Quarterly report pursuant to Section 13 or 15(d)

Variable Interest Entities (Tables)

v3.22.4
Variable Interest Entities (Tables)
6 Months Ended
Jun. 30, 2022
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Assets and Liabilities of Variable Interest Entities

The following table presents the carrying values of the assets and liabilities of entities that are VIEs and consolidated by the Company as of June 30, 2022 and December 31, 2021:

 

   

June 30,

2022

   

December 31,

2021

 
             
Assets                
Current assets:                
Cash and cash equivalents   $ 3,136,823     $ 1,856,017  
Prepaid expenses and other current assets     1,903,505       2,388,893  
Due from related party, current     -       15,997,803  
Loan held-for-investment, related parties, current     10,000,000       -  
Total current assets     15,040,329       20,242,713  
Due from related party, non-current     15,125,585       -  
Loan Interest Receivable, non-current     516,738       -  
Loan held-for-investment     750,000       3,100,000  
Loan held-for-investment, related parties     -       11,500,000  
Investment in Subsidiary     110,509,500       -  
Total other assets     126,901,823       14,600,000  
Property and equipment, net     400,472       147,519  
Intangible assets, net     26,145,877       28,150,048  
Goodwill     116,188,021       116,188,021  
Cost Method Investments     1,000,000       1,000,000  
Right of use assets, net     60,000       -  
Total assets   $

285,736,521

    $ 180,328,301  
                 
Liabilities and stockholders’ equity                
Current liabilities:                
Accounts payable   $ 1,179,833     $ 686,674  
Accrued expenses and other current liabilities     2,076,173       1,672,492  
Operating Lease Liabilities     58,419       -  
Total current liabilities     3,314,425       2,359,166  
Intercompany     60,887,412       -  
Notes payable     4,500,000       2,650,000  
Due to related party     -       315,666  
Total liabilities   $ 68,701,837     $ 5,324,832  
Schedule of Operations of Variable Interest Entities

The following table presents the operations of entities that are VIEs and consolidated by the Company as of June 30, 2022 and 2021:

 

  2022     2021     2022     2021  
   

For the Three Months

Ended June 30,

   

For the Six Months

Ended June 30,

 
    2022     2021     2022     2021  
Revenues, net   $ -     $ 92,945     $ -     $ 307,339  
Cost of revenues     -       9,530       -       93,685  
Gross Profit     -       83,415       -       213,654  
                                 
Operating Expenses:                                
Selling, general and administrative     22,135,840       4,320       33,107,809       104,741  
Operating (loss) income     (22,135,840 )     79,095       (33,107,809 )     108,913  
                                 
Other (Expense) Income:                                
Interest (expense) income     (10,903 )     (34,010 )     (13,115 )     (7,760 )
Other income     263,395       -       351,964       -  
Total Other (Expense) Income    

(252,492

)    

34,010

      (338,849 )     7,760  
Loss before income taxes     (21,883,348 )     45,085       (32,768,960 )     101,153  
Income tax expense     -       -       -       -  
Net (Loss) Income   $ (21,883,348 )   $ 45,085     $ (32,768,960 )   $ 101,153