Notes to Consolidated Financial
Statements
December 31, 2020 and 2019
1.
|
NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
Nature of Operations
Alset
EHome International Inc. (the “Company” or
“AEI”), formerly known as HF Enterprises Inc., was
incorporated in the State of Delaware on March 7, 2018 and 1,000
shares of common stock was issued to Chan Heng Fai, the founder,
Chairman and Chief Executive Officer of the Company. AEI is a
diversified holding company principally engaged in property
development, digital transformation technology and biohealth
businesses with operations in the United States, Singapore, Hong
Kong, Australia and South Korea. The Company manages its principal
businesses primarily through its subsidiary, Alset International
Limited (“Alset International”, f.k.a. Singapore
eDevelopment Limited), a company publicly traded on the Singapore
Stock Exchange.
On
October 1, 2018, Chan Heng Fai transferred his 100% interest in
Hengfai International Pte. Ltd. (“Hengfai
International”) to Alset EHome International Inc. in exchange
for 8,500,000 shares of the Company’s common stock. Hengfai
International holds a 100% interest in Hengfai Business Development
Pte. Ltd. (“Hengfai Business Development”). Both
Hengfai International and Hengfai Business Development are holding
companies with no business operations. On December 31, 2020, the
Company held 1,011,150,294 shares and 139,834,471 warrants of
Alset International, which is
the primary operating company of AEI. The Company held 761,185,294 shares and
359,834,471 warrants of Alset
International on December 31, 2019. On December 31, 2020 and
2019, the Company’s ownership of Alset International was
57.1% and 65.4%, respectively.
Also,
on October 1, 2018, Chan Heng Fai transferred his 100% ownership
interest in Impact Oncology Pte. Ltd. (“Impact
Oncology”, formerly known as Heng Fai Enterprises Pte. Ltd.)
and Global eHealth Limited (“Global eHealth”) to AEI in
exchange for 500,000 and 1,000,000 shares of the Company’s
common stock, respectively.
The
contributions to AEI on October 1, 2018 of Hengfai International,
Impact Oncology, and Global eHealth from Chan Heng Fai represented
transactions under common control with a related
party.
On June
24, 2020, HFE Holdings Limited surrendered 3,600,000 shares of our
common stock to the treasury of our Company, and Chan Heng Fai
surrendered 1,000 shares of our common stock to the treasury of our
Company, and all such shares were cancelled.
On
November 24, 2020 the Company held its initial public offering and
the Company’s common stock began trading on Nasdaq Capital
Market. As a result, 2,160,000 shares were issued to public
investors. The Company’s net proceeds from this offering were
approximately $13.2 million. As of December 31, 2020 and 2019, the
total outstanding common shares of the Company were 8,570,000 and
10,001,000, respectively.
The
Company has four operating segments based on the products and
services we offered, which include three of our principal
businesses – property development, digital transformation
technology and biohealth – as well as a fourth category
consisting of certain other business activities.
Property Development
The
Company’s property development segment is comprised of
LiquidValue Development Inc. ("LiquidValue Development") and SeD
Perth Pty Ltd.
In
2014, Alset International
commenced operations developing property projects and participating
in third-party property development projects. LiquidValue
Development Inc. (f.k.a. SeD Intelligent Home Inc.), a 99.9%-owned
subsidiary of Alset International and
a publicly listed company in the United States, owns,
operates and manages real estate development projects with a focus
on land subdivision developments.
Development
activities are generally contracted out, including planning, design
and construction, as well as other work with engineers, surveyors,
architects and general contractors. The developed lots are then
sold to builders for the construction of new homes. LiquidValue
Development's primary real estate projects are two subdivision
development projects, one near Houston, Texas, known as Black Oak,
consisting of 162 acres and currently projected to have
approximately 512 units, and one in Frederick, Maryland, known as
Ballenger Run, consisting of 197 acres and currently projected to
have approximately 689 units.
Digital Transformation Technology
The
Company’s digital transformation technology segment is
comprised of GigWorld Inc. (f.k.a. HotApp Blockchain Inc.) and its
subsidiaries, a publicly listed company in the United
States.
The
Company’s digital transformation technology business is
involved in mobile application product development and other
businesses, providing information technology services to end-users,
service providers and other commercial users through multiple
platforms. This technology platform consists of instant messaging
systems, social media, e-commerce and payment systems, direct
marketing platforms, e-real estate, brand protection and
counterfeit and fraud detection. GigWorld Inc.
(“GigWorld”), a 99.9%-owned subsidiary of Alset International, focuses on
business-to-business solutions such as enterprise messaging and
workflow. Through GigWorld, the Company has successfully
implemented several strategic platform developments for clients,
including a mobile front-end solution for network marketing, a
hotel e-commerce platform for Asia and a real estate agent
management platform in China.
On
October 25, 2018, HotApps International Pte. Ltd.
(“HIP”) entered into an Equity Purchase Agreement with
DSS Asia Limited (“DSS Asia”), a Hong Kong subsidiary
of DSS International Inc. (“DSS International”),
pursuant to which HIP agreed to sell to DSS Asia all of the issued
and outstanding shares of HotApps Information Technology Co. Ltd.,
also known as Guangzhou HotApps Technology Ltd. (“Guangzhou
HotApps”). The transaction was closed on January 14, 2019.
Chan Heng Fai is the CEO of DSS Asia and DSS
International. For further
details related to this transaction, refer to Note 11 –
Discontinued Operations and Note 8 – Related Party
Transactions.
Biohealth
The
Company’s biohealth segment is comprised of Global BioMedical
Pte. Ltd. and Health Wealth Happiness Pte. Ltd. and is committed to
both funding research and developing and selling products that
promote a healthy lifestyle.
Impact
BioMedical Inc., a subsidiary of Global BioMedical Pte. Ltd, is
focusing on research in three main areas: (i) development of a
universal therapeutic drug platform; (ii) a new sugar substitute;
and (iii) a multi-use fragrance. Global BioLife established a joint
venture, Sweet Sense, Inc., with Quality Ingredients, LLC for the
development, manufacture, and global distribution of the new sugar
substitute. On November 8, 2019, Impact BioMedical Inc. purchased
50% of Sweet Sense Inc. from Quality Ingredients, LLC for $91,000.
Sweet Sense Inc. is an 81.8% owned subsidiary of Impact BioMedical
Inc.
On
April 27, 2020, Global BioMedical Pte Ltd (“GBM”), a
wholly owned subsidiary of Alset International, entered into a
share exchange agreement with DSS BioHealth Security, Inc.
(“DBHS”), a wholly owned subsidiary of Document
Securities Systems Inc. (“DSS”), pursuant to which,
DBHS will acquire all of the outstanding capital stock of Impact
BioMedical Inc., through a share exchange. The transaction was
closed on August 21, 2020 and Impact BioMedical became a direct
wholly owned subsidiary of DBHS. For further details on this transaction,
refer to Note 11, Discontinued Operations.
On
December 30, 2020, Alset International’s ownership of 53% of
iGalen International was sold to one of the directors of iGalen
International. The disposal of this entity does not meet the
criteria of ASU 2014-08 and therefore is not treated as a
discontinued operation. For more details, refer to Note 8 –
Related Party Transactions. iGalen International Inc. owns 100% of
iGalen Inc. (f.k.a. iGalen USA, LLC). During the years ended
December 31, 2020 and 2019, the revenue from iGalen Inc. was
$89,567 and $1,371,298, respectively. As of December 31, 2020 and
2019, the deferred revenue was $0 and $37,120,
respectively.
In
October 2019, the Company expanded its biohealth segment to the
Korean market through one of the subsidiaries of Health Wealth
Happiness Pte. Ltd., HWH World Inc (“HWH World”). HWH
World, similarly to iGalen Inc., operates based on a direct sale
model of health supplements. HWH World recognized $2,504,944 in
revenue in the year ended December 31, 2020. No revenue was
recognized in the year ended on December 31, 2019. As of December
31, 2020 and 2019, the deferred revenue was $2,867,226 and
$221,421, respectively. All deferred revenue came from unrecognized
sales.
Other Business Activities
In
addition to the segments identified above, the Company provides
corporate strategy and business development services, asset
management services, corporate restructuring and leveraged buy-out
expertise. These service offerings build relationships with
promising companies for potential future collaboration and
expansion. We believe that our other business activities complement
our three principal businesses.
The
Company’s other business activities segment is primarily
comprised of Alset
International, SeD Capital Pte. Ltd., BMI Capital Partners
International Limited and Singapore Construction & Development
Pte. Ltd.
