The interim results of operations are not necessarily
indicative of the operating results for the full fiscal year or any future periods.
Use of Estimates
The preparation of these financial statements
in conformity with U.S. GAAP requires management of the Company to make estimates and judgments that affect the reported amounts
of assets, liabilities, revenues, costs and expenses, and related disclosures. On an ongoing basis, the Company evaluates its estimates
based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results
of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other
sources. Actual results may differ from these estimates under different assumptions or conditions.
Recently Adopted Accounting Standards
In June 2016, the FASB
issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326) (“ASU 2016-13”), which requires entities to measure
all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable
and supportable forecasts. ASU 2016-13 replaces the existing incurred loss model and is applicable to the measurement of credit losses
on financial assets measured at amortized cost. ASU 2016-13 is to be adopted on a modified retrospective basis. As a smaller reporting
company, ASU 2016-13 will be effective for the Company for interim and annual reporting periods beginning after December 15, 2022. The
Company adopted these ASUs on January 1, 2023, and these amendments were applied prospectively.
In March 2022, the FASB
issued ASU 2022-02, Topic 326. The ASU eliminates the accounting guidance for trouble debt restructurings by creditors in Subtopic 310-40,
and enhances the disclosure requirements for modifications of loans to borrowers experiencing financial difficulty. Additionally, the
ASU requires disclosure of gross writeoffs of receivables by year of origination for receivables within the scope of Subtopic 326-20,
Financial Instruments - Credit Losses - Measured at Amortized Cost. This ASU is effective for periods beginning after December 15, 2022.
The Company adopted this ASU on January 1, 2023, and these amendments were applied prospectively.
Recently Issued Accounting Standards
In October 2021, the FASB issued ASU No. 2021-08,
“‘Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers”
(“ASU 2021-08”). This ASU requires entities to apply Topic 606 to recognize and measure contract assets and contract liabilities
in a business combination. The amendments improve comparability after the business combination by providing consistent recognition and
measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not
acquired in a business combination. The amendments are effective for the Company beginning after December 15, 2023, and are applied prospectively
to business combinations that occur after the effective date. The Company does not expect the adoption of ASU 2021-04 to have a material
effect on the condensed consolidated financial statements.
Other accounting standards that have been issued
or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a
material impact on the Company’s condensed consolidated financial statements upon adoption.
Basis of Consolidation and Noncontrolling Interests
The condensed consolidated financial statements
include the financial statements of the Company and its wholly owned subsidiaries. All significant inter-company balances and transactions
within the Company have been eliminated upon consolidation.
A subsidiary is an entity in which (i) the
Company directly or indirectly controls more than 50% of the voting power; or (ii) the Company has the power to appoint or remove
the majority of the members of the board of directors or to cast a majority of votes at the meeting of the board of directors or to govern
the financial and operating policies of the investee pursuant to a statute or under an agreement among the shareholders or equity holders.
Leases
The Company determines if an arrangement is a
lease or contains a lease at inception of the arrangement. Operating lease liabilities are recognized based on the present value of the
remaining lease payments, discounted using the discount rate for the lease at the commencement date. As the rate implicit in the lease
is not readily determinable for the operating lease, the Company generally uses an incremental borrowing rate based on information available
at the commencement date to determine the present value of future lease payments. Operating lease right-of-use (“ROU assets”)
assets represent the Company’s right to control the use of an identified asset for the lease term and lease liabilities represent
the Company’s obligation to make lease payments arising from the lease. ROU assets are generally recognized based on the amount
of the initial measurement of the lease liability. Lease expense is recognized on a straight-line basis over the lease term. The Company
elected the package of practical expedients permitted under the transition guidance to combine the lease and non-lease components as a
single lease component for operating leases associated with the Company’s office space lease, and to keep leases with an initial
term of 12 months or less off the balance sheet and recognize the associated lease payments in the condensed consolidated statements of
income on a straight-line basis over the lease term.
ROU assets are reviewed for impairment when indicators
of impairment are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC 360, Property, Plant,
and Equipment, as ROU assets are long-lived nonfinancial assets.
ROU assets are tested for impairment individually
or as part of an asset group if the cash flows related to the ROU asset are not independent from the cash flows of other assets and liabilities.
An asset group is the unit of accounting for long-lived assets to be held and used, which represents the lowest level for which identifiable
cash flows are largely independent of the cash flows of other groups of assets and liabilities.
The Company recognized no impairment of ROU assets
as of June 30, 2023 and December 31, 2022.
The operating lease is included in operating lease
right-of-use assets, operating lease liabilities-current and operating lease liabilities-non-current on the Company’s condensed
consolidated balance sheets.
Cash and Cash Equivalents
For purposes of the statement of cash flows, the
Company considers cash, money market funds, investments in interest bearing demand deposit accounts, time deposits and all highly liquid
investments placed with banks or other financial institutions with an original maturity of three and six months or less to be cash equivalents.
As of June 30, 2023, cash held in accounts managed
by online payment platforms such as Alipay and WeChat Pay amounted to $2,571 (as at December 31, 2022: $2,717), which have been classified
as cash and cash equivalents in the condensed consolidated balance sheets.
Accounts receivable
Accounts receivables are recorded at the invoiced
amount, net of allowances for doubtful accounts and sales returns. The allowance for doubtful accounts is the Company’s best estimate
of the amount of probable credit losses in the Company’s existing accounts receivables. The Company determines the allowance based
on historical write-off experience, customer specific facts and economic conditions.
Outstanding accounts receivable balances are reviewed
individually for collectability. Account balances are charged off against the allowance after all means of collection have been exhausted
and the potential for recovery is considered remote.
Plant and equipment
Plant and equipment are recorded at cost less
accumulated depreciation and accumulated impairment. Depreciation is computed using the straight-line method over the estimated useful
lives of the assets.
| |
Estimated useful lives (years) | |
Motor vehicle | |
| 4 – 5 | |
Office equipment | |
| 3 | |
The gain or loss on the disposal of plant and
equipment is the difference between the net sales proceeds and the lower of the carrying value or fair value less cost to sell the relevant
assets and is recognized in general and administrative expenses in the condensed consolidated statements of comprehensive income.
Impairment of Long-lived Assets
In accordance with ASC 360-10-35, we review the
carrying values of long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of an
asset may not be recoverable. The Company assesses the recover-ability of the assets based on the non-discounted future cash flows the
assets are expected to generate and recognize an impairment loss when estimated discounted future cash flows expected to result from the
use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an
impairment is identified, the Company would reduce the carrying amount of the asset to its estimated fair value based on a discounted
cash flows approach or, when available and appropriate, to comparable market values. No impairment has been recorded by the Company for
the three and six months ended June 30, 2023 and 2022.
Revenue Recognition
The Company recognizes revenues when its customer
obtains control of promised goods or services, in an amount that reflects the consideration which it expects to receive in exchange for
those goods. The Company recognizes revenues following the five step model prescribed under ASU No. 2014-09: (i) identify contract(s)
with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction
price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
The Company evaluates if it is a principal or
an agent in a transaction to determine whether revenue should be recorded on a gross or net basis. The Company is acting as the principal
if it obtains control over the goods and services before they are transferred to customers. When the Company is primarily obligated in
a transaction, is generally subject to inventory risk, has latitude in establishing prices, or has several but not all of these indicators,
the Company acts as the principal and revenue is recorded on a gross basis. When the Company is not primarily obligated in a transaction,
does not generally bear the inventory risk and does not have the ability to establish the price, the Company acts as the agent and revenue
is recorded on a net basis
The Company derives its revenue primarily from
consultancy services, sourcing and marketing services, and digital training related services.
Consultancy services
The Company generates the majority of its revenues
by providing consulting services to its clients.
Performance-based arrangements represent
forms of variable consideration determined by pre-established fixed rates. In these arrangements, the Company’s fees are based on
the attainment of contractually defined objectives with our client, such as assisting the client in achieving a specific business objective
(e.g. end customer placed an order to buy a product or enrolment of a course, or improve the performance quality and profitability of
our client’s livestream performers). The Company is entitled a fixed rate on revenue generated by the client that are related to
the scope of respective consultancy services upon client acceptance on the services provided.
Sourcing and marketing services
The Company provides agency-based sourcing and
marketing services to connect marketplace operators and merchants.
Agency-based sourcing and marketing services
represents product procurement on behalf of marketplace operators. The Company recognized revenues from agency-based sourcing and
marketing services at a fixed rate on the value of goods that are sourced and delivered to the ultimate customers by the merchants. The
Company reports revenues from these transactions on a net basis because the performance obligation is to facilitate a transaction between
marketplace operators and merchants, for which the Company did not obtain the control over the products before passing on to the end customers.
The Company is not primarily responsible for fulfilling the promise and not exposed to inventory risk.
The post-sale services, goods return and other
kinds of product issue are responsibilities of the merchants. Upon successful delivery to ultimate customers by the merchants, there is
no unfulfilled obligation that could affect the marketplace operators’ and merchants’ acceptance of the services provided.
