The accompanying notes are an integral part of
these consolidated financial statements
The accompanying notes are an integral part of
these consolidated financial statements
The accompanying notes are an integral part of
these consolidated financial statements
The accompanying notes are an integral
part of these consolidated financial statements
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
MARCH 31, 2023 (UNAUDITED)
AND DECEMBER 31, 2022
1. ORGANIZATION AND DESCRIPTION
OF BUSINESS
Smart Powerr Corp. (the “Company”
or “SPC”) was incorporated in Nevada, and was formerly known as China Recycling Entergy Corporation. The Company, through
its subsidiaries, provides energy saving solutions and services, including selling and leasing energy saving systems and equipment to
customers, and project investment in the Peoples Republic of China (“PRC”).
The Company’s
organizational chart as of March 31, 2023 is as follows:
Erdos TCH – Joint Venture
On April 14, 2009, the Company
formed a joint venture (the “JV”) with Erdos Metallurgy Co., Ltd. (“Erdos”) to recycle waste heat from Erdos’
metal refining plants to generate power and steam to be sold back to Erdos. The name of the JV was Inner Mongolia Erdos TCH Energy Saving
Development Co., Ltd. (“Erdos TCH”) with a term of 20 years. Erdos contributed 7% of the total investment of
the project, and Xi’an TCH Energy Technology Co., Ltd. (“Xi’an TCH”) contributed 93%. On June 15, 2013, Xi’an
TCH and Erdos entered into a share transfer agreement, pursuant to which Erdos sold its 7% ownership interest in the JV to Xi’an
TCH for $1.29 million (RMB 8 million), plus certain accumulated profits. Xi’an TCH paid the $1.29 million in
July 2013 and, as a result, became the sole stockholder of the JV. Erdos TCH currently has two power generation systems in Phase I with
a total 18 MW power capacity, and three power generation systems in Phase II with a total 27 MW power capacity. On April 28, 2016, Erdos
TCH and Erdos entered into a supplemental agreement, effective May 1, 2016, whereby Erdos TCH cancelled monthly minimum lease payments
from Erdos, and started to charge Erdos based on actual electricity sold at RMB 0.30 / KWH. The selling price of each KWH is
determined annually based on prevailing market conditions. In May 2019, Erdos TCH ceased operations due to renovations and furnace safety
upgrades of Erdos, and the Company initially expected the resumption of operations in July 2020, but the resumption of operations was
further delayed due to the government’s mandate for Erdos to significantly lower its energy consumption per unit of GDP by implementing
a comprehensive technical upgrade of its ferrosilicon production line to meet the City’s energy-saving targets. Erdos
is currently researching the technical rectification scheme. Once the scheme is determined, Erdos TCH will carry out technical transformation
for its waste heat power station project. During this period, Erdos will compensate Erdos TCH RMB 1 million ($145,524)
per month, until operations resume. The Company has not recognized any income due to the uncertainty of collection. In addition,
Erdos TCH has 30% ownership in DaTangShiDai (BinZhou) Energy Savings Technology Co., Ltd. (“BinZhou Energy Savings”), 30%
ownership in DaTangShiDai DaTong Recycling Energy Technology Co., Ltd. (“DaTong Recycling Energy”), and 40% ownership
in DaTang ShiDai TianYu XuZhou Recycling Energy Technology Co, Ltd. (“TianYu XuZhou Recycling Energy”). These companies were
incorporated in 2012 but had no operations since then nor has any registered capital contribution been made.
Chengli Waste Heat Power Generation
Projects
On July 19, 2013, Xi’an
TCH formed a new company, “Xi’an Zhonghong New Energy Technology Co., Ltd.” (“Zhonghong”), of which it owns 90%,
with HYREF owning the other 10%. Zhonghong provides energy saving solution and services, including constructing, selling and
leasing energy saving systems and equipment to customers. On December 29, 2018, Shanghai TCH entered into a Share Transfer Agreement with
HYREF, pursuant to which HYREF transferred its 10% ownership in Zhonghong to Shanghai TCH for RMB 3 million ($0.44 million).
The transfer was completed January 22, 2019. The Company owns 100% of Xi’an Zhonghong after the transaction.
On July 24, 2013, Zhonghong entered
into a Cooperative Agreement of CDQ and CDQ WHPG Project (Coke Dry Quenching Waste Heat Power Generation Project) with Boxing County Chengli
Gas Supply Co., Ltd. (“Chengli”). The parties entered into a supplement agreement on July 26, 2013. Pursuant to these agreements,
Zhonghong will design, build and maintain a 25 MW CDQ system and a CDQ WHPG system to supply power to Chengli, and Chengli will pay energy
saving fees (the “Chengli Project”).
On December 29, 2018, Xi’an
Zhonghong, Xi’an TCH, HYREF, Guohua Ku, and Mr. Chonggong Bai entered into a CDQ WHPG Station Fixed Assets Transfer Agreement, pursuant
to which Xi’an Zhonghong transferred Chengli CDQ WHPG station (‘the Station”) as the repayment for the loan of RMB 188,639,400 ($27.54 million)
to HYREF. Xi’an Zhonghong, Xi’an TCH, Guohua Ku and Chonggong Bai also agreed to a Buy Back Agreement for the Station when
certain conditions are met (see Note 9). The transfer of the Station was completed January 22, 2019, when the Company recorded a $624,133 loss
from this transfer. However, because the loan was not deemed repaid due to the buyback provision (See Note 9 for detail), the Company
kept the loan and the Chengli project in its consolidated financial statements (“CFS”) until April 9, 2021.
The Buy Back Agreement was terminated April 9, 2021, HYREF did not execute the buy-back option and did not ask for any additional
payment from the buyers other than keeping the CDQ WHPG station.
Formation of Zhongxun
On March 24, 2014, Xi’an
TCH incorporated a subsidiary, Zhongxun Energy Investment (Beijing) Co., Ltd. (“Zhongxun”) with registered capital of $5,695,502 (RMB 35,000,000),
which must be contributed before October 1, 2028. Zhongxun is 100% owned by Xi’an TCH and will be mainly engaged in project
investment, investment management, economic information consulting, and technical services. Zhongxun has not commenced operations nor
has any capital contribution been made as of the date of this report.
Formation of Yinghua
On February 11, 2015, the Company
incorporated a subsidiary, Shanghai Yinghua Financial Leasing Co., Ltd. (“Yinghua”) with registered capital of $30,000,000,
to be paid within 10 years from the date the business license is issued. Yinghua is 100% owned by the Company and will
be mainly engaged in financial leasing, purchase of financial leasing assets, disposal and repair of financial leasing assets, consulting
and ensuring of financial leasing transactions, and related factoring business. Yinghua has not commenced operations nor has any capital
contribution been made as of the date of this report.
Other Events
In December 2019, a novel strain
of coronavirus (COVID-19) was reported, and the World Health Organization declared the outbreak to constitute a “Public Health Emergency
of International Concern.” This contagious disease outbreak, which continues to spread to additional countries, and disrupts supply
chains and affecting production and sales across a range of industries as a result of quarantines, facility closures, and travel and logistics
restrictions in connection with the outbreak. The COVID-19 outbreak impacted the Company’s operations for the first quarter of 2020.
However, as a result of PRC government’s effort on disease control, most cities in China were reopened in April 2020, the outbreak
in China is under the control. From April 2020 to the end of 2021, there were some new COVID-19 cases discovered in a few provinces of
China, however, the number of new cases are not significant due to PRC government’s strict control. In 2022, COVID-19 cases fluctuated
and increased in many cities of China including Xi’an Province where the Company is located; as a result of such increases, there
have been periodic short-term lockdowns and restrictions on travel in Xi’an Province and other areas of China, the Company’s
operations have been adversely impacted by the travel and work restrictions imposed on a temporary basis in China to limit the spread
of COVID-19. In January 2023, China dropped all COVID restrictions.
