NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September
30, 2022 and 2021
Note
1 – Organization and Operations, and Going Concern
In
these notes, the terms “us”, “we”, “it”, “its”, “Shengda”, the “Company”
or “our” refer to Shengda Network Technology, Inc. and its subsidiaries. Shengda was incorporated under the laws of the State
of Nevada on March 14, 2018 under the name Soltrest, Inc. and changed its name to Shengda Network Technology Inc on October 16, 2020.
The
Company’s principal business is to provide a portal for the sale of products offered by reliable manufacturers and merchants at
competitive prices. Products run the gamut from electronics to daily consumables, food and clothing.
On
April 20, 2020, the Company purchased 10,000 shares of common stock of Peaker International Trade Group Limited (“Peaker”)
for $1,330. These shares comprised 100% of the then issued and outstanding shares of common stock of Peaker. Peaker was formed in
2018 in Hong Kong. On May 15, 2020, Peaker formed a Company in China called Zhejiang Jingmai Electronic Commerce Ltd., of which Peaker
is the sole shareholder.
On
August 28, 2020, Zhejiang Jingmai Electronic Commerce Ltd set up a 99% owned subsidiary Zhejiang Xiaojing e-commerce Co., Ltd. On April
22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received 99% ownership of Yiwu Tianqi Enterprise Management Co., Ltd which
was incorporated on November 23, 2020 for no consideration. On April 22, 2022, Zhejiang Jingmai Electronic Commerce Ltd received
99% ownership of Zhejiang Jingmai e-commerce Co., Ltd which was incorporated on November 25, 2020 for no consideration. On April 22,
2022, Zhejiang Jingmai Electronic Commerce Ltd received 99% ownership of Zhejiang Jingtao Supply Chain Co., Ltd which was
incorporated on November 24, 2020 for no consideration. On August 25, 2022, Zhejiang Jingmai Electronic Commerce Ltd received 99% ownership of Zhejiang Mengxiang Enterprise Management Co., Ltd which was incorporated on August 4, 2021 for no consideration.
These companies plan to develop business in the following fields: wholesale and retail of wide range various products, management, marketing,
consulting, import and export, network integration and IT service, and more fields.
On
August 15, 2022, the Company’s Board was increased to five members. Mr. Yizhong Chen, Mr. Hanguo Li, Mr. Manu Ohri and Mr.
Yanfeng Wang were appointed as independent directors of the Board, effective the same date. In addition, effective the same date,
the Board created an Audit, Nominating, and Compensation Committees and also adopted a Code of Business Conduct and Ethics. The
Company also adopted amended and restated bylaws.
Risk
and Uncertainty Concerning COVID-19 Pandemic
COVID-19
in January 2020 posed great impact in China. However, the COVID-19 outbreak has had
limited impact on our businesses and operation. The Company mainly operates in Zhejiang Province China, that had few COVID-19 cases
since January 2020. None of our staff was infected with COVID-19. Therefore, the Company did not encounter a shortage of labor. As
of the date of this report, the Company’s is able to fulfill customers’ needs.
There
might be outbreaks of COVID-19 in various cities in China in the future, and the Chinese government may take measures to keep COVID-19
under control. If there is not a material recovery in the COVID-19 situation, or the situation further deteriorates in China, our business,
results of operations and financial condition could be materially and adversely affected. While the potential downturn brought by and
the duration of the COVID-19 outbreak is difficult to assess or predict and the full impact of the virus on our operations will depend
on many factors beyond our control. Our business, results of operations, financial condition and prospects could be materially adversely
affected to the extent that COVID-19 persists in China or harms the Chinese and global economy in general.
Since Anhui Province has been successful on its efforts containing the spread of the virus, we haven’t
observed significant impacts concerning the matters relating to logistics, suppliers, and price of raw materials.