The acceptance provisions have lapsed, or the Company has objective evidence that all criteria for acceptance have been satisfied.
Digital training related services
Fixed-fee digital training related services
are provided to clients who are interested to conduct live-broadcasting business through social medias. The Company require the clients
to pay a pre-established fee in exchange for the services. Revenues are recognized when promised services (e.g. preliminary consulting
work, setting up an e-learning account and delivery of learning materials) are delivered to the clients.
The Company derived services revenues of $440,732 and
$685,213 for the three months ended June 30, 2023 and 2022, respectively; and $792,401 and $1,504,658 for the six months
ended June 30, 2023 and 2022, respectively, from provision of certain consultancy services and sourcing and marketing services through
the program application (“App”) platform managed by a related company, Xi’an Chuangyetianxia Network Technology Co.,
Ltd. (“Xian CNT”). The Company CEO, Mr. Tao, has significant influence over Xian CNT.
Practical expedients and exemption
The Company has not occurred any costs to obtain
contracts, and does not disclose the value of unsatisfied performance obligations for contracts with an original expected length of one
year or less.
Revenue by major service line
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Consultancy services | |
| 1,705,206 | | |
| 680,606 | | |
| 2,876,812 | | |
| 1,506,962 | |
Sourcing and marketing services | |
| 736 | | |
| 160,262 | | |
| 6,066 | | |
| 269,948 | |
Digital training related services | |
| - | | |
| - | | |
| - | | |
| 272,962 | |
| |
$ | 1,705,942 | | |
$ | 840,868 | | |
$ | 2,882,878 | | |
$ | 2,049,872 | |
Revenue by recognition over time vs point in time
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Revenue recognized at a point in time | |
| 1,705,942 | | |
| 840,868 | | |
| 2,882,878 | | |
| 2,049,872 | |
Revenue recognized over time | |
| - | | |
| - | | |
| - | | |
| - | |
| |
$ | 1,705,942 | | |
$ | 840,868 | | |
$ | 2,882,878 | | |
$ | 2,049,872 | |
Revenue recorded on a gross vs net basis
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Revenue recorded on a gross basis | |
| 1,705,206 | | |
| 680,606 | | |
| 2,876,812 | | |
| 1,779,924 | |
Revenue recorded on a net basis | |
| 736 | | |
| 160,262 | | |
| 6,066 | | |
| 269,948 | |
| |
$ | 1,705,942 | | |
$ | 840,868 | | |
$ | 2,882,878 | | |
$ | 2,049,872 | |
Contract liabilities
The Company’s contract liabilities consist
of deferred revenue associated with consultancy fees and provision of fixed-fee training related services. The table below presents the
activity of the deferred consultancy services revenue during the six months ended June 30, 2023 and the year ended December 31, 2022,
respectively:
| |
June 30,
2023 | | |
December 31, 2022 | |
Balance at beginning of period | |
$ | - | | |
$ | 216,142 | |
Service fees collected | |
| - | | |
| 220,183 | |
Refunded | |
| - | | |
| (149,992 | ) |
Service revenue earned | |
| - | | |
| (262,799 | ) |
Exchange realignment | |
| - | | |
| (23,534 | ) |
Balance at end of period | |
$ | - | | |
$ | - | |
Cost of revenue
Cost of revenues consists primarily of employee
compensation, service fees, agency fees, and the related IT expenses, which are directly attributable to the revenues
Employee benefits
Full time employees of the Company in the PRC
participate in a government mandated defined contribution plan, pursuant to which certain pension benefits, medical care, employee housing
fund and other welfare benefits are provided to the employees. Chinese labor regulations require that the PRC subsidiary of the Company
make contributions to the government for these benefits based on certain percentages of the employees’ salaries, up to a maximum
amount specified by the local government. The Company has no legal obligation for the benefits beyond the contributions made. Total amounts
of such employee benefit expenses, which were expensed as incurred, were approximately $29,904 and $26,814 for the three months
ended June 30, 2023 and 2022, respectively; and $46,148 and $49,959 for the six months ended June 30, 2023 and 2022, respectively.
Foreign Currency and Foreign Currency Translation
The reporting currency of the Company is the United
States dollar (“US dollar”). The financial records of the Company’s PRC operating subsidiaries are maintained in their
local currency, the Renminbi (“RMB”), which is the functional currency. The financial records of the Company’s Hong
Kong operating subsidiary are maintained in its local currency, the Hong Kong Dollar (“HKD”), which is the functional currency.
Assets and liabilities of the subsidiaries are translated into the reporting currency at the exchange rates at the balance sheet date,
equity accounts are translated at historical exchange rates, and income and expense items are translated using the average rate for the
period. The translation adjustments are recorded in accumulated other comprehensive loss under shareholders’ equity.
Monetary assets and liabilities denominated in
currencies other than the applicable functional currencies are translated into the functional currencies at the prevailing rates of exchange
at the balance sheet date. Nonmonetary assets and liabilities are remeasured into the applicable functional currencies at historical exchange
rates. Transactions in currencies other than the applicable functional currencies during the period are converted into the functional
currencies at the applicable rates of exchange prevailing at the transaction dates. Transaction gains and losses are recognized in the
condensed consolidated statements of operations.
RMB is not a fully convertible currency. All foreign
exchange transactions involving RMB must take place either through the People’s Bank of China (the “PBOC”) or other
institutions authorized to buy and sell foreign exchange. The exchange rates adopted for the foreign exchange transactions are the rates
of exchange quoted by the PBOC, which are determined largely by supply and demand. Translation of amounts from RMB into US dollars has
been made at the following exchange rates for the respective periods:
Six months ended June 30, 2023 |
|
|
Balance sheet, except for equity accounts |
|
RMB 7.2335 to US$1.00 |
Income statement and cash flows |
|
RMB 6.9263 to US$1.00 |
|
|
|
Six months ended June 30, 2022 |
|
|
Balance sheet, except for equity accounts |
|
RMB 6.6995 to US$1.00 |
Income statement and cash flows |
|
RMB 6.4783 to US$1.00 |
During the periods presented, HKD is pegged to
the U.S. dollar within a narrow range which is around HKD 7.8 to USD 1.00 for both periods.
Income Taxes
Income taxes are accounted for using an asset
and liability approach which requires the recognition of income taxes payable or refundable for the current period and deferred tax liabilities
and assets for the future tax consequences of events that have been recognized in the Company’s financial statements or tax returns.
Deferred income taxes are determined based on the differences between the accounting basis and the tax basis of assets and liabilities
and are measured using the currently enacted tax rates and laws. Deferred tax assets are reduced by a valuation allowance, if based on
available evidence, it is considered that it is more likely than not that some portion of or all of the deferred tax assets will not be
realized. In making such determination, the Company considers factors including future reversals of existing taxable temporary differences,
future profitability, and tax planning strategies. If events were to occur in the future that would allow the Company to realize more
of its deferred tax assets than the presently recorded net amount, an adjustment would be made to the deferred tax assets that would increase
income for the period when those events occurred. If events were to occur in the future that would require the Company to realize less
of its deferred tax assets than the presently recorded net amount, an adjustment would be made to the valuation allowance against deferred
tax assets that would decrease income for the period when those events occurred. Significant management judgment is required in determining
income tax expense and deferred tax assets and liabilities.
The Company conducts business in the US, the PRC
and Hong Kong and is subject to tax in these jurisdictions. As a result of its business activities, the Company will file tax returns
that are subject to examination by the respective tax authorities.
Uncertain Tax Positions
Management reviews regularly the adequacy of the
provisions for taxes as they relate to the Company’s income and transactions. In order to assess uncertain tax positions, the Company
applies a more likely than not threshold and a two-step approach for tax position measurement and financial statement recognition. For
the two-step approach, 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, 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 to be realized upon settlement.
In subsequent periods, any interest and penalties related to uncertain tax positions will be recognized as a component of income tax expense.
As of June 30, 2023 and December 31, 2022, the Company had not recorded any liability for uncertain tax positions.
Net income per Share of Common Stock
The Company has adopted ASC Topic 260, “Earnings
per Share,” (“EPS”) which requires presentation of basic EPS on the face of the income statement for all entities with
complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation. In the accompanying
financial statements, basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock
outstanding during the period.
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Net income | |
$ | 690,447 | | |
$ | 265,850 | | |
$ | 1,121,904 | | |
$ | 657,023 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average number of common stock outstanding | |
| | | |
| | | |
| | | |
| | |
- basic and diluted | |
| 1,701,181,423 | | |
| 1,701,181,423 | | |
| 1,701,181,423 | | |
| 1,701,181,423 | |
| |
| | | |
| | | |
| | | |
| | |
Net income per share | |
| | | |
| | | |
| | | |
| | |
- basic and diluted | |
$ | 0.00 | * | |
$ | 0.00 | * | |
$ | 0.00 | * | |
$ | 0.00 | * |
* | Less than $0.01 per share |
The calculation of basic net income per share
of common stock is based on the net income for the three and six months ended June 30, 2023 and 2022 and the weighted average number of
ordinary shares outstanding.
