NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Sunrise Real Estate Group, Inc. (“SRRE”)
and its subsidiaries (collectively referred to as “the Company”, “our” or “us”) was incorporated in
Texas on October 10, 1996, under the name of Parallax Entertainment, Inc. (“Parallax”). On December 12,
2003, Parallax changed its name to Sunrise Real Estate Development Group, Inc. On April 25, 2006, Sunrise Estate Development
Group, Inc. filed Articles of Amendment with the Texas Secretary of State, changing its name to Sunrise Real Estate Group, Inc.,
effective May 23, 2006.
As
of December 31, 2020, the Company has the following major subsidiaries and equity investments.
Company Name
|
|
Date of
Incorporation
|
|
|
Place of
Incorporation
|
|
% of
Ownership
held by the
Company
|
|
Relationship
with the
Company
|
|
Principal activity
|
Sunrise Real Estate Development Group, Inc. (“CY-SRRE”)
|
|
|
April 30, 2004
|
|
|
Cayman Islands
|
|
|
100
|
%
|
|
Subsidiary
|
|
Investment holding
|
Lin Ray Yang Enterprise Limited (“LRY”)
|
|
|
November 13, 2003
|
|
|
British Virgin Islands
|
|
|
100
|
%
|
|
Subsidiary
|
|
Investment holding
|
Shanghai XinJi Yang Real Estate Consultation Company Limited (“SHXJY”)
|
|
|
August 20, 2001
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Shanghai Shang Yang Investment Management Consultation Company Limited (“SHSY”)
|
|
|
February 5, 2004
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Suzhou Shang Yang Real Estate Consultation Company Limited (“SZSY”)
|
|
|
November 24, 2006
|
|
|
PRC
|
|
|
75.25
|
%1
|
|
Subsidiary
|
|
Property brokerage and management services
|
Suzhou Xi Ji Yang Real Estate Consultation Company Limited (“SZXJY”)
|
|
|
June 25, 2004
|
|
|
PRC
|
|
|
75
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Linyi Shangyang Real Estate Development Company Limited (“LYSY”)
|
|
|
October 13, 2011
|
|
|
PRC
|
|
|
34
|
%2
|
|
Subsidiary
|
|
Real estate development
|
Wuhan GaoFengHui Consultation Company Limited (“WHGFH”)
|
|
|
November 10, 2010
|
|
|
PRC
|
|
|
60
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Sanya Shang Yang Real Estate Consultation Company Limited (“SYSY”)
|
|
|
September 18, 2008
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Shanghai RuiJian Design Company Limited (“SHRJ”)
|
|
|
August 15, 2011
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Property brokerage services
|
Linyi Rui Lin Construction and Design Company Limited (“LYRL”)
|
|
|
March 6, 2012
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Investment holding
|
Company Name
|
|
Date of
Incorporation
|
|
|
Place of
Incorporation
|
|
% of
Ownership
held by the
Company
|
|
Relationship
with the
Company
|
|
Principal activity
|
Shanghai XinJi Yang Real Estate Brokerage Company Limited (“SHXJYB”)
|
|
|
January 28, 2013
|
|
|
PRC
|
|
|
75
|
%3
|
|
Subsidiary
|
|
Property brokerage services
|
Wuhan Yuan Yu Long Real Estate Development Company Limited (“WHYYL”)
|
|
|
December 28, 2009
|
|
|
PRC
|
|
|
49
|
%
|
|
Equity investment
|
|
Real estate development
|
Zhong Ji Pu Fa Real Estate Company Limited (“SHGXL”)
|
|
|
March 13, 2014
|
|
|
PRC
|
|
|
100
|
%
|
|
|
|
Property development, leasing
|
Shanghai Da Er Wei Trading Company Limited (“SHDEW”)
|
|
|
June 6, 2013
|
|
|
PRC
|
|
|
19.91
|
%4
|
|
Equity investment
|
|
Import and export trading
|
Shanghai HuiTian (“SHHT”)
|
|
|
July 25, 2014
|
|
|
PRC
|
|
|
100
|
%
|
|
Subsidiary
|
|
Investment holding
|
Huai’an Zhanbao Industrial Co., Ltd
|
|
|
December 6, 2018
|
|
|
PRC
|
|
|
78.46
|
%
|
|
Subsidiary
|
|
Investment holding
|
Huai’an
Tianxi Real Estate Development Co., Ltd
|
|
|
October 17, 2018
|
|
|
PRC
|
|
|
78.46
|
%
|
|
Subsidiary
|
|
Real estate development
|
1.
|
After an equity transaction in February 2015, the Company held equity in subsidiaries of SZSY as follows: SZXJY 49%, SHXJY 26% and Sunrise Real Estate Development Group, Inc. (CY-SRRE) 12.5%, totaling 75.25% equity interest in SZSY.
|
2.
|
The Company and a shareholder of LYSY, who holds 46% equity interest in LYSY, entered into a voting agreement that the Company is entitled to exercise the voting rights in respect of her 46% equity interest in LYSY. The Company effectively holds 80% voting rights in LYSY and therefore considers LYSY as a subsidiary of the Company. On May 27, 2020, LYRL received 10% of the issued and outstanding shares of LYSY from Nanjing Longchang Real Estate Development Group. LYRL owned 34% of LYSY following the purchase.
|
3.
|
On January 28, 2013, CY-SRRE, SZXJY and an unrelated party established a subsidiary in the PRC, SHXJYB, with CY-SRRE holding 15% equity interest and SZXJY holding 60% equity interest in SHXYJB.
|
4.
|
In December 2019, SHDEW had an employee stock bonus where its employees received their issued shares. This resulted in the dilution of our ownership of SHDEW from 20.38% to 19.91%.
|
CY-SRRE was established in the Cayman Islands
on April 30, 2004 as a limited liability company. CY-SRRE was wholly owned by Ace Develop Properties Limited (“Ace Develop”),
a corporation, of which Lin Chi-Jung, an individual, is the principal and controlling shareholder. SHXJY was established in the People’s
Republic of China (“PRC”) on August 20, 2001 as a limited liability company. SHXJY was originally owned by a Taiwanese
company, of which the principal and controlling shareholder was Lin Chi-Jung. On June 8, 2004, all the fully paid up capital of SHXJY
was transferred to CY-SRRE. On June 25, 2004, SHXJY and two individuals established a subsidiary, SZXJY in the PRC, at which point
in time, SHXJY held a 90% equity interest in SZXJY. On August 9, 2005, SHXJY sold 10% equity interest in SZXJY to a company owned
by a director of SZXJY and transferred 5% equity interest in SZXJY to CY-SRRE. Following the disposal and the transfer, CY-SRRE effectively
held 80% equity interest in SZXJY.
LRY was established in the British Virgin Islands
on November 13, 2003 as a limited liability company. LRY was owned by Ace Develop, Planet Technology Corporation (“Planet Tech”)
and Systems & Technology Corporation (“Systems Tech”). On February 5, 2004, LRY established a wholly owned subsidiary,
SHSY in the PRC as a limited liability company.
