UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 or 15d-16 UNDER THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of June, 2020

 

Commission file number: 001-39259

 

China Liberal Education Holdings Limited

(Exact name of Registrant as Specified in its Charter)

 

Cayman Islands

(Jurisdiction of Incorporation or Organization)

 

Room 1618 Zhongguangcun MOOC Times Building,

18 Zhongguangcun Street, Haidian District

Beijing, People’s Republic of China 100190

(Address of Principal Executive Offices)

 

Jianxin Zhang, Chief Executive Officer

Tel: +86-10-6597-8118

Room 1618 Zhongguangcun MOOC Times Building,

18 Zhongguangcun Street, Haidian District

Beijing, People’s Republic of China 100190

(Name, Telephone, E-mail and/or Facsimile Number and Address of Company Contact Person)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x Form 40-F ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulations S-T Rule 101(b)(1): ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulations S-T Rule 101(b)(7): ¨

 

 

 

 

EXHIBIT INDEX

 

Exhibit No.

Description of Document

 

 

 

99.1

 

Press release dated June 30, 2020, China Liberal Education Holdings Limited Announces Fiscal Year 2019 Financial Results

 

 

2

 

  

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

China Liberal Education Holdings Limited

 

 

 

 

Date: June 30, 2020

By:

/s/ Jianxin Zhang

 

Name:

Mr. Jianxin Zhang

 

 

Title:

Chairman and Chief Executive Officer

 

 

3

 

cleu_ex991.htm

EXHIBIT 99.1

 

China Liberal Education Holdings Limited Announces Fiscal Year 2019 Financial Results

 

BEIJING, CHINA, June 30, 2020 -- China Liberal Education Holdings Limited (Nasdaq: CLEU) (“China Liberal”, or the “Company”, or “we”), an educational services provider in China, today announced its financial results for the fiscal year ended December 31, 2019.

 

Mr. Jianxin Zhang, Chairman and CEO of China Liberal, commented, “We are excited to announce that we achieved record revenue for fiscal year 2019, which represented a year-over-year increase of 9.3%. The success of our Company continues to be driven by our core values of ‘integrity, professionalism, creativity and innovation’ and our aspiration to help more Chinese students to achieve their academic and professional goal. Our successful IPO in May this year marked an important milestone for both the Company and our shareholders. Going forward, we will continue focusing on investing in technology and leveraging our intellectual property, offering our smart campus solutions to a growing number of partnering schools. In addition, we will expand our focus to include computer science major, continue investing in sales and marketing activities to recruit art students for our one-on-one consulting services, and expanding classroom-based pre-session training services based on our current proven one-on-one consulting.”

  

Fiscal Year 2019 Financial Highlights

 

 

 

For the Fiscal Years Ended December 31,

 

($ millions, except per share data)

 

2019

 

 

2018

 

 

%Change

 

Revenue

 

 

5.26

 

 

 

4.81

 

 

 

9.3 %

Gross profit

 

 

1.90

 

 

 

2.11

 

 

 

-10.0 %

Gross margin

 

 

36.1 %

 

 

43.9 %

 

 

-7.7 %

Income from operations

 

 

0.52

 

 

 

0.82

 

 

 

-37.0 %

Operating profit margin

 

 

9.9 %

 

 

17.1 %

 

 

-7.2 %

Net income

 

 

0.44

 

 

 

0.92

 

 

 

-52.6 %

Basic and diluted earnings per share

 

 

0.09

 

 

 

0.17

 

 

 

-47.1 %

 

 

·

Revenue increased by 9.3% year-over-year to $5.26 million for the fiscal year ended December 31, 2019 from $4.81 million for the prior fiscal year.

 

 

 

 

·

Gross profit decreased by 10.0% to $1.90 million for the fiscal year ended December 31, 2019 from $2.11 million for the prior fiscal year.

 

 
1

 

 

 

·

Gross margins were 36.1% and 43.8% for the fiscal year ended December 31, 2019 and 2018, respectively.

 

 

 

 

·

Income from operations was $0.52 million for the fiscal year ended December 31, 2019, compared to income from operations of $0.82 million for the same period of the prior fiscal year. Operating profit margin was 9.9% for the fiscal year ended December 31, 2019, compared to operating profit margin of 17.1% for the prior fiscal year.

 

 

 

 

·

Net income was $0.44 million for the fiscal year ended December 31, 2019, compared to $0.92 million for the prior fiscal year.

 

 

 

 

·

Basic and diluted earnings per share were $0.09 for the fiscal year ended December 31, 2019, compared to $0.17 for the prior fiscal year.