For the three and six months ended June 30, 2023
and 2022, the Company has no potentially dilutive securities, such as options or warrants, currently issued and outstanding.
Segments
The Company uses the “management approach”
in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Company’s
chief operating decision maker for making operating decisions and assessing performance as the source for determining the Company’s
reportable segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue of
marketing consultation services and operating results of the Company and, as such, the Company has determined that the Company has one
operating segment (provision of consulting, sourcing and marketing services, and digital training related services in China) as defined
by ASC Topic 280 “Segment Reporting”.
Fair Value of Financial Instruments
ASC Topic 820, Fair Value Measurement and Disclosures,
defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal
or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
This topic also establishes a fair value hierarchy, which requires classification based on observable and unobservable inputs when measuring
fair value. Certain current assets and current liabilities are financial instruments. Management believes their carrying amounts are a
reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization
and, if applicable, their current interest rates are equivalent to interest rates currently available. The three levels of valuation hierarchy
are defined as follows:
|
● |
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
|
● |
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. |
|
● |
Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Valuation of debt products depends upon a number
of factors, including prevailing interest rates for like securities, expected volatility in future interest rates, and other relevant
terms of the debt. Other factors that may be considered include the borrower’s ability to adequately service its debt, the fair
market value of the borrower in relation to the face amount of its outstanding debt and the quality of collateral securing the Company’s
debt investments. The fair value of these debt products classified as Level 2 are established by reference to the prices quoted by respective
fund administrators.
The carrying amounts of financial assets and liabilities,
such as cash and cash equivalents, accounts receivable, other receivables, accounts payable and other payables, amounts due to a director
and a shareholder and borrowings approximate their fair values because of the short maturity of these instruments or the rate of interest
of these instruments approximate the market rate of interest.
Comprehensive Income
Comprehensive income is defined as the change
in equity of a company during a period from transactions and other events and circumstances excluding transactions resulting from investments
from owners and distributions to owners. Accumulated other comprehensive income includes cumulative foreign currency translation adjustment.
NOTE 3 – PLANT AND EQUIPMENT
Plant and equipment as of June 30, 2023 and December
31, 2022 are summarized below:
| |
June 30, 2023 | | |
December 31, 2022 | |
Motor vehicle | |
$ | 351,142 | | |
$ | 369,244 | |
Office equipment | |
| 10,794 | | |
| 9,466 | |
| |
| 361,936 | | |
| 378,710 | |
Less: Accumulated depreciation | |
| (218,993 | ) | |
| (189,821 | ) |
Plant and equipment, net | |
$ | 142,943 | | |
$ | 188,889 | |
Depreciation expenses, classified as operating expenses, were $19,978
and $20,952 for the three months ended June 30, 2023 and 2022, respectively; and $40,298 and $42,322 for the six months ended June 30,
2023 and 2022, respectively.
NOTE 4 – RELATED PARTY TRANSACTIONS
The following is the list of the related parties
with which the Company had transactions for the three and six months ended June 30, 2023 and 2022:
| (a) | Zhongchuang Boli Technology Co., Ltd. (“Zhongchuang Boli”) – a company incorporated in the Gansu, PRC. Zhongchuang
Boli is wholly owned by the sister of Mr. Guolin Tao since February 3, 2021. |
Related party transaction
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
Sundry income | |
| | |
| | |
| | |
| |
Zhongchuang Boli | |
| 2,043 | | |
| - | | |
| 4,086 | | |
| - | |
Sundry income was charged at fees agreed by both
parties in accordance with a trademark licensing agreement.
Related party balances
| |
June 30, 2023 | | |
December 31, 2022 | |
Amount due to a director | |
| | |
| |
- Mr. Guolin Tao | |
$ | 3,496 | | |
$ | 167,936 | |
| |
| | | |
| | |
Other payables | |
| | | |
| | |
- Zhongchuang Boli | |
$ | 3,902 | | |
| - | |
The amount due to director as of June 30, 2023
and December 31, 2022 are unsecured, non-interest bearing and repayable on demand. As at December 31, 2022, the carrying amount included
expenses paid on behalf of Mr. Guolin of US$3,276.
NOTE 5 – ACCOUNTS RECEIVABLE, NET
Accounts receivable as of June 30, 2023 and December
31, 2022:
| |
June 30, 2023 | | |
December 31, 2022 | |
Account receivables | |
$ | 421,736 | | |
$ | 234,978 | |
Less: Allowance for doubtful accounts | |
| - | | |
| - | |
| |
$ | 421,736 | | |
$ | 234,978 | |
NOTE 6 – OTHER RECEIVABLES AND PREPAYMENTS
Other receivables and prepayments consisted of
the following as of June 30, 2023 and December 31, 2022:
| |
June 30, 2023 | | |
December 31, 2022 | |
Deposits and other receivables | |
$ | 27,730 | | |
$ | 15,948 | |
Prepayments | |
| 30,322 | | |
| 57,121 | |
| |
$ | 58,052 | | |
$ | 73,069 | |
NOTE 7 – OTHER PAYABLES AND ACCRUED LIABILITIES
Other payables and accrued liabilities and consisted
of the following as of June 30, 2023 and December 31, 2022:
| |
June 30, 2023 | | |
December 31, 2022 | |
Other payables | |
$ | 53,934 | | |
$ | 60,047 | |
Salary payable | |
| 104,012 | | |
| 62,830 | |
Accrued audit fees | |
| - | | |
| 145,000 | |
Value-added tax and other taxes payables | |
| 39,511 | | |
| 30,838 | |
Other accrued expenses | |
| - | | |
| 71,012 | |
| |
$ | 197,457 | | |
$ | 369,727 | |
NOTE 8 – STATUTORY RESERVES
As stipulated by the relevant laws and regulations
in the PRC, company established in the PRC (the “PRC subsidiary”) is required to maintain a statutory reserve made out of
profit for the year based on the PRC subsidiary’ statutory financial statements which are prepared in accordance with the accounting
principles generally accepted in the PRC. The amount and allocation basis are decided by the director of the PRC subsidiary annually and
is not to be less than 10% of the profit for the year of the PRC subsidiary. The aggregate amount allocated to the reserves will be limited
to 50% of registered capital for certain subsidiaries. Statutory reserve can be used for expanding the capital base of the PRC subsidiary
by means of capitalization issue.
In addition, as a result of the relevant PRC laws
and regulations which impose restriction on distribution or transfer of assets out of the PRC statutory reserve, $65,911 representing
the PRC statutory reserve of the subsidiary as of June 30, 2023 and December 31, 2022, are also considered under restriction for distribution.
No additional statutory reserves is recorded in
June 30, 2023 because the aggregate amount of profits allocated to the reserves has reached 50% of registered capital of the PRC subsidiary.
NOTE 9 – INCOME TAXES
(a) | The local (United States) and foreign components of income (loss) before income taxes were comprised of the following: |
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Tax jurisdictions from: | |
| | |
| | |
| | |
| |
- Local | |
$ | (128,860 | ) | |
$ | (138,753 | ) | |
$ | (218,881 | ) | |
$ | (253,156 | ) |
- Foreign, representing: | |
| | | |
| | | |
| | | |
| | |
HK | |
| (145,771 | ) | |
| 8,651 | | |
| (197,009 | ) | |
| (19,913 | ) |
PRC | |
| 1,420,943 | | |
| 576,033 | | |
| 2,285,932 | | |
| 1,389,464 | |
| |
| | | |
| | | |
| | | |
| | |
Income before income taxes | |
$ | 1,146,312 | | |
$ | 445,931 | | |
$ | 1,870,042 | | |
$ | 1,116,395 | |
Income is subject to tax in the various countries
in which the Company operates.
The Company is incorporated
in the State of Nevada and is subject to the U.S. federal tax and state tax. On December 22, 2017, the U.S. government enacted comprehensive
tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act makes broad and complex changes
to the U.S. tax code, including, but not limited to, (1) reducing the U.S. federal corporate income tax rate from 35 percent to 21 percent;
(2) requiring companies to pay a one-time transition tax on certain unrepatriated earnings of foreign subsidiaries; (3) generally eliminating
U.S. federal corporate income taxes on dividends from foreign subsidiaries; (4) providing modification to subpart F provisions and new
taxes on certain foreign earnings such as Global Intangible Low-Taxed Income (GILTI). Except for the one-time transition tax, most of
these provisions go into effect starting January 1, 2018.