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Basis of Presentation and Principles of Consolidation
The Company’s consolidated financial statements have been
prepared in accordance with accounting principles generally
accepted in the United States of America (“U.S. GAAP”)
and following the requirements of the Securities and Exchange
Commission ("SEC").
The consolidated financial statements include all accounts of the
Company and its majority owned and controlled subsidiaries. The
Company consolidates entities in which it owns more than 50% of the
voting common stock and controls operations. All intercompany
transactions and balances among consolidated subsidiaries have been
eliminated.
The Company's consolidated financial statements include the
financial positions, results of operations and cash flows of the
following entities as of December 31, 2020 and 2019 as
follows:
|
|
|
|
|
|
Name
of subsidiary consolidated under AEI
|
State
or other jurisdiction of incorporation
or organization
|
|
|
|
|
|
|
Hengfai
International Pte. Ltd
|
Singapore
|
100
|
100
|
Hengfai Business
Development Pte. Ltd
|
Singapore
|
100
|
100
|
Impact Oncology
Pte. Ltd. (f.k.a. Heng Fai Enterprises Pte. Ltd.)
|
Singapore
|
100
|
100
|
Global eHealth
Limited
|
Hong
Kong
|
100
|
100
|
Alset International
Limited (f.k.a. Singapore eDevelopment Limited)
|
Singapore
|
57.1
|
65.4
|
Singapore
Construction & Development Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
Art eStudio Pte.
Ltd.
|
Singapore
|
29.1*
|
33.4*
|
Singapore
Construction Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
Global BioMedical
Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
Alset Innovation
Pte. Ltd. (f.k.a. SeD Investment Pte. Ltd.)
|
Singapore
|
57.1
|
65.4
|
Health Wealth
Happiness Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
iGalen
International Inc.
|
United States of
America
|
-
|
34.4*
|
iGalen Inc. (f.k.a
iGalen USA LLC)
|
United States of
America
|
-
|
34.4*
|
SeD Capital Pte.
Ltd.
|
Singapore
|
57.1
|
65.4
|
LiquidValue Asset
Management Pte. Ltd. (f.k.a. HengFai Asset Management Pte.
Ltd.)
|
Singapore
|
46.9*
|
53.6
|
SeD Home
Limited
|
Hong
Kong
|
57.1
|
65.4
|
SeD Reits
Management Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
Global TechFund of
Fund Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
Singapore
eChainLogistic Pte. Ltd.
|
Singapore
|
57.1
|
65.4
|
BMI Capital
Partners International Limited
|
Hong
Kong
|
57.1
|
65.4
|
SeD Perth Pty.
Ltd.
|
Australia
|
57.1
|
65.4
|
SeD Intelligent
Home Inc. (f.k.a SeD Home International, Inc.)
|
United States of
America
|
57.1
|
65.4
|
LiquidValue
Development Inc. (f.k.a. SeD Intelligent Home Inc.)
|
United States of
America
|
57.1
|
65.4
|
Alset EHome Inc.
(f.k.a. Alset iHome Inc., SeD Home & REITs Inc. and SeD Home,
Inc.)
|
United States of
America
|
57.1
|
65.4
|
SeD USA,
LLC
|
United States of
America
|
57.1
|
65.4
|
150 Black Oak GP,
Inc.
|
United States of
America
|
57.1
|
65.4
|
SeD Development USA
Inc.
|
United States of
America
|
57.1
|
65.4
|
150 CCM Black Oak,
Ltd.
|
United States of
America
|
57.1
|
65.4
|
SeD Texas Home,
LLC
|
United States of
America
|
57.1
|
65.4
|
SeD Ballenger,
LLC
|
United States of
America
|
57.1
|
65.4
|
SeD Maryland
Development, LLC
|
United States of
America
|
47.8*
|
54.6
|
SeD Development
Management, LLC
|
United States of
America
|
48.6*
|
55.6
|
SeD Builder,
LLC
|
United States of
America
|
57.1
|
65.4
|
GigWorld Inc.
(f.k.a. HotApp Blockchain Inc.)
|
United States of
America
|
57.0
|
65.4
|
HotApp BlockChain
Inc (f.k.a. HotApps International Pte. Ltd.)
|
Singapore
|
57.0
|
65.4
|
HotApp
International Limited
|
Hong
Kong
|
57.0
|
65.4
|
HWH International,
Inc.
|
United States of
America
|
57.1
|
65.4
|
Health Wealth &
Happiness Inc.
|
United States of
America
|
57.1
|
65.4
|
HWH Multi-Strategy
Investment, Inc.
|
United States of
America
|
57.1
|
65.4
|
SeDHome Rental
Inc
|
United States of
America
|
57.1
|
65.4
|
SeD REIT
Inc.
|
United States of
America
|
57.1
|
65.4
|
Crypto Exchange
Inc
|
United States of
America
|
57.0
|
65.4
|
HWH World
Inc.
|
United States of
America
|
57.0
|
65.4
|
HWH World Pte.
Ltd.
|
Singapore
|
57.0
|
65.4
|
UBeauty
Limited
|
Hong
Kong
|
57.1
|
65.4
|
WeBeauty Korea
Inc
|
South
Korea
|
57.1
|
65.4
|
HWH World
Limited
|
Hong
Kong
|
57.1
|
65.4
|
HWH World
Inc.
|
South
Korea
|
57.1
|
65.4
|
Alset BioHealth
Pte. Ltd.
|
Singapore
|
57.1
|
-
|
Alset Energy Pte.
Ltd.
|
Singapore
|
57.1
|
-
|
Alset Payment
Inc.
|
United States of
America
|
57.1
|
-
|
Alset World Pte.
Ltd.
|
Singapore
|
57.1
|
-
|
BioHealth Water
Inc.
|
United States of
America
|
57.1
|
-
|
Impact BioHealth
Pte. Ltd.
|
Singapore
|
57.1
|
-
|
American Home REIT
Inc.
|
United States of
America
|
46.9*
|
-
|
Alset Solar
Inc.
|
United States of
America
|
45.7*
|
-
|
HWH KOR
Inc.
|
United States of
America
|
57.1
|
-
|
Open House
Inc.
|
United States of
America
|
57.1
|
-
|
Open Rental
Inc.
|
United States of
America
|
57.1
|
-
|
Hapi Cafe Inc.
(Nevada)
|
United States of
America
|
57.1
|
-
|
Global Solar REIT
Inc.
|
United States of
America
|
57.1
|
-
|
OpenBiz
Inc.
|
United States of
America
|
57.1
|
-
|
Hapi Cafe Inc.
(Texas)
|
United States of
America
|
100
|
-
|
*Although
the Company indirectly holds percentage of shares of these entities
less than 50%, the subsidiaries of the Company directly hold more
than 50% of shares of these entities, and therefore, they are still
consolidated into the Company.
Use of Estimates
The
preparation of consolidated financial statements in conformity with
U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of the
consolidated financial statements and the reported amounts of
revenues and expenses during the reporting periods. Significant
estimates made by management include, but are not limited to,
allowance for doubtful accounts, valuation of real estate assets,
allocation of development costs and capitalized interest to sold
lots, fair value of the investments, the valuation allowance of
deferred taxes, and contingencies. Actual results could differ from
those estimates.
In our
property development business, land acquisition costs are allocated
to each lot based on the area method, the size of the lot compared
to the total size of all lots in the project. Development costs and
capitalized interest are allocated to lots sold based on the total
expected development and interest costs of the completed project
and allocating a percentage of those costs based on the selling
price of the sold lot compared to the expected sales values of all
lots in the project.
If the
allocation of development costs and capitalized interest based on
the projection and relative expected sales value is impracticable,
those costs could also be allocated based on area method, the size
of the lot compared to the total size of all lots in the
project.
Cash and Cash Equivalents
The
Company considers all highly liquid investments with a maturity of
three months or less at the date of acquisition to be cash
equivalents. Cash and cash equivalents include cash on hand and at
the bank and short-term deposits with financial institutions that
are readily convertible to a known amount of cash and are subject
to an insignificant risk of changes in values. There were no cash
equivalents as of December 31, 2020 and 2019.
Restricted Cash
As a
condition to the loan agreement with the Manufacturers and Traders
Trust Company (“M&T Bank”), the Company is required
to maintain a minimum of $2,600,000 in an interest-bearing account
maintained by the lender as additional security for the loans. The
fund is required to remain as collateral for the loan until the
loan is paid off in full and the loan agreement terminated. The
Company also has an escrow account with M&T Bank to deposit a
portion of cash proceeds from lot sales. The fund in the escrow
account is specifically used for the payment of the loan from
M&T Bank. The fund is required to remain in the escrow account
for the loan payment until the loan agreement terminates. As of
December 31, 2020 and 2019, the total balance of these two accounts
was $5,729,067 and $4,229,149, respectively.