Note
2 – Basis of Presentation and Summary of Significant Accounting Policies
Basis
of Presentation
The
unaudited condensed consolidated financial statements included herein were prepared by Shengda Network Technology Inc. and Subsidiaries,
including its consolidated subsidiaries, the “Company”, without audit, pursuant to the rules and regulations of the Securities
and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared
in accordance with accounting principles generally accepted in the United States of America (“GAAP”) was condensed
or omitted pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to make the information
presented not misleading. For purposes of comparability, certain prior period amounts were reclassified to conform to the current
year presentation. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial
statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2022, filed with
the SEC on October 28, 2022.
The
unaudited condensed consolidated financial statements included herein reflect all adjustments (consisting of normal, recurring adjustments)
which are, in the opinion of management, necessary to state fairly the results for the interim periods presented. The results of operations
for the interim periods presented are not necessarily indicative of the operating results to be expected for any subsequent interim period
or for the fiscal year.
Principles
of Consolidation
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary
Peaker International Trade Group Limited or “Peaker”, Peaker’s wholly owned subsidiary Jiangxi Zansheng Information
Industry Co., Ltd, Peaker’s wholly owned subsidiary Zhejiang Jingmai Electronic Commerce Ltd or “Jingmai Electronic”,
and Jingmai Electronic’s five 99% owned subsidiaries Zhejiang Xiaojing e-commerce Co., Ltd, Yiwu Tianqi Enterprise Management Co.,
Ltd, Zhejiang Jingtao Supply Chain Co., Ltd, Zhejiang Jingmai e-commerce Co., Ltd, Zhejiang Mengxiang Enterprise Management Co., Ltd
and Zhejiang Shubei Supply Chain Co., Ltd, in China. All significant inter-company accounts and transactions were eliminated in
consolidation.
Non-Controlling
Interest
Non-controlling
interest represents the portion of equity that is not attributable to the Company. The net income (loss) attributable to non-controlling
interests is separately presented in the accompanying statements of operations and comprehensive income (loss). Losses attributable
to non-controlling interests in a subsidiary may exceed the interest in the subsidiary’s equity. The related non-controlling interest
continues to be attributed its share of losses even if that attribution results in a deficit of the non-controlling interest balance.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial
statements and the reported amounts of revenues and expenses during the reporting periods. Management bases its estimates on historical
experience and on various assumptions that are believed to be reasonable in relation to the consolidated financial statements taken as
a whole under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Management regularly evaluates the key factors and assumptions used to develop the
estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions.
After such evaluations, if deemed appropriate, those estimates are adjusted accordingly. The actual results experienced by the Company
may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates
and the actual results, future results of operations will be affected.
Cash
Cash consists of petty cash on hand
and cash held in banks, which are highly liquid and are unrestricted as to withdrawal or use.
Accounts
Receivable, net
Accounts
receivable are generated primarily through sales to customers and are stated at invoiced amount, net of an allowance for doubtful accounts,
and bear no interest. A provision for doubtful accounts is determined based on a specific review of outstanding customer balances and
historical customer write-off amounts and is charged to operations at the time management determines these accounts may become uncollectible.
The
Company establishes a credit and collection policy based on collection history. The collection period usually ranges from three
to twelve months. The Company grants extended payment terms only when the Company believes the payment will be collectible at the
end of the term. The Company grants extended payment terms to customers based on the following factors: (a) whether or not the Company
views a real need, from the customer’s perspective for the extension, and (b) the Company’s relationship with the customer,
and the Company’s long-term business prospects.
The
Company reviews the accounts receivable on a periodic basis and based on its reviews, the Company recorded an allowance for doubtful
accounts of $11,598 and $12,317 as of September 30, 2022 and June 30, 2022, respectively.
Inventories
Inventories
are valued at the lower of cost or market. Inventories consist of finished goods. The Company reviews its inventories regularly for
possible obsolete goods and establishes reserves when determined necessary. As of September 30, 2022 and June 30, 2022 (audited), the Company
had no
reserve for obsolete goods.