On August 31, 2004, SRRE, CY-SRRE and Lin
Chi-Jung, an individual and agent for the beneficial shareholder of CY-SRRE, i.e., Ace Develop, entered into an exchange agreement under
which SRRE issued 5,000,000 shares of common stock to the beneficial shareholder or its designees, in exchange for all outstanding capital
stock of CY-SRRE. The transaction was closed on October 5, 2004. Lin Chi-Jung was Chairman of the Board of Directors of SRRE, the
President of CY-SRRE and the principal and controlling shareholder of Ace Develop.
Also on August 31, 2004, SRRE, LRY and Lin
Chi-Jung, an individual and agent for beneficial shareholders of LRY, i.e., Ace Develop, Planet Tech and SystemsTech, entered into an
exchange agreement under which SRRE issued 10,000,000 shares of common stock to the beneficial shareholders, or their designees, in exchange
for all outstanding capital stock of LRY. The transaction was closed on October 5, 2004. Lin Chi-Jung was Chairman of the Board of
Directors of SRRE, the President of LRY and the principal and controlling shareholder of Ace Develop. Regarding the 10,000,000 shares
of common stock of SRRE issued in this transaction, SRRE issued 8,500,000 shares to Ace Develop, 750,000 shares to Planet Tech and 750,000
shares to Systems Tech.
As a result of the acquisition, the former owners of CY-SRRE and LRY
hold a majority interest in the combined entity. Generally accepted accounting principles require in certain circumstances that a company
whose shareholders retain the majority voting interest in the combined business be treated as the acquirer for financial reporting purposes.
Accordingly, the acquisition has been accounted for as a “reverse acquisition” arrangement whereby CY-SRRE and LRY are deemed
to have purchased SRRE. However, SRRE remains the legal entity and the Registrant for Securities and Exchange Commission reporting purposes.
All shares and per share data prior to the acquisition have been restated to reflect the stock issuance as a recapitalization of CY-SRRE
and LRY.
On January 10, 2005, LRY and a PRC third
party established a subsidiary, SZGFH, a limited liability company in the PRC, with LRY holding 80% of the equity interest in SZGFH. On
May 8, 2006, LRY acquired 20% of the equity interest in SZGFH from the third party. Following the acquisition, LRY effectively held
100% of the equity interest in SZGFH. The Company sold SZGFH in 2017.
On November 24, 2006, CY-SRRE, SHXJY, a shareholder
of SZXJY and a third party established a subsidiary, SZSY in the PRC, with CY-SRRE holding 12.5% equity interest, SHXJY holding 26% equity
interest and the shareholder of SZXJY holding 12.5% equity interest in SZSY. At the date of incorporation, SRRE and the shareholder of
SZXJY entered into a voting agreement that SRRE is entitled to exercise the voting right in respect of its 12.5% equity interest in SZSY.
Following that, SRRE effectively holds 51% of the voting rights in SZSY.
On September 24, 2007, CY-SRRE sold 5% equity
interest in SZXJY to a company owned by a director of SZXJY. Following the disposal, CY-SRRE effectively holds 75% equity interest in
SZXJY.
In October 2011, SHXJY purchased 24% interest
in Linyi Shang Yang Real Estate Consultation Company Limited (“LYSY”) and acquired approximately 103,385 square meters
of land for the purpose of developing the land into villa-style residential housing. On March 6, 2012, SHXJY established a wholly-owned
subsidiary, namely Linyi Rui Lin Construction and Design Company Limited (“LYRL”). SHXJY’s 24% equity interest
in LYSY was then transferred to LYRL. On May 27, 2020, LYRL received 10% of the issued and outstanding shares of LYSY from Nanjing
Longchang Real Estate Development Group. LYRL owned 34% of LYSY following the purchase. The Company and a shareholder of LYSY, Zhang Shu
Qin, who holds 46% equity interest in LYSY, entered into a voting agreement that the Company is entitled to exercise the voting rights
in respect of her 46% equity interest in LYSY. The Company effectively holds 80% voting rights in LYSY and therefore considers LYSY as
a subsidiary of the Company.
On March 6, 2012, SHXJY established a subsidiary
in the PRC - LYRL. The equity interest in LYRL is held by three Chinese individuals in trust for SHXJY. At the date of its incorporation,
SHXJY transferred its 24% equity interest in LYSY to LYRL. On August 2014, all the equity interest in LYRL was transferred to SHRJ.
On June 6, 2013, SHSY and LYRL together with
4 investors established a company, Shanghai Daerwei (“SHDEW”), in the PRC focusing on the cosmetics and skincare business.
SHSY holds 12.6% equity interest and LYRL holds 7.3% equity interest in SHDEW. As the Company does not have significant influence in SHDEW,
we adopted the alternative measurement accounting method for the SHDEW investment.
On July 25, August 19 and October 15,
2014 respectively, the Company established three investment holding company separately, namely SHHT, SHSYTX and SZSYHT. These three companies
were wholly owned subsidiary to the Company and have not commenced their operations. In the year 2017, SHSYTX has transferred its shares
of 76.92% to other shareholders and has 19.9% as of 2020.SZSYHT has transferred all of its shares to other shareholders.
In
October 2018, HATX purchased the property in Huai’an, Qingjiang Pu district with an area of 78,030 square meters. In
December 2018 we established HAZB with a 78.46% ownership for the purpose of real estate investment and in March 2019, HAZB
purchased 100% of HATX and tis land usage rights to the Huaian property. The Huaian project, named Tianxi Times, started its first phase
development in early 2019 with a GFA of 82,218 sqm totaling 679 units, and started its second phase in middle 2020 with a GFA of 99,123
sqm totaling 873 units. As of March 31, 2021, the Company pre-sold 673 out of 679 units of first phase and pre-sold 258 out of 873
of second phase.
The
principal activities of the Company are real estate development, including property marketing, leasing and management services
in the PRC.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Accounting and Principles of Consolidation
The Company’s consolidated financial statements
have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”).
The consolidated financial statements include
the financial statements of Sunrise Real Estate Group, Inc. and its subsidiaries. All significant inter-company accounts and transactions
have been eliminated on consolidation.
Investments in business entities, in which the
Company does not have control but can exercise significant influence over operating and financial policies, are accounted for using the
equity method.
Use of Estimates
The preparation of financial statements in accordance
with U.S GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
Fair Value of Financial Instruments
The Company follows the provisions of Accounting
Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures (“ASC 820”). It clarifies
the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs
used in measuring fair value as follows:
Level 1-Inputs are unadjusted quoted prices in
active markets for identical assets or liabilities available at the measurement date.
Level 2-Inputs are unadjusted quoted prices for
similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not
active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
Level 3-Inputs are unobservable inputs which reflect
the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based
on the best available information.