 

Fiscal Year 2019 Financial Results

 

Revenue

 

Revenue increased by 9.3% year-over-year to $5.26 million for the fiscal year ended December 31, 2019 from $4.81 million for the prior fiscal year. The increase revenue was mainly attributable to increased revenue from our technological consulting services for smart campus solutions in 2019 as compared to 2018.

 

 

 

For the Fiscal Years Ended December 31,

 

($ millions)

 

2019

 

 

2018

 

Revenue

 

Revenue

 

 

Cost of Revenue

 

 

Gross

Margin

 

 

Revenue

 

 

Cost of Revenue

 

 

Gross

Margin

 

Sino-foreign joint managed academic programs

 

 

2.48

 

 

 

1.51

 

 

 

39.1 %

 

 

2.41

 

 

 

1.16

 

 

 

51.9 %

Textbook and course material sales

 

 

0.01

 

 

 

0.01

 

 

 

12.6 %

 

 

0.03

 

 

 

0.02

 

 

 

33.3 %

Overseas study consulting services

 

 

0.53

 

 

 

0.26

 

 

 

50.9 %

 

 

0.55

 

 

 

0.06

 

 

 

89.1 %

Technological consulting services for smart campus solutions

 

 

2.23

 

 

 

1.58

 

 

 

29.1 %

 

 

1.82

 

 

 

1.46

 

 

 

19.8 %

Total

 

 

5.26

 

 

 

3.36

 

 

 

36.1 %

 

 

4.81

 

 

 

2.70

 

 

 

43.9 %

 

For the fiscal year ended December 31, 2019, revenue from sino-foreign jointly managed academic Programs increased by $0.07 million, or 2.9%, to $2.48 million from $2.41 million for the prior fiscal year. The increase was primarily attributable to an increase in average tuition fee of 18.8%, or $158 per student, with FMP and increase in average tuition fee of 11.4% ,or $119 per student, with Strait College as a result of our good reputation, attractive learning environment and strengthened marketing efforts, offset by a decrease in the number of students by 153, or 6.4%, from 2,389 students in fiscal year 2018 to 2,236 students in fiscal year 2019 because we stopped recruiting and enrolling new students into the FUT ISEC Program after the Class of July 2018 graduated. We also suspended recruiting for the NZTC Program after students graduated in July 2019.

 

 
2

 

 

Revenue from sales of textbooks and course materials decreased by $0.02 million, or 55.7%, to $0.01 million for the fiscal year ended December 31, 2019 from $0.03 million for the prior fiscal year. The decrease in textbook and course material sales was primarily due to the adjustments made by our partnered schools FMP and Strait College in teaching course content and curriculum settings, as a result of which, FMP and Strait College purchased textbooks and course materials from other vendors in order to match the new curriculum settings. This led to the decrease in our textbook sales in 2019.

 

Revenue from overseas study consulting services decreased by $0.02 million, or 4.0%, to $0.53 million for the fiscal year ended December 31, 2019 from $0.55 million for the prior fiscal year. The decrease was mainly because a decrease in the number of students pursuing art majors in foreign countries.

 

Revenue from providing smart campus related technological consulting service increased by $0.41 million, or 22.6%, to $2.23 million for the fiscal year ended December 31, 2019 from $1.82 million for the prior fiscal year. The increase was mainly due to the fact that the number of smart campus projects we undertook increased during 2019.

 

Cost of revenue

 

Cost of revenue increased by $0.66 million, or 24.4%, to $3.36 million for the fiscal year ended December 31, 2019, from $2.70 million for the prior fiscal year, primarily due to the increased hardware and software costs of $0.32 million associated with the smart campus projects, and increased salary, welfare and insurance costs for teachers and faculty by $0.18 million because we hired more qualified teachers to provide one-on-one tutoring to the students for our overseas studying consulting services.

 

 
3

 

 

Gross profit

 

Gross profit decreased by $0.21 million, or 10.0%, to $1.90 million for the fiscal year ended December 31, 2019, from $2.11 million for the prior fiscal year, while gross profit margin decreased by 7.8%, from 43.9% in fiscal year 2018 to 36.1% in fiscal year 2019. The decrease in gross profit was primarily due to our decreased revenue from study abroad consulting services when average service fee decreased by 16.0% because of a decrease in the number of students pursuing art majors in foreign countries. In addition, our smart campus related technological consulting services require both hardware and software application and our costs associated with undertaking these projects were relatively high. As more smart campus projects were executed by us in 2019, our gross profit and gross margin decreased.