On July 27, 2021, the Company
filed a certificate of change to the Company’s Articles of Incorporation with the Secretary of State of the State of Nevada to increase
the total number of the Company’s authorized shares of common stock from 10,000,000 to 100,000,000, par value $0.001 per
share.
On March 3, 2022, the Company
filed with the Secretary of State of the State of Nevada a Certificate of Amendment to the Company’s Amended and Restated Certificate
of Incorporation to change our corporate name from China Recycling Energy Corporation to Smart Powerr Corp, effective March 3, 2022.
2. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
The accompanying
unaudited financial information as of and for the three months ended March 31, 2023 and 2022 was prepared in accordance with accounting
principles generally accepted in the U.S. (“US GAAP”) for interim financial information and with the instructions to Quarterly
Report on Form 10-Q and Article 10 of Regulation S-X. In the opinion of management, such financial information includes all adjustments
(consisting only of normal recurring adjustments, unless otherwise indicated) considered necessary for a fair presentation of our financial
position at such date and the operating results and cash flows for such periods. Operating results for the three months ended March 31,
2023 are not necessarily indicative of the results that may be expected for the entire year or for any other subsequent interim period.
The interim consolidated financial information should be read in conjunction with the Financial Statements and the notes thereto, included
in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, previously filed with the Securities Exchange
Commission (“SEC”) on May 8, 2023.
Basis of Consolidation
The Consolidated
Financial Statements (“CFS”) include the accounts of SPC and its subsidiaries, Shanghai Yinghua Financial Leasing Co., Ltd. (“Yinghua”)
and Sifang Holdings; Sifang Holdings’ wholly owned subsidiaries, Huahong New Energy Technology Co., Ltd. (“Huahong”)
and Shanghai TCH Energy Tech Co., Ltd. (“Shanghai TCH”); Shanghai TCH’s wholly-owned subsidiary, Xi’an TCH Energy
Tech Co., Ltd. (“Xi’an TCH”); and Xi’an TCH’s subsidiaries, 1) Erdos TCH Energy Saving Development Co.,
Ltd (“Erdos TCH”), 100% owned by Xi’an TCH, 2) Zhonghong, 90% owned by Xi’an TCH and 10% owned by Shanghai TCH,
and 3) Zhongxun, 100% owned by Xi’an TCH. Substantially all the Company’s revenues are derived from the operations of Shanghai
TCH and its subsidiaries, which represent substantially all the Company’s consolidated assets and liabilities as of March 31, 2023.
However, there was no revenue for the Company for the three months ended March 31, 2023 or 2022. All significant inter-company accounts
and transactions were eliminated in consolidation.
Uses and Sources of Liquidity
For the three months ended March
31, 2023 and 2022, the Company had a net loss of $89,504 and $441,459, respectively. The Company had an accumulated deficit of $59.82 million
as of March 31, 2023. The Company disposed all of its systems and currently holds five power generating systems through Erdos TCH, the
five power generating systems are currently not producing any electricity. The Company is in the process of transforming and expanding
into an energy storage integrated solution provider. The Company plans to pursue disciplined and targeted expansion strategies for market
areas the Company currently does not serve. The Company actively seeks and explores opportunities to apply energy storage technologies
to new industries or segments with high growth potential, including industrial and commercial complexes, large scale photovoltaic (PV)
and wind power stations, remote islands without electricity, and smart energy cities with multi-energy supplies. The Company’s
cash flow forecast indicates it will have sufficient cash to fund its operations for the next 12 months from the date of issuance of these
CFS.
Use of Estimates
In preparing these CFS in accordance
with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets
as well as revenues and expenses during the period reported. Actual results may differ from these estimates. On an on-going basis,
management evaluates its estimates, including those allowances for bad debt and inventory obsolescence, impairment loss on fixed assets
and construction in progress, income taxes, and contingencies and litigation. Management bases its estimates on historical experience
and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not readily apparent from other resources.
Revenue Recognition
A) Sales-type
Leasing and Related Revenue Recognition
The Company follows Financial
Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 842. The Company’s sales
type lease contracts for revenue recognition fall under ASC 842. During the three months ended March 31, 2023 and 2022, the Company did
not sell any new power generating projects.
The Company constructs and leases
waste energy recycling power generating projects to its customers. The Company typically transfers legal ownership of the waste energy
recycling power generating projects to its customers at the end of the lease.
The Company finances construction
of waste energy recycling power generating projects. The sales and cost of sales are recognized at the inception of the lease, which is
when control is transferred to the lessee. The Company accounts for the transfer of control as a sales type lease in accordance with ASC
842-10-25-2. The underlying asset is derecognized, and revenue is recorded when collection of payments is probable. This is in accordance
with the revenue recognition principle in ASC 606 - Revenue from contracts with customers. The investment in sales-type leases consists
of the sum of the minimum lease payments receivable less unearned interest income and estimated executory cost. Minimum lease payments
are part of the lease agreement between the Company (as the lessor) and the customer (as the lessee). The discount rate implicit in the
lease is used to calculate the present value of minimum lease payments. The minimum lease payments consist of the gross lease payments
net of executory costs and contingent rentals, if any. Unearned interest is amortized to income over the lease term to produce a constant
periodic rate of return on net investment in the lease. While revenue is recognized at the inception of the lease, the cash flow from
the sales-type lease occurs over the course of the lease, which results in interest income and reduction of receivables. Revenue is recognized
net of value-added tax.
B) Contingent
Rental Income
The Company records income from
actual electricity generated of each project in the period the income is earned, which is when the electricity is generated. Contingent
rent is not part of minimum lease payments.
Operating Leases
The Company determines if an
arrangement is a lease or contains a lease at inception. Operating lease liabilities are recognized based on the present value of the
remaining lease payments, discounted using the discount rate for the lease at the commencement date. As the rate implicit in the lease
is not readily determinable for an operating lease, the Company generally uses an incremental borrowing rate based on information available
at the commencement date to determine the present value of future lease payments. Operating lease right-of-use (“ROU assets”)
assets represent the Company’s right to control the use of an identified asset for the lease term and lease liabilities represent
the Company’s obligation to make lease payments arising from the lease. ROU assets are generally recognized based on the amount
of the initial measurement of the lease liability. Lease expense is recognized on a straight-line basis over the lease term.
ROU assets are reviewed for impairment
when indicators of impairment are present. ROU assets from operating and finance leases are subject to the impairment guidance in ASC
360, Property, Plant, and Equipment, as ROU assets are long-lived nonfinancial assets.
ROU assets
are tested for impairment individually or as part of an asset group if the cash flows related to the ROU asset are not independent from
the cash flows of other assets and liabilities. An asset group is the unit of accounting for long-lived assets to be held and used, which
represents the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and
liabilities. The Company recognized no impairment of ROU assets as of March 31, 2023 or December 31, 2022.
Operating leases are included
in operating lease ROU and operating lease liabilities (current and non-current), on the consolidated balance sheets.
Cash
Cash includes cash on hand, demand
deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months
or less as of the purchase date.
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 March 31, 2023 and December 31, 2022, the Company had no accounts
receivable.
Concentration of Credit Risk
Cash includes cash on hand and
demand deposits in accounts maintained within China. Balances at financial institutions and state-owned banks within the PRC
are covered by insurance up to RMB 500,000 ($71,792) per bank. Any balance over RMB 500,000 ($71,792) per bank in
PRC is not covered. The Company has not experienced any losses in such accounts.