The Company values its investments in wealth management products using
alternative pricing sources and models utilizing market observable inputs, and accordingly the Company classifies the valuation techniques
that use these inputs as Level 2.
The carrying amounts reported in the accompanying
consolidated balance sheets for cash and cash equivalents, restricted cash, accounts receivable, promissory deposits, amount due from
an unconsolidated affiliate, other receivables and deposits, deferred tax assets, bank loans, promissory notes payable, accounts payable,
customer deposits, amounts due to directors, other payables and accrued expenses, other taxes payable and income taxes payable approximate
their fair value based on the short-term maturity of these instruments.
Concentrations of Credit Risk
Financial instruments that potentially expose
the Company to concentrations of credit risk consist primarily of cash and cash equivalents, restricted cash, accounts receivable, other
receivables and deposits, and amount due from an unconsolidated affiliate. The Company places its cash and cash equivalents with reputable
financial institutions with high credit ratings.
The Company conducts credit evaluations of customers
and generally does not require collateral or other security from customers. The Company establishes an allowance for doubtful accounts
primarily based upon the age of the receivables and factors relevant to determining the credit risk of specific customers. The amount
of receivables ultimately not collected by the Company has generally been consistent with management's expectations and the allowance
established for doubtful accounts.
Major Customers
During
the year ended December 31, 2020 and 2019, there was no single customer that represented more than 10% of our net revenues.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand
and all high liquidity investments with an original maturity of three months or less.
The Company
maintains cash and cash equivalents with various banks in the PRC which are not insured or otherwise protected. Should any of these banks
holding the Company’s cash deposits become insolvent, or if the Company is otherwise unable to withdraw funds for any reason, the
Company could lose the cash on deposit with that particular bank.
Foreign Currency Translation and Transactions
The functional currency of SRRE, CY-SRRE and LRY
is U.S. dollars (“$”) and their financial records are maintained and the financial statements prepared in U.S. dollars.
The functional currency of the Company’s subsidiaries and affiliates in China is Renminbi (“RMB”) and their financial
records and statements are maintained and prepared in RMB.
Foreign currency transactions during the year
are translated into each company’s denominated currency at the exchange rates ruling at the transaction dates. Gain and loss resulting
from foreign currency transactions are included in the consolidated statement of operations. Assets and liabilities denominated in foreign
currencies at the balance sheet date are translated into each company’s denominated currency at year-end exchange rates. All exchange
differences are dealt with in the consolidated statements of operations.
The financial statements of the Company’s
operations based outside of the United States have been translated into U.S. dollars in accordance with ASC830. Management has determined
that the functional currency for each of the Company’s foreign operations is its applicable local currency. When translating functional
currency financial statements into U.S. dollars, year-end exchange rates are applied to the consolidated balance sheets, while average
exchange rates as to revenues and expenses are applied to consolidated statements of operations. The effect of foreign currency translation
adjustments are included as a component of accumulated other comprehensive income in shareholders’ equity.
The
exchange rates as of December 31, 2020 and December 31, 2019 were $1: RMB6.5249 and $1: RMB6.9762 respectively.
The RMB is not freely convertible into foreign
currency and all foreign exchange transaction must take place through authorized institutions. No representation is made that the RMB
amounts could have been, or could be, converted into U.S. dollars at the rate used in translation.
Real Estate Property under Development
Real estate property under development, which
consists of residential unit sites and commercial and residential unit sites under development, is stated at the lower of carrying amounts
or fair value.
Expenditures for land development, including cost
of land use rights, deed tax, and pre-development costs and engineering costs, are capitalized and allocated to development projects by
the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales value of units
to the estimated total sales value times the total project costs.
Costs of amenities transferred to buyers are allocated
as common costs of the project that are allocated to specific units as a component of total construction costs. For amenities retained
by the Company, costs in excess of the related fair value of the amenity are also treated as common costs. Results of operations of amenities
retained by the Company are included in current operating results.
In accordance with ASC 360, “Property, Plant
and Equipment” (“ASC 360”), real estate property under development is subject to valuation adjustments when the
carrying amount exceeds fair value. An impairment loss is recognized only if the carrying amount of the assets is not recoverable and
exceeds fair value. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to be generated
by the assets.
For
the years ended December 31, 2020 and 2019, the Company had not recognized any impairment for real estate property under development.
Capitalization of Interest
Interest incurred during and directly related
to real estate development projects is capitalized to the related real estate property under development during the active development
period, which generally commences when borrowings are used to acquire real estate assets and ends when the properties are substantially
complete or the property becomes inactive. Interest is capitalized based on the interest rate applicable to specific borrowings or the
weighted average of the rates applicable to other borrowings during the period. Interest capitalized to real estate property under development
is expensed as a component of cost of real estate sales when related units are sold. All other interest is expensed as incurred.
Property and Equipment, Net
Property and equipment are stated at cost less
accumulated depreciation and any impairment losses. Depreciation is computed using the straight-line method to allocate the cost of depreciable
assets over the estimated useful lives of the assets as follows:
|
|
Estimated
Useful Life
(in years)
|
|
Furniture and fixtures
|
|
|
5-10
|
|
Computer and office equipment
|
|
|
3-5
|
|
Motor vehicles
|
|
|
5
|
|
Properties
|
|
|
20
|
|
Maintenance, repairs and minor renewals are charged
directly to the statement of operations as incurred. Additions and improvements are capitalized. When assets are disposed of, the related
cost and accumulated depreciation thereon are removed from the accounts and any resulting gain or loss is included in the statement of
operations.
Investment Properties, Net
Investment properties are stated at cost less
accumulated depreciation and any impairment losses. Depreciation is computed using the straight-line method to allocate the cost of depreciable
assets over their respective estimated useful lives of 20 years.
Significant additions that extend property lives
are capitalized and are depreciated over their respective estimated useful lives. Routine maintenance and repair costs are expensed as
incurred.
Impairment of Long-lived Assets
In accordance with ASC 360, "Accounting for
the Impairment or Disposal of Long-Lived Assets" (“ASC 360”), the Company is required to review its long-lived
assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable
through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such
impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.
The
Company tests long-lived assets, including property and equipment, investment properties and other assets, for recoverability when events
or circumstances indicate that the net carrying amount is greater than its fair value. Assets are grouped and evaluated at the lowest
level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers
historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of
the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds
estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the
asset to its fair value. The estimation of fair value is generally determined by using the asset's expected future discounted cash flows
or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and
other available information as considered necessary. There is no impairment of long-lived assets during the years ended December 31,
2020 and 2019.
Goodwill
Goodwill is an intangible asset that is associated
with the purchase of one company by another. Specifically, goodwill is the portion of the purchase price that is higher than the sum of
the net fair value of all of the assets purchased in the acquisition and the liabilities assumed in the process. The value of a company’s
brand name, solid customer base, good customer relations, good employee relations, and proprietary technology represent some reasons why
goodwill exists.