As a
condition to the loan agreement with National Australian Bank
Limited in conjunction with the Perth project, an Australian real
estate development project, the Company is required to maintain
Australian Dollar 50,000, in a non-interest-bearing account. As of
December 31, 2020 and 2019, the account balance was $38,550 and
$35,068, respectively. These funds will remain as collateral for
the loans until paid in full.
On July
20, 2018, 150 CCM Black Oak Ltd received $4,592,079 in district
reimbursement payments for previous construction costs incurred in
land development. Of this amount, $1,650,000 will remain on deposit
in the District’s Capital Projects Fund for the benefit of
150 CCM Black Oak Ltd and will be released upon receipt of the
evidence of: (a) the execution of a purchase agreement between 150
CCM Black Oak Ltd and a home builder with respect to the Black Oak
development and (b) the completion, finishing and readying for home
construction of at least 105 unfinished lots in the Black Oak
development. After entering the purchase agreement with Houston LD,
LLC, the above requirements were met. The amount of the deposit
will be released to the Company by presenting the invoices paid for
land development. After releasing funds to the Company, the amount
on deposit was $0 and $90,394 on December 31, 2020 and 2019,
respectively.
As a
condition to use the credit card services for the Company’s
bio product direct sale business, provided by Global Payroll
Gateway, Ltd. (“GPG”), a financial service company, the
Company is required to deposit 10% revenue from the direct sales to
a non-interest-bearing GPG reserve account with a maximum amount of
$200,000. The Company is allowed to temporarily use the money in
this deposit account upon request and pay back on a short-term
basis. As of December 31, 2020 and 2019, the balance in the reserve
account was $0 and $93,067, respectively.
The
Company put $1 million into a brokerage account specifically for
equity investment in December 2020. As of December 31, 2020, the
cash balance in that brokerage account is $1,001,916.
Account Receivables and Allowance for Doubtful
Accounts
Account
receivables is stated at amounts due from buyers, contractors, and
all third parties, net of an allowance for doubtful accounts. As of
December 31 2020 and 2019, the balance of account receivables was
$1,366,194 and $170,442, respectively. Approximately $1.3 million
of account receivables as of December 31, 2020 was from DSS with a
merchant agreement, under which the Company uses DSS credit card
platform to collect money from our direct sales.
The
Company monitors its account receivables balances on a monthly
basis to ensure that they are collectible. On a quarterly basis,
the Company uses its historical experience to estimate its
allowance for doubtful account receivables. The Company’s
allowance for doubtful accounts represents an estimate of the
losses expected to be incurred based on specifically identified
accounts as well as nonspecific amount, when determined
appropriate. Generally, the amount of the allowance is primarily
decided by division management’s historical experience, the
delinquency trends, the resolution rates, the aging of receivables,
the credit quality indicators and financial health of specific
customers. As of December 31, 2020 and 2019, the allowance was
$0.
Inventories
Inventories
are stated at the lower of cost or net realizable value. Cost is
determined using the first-in, first-out method and includes all
costs in bringing the inventories to their present location and
condition. Net realizable value is the estimated selling price in
the ordinary course of business less the estimated costs necessary
to make the sale. As of December 31, 2020, inventory consisted of
finished goods from HWH World Inc. As of December 31, 2019,
inventory consisted of finished goods from iGalen Inc and HWH World
Inc. The Company continuously evaluates the need for reserve for
obsolescence and possible price concessions required to write-down
inventories to net realizable value.
Investment Securities
Investment Securities at Fair Value
The
Company holds investments in equity securities with readily
determinable fair values, equity investments without readily
determinable fair values, investments accounted for under the
equity method, and investments at cost.
Prior
to the adoption of Financial Accounting Standards Board
(“FASB”) Accounting Standards Update
(“ASU”) 2016-01, Financial Instruments-Overall (Subtopic
825-10): Recognition and Measurement of Financial Assets and
Financial Liabilities, investments in equity securities were
classified as either 1) available-for-sale securities, stated at
fair value, and unrealized holding gains and losses, net of related
tax effects, were recorded directly to accumulated other
comprehensive income (loss) or 2) trading securities, stated at
fair value, and unrealized holding gains and losses, net of related
tax benefits, were recorded directly to net income (loss). With the
adoption of ASU 2016-01 on January 1, 2018, investments in equity
securities are still stated at fair value, quoted by market prices,
but all unrealized holding gains and losses are credited or charged
to net income (loss) based on fair value measurement as the
respective reporting date.
The
Company accounts for certain of its investments in equity
securities in accordance with ASU 2016-01 Financial Instruments—Overall (Subtopic
825- 10): Recognition and Measurement of Financial Assets and
Financial Liabilities (“ASU 2016-01”). In
accordance with ASU 2016-01, the Company records all equity
investments with readily determinable fair values at fair value
calculated by the publicly traded stock price at the close of the
reporting period. Amarantus BioScience Holdings
(“AMBS”) is publicly traded company. The Company does
not have significant influence over AMBS as the Company is the
beneficial owner of approximately 5.4% of the common shares of
AMBS. The stock fair value is determined by quoted stock
prices.
The
Company has elected the fair value option for the equity securities
noted below that would otherwise be accounted for under the equity
method of accounting. Holista CollTech Limited
(“Holista”), Document Securities Systems Inc.
(“DSS”), Alset International and American Premium Water
Corp (“APW”) are publicly traded companies and fair
value is determined by quoted stock prices. The Company has
significant influence but does not have a controlling interest in
these investments, and therefore, the Company’s investment
could be accounted for under the equity method of accounting or
elect fair value accounting.
●
The
Company has significant influence over DSS. As of December 31,
2020, the Company owned 19.9% of the common stock of DSS and 42,575
shares of preferred stock, which could covert to 6,570,216 common
shares, subject to a 19.9% beneficial ownership conversion
limitation (a so-called “blocker”) based on the total
issued outstanding shares of common stock of DSS beneficially owned
by Global BioMedical Pte Ltd (“GBM”), one of our
subsidiaries. Our CEO is the owner of the outstanding shares of DSS
(not including any common or preferred shares we hold) and is a
member of the Board of Directors of DSS. Chan Tung Moe, the son of
Chan Heng Fai, is also a director of DSS.
●
The
Company has significant influence over Holista. Our CEO is the
beneficial owner of approximately 16.8% of the outstanding shares
of Holista, and holds a position on Holista's Board of
Directors.
●
The
Company has significant influence over APW as the Company is the
beneficial owner of approximately 8.7% of the common shares of APW
and one officer from the Company holds a director position of
APW’s board.
●
The
Company had significant influence over Alset International during
the period of deconsolidation as the company’s beneficial
ownership ranged between 49.62% and 49.11% in that period and our
CEO is the CEO of Alset International. Chan Heng Fai is a director
of both companies.
The
Company accounts for certain of its investments in real estate
funds without readily determinable fair values in accordance with
ASU No. 2015-07, Fair Value
Measurement (Topic 820): Disclosures for Investments in Certain
Entities That Calculate Net Asset Value per Share (or Its
Equivalent) (“ASC 820”). As of December 31, 2019
the Company maintained an investment in a real estate fund, The
Global Opportunity Fund. This fund invests primarily in the U.S.
and met the criteria within ASC 820. Chan Heng Fai, the Chairman
and CEO of the Company, was also one of the directors of the Global
Opportunity Fund. The fair values of the investments in this class
have been estimated using the net asset value of the
Company’s ownership interest in Global Opportunity Fund. The
fund was closed during November 2019 and is being liquidated. As of
December 31, 2019, the Company recorded a receivable $307,944 from
the Global Opportunity Fund. These monies were received on January
23, 2020.
The Company invested $50,000 in a convertible promissory note of
Sharing Services, Inc. (“Sharing Services Convertible
Note”), a company quoted on the US OTC market. The value of
the convertible note was estimated by management using a
Black-Scholes valuation model. The fair value of the
note was $66,978 and $26,209 on December 31, 2020 and 2019,
respectively.
On
March 2, 2020, the Company received warrants to purchase shares of
American Medical REIT Inc. (“AMRE”), a related party
private startup company, in conjunction with the Company lending a
$200,000 promissory note. For
further details on this transaction, refer to Note 8 Related Party
Transactions, Note Receivable from a Related Party Company. The
Company holds a stock option to purchase 250,000 shares of
Vivacitas common stock at $1 per share at any time prior to the
date of a public offering by Vivacitas. As of December 31, 2020 and
2019, both AMRE and Vivacitas were private companies. Based on
management’s analysis, the fair value of the warrants and the
stock option was $0 as of December 31, 2020 and 2019.