Certain other financial instruments,
which subject the Company to concentration of credit risk, consist of accounts and other receivables. The Company does not require collateral
or other security to support these receivables. The Company conducts periodic reviews of its customers’ financial condition and
customer payment practices to minimize collection risk on accounts receivable.
The operations of the Company
are in the PRC. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political,
economic and legal environments in the PRC.
Property and Equipment
Property and equipment are stated
at cost, net of accumulated depreciation. Expenditures for maintenance and repairs are expensed as incurred; additions, renewals and betterments
are capitalized. 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 over the estimated lives as follows:
Vehicles |
|
2 - 5 years |
Office and Other Equipment |
|
2 - 5 years |
Software |
|
2 - 3 years |
Impairment
of Long-lived Assets
In accordance with FASB ASC Topic
360, “Property, Plant, and Equipment,” the Company reviews its long-lived assets, including property and equipment,
for impairment whenever events or changes in circumstances indicate that the carrying amounts of the assets may not be fully recoverable.
If the total expected undiscounted future net cash flows are less than the carrying amount of the asset, a loss is recognized for the
difference between the fair value (“FV”) and carrying amount of the asset. The Company did not record any impairment for the
three months ended March 31, 2023 and 2022.
Cost of Sales
Cost of sales consists primarily
of the direct material of the power generating system and expenses incurred directly for project construction for sales-type leasing and
sales tax and additions for contingent rental income.
Income Taxes
Income taxes are accounted for
using an asset and liability method. Under this method, deferred income taxes are recognized for the tax consequences in future years
of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted
tax laws and statutory tax rates, applicable to the periods in which the differences are expected to affect taxable income. Valuation
allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
The Company follows FASB 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 FASB
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 CFS 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
March 31, 2023 and December 31, 2022, the Company did not take any uncertain positions that would necessitate recording a tax related
liability.
Statement of Cash Flows
In accordance with FASB ASC Topic
230, “Statement of Cash Flows,” cash flows from the Company’s operations are calculated based upon
the local currencies. As a result, amounts related to assets and liabilities reported on the statement of cash flows may not necessarily
agree with changes in the corresponding balances on the balance sheet.
Fair Value of Financial Instruments
For certain of the Company’s
financial instruments, including cash and equivalents, restricted cash, accounts receivable, other receivables, accounts payable, accrued
liabilities and short-term debts, the carrying amounts approximate their FVs due to their short maturities. Receivables on sales-type
leases are based on interest rates implicit in the lease.
FASB ASC Topic 820, “Fair
Value Measurements and Disclosures,” requires disclosure of the FV of financial instruments held by the Company. FASB ASC
Topic 825, “Financial Instruments,” defines FV, and establishes a three-level valuation hierarchy for disclosures
of FV measurement that enhances disclosure requirements for FV measures. The carrying amounts reported in the consolidated balance sheets
for receivables and 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 their current market rate of interest.
The three levels of valuation hierarchy are defined as follows:
|
● |
Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
|
● |
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the 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 FV measurement. |
The Company analyzes all financial
instruments with features of both liabilities and equity under FASB ASC 480, “Distinguishing Liabilities from Equity,” and
ASC 815, “Derivatives and Hedging.”
As of March 31, 2023 and December
31, 2022, the Company did not have any long-term debt; and the Company did not identify any assets or liabilities that are required to
be presented on the balance sheet at FV.
Stock-Based Compensation
The Company accounts for share-based
compensation awards to employees in accordance with FASB ASC Topic 718, “Compensation – Stock Compensation”, which requires
that share-based payment transactions with employees be measured based on the grant-date FV of the equity instrument issued and recognized
as compensation expense over the requisite service period.
The Company accounts for share-based
compensation awards to non-employees in accordance with FASB ASC Topic 718 and FASB ASC Subtopic 505-50, “Equity-Based Payments
to Non-employees”. Share-based compensation associated with the issuance of equity instruments to non-employees is measured at the
FV of the equity instrument issued or committed to be issued, as this is more reliable than the FV of the services received. The FV is
measured at the date that the commitment for performance by the counterparty has been reached or the counterparty’s performance
is complete.
The Company follows ASU 2018-07,
“Compensation — Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting,” which expands
the scope of ASC 718 to include share-based payment transactions for acquiring goods and services from non-employees. An entity should
apply the requirements of ASC 718 to non-employee awards except for specific guidance on inputs to an option pricing model and the attribution
of cost. ASC 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards.
Basic and Diluted Earnings
per Share
The Company presents net income
(loss) per share (“EPS”) in accordance with FASB ASC Topic 260, “Earning Per Share.” Accordingly,
basic income (loss) per share is computed by dividing income (loss) available to common stockholders by the weighted average number of
shares outstanding, without consideration for common stock equivalents. Diluted EPS is computed by dividing the net income by the weighted-average
number of common shares outstanding as well as common share equivalents outstanding for the period determined using the treasury-stock
method for stock options and warrants and the if-converted method for convertible notes. The Company made an accounting policy election
to use the if-converted method for convertible securities that are eligible to receive common stock dividends, if declared. Diluted EPS
reflect the potential dilution that could occur based on the exercise of stock options or warrants or conversion of convertible securities
using the if-converted method.
For the three months ended March
31, 2023 and 2022, the basic and diluted income (loss) per share were the same due to the anti-dilutive features of the warrants and options.
For the three months ended March 31, 2023 and 2022, 30,911 shares purchasable under warrants and options were excluded from
the EPS calculation as these were not dilutive due to the exercise price was more than the stock market price.
Foreign Currency Translation
and Comprehensive Income (Loss)
The Company’s functional
currency is the Renminbi (“RMB”). For financial reporting purposes, RMB were translated into U.S. Dollars (“USD”
or “$”) as the reporting currency. Assets and liabilities are translated at the exchange rate in effect at the balance sheet
date. Revenues and expenses are translated at the average rate of exchange prevailing during the reporting period. Translation adjustments
arising from the use of different exchange rates from period to period are included as a component of stockholders’ equity as “Accumulated
other comprehensive income.” Gains and losses resulting from foreign currency transactions are included in income.
The Company follows FASB ASC
Topic 220, “Comprehensive Income.” Comprehensive income is comprised of net income and all changes to the
statements of stockholders’ equity, except those due to investments by stockholders, changes in paid-in capital and distributions
to stockholders.
Segment Reporting
FASB 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 management organizes segments within the company for making operating decisions and assessing
performance. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner
in which management disaggregates a company. FASB ASC Topic 280 has no effect on the Company’s CFS as substantially all of the Company’s
operations are conducted in one industry segment. All of the Company’s assets are located in the PRC.
New Accounting Pronouncements
In June
2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,
which requires entities to measure all expected credit losses for financial assets held at the reporting date based on historical experience,
current conditions, and reasonable and supportable forecasts. ASU 2016-13 replaces the probable, incurred loss model and is applicable
to the measurement of credit losses on financial assets measured at amortized cost basis. An entity should apply ASU 2016-13 on a modified-retrospective
transition approach that would require a cumulative-effect adjustment to the opening retained earnings in the balance sheets as of the
date of adoption. In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings
and Vintage Disclosures, which eliminates the accounting guidance for trouble debt restructurings by creditors and enhances the disclosure
requirements for modifications of loans to borrowers experiencing financial difficulty. Additionally, ASU 2022-02 requires disclosure
of gross write-offs by year of origination for receivables within the scope of Subtopic 326-20, Financial Instruments - Credit Losses
- Measured at Amortized Cost, which should be applied prospectively. Both ASU 2016-13 and ASU 2022-02 are effective for smaller reporting
companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted
ASU 2016-13 and ASU 2022-02 on January 1, 2023. The adoption of ASU 2016-13 and ASU 2022-02 did not have any impact on the Company’s
CFS.