 

Operating expenses

 

Selling expenses decreased by $0.11 million, or 15.7%, to $0.59 million for the fiscal year ended December 31, 2019, from $0.70 million for the prior fiscal year. This decrease in selling expenses was attributable primarily to a decrease in our brand advertising expenses by $15,713, a decrease in salary and employee welfare benefit expenses by $123,670, resulting from cutting down our sales and marketing personnel, offset by an increase in rent expenses by $101,687.

 

General and administrative expenses increased by $0.20 million, or 35.2%, to $0.78 million for the fiscal year ended December 31, 2019, from $0.58 million for the prior fiscal year, primarily due to an increase in audit fees of $360,000 in connection with the audits and reviews of our financial statements for our initial public offering (“IPO”), offset by a decrease in rent and property management expense by $70,603 and a decrease in office expense by $57,355.

 

Interest Income

 

Interest income decreased by $82,806 or 93.1%, to $6,120 for the fiscal year ended December 31, 2019, from $88,926 for the prior fiscal year. In 2018, we advanced a $1,997,726 (RMB13 million) interest bearing short-term loan to a third party Jinjiang Hengfeng Trading Co., Ltd. (“Hengfeng”) as working capital, with interest rate of 5% per annum. As a result, we reported higher interest income on the third-party loan in 2018. In 2019, our interest income primarily related to interest income generated from our bank deposits.

 

 
4

 

 

Other Income

 

We recorded other income of $0.07 million for the fiscal year ended December 31, 2019, compared to $0.18 million for the prior fiscal year. This decrease was primarily due to the decrease in the immediate refund of the levied VAT tax in 2019.

 

Provision for Income Taxes

 

Provision for income taxes was $0.16 million for the fiscal year ended December 31, 2019, a decrease of $0.01 million from $0.17 million for the prior fiscal year due to our decreased taxable income.

 

Net income

 

Net income was $0.44 million for the fiscal year ended December 31, 2019, compared to net income of $0.92 million for the prior fiscal year. Basic and diluted earnings per share were $0.09 for the fiscal year ended December 31, 2019, compared to $0.17 for the prior fiscal year.

 

Financial Condition

 

As of December 31, 2019, the Company had cash of $1.70 million, compared to $2.08 million as of December 31, 2018.

 

Net cash used in operating activities was $0.34 million for the fiscal year ended December 31, 2019, compared to net cash provided by operating activities of $0.26 million for the prior fiscal year.

 

Net cash used in investing activities was $0.47 million for the fiscal year ended December 31, 2019, compared to net cash provided by investing activities of $1.88 million for the prior fiscal year.

 

Net cash provided by financing activities was $439,193 for the fiscal year ended December 31, 2019, compared to $8,094 for the prior fiscal year.

 

Recent Developments

 

On May 13, 2020, the Company announced the closing of its IPO of 1,333,333 ordinary shares at a public offering price of $6.00 per share, for total gross proceeds of approximately $8.0 million before deducting underwriting discounts, commissions and other related expenses. The shares commenced trading on the Nasdaq Capital Market on May 8, 2020 under the ticker symbol “CLEU.”

 

 
5

 

 

About China Liberal Education Holdings Limited

 

China Liberal, headquartered in Beijing, is an educational services provider in China. It provides a wide range of services, including those under Sino-foreign jointly managed academic programs; overseas study consulting services; technological consulting services for Chinese universities to improve their campus information and data management system and to optimize their teaching, operating and management environment, creating a “smart campus”; and tailored job readiness training to graduating students. For more information, visit the company’s website at ir.chinaliberal.com.

 

Forward-Looking Statements

 

This document contains forward-looking statements. In addition, from time to time, we or our representatives may make forward-looking statements orally or in writing. We base these forward-looking statements on our expectations and projections about future events, which we derive from the information currently available to us. Such forward-looking statements relate to future events or our future performance, including: our financial performance and projections; our growth in revenue and earnings; and our business prospects and opportunities. You can identify forward-looking statements by those that are not historical in nature, particularly those that use terminology such as “may,” “should,” “expects,” “anticipates,” “contemplates,” “estimates,” “believes,” “plans,” “projected,” “predicts,” “potential,” or “hopes” or the negative of these or similar terms. In evaluating these forward-looking statements, you should consider various factors, including: our ability to change the direction of the Company; our ability to keep pace with new technology and changing market needs; and the competitive environment of our business. These and other factors may cause our actual results to differ materially from any forward-looking statement. Forward-looking statements are only predictions. The forward-looking events discussed in this press release and other statements made from time to time by us or our representatives, may not occur, and actual events and results may differ materially and are subject to risks, uncertainties and assumptions about us. We are not obligated to publicly update or revise any forward-looking statement, whether as a result of uncertainties and assumptions, the forward-looking events discussed in this press release and other statements made from time to time by us or our representatives might not occur.

 

Investor Relations Contact

 

China Liberal Education Holdings Limited

Email:ir@chinaliberal.com

 

Ascent Investor Relations LLC

Ms. Tina Xiao

Email:tina.xiao@ascent-ir.com

Tel: +1 917 609 0333

 

 
6

 

 

CHINA LIBERAL EDUCATION HOLDINGS LIMITED

CONSOLIDATED BALANCE SHEETS

 

 

 

As of December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

CURRENT ASSETS

 

 

 

 

 

 

Cash

 

$ 1,702,279

 

 

$ 2,077,166

 

Accounts receivable, net

 

 

518,191

 

 

 

833,174

 

Contract receivable, net

 

 

1,639,213

 

 

 

960,237

 

Advance to suppliers

 

 

836,766

 

 

 

19,885

 

Deferred initial public offering costs

 

 

649,451

 

 

 

-

 

Due from a related party

 

 

-

 

 

 

72,700

 

Prepaid expenses and other current assets

 

 

339,260

 

 

 

286,052

 

TOTAL CURRENT ASSETS

 

 

5,685,160

 

 

 

4,249,214

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

77,782

 

 

 

101,205

 

Right-of-use lease assets, net

 

 

18,372

 

 

 

-

 

Contract receivable, net

 

 

1,071,826

 

 

 

1,617,186

 

TOTAL NON-CURRENT ASSETS

 

 

1,167,980

 

 

 

1,718,391

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$ 6,853,140

 

 

$ 5,967,605

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable

 

$ 51,071

 

 

$ 121,558

 

Deferred revenue

 

 

562,056

 

 

 

149,560

 

Taxes payable

 

 

404,453

 

 

 

244,142

 

Due to related parties

 

 

461,633

 

 

 

22,591

 

Operating lease liabilities

 

 

10,326

 

 

 

-

 

Accrued expenses and other current liabilities

 

 

178,276

 

 

 

178,175

 

TOTAL CURRENT LIABILITIES

 

 

1,667,815

 

 

 

716,026

 

 

 

 

 

 

 

 

 

 

Operating lease liabilities, non-current

 

 

5,350

 

 

 

-

 

TOTAL LIABILITIES

 

 

1,673,165

 

 

 

716,026

 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Ordinary shares, $0.001 par value, 50,000,000 shares authorized; 5,000,000 shares issued and outstanding

 

 

5,000

 

 

 

5,000

 

Additional paid in capital

 

 

4,579,116

 

 

 

4,579,116

 

Statutory reserve

 

 

379,952

 

 

 

294,158

 

Retained earnings

 

 

528,315

 

 

 

88,967

 

Accumulated other comprehensive loss

 

 

(312,408 )

 

 

(234,237 )

Total China Liberal Education Holdings Limited shareholders’ equity

 

 

5,179,975

 

 

 

4,733,004

 

Non-controlling interest

 

 

-

 

 

 

518,575

 

Total shareholders’ equity

 

 

5,179,975

 

 

 

5,251,579

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$ 6,853,140

 

 

$ 5,967,605

 

 

 
7

 

 

CHINA LIBERAL EDUCATION HOLDINGS LIMITED

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

 

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

REVENUE, NET

 

$ 5,255,810

 

 

$ 4,808,993

 

 

$ 3,885,886

 

COST OF REVENUE

 

 

3,360,694

 

 

 

2,702,297

 

 

 

2,161,322

 

GROSS PROFIT

 

 

1,895,116

 

 

 

2,106,696

 

 

 

1,724,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses

 

 

593,215

 

 

 

704,060

 

 

 

541,424

 

General and administrative expenses

 

 

783,241

 

 

 

579,500

 

 

 

408,762

 

Total operating expenses

 

 

1,376,456

 

 

 

1,283,560

 

 

 

950,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

 

518,660

 

 

 

823,136

 

 

 

774,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

6,120

 

 

 

88,926

 

 

 

70,743

 

Other income, net

 

 

69,162

 

 

 

180,191

 

 

 

187,794

 

Total other income, net

 

 

75,282

 

 

 

269,117

 

 

 

258,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

593,942

 

 

 

1,092,253

 

 

 

1,032,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX PROVISION

 

 

156,038

 

 

 

167,813

 

 

 

158,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

437,904

 

 

 

924,440

 

 

 

874,806

 

Less: net income attributable to non-controlling interest

 

 

-

 

 

 

81,779

 

 

 

5,800

 

NET INCOME ATTRIBUTABLE TO CHINA LIBERAL EDUCATION HOLDINGS LIMITED

 