On July
17, 2020, the Company purchased 122,039,000 shares, and
1,220,390,000 warrants with an exercise price of $0.0001 per share,
from APW, for an aggregated purchase price of $122,039.
We value APB warrants under level 3
category through a Black Scholes option pricing model and
the fair value of the warrants from APW were $860,342 as of July
17, 2020, the purchase date and $862,723 as of December 31, 2020.
For further details on this transaction, refer to Note 8 –
Related Party Transactions and Note 12 – Investments Measured
at Fair Value.
On April 27, 2020, Global BioMedical Pte Ltd (“GBM”),
one of our subsidiaries, entered into a share exchange agreement
with DSS BioHealth Security, Inc. (“DBHS”), a wholly
owned subsidiary of Document Securities Systems Inc.
(“DSS”), a related party of the Company, pursuant to
which, DBHS agreed to acquire all of the outstanding capital stock
of Impact BioMedical Inc., a wholly owned subsidiary of GBM,
through a share exchange. On August 21, 2020, the
transaction closed and Impact BioMedical Inc became a direct wholly
owned subsidiary of DBHS. GBM received 483,334 shares of DSS common
stock and 46,868 shares of DSS preferred stock, which preferred
shares could be converted to 7,232,716 common shares. On October 5,
2020 the Company converted 4,293 of these preferred shares into
662,500 common shares. The Company has elected the fair value
option for the DSS common stock that would otherwise be accounted
for under the equity method of accounting. We value DSS preferred
stock under level 3 category and use the Option-Pricing Method
(“OPM”) to allocate the equity value between common and
preferred shares. The OPM relies on the Black-Scholes-Merton model.
As of December 31, 2020, the fair market value of the DSS preferred
stock was $37,675,000. For
further details on this transaction, refer to Note 8 –
Related Party Transactions, Note 11 – Discontinued Operations
and Note 12 – Investments Measured at Fair Value.
The changes in the
fair values of the investment were recorded directly to Unrealized
Gain (Loss) on Securities Investment. Due to the inherent
uncertainty of these estimates, these values may differ materially
from the values that would have been used had a ready market for
these investments existed.
Investment Securities at Cost
The
Company held 2,480,000 of shares, approximately 13.1%, of Vivacitas
Oncology Inc. (“Vivacitas”), a private company that is
currently not listed on an exchange, as of December 31, 2020.
Vivacitas was acquired after the adoption of ASU 2016-01. The
Company applied ASC 321, Investments – Equity Securities, and
elected the measurement alternative for equity investments that do
not have readily determinable fair values and do not qualify for
the practical expedient in ASC 820 to estimate fair value using the
NAV per share. Under the alternative, we measure Vivacitas at cost,
less any impairment, plus or minus changes resulting from
observable price changes in orderly transactions for an identical
or similar investment of the same issuer.
On
September 8, 2020, the Company acquired 1,666 shares, approximately
1.45% ownership, from Nervotec Pte Ltd (“Nervotec”), a
private company, at the purchase price of $37,826. The Company
applied ASC 321 and measured Nervotec at cost, less any impairment,
plus or minus changes resulting from observable price changes in
orderly transactions for an identical or similar investment of the
same issuer.
On
September 30, 2020, the Company acquired 20,000 shares,
approximately 19% ownership, from Hyten Global
(“Hyten”), a private company, at a purchase price of
$42,562. Hyten Global is a direct sales company in Thailand. The
Company does not have significant influence on Hyten and applied
ASC 321 and measured Hyten at cost, less any impairment, plus or
minus changes resulting from observable price changes in orderly
transactions for an identical or similar investment of the same
issuer.
There
has been no indication of impairment or changes in observable
prices via transactions of similar securities and investments are
still carried at cost.
Investment Securities under Equity Method Accounting
American Medical REIT Inc.
LiquidValue
Asset Management Pte. Ltd. (“LiquidValue”), a
subsidiary of the Company owns 36.1% of American Medical REIT Inc.
(“AMRE”), a startup REIT company concentrating on
medical real estate. AMRE acquires state-of-the-art, purpose-built
healthcare facilities and leases them to leading clinical operators
with dominant market share under secure triple net leases. AMRE
targets hospitals (both Critical Access and Specialty Surgical),
Physician Group Practices, Ambulatory Surgical Centers, and other
licensed medical treatment facilities. Chan Heng Fai, our CEO, is
the executive chairman and director of AMRE. LiquidValue did not
invest equity but provided a loan to AMRE (For further details on
this transaction, refer to Note 8, Related Party Transactions). On
balance sheet, the prorate loss from AMRE was recorded as a
liability, accumulated losses on equity method investment. During
years ended December 31, 2020 and 2019, the investment losses from
AMRE were $227,643 and $0, respectively. As of December 31, 2020
and 2019, the accumulated losses on equity method investment were
$265,929 and $0, respectively.
Sweet Sense, Inc.
BioLife
Sugar, Inc. (“BioLife’), a subsidiary consolidated
under Alset International,
entered into a joint venture agreement on April 25, 2018 with
Quality Ingredients, LLC (“QI”). The agreement created
an entity called Sweet Sense, Inc. (“Sweet Sense”)
which is 50% owned by BioLife and 50% owned by QI. Management
believes its 50% investment represents significant influence over
Sweet Sense and accounts for the investment under the equity method
of accounting.
On
November 8, 2019, Impact BioMedical Inc., a subsidiary of the
Company, purchased 50% of Sweet Sense from QI for $91,000 and
recorded a loss from acquisition $90,001. As of November 8, 2019,
the total investment in joint venture was equal to $91,000 and the
proportionate losses totaled $90,001. The transaction was not in
the scope of ASC 805 Business Combinations since the acquisition
was accounted for an asset purchase instead of a business
combination. As an asset acquisition, the Company recorded the
transaction at cost and applied ASC 730 to expense in-process
research and development cost, the major cost of Sweet Sense.
Consequently, Sweet Sense was an 81.8% owned subsidiary of Impact
BioMedical Inc. and therefore, was consolidated into the
Company’s consolidated financial statements as of December
31, 2019. During the year ended December 31, 2019, the investment
losses from Sweet Sense was $44,053. As a subsidiary of Impact
BioMedical Inc., Sweet Sense was in the discontinued operations of
Impact BioMedical Inc. For further details on this transaction,
refer to Note 11 - Discontinued Operations.
Real Estate Assets
Real
estate assets are recorded at cost, except when real estate assets
are acquired that meet the definition of a business combination in
accordance with Financial Accounting Standards Board
(“FASB”) ASC 805 - “Business Combinations”,
which acquired assets are recorded at fair value. Interest,
property taxes, insurance and other incremental costs (including
salaries) directly related to a project are capitalized during the
construction period of major facilities and land improvements. The
capitalization period begins when activities to develop the parcel
commence and ends when the asset constructed is completed. The
capitalized costs are recorded as part of the asset to which they
relate and are reduced when lots are sold.
The
Company capitalized interest and finance expenses from third-party
borrowings of $0 and $526,297 for the years ended December 31, 2020
and 2019, respectively. The Company capitalized construction costs
of approximately $10.3 millions and $8.5 millions for the years
ended December 31, 2020 and 2019, respectively.
The
Company’s policy is to obtain an independent third-party
valuation for each major project in the United States as part of
our assessment of identifying potential triggering events for
impairment. Management may use the market comparison method to
value other relatively small projects, such as the project in
Perth, Australia. In addition to the annual assessment of potential
triggering events in accordance with ASC 360 – Property Plant and Equipment
(“ASC 360”), the Company applies a fair value based
impairment test to the net book value assets on an annual basis and
on an interim basis if certain events or circumstances indicate
that an impairment loss may have occurred.
On
October 12, 2018, 150 CCM Black Oak, Ltd. entered into an Amended
and Restated Purchase and Sale Agreement for 124 lots. Pursuant to
the Amended and Restated Purchase and Sale Agreement, the purchase
price remained $6,175,000, 150 CCM Black Oak, Ltd. was required to
meet certain closing conditions and the timing for the closing was
extended. On January 18, 2019, the sale of 124 lots at the
Company’s Black Oak project in Magnolia, Texas was completed.
After allocating costs of revenue to this sale, the Company
incurred a loss of approximately $1.5 million from this sale and
recognized a real estate impairment of approximately $1.5 million
for the year ended December 31, 2018.
On June
30, 2019, the Company recorded approximately $3.9 million of
impairment on the Black Oak project based on discounted estimated
future cash flows after updating the projection of market value of
the project.