The Global Intangible
Low-taxed Income (GILTI) is a new provision introduced by the Tax Cuts and Jobs Act. U.S. shareholders, who are domestic corporations,
of controlled foreign corporations (CFCs) are eligible for up to an 80% deemed paid foreign tax credit (FTC) and a 50% deduction of the
current year inclusion with the full amount of the Section 78 gross-up subject to limitation. This new provision is effective for tax
years of foreign corporations beginning after December 31, 2017. The Company has evaluated whether it has additional provision amount
resulted by the GILTI inclusion on current earnings and profits of its foreign controlled corporations. The Company has made an accounting
policy choice of treating taxes due on future U.S. inclusions in taxable amount related to GILTI as a current period expense when incurred.
As of June 30, 2023 and 2022, the Company does not have any aggregated positive tested income; and as such, does not have additional provision
amount recorded for GILTI tax.
The Company mainly conducts its operating business
through its subsidiaries in China, including Hong Kong.
The subsidiary incorporated in Hong Kong is subject
to Hong Kong taxation on income derived from their activities conducted in Hong Kong. Hong Kong Profits Tax has been calculated at 16.5%
of the estimated assessable profit for the three and six months ended June 30, 2023 and 2022. The provision for Hong Kong Profits Tax
is calculated at 8.25% on assessable profits up to $275,729 (HK$2,000,000) for the three and six months ended June 30, 2023 and 2022 and
subject to a waiver of 100% of the profits tax under a cap of $1,379 (HK$10,000) for the three and six months ended June 30, 2023 and
2022, respectively.
The subsidiary incorporated in mainland China
is governed by the Income Tax Law of the PRC concerning foreign invested enterprises and foreign enterprises and various local income
tax laws (the Income Tax Laws), and are subject to 25% tax rate throughout the periods presented.
Under the PRC EIT law, withholding income tax,
normally at a rate of 10%, is imposed on dividend paid by PRC entities out of its profits earned since January 1, 2008 to its overseas
investors (including Hong Kong investors). Deferred taxation on the undistributed profits of the PRC subsidiaries has been provided in
the condensed consolidated financial statements to the extent that in the opinion of the directors such profits will be distributed in
the foreseeable future. Total undistributed profits of the Company’s PRC subsidiary at June 30, 2023 and December 31, 2022 were
$2,150,194 and $1,882,886, respectively. At June 30, 2023 and December 31, 2022, the Company recognized deferred tax liabilities of $215,020
and $188,289, respectively, in respect of the undistributed profits.
Income tax expense consists of the following:
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Current tax: | |
| | |
| | |
| | |
| |
China | |
$ | 358,019 | | |
$ | 131,409 | | |
$ | 573,420 | | |
$ | 335,479 | |
| |
| | | |
| | | |
| | | |
| | |
Deferred tax | |
| | | |
| | | |
| | | |
| | |
Hong Kong | |
| 98,081 | | |
| 48,672 | | |
| 173,751 | | |
| 123,893 | |
China | |
| (235 | ) | |
| - | | |
| 967 | | |
| - | |
Total | |
$ | 455,865 | | |
$ | 180,081 | | |
$ | 748,138 | | |
$ | 459,372 | |
The provision for income taxes consisted of the
following:
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
Income before income tax | |
| 1,146,312 | | |
| 445,931 | | |
$ | 1,870,042 | | |
$ | 1,116,395 | |
Statutory income tax rate | |
| 21 | % | |
| 21 | % | |
| 21 | % | |
| 21 | % |
Income tax credit computed at statutory income rate | |
| 240,727 | | |
| 93,645 | | |
| 392,709 | | |
| 234,443 | |
Reconciling items: | |
| | | |
| | | |
| | | |
| | |
Non-deductible expenses | |
| 53,659 | | |
| 28,736 | | |
| 90,827 | | |
| 58,186 | |
Rate differential in different tax jurisdictions | |
| 63,398 | | |
| 22,653 | | |
| 100,303 | | |
| 56,475 | |
Deferred tax provided on dividends withholding tax of PRC subsidiaries | |
| 98,081 | | |
| 48,672 | | |
| 173,751 | | |
| 123,893 | |
Over-provision in prior year | |
| - | | |
| (13,625 | ) | |
| (9,452 | ) | |
| (13,625 | ) |
Income tax expense | |
| 455,865 | | |
| 180,081 | | |
$ | 748,138 | | |
$ | 459,372 | |
The tax effects of temporary differences that
give rise to significant portions of the deferred tax assets and liabilities as of June 30, 2023 and December 31, 2022 are presented below:
| |
June 30, 2023 | | |
December 31, 2022 | |
Deferred tax assets: | |
| | |
| |
Accelerated depreciation | |
$ | 2,460 | | |
$ | 3,558 | |
Deductible temporarily difference arising from other payable | |
| 11,921 | | |
| 12,535 | |
Less: Net off with deferred tax liabilities for financial reporting purposes | |
| (14,381 | ) | |
| (16,093 | ) |
Net total deferred tax assets | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Deferred tax liabilities: | |
| | | |
| | |
Undistributed profits of a PRC subsidiary | |
$ | 215,020 | | |
$ | 188,289 | |
Less: Net off with deferred tax assets for financial reporting purposes | |
| (14,381 | ) | |
| (16,093 | ) |
Net total deferred tax liabilities | |
$ | 200,639 | | |
$ | 172,196 | |
NOTE 10 – LEASE
On June 10, 2021, the Company entered into a lease
agreement for office space in Xian, the PRC with a non-cancellable lease term, commencing on July 16, 2021 and expiring on July 15, 2024.
The monthly rental payment is approximately $4,757 (RMB32,951) per month.
Operating lease expense for the three and six
months ended June 30, 2023 and 2022 were as follows:
| |
Three months ended
June 30, | | |
Six months ended
June 30, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| | |
| |
Operating lease cost – straight line | |
| 14,098 | | |
| 14,946 | | |
| 28,545 | | |
| 30,519 | |
Total lease expense | |
$ | 14,098 | | |
$ | 14,946 | | |
$ | 28,545 | | |
$ | 30,519 | |
The following is a schedule, by years, of maturities
of lease liabilities as of June 30, 2023:
| |
Operating leases | |
| |
| |
Remainder of 2023 | |
$ | 27,257 | |
2024 | |
| 27,257 | |
2025 | |
| - | |
2026 | |
| - | |
Thereafter | |
| - | |
Total undiscounted cash flows | |
| 54,514 | |
Less: imputed interest | |
| (1,203 | ) |
Present value of lease liabilities | |
$ | 53,311 | |
Lease term and discount rate
| |
June 30, 2023 | |
Weighted-average remaining lease term - year | |
| 1.0 | |
Weighted-average discount rate (%) | |
| 4.90 | % |
Supplemental cash flow information related to
lease where the Company was the lessee for the three and six months ended June 30, 2023 and 2022 was as follows:
| |
Six months ended June 30, | |
| |
2023 | | |
2022 | |
Operating cash outflows from operating lease | |
$ | 28,545 | | |
$ | 30,519 | |
NOTE 11 – CONTINGENCIES AND COMMITMENTS
Contingencies
Certain conditions may exist as of the date the
condensed consolidated financial statements are issued, which may result in a loss to the Company but which will only be resolved when
one or more future events occur or fail to occur. The Company’s management and legal counsel assess such contingent liabilities,
and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are
pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the
perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected
to be sought. There was no contingency of this type as of June 30, 2023 and December 31, 2022.
If the assessment of a contingency indicates that
it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would
be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not
probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with
an estimate of the range of possible loss if determinable and material would be disclosed. There was no contingency of this type as of
June 30, 2023 and December 31, 2022.
Loss contingencies considered to be remote by
management are generally not disclosed unless they involve guarantees, in which case the guarantee would be disclosed.
NOTE 12 – CERTAIN RISKS AND CONCENTRATIONS
The Company had net revenue from the following
customers that individually comprised 10% or more of net revenue for the three and six months ended June 30, 2023 and 2022:
| |
Three months ended June 30, | |
| |
2023 | | |
2022 | |
Customer A | |
$ | 1,250,773 | | |
| 73 | % | |
$ | 477,371 | | |
| 57 | % |
| |
Six months ended June 30, | |
| |
2023 | | |
2022 | |
Customer A | |
$ | 2,063,279 | | |
| 72 | % | |
$ | 846,530 | | |
| 41 | % |
The Company had accounts receivable from the following
customers that individually comprised 10% or more of net accounts receivable as of June 30, 2023 and December 31, 2022:
| |
June 30, 2023 | | |
December 31, 2022 | |
Customer A (note i) | |
$ | 329,971 | | |
| 78 | % | |
$ | 189,195 | | |
| 70 | % |
For the three and six months ended June 30, 2023
and 2022, the Company derived services revenues of $440,732 and $685,213 for the three months ended June 30, 2023 and 2022,
respectively; and $792,401 and $1,504,658 for the six months ended June 30, 2023 and 2022, respectively, through the APP platform
managed by Xian CNT, represented 26%, 81%, 27% and 73% of our total revenue.