Customer Deposits
Customer deposits consist of amounts received
from customers relating to the sale of residential units in the PRC. In the PRC, customers will generally obtain permanent financing for
the purchase of their residential unit prior to the completion of the project. The lending institution will provide the funding to the
Company upon the completion of the financing rather than the completion of the project. The Company receives these funds and recognizes
them as a liability until the revenue can be recognized.
Long Term Investments
The Company accounts for long term investments
in equities as follows.
Investments in Unconsolidated Affiliates
Affiliates are entities over which the Company
has significant influence, but which it does not control. The Company generally considers an ownership interest of 20% or higher to represent
significant influence. Investments in unconsolidated affiliates are accounted for by the equity method of accounting. Under this method,
the Company’s share of the post-acquisition profits or losses of affiliates is recognized in the income statement and its shares
of post-acquisition movements in other comprehensive income are recognized in other comprehensive income. Unrealized gains on transactions
between the Company and its affiliates are eliminated to the extent of the Company’s interest in the affiliates; unrealized losses
are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
When the Company’s share of losses in an
affiliate equals or exceeds its interest in the affiliate, the Company does not recognize further losses, unless the Company has incurred
obligations or made payments on behalf of the affiliate.
The Company is required to perform an impairment
assessment of its investments whenever events or changes in business circumstances indicate that the carrying value of the investment
may not be fully recoverable. An impairment loss is recorded when there has been a loss in value of the investment that is other than
temporary.
During
the years ended December 31, 2020 and 2019, the Company provided no allowance for impairment loss on investments in unconsolidated
affiliates.
Other Investments
Where the Company has no significant influence,
the investment is classified as other investments in the balance sheet and is carried under the measurement alternative method. The measurement
alternative measures the equity investment at cost less impairment, adjusted for observable price changes in orderly transactions for
an identical or similar investment of the same issuer.
During
the year ended December 31, 2020 and 2019, the Company provided no allowance for impairment loss on other investments.
Government Subsidies
Government subsidies include cash subsidies received
by the Company’s subsidiaries in the PRC from local governments.
In recognizing the benefit of government subsidies
in accordance with U.S. GAAP, the Company considers intended use of and restrictions of the subsidy, the requirements for the receipt
of funds, and whether or not the incentive is given for immediate financial support, or to encourage activities such as land development
in specified area. Each grant is evaluated to determine the propriety of classification on the consolidated statements of operations and
consolidated balance sheets. Those grants that are substantively reimbursements of specified costs are matched with those costs and recorded
as a reduction in costs. Those benefits that are more general in nature or driven by business performance measures are classified as revenue.
During
2012, the Company received no refundable government subsidy amount of $4,829,440 (RMB33, 175,416). The subsidy is given to reimburse the
land acquisition costs and certain construction cost incurred for the Company’s property development project in Linyi, and is repayable
if the Company fails to complete the subsidized property development project before the agreed date. The Company recorded the subsidy
received as a deferred government subsidy. As of December 31, 2020, the Company’s deferred government subsidy amounted
to $5,079,835 (2019: $4,751,214).
Revenue Recognition
Most of the Company’s revenue is derived
from real estate sales in the PRC. The majority of the Company’s contracts contain a single performance obligation involving significant
real estate development activities that are performed together to deliver a real estate property to customers. Revenues arising from real
estate sales are recognized when or as the control of the asset is transferred to the customer. The control of the asset may transfer
over time or at a point in time. For the sales of individual condominium units in a real estate development project, the Company has an
enforceable right to payment for performance completed to date, revenue is recognized over time by measuring the progress towards complete
satisfaction of that performance obligation. Otherwise, revenue is recognized at a point in time when the customer obtains control of
the asset.
All revenues represent gross revenues less sales
and business tax.
ASC 606 requires an entity to recognize revenue
when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to
be entitled in exchange for those goods or services. ASC 606 creates a five-step model that requires entities to exercise judgment when
considering the terms of the contract(s) which include (i) identifying the contract(s) with the customer, (ii) identifying
the separate performance obligations in the contract, (iii) determining the transaction price, (iv) allocating the transaction
price to the separate performance obligations, and (v) recognizing revenue when each performance obligation is satisfied. ASC 606
also specifies the accounting for the incremental costs of obtaining a contract and the costs directly related to fulfilling a contract.
In addition, ASC 606 requires extensive disclosures.
The Company adopted ASC 606 on January 1,
2018 using the modified retrospective approach with no restatement of comparative periods and no cumulative-effect adjustment to retained
earnings recognized as of the date of adoption. A significant portion of the Company’s revenue is derived from development and sales
of condominium real estate property in the PRC, with revenue previously recognized using the percentage of completion method. Under the
new standard, to recognize revenue over time similar to the percentage of completion method, contractual provisions need to provide the
Company with an enforceable right to payment and the Company has no alternative use of the asset. Historically, all contracts executed
contained an enforceable right to home purchase payments and the Company had no alternative use of assets, therefore, the adoption of
ASC 606 did not have a material impact on the Company’s consolidated financial statements.
Comprehensive Income (Loss)
In
accordance with ASC 220-10-55, comprehensive income (loss) is defined as all changes in equity except those resulting from investments
by owners and distributions to owners. The Company’s only components of comprehensive loss during the years ended December 31,
2020 and 2019 were net loss and foreign currency translation adjustments.
Net Earnings (Loss) per Common Share
The Company computes net earnings (loss) per share
in accordance with ASC 260, “Earnings per Share” (“ASC 260”). Under the provisions of ASC 260, basic net
earnings (loss) per share is computed by dividing net earnings (loss) available to common shareholders for the period by the weighted
average number of shares of common stock outstanding during the period. The calculation of diluted net earnings (loss) per share recognizes
common stock equivalents, however; potential common stock in the diluted EPS computation is excluded in net loss periods, as their effect
is anti-dilutive.
Income Taxes
The Company accounts for income taxes in accordance
with ASC 740, “Income Taxes” (“ASC 740”), which requires the recognition of deferred tax assets and liabilities
for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method,
deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities
and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in
which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred
tax assets to the amount expected to be realized.
The
Company recognizes tax benefits that satisfy a greater than 50% probability threshold and provides for the estimated impact of interest
and penalties for such tax benefits. The Company did not incur any interest or penalties related to potential underpaid income tax expenses
during the years ended December 31, 2020 and 2019.
Recently Adopted Accounting Standards
In June 2016, the Financial Accounting Standards
Board (FASB) issued a new accounting standard that amends the guidance for measuring and recording credit losses on financial assets measured
at amortized cost by replacing the incurred-loss model with an expected-loss model. Accordingly, these financial assets are now presented
at the net amount expected to be collected. This new standard also requires that credit losses related to available-for-sale debt securities
be recorded as an allowance through net income rather than reducing the carrying amount under the former other-than-temporary-impairment
model. We adopted this standard as of January 1, 2020, using a modified-retrospective approach. Adoption of the standard did not
have a material impact on our consolidated financial statements.
