NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
AS
OF AND FOR THE YEAR ENDED JUNE 30, 2022 AND 2021
Note
1 – Organization and Operations, and Going Concern
In
these notes, the terms “us”, “we”, “it”, “its”, “Shengda”, the “Company”
or “our” refer to Shengda Network Technology, Inc. and its subsidiaries. Shengda was incorporated under the laws of the State
of Nevada on March 14, 2018 under the name Soltrest, Inc. and changed its name to Shengda Network Technology Inc on October 16, 2020.
The
Company’s principal business is to provide a portal for the sale of products offered by reliable manufacturers and merchants at
competitive prices. Products run the gamut from electronics to daily consumable products, food and clothing.
On
April 20, 2020, the Company purchased 10,000 shares of common stock of Peaker International Trade Group Limited (“Peaker”)
for $1,330. These shares comprised of 100% of the then issued and outstanding shares of common stock of Peaker. Peaker was formed
in 2018 in Hong Kong. On May 15, 2020, Peaker formed a Company in China called Zhejiang Jingmai Electronic Commerce Ltd., of which Peaker
is the sole shareholder.
On
August 28, 2020, Zhejiang Jingmai Electronic Commerce Ltd set up a 99% owned subsidiary Zhejiang Xiaojing e-commerce Co.,
Ltd. On April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Yiwu Tianqi Enterprise Management
Co., Ltd which was incorporated on November 23, 2020 for no consideration. On April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd
received transfer 99% ownership of Zhejiang Jingmai e-commerce Co., Ltd which was incorporated on November 25, 2020 for no consideration.
On April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Zhejiang Jingtao Supply Chain Co., Ltd
which was incorporated on November 24, 2020 for no consideration. These companies plan to develop business in the following fields: wholesale
and retail of wide range of products, management, import and export, network integration and IT service, and more fields.
Risk
and Uncertainty Concerning COVID-19 Pandemic
Since
the occurrence of COVID-19 in January 2020, it has posed great impacts in China. However, the COVID-19 outbreak has limited impact on
our businesses and operation. The Company mainly operates in Zhejiang Province China, that had few cases since January 2020. None of
our staff was infected with COVID-19. Therefore, the Company did not encounter a shortage of labor. As of the date of this report, the
Company’s is able to fulfill customers’ needs.
There
might be outbreaks of COVID-19 in various cities in China in the future, and the Chinese government may take measures to keep COVID-19
in control. If there is not a material recovery in the COVID-19 situation, or the situation further deteriorates in China, our business,
results of operations and financial condition could be materially and adversely affected. While the potential downturn brought by and
the duration of the COVID-19 outbreak is difficult to assess or predict and the full impact of the virus on our operations will depend
on many factors beyond our control. Our business, results of operations, financial condition and prospects could be materially adversely
affected to the extent that COVID-19 persists in China or harms the Chinese and global economy in general.
Anhui
Province found more local COVID-19 cases in 2021. Since Anhui Province has been successful on its efforts containing the spread of the
virus, we haven’t observed significant impacts concerning the matters relating to logistics, suppliers, and price of raw materials.
Going
Concern
The
Company demonstrates adverse conditions that raise substantial doubt about the Company’s ability to continue as a going
concern. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders,
the ability of the Company to sell its stock to the investing community and obtain necessary financing to continue operations, and
the attainment of profitable operations. The Company recorded a net income of $4,324,608 for
the year ended June 30, 2022; excluding the recovery of bad debt from net income during the year ended June 30, 2022, the Company
had a net income from operations of $491,068.
The Company had cash flows from operating activities of negative $8,066,026 for the year ended June 30, 2022. These factors, among
others, raise a substantial doubt regarding the Company’s ability to continue as a going concern. If the Company is unable to
obtain adequate capital, it could be forced to cease operations. The consolidated financial statements do not include any
adjustments to reflect the recoverability and classification of recorded asset amounts and classification of liabilities that might
be necessary should the Company be unable to continue as a going concern.
Note
2 - Restatement for Correction of an Error
During
the year end June 30, 2021, the Company had sales amounting to $5,278,370
with a customer that accounted for 56%
of the total revenue for the year ended June 30, 2021. For the year ended June 30, 2020, the Company had sales with that customer
amounting to $253,803 that accounted for 100% of the total revenue for the year ended June 30, 2020. The Company also had an
accounts receivable balance in the amount of $1,640,779 as of June 30, 2021, with that customer. The management subsequently discovered
that the customer is a related party within the definition ASC 850.
On
October 25, 2020, the Company signed an agreement with a related party, which is also the Company’s major customer. The
Company agreed to loan the related party $8,957,764 (RMB60,000,000)
at an annual interest rate of 7.2%.
The loan is guaranteed by a Company’s supplier which is also an important partner of the Company’s major customer and
due on October 25, 2021. The borrower is required to pay all the principal and the relevant interest in full amount on the
due date. The total loan receivable, net of allowance $0 and $6,417,350 as of June 30, 2022 and 2021, respectively. The principal
and the relevant interest in full have been paid off in February 2022. As of June 30, 2021, the Company recognized $2,163,419
allowance of bad debt against the loan receivable from related party. During the year ended June 30, 2022, the Company reversed the
$2,163,419 allowance and recognized the entire amount as other income in the accompany consolidated statement of operations and
comprehensive income (loss). During the year ended June 30, 2022, the Company recognized the interest income of $764,421 and wrote
off the interest income of $66,905. The management subsequently discovered that the customer is a related party within the
definition ASC 850.
In
the Company’s annual reports on Form 10-K for the years ended June 30, 2020 and June 30, 2021 and related quarterly reports (collectively,
the “Affected Reports”), the Company is correcting the disclosure by reporting the above as related party transactions and
balances.
The following is a comparison
of restated financial statements to financial statements as previously reported:
Schedule of Error Corrections and Prior Period Adjustments
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
Consolidated Statement of Operations | |
Year ended June 30, 2020 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Revenue | |
$ | 253,803 | | |
$ | (253,803 | ) | |
$ | - | |
Revenue – Related Party | |
| - | | |
| 253,803 | | |
| 253,803 | |
Total Revenue | |
| 253,803 | | |
| - | | |
| 253,803 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Consolidated Balance Sheets | |
As of June 30, 2021 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Current Assets: | |
| | | |
| | | |
| | |
Account receivable, net | |
$ | 2,602,392 | | |
$ | (1,640,779 | ) | |
$ | 961,613 | |
Account receivable - related party, net | |
| - | | |
| 1,640,779 | | |
| 1,640,779 | |
Loan receivable, net | |
| 6,417,350 | | |
| (6,417,350 | ) | |
| - | |
Loan receivable - related party, net | |
| - | | |
| 6,417,350 | | |
| 6,417,350 | |
Total Current Assets | |
| 9,163,675 | | |
| - | | |
| 9,163,675 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Consolidated Statement of Operations | |
Year ended June 30, 2021 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Revenue | |
$ | 9,489,187 | | |
$ | (5,278,370 | ) | |
$ | 4,210,817 | |
Revenue – Related Party | |
| - | | |
| 5,278,370 | | |
| 5,278,370 | |
Total Revenue | |
| 9,489,187 | | |
| - | | |
| 9,489,187 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Consolidated Statements of Cash Flows | |
Year ended June 30, 2021 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
(Increase) in account receivable | |
$ | (4,177,743 | ) | |
$ | 3,158,126 | | |
$ | (1,019,617 | ) |
(Increase) in account receivable - related party | |
| - | | |
| (3,158,126 | ) | |
| (3,158,126 | ) |
Net Cash Used in Operating Activities | |
| (2,562,524 | ) | |
| - | | |
| (2,562,524 | ) |
Loan receivable | |
| 8,365,926 | | |
| (8,365,926 | ) | |
| - | |
Loan receivable - related party | |
| - | | |
| 8,365,926 | | |
| 8,365,926 | |
Net Cash Used in Investing Activities | |
| (8,443,822 | ) | |
| - | | |
| (8,443,822 | ) |
Net Cash Provided by Financing Activities | |
| 6,232,225 | | |
| - | | |
| 6,232,225 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited Condensed Consolidated Balance Sheets | |
As of March 31, 2021 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Current Assets: | |
| | | |
| | | |
| | |
Account receivable, | |
$ | 3,537,706 | | |
$ | (3,192,013 | ) | |
$ | 345,693 | |
Account receivable - related party | |
| - | | |
| 3,192,013 | | |
| 3,192,013 | |
Loan receivable | |
| 8,242,010 | | |
| (8,242,010 | ) | |
| - | |
Loan receivable - related party | |
| - | | |
| 8,242,010 | | |
| 8,242,010 | |
Total Current Assets | |
| 12,731,834 | | |
| - | | |
| 12,731,834 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited Condensed Consolidated Statement of Operations | |
Three Months ended March 31, 2021 | |
| |
As Previously Reported | | |
Restatement Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Revenue | |
$ | 765,616 | | |
$ | (145,293 | ) | |
$ | 620,323 | |
Revenue – Related Party | |
| - | | |
| 145,293 | | |
| 145,293 | |
Total Revenue | |
| 765,616 | | |
| - | | |
| 765,616 | |
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statement of Operations |
|
Nine
Months ended March 31, 2021 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
8,499,788 |
|
|
$ |
(5,233,559 |
) |
|
$ |
3,266,229 |
|
Revenue – Related Party |
|
|
- |
|
|
|
5,233,559 |
|
|
|
5,233,559 |
|
Total Revenue |
|
|
8,499,788 |
|
|
|
- |
|
|
|
8,499,788 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statements of Cash Flows |
|
Nine
Months ended March 31, 2021 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Account receivable |
|
$ |
(3,470,436 |
) |
|
$ |
3,131,315 |
|
|
$ |
(339,121 |
) |
Account receivable - related party |
|
|
- |
|
|
|
(3,131,315 |
) |
|
|
(3,131,315 |
) |
Net Cash Used in Operating Activities |
|
|
(2,578,186 |
) |
|
|
- |
|
|
|
(2,578,186 |
) |
Loan receivable |
|
|
8,085,285 |
|
|
|
(8,085,285 |
) |
|
|
- |
|
Loan receivable - related party |
|
|
- |
|
|
|
8,085,285 |
|
|
|
8,085,285 |
|
Net Cash Used in Investing Activities |
|
|
(8,162,519 |
) |
|
|
- |
|
|
|
(8,162,519 |
) |
Net Cash Provided by Financing Activities |
|
|
6,232,225 |
|
|
|
- |
|
|
|
6,232,225 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Balance Sheets |
|
As
of December 31, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Account receivable |
|
$ |
3,121,049 |
|
|
$ |
(3,121,049 |
) |
|
$ |
- |
|
Account receivable - related party |
|
|
- |
|
|
|
3,121,049 |
|
|
|
3,121,049 |
|
Loan receivable |
|
|
8,275,862 |
|
|
|
(8,275,862 |
) |
|
|
- |
|
Loan receivable - related party |
|
|
- |
|
|
|
8,275,862 |
|
|
|
8,275,862 |
|
Total Current Assets |
|
|
13,414,168 |
|
|
|
- |
|
|
|
13,414,168 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statement of Operations |
|
Three
Months ended December 31, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
2,590,594 |
|
|
$ |
(1,472,062 |
) |
|
$ |
1,118,532 |
|
Revenue – Related Party |
|
|
- |
|
|
|
1,472,062 |
|
|
|
1,472,062 |
|
Total Revenue |
|
|
2,590,594 |
|
|
|
- |
|
|
|
2,590,594 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statement of Operations |
|
Six
Months ended December 31, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
7,734,172 |
|
|
$ |
(5,088,266 |
) |
|
$ |
2,645,906 |
|
Revenue – Related Party |
|
|
- |
|
|
|
5,088,266 |
|
|
|
5,088,266 |
|
Total Revenue |
|
|
7,734,172 |
|
|
|
- |
|
|
|
7,734,172 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statements of Cash Flows |
|
Six
Months ended December 31, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Account receivable |
|
$ |
(3,006,281 |
) |
|
$ |
3,006,281 |
|
|
$ |
- |
|
Account receivable - related party |
|
|
- |
|
|
|
(3,006,281 |
) |
|
|
(3,006,281 |
) |
Net Cash Used in Operating Activities |
|
|
(2,151,847 |
) |
|
|
- |
|
|
|
(2,151,847 |
) |
Loan receivable |
|
|
7,971,539 |
|
|
|
(7,971,539 |
) |
|
|
- |
|
Loan receivable - related party |
|
|
- |
|
|
|
7,971,539 |
|
|
|
7,971,539 |
|
Net Cash Used in Investing Activities |
|
|
(8,047,686 |
) |
|
|
- |
|
|
|
(8,047,686 |
) |
Net Cash Provided by Financing Activities |
|
|
6,232,225 |
|
|
|
- |
|
|
|
6,232,225 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Balance Sheets |
|
As
of September 30, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Account receivable |
|
$ |
1,439,494 |
|
|
$ |
(1,424,766 |
) |
|
$ |
14,728 |
|
Account receivable - related party |
|
|
- |
|
|
|
1,424,766 |
|
|
|
1,424,766 |
|
Total Current Assets |
|
|
12,966,548 |
|
|
|
- |
|
|
|
12,966,548 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statement of Operations |
|
Three
Months ended September 30, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
5,143,578 |
|
|
$ |
(3,616,204 |
) |
|
$ |
1,527,374 |
|
Revenue – Related Party |
|
|
- |
|
|
|
3,616,204 |
|
|
|
3,616,204 |
|
Total Revenue |
|
|
5,143,578 |
|
|
|
- |
|
|
|
5,143,578 |
|
| |
As Previously
Reported | | |
Restatement
Adjustment | | |
As Restated | |
Unaudited
Condensed Consolidated Statements of Cash Flows |
|
Three
Months ended September 30, 2020 |
|
|
|
As
Previously Reported |
|
|
Restatement
Adjustment |
|
|
As
Restated |
|
|
|
|
|
|
|
|
|
|
|
Account receivable |
|
$ |
(1,413,328 |
) |
|
$ |
1,398,868 |
|
|
$ |
(14,460 |
) |
Account receivable - related party |
|
|
- |
|
|
|
(1,398,868 |
) |
|
|
(1,398,868 |
) |
Net Cash Used in Operating Activities |
|
|
(1,456,401 |
) |
|
|
- |
|
|
|
(1,456,401 |
) |
Net Cash Used in Investing Activities |
|
|
(74,593 |
) |
|
|
- |
|
|
|
(74,593 |
) |
Net Cash Provided by Financing Activities |
|
|
6,232,225 |
|
|
|
- |
|
|
|
6,232,225 |
|
As
a result of the restatement in 2020 and 2021, there is no change in the total balances of assets, liabilities, net loss or loss per share.
Note
3 – Basis of Presentation and Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United
States of America (“GAAP”). The consolidated financial statements and accompanying notes are the representations of the Company’s
management, which is responsible for their integrity and objectivity. In the opinion of the Company’s management, the consolidated
financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary Peaker International
Trade Group Limited or “Peaker”, Peaker’s wholly owned subsidiary Jiangxi Zansheng Information Industry Co., Ltd, Peaker’s
wholly owned subsidiary Zhejiang Jingmai Electronic Commerce Ltd or
“Jingmai Electronic”, and Jingmai Electronic’s five 99% owned
subsidiary Zhejiang Xiaojing e-commerce Co., Ltd, Yiwu Tianqi Enterprise Management Co., Ltd, Zhejiang Jingtao Supply Chain Co., Ltd,
Zhejiang Jingmai e-commerce Co., Ltd and Zhejiang Shubei Supply Chain Co., Ltd, in China. All significant inter-company accounts and
transactions have been eliminated in consolidation.
Non-Controlling
Interest
Non-controlling
interest represents the portion of equity that is not attributable to the Company. The net income (loss) attributable to non-controlling
interests are separately presented in the accompanying statements of income and other comprehensive income (loss). Losses attributable
to non-controlling interests in a subsidiary may exceed the interest in the subsidiary’s equity. The related non-controlling interest
continues to be attributed its share of losses even if that attribution results in a deficit of the non-controlling interest balance.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with 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 dates of the consolidated financial
statements and the reported amounts of revenues and expenses during the reporting periods. Management bases its estimates on historical
experience and on various assumptions that are believed to be reasonable in relation to the consolidated financial statements taken as
a whole 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. Management regularly evaluates the key factors and assumptions used to develop the
estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions.
After such evaluations, if deemed appropriate, those estimates are adjusted accordingly. The actual results experienced by the Company
may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates
and the actual results, future results of operations will be affected.
Cash
and Cash Equivalents
The
Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash and cash equivalents.
Accounts
Receivable, net
Accounts
receivable are generated primarily through sales to customers and are stated at invoiced amount, net of an allowance for doubtful accounts,
and bear no interest. A provision for doubtful accounts is determined based on a specific review of outstanding customer balances and
historical customer write-off amounts and is charged to operations at the time management determines these accounts may become uncollectible.
The
Company establishes a credit and collection policy based on age of receivables. The collection period usually ranges from three months to twelve months. The Company grants extended payment
terms only when the Company believes that the payment will be collectible at the end of the term. The Company grants extended payment
terms to customers based on the following factors: (a) whether or not the Company views a real need, from the customer’s perspective
for the extension, and (b) the Company’s relationship with the customer, and the Company’s long-term business prospects.
The
Company reviews the accounts receivable on a periodic basis and based on its reviews, the Company recorded an allowance for doubtful
accounts of $12,317 and $1,682,437 as of June 30, 2022 and 2021, respectively.
Inventories
Inventories are valued at the lower of cost or market. Inventories consist of finished goods. The Company reviews its inventories regularly for possible
obsolete goods and establishes reserves when determined necessary. As of June 30, 2022 and 2021, the Company had no reserve for obsolete
goods.
Equipment
Equipment
is stated at cost. The straight-line depreciation method is used to compute depreciation over the estimated useful lives of the assets,
as follows:
Schedule of Estimated Useful Lives of Assets
Items |
|
Useful
life |
Vehicles |
|
5 years |
Expenditures
for maintenance and repairs, which do not materially extend the useful lives of the assets, are expense as incurred. Expenditures for
major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated
depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the statement
of income in other income and expenses.
Long-lived
Assets
The
Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying
amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the
market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly
in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses
combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that
the asset will more likely than not be sold or disposed of significantly before the end of its estimated useful life. Recoverability
is assessed based on the carrying amount of the asset compared to the estimated future undiscounted cash flows expected to result from
the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss equal to the excess
of the carrying value over the assets fair market value is recognized when the carrying amount exceeds the undiscounted cash flows. The
impairment loss is recorded as an expense and a direct write-down of the asset. No impairment loss was recorded for the years
ended June 30, 2022 and 2021, respectively.
Leases
The
Company determines if an arrangement is a lease or contains a lease at inception. Operating lease right-of-use assets and lease liabilities
are recognized at commencement based on the present value of lease payments over the lease term. As the implicit rate is typically not
readily determinable in the Company’s lease agreements, the Company uses its incremental borrowing rate as of the lease commencement
date to determine the present value of the lease payments. The incremental borrowing rate is based on the Company’s specific rate
of interest to borrow on a collateralized basis, over a similar term and in a similar economic environment as the lease. Lease expense
is recognized on a straight-line basis over the lease term. Additionally, the Company accounts for lease and non-lease components as
a single lease component for its identified asset classes. As of June 30, 2022, the Company did not have any finance lease.
Similar
to other long-lived assets, right-of-use assets are tested for impairment when events or conditions indicate that the carrying value
of an asset may not be fully recoverable from future cash flows. See Note 8, “Leases,” for additional information.
Revenue
Recognition
The
Company generates revenue through online networking sales. Shengda Network Technology is not involved in production. The Company mainly
sells products through a significant number of registered companies to members of its sales portal. The Company offers products
through offline stores and customer service centers. When the customer receives the product, the control of the products is transferred to the customer.
The
Company recognizes revenues when control of the promised goods or services is transferred to the customer, in an amount that reflects
the consideration the Company expects to be entitled for those goods or services. In that determination, under ASC 606, Revenue
From Contracts With Customers, the Company follows a five-step model that includes: (1) determination of whether a contract, an agreement
between two or more parties that creates legally enforceable rights and obligations, exists; (2) identification of the performance obligations
in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in
the contract; and (5) recognition of revenue when (or as) the performance obligation is satisfied. The Company records the revenue once
all the above steps are completed.
Fair
Value Measurements
The
Company has established a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure
fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that
is significant to the fair value measurement. ASC 820 Fair Value Measurement, prioritizes the inputs into three levels
that may be used to measure fair value:
● |
Level
1 – inputs are based upon unadjusted quoted prices for identical instruments in active markets. |
● |
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets
with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs
are observable or can be derived principally from, or corroborated by, observable market data. If the asset or liability has a specified
(contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability. |
● |
Level
3 – inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants
would use in pricing the asset or liability. |
The
Company’s other current financial assets and current financial liabilities have fair values that approximate their carrying values.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash deposited with banks. Substantially
all of the Company’s cash is held in bank accounts in the People’s Republic of China (“PRC”) and is not protected
by Federal Deposit Insurance Corporation (“FDIC”)
insurance or any other similar insurance.
The
Company’s bank account in the United States is protected by FDIC insurance. As of June 30, 2022 and 2021, the Company’s bank
account in the United States had no balances exceeding FDIC insurance of $250,000.
The
Company’s bank account in People’s Republic of China (“PRC”) is protected by the People’s Bank of China
Financial Stability Bureau (“FSD”) insurance. As of June 30, 2022 and 2021, the Company’s bank account in PRC had $247,930 and
$140,277, balances exceeding FSD insurance of RMB 500,000.
Major
Customers
The
Company has five customers Company A – Related party, Company B, Company C, Company D, and Company E that accounted for 23%,
19%, 12%, 11% and 11% of revenues for the year ended June 30, 2022, respectively. The Company has one major customer Company F–
Related party that accounted for 56% of revenues for the year ended June 30, 2021. The five major customers for the year ended June
30, 2022 does not include the major customer for the year ended June 30, 2021.
Major
Vendors
The
Company has four vendors Company A, Company B, Company C, and Company D that accounted for 36%, 30%, 14% and 11% of purchases for
the year ended June 30, 2022. The Company has two vendors Company E and Company A that accounted for 71% and 29% of purchases
for the year ended June 30, 2021.
Commitment
and Contingencies
The
Company agreed to purchase $26,873,292 (RMB 180 million)
from a supplier over the next three years. As of June 30, 2022, the Company has made advance payment of $8,216,644 (RMB 55 million)
to the supplier, of which $5,922,077 (RMB 39,666,667)
are recorded as advance to supplier – non-current. The advance is interest free and without collateral. The reasons for making
such advance are that the Company started to provide products to clients who are in the internet live broadcasting business. The
Company carries minimal inventory, and the supplier directly delivers the goods to customers according to purchase orders with the
supplier. The advances are fully refundable and there is no penalty for the Company if it does not purchase the entire RMB 180 million of
inventory.
The
Company had fully paid for the operating lease and expects $0 lease payment during the next 12 months.
There
are no legal proceedings and claims.
Events
or operations that are uncertain may also result in a cash outflow or inflow for the Company are known as contingencies. Contingencies
are not guaranteed, and they heavily rely on the occurrence or lack thereof, of uncertain future events.
Value
Added Tax (“VAT”)
The
Company is subject to VAT, which is levied on a majority of the products, at a rate ranging from 9% to 13% on the invoiced value of sales
depending on the type of products sold. The output VAT is borne by customers in addition to the invoiced value of sales and input VAT
is borne by the Company in addition to the invoiced value of purchases.
The
VAT may be offset by VAT paid by the Company on raw materials and other materials included in the cost of producing or acquiring its
finished products. Further, when exporting goods, the exporter is entitled to some or all of the refund of the VAT paid or assessed.
VAT
returns of the Company are subject to examination by the tax authorities for five years from the date of filing.
Income
Tax
Income
tax returns are filed in federal, state, local and foreign jurisdictions as applicable. Provisions for current income taxes are calculated
and accrued on income and expense amounts expected to be included in the income tax returns for the current year. Income taxes reported
in earnings also include deferred income tax provisions and provisions for uncertain tax positions.
Deferred
income tax assets and liabilities are computed on differences between the consolidated financial statement bases and tax bases of assets
and liabilities at the enacted tax rates. Changes in deferred income tax assets and liabilities associated with components of other comprehensive
income are charged or credited directly to other comprehensive income. Otherwise, changes in deferred income tax assets and liabilities
are included as a component of income tax expense. The effect on deferred income tax assets and liabilities attributable to changes in
enacted tax rates are charged or credited to income tax expense in the period of enactment. Valuation allowances are established for
certain deferred tax assets when realization is less than more likely than not.
Liabilities
are established for uncertain tax positions taken or positions expected to be taken in income tax returns when such positions, in our
judgment, do not meet a more-likely-than-not threshold based on the technical merits of the positions. Additionally, liabilities may
be established for uncertain tax positions when, in our judgment, the more-likely-than-not threshold is met, but the position does not
rise to the level of certain based upon the technical merits of the position. The Company did not incur any interest and penalties related
to potential underpaid income tax expenses for the years ended June 30, 2022 and 2021, respectively, and also did not anticipate any
significant increases or decreases in unrecognized tax benefits in the next 12 months from June 30, 2022.
Foreign
Currency Translation
The
assets and liabilities of the Company’s subsidiaries outside the U.S. are translated into U.S. dollars at the rates of exchange
in effect at the balance sheet dates, primarily from RMB. Income and expense items are translated at the average exchange rates prevailing
during the period. Gains and losses resulting from currency transactions are recognized currently in income and those resulting from
translation of consolidated financial statements are included in accumulated other comprehensive income (loss).
The
value of RMB against US$ fluctuates. Any significant revaluation of RMB may materially affect the Company’s financial condition
in terms of US$ reporting. The following table outlines the currency exchange rates used in creating the CFS in this report:
Schedule of Foreign Currencies Translation
| |
June 30, 2022 | | |
June 30, 2021 | |
| |
| | | |
| | |
Period-end
spot rate | |
| US
$1=RMB 6.6981 | | |
| US
$1=RMB 6.4566 | |
| |
Year Ended
June 30, 2022
| | |
Year Ended
June 30, 2021
| |
| |
| | | |
| | |
Average
rate | |
| US
$1=RMB 6.4554 | | |
| US
$1=RMB 6.6221 | |
Earnings
(Loss) Per Share
The
Company computes net earnings (loss) per share in accordance with ASC 260, “Earnings per Share”. ASC 260 requires
presentation of both basic and diluted net earnings per share (“EPS”) on the face of the statement of operations. Basic EPS
is computed by dividing earnings (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding
(denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using
the treasury stock method and convertible preferred stock using the if-converted method. Diluted EPS excludes all dilutive potential
shares if their effect is anti-dilutive.
Recent
Accounting Pronouncements
In
December 2019, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”),
ASU 2019-12, “Simplifying the Accounting for Income Taxes.” ASU 2019-12 eliminates certain exceptions within
ASC 740, “Income Taxes,” and clarifies certain aspects of ASC 740 to promote consistency among reporting entities.
ASU 2019-12 is effective for interim and annual reporting periods beginning after December 15, 2020, with early adoption permitted. Most
amendments within the standard are required to be applied on a prospective basis, while certain amendments must be applied on a retrospective
or modified retrospective basis. The Company adopted ASU 2019-12, and it did not have any impact on its consolidated financial statements.
In
March 2022, the FASB issued ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and
Vintage Disclosures. The amendments in this Update eliminate the accounting guidance for TDRs by creditors in Subtopic 310-40, Receivables—Troubled
Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors
when a borrower is experiencing financial difficulty. Specifically, rather than applying the re cognition and measurement guidance for
TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether
a modification results in a new loan or a continuation of an existing loan. For public business entities, the amendments in this Update
require that an entity disclose current-period gross write offs by year of origination for financing receivables and net investments in
leases within the scope of Subtopic 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost. For entities
that have adopted the amendments in Update 2016-13, the amendments in this Update are effective for fiscal years beginning after December
15, 2022, including interim periods within those fiscal years. For entities that have not yet adopted the amendments in Update 2016-13,
the effective dates for the amendments in this Update are the same as the effective dates in Update 2016-13. The amendments in this Update
should be applied prospectively, except as provided in the next sentence. For the transition method related to the recognition and measurement
of TDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to
retained earnings in the period of adoption. Early adoption of the amendments in this Update is permitted if an entity has adopted the
amendments in Update 2016-13, including adoption in an interim period. If an entity elects to early adopt the amendments in this Update
in an interim period, the guidance should be applied as of the beginning of the fiscal year that includes the interim period. An entity
may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage
disclosures. The Company evaluated the impact of the adoption of ASU 2022-02, and it did not have any impact on its consolidated financial
statements. The Company will adopt ASU 2022-02 effective for fiscal years beginning after December 15, 2022.
Note
4 - Advance to Suppliers
On
February 2, 2022, the Company entered into a purchase agreement with an unrelated party, which is the Company’s major supplier.
The Company agreed to purchase $26,873,292 (RMB 180 million) from this supplier over the next three years. As of June
30, 2022, the Company had made advance payment of $8,216,644 (RMB 55 million) to this supplier, of which $5,922,077 (RMB 39,666,667)
is recorded as advance to suppliers – non-current. The payment is interest free and without collateral. The reasons for making
such advance are that the Company started to provide products to clients which are in the internet live broadcasting business. The Company
has no inventory, and the supplier directly delivers the goods to customers according to the order. The advances are fully refundable and there is no penalty for the Company if it does not purchase the entire RMB
180 million of inventory
With
advances to all suppliers, advance to suppliers – current was $3,725,143 and $0 as of June 30, 2022 and 2021, respectively; and
advance to supplier – non-current was $5,922,077 and $0 as of June 30, 2022 and 2021, respectively.
Note
5 - Loan Receivable from Related Party
On
October 25, 2020, the Company signed an agreement with a related party, which is also the Company’s major customer. The Company
agreed to loan the related party $8,957,764 (RMB60,000,000)
at an annual interest rate of 7.2%.
The loan is guaranteed by a Company’s supplier which is also an important partner of the Company’s major customer and due
on October 25, 2021. The borrower is required to pay all the principal and the relevant interest in full amount on the due date. The
total loan receivable, net of allowance $0 and
$6,417,350 as
of June 30, 2022 and 2021, respectively. The principal and the relevant interest in full have been paid off in February 2022. As of June 30, 2021, the Company recognized $2,163,419 allowance of bad debt against the loan receivable from related
party. During the year ended June 30, 2022, the Company reversed the $2,163,419 allowance and recognized the entire amount as other income
in the accompany consolidated statement of operations and comprehensive income (loss). During the year ended June 30, 2022, the Company
recognized the interest income of $764,421 and wrote off the interest income of $66,905.
The
Company assessed the implication on ASC 606, Revenue from Contracts with Customers, and determined the terms of the
loan are at the fair market value and not impact the revenue recognition of the Company.
Note
6 – Account Receivable, net and Account Receivable – Related Parties, net
The
Company reviews the accounts receivable and accounts receivable from related parties on a periodic basis and based on its reviews,
the Company recorded an allowance for doubtful accounts of $12,317 and
$1,682,437 as
of June 30, 2022 and 2021, respectively.
As
of June 30, 2022 and 2021, accounts receivable and accounts receivable from related parties consisted of the following:
Schedule
of Accounts Receivable and Accounts Receivable from Related Parties
| |
June
30, 2022 | | |
June
30, 2021 | |
Accounts
receivable and accounts receivable – related parties | |
$ | 2,482,990 | | |
$ | 4,284,829 | |
Less:
Allowance for doubtful accounts | |
| (12,317 | ) | |
| (1,682,437 | ) |
Accounts
receivable, net and accounts receivable – related parties, net | |
$ | 2,470,673 | | |
$ | 2,602,392 | |
Note
7 – Transfer of Business Ownership
On
April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Yiwu Tianqi Enterprise Management
Co., Ltd which was incorporated on November 23, 2020 for no consideration.
On
April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Zhejiang Jingmai e-commerce
Co., Ltd which was incorporated on November 25, 2020 for no consideration.
On
April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Zhejiang Jingtao Supply Chain
Co., Ltd which was incorporated on November 24, 2020 for no consideration.
These
transferred entities had no operation or accounting record since its inception until the Company received
the 99% ownership. These entities are used to develop business in the following fields: wholesale and retail of wide range
of products, management, import and export, network integration and IT service, and more fields.
Note
8 – Equipment
Equipment
consisted of a vehicle. As of June 30, 2022 and 2021, equipment was $77,012 and $79,892, and accumulated depreciation of $25,606 and
$11,384, respectively. For the years ended June 30, 2022 and 2021, depreciation expense including amortization of right of use assets
was to $19,127 and $12,871, respectively.
Note
9 – Right-Of-Use Assets And Operating Lease Liabilities
The
Company has an operating lease for office space. Rent expense for the operating lease was to $0 and $3,398 for years ended
June 30, 2022 and 2021, respectively. The lease term was from May 11, 2020 and expired on December 10, 2020.
On
January 5, 2021, Jingmai Electronic leased an office in Zhejiang, China from January 5, 2021 to April 5, 2022. There is rent-free period
from January 5, 2021 to April 5, 2021. The monthly rent is $388.
On
March 20, 2022, Zhejiang Jingmai Electronic Commerce Ltd. leased an office in Zhejiang, China. The lease term of the office is from April
1, 2022 to March 30, 2023. The monthly rent is $373. As of June 30, 2022, the Company had paid rent up until March 30, 2023.
The
operating lease is listed as a separate line item on the Company’s consolidated financial statements. The operating lease represents
the Company’s right to use the underlying asset for the lease term. The Company’s obligation to make lease payments are also
listed as a separate line item on the Company’s consolidated financial statements.
Operating
lease right-of-use assets and liabilities commencing after January 1, 2021 are recognized at commencement date based on the present value
of lease payments over the lease term. For the years ended June 30, 2022 and 2021, the Company recorded $3,983 and $1,885 in total
lease operating costs, respectively.
Because
the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate to determine the present
value of the lease payments.
Information
related to the Company’s operating right of use assets and related lease liabilities are as follows:
Schedule
of Operating ROU Assets and Lease liability
| |
Year
ended June
30, 2022 | |
Cash
paid for operating lease liabilities | |
$ | 9,480 | |
Weighted-average
remaining lease term | |
| 0.75 | |
Weighted-average
discount rate | |
| 5 | % |
Minimum
future lease payments | |
$ | - | |
Note
10 – Other Receivable from Related Party
Other
receivable from related party was $209,014
and $0
as of June 30, 2022 and 2021, respectively. Other receivable is money due from a related party which company was controlled by
management or affiliate. The receivable is without collateral, interest free, and due on demand.
Note
11 – Advances and Deposits
Advances
and deposits were to $0 and $30,976 as of June 30, 2022 and 2021, respectively. Advances are received from customers for the
sale of products in the normal course of business and adjusted against the payments due from them.
Note
12 – Accrued Expenses and Other Payables
Accrued
expense and other payables consists of the following:
Schedule
of Accrued Expense and Other Payables
| |
| | | |
| | |
| |
As
of | | |
As
of | |
| |
June
30, 2022 | | |
June 30,
2021 | |
Payroll
payable | |
$ | 8,085 | | |
$ | 3,910 | |
Tax
payable | |
| 198,992 | | |
| 12,780 | |
Other
payable | |
| 96,476 | | |
| 81,664 | |
Total
accrued expense and other payables | |
$ | 303,553 | | |
$ | 98,354 | |
As
of June 30, 2022 and 2021, accrued expenses and other payables were $303,553 and $98,354, respectively. The accrued expenses
and other payable are mainly payroll payable, taxes
payable and money borrowed from unrelated parties for operating purpose. These payables are without collateral, interest free, and due
on demand.
Note
13 – Stockholders’ Equity
Common
Stock
On
July 1, 2021, the former President and Director of the Company forgave the working capital advance of $19,974 given to the Company
as a loan on March 20, 2020 (Note 10). The forgiveness of loan was credited to additional paid in capital as of June 30, 2022.
Preferred
Stock
On
November 10, 2020, the Company adopted a resolution to designate 1,000,000 shares as Series A Preferred Stock. The original
issue price of each share of Series A preferred Stock shall be $1.00.
Right
to Receive Dividends
The
holders of Series A Preferred Stock shall be entitled to receive dividends when, as and if declared by the Board of Directors of the
Company. The right to dividends on shares of Series A Preferred Stock shall be non-cumulative and no right shall accrue to holders of
Series A Preferred Stock by reason of the fact that dividends on said shares are not declared in any prior period.
Liquidation
Preference
In
the event of any liquidation, dissolution, or winding up of the corporation, either voluntary or involuntary, the holders of Series A
Preferred Stock shall be entitled to receive, prior and in preference to any distribution of any of the assets or surplus funds of the
Corporation to the holders of Junior Securities but after distribution of such assets among, or payment thereof to holders of any Senior
Preferred Stock, an amount equal to the Series A original issue price for each share of Series A Preferred Stock plus an amount equal
to all declared but unpaid dividends on Series A Preferred Stock (the “Series A Liquidation Preference”).
After
the payment of the full Series A Liquidation Preference, the remaining assets of the corporation legally available for distribution,
if any, shall be distributed ratably to the holders of the Common Stock in an amount equal to the Series A Liquidation Preference; after
such distribution to the holders of the Common Stock, the remaining assets of the corporation legally available for distribution, if
any, shall be distributed ratably among the Series A Preferred Stock and the Common Stock. If the assets and funds legally available
for distribution among the holders of Series A Preferred Stock shall be insufficient to permit the payment to the holders of the full
Series A Liquidation Preference, then the assets and funds shall be distributed ratably among holders of Series A Preferred Stock in
proportion to the number of shares of Series A Preferred Stock owned by each holder.
Voting
Rights
Except
as otherwise provided in the Certificate of Designation or required by law, the holders of the Series A Preferred Stock shall be entitled
to vote, in the same manner and with the same effect as the holders of Common Stock, voting together with the holders of Common Stock
as a single class. For this purpose, the holders of Series A Preferred Stock shall be given notice of any meeting of stockholders as
to which the holders of Common Stock are given notice in accordance with the bylaws of the Corporation. As to any matter on which the
holders of Series A Preferred Stock shall be entitled to vote, the holders of the outstanding Series A Preferred Stock shall have voting
rights equal to an aggregate of seventy-five percent (75%) of the total shares entitled to vote by both (i) the holders of all of the
then outstanding shares of Common Stock (whether or not such holders vote) and (ii) the holders of all of the then outstanding shares
of voting shares of the Company.
Redemption
The
Company shall have the right to redeem the Series A Preferred Stock, plus any accrued and unpaid dividends, in whole but not in part,
at any time or from time to time (the “Redemption”), at a cash redemption price equal to the aggregate Series A original
issue price the Series A Preferred Stock being redeemed (the “Redemption Amount”) plus an amount equal to the amount of the
accrued and unpaid dividend thereon.
Note
14 – Related Party Transactions
Related
parties with whom the Company had transactions are:
Schedule of Related Party Transaction
Related
Parties |
|
Relationship |
HangJin
Chen |
|
President/CEO/CFO/Secretary/Director |
Youcheng
Chen |
|
Father
of CEO HangJin Chen |
Li
Weiwei |
|
President/CEO/CFO/Secretary/Director
(Former) |
Shengda
Network Technology Co., Ltd |
Company
controlled by management or affiliate |
Chengdu
Tiantian Aixiu Culture Media Co., Ltd |
Company
controlled by management or affiliate |
Zhejiang
Malai Electronic Commerce Co., Ltd |
Company
controlled by management or affiliate |
Related
party loans represent working capital advances to the Company by former President and Director in the amount of $0 and $19,974 as
of June 30, 2022 and 2021, respectively. The loan is unsecured, non-interest bearing and due on demand. The Company has not recorded
any imputed interest expense for the years ended June 30, 2022 and 2021. On July 1, 2021, the former President and Director agreed to
forgive the working capital advance of $19,974 given to the Company on March 20, 2020 (Note 12).
On
October 25, 2020, the Company signed an agreement with Zhejiang Malai Electronic Commerce
Co., Ltd., which is also the Company’s major customer. The Company
agreed to loan the customer $8,957,764 (RMB60,000,000) at an annual interest rate of 7.2%. The loan was guaranteed by a Company’s
supplier which is also an important partner of the Company’s major customer and due on October 25, 2021. The borrower is required
to pay all the principal and the relevant interest in full amount on the due date. The total loan receivable, net of allowance was $0 and
$6,417,350 as of June 30, 2022 and 2021, respectively. The principal and the relevant interest in full were paid off in February
2022. $2,163,419 allowance of bad debt of loan receivable is reversed and is recognized as other income during the year ended June 30,
2022.
Other
receivable from Shengda Network Technology Co., Ltd. was $209,014 and
$0 as
of June 30, 2022 and 2021, respectively. The receivable was without collateral, interest free, and due on demand; the Company made
vendor payments on behalf of Shengda Netwoek Technology Co., Ltd.