The Company had cost of revenue from the following
service vendor that individually comprised 10% or more of cost of revenue for the six months ended June 30, 2023 and 2022:
| |
Six months ended June 30, | |
| |
2023 | | |
2022 | |
Service vendor A | |
$ | - | % | |
$ | 138,434 | | |
| 32.5 | % |
There was no service vendor that individually
comprised 10% or more of accounts payable as of June 30, 2023 and December 31, 2022.
At June 30, 2023 and December 31, 2022, the Company’s
cash and cash equivalents included bank deposits in accounts maintained in China and Hong Kong and liquid funds in online payment platforms.
The Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank
accounts.
For the credit risk related to accounts receivable,
the Company performs ongoing credit evaluations of its customers and, if necessary, maintains reserves for potential credit losses.
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to significant concentrations of credit risk consist primarily of cash and cash equivalents.
As of June 30, 2023 and 2022, $8,059,731 and $7,193,591
of the Company’s cash and cash equivalents, respectively were held at financial institutions and online payment platforms located
in the PRC and Hong Kong that management believes to be of high credit quality. The Company has not experienced any losses on cash and
cash equivalents to date. The Company does not require collateral or other securities to support financial instruments that are subject
to credit risk.
The Company operates principally in the PRC and
grants credit to its customers in this geographic region. Although the PRC is economically stable, it is always possible that unanticipated
events in foreign countries could disrupt the Company’s operations.
NOTE 13 – SUBSEQUENT EVENTS
The Company has evaluated the existence of events
and transactions subsequent to the balance sheet date through the date the unaudited condensed consolidated financial statements were
issued and has determined that there were no significant subsequent events or transactions which would require recognition or disclosure
in the unaudited condensed consolidated financial statements.
ITEM 2 – MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
COVID-19 Update
In early January of 2020,
a novel coronavirus (“COVID-19”) outbreak took place in Wuhan, China. Subsequently, it has spread rapidly to Asia and other
parts of the world. The COVID-19 outbreak has resulted in widespread economic disruptions in China, as well as stringent government measures
by the Chinese government to contain its transmissions including quarantines, travel restrictions, and temporary closures of non-essential
businesses in China and elsewhere.
In early December 2022, China announced a nationwide
loosening of its zero-covid policy, and most of the travel restrictions and quarantine requirements were lifted in December 2022. As a
result, there were significant surges of COVID-19 cases in many cities in China from December 2022 to March 2023. However, based on the
current situation, the Company does not expect a significant impact on the Company’s operations and financial results in the long
run.
The Company achieved an operating revenue of $2,882,878
and $2,049,872 for the six months ended June 30, 2023 and 2022, respectively, representing an increase of approximately 40.6% from the
prior period. The increase was mainly contributed by our consultation services to a client engaged in live streaming business.
Overview
From 2007 to 2019, we
were an inactive company looking for business opportunities, and did not have any active business activities. In May of 2019, our board
of directors decided to embark on our new marketing consultancy services and e-commerce business in China. Our PRC subsidiary’s
operations in China are the primary operations of the Company. While substantially all of our operations are located in China, we currently
do not, and we do not plan to use variable interest entities to execute our business plan or to conduct our China-based operations. However,
because our operations are in China and our major shareholders are located in China, there is always a risk that the Chinese government
may in the future seek to affect operations of any company with any level of operations in China, including its ability to offer securities
to investors, list its securities on a U.S. or other foreign exchange, conduct its business or accept foreign investment. If any or all
of the foregoing were to occur, it could, in turn, result in a material change in the Company’s operations and/or the value of its
common stock and/or significantly limit or completely hinder its ability to offer or continue to offer securities to investors and cause
the value of such securities to significantly decline or be worthless.
On March 22, 2022, the PRC
subsidiary learned that Beijing Jade Bird Culture and Art Research Institute (“Jade Bird”), the key opinion leader (KOL) agency
that the PRC subsidiary works with to coordinate digital training related service, suspended its service after receiving a notice from
China National Personal Talent Training Network (“CNPTTN”), a PRC regulatory agency for the talent training, that until further
notice CNPTTN has suspended all recruitment services using CNPTTN’s name from January 30, 2022. As a result of CNPTTN’s suspension,
the PRC subsidiary has also suspended its digital training related services with Jade Bird until further notice. Jade Bird is an authorized
licensee of CNPTTN. For the six months ended June 30, 2023 and 2022, the digital training related services with Jade Bird represented
0% and 13% of our total revenue, or $0 and $272,962, respectively. For the three months ended June 30, 2023 and 2022, the digital training
related services with Jade Bird were nil.
Segment and Related
Information
We operate as a single
reportable segment “provision of consulting, sourcing and marketing services in China”.
Results of Operations
and Financial Condition
Results of Operations
for the three months ended June 30, 2023 as compared to the three months ended June 30, 2022
The following table represents
our unaudited condensed consolidated statement of operations for the three months ended June 30, 2023 and 2022.
| |
Three Months Ended June 30, | |
| |
2023 | | |
2022 | |
| |
$ | | |
% of Revenues | | |
$ | | |
% of Revenues | |
| |
| | |
| | |
| | |
| |
Revenues | |
$ | 1,705,942 | | |
| 100 | % | |
$ | 840,868 | | |
| 100 | % |
Cost of revenues | |
| (108,581 | ) | |
| (6 | )% | |
| (113,332 | ) | |
| (13 | )% |
Gross profit | |
| 1,597,361 | | |
| 94 | % | |
| 727,536 | | |
| 87 | % |
Selling Expenses: | |
| (5,279 | ) | |
| 0 | % | |
| (8,319 | ) | |
| (1 | )% |
General and administrative expenses | |
| (390,294 | ) | |
| (23 | )% | |
| (331,385 | ) | |
| (39 | )% |
Total other income (expenses), net | |
| (55,476 | ) | |
| (3 | )% | |
| 58,099 | | |
| 7 | % |
Income before income tax | |
| 1,146,312 | | |
| 67 | % | |
| 445,931 | | |
| 53 | % |
Income tax expense | |
| (455,865 | ) | |
| (27 | )% | |
| (180,081 | ) | |
| (21 | )% |
Net income | |
$ | 690,447 | | |
| 40 | % | |
$ | 265,850 | | |
| 32 | % |
Revenue and cost of
revenue
During the three months
ended June 30, 2023, we generated revenue of $1,705,942, which represents an increase of $865,074 or 102.9% compared to the same period
in the prior year. The increase was mainly contributed by our consultation services to a client engaged in live streaming business.
Cost of revenue for the
three months ended June 30, 2023 was $108,581, which represented a slight decrease of $4,751 or 4.2% compared to the same period in the
prior year.
As a result of the above,
the gross profit was $1,597,361 for the three months ended June 30, 2023, which represented an increase of $869,825 or 119.6% as compared
to the same period in the prior year. The increase in gross profit was primarily due to the increase in revenue as well as the decrease
in cost of revenues, resulting in an increase in profit margin.
Selling expenses
During the three months
ended June 30, 2023, we incurred $5,279 selling expenses, which represented a decrease of $3,040 or 36.5% as compared to the same period
in the prior year. We maintained the selling expenses at a lower amount during the periods.
General and administrative
expenses
During the three months
ended June 30, 2023, we incurred $390,294 general and administrative expenses, which represented an increase of $58,909 or 17.8% as compared
to the same period in the prior year. Our general and administrative expenses consisted mainly of audit fees, professional fees, payroll
expenses and consultancy fees. The increase in general and administrative expenses was primarily due to an increase in audit fees related
to the filing of a registration document during the period. Additionally, certain staff costs that were previously classified as selling
expenses were reclassified as general and administrative expenses to better reflect their nature.
Total other income
(expenses), net
During the three months
ended June 30, 2023, we incurred net other expense of $55,476, which represented a difference of $113,575 or 195.5% as compared to the
same period in the prior year. The difference was primarily attributable to exchange losses of US$74,178, which arose from the translation
of certain foreign currency-denominated assets in our subsidiaries. Our net other income (expenses) mainly consisted of bank interest
income, exchange rate differences and sundry income.
Income tax expense
During the three months
ended June 30, 2023, we incurred income tax expense of $455,865, which represented an increase of $275,784 or 153.1% as compared to the
same period in the prior year. The income tax expenses consisted of the Enterprise Income Tax charged in China and the withholding tax
incurred in Hong Kong.
For the three months
ended June 30, 2023, our income tax expenses comprised of current tax expenses and deferred tax expenses of $358,019 and $97,846, respectively,
compared to current tax expenses and deferred tax expenses of $131,409 and $48,672 for the three months ended June 30, 2022.
Net income
As a result of the above,
we generated a net income of $690,447 and $265,850 for the three months ended June 30, 2023 and 2022, respectively.