In August 2018, the FASB issued a new accounting
standard update which eliminates, adds and modifies certain disclosure requirements for fair value measurements. The update eliminates
the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, and introduces
a requirement to disclose the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements.
The Company adopted this new accounting standard on January 1, 2020, using the prospective method, and the adoption did not have
a material impact on our consolidated financial statements.
In November 2018, the FASB issued Accounting
Standards Update No. 2018-18 “Collaborative Arrangements (Topic 808): Clarifying the Interaction between Topic 808 and Topic
606” (“ASU 2018-18”). ASU 2018-18 clarifies that certain transactions between participants in a collaborative arrangement
should be accounted for under Topic 606, “Revenue from Contracts with Customers” when the counterparty is a customer. In addition,
the update precludes an entity from presenting consideration from a transaction in a collaborative arrangement as customer revenue if
the counterparty is not a customer for that transaction. On January 1, 2020, we adopted this standard and applied it retrospectively
to January 1, 2018 when we initially adopted Topic 606. The adoption did not have an impact on our consolidated financial statements.
New Accounting Pronouncements
Accounting standards that have been issued or
proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the financial statements
upon adoption. The Company does not discuss new accounting pronouncements that are not anticipated to have an impact on or are unrelated
to its financial condition, results of operations, cash flows or disclosures.
NOTE 3 - RESTRICTED CASH
The
Company is required to maintain certain deposits with the bank for those home buyers that has applied for a housing loan from their bank.
This deposit is a percentage to each home buyer’s bank loan for the purpose of purchasing in our project. Once we complete the handover
to the buyer, these deposits become unrestricted. As of December 31, 2020 and December 31, 2019, the Company held cash
deposits of $56,051,055 and $8,383,359, respectively.
NOTE 4 - TRANSACTIONAL FINANCIAL ASSETS
As
of December 31, 2020, we have $25,012,736 invested in bank wealth management investment products. The investments have short
maturity periods and can be rolled into a maturity date of our choosing or automatically rolled into subsequent maturity period. The annualized
rate of return may range from 3.15% to 4.4% depending on the amount and time period invested.
NOTE
5 - REAL ESTATE PROPERTY UNDER DEVELOPMENT
Real
estate property under development represents the Company’s real estate development project in Linyi, the PRC (“Linyi Project”),
which is located on the junction of Xiamen Road and Hong Kong Road in Linyi City Economic Development Zone, Shandong Province, PRC. This
project covers a site area of approximately 103,385 square meters for the development of villa-style residential housing buildings. The
Company acquired the site and commenced construction of this project during the fiscal year of 2012. We sold 119 of 121 Phase 1
villas and sold 16 units and pre-sold 71 villas out of all 88 units in Phase 2 as of March 31, 2021.
In
the first quarter of 2019, we purchased the property of HATX with the land use rights. As of December 31, 2020, land use rights
included in real estate property under development totaled $166,236,339.
In
October 2018, HATX purchased the property in Huai’an, Qingjiang Pu district with an area of 78,030 square meters. In
December 2018 we established HAZB with a 78.46% ownership for the purpose of real estate investment and in March 2019, HAZB
purchased 100% of HATX and tis land usage rights to the Huaian property. The Huaian project, named Tianxi Times, started its first phase
development in early 2019 with a GFA of 82,218 sqm totaling 679 units, and started its second phase in middle 2020 with a GFA of 99,123
sqm totaling 873 units. As of March 31, 2021, the Company pre-sold 673 out of 679 units of first phase and pre-sold 258 out of 873
of second phase.
NOTE
6 - OTHER RECEIVABLES AND DEPOSITS
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Advances to staff
|
|
$
|
37,573
|
|
|
$
|
19,172
|
|
Rental deposits
|
|
|
818,868
|
|
|
|
40,575
|
|
Prepaid expense
|
|
|
53,558
|
|
|
|
318,424
|
|
Prepaid tax
|
|
|
9,777,311
|
|
|
|
2,378,199
|
|
Other receivables
|
|
|
3,908,933
|
|
|
|
4,779,431
|
|
|
|
$
|
14,596,243
|
|
|
$
|
7,535,801
|
|
Other
receivables and deposits as of December 31, 2020 are stated net of allowance for doubtful accounts of $503,814 (2019: $327,739).
Other receivables of $3,462,504 mainly consists of $2,604,254 from Zhongji Pufa for our GXL project and $858,250 from Shanghai Wu Zhao
Hao.
NOTE
7 - PROPERTY AND EQUIPMENT, NET
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Furniture and fixtures
|
|
$
|
272,878
|
|
|
$
|
175,150
|
|
Computer and office equipment
|
|
|
210,961
|
|
|
|
203,581
|
|
Motor vehicles
|
|
|
819,945
|
|
|
|
588,532
|
|
Properties
|
|
|
2,318,728
|
|
|
|
2,168,726
|
|
|
|
|
3,622,512
|
|
|
|
3,135,990
|
|
Less: Accumulated depreciation
|
|
|
2,237,736
|
|
|
|
1,932,140
|
|
|
|
$
|
1,384,776
|
|
|
$
|
1,203,850
|
|
During
the year ended December 31, 2020, depreciation and amortization expense for property and equipment amounted to $3,199,986.
NOTE
8 - INVESTMENT PROPERTIES, NET
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Investment properties
|
|
$
|
35,616,482
|
|
|
$
|
33,312,403
|
|
Less: Accumulated depreciation
|
|
|
(8,340,805
|
)
|
|
|
(6,363,357
|
)
|
|
|
$
|
27,275,677
|
|
|
$
|
26,949,046
|
|
During
the year ended December 31, 2020, depreciation and amortization expense for investment properties amounted to $2,936,213.
NOTE
9 - INVESTMENTS IN AND AMOUNT DUE FROM UNCONSOLIDATED AFFILIATES
The
investments in unconsolidated affiliates primarily consist of SHDEW (19.91%). As of December 31, 2020, the investment amount
in SHDEW was $13,579,678.
SHDEW
was established in June 2013 with its business as a skincare and cosmetic company. SHDEW’s online Wechat stores had a membership
of over ten million members as of March 31, 2021. SHDEW is developing its own skincare products as well as improving its online
ecommerce platform. SHDEW sells products under its own brands as well as the products of third parties. The products include skincare,
cosmetics, personal care products such as soaps, shampoos, skin care devices and children’s apparel. SHDEW is developing its own
online shopping platform where consumers can purchase its n cosmetics and skincare products as well as products imported into China. The
online shopping platform has been in operation since 2017.
In December 2019, SHDEW issued an employee
stock bonus where many of its employee received their vested shares. This resulted in the dilution of our ownership of SHDEW from 20.38%
to 19.91% thereby changing out accounting method for the SHDEW investment from the equity method to measurement alternative method going
forward.