On
December 31, 2019, the Company recorded approximately $1.3 million
of additional impairment on the Black Oak project based on
discounted estimated future cash flows after updating the projected
cost of the project.
The
Company did not record any impairment in the year ended on December
31, 2020.
Properties under development
Properties
under development are properties being constructed for sale in the
ordinary course of business, rather than to be held for the
Company’s own use, rental or capital
appreciation.
Equipment
Property
and equipment are recorded at cost, less depreciation. Repairs and
maintenance are expensed as incurred. Expenditures incurred as a
consequence of acquiring or using the asset, or that increase the
value or productive capacity of assets are capitalized (such as
removal, and restoration costs). When property and equipment is
retired, sold, or otherwise disposed of, the asset’s carrying
amount and related accumulated depreciation are removed from the
accounts and any gain or loss is included in operations.
Depreciation is computed by the straight-line method (after
considering their respective estimated residual values) over the
estimated useful lives of the respective assets as
follows:
Office
and computer equipment
|
3 - 5
years
|
Furniture
and fixtures
|
3 - 5
years
|
Vehicles
|
10
years
|
Leasehold
Improvements
|
Remaining
life of the lease
|
The
Company reviews the carrying value of property and equipment for
impairment whenever events and circumstances indicate that the
carrying value of an asset may not be recoverable from the
estimated future cash flows expected to result from its use and
eventual disposition. In cases where undiscounted expected future
cash flows are less than the carrying value, an impairment loss is
recognized equal to an amount by which the carrying value exceeds
the fair value of assets. The factors considered by management in
performing this assessment include current operating results,
trends, and prospects, as well as the effects of obsolescence,
demand, competition, and other economic factors.
Revenue Recognition and Cost of Sales
ASC 606
- Revenue from Contracts with
Customers ("ASC 606"), establishes principles for reporting
information about the nature, amount, timing and uncertainty of
revenue and cash flows arising from the entity's contracts to
provide goods or services to customers. The Company adopted this
new standard on January 1, 2018 under the modified retrospective
method. The adoption of this new standard did not have a material
effect on our financial statements.
In
accordance with ASC 606, revenue is recognized when a customer
obtains control of promised goods or services. The amount of
revenue recognized reflects the consideration to which the Company
expects to be entitled to receive in exchange for these goods or
services. The provisions of ASC 606 include a five-step process by
which the determination of revenue recognition, depicting the
transfer of goods or services to customers in amounts reflecting
the payment to which the Company expects to be entitled in exchange
for those goods or services. ASC 606 requires the Company to apply
the following steps:
(1)
identify the contract with the customer; (2) identify the
performance obligations in the contract; (3) determine the
transaction price; (4) allocate the transaction price to the
performance obligations in the contract; and (5) recognize revenue
when, or as, performance obligations are satisfied.
The
following represents the Company’s revenue recognition
policies by Segments:
Property Development
Property Sales
The
Company's main business is land development. The Company purchases
land and develops it for building into residential communities. The
developed lots are sold to builders (customers) for the
construction of new homes. The builders enter a sales contract with
the Company before they take the lots. The prices and timeline are
determined and agreed upon in the contract. The builders do the
inspections to make sure all conditions and requirements in
contracts are met before purchasing the lots. A detailed breakdown
of the five-step process for the revenue recognition of the
Ballenger and Black Oak projects, which represented approximately
84% and 94%, respectively, of the Company’s revenue in the
years ended December 31, 2020 and 2019, is as
follows:
●
|
Identify
the contract with a customer.
|
The
Company has signed agreements with the builders for developing the
raw land to ready to build lots. The agreements have agreed upon
prices, timelines, and specifications for what is to be
provided.
●
|
Identify
the performance obligations in the contract.
|
Performance
obligations of the Company include delivering developed lots to the
customer, which are required to meet certain specifications that
are outlined in the contract. The customer inspects all lots prior
to accepting title to ensure all specifications are
met.
●
|
Determine
the transaction price.
|
The
transaction price per lot is fixed and specified in the contract.
Any subsequent change orders or price changes are required to be
approved by both parties.
●
|
Allocate
the transaction price to performance obligations in the
contract.
|
Each
lot or a group of lots is considered to be a separate performance
obligation, for which the specified price in the contract is
allocated to.
●
|
Recognize
revenue when (or as) the entity satisfies a performance
obligation.
|
The
builders do the inspections to make sure all
conditions/requirements are met before taking title of lots. The
Company recognizes revenue at a point in time when title is
transferred. The Company does not have further performance
obligations or continuing involvement once title is
transferred.
Sale of the Front Foot Benefit Assessments
We have
established a front foot benefit (“FFB”) assessment on
all of the NVR lots. This is a 30-year annual assessment allowed in
Frederick County which requires homeowners to reimburse the
developer for the costs of installing public water and sewer to the
lots. These assessments become effective as homes are settled, at
which time we can sell the collection rights to investors who will
pay an upfront lump sum, enabling us to more quickly realize the
revenue. The selling prices range from $3,000 to $4,500 per home
depending on the type of home. Our total revenue from the front
foot benefit assessment is approximately $1 million. To recognize
revenue of FFB assessment, both our and NVR’s performance
obligation have to be satisfied. Our performance obligation is
completed once we complete the construction of water and sewer
facility and close the lot sales with NVR, which inspects these
water and sewer facility prior to close lot sales to ensure all
specifications are met. NVR’s performance obligation is to
sell homes they build to homeowners. Our FFB revenue is recognized
on quarterly basis after NVR closes sales of homes to homeowners.
The agreement with these FFB investors is not subject to amendment
by regulatory agencies and thus our revenue from FFB assessment is
not either. During the years ended December 31, 2020 and 2019, we
recognized revenue of $273,620 and $548,457 from FFB assessment,
respectively.
Cost of Sales
Land
acquisition costs are allocated to each lot based on the area
method, the size of the lot comparing to the total size of all lots
in the project. Development costs and capitalized interest are
allocated to lots sold based on the total expected development and
interest costs of the completed project and allocating a percentage
of those costs based on the selling price of the sold lot compared
to the expected sales values of all lots in the
project.
If the
allocation of development costs and capitalized interest based on
the projection and relative expected sales value is impracticable,
those costs could also be allocated based on area method, the size
of the lot comparing to the total size of all lots in the
project.
Biohealth
Product Direct Sales
The
Company’s net sales consist of product sales. The Company's
performance obligation is to transfer its products to its
third-party independent distributors (“Distributors”).
The Company generally recognizes revenue when product is shipped to
its Distributors.
The
Company’s Distributors may receive distributor allowances,
which are comprised of discounts, rebates and wholesale commission
payments from the Company. Distributor allowances resulting from
the Company’s sales of its products to its Distributors are
recorded against net sales because the distributor allowances
represent discounts from the suggested retail price.
In
addition to distributor allowances, the Company compensates its
sales leader Distributors with leadership incentives for services
rendered, relating to the development, retention, and management of
their sales organizations. Leadership Incentives are payable based
on achieved sales volume, which are recorded in general and
administrative expenses. The Company recognizes revenue when it
ships products. The Company receives the net sales price in cash or
through credit card payments at the point of
sale.
If a
Distributor returns a product to the Company on a timely basis,
they may obtain a replacement product from the Company for such
returned products. In addition, the Company maintains a buyback
program pursuant to which it will repurchase products sold to a
Distributor who has decided to leave the business. Allowances for
product returns, primarily in connection with the Company’s
buyback program, are provided at the time the sale is recorded.
This accrual is based upon historical return rates for each country
and the relevant return pattern, which reflects anticipated returns
to be received over a period of up to 12 months following the
original sale.
Annual Membership
The
Company collects an annual membership fee from its Distributors.
The fee is fixed, paid in full at the time joining the membership
and non-refundable. The membership provides the member access to
purchase products at a discount, use to certain back office
services, receive commissions for signing up new members, and
attend corporate events. The Company recognizes revenue associated
with the membership over the period of the membership. Before the
membership fee is recognized as revenue, it is recorded as deferred
revenue. Deferred revenue relating to membership was
$2,867,226 and $258,594 at December 31, 2020 and 2019,
respectively.
Shipping and Handling
Shipping
and handling services relating to product sales are recognized as
fulfillment activities. Shipping and handling expenses were $54,902
and $183,528 for the years ended December 31, 2020 and 2019,
respectively. Shipping and handling costs paid by the Company
are included in general and administrative
expenses.
Other Businesses
Mutual Fund Management Service Income
Revenue
is recognized when (or as) the Company performs services to its
customers in amounts that reflect the consideration to which the
Company expects to be entitled to in exchange for those services,
which occurs when (or as) the Company satisfies its contractual
obligations and performs services to its
customers.