Results of Operations
for the six months ended June 30, 2023 as compared to the six months ended June 30, 2022
The following table represents
our unaudited condensed consolidated statement of operations for the six months ended June 30, 2023 and 2022.
| |
Six Months Ended June 30, | |
| |
2023 | | |
2022 | |
| |
$ | | |
% of Revenues | | |
$ | | |
% of Revenues | |
| |
| | |
| | |
| | |
| |
Revenues | |
$ | 2,882,878 | | |
| 100 | % | |
$ | 2,049,872 | | |
| 100 | % |
Cost of revenues | |
| (223,135 | ) | |
| (8 | )% | |
| (425,811 | ) | |
| (21 | )% |
Gross profit | |
| 2,659,743 | | |
| 92 | % | |
| 1,624,061 | | |
| 79 | % |
Selling Expenses: | |
| (6,718 | ) | |
| 0 | % | |
| (24,914 | ) | |
| (1 | )% |
General and administrative expenses | |
| (813,796 | ) | |
| (28 | )% | |
| (642,673 | ) | |
| (31 | )% |
Total other income, net | |
| 30,813 | | |
| 1 | % | |
| 159,921 | | |
| 8 | % |
Income before income tax | |
| 1,870,042 | | |
| 65 | % | |
| 1,116,395 | | |
| 54 | % |
Income tax expense | |
| (748,138 | ) | |
| (26 | )% | |
| (459,372 | ) | |
| (22 | )% |
Net income | |
$ | 1,121,904 | | |
| 39 | % | |
$ | 657,023 | | |
| 32 | % |
Revenue and cost of
revenue
During the six months
ended June 30, 2023, we generated revenue of $2,882,878, which represents an increase of $833,006 or 40.6% compared to the same period
in the prior year. The increase was mainly contributed by our consultation services to a client engaged in live streaming business.
Cost of revenue for the
six months ended June 30, 2023 was $223,135, which represented a decrease of $202,676 or 47.6% compared to the same period in the prior
year. The decrease in cost of revenue is mainly due to the absence of direct operating costs related to digital training services used
in the current period. For the six months ended June 30, 2022, direct operating costs related to these services were $206,783.
As a result of the above,
the gross profit was $2,659,743 for the six months ended June 30, 2023, which represented an increase of $1,035,682 or 63.8% as compared
to the same period in the prior year. The increase in gross profit was primarily due to the increase in revenue, resulting in an increase
in profit margin, and was further supported by the temporary suspension of digital training services that typically had lower profit margins.
Selling expenses
During the six months
ended June 30, 2023, we incurred $6,718 selling expenses, which represented a decrease of $18,196 or 73.0% as compared to the same period
in the prior year. The decrease of selling expenses was mainly due to the tightening of entertainment policies and no staff costs incurred
in selling activities during the current period.
General and administrative
expenses
During the six months
ended June 30, 2023, we incurred $813,796 general and administrative expenses, which represented an increase of $171,123 or 26.6% as compared
to the same period in the prior year. Our general and administrative expenses consisted mainly of audit fees, professional fees, payroll
expenses and consultancy fees. The increase in general and administrative expenses was primarily due to an increase in audit fees related
to the filing of a registration document during the period. Additionally, certain staff costs that were previously classified as selling
expenses were reclassified as general and administrative expenses to better reflect their nature.
Total other income,
net
During the six months
ended June 30, 2023, we recorded net other income of $30,813, which represented a decrease of $129,108 or 80.7% as compared to the same
period in the prior year. The different was mainly due to certain sundry income generated in the prior year that did not recur in the
current period, as well as exchange losses of US$53,630, which arose from the translation of certain foreign currency-denominated assets
in our subsidiaries. Our net other income mainly consisted of bank interest income, exchange rate differences and sundry income.
Income tax expense
During the six months
ended June 30, 2023, we incurred income tax expense of $748,138, which represented an increase of $288,766 or 62.9% as compared to the
same period in the prior year. The income tax expenses consisted of the Enterprise Income Tax charged in China and the withholding tax
incurred in Hong Kong.
For the six months ended
June 30, 2023, our income tax expenses comprised of current tax expenses and deferred tax expenses of $573,420 and $174,718, respectively,
compared to current tax expenses and deferred tax expenses of $335,479 and $123,893 for the six months ended June 30, 2022.
Net income
As a result of the above,
we generated a net income of $1,121,904 and $657,023 for the six months ended June 30, 2023 and 2022, respectively.
Liquidity and Capital
Resources
Working Capital
| |
June 30, 2023 | | |
December 31, 2022 | |
Cash and cash equivalents | |
$ | 8,059,731 | | |
$ | 7,193,591 | |
Total current assets | |
| 8,539,519 | | |
| 7,501,638 | |
Total assets | |
| 8,735,772 | | |
| 7,773,604 | |
Total liabilities | |
| 822,489 | | |
| 889,404 | |
Retained earnings | |
| 1,169,119 | | |
| 47,215 | |
Total equity | |
| 7,913,283 | | |
| 6,884,200 | |
Cash flow
The following table sets
forth a summary of our cash flows for the periods indicated:
|
|
Six months ended
June 30, |
|
|
|
2023 |
|
|
2022 |
|
Net cash generated from operating activities |
|
$ |
1,119,539 |
|
|
$ |
252,137 |
|
Cash flows used in investing activities |
|
|
(1,877 |
) |
|
|
(8,381 |
) |
Cash flows used in financing activities |
|
|
(164,441 |
) |
|
|
- |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(87,081 |
) |
|
|
(255,625 |
) |
Cash and cash equivalents, beginning of period |
|
|
7,193,591 |
|
|
|
7,649,129 |
|
Cash and cash equivalents, end of period |
|
$ |
8,059,731 |
|
|
$ |
7,637,260 |
|
Cash generated from
operating activities
Net cash generated from
operating activities for the six months ended June 30, 2023 was $1,119,539, which represented an increase of $867,402 or 344% as compared
to the same period in the prior year. The increase of operating cash flows was mainly resulted from a combination of below operating activities
changes:
Net income was $1,121,904
for the six months ended June 30, 2023, as compared to $657,023 for the six months ended June 30, 2022. The increase of net income of
$464,881 or 70.8% was primarily due to the increase in revenue during the current period.
No cash movement of trade
payable was resulted for the six months ended June 30, 2023 because we suspended all digital training related services since March 22,
2022. For the six months ended June 30, 2022, cash outflow of trade payables of $113,645 was all related to the digital training related
services.
Cash inflow of tax payables
was $286,498 for the six months ended June 30, 2023, as compared to $125,057 for the same period in the prior year. The cash inflow of
$286,498 for the six months ended June 30, 2023 was mainly due to the provision of current income tax $573,420, netting off with $286,922
income tax paid during the current period.
No cash movement of contract
liabilities for the six months ended June 30, 2023 because we suspended the digital training related services since March 22, 2022. We
do not have other contract require customer to pay the consideration before receiving the services. For the six months ended June 30,
2022, cash outflow of contract liabilities was $212,060 which solely resulted from the digital training related services.
Cash flows used in
investing activities
Cash used in investing
activity for the six months ended June 30, 2023 was $1,877 as compared to $8,381 used for the same period in the prior year. The cash
used in investing activity was due to purchase of property, plant and equipment.
Cash flows used in
financing activities
Cash used in financing
activities for the six months ended June 30, 2023 was $164,441 due to repayment to a director for the amount advanced by a director. No
such cash movement was resulted for the same period in the prior year.
Future Capital Requirements
We believe that our ability
to generate cash from operations are adequate to fund working capital, capital spending and other cash needs for at least the next 12
months. Our ability to generate adequate cash from operations in the future, however, will depend on, among other things, our ability
to successfully implement our business strategies while continuing to tightly control our expenses, and to manage the impact of changes
to the PRC regulatory environment. We can give no assurance that we will be able to successfully implement those strategies and cost control
initiatives, or successfully adjust to any changes to PRC laws and regulations impacting our business. In addition, changes in our operating
plans, lower than anticipated sales, increased expenses, interest rate increases, acquisitions or other events may cause us to seek additional
debt or equity financing in future periods. We can give no assurance that financing will be available on acceptable terms or at all. Additional
equity financing could be dilutive to holders of the Company’s common stock; debt financing, if available, could impose additional
cash payment obligations and additional covenants and operating restrictions.
Contractual Obligations
We had the following
contractual obligations and commercial commitments as of March 31, 2023:
Contractual Obligations | |
Total | | |
Less than 1 year | | |
1-3 years | | |
3-5 years | | |
More than 5 years | |
Lease | |
| 54,514 | | |
| 54,514 | | |
| - | | |
| - | | |
| - | |
TOTAL | |
$ | 54,514 | | |
| 54,514 | | |
| - | | |
$ | - | | |
$ | - | |
Off-Balance Sheet
Arrangements
As of June 30, 2023 and
December 31, 2022, we did not have any off-balance sheet arrangements as defined in Item 303(a) (4) (ii) of Regulation S-K promulgated
under the Securities Act of 1934.
Critical Accounting
Policies
The preparation of condensed
financial statements in conformity with accounting principles generally accepted in the United States requires our management to make
assumptions, estimates and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments
and contingencies, if any. We have identified certain accounting policies that are significant to the preparation of our financial statements.