NOTE
10 - OTHER INVESTMENTS, NET
According
to ASU 2016-01, where the Company has no significant influence, the investment is classified as other investments in the balance sheet
and is carried under the measurement alternative method. The measurement alternative measures the equity investment at cost less impairment,
adjusted for observable price changes in orderly transactions for an identical or similar investment of the same issuer. As of December 31,
2020 and December 31, 2019, the carrying amount of the Company’s measurement alternative investments was $696,677 and
$143,345, respectively.
The
Company performs impairment assessment of its investments under the measurement alternative whenever events or changes in circumstances
indicate that the carrying value of the investment may not be fully recoverable. Impairment charges in connection with the measurement
alternative investments of nil were recorded in others, net in the Consolidated Statements of Operations and Comprehensive Income/(Loss)
for the years ended December 31, 2019 and 2020, respectively.
In June of 2020, SHSY invested 7.0915% in
Taobuting (“TBT”). TBT is a media company that provide content on live streaming platforms such as Douyin (China version of
Tik Tok).
On
April 4, 2020, the Company purchased 10% of LYSY from Nanjing Longchang Real Estate Development Group in the amount of 22.17
million RMB ($3,398,213).
NOTE
11 - GOODWILL
In April 4, 2020, the Company purchased 10%
of LYSY from Nanjing Longchang Real Estate Development Group in the amount of 22.17 million RMB ($3,398,213). The amount of $1,690,029
of goodwill is from the difference between the investment cost and book value.
NOTE
12 - PROMISSORY NOTES PAYABLE
The
promissory notes payable consists of the following unsecured notes to unrelated parties. Included in the balances are promissory notes
with outstanding principal and unpaid interest of an aggregate of $1,532,591 and $1,433,445 as of December 31, 2020 and December 31,
2019, respectively.
The
promissory note with a principal as of December 31, 2020 amounting to $766,295 bears interest at a rate of 0% per annum, is
unsecured and has no fixed term of repayment. As of December 31, 2020, and December 31, 2019, the outstanding principal and
unpaid interest related to this promissory note amounted to $766,295 and $716,723, respectively.
The
promissory note with a principal as of December 31, 2020 amounting to $766,295 bears interest at a rate of 0% per annum, is
unsecured and has no fixed term of repayment. As of December 31, 2020, and December 31, 2019, the outstanding principal and
unpaid interest related to this promissory note amounted to $766,295 and $716,723, respectively.
During
the year ended December 31, 2020 and 2019, there were no interest expenses related to these promissory notes.
NOTE
13 - AMOUNTS DUE TO DIRECTORS
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Lin Chi-Jung
|
|
$
|
23,387,151
|
|
|
$
|
1,469,315
|
|
Pan Yu-Jen
|
|
|
-
|
|
|
|
(28,669
|
)
|
Lin Hsin-Hung
|
|
|
22,213
|
|
|
|
32,349
|
|
|
|
$
|
23,409,364
|
|
|
$
|
1,472,995
|
|
|
(a)
|
The balance due to Lin Chi-Jung consists of temporary
advances.
The balances are unsecured, interest-free and
have no fixed term of repayment.
|
|
(b)
|
The balances due to Lin Hsin-Hung was unsecured, interest-free and have no fixed term of repayment.
|
NOTE
14 - ACCOUNTS PAYABLE
As
of December 31, 2020, and 2019, the balances of accounts payable were $20,448,001 and $4,347,678 respectively. The balance
of accounts payable as of December 31, 2020 included unpaid development fee of Linyi project of $1,608,872 and HATX project of $17,466,356.
The remaining balance was due to agents of the operating business.
NOTE
15 - CUSTOMER DEPOSITS
Customer
deposits consisted of the sales from real estate development project (the Linyi project and the HATX project) which cannot be recognized
as revenue at the accounting period and deposits received for rental.
The
Linyi project has started pre-sales in November 2013 and in the year of 2019, the Project has recognized its revenue along with customer
deposit, as of December 31, 2020, the pre-sales amounted to $27,157,760. The HATX project has started pre-sales in December 2019,
as of December 31, 2020 the pre-sales amounted to $88,897,550.
NOTE
16 - AMOUNT DUE TO AFFILIATES
As
of December 31, 2020, the amount due to JXSY, in the amount of $539,165 was intercompany transfers for day-to-day operations.
As
of December 31, 2020, the amount due to Shanghai Shengji (“SHSJ”) a shareholder of HATX, $30,899,411 and JXSY,
$539,165, was an intercompany transfer for day-to-day operations.
NOTE
17 - OTHER PAYABLES AND ACCRUED EXPENSES
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Accrued staff commission and bonus
|
|
$
|
241,718
|
|
|
$
|
221,674
|
|
Rental deposits received
|
|
|
92,700
|
|
|
|
117,328
|
|
Bid bond
|
|
|
209,965
|
|
|
|
222,184
|
|
Other payables
|
|
|
7,836,075
|
|
|
|
13,777,035
|
|
Dividends payable to non-controlling interest
|
|
|
206,217
|
|
|
|
192,877
|
|
|
|
$
|
8,586,675
|
|
|
$
|
14,531,098
|
|
Other payables are advances from unrelated parties
are unsecured, interest-free and have no fixed term of repayment.
NOTE
18 - INCOME TAXES PAYABLE
The 2017 Tax Act was enacted on December 22,
2017. Due to the complexities involved in the accounting for the 2017 Tax Act, the SEC issued SAB 118, which provides guidance on the
application of US GAAP for income taxes in the period of enactment. SAB 118 requires companies to include in their financial statements
a reasonable estimate of the impact of the 2017 Tax Act, to the extent such an estimate has been determined. As a result, our financial
results reflect the income tax effects of the 2017 Tax Act for which the accounting is complete, as well as provisional amounts for those
impacts for which the accounting is incomplete but a reasonable estimate could be determined.
The Tax Legislation significantly revises the U.S. corporate income
tax by, among other things, lowering the corporate income tax rate to 21%, implementing a modified territorial tax system and imposing
a one-time repatriation tax on deemed repatriated earnings and profits of U.S.-owned foreign subsidiaries (the Toll Charge). As a fiscal-year
taxpayer, certain provisions of the Tax Legislation impacted the Company in fiscal 2018, including the change in the corporate income
tax rate and the Toll Charge, while other provisions will be effective starting at the beginning of fiscal 2019, including the implementation
of a modified territorial tax system. The U.S. federal income tax rate reduction was effective as of January 1, 2018.