The
Company generates revenue from providing management services for
mutual fund customers. In respect to the provision of services, the
agreements are less than one year with a cancellable clause and
customers are typically billed on a monthly
basis.
During
the years ended December 31, 2020 and 2019, the Company recognized
revenue of $0 and $31,209, respectively.
Remaining performance obligations
As of
December 31, 2020 and 2019, there were no remaining performance
obligations or continuing involvement, as all service obligations
within the other business activities segment have been
completed.
Stock-Based Compensation
The
Company accounts for stock-based compensation to employees in
accordance with ASC 718, “Compensation-Stock
Compensation”. ASC 718 requires companies to measure the cost
of employee services received in exchange for an award of equity
instruments, including stock options, based on the grant date fair
value of the award and to recognize it as compensation expense over
the period the employee is required to provide service in exchange
for the award, usually the vesting period. Stock option forfeitures
are recognized at the date of employee termination. Effective
January 1, 2019, the Company adopted ASU 2018-07 for the accounting
of share-based payments granted to non-employees for goods and
services. During the years ended on December 31, 2020 and 2019, the
Company recorded $1,564,376 and $0 as stock-based compensation
expense.
Advertising
Costs
incurred for advertising for the Company are charged to operations
as incurred. Advertising expenses for the years ended December 31,
2020 and 2019 were $3,829 and $165,850,
respectively.
Foreign Currency
Functional and reporting currency
Items
included in the financial statements of each entity in the Company
are measured using the currency of the primary economic environment
in which the entity operates (“functional currency”).
The financial statements of the Company are presented in U.S.
dollars (the “reporting currency”).
The
functional and reporting currency of the Company is the United
States dollar (“U.S. dollar”). The financial records of
the Company’s subsidiaries located in Singapore, Hong Kong,
Australia and South Korea are maintained in their local currencies,
the Singapore Dollar (S$), Hong Kong Dollar (HK$), Australian
Dollar (“AUD”) and South Korean Won
(“KRW”), which are also the functional currencies of
these entities.
Transactions in foreign currencies
Transactions
in currencies other than the functional currency during the year
are converted into functional currency at the applicable rates of
exchange prevailing when the transactions occurred. Transaction
gains and losses are recognized in the statement of
operations.
The
majority of the Company’s foreign currency transaction gains
or losses come from the effects of foreign exchange rate changes on
the intercompany loans between Singapore entities and U.S.
entities. The Company recorded $354,392 loss on foreign exchange
during the year ended on December 31, 2020 and a $341,415 loss
during the year ended on December 31, 2019. The foreign currency
transactional gains and losses are recorded in
operations.
Translation of consolidated entities’ financial
statements
Monetary
assets and liabilities denominated in currencies other than the
functional currency are translated into the functional currency at
the rates of exchange ruling at the balance sheet date. The
Company’s entities with functional currency of Singapore
Dollar, Hong Kong Dollar, AUD and KRW, translate their operating
results and financial positions into the U.S. dollar, the
Company’s reporting currency. Assets and liabilities are
translated using the exchange rates in effect on the balance sheet
date. Revenue, expense, gains and losses are translated using the
average rate for the year. Translation adjustments are reported as
cumulative translation adjustments and are shown as a separate
component of comprehensive income (loss).
For the
year ended on December 31, 2020 and 2019, the Company recorded
other comprehensive income from foreign currency translation of
$1,148,898 and $10,029, respectively, in accumulated other
comprehensive loss.
Income Taxes
US Income Taxes
Income
tax expense represents the sum of the current tax expense and
deferred tax expense.
Income
tax for current and prior periods is recognized at the amount
expected to be paid to or recovered from the tax authorities, using
the tax rates and tax laws that have been enacted or substantially
enacted by the balance sheet date.
Deferred
income tax is provided in full, using the liability method, on
temporary differences at the balance sheet date between the tax
bases of assets and liabilities and their carrying amounts in the
financial statements.
Deferred
tax assets and liabilities are recognized for all temporary
differences, except:
●
Where the deferred tax arises from the initial recognition of an
asset or liability in a transaction that is not a business
combination and at the time of the transaction affects neither the
accounting profit nor taxable profit or loss.
●
In respect of temporary differences associated with investments in
subsidiaries, where the timing of the reversal of the temporary
differences can be determined and it is probable that the temporary
differences will not reverse in the foreseeable future;
and
●
In respect of deductible temporary differences and carry-forward of
unutilized tax losses, if it is not probable that taxable profits
will be available against which those deductible temporary
differences and carry-forward of unutilized tax losses can be
utilized.
The
carrying amount of deferred tax assets is reviewed at each balance
sheet date and reduced to the extent that it is no longer probable
that sufficient taxable profit will be available to allow all or
part of the deferred tax asset to be utilized. Unrecognized
deferred tax assets are reassessed at each balance sheet date and
are recognized to the extent that it has become probable that
future taxable profit will allow the deferred tax asset to be
utilized.
Deferred
tax assets and liabilities are measured at the tax rates that are
expected to apply to the year when the asset is realized or the
liability is settled, based on tax rates and tax laws that have
been enacted or substantively enacted at the balance sheet
date.
Current
and deferred income tax are recognized as income or expense in the
profit or loss, except to the extent that the tax arises from a
business combination or a transaction which is recognized either in
other comprehensive income or directly in equity. Deferred tax
arising from a business combination is adjusted against goodwill on
acquisition.
Deferred
tax assets and liabilities are offset if there is a legally
enforceable right to offset current tax liabilities and assets and
they relate to income taxes levied by the same tax authorities on
the same taxable entity, or on different tax entities, provided
they intend to settle current tax liabilities and assets on a net
basis or their tax assets and liabilities will be realized
simultaneously.
Deferred
income tax assets and liabilities are determined based on the
estimated future tax effects of net operating loss and credit
carry-forwards and temporary differences between the tax basis of
assets and liabilities and their respective financial reporting
amounts measured at the current enacted tax rates. The differences
relate primarily to net operating loss carryforward from date of
acquisition and to the use of the cash basis of accounting for
income tax purposes. The Company records an estimated valuation
allowance on its deferred income tax assets if it is more likely
than not that these deferred income tax assets will not be
realized.
The
Company recognizes a tax benefit from an uncertain tax position
only if it is more likely than not that the tax position will be
sustained on examination by taxing authorities, based on the
technical merits of the position. The tax benefits recognized in
the consolidated financial statements from such a position are
measured based on the largest benefit that has a greater than 50%
likelihood of being realized upon ultimate settlement. The Company
has not recorded any unrecognized tax benefits.
The
Company’s 2020, 2019 and 2018 tax returns remain open to
examination.
Income Taxes in other countries
Significant
judgement is involved in determining the income taxes mainly in
Singapore. There are certain transactions and computations for
which the ultimate tax determination is uncertain during the
ordinary course of business. The Company recognizes liabilities for
expected tax liabilities based on estimates of whether additional
taxes will be due. Where the final tax outcome of these matters is
different from the amounts that were initially recognized, such
differences will impact the income tax and deferred tax provisions
in the period in which such determination is made.
Earnings (loss) per Share
The
Company presents basic and diluted earnings (loss) per share data
for its common shares. Basic earnings (loss) per share is
calculated by dividing the profit or loss attributable to common
stock shareholders of the Company by the weighted-average number of
common shares outstanding during the year, adjusted for treasury
shares held by the Company.
Diluted
earnings (loss) per share is determined by adjusting the profit or
loss attributable to common stock shareholders and the
weighted-average number of common shares outstanding, adjusted for
treasury shares held, for the effects of all dilutive potential
ordinary shares, which comprise convertible securities, such as
stock options, convertible bonds and warrants. Due to the limited
operations of the Company, there are no potentially dilutive
securities outstanding during years ended December 31, 2020 and
2019.
Fair Value Measurements
ASC
820, Fair Value Measurement and
Disclosures, defines fair value as the exchange price that
would be received for an asset or paid to transfer a liability (an
exit price) in the principal or most advantageous market for the
asset or liability in an orderly transaction between market
participants on the measurement date. This topic also establishes a
fair value hierarchy which requires classification based on
observable and unobservable inputs when measuring fair value. There
are three levels of inputs that may be used to measure fair
value:
Level
1: Observable inputs such as quoted prices (unadjusted) in an
active market for identical assets or liabilities.
Level
2: Inputs other than quoted prices that are observable, either
directly or indirectly. These include quoted prices for similar
assets or liabilities in active markets and quoted prices for
identical or similar assets or liabilities in markets that are not
active.
Level
3: Unobservable inputs that are supported by little or no market
activity; therefore, the inputs are developed by the Company using
estimates and assumptions that the Company expects a market
participant would use, including pricing models, discounted cash
flow methodologies, or similar techniques.
The
carrying value of the Company’s financial instruments,
including cash and restricted cash, accounts receivable and
accounts payable and accrued expenses approximate fair value
because of the short-term maturity of these financial instruments.
The liabilities in connection with the conversion and make-whole
features included within certain of the Company’s convertible
notes payable and warrants are each classified as a level 3
liability.
Non-controlling Interests
Non-controlling
interests represent the equity in subsidiary not attributable,
directly or indirectly, to shareholders of the Company, and are
presented separately in the Consolidated
Statements of Operation and Other Comprehensive Loss, and
within equity in the Consolidated Balance Sheets, separately from
equity attributable to shareholders of the
Company.
On
December 31, 2020 and 2019, the aggregate non-controlling interests
in the Company were $37,622,517 and $6,975,459
respectively.
Impairment of Long-lived Assets
Our policy is to obtain an independent third-party valuation for
each major project in the United States to identify triggering
events for impairment. Our management may use a market comparison
method to value other relatively small projects, such as the
project in Perth, Australia. In addition to the annual assessment
of potential triggering events in accordance with ASC 360 –
Property Plant and Equipment (“ASC 360”), we apply a
fair value based impairment test to the net book value assets on an
annual basis and on an interim basis if certain events or
circumstances indicate that an impairment loss may have
occurred.
On October 12, 2018, 150 CCM Black Oak, Ltd. entered into an
Amended and Restated Purchase and Sale Agreement for 124 lots.
Pursuant to the Amended and Restated Purchase and Sale Agreement,
the purchase price remained $6,175,000. 150 CCM Black Oak, Ltd. was
required to meet certain closing conditions and the timing for the
closing was extended. On
January 18, 2019, the sale of 124 lots at our Black Oak project in
Magnolia, Texas was completed. After allocating costs of revenue to
this sale, we incurred a loss of approximately $1.5 million from
this sale and recognized a real estate impairment of approximately
$1.5 million for the year ended December 31, 2018. On June 30,
2019, the Company recorded approximately $3.9 million of impairment
on the Black Oak project based on discounted estimated future cash
flows after updating the projection of market value of the project.
On December 31, 2019, the Company recorded approximately $1.3
million of additional impairment on the Black Oak project based on
discounted estimated future cash flows after updating the projected
cost of the project.
Capitalized Financing Costs
Financing costs, such as loan origination fee, administration fee,
interests and other related financing costs, should be capitalized
and recorded on the balance sheet if these financing activities are
directly associated with the development of real
estates.
Capitalized Financing Costs are allocated to lots sold based on the
total expected development and interest costs of the completed
project and allocating a percentage of those costs based on the
selling price of the sold lot compared to the expected sales values
of all lots in the project. If the allocation of capitalized
financing costs based on the projection and relative expected sales
value is impracticable, those costs could also be allocated based
on an area method, which uses the size of the lots compared to the
total project area and allocates costs based on their
size.
As of December 31, 2020, the capitalized financing costs were
$3,513,535.
Related Party Transactions
The
Company accounts for related party transactions in accordance with
ASC 850 (“Related Party Disclosures”). A party is
considered to be related to the Company if the party directly or
indirectly or through one or more intermediaries, controls, is
controlled by, or is under common control with the Company. Related
parties also include principal owners of the Company, its
management, members of the immediate families of principal owners
of the Company and its management and other parties with which the
Company may deal if one party controls or can significantly
influence the management or operating policies of the other to an
extent that one of the transacting parties might be prevented from
fully pursuing its own separate interests. A party which can
significantly influence the management or operating policies of the
transacting parties or if it has an ownership interest in one of
the transacting parties and can significantly influence the other
to an extent that one or more of the transacting parties might be
prevented from fully pursuing its own separate interests is also a
related party.
Recent Accounting Pronouncements
Accounting pronouncement adopted
In
February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842)
(“ASU 2016-02”) which supersedes ASC Topic 840, Leases.
ASU 2016-02 requires lessees to recognize a right-of-use asset and
a lease liability on their balance sheets for all the leases with
terms greater than twelve months. Based on certain criteria, leases
will be classified as either financing or operating, with
classification affecting the pattern of expense recognition in the
income statement. For leases with a term of twelve months or less,
a lessee is permitted to make an accounting policy election by
class of underlying asset not to recognize lease assets and lease
liabilities. If a lessee makes this election, it should recognize
lease expense for such leases generally on a straight-line basis
over the lease term. ASU 2016-02 is effective for fiscal years
beginning after December 15, 2019 for emerging growth companies,
and interim periods within those years, with early adoption
permitted. In transition, lessees and lessors are required to
recognize and measure leases at the beginning of the earliest
period presented using a modified retrospective approach. In July
2018, the FASB issued ASU No. 2018-11, “Leases (Topic 842):
Targeted Improvements” that allows entities to apply the
provisions of the new standard at the effective date (e.g. January
1, 2019), as opposed to the earliest period presented under the
modified retrospective transition approach (January 1, 2017) and
recognize a cumulative-effect adjustment to the opening balance of
retained earnings in the period of adoption. The modified
retrospective approach includes a number of optional practical
expedients primarily focused on leases that commenced before the
effective date of Topic 842, including continuing to account for
leases that commence before the effective date in accordance with
previous guidance, unless the lease is modified. The new leasing
standard presents dramatic changes to the balance sheets of
lessees. Lessor accounting is updated to align with certain changes
in the lessee model and the new revenue recognition standard. The
standard had a material impact on the Company’s consolidated
balance sheets, but did not have an impact on its consolidated
statements of operations. The most significant impact was the
recognition of right-of-use assets and lease liabilities for
operating leases. As a lessor of one home, this standard does not
have material impact on the Company. The balances of operating
lease right-of-use assets and operating lease liabilities as of
December 31, 2020 were $574,754 and $574,754, respectively.
Operating lease right-of-use assets and operating lease liabilities
are recognized based on the present value of the future minimum
lease payments over the lease term at commencement date. As our
leases do not provide a readily determinable implicit rate, we
estimate our incremental borrowing rate to discount the lease
payments based on information available at lease commencement. The
operating lease right-of-use asset also includes any lease payments
made and excludes lease incentives and initial direct costs
incurred. The lease term includes options to extend or terminate
when we are reasonably certain the option will be exercised. In
general, we are not reasonably certain to exercise such options. We
recognize lease expense for minimum lease payments on a
straight-line basis over the lease term. We elected the practical
expedient to not recognize operating lease right-of-use assets and
operating lease liabilities for lease agreements with terms less
than 12 months.
In July
2017, the FASB issued ASU No. 2017-11, Earnings Per Share (Topic 260), Distinguishing
Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic
815): (Part I) Accounting for Certain Financial Instruments with
Down Round Features, (Part II) Replacement of the Indefinite
Deferral for Mandatorily Redeemable Financial Instruments of
Certain Nonpublic Entities and Certain Mandatorily Redeemable
Noncontrolling Interests with a Scope Exception (“ASU
2017-11”). ASU 2017-11 is intended to simplify the accounting
for financial instruments with characteristics of liabilities and
equity. Among the issues addressed are: (i) determining whether an
instrument (or embedded feature) is indexed to an entity’s
own stock; (ii) distinguishing liabilities from equity for
mandatorily redeemable financial instruments of certain nonpublic
entities; and (iii) identifying mandatorily redeemable
noncontrolling interests. The Company adopted ASU 2017-11 on
January 1, 2019 and determined that this ASU does not have a
material impact on the consolidated financial
statements.
In
August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure
Framework: Changes to the Disclosure Requirements for Fair Value
Measurement (“ASU 2018-13”). ASU 2018-13 is
intended to improve the effectiveness of fair value measurement
disclosures. ASU 2018-13 is effective for fiscal years beginning
after December 15, 2019, and interim periods within those fiscal
years. Early adoption is permitted. The Company determined that ASU
2018-13 did not have a material impact on its consolidated
financial statements.
In
response to the COVID-19 pandemic, the Coronavirus Aid, Relief and
Economic Security Act (“CARES Act”) was signed into law
in March 2020. The CARES Act lifts certain deduction limitations
originally imposed by the Tax Cuts and Jobs Act of 2017
(“2017 Tax Act”). Corporate taxpayers may carryback net
operating losses (NOLs) originating between 2018 and 2020 for up to
five years, which was not previously allowed under the 2017 Tax
Act. The CARES Act also eliminates the 80% of taxable income
limitations by allowing corporate entities to fully utilize NOL
carryforwards to offset taxable income in 2018, 2019 or 2020.