In January
2017, the FASB issued ASU No. 2017-04, Simplifying the Test for Goodwill Impairment. The guidance removes Step 2 of the goodwill impairment
test, which requires a hypothetical purchase price allocation. A goodwill impairment will now be the amount by which a reporting unit’s
carrying value exceeds its FV, not to exceed the carrying amount of goodwill. The guidance should be adopted on a prospective basis. As
a smaller reporting company, the standard was effective for the Company for interim and annual reporting periods beginning after December
15, 2022, with early adoption permitted. The Company adopted ASU 2017-04 for its interim and annual goodwill impairment tests on January
1, 2023. The adoption of ASU 2017-04 did not have any impact on the Company’s CFS.
Other recent accounting pronouncements
issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the SEC did
not or are not believed by management to have a material impact on the Company’s present or future CFS.
3. OTHER
RECEIVABLES
As of March 31, 2023, other receivables
mainly consisted of (i) advance to third parties of $7,276, bearing no interest, payable upon demand, ii) advance to suppliers of $2,618
and iii) others of $46,469.
As of December
31, 2022, other receivables mainly consisted of (i) advance to third parties of $7,179, bearing no interest, payable upon demand, ii)
advance to suppliers of $2,583 and (iii) others of $19,579.
On August 2, 2021, the Company
entered a Research and Development (“R&D”) Cooperation Agreement with a software development company to design, establish,
upgrade and maintenance of Smart Energy Management Cloud Platform for energy storage and remote-site monitoring; upon completion, the
Company will provide such platform to its customers at a fee. Total contracted R&D cost is $1,000,000, as of December 31, 2022, the
Company paid $200,000 as R&D expense, and was committed to pay remaining $800,000 after trial operation. During the year
ended December 31, 2022, the Company expensed $200,000 in R&D.
On August 23, 2021, the
Company entered a Market Research and Project Development Service Agreement with a consulting company in Xi’an for a service period
of 12 months. The consulting company will perform market research for new energy industry including photovoltaic and energy storage, develop
potential new customers and due diligence check, assisting the Company for business cooperation negotiation and relevant agreements preparation.
Total contract amount is $1,150,000, and the Company paid $650,000 at commencement of the service and recorded as R&D expense; the
Company will pay $200,000 upon issuance of the research report, and pay the remaining of $300,000 upon completion all the services. During
the year ended December 31, 2022, the Company expensed $650,000 R&D expense. As of March 31, 2023, due to the impact of the epidemic,
it is difficult to conduct field research and collect effective information, the market research work is making slow progress and can
only be proceed after PRC overall epidemic improves.
4. SHORT-TERM LOAN
As of March
31, 2023, the Company had $140,576,568 (RMB 966.0 million) short term loan to Jinan Youkai Engineering Consulting Co., Ltd (“Youkai”),
an unrelated party of the Company. The short-term loan was for five days with a capital utilization fee of $43,657 (RMB 300,000) per day
for total of $218,287 (RMB 1.5 million). To ensure the safety of the funds, before money was transferred to Youkai, Youkai handed over
the official seal, financial seal and bank account UK to the Company for custody and management until repayment of the loan. The Company
received the repayment of $140.6 million in full plus capital utilization fee on April 3rd, 2023.
5. ASSET SUBJECT TO BUYBACK
The Chengli project finished
construction, and was transferred to the Company’s fixed assets at a cost of $35.24 million (without impairment loss) and was
ready to be put into operation as of December 31, 2018. On January 22, 2019, Xi’an Zhonghong completed the transfer of
Chengli CDQ WHPG project as partial repayment for the loan and accrued interest of RMB 188,639,400 ($27.54 million) to HYREF (see Note
9).
On April 9, 2021, Xi’an
TCH, Xi’an Zhonghong, Guohua Ku, Chonggong Bai and HYREF entered a Termination of Fulfillment Agreement (termination agreement).
Under the termination agreement, the original buyback agreement entered on December 19, 2019 was terminated upon signing of the termination
agreement. HYREF will not execute the buy-back option and will not ask for any additional payment from the buyers other than keeping the
CDQ WHPG station. As a result of the termination of the buy-back agreement, the Company recorded a gain of approximately $3.1 million
from transferring the CDP WHPG station to HYREF as partial repayment of the entrusted loan, which is the difference between the carrying
value of the assets and loan and interest payable on the loan.
6. ACCRUED LIABILITIES AND
OTHER PAYABLES
Accrued liabilities and other
payables consisted of the following as of March 31, 2023 and December 31, 2022:
| |
2023 | | |
2022 | |
Education and union fund and social insurance payable | |
$ | 256,842 | | |
$ | 270,116 | |
Accrued payroll and welfare | |
| 254,036 | | |
| 251,021 | |
Accrued litigation | |
| 2,189,308 | | |
| 2,203,149 | |
Other | |
| 30,225 | | |
| 52,128 | |
Total | |
$ | 2,730,411 | | |
$ | 2,776,414 | |
Accrued
litigation was mainly for court enforcement fee, fee to lawyer, penalty and other fees (see Note 15).
7. TAXES
PAYABLE
Taxes payable
consisted of the following as of March 31, 2023 and December 31, 2022:
| |
2023 | | |
2022 | |
Income tax | |
$ | 7,632,673 | | |
$ | 7,639,832 | |
Other | |
| 145 | | |
| 145 | |
Total | |
| 7,632,818 | | |
| 7,639,977 | |
Current | |
| 3,674,193 | | |
| 3,681,352 | |
Noncurrent | |
$ | 3,958,625 | | |
$ | 3,958,625 | |
As of March
31, 2023, income tax payable included $7.61 million from recording the estimated one-time transition tax on post-1986 foreign unremitted
earnings under the Tax Cut and Jobs Act signed on December 22, 2017 ($3.65 million included in current tax payable and $3.96 million
noncurrent). An election was available for the U.S. shareholders of a foreign company to pay the tax liability in installments over
a period of eight years with 8% of net tax liability in each of the first five years, 15% in the sixth year, 20% in the seventh year,
and 25% in the eighth year. The Company made such an election.
8. DEFERRED
TAX, NET
Deferred tax assets resulted
from asset impairment loss which was temporarily non-tax deductible for tax purposes but expensed in accordance with US GAAP; interest
income in sales-type leases which was recognized as income for tax purposes but not for book purpose as it did not meet revenue recognition
in accordance with US GAAP; accrued employee social insurance that can be deducted for tax purposes in the future, and the difference
between tax and accounting basis of cost of fixed assets which was capitalized for tax purposes and expensed as part of cost of systems
in accordance with US GAAP. Deferred tax liability arose from the difference between tax and accounting basis of net investment in sales-type
leases.
As of March
31, 2023 and December 31, 2022, deferred tax assets consisted of the following:
| |
2023 | | |
2022 | |
Accrued expenses | |
$ | 55,325 | | |
$ | 57,611 | |
Write-off Erdos TCH net investment in sales-type leases * | |
| 4,491,262 | | |
| 4,579,725 | |
Impairment loss of Xi’an TCH’s investment into the HYREF fund | |
| 2,728,582 | | |
| 2,692,186 | |
US NOL | |
| 798,314 | | |
| 730,855 | |
PRC NOL | |
| 9,885,089 | | |
| 9,118,123 | |
Total deferred tax assets | |
| 17,958,572 | | |
| 17,178,500 | |
Less: valuation allowance for deferred tax assets | |
| (17,958,572 | ) | |
| (17,178,500 | ) |
Deferred tax assets, net | |
$ | - | | |
$ | - | |
| * | This
represents the tax basis of Erdos TCH investment in sales type leases, which was written off under US GAAP upon modification of lease
terms, which made the lease payments contingent upon generation of electricity. |
9. LOAN
PAYABLE
Entrusted Loan Payable
(HYREF Loan)
The HYREF Fund was established
in July 2013 with a total fund of RMB 460 million ($77 million) invested in Xi’an Zhonghong for Zhonghong’s
three new CDQ WHPG projects. The HYREF Fund invested RMB 3 million ($0.5 million) as an equity investment and RMB 457 million
($74.5 million) as a debt investment in Xi’an Zhonghong; in return for such investments, the HYREF Fund was to receive interest
from Zhonghong for the HYREF Fund’s debt investment. The loan was collateralized by the accounts receivable and the fixed assets
of Shenqiu Phase I and II power generation systems; the accounts receivable and fixed assets of Zhonghong’s three CDQ WHPG systems;
and a 27 million RMB ($4.39 million) capital contribution made by Xi’an TCH in Zhonghong. Repayment of the loan (principal
and interest) was also jointly and severally guaranteed by Xi’an TCH and the Chairman and CEO of the Company. In the fourth quarter
of 2015, three power stations of Erdos TCH were pledged to Industrial Bank as an additional guarantee for the loan to Zhonghong’s
three CDQ WHPG systems. In 2016, two additional power stations of Erdos TCH and Pucheng Phase I and II systems were pledged to Industrial
Bank as an additional guarantee along with Xi’an TCH’s equity in Zhonghong.
The term of this loan was for
60 months from July 31, 2013 to July 30, 2018, with interest of 12.5%. The Company paid RMB 50 million ($7.54 million) of the
RMB 280 million ($42.22 million), and on August 5, 2016, the Company entered into a supplemental agreement with the lender to extend the
due date of the remaining RMB 230 million ($34.68 million) of the original RMB 280 million ($45.54 million) to August 6, 2017. During
the year ended December 31, 2017, the Company negotiated with the lender again to further extend the remaining loan balance of RMB 230
million ($34.68 million), RMB 100 million ($16.27 million), and RMB 77 million ($12.08 million) The lender had tentatively agreed to extend
the remaining loan balance until August 2019 with interest of 9%, subject to the final approval from its headquarters. The headquarters
did not approve the extension proposal with interest of 9%; however, on December 29, 2018, the Company and the lender agreed to an alternative
repayment proposal as described below.
Repayment of HYREF loan
1. Transfer of Chengli project
as partial repayment
On December 29, 2018, Xi’an
Zhonghong, Xi’an TCH, HYREF, Guohua Ku, and Chonggong Bai entered into a CDQ WHPG Station Fixed Assets Transfer Agreement, pursuant
to which Xi’an Zhonghong transferred Chengli CDQ WHPG station as the repayment for the loan of RMB 188,639,400 ($27.54 million)
to HYREF, the transfer of which was completed on January 22, 2019.
Xi’an TCH is a secondary
limited partner of HYREF. The FV of the CDQ WHPG station applied in the transfer was determined by the parties based upon the appraisal
report issued by Zhonglian Assets Appraisal Group (Shaanxi) Co., Ltd. as of August 15, 2018. However, per the discussion below, Xi’an
Zhonghong, Xi’an TCH, Guohua Ku and Chonggong Bai (the “Buyers”) entered into a Buy Back Agreement, also agreed to buy
back the Station when conditions under the Buy Back Agreement are met. Due to the Buy Back agreement, the loan was not deemed repaid,
and therefore the Company recognized Chengli project as assets subject to buyback and kept the loan payable remained recognized under
ASC 405-20-40-1 as of December 31, 2020. The Buy Back agreement was terminated in April 2021 (see 2 below for detail).
2. Buy Back Agreement
On December 29, 2018, Xi’an
TCH, Xi’an Zhonghong, HYREF, Guohua Ku, Chonggong Bai and Xi’an Hanneng Enterprises Management Consulting Co. Ltd. (“Xi’an
Hanneng”) entered into a Buy Back Agreement.
Pursuant to the Buy Back Agreement,
the Buyers jointly and severally agreed to buy back all outstanding capital equity of Xi’an Hanneng which was transferred to HYREF
by Chonggong Bai (see 3 below), and a CDQ WHPG station in Boxing County which was transferred to HYREF by Xi’an Zhonghong. The buy-back
price for the Xi’an Hanneng’s equity was based on the higher of (i) the market price of the equity shares at the time of buy-back;
or (ii) the original transfer price of the equity shares plus bank interest. The buy-back price for the Station was based on the higher
of (i) the FV of the Station on the date transferred; or (ii) the loan balance at the date of the transfer plus interest accrued through
that date. HYREF could request that the Buyers buy back the equity shares of Xi’an Hanneng and/or the CDQ WHPG station if one of
the following conditions is met: (i) HYREF holds the equity shares of Xi’an Hanneng until December 31, 2021; (ii) Xi’an Huaxin
New Energy Co., Ltd., is delisted from The National Equities Exchange And Quotations Co., Ltd., a Chinese over-the-counter trading system
(the “NEEQ”); (iii) Xi’an Huaxin New Energy, or any of the Buyers or its affiliates has a credit problem, including
not being able to issue an auditor report or standard auditor report or any control person or executive of the Buyers is involved in crimes
and is under prosecution or has other material credit problems, to HYREF’s reasonable belief; (iv) if Xi’an Zhonghong fails
to timely make repayment on principal or interest of the loan agreement, its supplemental agreement or extension agreement; (v) the Buyers
or any party to the Debt Repayment Agreement materially breaches the Debt Repayment Agreement or its related transaction documents, including
but not limited to the Share Transfer Agreement, the Pledged Assets Transfer Agreement, the Entrusted Loan Agreement and their guarantee
agreements and supplemental agreements. Due to halted trading of Huaxin stock by NEEQ for not filing its 2018 annual report, on December
19, 2019, Xi’an TCH, Xi’an Zhonghong, Guohua Ku and Chonggong Bai jointly and severally agreed to buy back all outstanding
capital equity of Xi’an Hanneng which was transferred to HYREF by Chonggong Bai earlier. The total buy back price was RMB 261,727,506 ($37.52 million)
including accrued interest of RMB 14,661,506 ($2.10 million), and was paid in full by Xi’an TCH on December 20, 2019.
On April 9, 2021, Xi’an
TCH, Xi’an Zhonghong, Guohua Ku, Chonggong Bai and HYREF entered a Termination of Fulfillment Agreement (termination agreement).
Under the termination agreement, the original buyback agreement entered on December 19, 2019 was terminated upon signing of the termination
agreement. HYREF will not execute the buy-back option and will not ask for any additional payment from the buyers other than keeping the
CDQ WHPG station. The Company recorded a gain of approximately $3.1 million from transferring the CDP WHPG station to HYREF as partial
repayment of the entrusted loan resulting from the termination of the buy-back agreement.
3. Transfer of Xuzhou Huayu Project
and Shenqiu Phase I & II project to Mr. Bai for partial repayment of HYREF loan
On January 4, 2019, Xi’an
Zhonghong, Xi’an TCH, and Mr. Chonggong Bai entered into a Projects Transfer Agreement, pursuant to which Xi’an Zhonghong
transferred a CDQ WHPG station (under construction) located in Xuzhou City for Xuzhou Huayu Coking Co., Ltd. (“Xuzhou Huayu Project”)
to Mr. Bai for RMB 120,000,000 ($17.52 million) and Xi’an TCH transferred two Biomass Power Generation Projects in
Shenqiu (“Shenqiu Phase I and II Projects”) to Mr. Bai for RMB 127,066,000 ($18.55 million). Mr. Bai agreed
to transfer all the equity shares of his wholly owned company, Xi’an Hanneng, to HYREF as repayment for the RMB 247,066,000 ($36.07 million)
loan made by Xi’an Zhonghong to HYREF as consideration for the transfer of the Xuzhou Huayu Project and Shenqiu Phase I and II Projects.
On February 15, 2019, Xi’an
Zhonghong completed the transfer of the Xuzhou Huayu Project and Xi’an TCH completed the transfer of Shenqiu Phase I and II Projects
to Mr. Bai, and on January 10, 2019, Mr. Bai transferred all the equity shares of his wholly owned company, Xi’an Hanneng, to HYREF
as repayment of Xi’an Zhonghong’s loan to HYREF as consideration for the transfer of the Xuzhou Huayu Project and Shenqiu
Phase I and II Projects.
Xi’an Hanneng is a holding
company and was supposed to own 47,150,000 shares of Xi’an Huaxin New Energy Co., Ltd. (“Huaxin”), so that
HYREF will indirectly receive and own such shares of Xi’an Huaxin as the repayment for the loan of Zhonghong. Xi’an Hanneng
already owned 29,948,000 shares of Huaxin; however, Xi’an Hanneng was not able to obtain the remaining 17,202,000 shares
due to halted trading of Huaxin stock by NEEQ for not filing its 2018 annual report.
On December
19, 2019, Xi’an TCH, Xi’an Zhonghong, Guohua Ku and Chonggong Bai jointly and severally agreed to buy back all outstanding
capital equity of Xi’an Hanneng which was transferred to HYREF by Chonggong Bai earlier. The total buy back price was RMB 261,727,506 ($37.52 million)
including accrued interest of RMB 14,661,506 ($2.10 million), and was paid in full by Xi’an TCH on December 20,
2019. On December 20, 2019, Mr. Bai, Xi’an TCH and Xi’an Zhonghong agreed to have Mr. Bai repay the Company in
cash for the transfer price of Xuzhou Huayu and Shenqiu in five installment payments. The 1st payment of RMB 50 million
($7.17 million) was due January 5, 2020, the 2nd payment of RMB 50 million ($7.17 million) was due
February 5, 2020, the 3rd payment of RMB 50 million ($7.17 million) was due April 5, 2020, the 4th payment
of RMB 50 million ($7.17 million) was due on June 30, 2020, and the final payment of RMB 47,066,000 ($6.75 million)
was due September 30, 2020. As of December 31, 2020, the Company received the full payment of RMB 247 million ($36.28 million)
from Mr. Bai.
4. The lender agreed to extend
the repayment of RMB 77.00 million ($12.13 million) to July 8, 2023. However, per court’s judgement on June 28, 2021,
the Company should repay principal $12.13 million and accrued interest of $0.38 million within 10 days from the judgment date.
The Company has not paid it yet as of this report date, but will pay it in full by the end of 2023.
Xi’an TCH had investment
RMB 75.00 million ($11.63 million) into the HYREF fund as a secondary limited partner, and the Company recorded an impairment
loss of $11.63 million for such investment during the year ended December 31, 2021 due to uncertainty of the collection of the investment.
This was impaired as Hongyuan does not have the ability to pay back (see Note 15 – Litigation).
10. NOTE PAYABLE, NET
Promissory Notes in December
2020
On December
4, 2020, the Company entered into a Note Purchase Agreement with an institutional investor, pursuant to which the Company issued the Purchaser
a Promissory Note of $3,150,000. The Purchaser purchased the Note with an original issue discount (“OID”) of $150,000, which
was recognized as debt discount is amortized using the interest method over the life of the note. The Note bears interest at 8% and
has a term of 24 months. All outstanding principal and accrued interest on the Note was due and payable December 3, 2022. The Company’s
obligations under the Note may be prepaid at any time, provided that in such circumstance the Company would pay 125% of any amounts
outstanding under the Note and being prepaid. Beginning on the date that is six months from the issue date of the Note, Purchaser
shall have the right to redeem any amount of this Note up to $500,000 per calendar month by providing written notice to the Company. Upon
receipt of the redemption notice from the lender, the Company shall pay the applicable redemption amount in cash to lender within three
trading days of receipt of such redemption notice; if the Company fails to pay, then the outstanding balance will automatically be increased
by 25%. During the year ended December 31, 2022, the Company amortized OID of $69,355 and recorded $835 interest expense
on this Note.
During the year ended December
31, 2021, the Company entered into several Exchange Agreements with the lender, pursuant to the Agreements, the Company and Lender partitioned
new Promissory Notes of $3,850,000 from the original Promissory Note, including adjustment of $818,914 to increase the principal
of the notes during the second quarter of 2021 as a result of the Company’s failure to pay the redemption amount in cash to lender
within three trading days from receipt of the redemption notice, the Company recorded $818,914 principal adjustment as interest expense. The
Company and Lender exchanged these Partitioned Notes for the delivery of 576,108 shares of the Company’s common stock. The
Company recorded $151,275 loss on conversion of these notes in 2021. On January 10, 2022, the Company and Lender exchanged a
Partitioned Notes of $346,986 for the delivery of 58,258 shares of the Company’s common stock. The Company recorded
$26,193 loss on conversion of this note in 2022. This Promissory Notes was paid in full on January 10, 2022.
Promissory Notes in April
2021
On April
2, 2021, the Company entered into a Note Purchase Agreement with an institutional investor, pursuant to which the Company issued to the
Purchaser a Promissory Note of $5,250,000. The Purchaser purchased the Note with an OID of $250,000, which was recognized as a debt discount
is amortized using the interest method over the life of the note. The Note bears interest at 8% and has a term of 24 months.
All outstanding principal and accrued interest on the Note was due and payable on April 1, 2023. However, as of this report date, the
Company did not repay the loan. The Company’s obligations under the Note may be prepaid at any time, provided that in such circumstance
the Company would pay 125% of any amounts outstanding under the Note and being prepaid. Beginning on the date that is six months
from the issue date of the Note, Purchaser shall have the right to redeem any amount of this Note up to $825,000 per calendar
month by providing written notice to the Company. Upon receipt of the redemption notice from the lender, the Company shall pay the applicable
redemption amount in cash to lender within three trading days of receipt of such redemption notice; if the Company fails to pay, then
the outstanding balance will automatically be increased by 25%. On October 28, 2021, the lender made an adjustment of $1,370,897 to
increase the outstanding principal of the notes as a result of the Company’s failure to pay the redemption amount in cash to lender
on time, the Company recorded $1,370,897 principal adjustment as interest expense in 2021. The lender made an adjustment of
$229,015 to increase the outstanding principal of the notes based on a forbearance agreement entered on September 14, 2022 resulting
from the Company’s default event of being delinquent on SEC filings, the Company recorded the $229,015 principal adjustment
as interest expense. During the three months ended March 31, 2023, the Company amortized OID of $31,250 and recorded $111,064 interest
expense on this Note; and the Company and Lender exchanged these Partitioned Notes of $500,000 for the delivery of 241,537 shares
of the Company’s common stock. The Company recorded $10,482 gain on conversion of these notes in 2022. As of March
31, 2023, the outstanding principal balance of this note was $5,545,168 with accrued interest of $55,907. The Note was classified
as a current liability in accordance with ASC 470-10-45 Other Presentation Matters – General Due on Demand Loan Arrangements.
11. STOCKHOLDERS’ EQUITY
Warrants
Following is a summary of the
activities of warrants that were issued from equity financing for the three months ended March 31, 2023:
| |
Number of Warrants | | |
Average Exercise Price | | |
Weighted Average Remaining Contractual Term in Years | |
Outstanding at January 1, 2023 | |
| 30,411 | | |
$ | 14.0 | | |
| 1.21 | |
Exercisable at January 1, 2023 | |
| 30,411 | | |
$ | 14.0 | | |
| 1.21 | |
Granted | |
| - | | |
| - | | |
| - | |
Exchanged | |
| - | | |
| - | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Expired | |
| - | | |
| - | | |
| - | |
Outstanding at March 31, 2023 | |
| 30,411 | | |
$ | 14.0 | | |
| 0.96 | |
Exercisable at March 31, 2023 | |
| 30,411 | | |
$ | 14.0 | | |
| 0.96 | |
12. STOCK-BASED COMPENSATION
PLAN
Options to Employees and
Directors
On June 19, 2015, the stockholders
of the Company approved the China Recycling Energy Corporation Omnibus Equity Plan (the “Plan”) at its annual meeting. The
total shares of Common Stock authorized for issuance during the term of the Plan is 124,626 . The Plan was effective immediately
upon its adoption by the Board of Directors on April 24, 2015, subject to stockholder approval, and will terminate on the earliest to
occur of (i) the 10th anniversary of the Plan’s effective date, or (ii) the date on which all shares available for issuance under
the Plan shall have been issued as fully-vested shares. The stockholders approved the Plan at their annual meeting on June 19, 2015.
The following table summarizes
option activity with respect to employees and independent directors for the three months ended March 31, 2023:
| |
Number of Shares | | |
Average Exercise Price per Share | | |
Weighted Average Remaining Contractual Term in Years | |
Outstanding at January 1, 2023 | |
| 500 | | |
$ | 16.1 | | |
| 4.32 | |
Exercisable at January 1, 2023 | |
| 500 | | |
$ | 16.1 | | |
| 4.32 | |
Granted | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Outstanding at March 31, 2023 | |
| 500 | | |
$ | 16.1 | | |
| 4.07 | |
Exercisable at March 31, 2023 | |
| 500 | | |
$ | 16.1 | | |
| 4.07 | |
13. INCOME TAX
The Company’s Chinese subsidiaries
are governed by the Income Tax Law of the PRC concerning privately-run enterprises, which are generally subject to tax at 25% on
income reported in the statutory financial statements after appropriate tax adjustments. Under Chinese tax law, the tax treatment of finance
and sales-type leases is similar to US GAAP. However, the local tax bureau continues to treat the Company’s sales-type leases as
operating leases. Accordingly, the Company recorded deferred income taxes.
The Company’s subsidiaries
generate all of their income from their PRC operations. All of the Company’s Chinese subsidiaries’ effective income tax rate
for 2023 and 2022 was 25%. Yinghua, Shanghai TCH, Xi’an TCH, Huahong, Zhonghong and Erdos TCH file separate income tax returns.
There is no income tax for companies
domiciled in the Cayman Islands. Accordingly, the Company’s CFS do not present any income tax provisions related to Cayman Islands
tax jurisdiction, where Sifang Holding is domiciled.
The US parent company, SPC
is taxed in the US and, as of March 31, 2023, had net operating loss (“NOL”) carry forwards for income taxes of $3.80 million;
for federal income tax purposes, the NOL arising in tax years beginning after 2017 may only reduce 80% of a taxpayer’s taxable
income, and may be carried forward indefinitely. However, the coronavirus Aid, Relief and Economic Security Act (“the CARES Act”)
issued in March 2020, provides tax relief to both corporate and noncorporate taxpayers by adding a five-year carryback period and temporarily
repealing the 80% limitation for NOLs arising in 2018, 2019 and 2020. Management believes the realization of benefits from these
losses uncertain due to the US parent company’s continuing operating losses. Accordingly, a 100% deferred tax asset valuation
allowance was provided.
As of March 31, 2023, the Company’s
PRC subsidiaries had $39.54 million NOL that can be carried forward to offset future taxable income for five years from
the year the loss is incurred. The NOL was mostly from Erdos TCH and Zhonghong. Management considers the scheduled reversal of deferred
tax liabilities, projected future taxable income and tax planning strategies in making this assessment. After consideration of all the
information available, management believes that significant uncertainty exists with respect to future realization of the deferred tax
assets due to the recurring losses from operations of these entities, accordingly, the Company recorded a 100% deferred tax valuation
allowance for the PRC NOL.
The following table reconciles
the U.S. statutory rates to the Company’s effective tax rate for the three months ended March 31, 2023 and 2022:
| |
2023 | | |
2022 | |
U.S. statutory rates expense (benefit) | |
| (21.0 | )% | |
| (21.0 | )% |
Tax rate difference – current provision | |
| 3.4 | % | |
| 0.5 | % |
Permanent differences | |
| 5.1 | % | |
| 11.0 | % |
Change in valuation allowance | |
| 17.8 | % | |
| 13.7 | % |
Tax expense (benefit) per financial statements | |
| 5.3 | % | |
| 4.2 | % |
The provision for income tax
expense (benefit) for the three months ended March 31, 2023 and 2022 consisted of the following:
| |
2023 | | |
2022 | |
Income tax expense (benefit) – current | |
$ | 4,534 | | |
$ | 17,707 | |
Income tax expense – deferred | |
| - | | |
| - | |
Total income tax expense (benefit) | |
$ | 4,534 | | |
$ | 17,707 | |
14. STATUTORY RESERVES
Pursuant to the corporate law
of the PRC effective January 1, 2006, the Company is only required to maintain one statutory reserve by appropriating from its after-tax
profit before declaration or payment of dividends. The statutory reserve represents restricted retained earnings.
Surplus Reserve Fund
The Company’s Chinese subsidiaries
are required to transfer 10% of their net income, as determined under PRC accounting rules and regulations, to a statutory surplus
reserve fund until such reserve balance reaches 50% of the Company’s registered capital.
The surplus reserve fund is non-distributable
other than during liquidation and can be used to fund previous years’ losses, if any, and may be utilized for business expansion
or converted into share capital by issuing new shares to existing shareholders in proportion to their shareholding or by increasing the
par value of the shares currently held by them, provided that the remaining reserve balance after such issue is not less than 25%
of the registered capital.
The maximum statutory reserve
amount has not been reached for any subsidiary. The table below discloses the statutory reserve amount in the currency type registered
for each Chinese subsidiary as of March 31, 2023 and December 31, 2022:
Name of Chinese Subsidiaries | |
Registered
Capital | | |
Maximum
Statutory Reserve Amount | | |
Statutory
reserve at March 31, 2023 | | |
Statutory
reserve at December 31, 2022 | |
Shanghai TCH | |
$ | 29,800,000 | | |
$ | 14,900,000 | | |
¥ | 6,564,303 ($1,003,859) | | |
¥ | 6,564,303 ($1,003,859) | |
| |
| | | |
| | | |
| | | |
| | |
Xi’an TCH | |
¥ | 202,000,000 | | |
¥ | 101,000,000 | | |
¥ | 73,798,743 ($11,251,865) | | |
¥ | 73,781,005 ($11,249,275) | |
| |
| | | |
| | | |
| | | |
| | |
Erdos TCH | |
¥ | 120,000,000 | | |
¥ | 60,000,000 | | |
¥ | 19,035,814 ($2,914,869) | | |
¥ | 19,035,814 ($2,914,869) | |
| |
| | | |
| | | |
| | | |
| | |
Xi’an
Zhonghong | |
¥ | 30,000,000 | | |
¥ | 15,000,000 | | |
| Did not accrue yet due to accumulated deficit | | |
| Did not accrue yet due to accumulated deficit | |
| |
| | | |
| | | |
| | | |
| | |
Shaanxi
Huahong | |
$ | 2,500,300 | | |
$ | 1,250,150 | | |
| Did not accrue yet due to accumulated deficit | | |
| Did not accrue yet due to accumulated deficit | |
| |
| | | |
| | | |
| | | |
| | |
Zhongxun | |
¥ | 35,000,000 | | |
¥ | 17,500,000 | | |
| Did not accrue yet due to accumulated deficit | | |
| Did not accrue yet due to accumulated deficit | |
Common Welfare Fund
The common welfare fund is a
voluntary fund to which the Company can transfer 5% to 10% of its net income. This fund can only be utilized for capital items
for the collective benefit of the Company’s employees, such as construction of dormitories, cafeteria facilities, and other staff
welfare facilities. This fund is non-distributable other than upon liquidation. The Company does not participate in this fund.
15. CONTINGENCIES
China maintains a “closed”
capital account, meaning companies, banks, and individuals cannot move money in or out of the country except in accordance with strict
rules. The People’s Bank of China (PBOC) and State Administration of Foreign Exchange (SAFE) regulate the flow of foreign exchange
in and out of the country. For inward or outward foreign currency transactions, the Company needs to make a timely declaration to the
bank with sufficient supporting documents to declare the nature of the business transaction. The Company’s sales, purchases and
expense transactions are denominated in RMB and all of the Company’s assets and liabilities are also denominated in RMB. The RMB
is not freely convertible into foreign currencies under the current law. Remittances in currencies other than RMB may require certain
supporting documentation in order to make the remittance.
The Company’s operations
in the PRC are subject to specific considerations and significant risks not typically associated with companies in North America and Western
Europe. These include risks associated with, among others, the political, economic and legal environments and foreign currency exchange.
The Company’s results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary
measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.
Litigation
In November 2019, Beijing Hongyuan
Recycling Energy Investment Center (“BIPC”), or Hongyuan, filed a lawsuit with the Beijing Intermediate People’s Court
against Xi’an TCH to compel Xi’an TCH to repurchase certain stock pursuant to a stock repurchase option agreement. On April
9, 2021, the court rendered a judgment in favor of Hongyuan. Xi’an TCH filed a motion for retrial to High People’s Court of
Beijing on April 13, 2022, because Xi’an TCH paid RMB 261 million ($37.58 million) principal and interest to Hongyuan
as an out-of-court settlement. On April 11, 2022, Xi’an Zhonghong New Energy Technology Co. Ltd., filed an application for retrial
and provided relevant evidence to the Beijing High People’s Court on the Civil Judgment No. 264, awaiting trial. On August 10, 2022,
Beijing No. 1 Intermediate People’s Court of Beijing issued a Certificate of Active Performance, proving that Xi’an Zhonghong
New Energy Technology Co., Ltd. had fulfilled its buyback obligations as disclosed in Note 9 that, on April 9, 2021, Xi’an TCH,
Xi’an Zhonghong, Guohua Ku, Chonggong Bai and HYREF entered a Termination of Fulfillment Agreement (termination agreement). Under
the termination agreement, the original buyback agreement entered on December 19, 2019 was terminated upon signing of the termination
agreement. HYREF will not execute the buy-back option and will not ask for any additional payment from the buyers other than keeping the
CDQ WHPG station.
As of this
report date, Xi’an Zhonghong is waiting for Court’s decision on retrial petition that was submitted in April 2022. During
this waiting period, BIPC entered the execution procedure, and there is a balance of RMB 14,204,317 ($2.20 million) between
the amount executed by the court and the liability recognized by Xi ‘an TCH, which was mainly the enforcement fee, legal and penalty
fee for the original judgement, and was automatically generated by the toll collection system of the People’s court. The Company
accrued $2.20 million litigation expense as of March 31, 2023.
On June 28, 2021, Beijing No.4
Intermediate People’s Court of Beijing entered into a judgement that Xi’an Zhonghong Technology Co., Ltd. should pay the loan
principal of RMB 77 million ($11.06 million) with loan interest of RMB 2,418,229 ($0.35 million) to Beijiang
Hongyuan Recycling Energy Investment Center (Limited Partnership). In the end of 2022, Beijing No.4 Intermediate People’s Court
of Beijing entered into the judgment enforcement procedure, which, in addition to the loan principal with interest amount, Xi’an
Zhonghong Technology Co., Ltd. was to pay judgment enforcement fee, late fee and other fees of RMB 80,288,184 ($11.53 million)
in total, the Company recorded these additional fees in 2022.
16. COMMITMENTS
Lease
Commitment
On November 20, 2017, Xi’an
TCH entered into a lease for its office from December 1, 2017 through November 30, 2020. The monthly rent was RMB 36,536 ($5,600)
with quarterly payment in advance. This lease expired in November 2020. The Company entered a new lease for the same location
from January 1, 2021 through December 31, 2023 with monthly rent of RMB 36,536 ($5,600), to be paid every half year in
advance.
The components of lease costs,
lease term and discount rate with respect of the office lease with an initial term of more than 12 months are as follows:
| |
Three Months Ended | |
| |
March 31, 2023 | |
Operating lease cost – amortization of ROU | |
$ | 15,618 | |
Operating lease cost – interest expense on lease liability | |
$ | 389 | |
Weighted Average Remaining Lease Term - Operating leases | |
| 0.75 years | |
Weighted Average Discount Rate - Operating leases | |
| 5 | % |
| |
Three Months Ended | |
| |
March 31, 2022 | |
Operating lease cost– amortization of ROU | |
$ | 16,040 | |
Operating lease cost – interest expense on lease liability | |
$ | 1,220 | |
The following is a schedule,
by years, of maturities of the office lease liabilities as of March 31, 2023:
For the year ended March 31, 2024, | |
$ | 31,902 | |
Total undiscounted cash flows | |
| 31,902 | |
Less: imputed interest | |
| (397 | ) |
Present value of lease liabilities | |
$ | 31,505 | |
Employment Agreement
On May 8, 2020, the Company entered
an employment agreement with Yongjiang Shi, the Company’s CFO for 24 months. The monthly salary was RMB 16,000 ($2,200).
The Company will grant the CFO no less than 5,000 shares of the Company’s common stock annually; however, as of this report
date, the Board of Directors and Compensation Committee have not approved the number of shares to be given to the CFO, nor any stock reward
agreement has been signed.
On May 6, 2022, the Company entered
another employment agreement with Mr. Shi for 24 months with monthly salary of RMB 18,000 ($2,500). The Company will grant the
CFO no less than 5,000 shares of the Company’s common stock annually; however, as of this report date, the Board of Directors
and Compensation Committee have not approved the number of shares to be given to the CFO, nor any stock reward agreement has been signed.
17. SUBSEQUENT EVENTS
On May 11, 2023, Company entered
into an Exchange Agreement with the lender. Pursuant to the Agreement, the Company and Lender partitioned a new Promissory Notes of $250,000 from
the original Promissory Note entered on April 2, 2021. The Company and Lender exchanged this Partitioned Note for the delivery of 154,473 shares
of the Company’s Common Stock.