|
|
Year Ended December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Income /(loss) before income tax expense
|
|
|
|
|
|
|
|
|
Income /(loss) from China operations
|
|
$
|
913,264
|
|
|
$
|
(4,541,266
|
)
|
Income /(loss) from non-China operations
|
|
|
(456,468
|
)
|
|
|
(362,615
|
)
|
|
|
|
|
|
|
|
|
|
Total income /(loss) before income tax expense
|
|
|
456,797
|
|
|
|
(4,903,881
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense applicable to China operations
|
|
|
|
|
|
|
|
|
Current tax
|
|
|
710
|
|
|
|
1,427
|
|
Deferred tax
|
|
|
(517,407
|
)
|
|
|
(385,472
|
)
|
|
|
|
|
|
|
|
|
|
Subtotal income tax expense applicable to China operations
|
|
|
(516,697
|
)
|
|
|
(384,046
|
)
|
Non-China income tax expense/(benefit)
|
|
|
2,743,568
|
|
|
|
-
|
|
Total income tax expense
|
|
$
|
2,226,871
|
|
|
$
|
(384,046
|
)
|
In
2020, of the $456,468 income tax benefit, was for PRC tax, mainly attributable to the non-U.S. subsidiaries of the Company’s
business operations and $0 was for U.S. corporate income tax, resulting primarily from a one-time transition tax recognized in the fourth
quarter of 2017 that represented management’s estimate of the amount of U.S. corporate income tax based on the deemed repatriation
to the United States of the Company’s share of previously deferred earnings of certain non-U.S. subsidiaries of the Company mandated
by the U.S. Tax Reform. The Company may make an election to pay the one-time transition tax over eight years commencing in April 2021
or pay in a single lump sum.
Effective Tax Rate
The following is reconciliation between the U.S.
federal statutory rate and the Company’s effective tax rate:
|
|
2020
|
|
|
2019
|
|
PRC Statutory rate
|
|
|
25
|
%
|
|
|
25
|
%
|
Effect of the U.S. Transition Tax under the 2017 TCJA
|
|
|
0
|
%
|
|
|
0
|
%
|
Effect of income not taxable for PRC tax purposes
|
|
|
0.08
|
%
|
|
|
(17.2
|
)%
|
Under (Over)-provision for income taxes in prior years
|
|
|
0.0
|
%
|
|
|
0
|
%
|
Effective income tax rate
|
|
|
487.50
|
%
|
|
|
7.83
|
%
|
Deferred Tax Assets and Liabilities
Significant components of the Company’s
deferred tax assets and liabilities consist of the following:
|
|
As of December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss from operations
|
|
$
|
955,373
|
|
|
$
|
380,627
|
|
Total deferred tax assets
|
|
|
955,373
|
|
|
|
380,627
|
|
Less: Valuation allowance
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
$
|
955,373
|
|
|
$
|
380,627
|
|
In
assessing the reliability of deferred tax assets, management considers whether it is more likely than not that some portion or all of
the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences become deductible or are utilized. Management considers the scheduled
reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based upon
an assessment of the level of historical taxable income and projections for future taxable income over the periods in which the deferred
tax assets are tested whether they are deductible or can be utilized, the Company recorded the deferred tax assets resulting from net
operating loss carry forwards of $955,373 as of December 31, 2020 (2019: $380,627).
The Company adopted ASC 740-10-25 Accounting for
Uncertainty in Income Taxes and such adoption did not have any material impact on the accompanying consolidated financial statements.
The Company is subject to income taxes in the PRC. Tax regulations are subject to the interpretation of the related tax laws and regulations
and require significant judgment to apply. All tax positions taken, or expected to be taken, continue to be more likely than not ultimately
settled at the full amount claimed. The Company’s tax filings are subject to the PRC tax bureau’s examination for a period
up to five years. The Company is not currently under any examination by the PRC tax bureau.
NOTE
19- DEFERRED GOVERNMENT SUBSIDY
Deferred government subsidy consists of the cash
subsidy provided by the local government.
Government subsidies include cash subsidies received
by the Company’s subsidiaries in the PRC from local governments.
In recognizing the benefit of government subsidies
in accordance with U.S. GAAP, the Company considers intended use of and restrictions of the subsidy, the requirements for the receipt
of funds, and whether or not the incentive is given for immediate financial support, or to encourage activities such as land development
in specified area. Each grant is evaluated to determine the propriety of classification on the consolidated statements of operations and
consolidated balance sheets. Those grants that are substantively reimbursements of specified costs are matched with those costs and are
recorded as a reduction in costs. Those benefits that are more general in nature or driven by business performance measures are classified
as revenue.
The
Company has received refundable government subsidy of $5,079,835 as of December 31, 2020. The subsidy is given to reimburse
the land acquisition costs and certain construction costs incurred for the Company’s property development project in Linyi, and
are repayable if the Company fails to complete the subsidized property development project according to the agreed schedules. The Company
recorded the subsidy received as a deferred government subsidy.
NOTE
20- STATUTORY RESERVE
According to the relevant corporation laws in
the PRC, a PRC company is required to transfer at least 10% of its profit after taxes, as determined under accounting principles generally
accepted in the PRC, to the statutory reserve until the balance reaches 50% of its registered capital. The statutory reserve can be used
to make good on losses or to increase the capital of the relevant company.
According to the Law of the PRC on Enterprises
with Wholly-Owned Foreign Investment, the Company PRC’s subsidiaries are required to make appropriations from after-tax profits
as determined under accounting principles generally accepted in the PRC (“PRC GAAP”) to non-distributable reserves.
These reserve funds include one or more of the following: (i) a general reserve, (ii) an enterprise expansion reserve and (iii) a
staff bonus and welfare fund. A wholly-owned PRC subsidiary is not required to make appropriations to the enterprise expansion reserve
but annual appropriations to the general reserve are required to be made at 10% of the profit after tax as determined under PRC GAAP at
each year-end, until such fund has reached 50% of its respective registered capital. The staff welfare and bonus reserve is determined
by the board of directors. The general reserve is used to offset future losses. The subsidiary may, upon a resolution passed by the stockholders,
convert the general reserve into capital. The staff welfare and bonus reserve are used for the collective welfare of the employees of
the subsidiary. The enterprise expansion reserve is for the expansion of the subsidiary operations and can be converted to capital subject
to approval by the relevant authorities. These reserves represent appropriations of the retained earnings determined in accordance with
Chinese law.
In
addition to the general reserve, the Company’s PRC subsidiaries are required to obtain approval from the local PRC government prior
to distributing any registered share capital. Accordingly, both the appropriations to general reserve and the registered share capital
of the Company’s PRC subsidiary are considered as restricted net assets and are not distributable as cash dividends. As of December 31,
2020, the Company’s statutory reserve fund was $3,986,618.
NOTE
21- COMMITMENTS AND CONTINGENCIES
Operating Lease Commitments
The
Company leases certain of its office properties under non-cancellable operating lease arrangements. Payments under operating leases are
expensed on a straight-line basis over the periods of their respective terms, and the terms of the leases do not contain rent escalation,
or contingent rent, renewal, or purchase options. There are no restrictions placed upon the Company by entering into these leases. Rental
expenses under operating leases for the year ended December 31, 2020 and 2019 were $225,008 and$460,617, respectively.
