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 September 30, 2022 and December 31, 2021:
Schedule
of Assets and Liabilities of Variable Interest Entities
|
|
September 30, 2022 |
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,799,152 |
|
|
$ |
1,856,017 |
|
Accounts receivable, net |
|
|
- |
|
|
|
- |
|
Prepaid expenses and other current assets |
|
|
1,860,867 |
|
|
|
2,388,893 |
|
Due from related party, current |
|
|
- |
|
|
|
15,997,803 |
|
Loan held-for-investment, related parties, current, net of allowance for loan losses of $7,701,250 and $0, respectively |
|
|
- |
|
|
|
- |
|
Total current assets |
|
|
3,660,019 |
|
|
|
20,242,713 |
|
Due from related party, non-current, net of allowance for losses of $15,100,584 and $0, respectively |
|
|
25,001 |
|
|
|
- |
|
Loan interest receivable, non-current, net of allowance for loan losses of $335,673 and $0, respectively |
|
|
38,260 |
|
|
|
- |
|
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 |
|
|
111,322,761 |
|
|
|
14,600,000 |
|
Property and equipment, net |
|
|
399,798 |
|
|
|
147,519 |
|
Intangible assets, net |
|
|
2,970,427 |
|
|
|
28,150,048 |
|
Goodwill |
|
|
40,124,491 |
|
|
|
116,188,021 |
|
Cost method Investments |
|
|
1,000,000 |
|
|
|
1,000,000 |
|
Right of use assets, net |
|
|
45,000 |
|
|
|
- |
|
Total assets |
|
$ |
159,522,496 |
|
|
$ |
180,328,301 |
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,910,250 |
|
|
$ |
686,674 |
|
Accrued expenses and other current liabilities |
|
|
2,523,283 |
|
|
|
1,672,492 |
|
Operating lease liabilities |
|
|
44,131 |
|
|
|
- |
|
Total current liabilities |
|
|
4,477,663 |
|
|
|
2,359,166 |
|
Intercompany |
|
|
65,966,770 |
|
|
|
- |
|
Notes payable |
|
|
6,000,000 |
|
|
|
2,650,000 |
|
Due to related party |
|
|
- |
|
|
|
315,666 |
|
Total liabilities |
|
$ |
76,444,433 |
|
|
$ |
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 September 30, 2022 and 2021:
Schedule
of Operations of Variable Interest Entities
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
|
For the Three Months |
|
|
For the Nine Months |
|
|
|
Ended September 30, |
|
|
Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Revenues, net |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
307,339 |
|
Cost of revenues |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
93,685 |
|
Gross Profit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
213,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
105,639,946 |
|
|
|
11,761,747 |
|
|
|
138,747,755 |
|
|
|
11,866,488 |
|
Operating (Loss) income |
|
|
(105,639,946 |
) |
|
|
(11,761,747 |
) |
|
|
(138,747,755 |
) |
|
|
(11,652,834 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (Expense) Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(29,669 |
) |
|
|
(155,476 |
) |
|
|
(42,784 |
) |
|
|
(163,236 |
) |
Other income |
|
|
175,529 |
|
|
|
98,333 |
|
|
|
527,493 |
|
|
|
98,353 |
|
Loan loss expense |
|
|
(8,036,923 |
) |
|
|
- |
|
|
|
(8,036,923 |
) |
|
|
- |
|
Total Other Expense |
|
|
7,891,063 |
|
|
|
57,123 |
|
|
|
7,552,214 |
|
|
|
64,883 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Net (Loss) Income |
|
$ |
(113,531,009 |
) |
|
$ |
(11,818,870 |
) |
|
$ |
(146,299,968 |
) |
|
$ |
(11,717,717 |
) |
|