Equipment
Equipment
is stated at cost. Straight-line depreciation is used to compute depreciation over the estimated useful lives of the assets,
as follows:
Schedule of Estimated Useful Lives of Assets
Items |
|
Useful
life |
Vehicles |
|
5
years |
Expenditures
for maintenance and repairs, which do not materially extend the useful lives of the assets, are expense as incurred. Expenditures for
major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated
depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the statement
of income in other income and expenses.
Long-lived
Assets
The
Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate their carrying
amounts may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the
market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly
in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses
combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that
the asset will more likely than not be sold or disposed of significantly before the end of its estimated useful life. Recoverability
is assessed based on the carrying amount of the asset compared to the estimated future undiscounted cash flows expected to result from
the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss equal to the excess
of the carrying value over the assets fair market value is recognized when the carrying amount exceeds the undiscounted cash flows. The
impairment loss is recorded as an expense and a direct write-down of the asset. No impairment loss was recorded for the three months
ended September 30, 2022 or 2021.
Leases
The
Company determines if an arrangement is a lease or contains a lease at inception. Operating lease right-of-use assets and lease
liabilities are recognized at commencement based on the present value of lease payments over the lease term. As the implicit rate is
typically not readily determinable in the Company’s lease agreements, the Company uses its incremental borrowing rate as of
the lease commencement date to determine the present value of the lease payments. The incremental borrowing rate is based on the
Company’s specific rate of interest to borrow on a collateralized basis, over a similar term and in a similar economic
environment as the lease. Lease expense is recognized on a straight-line basis over the lease term. Additionally, the Company
accounts for lease and non-lease components as a single lease component for its identified asset classes. As of September 30, 2022 and June 30, 2022,
the Company did not have any finance lease.
Similar
to other long-lived assets, right-of-use assets are tested for impairment when events or conditions indicate that the carrying value
of an asset may not be fully recoverable from future cash flows. See Note 8, “Leases,” for additional information.
Revenue
Recognition
The
Company recognizes revenues when control of the promised goods or services is transferred to the customer, in an amount that reflects
the consideration the Company expects to be entitled for those goods or services. In that determination, under ASC 606, Revenue From
Contracts With Customers, the Company follows a five-step model that includes: (1) determination of whether a contract, an agreement
between two or more parties that creates legally enforceable rights and obligations, exists; (2) identification of the performance obligations
in the contract; (3) determination of the transaction price; (4) allocation of the transaction price to the performance obligations in
the contract; and (5) recognition of revenue when (or as) the performance obligation is satisfied. The Company records the revenue once
all the above steps are completed.
Online
Marketing and Sales, and Technology Consulting Service
The
Company generates revenue through providing consulting services to customers. The consulting services provided include online marketing
and sales consulting services and technology services. The Company typically satisfies its performance obligations in contracts with
customers upon render of the services. Service revenue is recognized when promised services are transferred to the customer in an amount
that reflects the consideration expected in exchange for those services. Revenues for services are recognized on a straight line basis
over the contract.
Online
Networking Sales
The
Company generates revenue through online networking sales. Shengda Network Technology is not involved in production. The Company mainly
sells products through a significant number of registered companies to members of its sales portal. The Company offers products through
offline stores and customer service centers. When the customer receives the product, the control of the products is transferred to the
customer.
Fair
Value Measurements
The
Company has established a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure
fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that
is significant to the fair value measurement. ASC 820 Fair Value Measurement, prioritizes the inputs into three levels that may
be used to measure fair value:
● |
Level
1 – inputs are based upon unadjusted quoted prices for identical instruments in active markets. |
● |
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets
with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs
are observable or can be derived principally from, or corroborated by, observable market data. If the asset or liability has a specified
(contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability. |
● |
Level
3 – inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants
would use in pricing the asset or liability. |
The
Company’s other current financial assets and current financial liabilities have fair values that approximate their carrying values.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash deposited with banks. Substantially
all of the Company’s cash is held in bank accounts in the People’s Republic of China (“PRC”) and is not protected
by Federal Deposit Insurance Corporation (“FDIC”) insurance or any other similar insurance in the U.S.