As
of December 31, 2020, the Company had the following operating lease obligations falling due.
|
|
Amount
|
|
Year Ending
|
|
|
|
Within one year
|
|
$
|
-
|
|
Two to five years
|
|
|
-
|
|
|
|
$
|
-
|
|
NOTE
22- SEGMENT INFORMATION
The Company's Chief Executive Officer and Chief
Operating Officer have been identified as the chief operating decision makers. The Company's chief operating decision makers direct the
allocation of resources to operating segments based on the profitability and cash flows of each respective segment.
The Company evaluates performance based on several
factors, including net revenue, cost of revenue, operating expenses, and income from operations. The following tables show the operations
of the Company's operating segments:
|
|
Year Ended December 31, 2020
|
|
|
|
Property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokerage
|
|
|
Real Estate
|
|
|
Investment
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
Development
|
|
|
Transaction
|
|
|
Others
|
|
|
Total
|
|
Net revenues
|
|
$
|
750,101
|
|
|
$
|
5,141,466
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,891,567
|
|
Cost of revenues
|
|
|
(1,137,718
|
)
|
|
|
(4,214,492
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,352,210
|
)
|
Gross profit
|
|
|
(387,617
|
)
|
|
|
926,974
|
|
|
|
-
|
|
|
|
-
|
|
|
|
539,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
(872,067
|
)
|
|
|
(2,826,998
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,699,065
|
)
|
General and administrative expenses
|
|
|
(22,856,012
|
)
|
|
|
(1,308,665
|
)
|
|
|
-
|
|
|
|
(460,253
|
)
|
|
|
(24,624,930
|
)
|
Operating loss
|
|
|
(24,115,696
|
)
|
|
|
(3,208,689
|
)
|
|
|
-
|
|
|
|
(460,253
|
)
|
|
|
(27,784,638
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
71,813
|
|
|
|
504,427
|
|
|
|
-
|
|
|
|
6,548
|
|
|
|
582,788
|
|
Interest expense
|
|
|
(48
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(48
|
)
|
Other income, Net
|
|
|
883,416
|
|
|
|
16,021
|
|
|
|
24,286,623
|
|
|
|
-
|
|
|
|
25,186,060
|
|
Total other (expenses) income
|
|
|
955,181
|
|
|
|
520,448
|
|
|
|
24,286,623
|
|
|
|
6,548
|
|
|
|
25,768,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(23,160,515
|
)
|
|
|
(2,688,241
|
)
|
|
|
24,286,623
|
|
|
|
(453,705
|
)
|
|
|
(2,015,838
|
)
|
Income tax
|
|
|
516,697
|
|
|
|
-
|
|
|
|
|
|
|
|
(2,743,568
|
)
|
|
|
(2,226,871
|
)
|
Net Income (loss)
|
|
$
|
(22,643,818
|
)
|
|
$
|
(2,688,241
|
)
|
|
$
|
24,286,623
|
|
|
$
|
(3,197,273
|
)
|
|
$
|
(4,242,709
|
)
|
|
|
Year Ended December 31, 2019
|
|
|
|
Property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokerage
|
|
|
Real Estate
|
|
|
Investment
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
Development
|
|
|
Transaction
|
|
|
Others
|
|
|
Total
|
|
Net revenues
|
|
$
|
721,491
|
|
|
$
|
32,268,287
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
32,989,778
|
|
Cost of revenues
|
|
|
(695,952
|
)
|
|
|
(26,115,163
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(26,811,115
|
)
|
Gross profit
|
|
|
25,539
|
|
|
|
6,153,124
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,178,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
(1,215,372
|
)
|
|
|
(1,864,438
|
)
|
|
|
-
|
|
|
|
(251
|
)
|
|
|
(3,080,061
|
)
|
General and administrative expenses
|
|
|
(3,867,873
|
)
|
|
|
(5,798,119
|
)
|
|
|
-
|
|
|
|
(381,013
|
)
|
|
|
(10,047,005
|
)
|
Operating loss
|
|
|
(5,057,706
|
)
|
|
|
(1,509,433
|
)
|
|
|
-
|
|
|
|
(381,264
|
)
|
|
|
(6,948,403
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
41,269
|
|
|
|
99,224
|
|
|
|
-
|
|
|
|
11,267
|
|
|
|
151,760
|
|
Interest expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Other income, Net
|
|
|
128,338
|
|
|
|
(45,978
|
)
|
|
|
1,810,402
|
|
|
|
-
|
|
|
|
1,892,762
|
|
Total other (expenses) income
|
|
|
169,607
|
|
|
|
53,246
|
|
|
|
1,810,402
|
|
|
|
11,267
|
|
|
|
2,044,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(4,888,100
|
)
|
|
|
(1,456,187
|
)
|
|
|
1,810,402
|
|
|
|
(369,997
|
)
|
|
|
(4,519,835
|
)
|
Income tax
|
|
|
384,046
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
384,046
|
|
Net Income (loss)
|
|
$
|
(4,504,054
|
)
|
|
$
|
(1,456,187
|
)
|
|
$
|
1,810,402
|
|
|
$
|
(369,997
|
)
|
|
$
|
(4,519,835
|
)
|
|
|
Property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokerage
|
|
|
Real Estate
|
|
|
Investment*
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
Development
|
|
|
Transaction
|
|
|
Others
|
|
|
Total
|
|
As of December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate property under development
|
|
$
|
-
|
|
|
$
|
166,236,339
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
166,236,339
|
|
Total assets
|
|
|
6,360,885
|
|
|
|
208,385,676
|
|
|
|
39,319,743
|
|
|
|
94,439,993
|
|
|
|
348,506,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate property under development
|
|
$
|
-
|
|
|
$
|
85,909,986
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
85,909,986
|
|
Total assets
|
|
|
9,756,530
|
|
|
|
70,345,062
|
|
|
|
40,737,782
|
|
|
|
66,443,870
|
|
|
|
187,283,244
|
|
NOTE
23 – RELATED PARTY TRANSACTIONS
A related party is an entity that can control
or significantly influence the management or operating policies of another entity to the extent one of the entities may be prevented from
pursuing its own interests. A related party may also be any party the entity deals with that can exercise that control.
The
Company has received dividends from SHDEW in an amount of $24,244,813 in 2020.
We
rented an office of nearly 192 square meters in downtown Shanghai for displaying purpose from Mrs. Zhang Shuqing, our related party,
for $183,910 in 2020.
WHGFH
has received revenue of sales service fee from WHYYL of $ 5,783 in 2020.
NOTE
24 - SUBSEQUENT EVENTS
On
January 27 and March 3, 2021, the Company paid RMB150,000,000 in cash to Mr. Lin Chi-Jung (approximately USD21,167,305)
authorized by the Board of Directors on April 27, 2020 for his contributions to the Company, including Mr. Lin’s initiation
and supervision of the Company’s investment in Shanghai Da Er Wei Trading Company Limited (“SHDEW”). The Bonus is equivalent
to 15% of the annual dividends received from SHDEW from 2016 through 2019.
According to the Board Resolution of April 10,
2021, we plan to pay a cash dividend of $0.10 per share on June 10,2021.