These accounting policies are important for an understanding of our financial condition and results of operation. Critical accounting
policies are those that are most important to the portrayal of our financial condition and results of operations and require management’s
difficult, subjective, or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently
uncertain and may change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance
to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management’s
current judgments. We believe the following critical accounting policies involve the most significant estimates and judgments used in
the preparation of our financial statements.
Basis of Presentation
The accompanying unaudited
condensed consolidated financial statements have been prepared in accordance with United States of America generally accepted accounting
principles (“U.S. GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”)
regarding interim financial reporting. The unaudited 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 interim condensed
consolidated financial information as of June 30, 2023 and for the three and six months period ended June 30, 2023 and 2022 have been
prepared without audit, pursuant to the rules and regulations of the SEC. Certain information and footnote disclosures, which are normally
included in consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules
and regulations. The interim condensed consolidated financial information should be read in conjunction with the Financial Statements
and the notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, previously
filed with the SEC on March 29, 2023.
Use of Estimates
The preparation of these
financial statements in conformity with U.S. GAAP requires management of the Company to make estimates and judgments that affect
the reported amounts of assets, liabilities, revenues, costs and expenses, and related disclosures. On an ongoing basis, the Company evaluates
its estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent
from other sources. Actual results may differ from these estimates under different assumptions or conditions. Identified below are the
accounting policies that reflect the Company’s most significant estimates and judgments, and those that the Company believes are
the most critical to fully understanding and evaluating its condensed consolidated financial statements.
ITEM 3 - QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is a smaller
reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under this item.
ITEM 4 - CONTROLS
AND PROCEDURES
Evaluation of Disclosure
Controls and Procedures
As of the end of the
period covered by this Report, we conducted an evaluation, under the supervision and with the participation of our Chief Executive Officer
and Chief Financial Officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under
the 1934 Act). Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2023,
our disclosure controls and procedures are not effective to ensure that information required to be disclosed by us in reports that we
file or submit under the 1934 Act is recorded, processed, summarized and reported within the time periods specified in the Securities
and Exchange Commission rules and forms.
The Company determined
that there were control deficiencies that constituted material weaknesses, as described below as of June 30, 2023.
| 1. | We did not maintain appropriate
cash controls – We had not maintained sufficient internal controls over financial reporting for the cash process, including failure
to segregate cash handling and accounting functions, and did not require dual signature on our bank accounts. However, the effects of
poor cash controls were mitigated in part by the fact that we had introduced certain cash management policies. |
| 2. | We did not implement appropriate
information technology controls – We were retaining copies of all financial data and material agreements; however there is no formal
procedure or evidence of normal backup of our data or off-site storage of the data in the event of theft, misplacement, or loss due to
unmitigated factors. |
| 3. | We currently lack sufficient
accounting personnel with the appropriate level of knowledge, experience and training in U.S. GAAP and SEC reporting requirements. |
| 4. | We do not have adequate written
policies and procedures – Due to lack of adequate written policies and procedures for accounting and financial reporting, we did
not establish a formal process to close our books monthly and account for all transactions in a timely manner. |
Accordingly, we concluded
that these control deficiencies resulted in a reasonable possibility that a material misstatement of the annual or interim financial statements
will not be prevented or detected on a timely basis by our internal controls.
Due to our small size
and the early stage of our business, segregation of duties may not always be possible and may not be economically feasible. We have limited
capital resources and have given priority in the use of those resources to our business development efforts. As a result, we have not
been able to take steps to improve our internal controls over financial reporting during the quarter ended June 30, 2023. However, we
continue to evaluate the effectiveness of internal controls and procedures on an ongoing basis. Once our operations grow and become more
complex, our Board of Directors will take steps to remediate these material weaknesses as soon as practicable:
| 1. | We plan to formalize and provide
training, on certain policies, including cash control. |
| 2. | We plan, as funding permits,
to engage a third party consultant to help evaluate and improve the design of appropriate information technology controls. |
| 3. | We plan, as funding permits,
to appoint additional personnel with U.S. GAAP and SEC reporting experience to assist with the preparation of our financial reporting. |
| 4. | Prepare written policies and
procedures for accounting and financial reporting to establish a formal process to close our books monthly on an accrual basis and account
for all transactions, including equity and debt transactions, in a timely manner. |
Despite the material
weaknesses and deficiencies reported above, our management believes that our financial statements included in this report fairly present
in all material respects our financial condition, results of operations and cash flows for the periods presented and that this report
does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.
Changes in Internal
Control over Financial Reporting
Other than as described
above, there have been no changes in the internal controls over financial reporting during the most recently completed quarter ended June
30, 2023, that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1 - LEGAL PROCEEDINGS
From time to time, we
may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject
to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. To the
best knowledge of management, there are no material legal proceedings pending against the Company.
ITEM 1A - RISK FACTORS
An investment in our
common stock involves a high degree of risk. You should carefully consider the risks set forth in the section captioned “Risk Factors”
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 29, 2023, before making an
investment decision. If any of the risks actually occur, our business, financial condition or results of operations could suffer. In that
case, the trading price of our common stock could decline, and you may lose all or part of your investment. You should read the section
captioned “Special Note Regarding Forward Looking Statements” above for a discussion of what types of statements are forward-looking
statements, as well as the significance of such statements in the context of this report.
ITEM 2 - UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM 3 - DEFAULTS
UPON SENIOR SECURITIES
None.
ITEM 4 - MINE SAFETY
DISCLOSURES
Not applicable.
ITEM 5 - OTHER INFORMATION
None.
ITEM 6 - EXHIBITS
The following exhibits
are filed as part of this Report.
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
Entrepreneur Universe Bright Group |
|
|
|
Date: August 11, 2023 |
By: |
/s/ Guolin Tao |
|
|
Guolin Tao |
|
|
|
|
|
Chief Executive Officer and Chief Financial Officer |
|
|
(Principal Executive Officer and
Principal Financial Officer) |
11
0.00
0.00
0.00
0.00
1701181423
1701181423
1701181423
1701181423
1701181423
1701181423
0.00
0.00
0.00
0.00
7.8
false
--12-31
Q2
00000
0001171326
0001171326
2023-01-01
2023-06-30
0001171326
2023-08-09
0001171326
2023-06-30
0001171326
2022-12-31
0001171326
2023-04-01
2023-06-30
0001171326
2022-04-01
2022-06-30
0001171326
2022-01-01
2022-06-30
0001171326
us-gaap:CommonStockMember
2021-12-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001171326
us-gaap:PreferredStockMember
2021-12-31
0001171326
eubg:StatutoryReserveMember
2021-12-31
0001171326
us-gaap:RetainedEarningsMember
2021-12-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2021-12-31
0001171326
2021-12-31
0001171326
us-gaap:CommonStockMember
2022-01-01
2022-03-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-03-31
0001171326
us-gaap:PreferredStockMember
2022-01-01
2022-03-31
0001171326
eubg:StatutoryReserveMember
2022-01-01
2022-03-31
0001171326
us-gaap:RetainedEarningsMember
2022-01-01
2022-03-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-01-01
2022-03-31
0001171326
2022-01-01
2022-03-31
0001171326
us-gaap:CommonStockMember
