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:
Schedule
of Assets and Liabilities of Variable Interest Entities
|
|
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:
Schedule
of Operations of Variable Interest Entities
|
|
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 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Net (Loss) Income |
|
$ |
(21,883,348 |
) |
|
$ |
45,085 |
|
|
$ |
(32,768,960 |
) |
|
$ |
101,153 |
|
|