The
Company’s bank account in the United States is protected by FDIC insurance. As of September 30, 2022 and June 30, 2022 (audited), the
Company’s bank account in the United States had no balances exceeding FDIC insurance of $250,000.
The
Company’s bank account in the PRC is protected by the People’s Bank of China Financial Stability Bureau
(“FSD”) insurance. As of September 30, 2022 and June 30, 2022 (audited), the Company’s bank account in PRC had $390,615
and $247,930, balances exceeding FSD insurance of
RMB 500,000.
Major
Customers
The
Company has two customers Company A and Company B that accounted for 72% and 10% of revenues for the three months ended September 30,
2022, respectively. The Company has three major customers Company C, Company D and Company E that accounted for 19%, 19% and 17% of revenues
for the three months ended September 30, 2021, respectively. The two major customers for the three months ended September 30, 2022 does
not include the three major customers for the three months ended September 30, 2021.
Major
Vendors
The
Company has four vendors Company A, Company B, Company C, and Company D that accounted for 18%, 15%, 12% and 11% of purchases for the
three months ended September 30, 2022. The Company has one vendor Company A that accounted for 100% of purchases for the three months
ended September 30, 2021.
Commitment
and Contingencies
In April
2022, the Company agreed to purchase $25,303,999
(RMB 180
million) from a supplier
over the next three years. As of September 30, 2022, the Company had advance payment of $7,011,558
(RMB 50
million) to the supplier,
of which $5,576,252 (RMB
39,666,667)
is recorded as advance to supplier – non-current. The advance is interest free and without collateral. The reasons for making such
advance are that the Company started to provide products to clients which are in the internet live broadcasting business. The Company
carries minimal inventory, and the supplier directly delivers goods to customers according to purchase orders with the supplier. The
advances are refundable and there is no penalty for the Company if it does not purchase the entire RMB 180
million of inventory.
The
Company had fully paid for the operating lease and expects $0 lease payment during the next 12 months.
The Company has no legal proceedings and claims.
Events
or operations that are uncertain may also result in a cash outflow or inflow for the Company are known as contingencies. Contingencies
are not guaranteed, and they heavily rely on the occurrence or lack thereof, of uncertain future events.
Value
Added Tax (“VAT”)
The Company is subject to VAT for
providing services and sales of goods, ranging from 9% to 13%.
Revenue from providing services and
sales of products is generally subject to VAT at applicable tax rates, and subsequently paid to PRC tax authorities after netting input
VAT on purchases. The excess of output VAT over input VAT is reflected in accrued expenses and other payables. The Company reports revenue
net of PRC’s VAT for all the periods presented in the Consolidated Statements of Operations and Comprehensive Income (loss).
VAT returns of the Company are subject
to examination by the tax authorities for five years from the date of filing.
Income
Tax
Income
tax returns are filed in federal, state, local and foreign jurisdictions as applicable. Provisions for current income taxes are calculated
and accrued on income and expense amounts expected to be included in the income tax returns for the current year. Income taxes reported
in earnings also include deferred income tax provisions and provisions for uncertain tax positions.
Deferred
income tax assets and liabilities are computed on differences between the consolidated financial statement bases and tax bases of assets
and liabilities at the enacted tax rates. Changes in deferred income tax assets and liabilities associated with components of other comprehensive
income are charged or credited directly to other comprehensive income. Otherwise, changes in deferred income tax assets and liabilities
are included as a component of income tax expense. The effect on deferred income tax assets and liabilities attributable to changes in
enacted tax rates are charged or credited to income tax expense in the period of enactment. Valuation allowances are established for
certain deferred tax assets when realization is less than more likely than not.
Liabilities
are established for uncertain tax positions taken or positions expected to be taken in income tax returns when such positions, in our
judgment, do not meet a more-likely-than-not threshold based on the technical merits of the positions. Additionally, liabilities may
be established for uncertain tax positions when, in our judgment, the more-likely-than-not threshold is met, but the position does not
rise to the level of certain based upon the technical merits of the position. The Company did not incur any interest and penalties related
to potential underpaid income tax expenses for the three months ended September 30, 2022 and 2021, respectively, and also did not anticipate
any significant increases or decreases in unrecognized tax benefits in the next 12 months from September 30, 2022.
The
effective income tax rate (benefit) was 5.3%
and (10.4)%
for the three months ended September 30, 2022 and 2021, respectively. A reconciliation of the income tax (benefit) computed at
federal statutory income tax rate and the effective income tax rate as a percentage of income (loss) before income taxes for the
three months ended September 30, 2022 and 2021 is as follows:
Schedule
of Effective Income Tax rate
| |
2022 | | |
2021 | |
| |
Three Months Ended September 30, | |
| |
2022 | | |
2021 | |
Computed tax expense (benefit) at statutory rate | |
| 92,883 | | |
| (5,586 | ) |
Taxes in foreign jurisdictions with rates different than US | |
| 19,451 | | |
| 363 | |
Effect of lower income tax rate of PRC entities | |
| (98,104 | ) | |
| 503 | |
Valuation allowance of US parent company | |
| 9,236 | | |
| 7,494 | |
Income tax expense | |
$ | 23,466 | | |
$ | 2,774 | |
Two of the Company’s subsidiairies in China is subject to preferrential
income tax rate as being a small e-commerce company in China. The preferrential income tax rate is lower than the statutory income tax
of 25%.
Foreign
Currency Translation
The
assets and liabilities of the Company’s subsidiaries outside the U.S. are translated into U.S. dollars at the rates of exchange
in effect at the balance sheet dates, primarily from RMB. Income and expense items are translated at the average exchange rates prevailing
during the period. Gains and losses resulting from currency transactions are recognized currently in income and those resulting from
translation of consolidated financial statements are included in accumulated other comprehensive income (loss).
The
value of RMB against US$ fluctuates. Any significant revaluation of RMB may materially affect the Company’s financial condition
in terms of US$ reporting. The following table outlines the currency exchange rates used in creating the CFS in this report:
Schedule of Foreign Currencies Translation
| |
| September
30, 2022 | | |
| June
30, 2022 | |
| |
| | | |
| (audited) | |
Period-end spot rate | |
| US
$1=RMB 7.1135 | | |
| US
$1=RMB 6.6981 | |
| |
| Three
Months Ended September
30, 2022 | | |
| Three
Months Ended September
30, 2021 | |
| |
| | | |
| | |
Average rate | |
| US
$1=RMB 6.8520 | | |
| US
$1=RMB 6.4699 | |
Earnings
(Loss) Per Share
The
Company computes net earnings (loss) per share in accordance with ASC 260, “Earnings per Share”. ASC 260 requires
presentation of both basic and diluted net earnings per share (“EPS”) on the face of the statement of operations. Basic EPS
is computed by dividing earnings (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding
(denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using
the treasury stock method and convertible preferred stock using the if-converted method. Diluted EPS excludes all dilutive potential
shares if their effect is anti-dilutive.
Recent
Accounting Pronouncements
In
December 2019, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”),
ASU 2019-12, “Simplifying the Accounting for Income Taxes.” ASU 2019-12 eliminates certain exceptions within ASC 740,
“Income Taxes,” and clarifies certain aspects of ASC 740 to promote consistency among reporting entities. ASU 2019-12
is effective for interim and annual reporting periods beginning after December 15, 2020, with early adoption permitted. Most amendments
within the standard are required to be applied on a prospective basis, while certain amendments must be applied on a retrospective or
modified retrospective basis. The Company adopted ASU 2019-12, and it did not have any impact on its consolidated financial statements.
In
March 2022, the FASB issued ASU 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage
Disclosures. The amendments in this Update eliminate the accounting guidance for TDRs by creditors in Subtopic 310-40, Receivables—Troubled
Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors
when a borrower is experiencing financial difficulty. Specifically, rather than applying the re cognition and measurement guidance for
TDRs, an entity must apply the loan refinancing and restructuring guidance in paragraphs 310-20-35-9 through 35-11 to determine whether
a modification results in a new loan or a continuation of an existing loan. For public business entities, the amendments in this Update
require that an entity disclose current-period gross write offs by year of origination for financing receivables and net investments
in leases within the scope of Subtopic 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost. For entities
that have adopted the amendments in Update 2016-13, the amendments in this Update are effective for fiscal years beginning after December
15, 2022, including interim periods within those fiscal years. For entities that have not yet adopted the amendments in Update 2016-13,
the effective dates for the amendments in this Update are the same as the effective dates in Update 2016-13. The amendments in this Update
should be applied prospectively, except as provided in the next sentence. For the transition method related to the recognition and measurement
of TDRs, an entity has the option to apply a modified retrospective transition method, resulting in a cumulative-effect adjustment to
retained earnings in the period of adoption. Early adoption of the amendments in this Update is permitted if an entity has adopted the
amendments in Update 2016-13, including adoption in an interim period. If an entity elects to early adopt the amendments in this Update
in an interim period, the guidance should be applied as of the beginning of the fiscal year that includes the interim period. An entity
may elect to early adopt the amendments about TDRs and related disclosure enhancements separately from the amendments related to vintage
disclosures. The Company evaluated the impact of the adoption of ASU 2022-02, and it did not have any impact on its consolidated financial
statements. The Company will adopt ASU 2022-02 effective for fiscal years beginning after December 15, 2022.
Note
3 - Advance to Suppliers
On
February 2, 2022, the Company entered into a purchase agreement with an unrelated party, which is the Company’s major supplier.
The Company agreed to purchase $25,303,999 (RMB 180 million) from this supplier over the next three years. As of September 30, 2022,
the Company made advance of $7,011,558 (RMB 50 million) to this supplier, of which $5,576,252 (RMB 39,666,667) is recorded
as advance to suppliers – non-current. The payment is interest free and without collateral. The reasons for making such advance
are that the Company started to provide products to clients which are in the internet live broadcasting business. The Company has no
inventory, and the supplier directly delivers the goods to customers according to the order. The advances are refundable and there
is no penalty for the Company if it does not purchase the entire RMB 180 million of inventory.
With
advances to all suppliers, advance to suppliers – current was $2,458,417
and $3,725,143
as of September 30, 2022 and June 30, 2022, respectively; and advance to supplier – non-current was $5,576,252
and $5,922,077
as of September 30, 2022 and June 30, 2022, respectively. Advance to suppliers – second
supplier was $1,020,140 and $1,427,420 as of September 30, 2022 and June 30, 2022, respectively.
Note
4 – Account Receivable, net and Account Receivable – Related Parties, net
As
of September 30, 2022 and June 30, 2022, accounts receivable and accounts receivable from related parties consisted of the following:
Schedule of Accounts Receivable and Accounts Receivable from Related Parties
| |
| | | |
| | |
| |
As
of September
30, 2022 | | |
As
of June
30, 2022 | |
Accounts receivable
and accounts receivable – related parties | |
$ | 2,990,374 | | |
$ | 2,482,990 | |
Less:
Allowance for doubtful accounts | |
| (11,598 | ) | |
| (12,317 | ) |
Accounts
receivable, net and accounts receivable – related parties, net | |
$ | 2,978,776 | | |
$ | 2,470,673 | |
Note
5 – Other Receivable and Other Receivable from Related Party
Other
receivable was $61,018 and $0 as of September 30, 2022 and June 30, 2022, respectively. Other receivable is money advanced to the Company’s financial
advisor; the advance is used to pay the Company’s expenses related to professional
service.
Other
receivable from related party was $196,809
and $209,014
as of September 30,
2022 and June 30, 2022, respectively; resulting from payments made by the Company on behalf of Shengda Network Technology Co., Ltd.,
which is an entity 100%
owned by the Company’s CEO.
Note
6 – Transfer of Business Ownership
On
August 25, 2022, Zhejiang Jingmai Electronic Commerce Ltd received transfer of 99% ownership of Zhejiang Mengxiang Enterprise Management
Co., Ltd which was incorporated on August 4, 2021 for no consideration.
This
transferred entities had no operation or accounting record since its inception until the Company received the 99% ownership. This entity
is used to develop business in business management, marketing, consulting, network integration and IT service, and more fields.
Note
7 – Equipment
Equipment
consists of the following:
Schedule
of Equipment
| |
| | | |
| | |
| |
As
of | | |
As
of | |
| |
September
30, 2022 | | |
June
30, 2022 | |
Vehicle | |
$ | 72,514 | | |
$ | 77,012 | |
Less:
Accumulated depreciation | |
| (27,555 | ) | |
| (25,607 | ) |
Equipment,
net | |
$ | 44,959 | | |
$ | 51,405 | |
For
the three months ended September 30, 2022 and 2021, depreciation expense including amortization of right of use assets was to
$4,670 and $4,692, respectively.
Note
8 – Right-Of-Use Assets And Operating Lease Liabilities
On
January 5, 2021, Jingmai Electronic leased an office in Zhejiang, China from January 5, 2021 to April 5, 2022. There was rent-free period
from January 5, 2021 to April 5, 2021. The monthly rent is $366.
On
March 20, 2022, Zhejiang Jingmai Electronic Commerce Ltd. leased an office in Zhejiang, China. The lease is from April
1, 2022 to March 30, 2023. The monthly rent is $351. As of September 30, 2022, the Company had paid rent up until March 30, 2023. As
of September 30, 2022 and June 30, 2022, operating lease right-of-use assets was $2,109 and $3,359, respectively.
The
operating lease is listed as a separate line item on the Company’s consolidated financial statements. The operating lease represents
the Company’s right to use the underlying asset for the lease term. The Company’s obligation to make lease payments are also
listed as a separate line item on the Company’s consolidated financial statements.
Operating
lease right-of-use assets and liabilities are recognized at commencement date based on the present value
of lease payments over the lease term. For the three months ended September 30, 2022 and 2021, the Company recorded $1,095 and $964 in
total lease operating costs, respectively.
Information
related to the Company’s operating right of use assets and related lease liabilities are as follows:
Schedule of Operating ROU Assets and Lease liability
| |
Three
Months ended September
30, 2022 | | |
Three
Months ended September
30, 2021 | |
Cash paid for
operating lease liabilities | |
$ | - | | |
$ | 4,822 | |
Weighted-average remaining
lease term | |
| 0.50 | | |
| 0.75 | |
Weighted-average discount
rate | |
| 5 | % | |
| 5 | % |
Minimum future lease payments | |
$ | - | | |
$ | - | |
Note
9 – Accrued Expenses and Other Payables
Accrued
expense and other payables consists of the following:
Schedule of Accrued Expense and Other Payables
| |
| | | |
| | |
| |
As
of | | |
As
of | |
| |
September
30, 2022 | | |
June
30, 2022 | |
Payroll payable | |
$ | 7,612 | | |
$ | 8,085 | |
Tax payable | |
| 148,116 | | |
| 198,992 | |
Other
payable | |
| 81,081 | | |
| 96,476 | |
Total
accrued expense and other payables | |
$ | 236,809 | | |
$ | 303,553 | |
The accrued expenses
and other payable are mainly payroll payable, taxes payable and money borrowed from unrelated parties for operating purpose. These payables
are without collateral, interest free, and due on demand.
Note
10 – Stockholders’ Equity
Common
Stock
On
July 1, 2021, the former President and Director of the Company forgave a working capital advance of $19,974 given to the Company on March 20, 2020. The forgiveness of loan was credited to additional paid in capital as of September 30, 2021.