2022-03-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2022-03-31
0001171326
us-gaap:PreferredStockMember
2022-03-31
0001171326
eubg:StatutoryReserveMember
2022-03-31
0001171326
us-gaap:RetainedEarningsMember
2022-03-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-03-31
0001171326
2022-03-31
0001171326
us-gaap:CommonStockMember
2022-04-01
2022-06-30
0001171326
us-gaap:AdditionalPaidInCapitalMember
2022-04-01
2022-06-30
0001171326
us-gaap:PreferredStockMember
2022-04-01
2022-06-30
0001171326
eubg:StatutoryReserveMember
2022-04-01
2022-06-30
0001171326
us-gaap:RetainedEarningsMember
2022-04-01
2022-06-30
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-04-01
2022-06-30
0001171326
us-gaap:CommonStockMember
2022-06-30
0001171326
us-gaap:AdditionalPaidInCapitalMember
2022-06-30
0001171326
us-gaap:PreferredStockMember
2022-06-30
0001171326
eubg:StatutoryReserveMember
2022-06-30
0001171326
us-gaap:RetainedEarningsMember
2022-06-30
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-06-30
0001171326
2022-06-30
0001171326
us-gaap:CommonStockMember
2022-12-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001171326
us-gaap:PreferredStockMember
2022-12-31
0001171326
eubg:StatutoryReserveMember
2022-12-31
0001171326
us-gaap:RetainedEarningsMember
2022-12-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2022-12-31
0001171326
us-gaap:CommonStockMember
2023-01-01
2023-03-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-03-31
0001171326
us-gaap:PreferredStockMember
2023-01-01
2023-03-31
0001171326
eubg:StatutoryReserveMember
2023-01-01
2023-03-31
0001171326
us-gaap:RetainedEarningsMember
2023-01-01
2023-03-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2023-01-01
2023-03-31
0001171326
2023-01-01
2023-03-31
0001171326
us-gaap:CommonStockMember
2023-03-31
0001171326
us-gaap:AdditionalPaidInCapitalMember
2023-03-31
0001171326
us-gaap:PreferredStockMember
2023-03-31
0001171326
eubg:StatutoryReserveMember
2023-03-31
0001171326
us-gaap:RetainedEarningsMember
2023-03-31
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2023-03-31
0001171326
2023-03-31
0001171326
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001171326
us-gaap:AdditionalPaidInCapitalMember
2023-04-01
2023-06-30
0001171326
us-gaap:PreferredStockMember
2023-04-01
2023-06-30
0001171326
eubg:StatutoryReserveMember
2023-04-01
2023-06-30
0001171326
us-gaap:RetainedEarningsMember
2023-04-01
2023-06-30
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2023-04-01
2023-06-30
0001171326
us-gaap:CommonStockMember
2023-06-30
0001171326
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001171326
us-gaap:PreferredStockMember
2023-06-30
0001171326
eubg:StatutoryReserveMember
2023-06-30
0001171326
us-gaap:RetainedEarningsMember
2023-06-30
0001171326
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2023-06-30
0001171326
eubg:EntrepreneurshipWorldTechnologyHoldingGroupCompanyLimitedMember
2023-01-01
2023-06-30
0001171326
eubg:XianYunchuangSpaceInformationTechnologyCoLtdMember
2023-01-01
2023-06-30
0001171326
eubg:XianYunchuangSpaceInformationTechnologyCoLtdBaiYinBranchMember
2023-01-01
2023-06-30
0001171326
srt:MinimumMember
us-gaap:VehiclesMember
2023-06-30
0001171326
srt:MaximumMember
us-gaap:VehiclesMember
2023-06-30
0001171326
us-gaap:OfficeEquipmentMember
2023-06-30
0001171326
eubg:ConsultancyServicesMember
2023-04-01
2023-06-30
0001171326
eubg:ConsultancyServicesMember
2022-04-01
2022-06-30
0001171326
eubg:ConsultancyServicesMember
2023-01-01
2023-06-30
0001171326
eubg:ConsultancyServicesMember
2022-01-01
2022-06-30
0001171326
eubg:SourcingAndMarketingServicesMember
2023-04-01
2023-06-30
0001171326
eubg:SourcingAndMarketingServicesMember
2022-04-01
2022-06-30
0001171326
eubg:SourcingAndMarketingServicesMember
2023-01-01
2023-06-30
0001171326
eubg:SourcingAndMarketingServicesMember
2022-01-01
2022-06-30
0001171326
eubg:DigitalTrainingRelatedServicesMember
2023-04-01
2023-06-30
0001171326
eubg:DigitalTrainingRelatedServicesMember
2022-04-01
2022-06-30
0001171326
eubg:DigitalTrainingRelatedServicesMember
2023-01-01
2023-06-30
0001171326
eubg:DigitalTrainingRelatedServicesMember
2022-01-01
2022-06-30
0001171326
eubg:RevenueByMajorServiceLineMember
2023-04-01
2023-06-30
0001171326
eubg:RevenueByMajorServiceLineMember
2022-04-01
2022-06-30
0001171326
eubg:RevenueByMajorServiceLineMember
2023-01-01
2023-06-30
0001171326
eubg:RevenueByMajorServiceLineMember
2022-01-01
2022-06-30
0001171326
eubg:RevenueRecognizedAtAPointInTimeMember
2023-04-01
2023-06-30
0001171326
eubg:RevenueRecognizedAtAPointInTimeMember
2022-04-01
2022-06-30
0001171326
eubg:RevenueRecognizedAtAPointInTimeMember
2023-01-01
2023-06-30
0001171326
eubg:RevenueRecognizedAtAPointInTimeMember
2022-01-01
2022-06-30
0001171326
eubg:RevenueRecognizedOverTimeMember
2023-04-01
2023-06-30
0001171326
eubg:RevenueRecognizedOverTimeMember
2022-04-01
2022-06-30
0001171326
eubg:RevenueRecognizedOverTimeMember
2023-01-01
2023-06-30
0001171326
eubg:RevenueRecognizedOverTimeMember
2022-01-01
2022-06-30
0001171326
2022-01-01
2022-12-31
0001171326
us-gaap:VehiclesMember
2023-06-30
0001171326
us-gaap:VehiclesMember
2022-12-31
0001171326
us-gaap:OfficeEquipmentMember
2022-12-31
0001171326
eubg:ZhongchuangBoliMember
2023-04-01
2023-06-30
0001171326
eubg:ZhongchuangBoliMember
2022-04-01
2022-06-30
0001171326
eubg:ZhongchuangBoliMember
2023-01-01
2023-06-30
0001171326
eubg:ZhongchuangBoliMember
2022-01-01
2022-06-30
0001171326
eubg:MrGuolinTaoMember
2023-06-30
0001171326
eubg:MrGuolinTaoMember
2022-12-31
0001171326
eubg:ZhongchuangBoliMember
2023-06-30
0001171326
eubg:ZhongchuangBoliMember
2022-12-31
0001171326
srt:MaximumMember
2023-01-01
2023-06-30
0001171326
srt:MinimumMember
2023-01-01
2023-06-30
0001171326
eubg:PRCMember
2023-01-01
2023-06-30
0001171326
eubg:PRCMember
2022-01-01
2022-12-31
0001171326
eubg:HKMember
2023-04-01
2023-06-30
0001171326
eubg:HKMember
2022-04-01
2022-06-30
0001171326
eubg:HKMember
2023-01-01
2023-06-30
0001171326
eubg:HKMember
2022-01-01
2022-06-30
0001171326
eubg:PRCMember
2023-04-01
2023-06-30
0001171326
eubg:PRCMember
2022-04-01
2022-06-30
0001171326
eubg:PRCMember
2023-01-01
2023-06-30
0001171326
eubg:PRCMember
2022-01-01
2022-06-30
0001171326
country:CN
2023-04-01
2023-06-30
0001171326
country:CN
2022-04-01
2022-06-30
0001171326
country:CN
2023-01-01
2023-06-30
0001171326
country:CN
2022-01-01
2022-06-30
0001171326
country:HK
2023-04-01
2023-06-30
0001171326
country:HK
2022-04-01
2022-06-30
0001171326
country:HK
2023-01-01
2023-06-30
0001171326
country:HK
2022-01-01
2022-06-30
0001171326
2021-06-01
2021-06-10
0001171326
eubg:XianCNTMember
2023-04-01
2023-06-30
0001171326
eubg:XianCNTMember
2022-04-01
2022-06-30
0001171326
eubg:XianCNTMember
2023-01-01
2023-06-30
0001171326
eubg:XianCNTMember
2022-01-01
2022-06-30
0001171326
eubg:CustomerAMember
2023-04-01
2023-06-30
0001171326
eubg:CustomerAMember
2022-04-01
2022-06-30
0001171326
eubg:CustomerAMember
2023-01-01
2023-06-30
0001171326
eubg:CustomerAMember
2022-01-01
2022-06-30
0001171326
eubg:CustomerAMember
2022-01-01
2022-12-31
0001171326
eubg:ServiceVendorAMember
us-gaap:SalesRevenueSegmentMember
2023-01-01
2023-06-30
0001171326
eubg:ServiceVendorAMember
us-gaap:SalesRevenueSegmentMember
2022-01-01
2022-06-30
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
iso4217:HKD
iso4217:CNY
xbrli:shares
iso4217:CNY
1. I have reviewed this Quarterly
Report on Form 10-Q of Entrepreneur Universe Bright Group (the “Company”);
2. Based on my knowledge,
this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge,
the financial statements, and other financial information included in this report, fairly present in all material respects the financial
condition, results of operations and cash flows of the Company as of, and for, the periods presented in this report;
4. The Company’s other
certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange
Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f))
for the Company and have:
(a) Designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure
that material information relating to the Company, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared;
(b) Designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles;
(c) Evaluated
the effectiveness of the Company’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness
of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed
in this report any change in the Company’s internal control over financial reporting that occurred during the period covered by
the annual report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over
financial reporting; and
5. The Company’s other
certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Company’s
auditors and the audit committee of the Company’s board of directors (or persons performing the equivalent functions):
(a) All
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably
likely to adversely affect the Company’s ability to record, process, summarize and report financial information; and
(b) Any
fraud, whether or not material, that involves management or other employees who have a significant role in the Company’s internal
control over financial reporting.
In connection with the Quarterly Report of Entrepreneur
Universe Bright Group (the “Company”) on Form 10-Q for the quarter ended June 30, 2023, as filed with the Securities and Exchange
Commission on the date hereof (the “Report”), the undersigned, in the capacities and on the date indicated below, hereby
certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to
my knowledge: