U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

Amendment No. 1 to 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2024

 

OR

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission file number: 333-232839

 

 

BIO ESSENCE CORP.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

 

California

(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)

 

94-3349551

(IRS EMPLOYEE IDENTIFICATION NO.)

 

12 Chrysler Unit B Irvine CA 92618

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(949) 706-9966

(ISSUER TELEPHONE NUMBER)

 

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

Yes ☒ No ☐

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
    Emerging Growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class   Trading Symbol   Name of Exchange on Which Registered
N/A   N/A   N/A

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

As of the latest practicable date, the Company has 38,009,000 shares of its common stock issued and outstanding.

 

 

 

 

 

Explanatory Note

 

This Amended Quarterly Report on Form 10-Q/A for the period ended June 30, 2024 is filed to incorporate the iXBRL data not uploaded as part of the Form 10-Q for the same period. The balance of the report is unchanged.  

  

TABLE OF CONTENTS

 

    PAGE
PART I FINANCIAL INFORMATION  
     
Item 1. Financial Statements  
  Balance Sheets as of June 30, 2024 (Unaudited) and December 31, 2023 1
  Statements of Operations for six and three months ended June 30, 2024 and 2023 (Unaudited) 2
  Statements of Changes in Stockholders’ Equity for six and three months ended June 30, 2024 and 2023 (Unaudited) 3
  Statements of Cash Flows for six months ended June 30, 2024 and 2023 (Unaudited) 4
  Notes to Financial Statements (Unaudited) 5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 20
Item 3. Quantitative and Qualitative Disclosures About Market Risk 26
Item 4. Controls and Procedures 26
     
PART II OTHER INFORMATION 28
     
Item 1. Legal Proceedings 28
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 28
Item 3. Defaults Upon Senior Securities 28
Item 4. Mine Safety Disclosures 28
Item 5. Other Information 28
Item 6. Exhibits 28
  Signatures 29

 

i

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

BIO ESSENCE CORPORATION BALANCE SHEETS

 

   AS OF
JUNE 30,
2024
   AS OF
DECEMBER 31,
2023
 
   (UNAUDITED)     
         
ASSETS        
         
CURRENT ASSETS        
Cash and equivalents  $9,489   $
-
 
Accounts receivable   7,890    
-
 
Receivable due from disposal of discontinued operations   700,000    300,000 
Other receivables   197,294    
-
 
Security deposit   2,000    
-
 
Total current assets   916,673    300,000 
           
NONCURRENT ASSETS          
Security deposit   
-
    52,545 
Right-of-use assets, net   1,178,577    1,427,918 
Property and equipment, net   
-
    3,688 
Intangible assets, net   450    567 
Total non-current assets   1,179,027    1,484,718 
           
Assets classified as held for sale   
-
    973,862 
           
TOTAL ASSETS  $2,095,700   $2,758,580 
           
LIABILITIES AND STOCKHOLDERS’ DEFICIT          
           
CURRENT LIABILITIES          
Bank overdraft  $
-
   $9,436 
Accounts payable   59,620    12,453 
Customer deposit   14,090    
-
 
Accrued liabilities and other payables   336,664    137,700 
Accrued interest on government loans   2,342    2,377 
Operating lease liabilities   721,360    495,217 
Government loans payable - current portion   1,331    4,596 
Loan from shareholders   1,973,877    1,788,677 
Total current liabilities   3,109,284    2,450,456 
           
NONCURRENT LIABILITIES          
Operating lease liabilities   672,677    938,409 
Government loans payable   55,773    53,120 
Total non-current liabilities   728,450    991,529 
           
Liabilities classified as held for sale   
-
    976,889 
           
TOTAL LIABILITIES   3,837,734    4,418,874 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
STOCKHOLDERS’ DEFICIT          
Preferred stock $0.0001 par value; authorized shares 10,000,000, no shares issued and outstanding as of June 30, 2024 and December 31, 2023   
-
    
-
 
Common stock $0.0001 par value; authorized shares 100,000,000; issued and outstanding shares 38,009,000 as of June 30, 2024 and December 31, 2023   3,801    3,801 
Additional paid in capital   7,476,379    7,476,379 
Accumulated deficit   (9,222,214)   (9,140,474)
           
TOTAL STOCKHOLDERS’ DEFICIT   (1,742,034)   (1,660,294)
           
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT  $2,095,700   $2,758,580 

 

The accompanying notes are an integral part of these financial statements.

 

1

 

BIO ESSENCE CORPORATION STATEMENTS OF OPERATIONS
(UNAUDITED)

 

   SIX MONTHS ENDED
JUNE 30,
   THREE MONTHS ENDED
JUNE 30,
 
   2024   2023   2024   2023 
                 
Revenues  $41,695   $
-
   $41,695   $
-
 
Cost of revenues   12,508    
-
    12,508    
-
 
Gross profit   29,187    
-
    29,187    
-
 
                     
Operating expenses                    
General and administrative   346,029    67,471    194,200    43,161 
                     
Total operating expenses   346,029    67,471    194,200    43,161 
                     
Loss from operations   (316,842)   (67,471)   (165,013)   (43,161)
                     
Other income (expenses)                    
Interest expense   (1,081)   (1,104)   (539)   (550)
Other income   33,086    3,668    586    1,868 
Other expenses   (53,028)   (50,000)   (49,912)   (50,000)
                     
Other expenses, net   (21,023)   (47,436)   (49,865)   (48,682)
                     
Loss before income tax   (337,865)   (114,907)   (214,878)   (91,843)
                     
Income tax expense   800    1,600    800    1,600 
                     
Net loss from continuing operations   (338,665)   (116,507)   (215,678)   (93,443)
                     
Loss from discontinued operations   (120,827)   (346,844)   
-
    (191,072)
Gain from disposal of discontinued operations   377,752    
-
    
-
    
-
 
                     
Net loss  $(81,740)  $(463,351)  $(215,678)  $(284,515)
                     
Basic weighted average shares outstanding
   38,009,000    33,865,354    38,009,000    34,712,297 
                     
Basic and diluted net loss per share
  $0.00   $(0.01)  $(0.01)  $(0.01)

 

The accompanying notes are an integral part of these unaudited financial statements.

 

2

 

BIO ESSENCE CORPORATION STATEMENTS OF STOCKHOLDERS’ DEFICIT
SIX AND THREE MONTHS ENDED JUNE 30, 2024 AND 2023
(UNAUDITED)

 

   COMMON   COMMON   ADDITIONAL         
   STOCK -
SHARES
   STOCK -
AMOUNT
   PAID IN
CAPITAL
   ACCUMULATED
DEFICIT
   TOTAL 
                     
Balance at January 1, 2024   38,009,000   $3,801   $7,476,379   $(9,140,474)  $(1,660,294)
                          
Net income for the period   -    
-
    
-
    133,938    133,938 
                          
Balance at March 31, 2024   38,009,000    3,801    7,476,379    (9,006,536)   (1,526,356)
                          
Net loss for the period   -    
-
    
-
    (215,678)   (215,678)
                          
Balance at June 30, 2024   38,009,000   $3,801   $7,476,379   $(9,222,214)  $(1,742,034)

 

   COMMON   COMMON   ADDITIONAL         
   STOCK -
SHARES
   STOCK -
AMOUNT
   PAID IN
CAPITAL
   ACCUMULATED
DEFICIT
   TOTAL 
                     
Balance at January 1, 2023   33,009,000   $3,301   $4,926,879   $(8,168,595)  $(3,238,415)
                          
Net loss   -    
-
    
-
    (178,836)   (178,836)
                          
Balance at March 31, 2023   33,009,000    3,301    4,926,879    (8,347,431)   (3,417,251)
                          
Net loss   -    
-
    
-
    (284,515)   (284,515)
                          
Shares issued for shareholder’s loan settlement   5,000,000    500    2,549,500    
-
    2,550,000 
                          
Balance at June 30, 2023   38,009,000   $3,801   $7,476,379   $(8,631,946)  $(1,151,766)

 

The accompanying notes are an integral part of these unaudited financial statements.

 

3

 

BIO ESSENCE CORPORATION STATEMENTS OF CASH FLOWS
(UNAUDITED)

 

   SIX MONTHS ENDED 
   JUNE 30, 
   2024   2023 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income (loss)  $(81,740)  $(463,351)
Adjustments to reconcile net income (loss) to net cash used in operating activities:          
Depreciation and amortization expenses   794    4,807 
Loss on note conversion   
-
    50,000 
Loss on disposal of fixed assets   3,012    
-
 
(Gain) loss on disposal of subsidiaries   (256,925)   346,844 
Operating lease expense   256,852    
-
 
Changes in assets / liabilities:          
Accounts receivable   (7,888)   
-
 
Other receivables   (197,295)   
-
 
Security deposit   50,545    (50,000)
Accounts payable   47,166    (9,397)
Customer deposit   14,090    
-
 
Accrued liability and other payables   197,294    (3,600)
Accrued interest   (35)   (34)
Taxes payable   1,668    
-
 
Payment of lease liability   (47,100)   
-
 
           
Net cash used in operating activities from continuing operations   (19,563)   (124,731)
Net cash used in operating activities from discontinued operations   (136,777)   (351,999)
           
Net cash used in operating activities   (156,340)   (476,730)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Bank overdraft   (9,436)   
-
 
Loan from shareholders   185,200    532,111 
Payment of SBA loan   (612)   (589)
           
Net cash provided by financing activities from continuing operations   175,152    531,522 
Net cash used in financing activities from discontinued operations   (9,323)   (60,513)
           
Net cash provided by financing activities   165,829    471,009 
           
NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS   9,489    (5,721)
           
CASH & CASH EQUIVALENTS, BEGINNING OF PERIOD   
-
    6,262 
           
CASH & CASH EQUIVALENTS, END OF PERIOD  $9,489   $541 
           
Supplemental Cash flow data:          
Income tax paid  $800   $3,200 
Interest paid  $5,235   $11,827 
           
Supplemental disclosures of non-cash financing activities:          
Conversion of loan from shareholders to common shares  $
-
   $2,500,000 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

4

 

BIO ESSENCE CORPORATION

NOTES TO FINANCIAL STATEMENTS

JUNE 30, 2024 (UNAUDITED) AND DECEMBER 31, 2023

 

1. ORGANIZATION AND DESCRIPTION OF BUSINESS

 

Bio Essence Corporation (“the Company” or “Bio Essence”) was incorporated in 2000 in the state of California. Fusion Diet Systems (“FDS”) was incorporated in 2010 in the state of Utah. Bio Essence and FDS have been under common control since 2016. Bio Essence and FDS are mainly engaged in manufacturing and distributing health supplement products. In January 2017, Bio Essence incorporated two subsidiaries in the state of California: Bio Essence Pharmaceutical Inc. (“BEP”) and Bio Essence Herbal Essentials, Inc. (“BEH”), Bio Essence transferred its manufacturing operation to BEP, and transferred its distributing operation to BEH. On March 1, 2017, the 100% shareholder of FDS transferred all of her ownership in FDS to Bio Essence. On December 7, 2021, the Company dissolved FDS. On December 12, 2023, the Company entered into an agreement with Newways Inc. to sell the 100% equity ownership of BEP for $300,000. On March 28, 2024, the Company entered into an agreement with Health Up Inc. to sell the 100% equity ownership of BEH for $400,000. Bio Essence incorporated a wholly owned subsidiary McBE Pharma Inc. (“McBE”) in the state of California, McBE will be engaged in developing, manufacturing and sales of prescription medicine. McBE has not engaged in any operations since its inception. On April 15, 2024, the Company dissolved McBE.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation and Consolidation

 

The accompanying consolidated financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements are presented in U.S. dollars (“$”). The consolidated financial statements for the six months ended June 30, 2024, include the financial statements of the Company and its subsidiaries, BEH (up to disposal date), and McBE (up to dissolution date). All significant inter-company transactions and balances were eliminated in consolidation.

 

Reclassification

 

Certain prior period accounts have been reclassified in conformity with the current period’s presentation. These reclassifications had no impact on the reported results of operations and cash flows.

 

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

 

During the preparation of this interim report, the Company determined that it had not appropriately accounted for certain historical transactions under US GAAP. In accordance with Staff Accounting Bulletin (“SAB”) 99, Materiality, and SAB 108, Considering the Effects of Prior Period Misstatements when Quantifying Misstatements in Current Period Financial Statements, the Company evaluated the materiality of the errors from qualitative and quantitative perspectives, individually and in aggregate, and concluded that the errors were material to the Consolidated Statements of Operations for the quarter ending March 31, 2024. Based on this evaluation, on August 19, 2024 the Board of Directors, with the concurrence of management, concluded that the Company’s previously issued financial statements for the period above would need to be restated and could no longer be relied upon. The Company has restated the impacted financial statements for the periods, and presented the effects of the restatement adjustments to the statement below.

 

Going Concern

 

The Company incurred net loss of $338,665 and $116,507 from the Company’s continuing operations for the six months ended June 30, 2024 and 2023, respectively. The Company incurred net losses of $215,678 and $93,443 from the Company’s continuing operations for the three months ended June 30, 2024 and 2023, respectively. The Company also had an accumulated deficit of $9,222,214 from the company’s continuing operations as of June 30, 2024. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company disposed non-profitable subsidiaries BEH and BEP, and is actively seeking other business opportunities including expanding OEM business and looking for potential acquisition targets. Management also intends to raise funds by way of a private or public offering, or by obtaining loans from banks or others. While the Company believes in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on reasonable terms and conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. 

 

Use of Estimates

 

In preparing financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period.

 

Significant estimates, required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve for obsolete and slow-moving inventories. Actual results could differ from those estimates.

 

5

 

Leases

 

The Company follows ASC 842 and determines if an arrangement is a lease or contains a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, and operating lease liabilities (current and non-current) in the Company’s consolidated balance sheets. Finance leases are included in property and equipment, and finance lease liabilities (current and non-current) in the Company’s consolidated balance sheets.

 

ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company generally uses the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

 

The Company elected the package of practical expedients permitted under the transition guidance to combine the lease and non-lease components as a single lease component for operating leases associated with the Company’s office space lease, and to keep leases with an initial term of 12 months or less off the balance sheet and recognize the associated lease payments in the consolidated statements of income on a straight-line basis over the lease term.

 

ROU assets are reviewed for impairment when indicators of impairment are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC 360, Property, Plant, and Equipment, as ROU assets are long-lived nonfinancial assets. The Company recognized no impairment of ROU assets as of June 30, 2024 and December 31, 2023.

 

Cash and Cash Equivalents

 

For financial statement purposes, the Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

 

Credit Losses

 

On January1, 2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the credit loss accounting standard has no material impact on the Company’s consolidated financial statements as of January 1, 2023.

 

The Company’s account receivables and other receivables in the balance sheet are within the scope of ASC Topic 326. As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluates the expected credit losses on an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical experience, credit-worthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

 

Expected credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously reserved for, the Company will reduce the specific allowance for credit losses.

 

Accounts Receivable, Net

 

The Company’s policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. As of June 30, 2024 and December 31, 2023, there was no bad debt allowance. As of December 31, 2023, the bad debt allowance from discontinued operation (BEH) was $2,252.

 

Inventory

 

Inventories are stated at the lower of cost or net realizable value with cost determined on a weighted-average basis. Management compares the cost of inventories with the net realizable value and an allowance is made for writing down their inventories to net realizable value, if lower. 

 

6

 

Property and Equipment

 

Property and equipment are stated at cost, less accumulated depreciation, and impairment losses, if any. Major repairs and betterments that significantly extend original useful lives or improve productivity are capitalized and depreciated over the period benefited. Maintenance and repairs are expensed as incurred. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of property and equipment is provided using the straight-line method for substantially all assets as follows:

 

Leasehold improvements  7-10 years
Office furniture  5  years

  

Impairment of Long-Lived Assets

 

Long-lived assets, which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

 

Recoverability of long-lived assets to be held and used is measured by comparing of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by it. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds its fair value (“FV”). FV is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. Based on its review, the Company believes that, as of June 30, 2024 and December 31, 2023, there was no significant impairments of its long-lived assets.

 

Income Taxes

 

Income taxes are accounted for using an asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

The Company follows ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740 also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures.

 

Under the provisions of ASC Topic 740, when tax returns are filed, it is likely that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling, general and administrative expenses in the statement of income.

 

At June 30, 2024 and December 31, 2023, the Company did not take any uncertain positions that would necessitate recording a tax related liability. The Company files a U.S. income tax return. With few exceptions, the Company’s U.S. income tax return filed for the years ending on December 31, 2019 and thereafter are subject to examination by the relevant taxing authorities.

 

The Company accounts for income taxes in interim periods in accordance with FASB ASC 740-270, “Interim Reporting.” The Company has determined an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during the Company’s fiscal year to its best current estimate. The estimated annual effective tax rate is applied to the year-to-date ordinary income (or loss) at the end of the interim period. 

 

7

 

Revenue Recognition

 

The Company recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.

 

Revenue is measured at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time, typically upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset that it would have recognized is one year or less or the amount is immaterial.

 

Revenues from sales of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts with the Company’s customers, and are recognized when the goods are delivered to the customers.

 

Product revenue reserves, which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts, returns and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified as reductions of accounts receivable as the amount is payable to the Company’s customers.

 

Revenues from manufacture or OEM services are recognized when the manufacture process is completed pursuant to the customers’ requirement and the manufactured goods were delivered to the customers.

 

The Company’s return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules are not returnable. The amount for return of products was immaterial for the six and three months ended June 30, 2024 and 2023.

 

Cost of Revenue

 

Cost of goods sold (“COGS”) consists primarily of finished goods purchased from other manufacturers, material costs, labor costs and related overhead that are directly attributable to the production of the products. Write-down of inventory to lower of cost or net realizable value is also recorded in COGS.

 

Cost of manufacture service/ OEMconsists primarily of direct labor costs and related overhead that are directly attributable to the manufacture process.

 

Shipping and Handling Costs

 

Shipping and handling costs related to delivery of finished goods are included in selling expenses. During the six and three months ended June 30, 2024 and 2023, shipping and handling costs from continuing operations were $nil and $nil, respectively.

 

During the six months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $8,009 and $19,959, respectively. During the three months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $nil and $10,542, respectively.

  

Advertising

 

Advertising expenses consist primarily of costs of promotion and marketing for the Company’s image and products, and costs of direct advertising, and are included in selling expenses. The Company expenses all advertising costs as incurred. During the six and three months ended June 30, 2024 and 2023, advertising expenses from continuing operations were $nil and $nil, respectively.

 

During the six months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $1,228 and $53,134, respectively. During the three months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $nil and $26,839, respectively.

 

8

 

Fair Value (“FV”) of Financial Instruments

 

Certain of the Company’s financial instruments, including cash and equivalents, accrued liabilities and accounts payable, carrying amounts approximate their FV due to their short maturities. FASB ASC Topic 825, “Financial Instruments,” requires disclosure of the FV of financial instruments held by the Company. The carrying amounts reported in the balance sheets for current liabilities each qualify as financial instruments and are a reasonable estimate of their FV because of the short period of time between the origination of such instruments and their expected realization and the current market rate of interest. 

 

Fair Value Measurements and Disclosures

 

ASC Topic 820, “Fair Value Measurements and Disclosures,” defines FV, and establishes a three-level valuation hierarchy for disclosures of FV measurement that enhances disclosure requirements for FV measures. The three levels are defined as follow:

 

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 inputs to the valuation methodology are unobservable and significant to the FV measurement.

 

As of June 30, 2024 and December 31, 2023, the Company did not identify any assets and liabilities that are required to be presented on the balance sheet at FV. The carrying value of cash, accounts receivable, prepaid expenses, advances to suppliers, accounts payable, taxes payable, other payables and accrued liabilities approximate estimated fair values because of their short maturities.

  

Share-based Compensation

 

The Company accounts for share-based compensation awards in accordance with ASC 718, “Compensation – Stock Compensation”. The cost of services received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated statement of operations based on the estimated fair value of those awards on the grant date and amortized on a straight-line basis over the requisite service period or vesting period. The Company records forfeitures as they occur.

 

Earnings (Loss) per Share (EPS)

 

Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS is computed similar to basic net income per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if all the potential common shares pertaining to warrants, stock options, and similar instruments had been issued and if the additional common shares were dilutive. Diluted EPS are based on the assumption that all dilutive convertible shares and stock options and warrants were converted or exercised. Dilution is computed by applying the treasury stock method for the outstanding unvested restricted stock, options and warrants, and the if-converted method for the outstanding convertible instruments. Under the treasury stock method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later) and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Under the if-converted method, outstanding convertible instruments are assumed to be converted into common stock at the beginning of the period (or at the time of issuance, if later). There were no potentially dilutive securities outstanding (options and warrants) for the six and three months ended June 30, 2024 and 2023.

  

Concentration of Credit Risk

 

Financial instruments that potentially subject the Company to credit risk consist primarily of accounts and other receivables. The Company does not require collateral or other security to support these receivables. The Company conducts periodic reviews of the financial condition and payment practices of its customers to minimize collection risk on accounts receivable.

 

9

 

During the six months ended June 30, 2024, the Company had seven customers accounted for 10.7%, 11.0%, 11.0%, 13.4%, 15.5%, 15.8% and 22.6% of the Company’s total sales.

 

During the six months ended June 30, 2023, the company had no major customer accounted for 10% of the Company’s total sales.  

 

For the six and three months ended June 30, 2024 and 2023, the Company had one major vendors accounted for 100% of the Company’s total purchases.

 

Segment Reporting

 

ASC Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s chief operating decision maker organizes segments within the Company for making operating decisions assessing performance and allocating resources. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates a company.

 

Management determined the Company’s operations constitute a single reportable segment in accordance with ASC 280. The Company operates exclusively in one business and industry segment: manufacture and sale of health supplement products.

 

New Accounting Pronouncements

 

In November 2023, the FASB issued ASU 2023-07, the amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable “investors to better understand an entity’s overall performance” and assess “potential future cash flows.” The amendments in ASU 2023-07 are effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

 

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated financial position, statements of comprehensive income and cash flows.

 

10

 

3. DISCONTINUED OPERATIONS

 

Disposal of BEP

 

On December 12, 2023, the Company entered into a Stock Purchase Agreement (“SPA”) with Newways, Inc., a California corporation (“Newways”) whereby the Company agreed to sell to Newways its wholly owned subsidiary, BEP, in exchange for cash consideration of $300,000. Newways is not a related party of the Company. The transaction was closed on December 31, 2023. The Company recorded $67,451 gain on disposal of the subsidiary, which was the difference between the selling price of $300,000 and the carrying value of the net assets of $232,549 of the disposal entity. The following table summarizes the carrying value of the assets and liabilities of BEP at December 31, 2023.

 

   AS OF
DECEMBER 31,
 
   2023 
ASSETS    
CURRENT ASSETS    
Accounts receivable, net  $143,164 
Other receivables   710,084 
Prepaid expenses   7,288 
Inventory, net   5,266 
Property and equipment, net   208,241 
Intangible assets, net   
-
 
TOTAL ASSETS  $1,074,043 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $7,806 
Accounts payable   27,884 
Taxes payable   9,993 
Accrued liabilities and other payables   727,657 
Accrued interest on government loans   592 
Finance lease liabilities   11,003 
Loan payables   10,340 
Finance lease liabilities   24,643 
Loan payables   15,221 
Government loans payable   6,355 
TOTAL LIABILITIES  $841,494 
Net Assets  $232,549 
Consideration   300,000 
Gain on disposal   67,451 

 

11

 

Disposal of BEH

 

On March 28, 2024, the Company entered into a Stock Purchase Agreement (“SPA”) with Health Up Inc., a California corporation (“HUT”), an unrelated party whereby the Company agreed to sell to HUT its wholly owned subsidiary, BEH, in exchange for cash consideration of $400,000. The transaction was closed on April 1, 2024. The Company recorded $377,752 gain on disposal of the subsidiary, which was the difference between the selling price of $400,000 and the carrying value of the net assets of $22,248 of the disposal entity. The following table summarizes the carrying value of the assets and liabilities of BEH at March 31, 2024. 

 

   As of
March 31,
2024
 
ASSETS    
CURRENT ASSETS    
Cash and equivalents  $114 
Accounts receivable, net   43,164 
Other receivables   877,749 
Prepaid expenses   52,419 
Security deposit   5,364 
Inventory, net   184,590 
Property and equipment, net   92,274 
ROU, Net   112,213 
TOTAL ASSETS  $1,367,887 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $2,532 
Accounts payable   183,170 
Taxes payable   14,515 
Accrued liabilities and other payables   841,390 
Accrued interest on government loans   13,603 
Finance lease liabilities   2,694 
Operating lease liability   50,331 
Loan from officer   29,000 
Finance lease liabilities   695 
Operating lease liability   61,996 
Government loans payable   145,714 
TOTAL LIABILITIES  $1,345,640 
Net Assets  $22,248 
Consolidation   400,000 
Gain on disposal   377,752 

 

12

 

The operations of BEP and BEH was accounted for as discontinued operations in the accompanying consolidated financial statements for all periods presented. The following table presents the components of discontinued operations reported in the consolidated statements of operations:

 

   For the
three months ended
June 30,
 
   2024   2023 
Revenue, Net  $
-
   $259,574 
Cost of Revenues   
-
    151,407 
Gross Profit   
       -
    108,167 
Operating Expenses   
-
    291,746 
           
Loss from Operations   
-
    (183,579)
Other Income (Expenses)   
 
    
 
 
Interest expense   
-
    (7,434)
Other income (expenses)   
-
    1,541 
           
Total Other Income (Expenses)   
-
    (5,893)
Loss Before Income Taxes   
-
    (189,472)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $
-
   $(191,072)

 

   For the
six months ended
June 30,
 
   2024   2023 
Revenue, Net  $153,865   $600,903 
Cost of Revenues   76,592    324,706 
Gross Profit   77,273    276,197 
Operating Expenses   192,652    609,650 
           
Loss from Operations   (115,379)   (333,453)
Other Income (Expenses)          
Interest expense   (4,154)   (12,704)
Other income (expenses)   (1,294)   913 
           
Total Other Expenses   (5,448)   (11,791)
Loss Before Income Taxes   (120,827)   (345,244)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $(120,827)  $(346,844)

 

4. RECEIVABLE DUE FROM DISPOSAL OF DISCONTINUED OPERATIONS

 

As of June 30, 2024 and December 31, 2023, receivable due from disposal of discontinued operations was $700,000 and $300,000, respectively. Receivable due from disposal of discontinued operations mainly consisted of receivables from disposal of subsidiaries BEH and BEP.

 

5. OTHER RECEIVABLE

 

As of June 30, 2024 and December 31, 2023, other receivable was $197,294 and $0, respectively. Other receivables mainly consisted of receivables from disposal of subsidiaries BEH and BEP.

 

As of December 31, 2023, other receivables from discontinued operation (BEH) was $877,749, respectively.

 

6. INVENTORY

 

Inventory from the company’s continuing operations was $nil and $nil at June 30, 2024 and December 31, 2023, respectively. 

 

As of December 31, 2023, the total inventory from discontinued operation (BEH) was $143,259, respectively.

 

13

 

7. SECURITY DEPOSIT

 

As of June 30, 2024 and December 31, 2023, the security deposit from the company’s continuing operations was for rent of the Company’s warehouse of $2,000 and $52,545, respectively. The Company made a deposit of $2,000 for a new lease that was effective on June 1, 2024.

 

The Company made a deposit of $50,000 for a lease of BEC that was effective on September 1, 2023. On February 29, 2024, the Management decided an early termination of this lease; as a result, the landlord didn’t return the security deposit.

 

As of December 31, 2023, the security deposit from the company’s discontinued operation (BEH) was for rent of the Company’s office of $41,841, respectively. 

 

8. PROPERTY AND EQUIPMENT, NET

 

Property and equipment from the company’s continuing operations consisted of the following at June 30, 2024 and December 31, 2023:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Leasehold improvements  $
-
   $3,614 
Office furniture and equipment   56,505    56,505 
Total   56,505    60,119 
Less: accumulated depreciation   (56,505)   (56,431)
Net  $
-
   $3,688 

 

Depreciation expense for the six months ended June 30, 2024 and 2023 from the Company’s continuing operations were $ 677 and $4,689, respectively. 

 

Depreciation expense for the three months ended June 30, 2024 and 2023 from the Company’s continuing operations were $238 and $2,268, respectively. 

 

As of December 31, 2023, the net total property and equipment from discontinued operation (BEH) was $94,454, respectively.

 

9. INTANGIBLE ASSETS, NET

 

Intangible assets from the company’s continuing operations consisted of the following as of June 30, 2024 and December 31, 2023:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Computer Software  $36,928   $36,928 
Trademark   2,350    2,350 
Total   39,278    39,278 
Less: accumulated amortization   (38,828)   (38,711)
Net  $450   $567 

 

Amortization of intangible assets from the company’s continuing operations were $117 and $117 for the six months ended June 60, 2024 and 2023, respectively. 

 

14

 

Amortization of intangible assets from the company’s continuing operations were $59 and $59 for the three months ended June 30, 2024 and 2023, respectively.

 

Estimated amortization for the existing intangible assets with finite lives from the company’s continuing operations for each of the next five years at June 30, 2024 is as follows: $236, $214, nil, nil and nil.

 

10. ACCRUED LIABILITIES AND OTHER PAYABLES

 

Accrued liabilities and other payables from the company’s continuing operations consisted of the payables to BEP and BEH of $336,664 and $137,700, respectively, at June 30, 2024 and December 31, 2023, as a result of disposal of BEP and BEH.

 

As of December 31, 2023, the total accrued expenses and other payables from discontinued operation (BEH) was $833,911, respectively.

 

11. GOVERNMENT LOANS PAYABLE

 

In May and June 2020, BEH, BEP and FDS received total of $215,600 from the Economic Injury Disaster Loan (“EIDL loan”) from the SBA after deducting $100 Uniform Commercial Code (“UCC”) handling charge and filing fee for each company. This is a low-interest federal disaster loan for working capital to small businesses and non-profit organizations of any size suffering substantial economic injury as a result of the Coronavirus (COVID-19), to help the businesses to meet financial obligations and operating expenses that could have been met had the disaster not occurred. This loan has interest of 3.75% and is not forgivable. The maturity of the loan is 30 years, installment payments including principal and interest of $515 monthly will begin 12 months from the date of the promissory note. On March 4, 2022, The FDS transferred its EIDL loan to BEC due to the dissolution of FDS. The SBA extended the deferment period to allow small businesses and not-for-profits that received EIDL funds do not have to begin payments on the loan until 30 months after the date of the note. Accordingly, the company began to make installment payments in the fourth quarter 2022.

 

15

 

As of June 30, 2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:

 

Year Ending  Amount 
     
June 30, 2025  $1,331 
June 30, 2026   1,382 
June 30, 2027   1,435 
June 30, 2028   1,490 
June 30, 2029   1,547 
Thereafter   49,919 
Total  $57,104 

 

12. RELATED PARTY TRANSACTIONS

 

Loans from Shareholder

 

At June 30, 2024 and December 31, 2023, the Company held loans from one major shareholder (also the Company’s senior officer) for $1,365,246 and $1,180,046, respectively. At June 30, 2024 and December 31, 2023, the Company held loan from another major shareholder for $608,631 for settling the litigation. There are no written loan agreements for these loans. These loans are unsecured, non-interest bearing and have no fixed terms of repayment, and therefore, deemed payable on demand. Cash flows from loans from shareholder are classified as cash flows from financing activities.

 

On May 31, 2023, the Board of Directors of Bio Essence Corp. (the “Company”), approved a debt-to-equity conversion. The Company and Ms. Yan (the Company’s Chief Executive Officer also the Company’s major shareholder) agreed to a debt conversion whereby Ms. Yan receives 5,000,000 shares of the Company’s common stock in exchange for retirement of the $2,500,000 debt. The Board of Directors of the Company executed the Consent Resolution on June 2, 2023. On June 2, 2023, the closing price of the Company’s common stocks trading on OTC Market was $0.51 per share. The Company incurred $50,000 loss from this conversion.

 

13. INCOME TAXES

 

The Company and its subsidiaries are subject to 21% federal corporate income tax in US.

 

At June 30, 2024 and December 31, 2023, the Company had net operating loss (“NOL”) for income tax purposes; 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; for California income tax purposes, the entire NOL can be carried forward up to 20 years. 

 

The Company has NOL carry-forwards for Federal and California income tax purposes of $2.22 million and $2.27 million at June 30, 2024 and December 31, 2023, respectively. 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 for both federal and California State of approximately $0.62 million as of June 30, 2024, 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.

 

16

 

Components of the Company’s deferred tax assets from the company’s continuing operations as of June 30, 2024 and December 31, 2023 are as follows:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
Net deferred tax assets (liability):        
Depreciation and amortization expense  $477   $477 
Expected income tax benefit from NOL carry-forwards   623,488    634,425 
Less: valuation allowance   (623,965)   (634,902)
Deferred tax assets, net of valuation allowance  $
-
   $
-
 

  

Income Tax Provision in the Statements of Operations

 

A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the six months ended June 30, 2024 and 2023 is as follows:

 

   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.74%   29.37%
Effective income tax rate   (0.24)%   1.39%

 

A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the three months ended June 30, 2024 and 2023 is as follows:

 

   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.61%   29.72%
Effective income tax rate   (0.37)%   1.74%

 

The provision for income tax expense for the continuing operations for the six months ended June 30, 2024 and 2023 consisted of the following:

 

   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 

 

The provision for income tax expense for the continuing operations for the three months ended June 30, 2024 and 2023 consisted of the following:

 

   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 

 

17

 

14. LEASES

 

Operating Leases

 

Warehouse and office lease

 

Effective October 1, 2018, the Company entered a 62.5 month lease for a facility including warehouse and office in the City of Irvine, California, with a security deposit of $41,841. The monthly rent is approximately $16,200 with a 3% increase each year. The lease provided an option to extend at lease maturity for another five-years, with six months prior written notice of lessee’s intention to extend the lease. The Company’s CEO is the guarantor of this lease. Lessor will have the right to proceed against guarantor following any breach or default by lessee without first proceeding against lessee and without previous notice to or demand upon either lessee or guarantor. At the commence of the lease, the Management intended to use the option to extend 3 more years in the lease term. Lately, the Management decided to let the lease expire without renew on September 30, 2023. The Company recorded approximately $61,844 gain at termination of the lease and the amount was included into other expenses.

 

On May 18, 2023, the Company entered a 36 months lease for a facility including warehouse and office in the City of Irvine, California, with a security deposit of $50,000, effective on September 1, 2023. The monthly rent is approximately $47,100 with a 3% increase each year. On February 29, the Management moved out from the facilities and decided to seek early termination of this lease. The $50,000 security deposit was not returned to the Company and the negotiation of early termination is still ungoing as of the reporting date. As of June 30, 2024, $1,178,577 right-of-use assets, net and $1,394,037 total lease liabilities recorded were associated with the lease.

 

The components of lease costs for continuing operations, lease term and discount rate with respect of warehouse and office lease with an initial term of more than 12 months are as follows:

 

   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $256,852   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%

 

   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $133,157   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%

 

Finance lease (discontinued operations)

 

Effective March 15, 2022, the company entered two 39-months lease for two copiers with same vendor for a monthly payment of $234 and $214, respectively. Effective June 24, 2022, the company entered two leases for two forklifts with a term of 60 months for each, and the monthly payment was $383 and $451, respectively. At the lease expiration date, the Company has the option to purchase the copier for $1 each. The leases were disposed as a result of disposal of BEP on December 31, 2023 and disposal of BEH on March 31, 2024.

 

18

 

The components of lease costs, lease term and discount rate with respect of the copier lease with an initial term of more than 12 months are as follows:

 

   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $653   $6,417 
Interest on lease liabilities   48    1,250 
Total finance lease cost  $701   $7,667 
Weighted Average Remaining Lease Term - Finance leases   
-
    3.54 
Weighted Average Discount Rate – Finance leases   5%   5%

 

   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $
            -
   $3,228 
Interest on lease liabilities   
-
    605 
Total finance lease cost  $
-
   $3,833 
Weighted Average Discount Rate – Finance leases   5%   5%

  

15. LOAN PAYABLES

 

In June 2021, BEP, the discontinued entity entered a loan agreement of $14,549 for purchasing a videojet with interest rate of 14.11% and a term of three-years. In September 2021, BEP entered another loan agreement of $39,218 for purchasing a spectrophotometer workstation with interest rate of 10.26% and a term of five-years. The Company recorded interest expense of $3,524 and $4,899 during the years ended December 31, 2023 and 2022, respectively. The loan was disposed as a result of disposal of BEP on December 31, 2023.

 

16. SUBSEQUENT EVENTS

 

The Company follows the guidance in FASB ASC 855-10 for the disclosure of subsequent events. The Company evaluated subsequent events through the date the financial statements were issued and determined the Company did not have any material subsequent event.

 

19

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 

 

Business Overview 

 

Bio Essence Corporation (“the Company” or “Bio Essence”) was incorporated in 2000 in the state of California. Fusion Diet Systems (“FDS”) was incorporated in 2010 in the state of Utah. Bio Essence and FDS have been owned under common control since 2016. Bio Essence and FDS are mainly engaged in manufacturing and distributing health supplement products. In January 2017, Bio Essence incorporated two subsidiaries in the state of California: BEP and BEH, Bio Essence transferred its manufacturing operation into BEP, and transferred its distributing operation into BEH. On March 1, 2017, the 100% shareholder of FDS transferred all her ownership in FDS into Bio Essence. On December 7, 2021, the Company dissolved FDS. On November 12, 2021, Bio Essence incorporated a wholly owned subsidiary McBE Pharma Inc. (“McBE”) in the state of California, McBE will be engaged in research and development and manufacture of prescription medicine. As a result of the ownership restructure, BEP, BEH, and MCBE became wholly owned subsidiaries of Bio Essence, and Bio Essence serves as a holding corporation for these subsidiaries. McBE has not engaged in any operations since its inception. On December 12, 2023, the Company entered into an agreement with Newway Inc to sell the 100% equity ownership of BEP for $300,000. On March 28, 2024, the Company entered into an agreement with Health Up Inc to sell the 100% equity ownership of BEH for $400,000. On April 15, 2024, the Company dissolved McBE. 

 

The primary focus of BEP is producing products for BEH, along with providing OEM services to other companies. BEH targets healthcare practitioners with herbal products in the form of granules, capsules, pills and tablets. It also offers special formulation service to practitioners. The Company intends to develop the subsidiary into an integrated healthcare platform that provides customers direct connections with integrative healthcare practitioners such as dietitians, nutraceutical practitioners, and other practitioners in this discipline worldwide. 

 

However, the pandemic could result in significant disruption of global financial markets, reducing the Company’s ability to access capital, which could negatively affect the Company’s liquidity. 

 

Related Party Transactions 

 

Loans from Officer 

 

At June 30, 2024 and December 31, 2023, the Company had loans from one major shareholder (also the Company’s senior officer) of $1,365,246 and $1,180,046, respectively. At June 30, 2024 and December 31, 2023, the Company had loan from another major shareholder for $608,631 for settling the litigation. There are no written loan agreements for these loans. These loans are unsecured, non-interest bearing and have no fixed terms of repayment, and therefore, deemed payable on demand. 

 

On May 31, 2023, the Board of Directors of the Company, approved a debt-to-equity conversion. The Company and Ms. Yan (the Company’s Chief Executive Officer also the major shareholder) agreed to a debt conversion whereby Ms. Yan receives 5,000,000 shares of the Company’s common stock in exchange for retirement of the $2,500,000 debt. The Board of Directors of the Company executed the Consent Resolution on June 2, 2023. On June 2, 2023, the closing price of the Company’s common stocks trading on OTC Market was $0.51 per share. The Company incurred a $50,000 loss on this conversion. 

 

Critical Accounting Policies and Estimates 

 

Our management’s discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements (“CFS”), which were prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported net sales and expenses during the reporting periods. On an ongoing basis, we evaluate our estimates and assumptions. We base our estimates on historical experience and various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. 

 

While our significant accounting policies are more fully described in Note 2 to our CFS, we believe the following accounting policies are the most critical to assist you in fully understanding and evaluating this management discussion and analysis.   

 

Basis of Presentation 

 

The accompanying consolidated financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements are presented in U.S. dollars (“$”). The consolidated financial statements include the financial statements of the Company and its subsidiaries, BEH (up to disposal date), and McBE (up to dissolution date). All significant inter-company transactions and balances were eliminated in consolidation. 

 

20

 

Going Concern

 

The Company incurred net losses of $338,665 and $116,507 from the company’s continuing operations for the six months ended June 30, 2024 and 2023, respectively. The Company incurred net losses of $215,678 and $93,443 from the company’s continuing operations for the three months ended June 30, 2024 and 2023, respectively.  The Company also had an accumulated deficit of $9,222,214 from the company’s continuing operations as of June 30, 2024. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company plans to increase its income by strengthening its sales force, providing attractive sales incentive programs, and increasing marketing and promotion activities. Management also intends to raise additional funds by way of a private or public offering, or by obtaining loans from banks or others. While the Company believes in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on reasonable terms and conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. 

 

Use of Estimates

 

In preparing financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period.

 

Significant estimates, required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve for obsolete and slow-moving inventories. Actual results could differ from those estimates. 

 

Accounts Receivable

 

The Company’s policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. As of June 30, 2024 and December 31, 2023, there was no bad debt allowance . As of December 31, 2023, the bad debt allowance from discontinued operations was $2,252.

 

Revenue Recognition 

 

The Company recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation. 

 

Revenue is measured at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time, typically upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset that it would have recognized is one year or less or the amount is immaterial. 

 

Revenues from sales of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts with the Company’s customers, and are recognized when the goods are delivered to the customers. 

 

Product revenue reserves, which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts, returns and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified as reductions of accounts receivable as the amount is payable to the Company’s customers. 

 

Revenues from manufacture services are recognized when the manufacture process is completed pursuant to the customers’ requirement and the finished goods were delivered to the customers. 

 

The Company’s return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules are not returnable. The amount for return of products was immaterial for the six and three months ended June 30, 2024 and 2023.

   

21

 

Results of operations 

 

Comparison of continuing operations for the six months ended June 30, 2024 and 2023 

 

The following table sets forth the results of our operations for the periods indicated as a percentage of net sales. Certain columns may not add due to rounding.

 

   2024   % of
Sales
   2023   % of
Sales
   Dollar
Increase
(Decrease)
   Percent
Increase
(Decrease)
 
Revenues  $41,695    100.00%  $-    -%  $41,695    -%
                               
Total revenues   41,695    100.00%   -         -%   41,695    -%
Cost of revenues   12,508    30.00%   -    -%   12,058    %
                               
Total cost of revenues   12,508    30.00%   -    -%   12,058    -%
Gross profit   29,187    70.00%   -    %   29,187    -%
Selling expenses   -    -%   -    -%   -    -%
General and administrative expenses   346,029    829.91%   67,471    -%   278,558    412.86%
Total operating expenses   346,029    829.91%   67,471    -%   278,558    412.86%
Loss from operations   (316,842)   (759.90)%   (67,471)   -%   249,371    369.60%
Other income (expenses), net   (21,023)   (50.42)%   (47,436)   -%   (26,413)   (55.68)%
Loss before income taxes   (337,865)   (810.32)%   (114,907)   -%   222,958    194.03%
Income tax expense   800    1.92%   1,600    -%   (800)   (50.00)%
Net loss from continuing operations   (338,665)   (812.24)%   (116,507)   -%   222,158    190.68%
Loss from discontinued operations   (120,827)   (289.79)%   (346,844)   -%   (226,017)   (65.16)%
Gain from disposal of discontinued operations   377,752    905.99%   -    -    377,752    -%
Net loss  $(81,740)   (196.04)%  $(463,351)   -%  $(381,611)   (82.36)%

  

Revenues 

 

Revenues from the company’s continuing operations for the six months ended June 30, 2024 and 2023 were $41,695 and $nil, respectively.  Revenues from the company’s discontinued operations for the six months ended June 30, 2024 and 2023 were $153,865 and $600,903, respectively. 

 

Costs of revenues 

 

Costs of revenues from the company’s continuing operations for the six months ended June 30, 2024 and 2023 was $12,508 and $nil, respectively. Costs of revenues from the company’s discontinued operations for the six months ended June 30, 2024 and 2023 was $76,592 and $324,706, respectively. 

 

Gross profit 

 

For the factors mentioned above, the gross profit from the company’s continuing operations for the six months ended June 30, 2024 and 2023 was $29,187 and $nil, respectively. The gross profit from the company’s discontinued operations for the six months ended June 30, 2024 and 2023 was $77,273 and $276,197, respectively.

 

Operating expenses 

 

Selling expenses consisted mainly of advertising, show expense, products marketing, shipping expenses, and promotion expenses. Selling expense from the company’s continuing operations was $nil for the six months ended June 30, 2024, compared to $nil for the six months ended June 30, 2023. Selling expense from the company’s discontinued operations was $13,716 for the six months ended June 30, 2024, compared to $nil for the six months ended June 30, 2023.

 

General and administrative expenses consisted mainly of employee salaries and welfare, business meeting, utilities, accounting, consulting, and legal expenses. General and administrative expenses from the company’s continuing operations were $346,029 for the six months ended June 30, 2024, compared to $67,471 for the six months ended June 30, 2023, an increase of $278,558 or 412.86%, the increase was mainly due to increased office rent and office CAM fee by $265,132, increased consulting fee by $11,159, increased salary by $6,000, which was partly offset by decreased accounting fee by $490 and decreased other G&A expense by $3,243. General and administrative expenses from the company’s discontinued operations was $178,936 for the six months ended June 30, 2024, compared to $609,650 for the six months ended June 30, 2023. 

 

22

 

Other income (expenses), net 

 

Other expenses from the company’s continuing operations was $21,023 and $47,436 for the six months ended June 30, 2024 and 2023, respectively. For the six months ended June 30, 2024, other expenses mainly consisted of interest expense of $1,081, loss on disposal of fixed assets of $3,012, loss from security deposit forfeiture of $50,000 from early termination of the lease, which was partly offset by other income of $33,086. For the six months ended June 30, 2023, other expenses mainly consisted of interest expense of $1,104, loss from note conversion of $50,000, which was partly offset by net other income of $3,668. Other expenses from the company’s discontinued operations were $5,448 for the six months ended June 30, 2024, compared to $11,791 for the six months ended June 30, 2023. 

 

Net loss from continuing operations 

 

We had a net loss of $338,665 from the company’s continuing operations for the six months ended June 30, 2024, compared to $116,507 for the six months ended June 30, 2023, an increase of $222,158 or 190.68%.

 

Net loss

 

We had net loss of $81,740 for the six months ended June 30, 2024 including net gain of $256,925 from discontinued operations, compared to net loss of $463,351 for the six months end ended June 30, 2023. 

 

Comparison of continuing operations for the three months ended June 30, 2024 and 2023 

 

The following table sets forth the results of our operations for the periods indicated as a percentage of net sales. Certain columns may not add due to rounding.

 

   2024   % of
Sales
   2023   % of
Sales
   Dollar
Increase
(Decrease)
   Percent
Increase
(Decrease)
 
Revenues  $41,695    100.00%  $-          -%  $41,695         -%
                               
Total revenues   41,695    100.00%   -    -%   41,695    -%
Cost of revenues   12,508    30.00%   -    -%   12,058    %
                               
Total cost of revenues   12,508    30.00%   -    -%   12,058    -%
Gross profit   29,187    70.00%   -    %   29,187    -%
Selling expenses   -    -%   -    -%   -    -%
General and administrative expenses   194,200    465.76%   43,161    -%   151,039    349.94%
Total operating expenses   194,200    465.76%   43,161    -%   151,039    349.94%
Loss from operations   (165,013)   (395.76)%   (43,161)   -%   121,852    282.32%
Other expenses, net   (49,865)   (119.59)%   (48,682)   -%   1,183    2.43%
Loss before income taxes   (214,878)   (515.36)%   (91,843)   -%   123,035    133.96%
Income tax expense   800    1.92%   1,600    -%   (800)   (50.00)%
Net loss from continuing operations   (215,678)   (517.28)%   (93,443)   -%   122,235    130.81)%
Loss from discontinued operations   -    -%   (191,072)   -%   (191,072)   (100.00)%
                               
Net loss  $(215,678)   (517.28)%  $(284,515)   -%  $(68,837)   (24.19)%

 

Revenues

 

Revenues from the company’s continuing operations for the three months ended June 30, 2024 and 2023 were $41,695 and $nil, respectively, an increase of $41,695. Revenues from the company’s discontinued operations for the three months ended June 30, 2024 and 2023 were $nil and $259,574, respectively. 

 

Costs of revenues 

 

Costs of revenues from the company’s continuing operations for the three months ended June 30, 2024 and 2023 was $12,508 and $nil, respectively. Costs of revenues from the company’s discontinued operations for the three months ended June 30, 2024 and 2023 was $nil and $151,407, respectively. 

 

23

 

Gross profit 

 

For the factors mentioned above, the gross profit from the company’s continuing operations for the three months ended June 30, 2024 and 2023 was $29,187 and $nil, respectively. The gross profit from the company’s discontinued operations for the three months ended June 30, 2024 and 2023 was $nil and $108,167, respectively.

 

Operating expenses 

 

Selling expenses consisted mainly of advertising, show expense, products marketing, shipping expenses, and promotion expenses. Selling expense from the company’s continuing operations was $nil for the three months ended June 30, 2024, compared to $nil for the three months ended June 30, 2023. Selling expense from the company’s discontinued operations was $nil for the three months ended June 30, 2024, compared to $37,381 for the three months ended June 30, 2023.

 

General and administrative expenses consisted mainly of employee salaries and welfare, business meeting, utilities, accounting, consulting, and legal expenses. General and administrative expenses from the company’s continuing operations were $194,200 for the three months ended June 30, 2024, compared to $43,161 for the three months ended June 30, 2023, an increase of $151,039 or 349.94%, the increase was mainly due to increased rent expense by $125,645, increased consulting fee by $11,159, increased accountant fee by $10,510. General and administrative expenses from the company’s discontinued operations was $nil for the three months ended June 30, 2024, compared to $254,365 for the three months ended June 30, 2023.  

 

Other income (expenses), net 

 

Other expenses from the company’s continuing operations was $49,865 and $48,682 for the three months ended June 30, 2024 and 2023, respectively. For the three months ended June 30, 2024, other expenses were mainly from loss on security deposit forfeiture of $50,000, which was partly offset by other income of $586. For the three months ended June 30, 2023, other expenses mainly consisted of interest expense of $551, loss from note conversion of $50,000, which was partly offset by net other income of $1,868. Other expenses from the company’s discontinued operations was $nil for the three months ended June 30, 2024, compared to $5,893 for the three months ended June 30, 2023. 

 

Net loss from continuing operations 

 

We had a net loss of $215,678 from the company’s continuing operations for the three months ended June 30, 2024, compared to $93,443 for the three months ended June 30, 2023, an increase of $122,235 or 130.81%.

 

Net loss 

 

We had net loss of $215,678 for the three months ended June 30, 2024, compared to net loss of $284,515 including net loss of $191,072 from discontinued operations for the three months end ended June 30, 2023. 

 

Liquidity and Capital Resources 

 

As of June 30, 2024, from the company’s continuing operations, we had cash and equivalents of $9,489, other current assets of $916,673, other current liabilities of $3,109,284, working capital deficit of $2,192,611, a current ratio of 0.29:1. As of December 31, 2023, from the company’s continuing operations, we had cash and equivalents of $nil, bank overdraft of $9,436, other current assets of $203,197, other current liabilities (excluding bank overdraft) of $2,344,217, working capital deficit of $2,150,456, a current ratio of 0.09:1.

 

24

 

The following is a summary of cash provided by or used in each of the indicated types of activities during the six months ended June 30, 2024, and 2023, respectively.

 

   2024   2023 
Net cash used in operating activities for continuing operations  $(19,563)  $(124,731)
Net cash used in operating activities for discontinued operations   (136,777)   (351,999)
Net cash used in operating activities   (156,340)   (476,730)
           
Net cash used in investing activities for continuing operations   -    - 
Net cash used in investing activities for discontinued operations   -    - 
Net cash used in investing activities   -    - 
           
Net cash provided by financing activities for continuing operations   175,152    531,522 
Net cash used in financing activities for discontinued operations   (9,323)   (60,513)
Net cash provided by financing activities  $165,829   $471,009 

  

Net cash used in operating activities for continuing operations

 

Net cash used in operating activities for continuing operations was $19,563 for the six months ended June 30, 2024, compared to $124,731 in 2023. The decrease of cash outflow of $105,168 from operating activities of continuing operations for the six months ended June 30, 2024 was principally attributable to decreased cash outflow on security deposit by $100,545, decreased cash outflow on accounts payable by $56,563, decreased cash outflow on accrued liabilities and other payables by $200,894. which was partly offset by increased cash outflow on accounts receivable by $7,888, increased cash outflow on other receivables by $197,295, and increased cash outflow on payment of lease liabilities by $47,100.  

 

Net cash provided by financing activities for continuing operations 

 

Net cash provided by financing activities for continuing operations was $175,152 for the six months ended June 30, 2024, compared to $531,522 in 2023. The net cash provided by financing activities for six months ended June 30, 2024 mainly consisted of proceeds of $185,200 loan from one major shareholder (also the senior officer), partly offset by bank overdraft of $9,436, and payment of government loan of $612. The net cash provided by financing activities for the six months ended June 30, 2023 consisted of proceeds of $532,111 from loan from one major shareholder (also the senior officer), partly offset by payment of government loans of $589. 

 

Our current liabilities exceed current assets at June 30, 2024, and we incurred substantial losses and cash outflows from operating activities in the periods presented. We may have difficulty meeting upcoming cash requirements. As of June 30, 2024, our principal source of funds was loans from an officer (also is the Company’s major shareholder). As of June 30, 2024, we believe we will need $1.2 million cash to continue our current business for the next 12 months. In addition to our continuous effort to improve our sales and net profits, we have explored and continue to explore other options to provide additional financing to fund future operations as well as other possible courses of action. Such actions may include, but are not limited to, securing lines of credit, sales of debt or equity securities (which may result in dilution to existing shareholders), loans and cash advances from other third parties or banks, and other similar actions. There can be no assurance that we will be able to obtain additional funding (if needed), on acceptable terms or at all, through a sale of our common stock, loans from financial institutions, or other third parties, or any of the actions discussed above. If we cannot sustain profitable operations, and additional capital is unavailable, lack of liquidity could have a material adverse effect on our business viability, financial position, results of operations and cash flows. 

 

25

 

Contractual Obligations 

 

Long-Term Debts 

 

Government loans 

 

In May and June 2020, BEH, BEP and FDS received total of $215,600 from the Economic Injury Disaster Loan (“EIDL loan”) from the SBA after deducting $100 Uniform Commercial Code (“UCC”) handling charge and filing fee for each company. This is a low-interest federal disaster loan for working capital to small businesses and non-profit organizations of any size suffering substantial economic injury as a result of the Coronavirus (COVID-19), to help the businesses to meet financial obligations and operating expenses that could have been met had the disaster not occurred. This loan has interest of 3.75% and is not forgivable. The maturity of the loan is 30 years, installment payments including principal and interest of $515 monthly will begin 12 months from the date of the promissory note. On March 4, 2022, The FDS transferred its EIDL loan to BEC due to the dissolution of FDS. The SBA extended the deferment period to allow small businesses and not-for-profits that received EIDL funds do not have to begin payments on the loan until 30 months after the date of the note. Accordingly, the company began to make installment payments in the fourth quarter 2022. 

 

As of June 30, 2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:

 

Year Ending  Amount 
   (unaudited) 
June 30, 2025  $1,331 
June 30, 2026   1,382 
June 30, 2027   1,435 
June 30, 2028   1,490 
June 30, 2029   1,547 
Thereafter   49,919 
Total  $57,104 

 

Off-Balance Sheet Arrangements 

 

We have not entered into any financial guarantees or other commitments to guarantee the obligations of any third parties. We have not entered into any derivative contracts that are indexed to our shares and classified as shareholder’s equity or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or research and development services with us.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

As a smaller reporting company, as defined in 17 CFR § 229.10(f)(1), we are not required to provide the information requested by this Item.

 

Item 4. Controls and Procedures.

 

The Company’s Chief Executive Officer, Yin Yan, and Chief Financial Officer, William Sluss, are responsible for establishing and maintaining disclosure controls and procedures for the Company.

 

Evaluation of Disclosure Controls and Procedures

 

For purposes of this Item 4, the term disclosure controls and procedures means controls and other procedures of the Company (i) that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (15 U.S.C. 78a et seq. and hereinafter the “Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the SEC, and (ii) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

26

 

On June 30, 2024, Ms. Yan and Mr. Sluss reviewed the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report and has concluded that the Company’s disclosure controls and procedures are effective to ensure that material information relating to the Company is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the SEC.

 

Report of Management

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (“ICFR”), as defined in Exchange Act Rule 13a-15. Our ICFR is designed to provide reasonable assurance to our management and board of directors regarding the preparation and fair presentation of published financial statements. Management conducted an assessment of our ICFR based on the framework and criteria established by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control-Integrated Framework (2013). Based on the assessment, management concluded that, as of June 30, 2024, our ICFR were effective at the reasonable assurance level based on those criteria.

 

Our independent public accountant has not conducted an audit of our controls and procedures regarding ICFR and therefore expresses no opinion with regards to the effectiveness or implementation of our controls and procedures with regards to ICFR.

 

Changes in Internal Controls over Financial Reporting

 

There were no changes in our ICFR identified in connection with our evaluation of these controls as of the end of the quarter ending on June 30, 2024, as covered by this report that has materially affected, or is reasonably likely to materially affect, our ICFR.

 

Inherent Limitations on Effectiveness of Controls 

 

The Company’s management does not expect that its disclosure controls or its ICFR will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting during the quarter ending on June 30, 2023 that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

 

27

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

None.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

None.

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

Item 5. Other Information.

 

Not applicable.

 

Item 6. Exhibits.

 

            Incorporated by reference
Exhibit   Exhibit Description   Filed
herewith
  Form   Period
ending
  Exhibit   Filing date
31.1   Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002   X                
32.1   Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002   X                
101.INS   Inline XBRL Instance Document   X                
101.SCH   Inline XBRL Taxonomy Extension Schema Document.   X                
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.   X                
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.   X                
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.   X                
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.   X                
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).   X                

 

28

 

SIGNATURES

 

Pursuant to the requirements of the Securities Act of 1933, this registration statement has been signed by the following persons in the capacities and on the dates indicated.

 

BIO ESSENCE CORP.  
   
/s/ Yin Yan  
By: Yin Yan  
Its: Chairman of the Board, Chief Executive Officer  
Date: August 21, 2024  
   
/s/ William E. Sluss  
By: William E. Sluss  
Its: Chief Financial Officer  
Dated:  August 21, 2024  

 

 

29

 

10-Q/A NONE 33865354 34712297 38009000 38009000 0.00 0.01 0.01 0.01 true --12-31 Q2 0001723059 0001723059 2024-01-01 2024-06-30 0001723059 2024-08-21 0001723059 2024-06-30 0001723059 2023-12-31 0001723059 2023-01-01 2023-06-30 0001723059 2024-04-01 2024-06-30 0001723059 2023-04-01 2023-06-30 0001723059 us-gaap:CommonStockMember 2023-12-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001723059 us-gaap:RetainedEarningsMember 2023-12-31 0001723059 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001723059 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001723059 2024-01-01 2024-03-31 0001723059 us-gaap:CommonStockMember 2024-03-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001723059 us-gaap:RetainedEarningsMember 2024-03-31 0001723059 2024-03-31 0001723059 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001723059 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001723059 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001723059 us-gaap:CommonStockMember 2024-06-30 0001723059 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001723059 us-gaap:RetainedEarningsMember 2024-06-30 0001723059 us-gaap:CommonStockMember 2022-12-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001723059 us-gaap:RetainedEarningsMember 2022-12-31 0001723059 2022-12-31 0001723059 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001723059 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001723059 2023-01-01 2023-03-31 0001723059 us-gaap:CommonStockMember 2023-03-31 0001723059 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001723059 us-gaap:RetainedEarningsMember 2023-03-31 0001723059 2023-03-31 0001723059 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001723059 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001723059 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001723059 us-gaap:CommonStockMember 2023-06-30 0001723059 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001723059 us-gaap:RetainedEarningsMember 2023-06-30 0001723059 2023-06-30 0001723059 bioe:OwnershipMember 2017-03-01 0001723059 bioe:NewwaysIncMember bioe:OwnershipMember 2023-12-12 0001723059 bioe:NewwaysIncMember bioe:OwnershipMember 2023-12-07 2023-12-12 0001723059 bioe:HealthUpIncMember bioe:OwnershipMember 2024-03-28 0001723059 bioe:HealthUpIncMember bioe:OwnershipMember 2024-03-28 2024-03-28 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2023-01-01 2023-12-31 0001723059 us-gaap:SegmentContinuingOperationsMember 2024-01-01 2024-06-30 0001723059 us-gaap:SegmentContinuingOperationsMember 2024-04-01 2024-06-30 0001723059 us-gaap:SegmentContinuingOperationsMember 2023-01-01 2023-06-30 0001723059 us-gaap:SegmentContinuingOperationsMember 2023-04-01 2023-06-30 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2024-01-01 2024-06-30 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2023-01-01 2023-06-30 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2024-04-01 2024-06-30 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2023-04-01 2023-06-30 0001723059 bioe:OneCustomerMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:TwoCustomerMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:ThreeCustomersMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:FourCustomersMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:FiveCustomersMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:SixCustomersMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:SevenCustomersMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:NoMajorCustomerMember us-gaap:SalesMember us-gaap:CreditConcentrationRiskMember 2023-01-01 2023-06-30 0001723059 bioe:NoMajorVendorMember bioe:PurchaseMember us-gaap:CreditConcentrationRiskMember 2024-01-01 2024-06-30 0001723059 bioe:NoMajorVendorMember bioe:PurchaseMember us-gaap:CreditConcentrationRiskMember 2023-01-01 2023-06-30 0001723059 bioe:NoMajorVendorMember bioe:PurchaseMember us-gaap:CreditConcentrationRiskMember 2024-04-01 2024-06-30 0001723059 bioe:NoMajorVendorMember bioe:PurchaseMember us-gaap:CreditConcentrationRiskMember 2023-04-01 2023-06-30 0001723059 srt:MinimumMember us-gaap:LeaseholdImprovementsMember 2024-06-30 0001723059 srt:MaximumMember us-gaap:LeaseholdImprovementsMember 2024-06-30 0001723059 us-gaap:OfficeEquipmentMember 2024-06-30 0001723059 2023-12-12 0001723059 2023-12-12 2023-12-12 0001723059 2024-03-28 0001723059 2024-03-28 2024-03-28 0001723059 us-gaap:SegmentDiscontinuedOperationsMember bioe:NewwaysIncMember 2023-12-31 0001723059 us-gaap:SegmentDiscontinuedOperationsMember bioe:NewwaysIncMember 2024-03-31 0001723059 us-gaap:SegmentDiscontinuedOperationsMember bioe:BioEssenceHerbalEssentialsIncMember 2023-12-31 0001723059 us-gaap:SegmentContinuingOperationsMember 2024-06-30 0001723059 us-gaap:SegmentContinuingOperationsMember 2023-12-31 0001723059 us-gaap:SegmentDiscontinuedOperationsMember 2023-12-31 0001723059 2024-06-01 0001723059 2023-09-01 0001723059 us-gaap:LeaseholdImprovementsMember 2024-06-30 0001723059 us-gaap:LeaseholdImprovementsMember 2023-12-31 0001723059 us-gaap:OfficeEquipmentMember 2023-12-31 0001723059 us-gaap:ComputerSoftwareIntangibleAssetMember 2024-06-30 0001723059 us-gaap:ComputerSoftwareIntangibleAssetMember 2023-12-31 0001723059 us-gaap:TrademarksMember 2024-06-30 0001723059 us-gaap:TrademarksMember 2023-12-31 0001723059 bioe:EconomicInjuryDisasterLoanMember 2020-05-31 0001723059 bioe:EconomicInjuryDisasterLoanMember 2020-06-30 0001723059 2020-05-31 0001723059 2020-06-30 0001723059 bioe:GovernmentLoansPayableMember 2024-01-01 2024-06-30 0001723059 bioe:GovernmentLoansPayableMember 2024-06-30 0001723059 bioe:SeniorOfficerMember 2024-06-30 0001723059 bioe:SeniorOfficerMember 2023-12-31 0001723059 us-gaap:SettledLitigationMember 2024-06-30 0001723059 us-gaap:SettledLitigationMember 2023-12-31 0001723059 bioe:MsYanMember 2024-01-01 2024-06-30 0001723059 bioe:MsYanMember 2024-06-30 0001723059 2023-06-02 2023-06-02 0001723059 2023-01-01 2023-12-31 0001723059 2018-10-01 0001723059 srt:WarehouseMember 2018-10-01 0001723059 2018-10-01 2018-10-01 0001723059 2023-09-30 0001723059 2023-05-18 0001723059 srt:WarehouseMember 2023-09-01 0001723059 2023-02-28 0001723059 bioe:CopiersOneMember 2022-03-15 0001723059 bioe:CopiersTwoMember 2022-03-15 0001723059 bioe:CopiersOneMember 2022-03-01 2022-03-15 0001723059 bioe:CopiersTwoMember 2022-03-01 2022-03-15 0001723059 bioe:ForkliftsOneMember 2022-06-24 0001723059 bioe:ForkliftsTwoMember 2022-06-24 0001723059 bioe:ForkliftsOneMember 2022-06-01 2022-06-24 0001723059 bioe:ForkliftsTwoMember 2022-06-01 2022-06-24 0001723059 bioe:WarehouseAndOfficeLeaseMember 2024-01-01 2024-06-30 0001723059 bioe:WarehouseAndOfficeLeaseMember 2023-01-01 2023-06-30 0001723059 bioe:WarehouseAndOfficeLeaseMember 2024-06-30 0001723059 bioe:WarehouseAndOfficeLeaseMember 2023-06-30 0001723059 bioe:WarehouseAndOfficeLeaseMember 2024-04-01 2024-06-30 0001723059 bioe:WarehouseAndOfficeLeaseMember 2023-04-01 2023-06-30 0001723059 bioe:CopierLeaseMember 2024-01-01 2024-06-30 0001723059 bioe:CopierLeaseMember 2023-01-01 2023-06-30 0001723059 bioe:CopierLeaseMember 2024-06-30 0001723059 bioe:CopierLeaseMember 2023-06-30 0001723059 bioe:CopierLeaseMember 2024-04-01 2024-06-30 0001723059 bioe:CopierLeaseMember 2023-04-01 2023-06-30 0001723059 bioe:VideojetMember 2021-06-30 0001723059 2021-06-30 0001723059 bioe:SpectrophotometerMember 2021-09-30 0001723059 2021-09-30 0001723059 2022-01-01 2022-12-31 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure

Exhibit 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

BIO ESSENCE CORP.

OFFICER’S CERTIFICATE PURSUANT TO SECTION 302

 

I, Yin Yan, certify that:

 

1. I have reviewed this Form 10-Q/A of Bio Essence Corp.;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. I am the registrant’s principal executive officer and thus am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5. I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the registrant’s board of directors (or persons performing the equivalent functions):

 

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information, including but not limited to those identified in Item 4 (Controls and Procedures) in the registrant’s quarterly report on Form 10-Q; and

 

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Dated: August 21, 2024

 

By: /s/ Yin Yan  
 Yin Yan  
 Chief Executive Officer  
 (Principal Executive Officer)  

 

 

 

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

 

BIO ESSENCE CORP.

OFFICER’S CERTIFICATE PURSUANT TO SECTION 302

 

I, William E. Sluss, certify that:

 

1. I have reviewed this Form 10-Q/A of Bio Essence Corp.;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. I am the registrant’s principal financial officer and am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5. I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the registrant’s board of directors (or persons performing the equivalent functions):

 

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information in the registrant’s quarterly report on Form 10-Q; and

 

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Dated: August 21, 2024

 

By: /s/ William E. Sluss  
 William E. Sluss  
 Chief Financial Officer  
 (Principal Financial Officer)  

 

 

Exhibit 32.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

 

CERTIFICATE OF CHIEF EXECUTIVE OFFICER

 

BIO ESSENCE CORP.

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Bio Essence Corp. (the “Company”) on Form 10-Q/A for the period ended June 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Yin Yan, Principal Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

A signed original of this written statement required by Section 906 has been provided to Yin Yan and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

Dated: August 21, 2024

 

By:  /s/ Yin Yan  
  Yin Yan  
  Chief Executive Officer  
  (Principal Executive Officer)  

 

 

 

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.

 

CERTIFICATE OF CHIEF FINANCIAL OFFICER

 

BIO ESSENCE CORP.

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF

THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report for Bio Essence Corp. (the “Company”) on Form 10-Q/A for the period ended June 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, William E. Sluss, Principal Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

(3)A signed original of this written statement required by Section 906 has been provided to William E. Sluss and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

Dated: August 21, 2024

 

By:  /s/ William E. Sluss  
  William E. Sluss  
  Chief Financial Officer  
  (Principal Financial Officer)  

 

 

v3.24.2.u1
Cover - shares
6 Months Ended
Jun. 30, 2024
Aug. 21, 2024
Document Information [Line Items]    
Document Type 10-Q/A  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
Amendment Flag true  
Amendment Description This Amended Quarterly Report on Form 10-Q/A for the period ended June 30, 2024 is filed to incorporate the iXBRL data not uploaded as part of the Form 10-Q for the same period. The balance of the report is unchanged.  
Document Period End Date Jun. 30, 2024  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q2  
Entity Information [Line Items]    
Entity Registrant Name BIO ESSENCE CORP.  
Entity Central Index Key 0001723059  
Entity File Number 333-232839  
Entity Tax Identification Number 94-3349551  
Entity Incorporation, State or Country Code CA  
Current Fiscal Year End Date --12-31  
Entity Current Reporting Status Yes  
Entity Shell Company false  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Contact Personnel [Line Items]    
Entity Address, Address Line One 12 Chrysler  
Entity Address, Address Line Two Unit B  
Entity Address, City or Town Irvine  
Entity Address, State or Province CA  
Entity Address, Postal Zip Code 92618  
Entity Phone Fax Numbers [Line Items]    
City Area Code (949)  
Local Phone Number 706-9966  
Entity Listings [Line Items]    
Title of 12(b) Security N/A  
No Trading Symbol Flag true  
Security Exchange Name NONE  
Entity Common Stock, Shares Outstanding   38,009,000
v3.24.2.u1
Balance Sheets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash and equivalents $ 9,489
Accounts receivable 7,890
Receivable due from disposal of discontinued operations 700,000 300,000
Other receivables 197,294
Security deposit 2,000
Total current assets 916,673 300,000
NONCURRENT ASSETS    
Security deposit 52,545
Right-of-use assets, net 1,178,577 1,427,918
Property and equipment, net 3,688
Intangible assets, net 450 567
Total non-current assets 1,179,027 1,484,718
Assets classified as held for sale 973,862
TOTAL ASSETS 2,095,700 2,758,580
CURRENT LIABILITIES    
Bank overdraft 9,436
Accounts payable 59,620 12,453
Customer deposit 14,090
Accrued liabilities and other payables 336,664 137,700
Accrued interest on government loans 2,342 2,377
Operating lease liabilities 721,360 495,217
Government loans payable - current portion 1,331 4,596
Loan from shareholders 1,973,877 1,788,677
Total current liabilities 3,109,284 2,450,456
NONCURRENT LIABILITIES    
Operating lease liabilities 672,677 938,409
Government loans payable 55,773 53,120
Total non-current liabilities 728,450 991,529
Liabilities classified as held for sale 976,889
TOTAL LIABILITIES 3,837,734 4,418,874
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ DEFICIT    
Preferred stock $0.0001 par value; authorized shares 10,000,000, no shares issued and outstanding as of June 30, 2024 and December 31, 2023
Common stock $0.0001 par value; authorized shares 100,000,000; issued and outstanding shares 38,009,000 as of June 30, 2024 and December 31, 2023 3,801 3,801
Additional paid in capital 7,476,379 7,476,379
Accumulated deficit (9,222,214) (9,140,474)
TOTAL STOCKHOLDERS’ DEFICIT (1,742,034) (1,660,294)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT $ 2,095,700 $ 2,758,580
v3.24.2.u1
Balance Sheets (Parentheticals) - $ / shares
Jun. 30, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Preferred stock par value (in Dollars per share) $ 0.0001 $ 0.0001
Preferred stock authorized shares 10,000,000 10,000,000
Preferred stock shares issued
Preferred stock shares outstanding
Common stock par value (in Dollars per share) $ 0.0001 $ 0.0001
Common stock shares authorized 100,000,000 100,000,000
Common stock shares issued 38,009,000 38,009,000
Common stock shares outstanding 38,009,000 38,009,000
v3.24.2.u1
Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Income Statement [Abstract]        
Revenues $ 41,695 $ 41,695
Cost of revenues 12,508 12,508
Gross profit 29,187 29,187
Operating expenses        
General and administrative 194,200 43,161 346,029 67,471
Total operating expenses 194,200 43,161 346,029 67,471
Loss from operations (165,013) (43,161) (316,842) (67,471)
Other income (expenses)        
Interest expense (539) (550) (1,081) (1,104)
Other income 586 1,868 33,086 3,668
Other expenses (49,912) (50,000) (53,028) (50,000)
Other expenses, net (49,865) (48,682) (21,023) (47,436)
Loss before income tax (214,878) (91,843) (337,865) (114,907)
Income tax expense 800 1,600 800 1,600
Net loss from continuing operations (215,678) (93,443) (338,665) (116,507)
Loss from discontinued operations (191,072) (120,827) (346,844)
Gain from disposal of discontinued operations 377,752
Net loss $ (215,678) $ (284,515) $ (81,740) $ (463,351)
Basic weighted average shares outstanding (in Shares) 38,009,000 34,712,297 38,009,000 33,865,354
Basic net loss per share (in Dollars per share) $ (0.01) $ (0.01) $ 0 $ (0.01)
v3.24.2.u1
Statements of Operations (Unaudited) (Parentheticals) - $ / shares
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Income Statement [Abstract]        
Diluted weighted average shares outstanding 38,009,000 34,712,297 38,009,000 33,865,354
Diluted net loss per share $ (0.01) $ (0.01) $ 0.00 $ (0.01)
v3.24.2.u1
Statements of Stockholders’ Deficit (Unaudited) - USD ($)
COMMON STOCK
ADDITIONAL PAID IN CAPITAL
ACCUMULATED DEFICIT
Total
Balance at Dec. 31, 2022 $ 3,301 $ 4,926,879 $ (8,168,595) $ (3,238,415)
Balance (in Shares) at Dec. 31, 2022 33,009,000      
Net income (loss) (178,836) (178,836)
Balance at Mar. 31, 2023 $ 3,301 4,926,879 (8,347,431) (3,417,251)
Balance (in Shares) at Mar. 31, 2023 33,009,000      
Balance at Dec. 31, 2022 $ 3,301 4,926,879 (8,168,595) (3,238,415)
Balance (in Shares) at Dec. 31, 2022 33,009,000      
Net income (loss)       (463,351)
Balance at Jun. 30, 2023 $ 3,801 7,476,379 (8,631,946) (1,151,766)
Balance (in Shares) at Jun. 30, 2023 38,009,000      
Balance at Mar. 31, 2023 $ 3,301 4,926,879 (8,347,431) (3,417,251)
Balance (in Shares) at Mar. 31, 2023 33,009,000      
Net income (loss) (284,515) (284,515)
Shares issued for shareholder’s loan settlement $ 500 2,549,500 2,550,000
Shares issued for shareholder’s loan settlement (in Shares) 5,000,000      
Balance at Jun. 30, 2023 $ 3,801 7,476,379 (8,631,946) (1,151,766)
Balance (in Shares) at Jun. 30, 2023 38,009,000      
Balance at Dec. 31, 2023 $ 3,801 7,476,379 (9,140,474) (1,660,294)
Balance (in Shares) at Dec. 31, 2023 38,009,000      
Net income (loss) 133,938 133,938
Balance at Mar. 31, 2024 $ 3,801 7,476,379 (9,006,536) (1,526,356)
Balance (in Shares) at Mar. 31, 2024 38,009,000      
Balance at Dec. 31, 2023 $ 3,801 7,476,379 (9,140,474) (1,660,294)
Balance (in Shares) at Dec. 31, 2023 38,009,000      
Net income (loss)       (81,740)
Balance at Jun. 30, 2024 $ 3,801 7,476,379 (9,222,214) (1,742,034)
Balance (in Shares) at Jun. 30, 2024 38,009,000      
Balance at Mar. 31, 2024 $ 3,801 7,476,379 (9,006,536) (1,526,356)
Balance (in Shares) at Mar. 31, 2024 38,009,000      
Net income (loss) (215,678) (215,678)
Balance at Jun. 30, 2024 $ 3,801 $ 7,476,379 $ (9,222,214) $ (1,742,034)
Balance (in Shares) at Jun. 30, 2024 38,009,000      
v3.24.2.u1
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (81,740) $ (463,351)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization expenses 794 4,807
Loss on note conversion 50,000
Loss on disposal of fixed assets 3,012
(Gain) loss on disposal of subsidiaries (256,925) 346,844
Operating lease expense 256,852
Changes in assets / liabilities:    
Accounts receivable (7,888)
Other receivables (197,295)
Security deposit 50,545 (50,000)
Accounts payable 47,166 (9,397)
Customer deposit 14,090
Accrued liability and other payables 197,294 (3,600)
Accrued interest (35) (34)
Taxes payable 1,668
Payment of lease liability (47,100)
Net cash used in operating activities from continuing operations (19,563) (124,731)
Net cash used in operating activities from discontinued operations (136,777) (351,999)
Net cash used in operating activities (156,340) (476,730)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Bank overdraft (9,436)
Loan from shareholders 185,200 532,111
Payment of SBA loan (612) (589)
Net cash provided by financing activities from continuing operations 175,152 531,522
Net cash used in financing activities from discontinued operations (9,323) (60,513)
Net cash provided by financing activities 165,829 471,009
NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS 9,489 (5,721)
CASH & CASH EQUIVALENTS, BEGINNING OF PERIOD 6,262
CASH & CASH EQUIVALENTS, END OF PERIOD 9,489 541
Supplemental Cash flow data:    
Income tax paid 800 3,200
Interest paid 5,235 11,827
Supplemental disclosures of non-cash financing activities:    
Conversion of loan from shareholders to common shares $ 2,500,000
v3.24.2.u1
Organization and Description of Business
6 Months Ended
Jun. 30, 2024
Organization and Description of Business [Abstract]  
ORGANIZATION AND DESCRIPTION OF BUSINESS

1. ORGANIZATION AND DESCRIPTION OF BUSINESS

 

Bio Essence Corporation (“the Company” or “Bio Essence”) was incorporated in 2000 in the state of California. Fusion Diet Systems (“FDS”) was incorporated in 2010 in the state of Utah. Bio Essence and FDS have been under common control since 2016. Bio Essence and FDS are mainly engaged in manufacturing and distributing health supplement products. In January 2017, Bio Essence incorporated two subsidiaries in the state of California: Bio Essence Pharmaceutical Inc. (“BEP”) and Bio Essence Herbal Essentials, Inc. (“BEH”), Bio Essence transferred its manufacturing operation to BEP, and transferred its distributing operation to BEH. On March 1, 2017, the 100% shareholder of FDS transferred all of her ownership in FDS to Bio Essence. On December 7, 2021, the Company dissolved FDS. On December 12, 2023, the Company entered into an agreement with Newways Inc. to sell the 100% equity ownership of BEP for $300,000. On March 28, 2024, the Company entered into an agreement with Health Up Inc. to sell the 100% equity ownership of BEH for $400,000. Bio Essence incorporated a wholly owned subsidiary McBE Pharma Inc. (“McBE”) in the state of California, McBE will be engaged in developing, manufacturing and sales of prescription medicine. McBE has not engaged in any operations since its inception. On April 15, 2024, the Company dissolved McBE.

v3.24.2.u1
Summary of Significant Accounting Policies
6 Months Ended
Jun. 30, 2024
Summary of Significant Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation and Consolidation

 

The accompanying consolidated financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements are presented in U.S. dollars (“$”). The consolidated financial statements for the six months ended June 30, 2024, include the financial statements of the Company and its subsidiaries, BEH (up to disposal date), and McBE (up to dissolution date). All significant inter-company transactions and balances were eliminated in consolidation.

 

Reclassification

 

Certain prior period accounts have been reclassified in conformity with the current period’s presentation. These reclassifications had no impact on the reported results of operations and cash flows.

 

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

 

During the preparation of this interim report, the Company determined that it had not appropriately accounted for certain historical transactions under US GAAP. In accordance with Staff Accounting Bulletin (“SAB”) 99, Materiality, and SAB 108, Considering the Effects of Prior Period Misstatements when Quantifying Misstatements in Current Period Financial Statements, the Company evaluated the materiality of the errors from qualitative and quantitative perspectives, individually and in aggregate, and concluded that the errors were material to the Consolidated Statements of Operations for the quarter ending March 31, 2024. Based on this evaluation, on August 19, 2024 the Board of Directors, with the concurrence of management, concluded that the Company’s previously issued financial statements for the period above would need to be restated and could no longer be relied upon. The Company has restated the impacted financial statements for the periods, and presented the effects of the restatement adjustments to the statement below.

 

Going Concern

 

The Company incurred net loss of $338,665 and $116,507 from the Company’s continuing operations for the six months ended June 30, 2024 and 2023, respectively. The Company incurred net losses of $215,678 and $93,443 from the Company’s continuing operations for the three months ended June 30, 2024 and 2023, respectively. The Company also had an accumulated deficit of $9,222,214 from the company’s continuing operations as of June 30, 2024. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company disposed non-profitable subsidiaries BEH and BEP, and is actively seeking other business opportunities including expanding OEM business and looking for potential acquisition targets. Management also intends to raise funds by way of a private or public offering, or by obtaining loans from banks or others. While the Company believes in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on reasonable terms and conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. 

 

Use of Estimates

 

In preparing financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period.

 

Significant estimates, required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve for obsolete and slow-moving inventories. Actual results could differ from those estimates.

 

Leases

 

The Company follows ASC 842 and determines if an arrangement is a lease or contains a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, and operating lease liabilities (current and non-current) in the Company’s consolidated balance sheets. Finance leases are included in property and equipment, and finance lease liabilities (current and non-current) in the Company’s consolidated balance sheets.

 

ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company generally uses the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

 

The Company elected the package of practical expedients permitted under the transition guidance to combine the lease and non-lease components as a single lease component for operating leases associated with the Company’s office space lease, and to keep leases with an initial term of 12 months or less off the balance sheet and recognize the associated lease payments in the consolidated statements of income on a straight-line basis over the lease term.

 

ROU assets are reviewed for impairment when indicators of impairment are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC 360, Property, Plant, and Equipment, as ROU assets are long-lived nonfinancial assets. The Company recognized no impairment of ROU assets as of June 30, 2024 and December 31, 2023.

 

Cash and Cash Equivalents

 

For financial statement purposes, the Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

 

Credit Losses

 

On January1, 2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the credit loss accounting standard has no material impact on the Company’s consolidated financial statements as of January 1, 2023.

 

The Company’s account receivables and other receivables in the balance sheet are within the scope of ASC Topic 326. As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluates the expected credit losses on an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical experience, credit-worthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

 

Expected credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously reserved for, the Company will reduce the specific allowance for credit losses.

 

Accounts Receivable, Net

 

The Company’s policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. As of June 30, 2024 and December 31, 2023, there was no bad debt allowance. As of December 31, 2023, the bad debt allowance from discontinued operation (BEH) was $2,252.

 

Inventory

 

Inventories are stated at the lower of cost or net realizable value with cost determined on a weighted-average basis. Management compares the cost of inventories with the net realizable value and an allowance is made for writing down their inventories to net realizable value, if lower. 

 

Property and Equipment

 

Property and equipment are stated at cost, less accumulated depreciation, and impairment losses, if any. Major repairs and betterments that significantly extend original useful lives or improve productivity are capitalized and depreciated over the period benefited. Maintenance and repairs are expensed as incurred. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of property and equipment is provided using the straight-line method for substantially all assets as follows:

 

Leasehold improvements  7-10 years
Office furniture  5  years

  

Impairment of Long-Lived Assets

 

Long-lived assets, which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

 

Recoverability of long-lived assets to be held and used is measured by comparing of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by it. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds its fair value (“FV”). FV is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. Based on its review, the Company believes that, as of June 30, 2024 and December 31, 2023, there was no significant impairments of its long-lived assets.

 

Income Taxes

 

Income taxes are accounted for using an asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

The Company follows ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740 also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures.

 

Under the provisions of ASC Topic 740, when tax returns are filed, it is likely that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling, general and administrative expenses in the statement of income.

 

At June 30, 2024 and December 31, 2023, the Company did not take any uncertain positions that would necessitate recording a tax related liability. The Company files a U.S. income tax return. With few exceptions, the Company’s U.S. income tax return filed for the years ending on December 31, 2019 and thereafter are subject to examination by the relevant taxing authorities.

 

The Company accounts for income taxes in interim periods in accordance with FASB ASC 740-270, “Interim Reporting.” The Company has determined an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during the Company’s fiscal year to its best current estimate. The estimated annual effective tax rate is applied to the year-to-date ordinary income (or loss) at the end of the interim period. 

 

Revenue Recognition

 

The Company recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.

 

Revenue is measured at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time, typically upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset that it would have recognized is one year or less or the amount is immaterial.

 

Revenues from sales of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts with the Company’s customers, and are recognized when the goods are delivered to the customers.

 

Product revenue reserves, which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts, returns and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified as reductions of accounts receivable as the amount is payable to the Company’s customers.

 

Revenues from manufacture or OEM services are recognized when the manufacture process is completed pursuant to the customers’ requirement and the manufactured goods were delivered to the customers.

 

The Company’s return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules are not returnable. The amount for return of products was immaterial for the six and three months ended June 30, 2024 and 2023.

 

Cost of Revenue

 

Cost of goods sold (“COGS”) consists primarily of finished goods purchased from other manufacturers, material costs, labor costs and related overhead that are directly attributable to the production of the products. Write-down of inventory to lower of cost or net realizable value is also recorded in COGS.

 

Cost of manufacture service/ OEMconsists primarily of direct labor costs and related overhead that are directly attributable to the manufacture process.

 

Shipping and Handling Costs

 

Shipping and handling costs related to delivery of finished goods are included in selling expenses. During the six and three months ended June 30, 2024 and 2023, shipping and handling costs from continuing operations were $nil and $nil, respectively.

 

During the six months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $8,009 and $19,959, respectively. During the three months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $nil and $10,542, respectively.

  

Advertising

 

Advertising expenses consist primarily of costs of promotion and marketing for the Company’s image and products, and costs of direct advertising, and are included in selling expenses. The Company expenses all advertising costs as incurred. During the six and three months ended June 30, 2024 and 2023, advertising expenses from continuing operations were $nil and $nil, respectively.

 

During the six months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $1,228 and $53,134, respectively. During the three months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $nil and $26,839, respectively.

 

Fair Value (“FV”) of Financial Instruments

 

Certain of the Company’s financial instruments, including cash and equivalents, accrued liabilities and accounts payable, carrying amounts approximate their FV due to their short maturities. FASB ASC Topic 825, “Financial Instruments,” requires disclosure of the FV of financial instruments held by the Company. The carrying amounts reported in the balance sheets for current liabilities each qualify as financial instruments and are a reasonable estimate of their FV because of the short period of time between the origination of such instruments and their expected realization and the current market rate of interest. 

 

Fair Value Measurements and Disclosures

 

ASC Topic 820, “Fair Value Measurements and Disclosures,” defines FV, and establishes a three-level valuation hierarchy for disclosures of FV measurement that enhances disclosure requirements for FV measures. The three levels are defined as follow:

 

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 inputs to the valuation methodology are unobservable and significant to the FV measurement.

 

As of June 30, 2024 and December 31, 2023, the Company did not identify any assets and liabilities that are required to be presented on the balance sheet at FV. The carrying value of cash, accounts receivable, prepaid expenses, advances to suppliers, accounts payable, taxes payable, other payables and accrued liabilities approximate estimated fair values because of their short maturities.

  

Share-based Compensation

 

The Company accounts for share-based compensation awards in accordance with ASC 718, “Compensation – Stock Compensation”. The cost of services received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated statement of operations based on the estimated fair value of those awards on the grant date and amortized on a straight-line basis over the requisite service period or vesting period. The Company records forfeitures as they occur.

 

Earnings (Loss) per Share (EPS)

 

Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS is computed similar to basic net income per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if all the potential common shares pertaining to warrants, stock options, and similar instruments had been issued and if the additional common shares were dilutive. Diluted EPS are based on the assumption that all dilutive convertible shares and stock options and warrants were converted or exercised. Dilution is computed by applying the treasury stock method for the outstanding unvested restricted stock, options and warrants, and the if-converted method for the outstanding convertible instruments. Under the treasury stock method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later) and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Under the if-converted method, outstanding convertible instruments are assumed to be converted into common stock at the beginning of the period (or at the time of issuance, if later). There were no potentially dilutive securities outstanding (options and warrants) for the six and three months ended June 30, 2024 and 2023.

  

Concentration of Credit Risk

 

Financial instruments that potentially subject the Company to credit risk consist primarily of accounts and other receivables. The Company does not require collateral or other security to support these receivables. The Company conducts periodic reviews of the financial condition and payment practices of its customers to minimize collection risk on accounts receivable.

 

During the six months ended June 30, 2024, the Company had seven customers accounted for 10.7%, 11.0%, 11.0%, 13.4%, 15.5%, 15.8% and 22.6% of the Company’s total sales.

 

During the six months ended June 30, 2023, the company had no major customer accounted for 10% of the Company’s total sales.  

 

For the six and three months ended June 30, 2024 and 2023, the Company had one major vendors accounted for 100% of the Company’s total purchases.

 

Segment Reporting

 

ASC Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s chief operating decision maker organizes segments within the Company for making operating decisions assessing performance and allocating resources. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates a company.

 

Management determined the Company’s operations constitute a single reportable segment in accordance with ASC 280. The Company operates exclusively in one business and industry segment: manufacture and sale of health supplement products.

 

New Accounting Pronouncements

 

In November 2023, the FASB issued ASU 2023-07, the amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable “investors to better understand an entity’s overall performance” and assess “potential future cash flows.” The amendments in ASU 2023-07 are effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

 

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated financial position, statements of comprehensive income and cash flows.

v3.24.2.u1
Discontinued Operations
6 Months Ended
Jun. 30, 2024
Discontinued Operations [Abstract]  
DISCONTINUED OPERATIONS

3. DISCONTINUED OPERATIONS

 

Disposal of BEP

 

On December 12, 2023, the Company entered into a Stock Purchase Agreement (“SPA”) with Newways, Inc., a California corporation (“Newways”) whereby the Company agreed to sell to Newways its wholly owned subsidiary, BEP, in exchange for cash consideration of $300,000. Newways is not a related party of the Company. The transaction was closed on December 31, 2023. The Company recorded $67,451 gain on disposal of the subsidiary, which was the difference between the selling price of $300,000 and the carrying value of the net assets of $232,549 of the disposal entity. The following table summarizes the carrying value of the assets and liabilities of BEP at December 31, 2023.

 

   AS OF
DECEMBER 31,
 
   2023 
ASSETS    
CURRENT ASSETS    
Accounts receivable, net  $143,164 
Other receivables   710,084 
Prepaid expenses   7,288 
Inventory, net   5,266 
Property and equipment, net   208,241 
Intangible assets, net   
-
 
TOTAL ASSETS  $1,074,043 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $7,806 
Accounts payable   27,884 
Taxes payable   9,993 
Accrued liabilities and other payables   727,657 
Accrued interest on government loans   592 
Finance lease liabilities   11,003 
Loan payables   10,340 
Finance lease liabilities   24,643 
Loan payables   15,221 
Government loans payable   6,355 
TOTAL LIABILITIES  $841,494 
Net Assets  $232,549 
Consideration   300,000 
Gain on disposal   67,451 

 

Disposal of BEH

 

On March 28, 2024, the Company entered into a Stock Purchase Agreement (“SPA”) with Health Up Inc., a California corporation (“HUT”), an unrelated party whereby the Company agreed to sell to HUT its wholly owned subsidiary, BEH, in exchange for cash consideration of $400,000. The transaction was closed on April 1, 2024. The Company recorded $377,752 gain on disposal of the subsidiary, which was the difference between the selling price of $400,000 and the carrying value of the net assets of $22,248 of the disposal entity. The following table summarizes the carrying value of the assets and liabilities of BEH at March 31, 2024. 

 

   As of
March 31,
2024
 
ASSETS    
CURRENT ASSETS    
Cash and equivalents  $114 
Accounts receivable, net   43,164 
Other receivables   877,749 
Prepaid expenses   52,419 
Security deposit   5,364 
Inventory, net   184,590 
Property and equipment, net   92,274 
ROU, Net   112,213 
TOTAL ASSETS  $1,367,887 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $2,532 
Accounts payable   183,170 
Taxes payable   14,515 
Accrued liabilities and other payables   841,390 
Accrued interest on government loans   13,603 
Finance lease liabilities   2,694 
Operating lease liability   50,331 
Loan from officer   29,000 
Finance lease liabilities   695 
Operating lease liability   61,996 
Government loans payable   145,714 
TOTAL LIABILITIES  $1,345,640 
Net Assets  $22,248 
Consolidation   400,000 
Gain on disposal   377,752 

 

The operations of BEP and BEH was accounted for as discontinued operations in the accompanying consolidated financial statements for all periods presented. The following table presents the components of discontinued operations reported in the consolidated statements of operations:

 

   For the
three months ended
June 30,
 
   2024   2023 
Revenue, Net  $
-
   $259,574 
Cost of Revenues   
-
    151,407 
Gross Profit   
       -
    108,167 
Operating Expenses   
-
    291,746 
           
Loss from Operations   
-
    (183,579)
Other Income (Expenses)   
 
    
 
 
Interest expense   
-
    (7,434)
Other income (expenses)   
-
    1,541 
           
Total Other Income (Expenses)   
-
    (5,893)
Loss Before Income Taxes   
-
    (189,472)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $
-
   $(191,072)

 

   For the
six months ended
June 30,
 
   2024   2023 
Revenue, Net  $153,865   $600,903 
Cost of Revenues   76,592    324,706 
Gross Profit   77,273    276,197 
Operating Expenses   192,652    609,650 
           
Loss from Operations   (115,379)   (333,453)
Other Income (Expenses)          
Interest expense   (4,154)   (12,704)
Other income (expenses)   (1,294)   913 
           
Total Other Expenses   (5,448)   (11,791)
Loss Before Income Taxes   (120,827)   (345,244)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $(120,827)  $(346,844)
v3.24.2.u1
Receivable Due from Disposal of Discontinued Operations
6 Months Ended
Jun. 30, 2024
Receivable Due from Disposal of Discontinued Operations [Abstract]  
RECEIVABLE DUE FROM DISPOSAL OF DISCONTINUED OPERATIONS

4. RECEIVABLE DUE FROM DISPOSAL OF DISCONTINUED OPERATIONS

 

As of June 30, 2024 and December 31, 2023, receivable due from disposal of discontinued operations was $700,000 and $300,000, respectively. Receivable due from disposal of discontinued operations mainly consisted of receivables from disposal of subsidiaries BEH and BEP.

v3.24.2.u1
Other Receivables
6 Months Ended
Jun. 30, 2024
Other Receivables [Abstract]  
OTHER RECEIVABLES

5. OTHER RECEIVABLE

 

As of June 30, 2024 and December 31, 2023, other receivable was $197,294 and $0, respectively. Other receivables mainly consisted of receivables from disposal of subsidiaries BEH and BEP.

 

As of December 31, 2023, other receivables from discontinued operation (BEH) was $877,749, respectively.

v3.24.2.u1
Inventory
6 Months Ended
Jun. 30, 2024
Inventory [Abstract]  
INVENTORY

6. INVENTORY

 

Inventory from the company’s continuing operations was $nil and $nil at June 30, 2024 and December 31, 2023, respectively. 

 

As of December 31, 2023, the total inventory from discontinued operation (BEH) was $143,259, respectively.

v3.24.2.u1
Security Deposit
6 Months Ended
Jun. 30, 2024
Security Deposit [Abstract]  
SECURITY DEPOSIT

7. SECURITY DEPOSIT

 

As of June 30, 2024 and December 31, 2023, the security deposit from the company’s continuing operations was for rent of the Company’s warehouse of $2,000 and $52,545, respectively. The Company made a deposit of $2,000 for a new lease that was effective on June 1, 2024.

 

The Company made a deposit of $50,000 for a lease of BEC that was effective on September 1, 2023. On February 29, 2024, the Management decided an early termination of this lease; as a result, the landlord didn’t return the security deposit.

 

As of December 31, 2023, the security deposit from the company’s discontinued operation (BEH) was for rent of the Company’s office of $41,841, respectively. 

v3.24.2.u1
Property and Equipment, Net
6 Months Ended
Jun. 30, 2024
Property and Equipment, Net [Abstract]  
PROPERTY AND EQUIPMENT, NET

8. PROPERTY AND EQUIPMENT, NET

 

Property and equipment from the company’s continuing operations consisted of the following at June 30, 2024 and December 31, 2023:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Leasehold improvements  $
-
   $3,614 
Office furniture and equipment   56,505    56,505 
Total   56,505    60,119 
Less: accumulated depreciation   (56,505)   (56,431)
Net  $
-
   $3,688 

 

Depreciation expense for the six months ended June 30, 2024 and 2023 from the Company’s continuing operations were $ 677 and $4,689, respectively. 

 

Depreciation expense for the three months ended June 30, 2024 and 2023 from the Company’s continuing operations were $238 and $2,268, respectively. 

 

As of December 31, 2023, the net total property and equipment from discontinued operation (BEH) was $94,454, respectively.

v3.24.2.u1
Intangible Assets, Net
6 Months Ended
Jun. 30, 2024
Intangible Assets, Net [Abstract]  
INTANGIBLE ASSETS, NET

9. INTANGIBLE ASSETS, NET

 

Intangible assets from the company’s continuing operations consisted of the following as of June 30, 2024 and December 31, 2023:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Computer Software  $36,928   $36,928 
Trademark   2,350    2,350 
Total   39,278    39,278 
Less: accumulated amortization   (38,828)   (38,711)
Net  $450   $567 

 

Amortization of intangible assets from the company’s continuing operations were $117 and $117 for the six months ended June 60, 2024 and 2023, respectively. 

Amortization of intangible assets from the company’s continuing operations were $59 and $59 for the three months ended June 30, 2024 and 2023, respectively.

 

Estimated amortization for the existing intangible assets with finite lives from the company’s continuing operations for each of the next five years at June 30, 2024 is as follows: $236, $214, nil, nil and nil.

v3.24.2.u1
Accrued Liabilities and Other Payables
6 Months Ended
Jun. 30, 2024
Accrued Liabilities and Other Payables [Abstract]  
ACCRUED LIABILITIES AND OTHER PAYABLES

10. ACCRUED LIABILITIES AND OTHER PAYABLES

 

Accrued liabilities and other payables from the company’s continuing operations consisted of the payables to BEP and BEH of $336,664 and $137,700, respectively, at June 30, 2024 and December 31, 2023, as a result of disposal of BEP and BEH.

 

As of December 31, 2023, the total accrued expenses and other payables from discontinued operation (BEH) was $833,911, respectively.

v3.24.2.u1
Government Loans Payable
6 Months Ended
Jun. 30, 2024
Government Loans Payable [Abstract]  
GOVERNMENT LOANS PAYABLE

11. GOVERNMENT LOANS PAYABLE

 

In May and June 2020, BEH, BEP and FDS received total of $215,600 from the Economic Injury Disaster Loan (“EIDL loan”) from the SBA after deducting $100 Uniform Commercial Code (“UCC”) handling charge and filing fee for each company. This is a low-interest federal disaster loan for working capital to small businesses and non-profit organizations of any size suffering substantial economic injury as a result of the Coronavirus (COVID-19), to help the businesses to meet financial obligations and operating expenses that could have been met had the disaster not occurred. This loan has interest of 3.75% and is not forgivable. The maturity of the loan is 30 years, installment payments including principal and interest of $515 monthly will begin 12 months from the date of the promissory note. On March 4, 2022, The FDS transferred its EIDL loan to BEC due to the dissolution of FDS. The SBA extended the deferment period to allow small businesses and not-for-profits that received EIDL funds do not have to begin payments on the loan until 30 months after the date of the note. Accordingly, the company began to make installment payments in the fourth quarter 2022.

 

As of June 30, 2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:

 

Year Ending  Amount 
     
June 30, 2025  $1,331 
June 30, 2026   1,382 
June 30, 2027   1,435 
June 30, 2028   1,490 
June 30, 2029   1,547 
Thereafter   49,919 
Total  $57,104 
v3.24.2.u1
Related Party Transactions
6 Months Ended
Jun. 30, 2024
Related Party Transactions [Abstract]  
RELATED PARTY TRANSACTIONS

12. RELATED PARTY TRANSACTIONS

 

Loans from Shareholder

 

At June 30, 2024 and December 31, 2023, the Company held loans from one major shareholder (also the Company’s senior officer) for $1,365,246 and $1,180,046, respectively. At June 30, 2024 and December 31, 2023, the Company held loan from another major shareholder for $608,631 for settling the litigation. There are no written loan agreements for these loans. These loans are unsecured, non-interest bearing and have no fixed terms of repayment, and therefore, deemed payable on demand. Cash flows from loans from shareholder are classified as cash flows from financing activities.

 

On May 31, 2023, the Board of Directors of Bio Essence Corp. (the “Company”), approved a debt-to-equity conversion. The Company and Ms. Yan (the Company’s Chief Executive Officer also the Company’s major shareholder) agreed to a debt conversion whereby Ms. Yan receives 5,000,000 shares of the Company’s common stock in exchange for retirement of the $2,500,000 debt. The Board of Directors of the Company executed the Consent Resolution on June 2, 2023. On June 2, 2023, the closing price of the Company’s common stocks trading on OTC Market was $0.51 per share. The Company incurred $50,000 loss from this conversion.

v3.24.2.u1
Income Taxes
6 Months Ended
Jun. 30, 2024
Income Taxes [Abstract]  
INCOME TAXES

13. INCOME TAXES

 

The Company and its subsidiaries are subject to 21% federal corporate income tax in US.

 

At June 30, 2024 and December 31, 2023, the Company had net operating loss (“NOL”) for income tax purposes; 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; for California income tax purposes, the entire NOL can be carried forward up to 20 years. 

 

The Company has NOL carry-forwards for Federal and California income tax purposes of $2.22 million and $2.27 million at June 30, 2024 and December 31, 2023, respectively. 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 for both federal and California State of approximately $0.62 million as of June 30, 2024, 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.

 

Components of the Company’s deferred tax assets from the company’s continuing operations as of June 30, 2024 and December 31, 2023 are as follows:

 

   June 30,
2024
   December 31,
2023
 
   (unaudited)     
Net deferred tax assets (liability):        
Depreciation and amortization expense  $477   $477 
Expected income tax benefit from NOL carry-forwards   623,488    634,425 
Less: valuation allowance   (623,965)   (634,902)
Deferred tax assets, net of valuation allowance  $
-
   $
-
 

  

Income Tax Provision in the Statements of Operations

 

A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the six months ended June 30, 2024 and 2023 is as follows:

 

   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.74%   29.37%
Effective income tax rate   (0.24)%   1.39%

 

A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the three months ended June 30, 2024 and 2023 is as follows:

 

   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.61%   29.72%
Effective income tax rate   (0.37)%   1.74%

 

The provision for income tax expense for the continuing operations for the six months ended June 30, 2024 and 2023 consisted of the following:

 

   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 

 

The provision for income tax expense for the continuing operations for the three months ended June 30, 2024 and 2023 consisted of the following:

 

   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 
v3.24.2.u1
Leases
6 Months Ended
Jun. 30, 2024
Leases [Abstract]  
LEASES

14. LEASES

 

Operating Leases

 

Warehouse and office lease

 

Effective October 1, 2018, the Company entered a 62.5 month lease for a facility including warehouse and office in the City of Irvine, California, with a security deposit of $41,841. The monthly rent is approximately $16,200 with a 3% increase each year. The lease provided an option to extend at lease maturity for another five-years, with six months prior written notice of lessee’s intention to extend the lease. The Company’s CEO is the guarantor of this lease. Lessor will have the right to proceed against guarantor following any breach or default by lessee without first proceeding against lessee and without previous notice to or demand upon either lessee or guarantor. At the commence of the lease, the Management intended to use the option to extend 3 more years in the lease term. Lately, the Management decided to let the lease expire without renew on September 30, 2023. The Company recorded approximately $61,844 gain at termination of the lease and the amount was included into other expenses.

 

On May 18, 2023, the Company entered a 36 months lease for a facility including warehouse and office in the City of Irvine, California, with a security deposit of $50,000, effective on September 1, 2023. The monthly rent is approximately $47,100 with a 3% increase each year. On February 29, the Management moved out from the facilities and decided to seek early termination of this lease. The $50,000 security deposit was not returned to the Company and the negotiation of early termination is still ungoing as of the reporting date. As of June 30, 2024, $1,178,577 right-of-use assets, net and $1,394,037 total lease liabilities recorded were associated with the lease.

 

The components of lease costs for continuing operations, lease term and discount rate with respect of warehouse and office lease with an initial term of more than 12 months are as follows:

 

   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $256,852   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%

 

   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $133,157   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%

 

Finance lease (discontinued operations)

 

Effective March 15, 2022, the company entered two 39-months lease for two copiers with same vendor for a monthly payment of $234 and $214, respectively. Effective June 24, 2022, the company entered two leases for two forklifts with a term of 60 months for each, and the monthly payment was $383 and $451, respectively. At the lease expiration date, the Company has the option to purchase the copier for $1 each. The leases were disposed as a result of disposal of BEP on December 31, 2023 and disposal of BEH on March 31, 2024.

 

The components of lease costs, lease term and discount rate with respect of the copier lease with an initial term of more than 12 months are as follows:

 

   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $653   $6,417 
Interest on lease liabilities   48    1,250 
Total finance lease cost  $701   $7,667 
Weighted Average Remaining Lease Term - Finance leases   
-
    3.54 
Weighted Average Discount Rate – Finance leases   5%   5%

 

   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $
            -
   $3,228 
Interest on lease liabilities   
-
    605 
Total finance lease cost  $
-
   $3,833 
Weighted Average Discount Rate – Finance leases   5%   5%
v3.24.2.u1
Loan Payables
6 Months Ended
Jun. 30, 2024
Loan Payables [Abstract]  
LOAN PAYABLES

15. LOAN PAYABLES

 

In June 2021, BEP, the discontinued entity entered a loan agreement of $14,549 for purchasing a videojet with interest rate of 14.11% and a term of three-years. In September 2021, BEP entered another loan agreement of $39,218 for purchasing a spectrophotometer workstation with interest rate of 10.26% and a term of five-years. The Company recorded interest expense of $3,524 and $4,899 during the years ended December 31, 2023 and 2022, respectively. The loan was disposed as a result of disposal of BEP on December 31, 2023.

v3.24.2.u1
Subsequent Events
6 Months Ended
Jun. 30, 2024
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

16. SUBSEQUENT EVENTS

 

The Company follows the guidance in FASB ASC 855-10 for the disclosure of subsequent events. The Company evaluated subsequent events through the date the financial statements were issued and determined the Company did not have any material subsequent event.

v3.24.2.u1
Pay vs Performance Disclosure - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Pay vs Performance Disclosure            
Net Income (Loss) $ (215,678) $ 133,938 $ (284,515) $ (178,836) $ (81,740) $ (463,351)
v3.24.2.u1
Insider Trading Arrangements
3 Months Ended
Jun. 30, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.2.u1
Accounting Policies, by Policy (Policies)
6 Months Ended
Jun. 30, 2024
Summary of Significant Accounting Policies [Abstract]  
Basis of Presentation and Consolidation

Basis of Presentation and Consolidation

The accompanying consolidated financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements are presented in U.S. dollars (“$”). The consolidated financial statements for the six months ended June 30, 2024, include the financial statements of the Company and its subsidiaries, BEH (up to disposal date), and McBE (up to dissolution date). All significant inter-company transactions and balances were eliminated in consolidation.

Reclassification

Reclassification

Certain prior period accounts have been reclassified in conformity with the current period’s presentation. These reclassifications had no impact on the reported results of operations and cash flows.

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS

During the preparation of this interim report, the Company determined that it had not appropriately accounted for certain historical transactions under US GAAP. In accordance with Staff Accounting Bulletin (“SAB”) 99, Materiality, and SAB 108, Considering the Effects of Prior Period Misstatements when Quantifying Misstatements in Current Period Financial Statements, the Company evaluated the materiality of the errors from qualitative and quantitative perspectives, individually and in aggregate, and concluded that the errors were material to the Consolidated Statements of Operations for the quarter ending March 31, 2024. Based on this evaluation, on August 19, 2024 the Board of Directors, with the concurrence of management, concluded that the Company’s previously issued financial statements for the period above would need to be restated and could no longer be relied upon. The Company has restated the impacted financial statements for the periods, and presented the effects of the restatement adjustments to the statement below.

Going Concern

Going Concern

The Company incurred net loss of $338,665 and $116,507 from the Company’s continuing operations for the six months ended June 30, 2024 and 2023, respectively. The Company incurred net losses of $215,678 and $93,443 from the Company’s continuing operations for the three months ended June 30, 2024 and 2023, respectively. The Company also had an accumulated deficit of $9,222,214 from the company’s continuing operations as of June 30, 2024. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The Company disposed non-profitable subsidiaries BEH and BEP, and is actively seeking other business opportunities including expanding OEM business and looking for potential acquisition targets. Management also intends to raise funds by way of a private or public offering, or by obtaining loans from banks or others. While the Company believes in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on reasonable terms and conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. 

Use of Estimates

Use of Estimates

In preparing financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period.

Significant estimates, required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve for obsolete and slow-moving inventories. Actual results could differ from those estimates.

 

Leases

Leases

The Company follows ASC 842 and determines if an arrangement is a lease or contains a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, and operating lease liabilities (current and non-current) in the Company’s consolidated balance sheets. Finance leases are included in property and equipment, and finance lease liabilities (current and non-current) in the Company’s consolidated balance sheets.

ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company generally uses the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

The Company elected the package of practical expedients permitted under the transition guidance to combine the lease and non-lease components as a single lease component for operating leases associated with the Company’s office space lease, and to keep leases with an initial term of 12 months or less off the balance sheet and recognize the associated lease payments in the consolidated statements of income on a straight-line basis over the lease term.

ROU assets are reviewed for impairment when indicators of impairment are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC 360, Property, Plant, and Equipment, as ROU assets are long-lived nonfinancial assets. The Company recognized no impairment of ROU assets as of June 30, 2024 and December 31, 2023.

Cash and Cash Equivalents

Cash and Cash Equivalents

For financial statement purposes, the Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

Credit Losses

Credit Losses

On January1, 2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the credit loss accounting standard has no material impact on the Company’s consolidated financial statements as of January 1, 2023.

The Company’s account receivables and other receivables in the balance sheet are within the scope of ASC Topic 326. As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluates the expected credit losses on an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical experience, credit-worthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

Expected credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously reserved for, the Company will reduce the specific allowance for credit losses.

Accounts Receivable, Net

Accounts Receivable, Net

The Company’s policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. As of June 30, 2024 and December 31, 2023, there was no bad debt allowance. As of December 31, 2023, the bad debt allowance from discontinued operation (BEH) was $2,252.

Inventory

Inventory

Inventories are stated at the lower of cost or net realizable value with cost determined on a weighted-average basis. Management compares the cost of inventories with the net realizable value and an allowance is made for writing down their inventories to net realizable value, if lower. 

 

Property and Equipment

Property and Equipment

Property and equipment are stated at cost, less accumulated depreciation, and impairment losses, if any. Major repairs and betterments that significantly extend original useful lives or improve productivity are capitalized and depreciated over the period benefited. Maintenance and repairs are expensed as incurred. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of property and equipment is provided using the straight-line method for substantially all assets as follows:

Leasehold improvements  7-10 years
Office furniture  5  years
Impairment of Long-Lived Assets

Impairment of Long-Lived Assets

Long-lived assets, which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

Recoverability of long-lived assets to be held and used is measured by comparing of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by it. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds its fair value (“FV”). FV is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. Based on its review, the Company believes that, as of June 30, 2024 and December 31, 2023, there was no significant impairments of its long-lived assets.

Income Taxes

Income Taxes

Income taxes are accounted for using an asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

The Company follows ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740 also provides guidance on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures.

Under the provisions of ASC Topic 740, when tax returns are filed, it is likely that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling, general and administrative expenses in the statement of income.

At June 30, 2024 and December 31, 2023, the Company did not take any uncertain positions that would necessitate recording a tax related liability. The Company files a U.S. income tax return. With few exceptions, the Company’s U.S. income tax return filed for the years ending on December 31, 2019 and thereafter are subject to examination by the relevant taxing authorities.

The Company accounts for income taxes in interim periods in accordance with FASB ASC 740-270, “Interim Reporting.” The Company has determined an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during the Company’s fiscal year to its best current estimate. The estimated annual effective tax rate is applied to the year-to-date ordinary income (or loss) at the end of the interim period. 

 

Revenue Recognition

Revenue Recognition

The Company recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.

Revenue is measured at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time, typically upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset that it would have recognized is one year or less or the amount is immaterial.

Revenues from sales of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts with the Company’s customers, and are recognized when the goods are delivered to the customers.

Product revenue reserves, which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts, returns and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified as reductions of accounts receivable as the amount is payable to the Company’s customers.

Revenues from manufacture or OEM services are recognized when the manufacture process is completed pursuant to the customers’ requirement and the manufactured goods were delivered to the customers.

The Company’s return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules are not returnable. The amount for return of products was immaterial for the six and three months ended June 30, 2024 and 2023.

Cost of Revenue

Cost of Revenue

Cost of goods sold (“COGS”) consists primarily of finished goods purchased from other manufacturers, material costs, labor costs and related overhead that are directly attributable to the production of the products. Write-down of inventory to lower of cost or net realizable value is also recorded in COGS.

Cost of manufacture service/ OEMconsists primarily of direct labor costs and related overhead that are directly attributable to the manufacture process.

Shipping and Handling Costs

Shipping and Handling Costs

Shipping and handling costs related to delivery of finished goods are included in selling expenses. During the six and three months ended June 30, 2024 and 2023, shipping and handling costs from continuing operations were $nil and $nil, respectively.

During the six months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $8,009 and $19,959, respectively. During the three months ended June 30, 2024 and 2023, shipping and handling costs from discontinued operations were $nil and $10,542, respectively.

Advertising

Advertising

Advertising expenses consist primarily of costs of promotion and marketing for the Company’s image and products, and costs of direct advertising, and are included in selling expenses. The Company expenses all advertising costs as incurred. During the six and three months ended June 30, 2024 and 2023, advertising expenses from continuing operations were $nil and $nil, respectively.

During the six months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $1,228 and $53,134, respectively. During the three months ended June 30, 2024 and 2023, advertising expenses from discontinued operations were $nil and $26,839, respectively.

 

Fair Value (“FV”) of Financial Instruments

Fair Value (“FV”) of Financial Instruments

Certain of the Company’s financial instruments, including cash and equivalents, accrued liabilities and accounts payable, carrying amounts approximate their FV due to their short maturities. FASB ASC Topic 825, “Financial Instruments,” requires disclosure of the FV of financial instruments held by the Company. The carrying amounts reported in the balance sheets for current liabilities each qualify as financial instruments and are a reasonable estimate of their FV because of the short period of time between the origination of such instruments and their expected realization and the current market rate of interest. 

Fair Value Measurements and Disclosures

Fair Value Measurements and Disclosures

ASC Topic 820, “Fair Value Measurements and Disclosures,” defines FV, and establishes a three-level valuation hierarchy for disclosures of FV measurement that enhances disclosure requirements for FV measures. The three levels are defined as follow:

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 inputs to the valuation methodology are unobservable and significant to the FV measurement.

As of June 30, 2024 and December 31, 2023, the Company did not identify any assets and liabilities that are required to be presented on the balance sheet at FV. The carrying value of cash, accounts receivable, prepaid expenses, advances to suppliers, accounts payable, taxes payable, other payables and accrued liabilities approximate estimated fair values because of their short maturities.

Share-based Compensation

Share-based Compensation

The Company accounts for share-based compensation awards in accordance with ASC 718, “Compensation – Stock Compensation”. The cost of services received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated statement of operations based on the estimated fair value of those awards on the grant date and amortized on a straight-line basis over the requisite service period or vesting period. The Company records forfeitures as they occur.

Earnings (Loss) per Share (EPS)

Earnings (Loss) per Share (EPS)

Basic EPS is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS is computed similar to basic net income per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if all the potential common shares pertaining to warrants, stock options, and similar instruments had been issued and if the additional common shares were dilutive. Diluted EPS are based on the assumption that all dilutive convertible shares and stock options and warrants were converted or exercised. Dilution is computed by applying the treasury stock method for the outstanding unvested restricted stock, options and warrants, and the if-converted method for the outstanding convertible instruments. Under the treasury stock method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later) and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Under the if-converted method, outstanding convertible instruments are assumed to be converted into common stock at the beginning of the period (or at the time of issuance, if later). There were no potentially dilutive securities outstanding (options and warrants) for the six and three months ended June 30, 2024 and 2023.

Concentration of Credit Risk

Concentration of Credit Risk

Financial instruments that potentially subject the Company to credit risk consist primarily of accounts and other receivables. The Company does not require collateral or other security to support these receivables. The Company conducts periodic reviews of the financial condition and payment practices of its customers to minimize collection risk on accounts receivable.

 

During the six months ended June 30, 2024, the Company had seven customers accounted for 10.7%, 11.0%, 11.0%, 13.4%, 15.5%, 15.8% and 22.6% of the Company’s total sales.

During the six months ended June 30, 2023, the company had no major customer accounted for 10% of the Company’s total sales.  

For the six and three months ended June 30, 2024 and 2023, the Company had one major vendors accounted for 100% of the Company’s total purchases.

Segment Reporting

Segment Reporting

ASC Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s chief operating decision maker organizes segments within the Company for making operating decisions assessing performance and allocating resources. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates a company.

Management determined the Company’s operations constitute a single reportable segment in accordance with ASC 280. The Company operates exclusively in one business and industry segment: manufacture and sale of health supplement products.

New Accounting Pronouncements

New Accounting Pronouncements

In November 2023, the FASB issued ASU 2023-07, the amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable “investors to better understand an entity’s overall performance” and assess “potential future cash flows.” The amendments in ASU 2023-07 are effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure requirements. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated financial position, statements of comprehensive income and cash flows.

v3.24.2.u1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2024
Summary of Significant Accounting Policies [Abstract]  
Schedule of Depreciation of Property and Equipment Depreciation of property and equipment is provided using the straight-line method for substantially all assets as follows:
Leasehold improvements  7-10 years
Office furniture  5  years
v3.24.2.u1
Discontinued Operations (Tables)
6 Months Ended
Jun. 30, 2024
Discontinued Operations [Abstract]  
Schedule of Summarizes the Carrying Value of the Assets and Liabilities The following table summarizes the carrying value of the assets and liabilities of BEP at December 31, 2023.
   AS OF
DECEMBER 31,
 
   2023 
ASSETS    
CURRENT ASSETS    
Accounts receivable, net  $143,164 
Other receivables   710,084 
Prepaid expenses   7,288 
Inventory, net   5,266 
Property and equipment, net   208,241 
Intangible assets, net   
-
 
TOTAL ASSETS  $1,074,043 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $7,806 
Accounts payable   27,884 
Taxes payable   9,993 
Accrued liabilities and other payables   727,657 
Accrued interest on government loans   592 
Finance lease liabilities   11,003 
Loan payables   10,340 
Finance lease liabilities   24,643 
Loan payables   15,221 
Government loans payable   6,355 
TOTAL LIABILITIES  $841,494 
Net Assets  $232,549 
Consideration   300,000 
Gain on disposal   67,451 

 

The following table summarizes the carrying value of the assets and liabilities of BEH at March 31, 2024.
   As of
March 31,
2024
 
ASSETS    
CURRENT ASSETS    
Cash and equivalents  $114 
Accounts receivable, net   43,164 
Other receivables   877,749 
Prepaid expenses   52,419 
Security deposit   5,364 
Inventory, net   184,590 
Property and equipment, net   92,274 
ROU, Net   112,213 
TOTAL ASSETS  $1,367,887 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
CURRENT LIABILITIES     
Bank overdraft  $2,532 
Accounts payable   183,170 
Taxes payable   14,515 
Accrued liabilities and other payables   841,390 
Accrued interest on government loans   13,603 
Finance lease liabilities   2,694 
Operating lease liability   50,331 
Loan from officer   29,000 
Finance lease liabilities   695 
Operating lease liability   61,996 
Government loans payable   145,714 
TOTAL LIABILITIES  $1,345,640 
Net Assets  $22,248 
Consolidation   400,000 
Gain on disposal   377,752 

 

Schedule of Consolidated Statements of Operations The following table presents the components of discontinued operations reported in the consolidated statements of operations:
   For the
three months ended
June 30,
 
   2024   2023 
Revenue, Net  $
-
   $259,574 
Cost of Revenues   
-
    151,407 
Gross Profit   
       -
    108,167 
Operating Expenses   
-
    291,746 
           
Loss from Operations   
-
    (183,579)
Other Income (Expenses)   
 
    
 
 
Interest expense   
-
    (7,434)
Other income (expenses)   
-
    1,541 
           
Total Other Income (Expenses)   
-
    (5,893)
Loss Before Income Taxes   
-
    (189,472)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $
-
   $(191,072)
   For the
six months ended
June 30,
 
   2024   2023 
Revenue, Net  $153,865   $600,903 
Cost of Revenues   76,592    324,706 
Gross Profit   77,273    276,197 
Operating Expenses   192,652    609,650 
           
Loss from Operations   (115,379)   (333,453)
Other Income (Expenses)          
Interest expense   (4,154)   (12,704)
Other income (expenses)   (1,294)   913 
           
Total Other Expenses   (5,448)   (11,791)
Loss Before Income Taxes   (120,827)   (345,244)
Income Tax Expense   
-
    1,600 
Net Loss from Discontinued Operations  $(120,827)  $(346,844)
v3.24.2.u1
Property and Equipment, Net (Tables)
6 Months Ended
Jun. 30, 2024
Property and Equipment, Net [Abstract]  
Schedule of Property and Equipment Property and equipment from the company’s continuing operations consisted of the following at June 30, 2024 and December 31, 2023:
   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Leasehold improvements  $
-
   $3,614 
Office furniture and equipment   56,505    56,505 
Total   56,505    60,119 
Less: accumulated depreciation   (56,505)   (56,431)
Net  $
-
   $3,688 
v3.24.2.u1
Intangible Assets, Net (Tables)
6 Months Ended
Jun. 30, 2024
Finite-Lived Intangible Assets, Net [Abstract]  
Schedule of Intangible Assets Intangible assets from the company’s continuing operations consisted of the following as of June 30, 2024 and December 31, 2023:
   June 30,
2024
   December 31,
2023
 
   (unaudited)     
         
Computer Software  $36,928   $36,928 
Trademark   2,350    2,350 
Total   39,278    39,278 
Less: accumulated amortization   (38,828)   (38,711)
Net  $450   $567 
v3.24.2.u1
Government Loans Payable (Tables)
6 Months Ended
Jun. 30, 2024
Government Loans Payable [Abstract]  
Schedule of Future Minimum EIDL Loan Payments As of June 30, 2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:
Year Ending  Amount 
     
June 30, 2025  $1,331 
June 30, 2026   1,382 
June 30, 2027   1,435 
June 30, 2028   1,490 
June 30, 2029   1,547 
Thereafter   49,919 
Total  $57,104 
v3.24.2.u1
Income Taxes (Tables)
6 Months Ended
Jun. 30, 2024
Income Taxes [Abstract]  
Schedule of Deferred Tax Assets Components of the Company’s deferred tax assets from the company’s continuing operations as of June 30, 2024 and December 31, 2023 are as follows:
   June 30,
2024
   December 31,
2023
 
   (unaudited)     
Net deferred tax assets (liability):        
Depreciation and amortization expense  $477   $477 
Expected income tax benefit from NOL carry-forwards   623,488    634,425 
Less: valuation allowance   (623,965)   (634,902)
Deferred tax assets, net of valuation allowance  $
-
   $
-
 
Schedule of Federal Statutory Income Tax Rate and the Effective Income Tax A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the six months ended June 30, 2024 and 2023 is as follows:
   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.74%   29.37%
Effective income tax rate   (0.24)%   1.39%
A reconciliation of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes from the company’s continuing operations for the three months ended June 30, 2024 and 2023 is as follows:
   2024   2023 
   (unaudited)    (unaudited) 
Federal statutory income tax expense (benefit) rate   (21.00)%   (21.00)%
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax   (6.98)%   (6.98)%
Change in valuation allowance   27.61%   29.72%
Effective income tax rate   (0.37)%   1.74%
Schedule of Income Tax Expense The provision for income tax expense for the continuing operations for the six months ended June 30, 2024 and 2023 consisted of the following:
   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 
The provision for income tax expense for the continuing operations for the three months ended June 30, 2024 and 2023 consisted of the following:
   2024   2023 
       (unaudited)       (unaudited) 
Income tax expense – current  $800   $1,600 
Income tax benefit – current   
-
    
-
 
Total income tax expense  $800   $1,600 
v3.24.2.u1
Leases (Tables)
6 Months Ended
Jun. 30, 2024
Leases [Abstract]  
Schedule of Lease Costs, Lease Term and Discount Rate The components of lease costs for continuing operations, lease term and discount rate with respect of warehouse and office lease with an initial term of more than 12 months are as follows:
   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $256,852   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%
   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Operating lease cost  $133,157   $
              -
 
Weighted Average Remaining Lease Term - Operating leases including options to renew   
-
    
-
 
Weighted Average Discount Rate - Operating leases   5%   5%
Schedule of Lease Cost The components of lease costs, lease term and discount rate with respect of the copier lease with an initial term of more than 12 months are as follows:
   Six Months
Ended
June 30,
2024
   Six Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $653   $6,417 
Interest on lease liabilities   48    1,250 
Total finance lease cost  $701   $7,667 
Weighted Average Remaining Lease Term - Finance leases   
-
    3.54 
Weighted Average Discount Rate – Finance leases   5%   5%
   Three Months
Ended
June 30,
2024
   Three Months
Ended
June 30,
2023
 
   (unaudited)   (unaudited) 
Finance lease cost        
Amortization  $
            -
   $3,228 
Interest on lease liabilities   
-
    605 
Total finance lease cost  $
-
   $3,833 
Weighted Average Discount Rate – Finance leases   5%   5%
v3.24.2.u1
Organization and Description of Business (Details) - Ownership [Member] - USD ($)
Mar. 28, 2024
Dec. 12, 2023
Mar. 01, 2017
Organization and Description of Business [Line Items]      
Shareholder, ownership percentage     100.00%
Newways Inc. [Member]      
Organization and Description of Business [Line Items]      
Shareholder, ownership percentage   100.00%  
Sell of equity ownership (in Dollars)   $ 300,000  
Health Up Inc. [Member]      
Organization and Description of Business [Line Items]      
Shareholder, ownership percentage 100.00%    
Sell of equity ownership (in Dollars) $ 400,000    
v3.24.2.u1
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Summary of Significant Accounting Policies [Line Items]          
Net loss from continuing operations $ (215,678) $ (93,443) $ (338,665) $ (116,507)  
Accumulated deficit $ (9,222,214)   $ (9,222,214)   $ (9,140,474)
Tax benefit percentage     50.00%    
Number of segment     1    
Credit Concentration Risk [Member] | One Customers [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     10.70%    
Credit Concentration Risk [Member] | Two Customers [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     11.00%    
Credit Concentration Risk [Member] | Three Customers [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     11.00%    
Credit Concentration Risk [Member] | Four Customers [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     13.40%    
Credit Concentration Risk [Member] | Five Customers [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     15.50%    
Credit Concentration Risk [Member] | Six Customers []Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     15.80%    
Credit Concentration Risk [Member] | Seven Customers []Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage     22.60%    
Credit Concentration Risk [Member] | No Major Customer [Member] | Total sales [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage       10.00%  
Credit Concentration Risk [Member] | No Major Vendor [Member] | Purchase [Member]          
Summary of Significant Accounting Policies [Line Items]          
Concentration risk, percentage 100.00% 100.00% 1.00% 100.00%  
Discontinued Operations [Member]          
Summary of Significant Accounting Policies [Line Items]          
Bad debt allowance         $ 2,252
Selling expenses $ 10,542 $ 8,009 $ 19,959  
Advertising expense 26,839 1,228 53,134  
Continuing Operations [Member]          
Summary of Significant Accounting Policies [Line Items]          
Selling expenses  
Advertising expense  
v3.24.2.u1
Summary of Significant Accounting Policies (Details) - Schedule of Depreciation of Property and Equipment
Jun. 30, 2024
Office furniture [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Property and equipment, useful life 5 years
Minimum [Member] | Leasehold improvements [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Property and equipment, useful life 7 years
Maximum [Member] | Leasehold improvements [Member]  
Public Utility, Property, Plant and Equipment [Line Items]  
Property and equipment, useful life 10 years
v3.24.2.u1
Discontinued Operations (Details) - USD ($)
6 Months Ended
Mar. 28, 2024
Dec. 12, 2023
Jun. 30, 2024
Jun. 30, 2023
Discontinued Operations [Abstract]        
Cash $ 400,000 $ 300,000    
Gain on disposal of the subsidiary 377,752 67,451 $ 256,925 $ (346,844)
Sell of equity ownership 400,000 300,000    
Net assets $ 22,248 $ 232,549    
v3.24.2.u1
Discontinued Operations (Details) - Schedule of Summarizes the Carrying Value of the Assets and Liabilities - Newways Inc [Member] - Discontinued Operations [Member] - USD ($)
Mar. 31, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash and equivalents $ 114  
Accounts receivable, net 43,164 $ 143,164
Other receivables 877,749 710,084
Prepaid expenses 52,419 7,288
Security deposit 5,364  
Inventory, net 184,590 5,266
Property and equipment, net 92,274 208,241
Intangible assets, net  
ROU, Net 112,213  
TOTAL ASSETS 1,367,887 1,074,043
CURRENT LIABILITIES    
Bank overdraft 2,532 7,806
Accounts payable 183,170 27,884
Taxes payable 14,515 9,993
Accrued liabilities and other payables 841,390 727,657
Accrued interest on government loans 13,603 592
Finance lease liabilities 2,694 11,003
Operating lease liability 50,331  
Loan from officer 29,000  
Loan payables   10,340
Total non-current liabilities 695 24,643
Operating lease liability 61,996  
Loan payables   15,221
Government loans payable 145,714 6,355
TOTAL LIABILITIES 1,345,640 841,494
Consolidation 400,000  
Net Assets 22,248 232,549
Consideration   300,000
Gain on disposal $ 377,752 $ 67,451
v3.24.2.u1
Discontinued Operations (Details) - Schedule of Consolidated Statements of Operations - Discontinued Operations [Member] - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]        
Revenue, Net $ 259,574 $ 153,865 $ 600,903
Cost of Revenues 151,407 76,592 324,706
Gross Profit 108,167 77,273 276,197
Operating Expenses 291,746 192,652 609,650
Loss from Operations (183,579) (115,379) (333,453)
Other Income (Expenses)        
Total Other Expenses     (5,448) (11,791)
Other Income (Expenses)    
Interest expense (7,434) (4,154) (12,704)
Other income (expenses) 1,541 (1,294) 913
Total Other Income (Expenses) (5,893)    
Loss Before Income Taxes (189,472) (120,827) (345,244)
Income Tax Expense 1,600 1,600
Net Loss from Discontinued Operations $ (191,072) $ (120,827) $ (346,844)
v3.24.2.u1
Receivable Due from Disposal of Discontinued Operations (Details) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Receivable Due from Disposal of Discontinued Operations [Abstract]    
Receivable due from disposal of discontinued operations $ 700,000 $ 300,000
v3.24.2.u1
Other Receivables (Details) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Other Receivables (Details) [Line Items]    
Other receivables $ 197,294
Bio Essence Herbal Essentials, Inc. [Member] | Discontinued Operations [Member]    
Other Receivables (Details) [Line Items]    
Other receivables   $ 877,749
v3.24.2.u1
Inventory (Details) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Continuing Operations [Member]    
Inventory [Line Items]    
Inventory
Discontinued Operations [Member]    
Inventory [Line Items]    
Inventory   $ 143,259
v3.24.2.u1
Security Deposit (Details) - USD ($)
Jun. 30, 2024
Jun. 01, 2024
Dec. 31, 2023
Sep. 01, 2023
Feb. 28, 2023
Security Deposit [Line Items]          
Security deposit $ 2,000     $ 50,000
Deposit new lease   $ 2,000   $ 50,000  
Continuing Operations [Member]          
Security Deposit [Line Items]          
Security deposit $ 2,000   52,545    
Discontinued Operations [Member]          
Security Deposit [Line Items]          
Security deposit     $ 41,841    
v3.24.2.u1
Property and Equipment, Net (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Continuing Operations [Member]          
Property and Equipment, Net [Line Items]          
Depreciation expense $ 238 $ 2,268 $ 677 $ 4,689  
Discontinued Operations [Member]          
Property and Equipment, Net [Line Items]          
Property and equipment         $ 94,454
v3.24.2.u1
Property and Equipment, Net (Details) - Schedule of Property and Equipment - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Schedule of Property and Equipment [Line Items]    
Property and equipment, gross $ 56,505 $ 60,119
Less: accumulated depreciation (56,505) (56,431)
Net 3,688
Leasehold improvements [Member]    
Schedule of Property and Equipment [Line Items]    
Property and equipment, gross 3,614
Office furniture and equipment [Member]    
Schedule of Property and Equipment [Line Items]    
Property and equipment, gross $ 56,505 $ 56,505
v3.24.2.u1
Intangible Assets, Net (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Intangible Assets, Net [Abstract]        
Amortization of intangible of assets $ 59 $ 59 $ 117 $ 117
Intangible assets useful life     5 years  
Amortization expense, year 1 236   $ 236  
Amortization expense, year 2 214   214  
Amortization expense, year 3    
Amortization expense, year four    
Amortization expense, year five    
v3.24.2.u1
Intangible Assets, Net (Details) - Schedule of Intangible Assets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Schedule of Intangible Assets [Line Items]    
Intangible assets, total $ 39,278 $ 39,278
Less: accumulated amortization (38,828) (38,711)
Net 450 567
Computer Software [Member]    
Schedule of Intangible Assets [Line Items]    
Intangible assets, total 36,928 36,928
Trademark [Member]    
Schedule of Intangible Assets [Line Items]    
Intangible assets, total $ 2,350 $ 2,350
v3.24.2.u1
Accrued Liabilities and Other Payables (Details) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Continuing Operations [Member]    
Accrued Liabilities and Other Payables [Line Items]    
Accrued liabilities and other payables $ 336,664 $ 137,700
Discontinued Operations [Member]    
Accrued Liabilities and Other Payables [Line Items]    
Accrued expenses and other payables   $ 833,911
v3.24.2.u1
Government Loans Payable (Details) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2020
May 31, 2020
Government Loans Payable [Line Items]      
Handling charge and filing fee   $ 100 $ 100
Maturity of the loan 30 years    
Economic Injury Disaster Loan [Member]      
Government Loans Payable [Line Items]      
Loan amount   $ 215,600 $ 215,600
Government Loans Payable [Member]      
Government Loans Payable [Line Items]      
Loan interest rate 3.75%    
Installment payments including principal and interest $ 515    
v3.24.2.u1
Government Loans Payable (Details) - Schedule of Future Minimum EIDL Loan Payments - Government Loans Payable [Member]
Jun. 30, 2024
USD ($)
Schedule of Future Minimum Loan Payments [Line Items]  
June 30, 2025 $ 1,331
June 30, 2026 1,382
June 30, 2027 1,435
June 30, 2028 1,490
June 30, 2029 1,547
Thereafter 49,919
Total $ 57,104
v3.24.2.u1
Related Party Transactions (Details) - USD ($)
6 Months Ended
Jun. 02, 2023
Jun. 30, 2024
Dec. 31, 2023
Related Party Transactions [Line Items]      
Trading market price (in Dollars per share) $ 0.51    
Incurred loss   $ 50,000  
Ms. Yan [Member]      
Related Party Transactions [Line Items]      
Debt conversion shares (in Shares)   5,000,000  
Exchange for retirement debt   $ 2,500,000  
Settled Litigation [Member]      
Related Party Transactions [Line Items]      
Loan from shareholder   608,631 $ 608,631
Senior Officer [Member]      
Related Party Transactions [Line Items]      
Loan from shareholder   $ 1,365,246 $ 1,180,046
v3.24.2.u1
Income Taxes (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Income Taxes [Abstract]          
Federal corporate income tax 21.00% 21.00% 21.00% 21.00%  
Taxpayer’s taxable income     80.00%   80.00%
NOL carryforwards $ 2,220   $ 2,220   $ 2,270
Net deferred tax assets NOL $ 620   $ 620    
v3.24.2.u1
Income Taxes (Details) - Schedule of Deferred Tax Assets - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Net deferred tax assets (liability):    
Depreciation and amortization expense $ 477 $ 477
Expected income tax benefit from NOL carry-forwards 623,488 634,425
Less: valuation allowance (623,965) (634,902)
Deferred tax assets, net of valuation allowance
v3.24.2.u1
Income Taxes (Details) - Schedule of Federal Statutory Income Tax Rate and the Effective Income Tax
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Schedule of Federal Statutory Income Tax Rate and the Effective Income Tax [Abstract]        
Federal statutory income tax expense (benefit) rate (21.00%) (21.00%) (21.00%) (21.00%)
State statutory income tax (benefit) rate, net of effect of state income tax deductible to federal income tax (6.98%) (6.98%) (6.98%) (6.98%)
Change in valuation allowance 27.61% 29.72% 27.74% 29.37%
Effective income tax rate (0.37%) 1.74% (0.24%) 1.39%
v3.24.2.u1
Income Taxes (Details) - Schedule of Income Tax Expense - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Schedule of Income Tax Expense [Abstract]        
Income tax expense – current $ 800 $ 1,600 $ 800 $ 1,600
Income tax benefit – current
Total income tax expense $ 800 $ 1,600 $ 800 $ 1,600
v3.24.2.u1
Leases (Details) - USD ($)
1 Months Ended 6 Months Ended
Mar. 15, 2022
Oct. 01, 2018
Jun. 24, 2022
Jun. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Sep. 01, 2023
May 18, 2023
Feb. 28, 2023
Leases [Line Items]                  
Operating lease term   62 months 15 days       3 years   36 months  
Security deposit       $ 2,000       $ 50,000
Monthly rent   $ 16,200   $ 47,100          
Rent percentage   3.00%   3.00%          
Gain at termination of lease       $ 61,844          
Right-of-use assets       1,178,577 $ 1,427,918        
Lease liabilities       1,394,037          
Lease option       $ 1          
Copiers One [Member]                  
Leases [Line Items]                  
Finance lease term 39 months                
Monthly payments of finance lease $ 234                
Copiers Two [Member]                  
Leases [Line Items]                  
Finance lease term 39 months                
Monthly payments of finance lease $ 214                
Forklifts One [Member]                  
Leases [Line Items]                  
Finance lease term     60 months            
Monthly payments of finance lease     $ 383            
Forklifts Two [Member]                  
Leases [Line Items]                  
Finance lease term     60 months            
Monthly payments of finance lease     $ 451            
Warehouse and Office [Member]                  
Leases [Line Items]                  
Security deposit   $ 41,841         $ 50,000    
v3.24.2.u1
Leases (Details) - Schedule of Lease Costs, Lease Term and Discount Rate - Warehouse and Office Lease [Member] - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Leases (Details) - Schedule of Lease Costs, Lease Term and Discount Rate [Line Items]        
Operating lease cost $ 133,157 $ 256,852
Weighted Average Remaining Lease Term - Operating leases including options to renew
Weighted Average Discount Rate - Operating leases 5.00% 5.00% 5.00% 5.00%
v3.24.2.u1
Leases (Details) - Schedule of Lease Cost - Copier Lease [Member] - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Finance lease cost        
Amortization $ 3,228 $ 653 $ 6,417
Interest on lease liabilities 605 48 1,250
Total finance lease cost $ 3,833 $ 701 $ 7,667
Weighted Average Remaining Lease Term - Finance leases 3 years 6 months 14 days 3 years 6 months 14 days
Weighted Average Discount Rate – Finance leases 5.00% 5.00% 5.00% 5.00%
v3.24.2.u1
Loan Payables (Details) - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2021
Jun. 30, 2021
Loan Payables [Line Items]        
Interest rate     10.26% 14.11%
Interest expense $ 3,524 $ 4,899    
Videojet [Member]        
Loan Payables [Line Items]        
Loan amount       $ 14,549
Spectrophotometer [Member]        
Loan Payables [Line Items]        
Loan amount     $ 39,218  

Bio Essence (PK) (USOTC:BIOE)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024 Bio Essence (PK) 차트를 더 보려면 여기를 클릭.
Bio Essence (PK) (USOTC:BIOE)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024 Bio Essence (PK) 차트를 더 보려면 여기를 클릭.