$ 437,904

 

 

$ 842,661

 

 

$ 869,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

Total foreign currency translation adjustment

 

 

(78,171 )

 

 

(260,983 )

 

 

238,632

 

TOTAL COMPREHENSIVE INCOME

 

 

359,733

 

 

 

663,457

 

 

 

1,113,438

 

Less: comprehensive income (loss) attributable to non-controlling interest

 

 

-

 

 

 

(22,871 )

 

 

198

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO CHINA LIBERAL EDUCATION HOLDINGS LIMITED

 

$ 359,733

 

 

$ 686,328

 

 

$ 1,113,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$ 0.09

 

 

$ 0.17

 

 

$ 0.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

5,000,000

 

 

 

5,000,000

 

 

 

5,000,000

 

 

 
8

 

 

CHINA LIBERAL EDUCATION HOLDINGS LIMITED

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Net income

 

$ 437,904

 

 

$ 924,440

 

 

$ 874,806

 

Adjusted to reconcile net income to cash provided by (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

40,038

 

 

 

45,347

 

 

 

46,649

 

Amortization of right-of-use lease assets

 

 

2,533

 

 

 

-

 

 

 

-

 

Loss from disposal of fixed assets

 

 

-

 

 

 

-

 

 

 

22,223

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

306,781

 

 

 

(243,769 )

 

 

(552,457 )

Contract receivable, net

 

 

(176,968 )

 

 

(1,848,073 )

 

 

(813,737 )

Advance to suppliers

 

 

(824,141 )

 

 

1,484,014

 

 

 

(1,471,166 )

Deferred initial public offering costs

 

 

(650,092 )

 

 

-

 

 

 

-

 

Due from a related party

 

 

72,371

 

 

 

(75,571 )

 

 

-

 

Prepaid expenses and other current assets

 

 

(57,406 )

 

 

(130,282 )

 

 

(20,178 )

Right-of-use lease asset

 

 

(21,062 )

 

 

-

 

 

 

-

 

Accounts payable

 

 

(69,500 )

 

 

(42,786 )

 

 

121,143

 

Deferred revenue

 

 

417,987

 

 

 

53,000

 

 

 

(1,847,265 )

Taxes payable

 

 

164,879

 

 

 

78,988

 

 

 

(48,262 )

Operating lease liabilities

 

 

15,810

 

 

 

-

 

 

 

-

 

Accrued expenses and other current liabilities

 

 

2,434

 

 

 

16,507

 

 

 

(26,949 )

Net cash provided by (used in) operating activities

 

 

(338,432 )

 

 

261,816

 

 

 

(3,715,193 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(17,738 )

 

 

(83,515 )

 

 

(9,353 )

Acquisition of 8.8228% non-controlling interest in China Liberal Beijing

 

 

(453,669 )

 

 

-

 

 

 

-

 

Repayment of loan receivable

 

 

-

 

 

 

1,964,844

 

 

 

443,931

 

Loan to a third party

 

 

-

 

 

 

-

 

 

 

(1,923,703 )

Collection of an investment deposit

 

 

-

 

 

 

-

 

 

 

1,659,491

 

Collection of a short-term investment

 

 

-

 

 

 

-

 

 

 

2,663,589

 

Net cash (used in) provided by investing activities

 

 

(471,407 )

 

 

1,881,329

 

 

 

2,833,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Capital contribution from non-controlling interest

 

 

-

 

 

 

-

 

 

 

453,669

 

Proceeds from related party borrowings

 

 

439,193

 

 

 

8,094

 

 

 

1,580

 

Net cash provided by financing activities

 

 

439,193

 

 

 

8,094

 

 

 

455,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of changes of foreign exchange rates on cash

 

 

(4,241 )

 

 

(82,043 )

 

 

(4,738 )

Net (decrease) increase in cash

 

 

(374,887 )

 

 

2,069,196

 

 

 

(430,727 )

Cash, beginning of year

 

 

2,077,166

 

 

 

7,970

 

 

 

438,697

 

Cash, end of year

 

$ 1,702,279

 

 

$ 2,077,166

 

 

$ 7,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest expense

 

$ -

 

 

$ -

 

 

$ -

 

Cash paid for income tax

 

$ 18,657

 

 

$ 79,830

 

 

$ 208,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of non-controlling interest

 

$ 87,238

 

 

$ -

 

 

$ -

 

Right-of-use assets obtained in exchange for operating lease obligations

 

$ 21,062

 

 

$ -

 

 

$ -

 

Capital restructuring

 

$ -

 

 

$ 2,935,589

 

 

$ -

 

 

 
9