Note
11 – Related Party Transactions
Related
parties with whom the Company had transactions are:
Schedule of Related Party Transaction
Related
Parties |
|
Relationship |
HangJin
Chen |
|
President/CEO/CFO/Secretary/Director |
Youcheng
Chen |
|
Father
of CEO HangJin Chen |
Li
Weiwei |
President/CEO/CFO/Secretary/Director
(Former) |
Shengda
Network Technology Co., Ltd |
Company
controlled by management or affiliate |
Chengdu
Tiantian Aixiu Culture Media Co., Ltd |
Company
controlled by management or affiliate |
Zhejiang
Malai Electronic Commerce Co., Ltd |
Company
controlled by management or affiliate |
Other
receivable from Shengda Network Technology Co., Ltd. was $196,809
and $209,014 as of
September 30, 2022 and June 30, 2022 (audited), respectively. The receivable was without collateral, interest free, and due on demand; the
Company made vendor payments on behalf of Shengda Network Technology Co., Ltd.
Advances
from Chengdu Tiantian Aixiu Culture Media Co., Ltd was $0
and $20,371
as of September 30, 2022 and June 30, 2022 (audited), respectively.
Sales
were $0
and $0
to Chengdu Tiantian Aixiu Culture Media Co., Ltd for the three months ended September 30, 2022 and 2021, respectively. Due from
Chengdu Tiantian Aixiu Culture Media Co., Ltd was $263,073
and $279,389
as of September 30, 2022 and June 30, 2022 (audited), respectively.
Sales
were $0
and $0
to Zhejiang Malai Electronic Commerce Co., Ltd for the three months ended September 30, 2022 and 2021, respectively. Due from
Zhejiang Malai Electronic Commerce Co., Ltd was $6
and $6
as of September 30, 2022 and June 30, 2022 (audited), respectively.
Note
12 – Segment Information
ASC
280, “Segment Reporting,” establishes standards for reporting information about operating segments on a basis consistent
with the Company’s internal organizational structure as well as information about geographical areas, business segments and major
customers in financial statements for details on the Company’s business segments. The Company uses the “management approach”
in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Company’s
chief operating decision maker for making operating decisions and assessing performance as the source for determining the Company’s
reportable segments. Management, including the chief operating decision maker, reviews operation results by the revenue of different
products. Based on management’s assessment, the Company has determined that it has two operating segments: products sales and service.
The
following tables present summary information by segment for the three months ended September 30, 2022 and 2021, respectively:
Schedule of Segment Reporting Information
| |
| | | |
| | |
| |
For the Three Months Ended
September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Revenue
- Products Sales | |
$ | 2,605,046 | | |
$ | 743,677 | |
Revenue
- Service | |
| 297,968 | | |
| - | |
Total
Revenue | |
$ | 2,903,014 | | |
$ | 743,677 | |
| |
| | | |
| | | |
| | |
| |
For
the Three Months Ended September 30, 2022 | |
| |
Products
Sales | | |
Service | | |
Total | |
Revenue | |
$ | 2,605,046 | | |
$ | 297,968 | | |
$ | 2,903,014 | |
Cost
of revenue | |
| 2,364,008 | | |
| 14,548 | | |
| 2,378,556 | |
Gross
profit | |
$ | 241,038 | | |
$ | 283,420 | | |
$ | 524,458 | |
Depreciation
and amortization | |
$ | 4,670 | | |
$ | - | | |
$ | 4,670 | |
| |
| | |
| | |
| |
As
of September
30, 2022 | | |
As
of June
30, 2022 | |
Total assets: | |
| | | |
| (audited) | |
Products
Sales | |
$ | 12,158,074 | | |
$ | 12,839,205 | |
Service | |
| 328,061 | | |
| 47,083 | |
Total
Assets | |
$ | 12,486,135 | | |
$ | 12,886,288 | |
Note
13 – Subsequent Events
In
accordance with ASC 855-10, the Company has analyzed its operations subsequent to September 30, 2022 to the date these consolidated financial
statements were issued and has determined there
were no significant subsequent events or transactions that would require recognition or disclosure
in the consolidated financial statements.