Purchases
were $408,588 and $0 from Shengda Network Technology
Co., Ltd for the years ended June 30, 2022 and 2021, respectively. Due from Shengda Network
Technology Co., Ltd was $3,156 as of June 30, 2022.
Sales
were $919,610 and $0 to Chengdu Tiantian Aixiu Culture
Media Co., Ltd for the years ended June 30, 2022 and 2021, respectively. Due from Chengdu
Tiantian Aixiu Culture Media Co., Ltd amounted $259,018 as of June 30, 2022.
Sales
were $0 and $5,278,370 to Zhejiang Malai Electronic
Commerce Co., Ltd for the years ended June 30, 2022 and 2021, respectively. Due from Zhejiang
Malai Electronic Commerce Co., Ltd was $6 as of June 30, 2022.
Note
15 – Taxes Payable
Taxes
payable consists of the following:
Schedule
of Taxes Payable
| |
| | | |
| | |
| |
As
of | | |
As
of | |
| |
June
30, 2022 | | |
June 30,
2021 | |
VAT | |
$ | 843 | | |
$ | 5,499 | |
Income
tax payable | |
| 198,140 | | |
| 10,566 | |
Other
taxes payable | |
| 9 | | |
| (3,285 | ) |
Taxes
Payable | |
$ | 198,992 | | |
$ | 12,780 | |
United
States
The
Company is incorporated in United States, and is subject to corporate income tax at 21%.
The
People’s Republic of China (PRC)
Under
the Provisional Regulations of the People’s Republic of China Concerning Income Tax on Enterprises promulgated by the PRC, which
took effect on January 1, 2008, domestic and foreign companies pay a unified corporate income tax of 25%.
Hong
Kong
Peaker
is incorporated in the Hong Kong and subject to the
Enterprise Income Tax Law (the “EIT Law”). Under the EIT Law, when the net income is less than $254,868 (HKD 2,000,000),
the income tax is calculated at 8.25%. When the income exceeds $254,868 (HKD 2,000,000), the income tax is calculated at 16.5% for the
excess.
For
financial reporting purposes, net income (loss) showing domestic and foreign sources was as follows:
Schedule
of Income Tax Domestic and Foreign
| |
| | | |
| | |
| |
Year
Ended June 30, | |
| |
2022 | | |
2021 | |
Domestic | |
$ | (236,892 | ) | |
$ | (127,996 | ) |
Foreign | |
| 4,778,122 | | |
| (2,211,886 | ) |
Provision
for income taxes
The
effective income tax rate was 4.8% and (16.1)% for the years ended June 30, 2022 and 2021, respectively. A
reconciliation of the income tax (benefit) computed at federal statutory income tax rate and the effective income tax rate as a percentage
of income (loss) before income taxes for the years ended June 30, 2022 and 2021 is as follows:
Schedule
of Reconciliation Income Tax Benefit
| |
| | | |
| | |
| |
June
30, | |
| |
2022 | | |
2021 | |
Computed
tax expense (benefit) at statutory rate | |
| 953,658 | | |
| (491,375 | ) |
Taxes
in foreign jurisdictions with rates different than US | |
| 191,125 | | |
| (88,475 | ) |
Effect
of income tax holiday of PRC entities | |
| (16,366 | ) | |
| - | |
Utilization
of net operating loss of PRC entities | |
| (961,542 | ) | |
| - | |
Valuation
allowance of PRC entities | |
| - | | |
| 929,436 | |
Valuation
allowance of US parent company | |
| 49,747 | | |
| 26,879 | |
Income
tax expense | |
$ | 216,622 | | |
$ | 376,465 | |
Deferred
tax assets
Net
deferred tax assets of continuing operations consisted of the following:
Schedule
of Deferred Tax Assets
| |
June
30, | |
| |
2022 | | |
2021 | |
Deferred
tax assets: | |
| | | |
| | |
Accumulated net
operating loss carry forward | |
$ | 95,600 | | |
$ | 45,859 | |
Bad
debt allowance for loan receivable | |
| - | | |
| 527,202 | |
Bad
debt allowance for accounts receivable | |
| 3,195 | | |
| 410,097 | |
Less:
valuation allowance | |
| (98,795 | ) | |
| (983,158 | ) |
Net
deferred tax assets | |
$ | - | | |
$ | - | |
At
June 30, 2022, the Company’s US parent company had approximately $0.46 million of U.S. federal net operating loss (“NOL”)
carry forward for federal income tax purposes, the NOL arising in tax years beginning after 2017 may only reduce 80% of a taxpayer’s
taxable income, and may be carried forward indefinitely; However, the coronavirus Aid, Relief and Economic Security Act (“the CARES
Act”) issued in March 2020, provides tax relief to both corporate and noncorporate taxpayers by adding a five-year carryback period
and temporarily repealing the 80% limitation for NOLs arising in 2018, 2019 and 2020. No tax benefit
was reported with respect to these NOL carry-forwards in the accompanying consolidated financial statements because the Company believes
the realization of the Company’s net deferred tax assets for the NOL of approximately $0.10 million as of June 30, 2022,
was not considered more likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are fully offset by
a full valuation allowance.
At
June 30, 2022, the Company’s PRC entities had $0 of China NOL carryforward. The China NOL carryforward have expiration dates through
2027.
Note
16 – Subsequent Events
In
accordance with ASC 855-10, the Company has analyzed its operations subsequent to June 30, 2022 to the date these consolidated financial
statements were available to be issued and has determined that the
following subsequent events or transactions that would require recognition or disclosure in the
consolidated financial statements.
On
August 15, 2022, the size of the Board was increased to five members. Mr. Yizhong Chen, Mr. Hanguo Li, Mr. Manu Ohri and Mr. Yanfeng
Wang were appointed as independent directors of the Board, effective the same date. In addition, effective the same date, the Board created
an Audit Committee, a Nominating Committee and a Compensation Committee and also adopted a Code of Business
Conduct and Ethics. The Company also adopted amended and restated bylaws.