Taxpayers may generally deduct interest up to the sum of 50% of
adjusted taxable income plus business interest income (30% limit
under the 2017 Tax Act) for 2019 and 2020. The CARES Act allows
taxpayers with alternative minimum tax credits to claim a refund in
2020 for the entire amount of the credits instead of recovering the
credits through refunds over a period of years, as originally
enacted by the 2017 Tax Act.
In
addition, the CARES Act raises the corporate charitable deduction
limit to 25% of taxable income and makes qualified improvement
property generally eligible for 15-year cost-recovery and 100%
bonus depreciation. The enactment of the CARES Act did not result
in any material adjustments to our income tax provision for the
year ended December 31, 2020.
Accounting pronouncement not yet adopted
In June
2016, the FASB issued ASU No. 2016-13, “Financial Instruments
- Credit Losses (Topic 326): Measurement of Credit Losses on
Financial Instruments” (“ASU 2016-13”). ASU
2016-13 requires financial assets measured at amortized cost to be
presented at the net amount expected to be collected. The
measurement of expected credit losses is based on relevant
information about past events, including historical experience,
current conditions, and reasonable and supportable forecasts that
affect the collectability of the reported amounts. An entity must
use judgment in determining the relevant information and estimation
methods that are appropriate in its circumstances. ASU 2016-13 is
effective for annual reporting periods beginning after December 15,
2019, including interim periods within those fiscal years, and a
modified retrospective approach is required, with a
cumulative-effect adjustment to retained earnings as of the
beginning of the first reporting period in which the guidance is
effective. In November of 2019, the FASB issued ASU 2019-10, which
delayed the implementation of ASU 2016-13 to fiscal years beginning
after December 15, 2022 for smaller reporting companies. The
Company is currently evaluating the impact of ASU 2016-13 on its
future consolidated financial statements.
In
December 2019, The FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the
Accounting for Income Taxes. The amendments in this Update
simplify the accounting for income taxes by removing certain
exceptions to the general principles in Topic 740. The amendments
also improve consistent application of and simplify GAAP for other
areas of Topic 740 by clarifying and amending existing guidance.
For public business entities, the amendments in this Update are
effective for fiscal years, and interim periods within those fiscal
years, beginning after December 15, 2020. The Company is currently
evaluating the impact of ASU 2019-12 on its future consolidated
financial statements.
In
March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848):
Facilitation of Reference Rate Reform on Financial
Reporting. The amendments in this Update provide optional
expedients and exceptions for applying generally accepted
accounting principles (GAAP) to contracts, hedging relationships,
and other transactions affected by reference rate reform if certain
criteria are met. The amendments in this Update apply only to
contracts, hedging relationships, and other transactions that
reference LIBOR or another reference rate expected to be
discontinued because of reference rate reform. The Company’s
line of credit agreement provides procedures for determining a
replacement or alternative rate in the event that LIBOR is
unavailable. The amendments in this Update are effective for all
entities as of March 12, 2020 through December 31, 2022. The
Company is currently evaluating the impact of ASU 2020-04 on its
future consolidated financial statements.
The
Company maintains cash balances at various financial institutions
in different countries. These balances are usually secured by the
central banks’ insurance companies. At times, these balances
may exceed the insurance limits. As of December 31, 2020 and 2019,
uninsured cash and restricted cash balances were $25,752,637 and
$5,905,134, respectively.
For the
year ended December 31, 2020, two customers accounted for
approximately 98%, and 2% of the Company’s property and
development revenue. For the year ended December 31, 2019, four
customers accounted for approximately 70%, 27%, 2% and 1% of the
Company’s property and development
revenue.
The
Company didn’t earn any revenue from its Other Business
Segment in the year ended December 31, 2020. For the year ended
December 31, 2019, one customer accounted for approximately 80% of
the Company’s Other Business Segment revenue and the second
customer accounted for approximately 20%.
As of
December 31, 2020, accounts receivable on Company’s Other
Business Segment’s Consolidated Balance Sheet was $0. As of
December 31, 2019, one customer accounted for approximately 94% of
the Company’s Other Business Segment accounts and other
receivable and the second customer accounted for approximately
6%.
As of
December 31, 2019, there was one related party supplier who
accounted for 100% of the biohealth segment raw material and
product inventory. The Company did not have inventory concentration
issue during the year ended December 31, 2020.
Operating
segments are defined as components of an enterprise about which
separate financial information is available that is evaluated
regularly by the chief operating decision maker, or
decision–making group, in deciding how to allocate resources
and in assessing performance. The Company’s chief operating
decision-maker is the CEO. The Company operates in and reports four
business segments: property development, digital transformation
technology, biohealth, and other business activities. The
Company’s reportable segments are determined based on the
services they perform and the products they sell, not on the
geographic area in which they operate. The Company’s chief
operating decision maker evaluates segment performance based on
segment revenue. Costs excluded from segment income (loss) before
taxes and reported as “Other” consist of corporate
general and administrative activities which are not allocable to
the four reportable segments.
The
following table summarizes the Company’s segment information
for the following balance sheet dates presented, and for the years
ended December 31, 2020 and 2019:
|
|
Digital
Transformation Technology
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2020
|
|
|
|
|
|
|
Revenue
|
$13,643,689
|
$-
|
$2,594,511
|
$-
|
$-
|
$16,238,200
|
Cost
of Sales
|
(11,779,984)
|
-
|
(305,590)
|
-
|
-
|
(12,085,574)
|
Gross
Margin
|
1,863,705
|
-
|
2,288,921
|
-
|
-
|
4,152,626
|
Operating
Expenses
|
(660,647)
|
(54,673)
|
(1,545,244)
|
(3,582,503)
|
(416,968)
|
(6,260,035)
|
Operating
Income (Loss)
|
1,203,058
|
(54,673)
|
743,677
|
(3,582,503)
|
(416,968)
|
(2,107,409)
|
Other
Income (Expense)
|
1,983
|
(77)
|
(1,392,617)
|
(891,302)
|
(470)
|
(2,282,483)
|
Net
Income (Loss) Before Income Tax
|
1,205,041
|
(54,750)
|
(648,940)
|
(4,473,805)
|
(417,438)
|
(4,389,892)
|
|
|
Digital
Transformation Technology
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended on December 31, 2019
|
|
|
|
|
|
|
Revenue
|
$22,855,446
|
$-
|
$1,371,298
|
$31,209
|
$-
|
$24,257,953
|
Cost
of Sales
|
(19,510,275)
|
-
|
(458,482)
|
-
|
-
|
(19,968,757)
|
Gross
Margin
|
3,345,171
|
-
|
912,816
|
31,209
|
-
|
4,289,196
|
Operating
Expenses
|
(6,064,563)
|
(284,158)
|
(2,268,802)
|
(2,614,714)
|
(526,871)
|
(11,759,108)
|
Operating
Income (Loss)
|
(2,719,392)
|
(284,158)
|
(1,355,986)
|
(2,583,505)
|
(526,871)
|
(7,469,912)
|
Other
Income (Expense)
|
49,201
|
333,419
|
17,931
|
(418,078)
|
(134,601)
|
(152,128)
|
Net
Income (Loss) Before Income Tax
|
(2,670,191)
|
49,261
|
(1,338,055)
|
(3,001,583)
|
(661,472)
|
(7,622,040)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
Cash
and Restricted Cash
|
$8,150,769
|
$158,058
|
$1,590,265
|
$18,994,932
|
$-
|
$28,894,024
|
Total
Assets
|
28,954,484
|
158,160
|
524,603
|
73,679,331
|
-
|
103,316,578
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
|
Cash
and Restricted Cash
|
$5,439,318
|
$55,752
|
$388,670
|
$1,338,525
|
$108,731
|
$7,330,996
|
Total
Assets
|
29,857,615
|
155,854
|
948,931
|
4,770,949
|
139,431
|
35,872,780
|
As of
December 31, 2020 and 2019, real estate assets consisted of the
following:
|
|
|
|
|
|
Construction
in Progress
|
$9,567,841
|
$9,601,364
|
Land
Held for Development
|
10,937,750
|
14,283,340
|
Total
Real Estate Assets
|
$20,505,591
|
$23,884,704
|
|
|
|
On
January 18, 2019, the sale of 124 lots at our Black Oak project in
Magnolia, Texas was completed. After allocating costs of revenue to
this sale, we incurred a loss of approximately $1.5 million from
this sale and recognized a real estate impairment of approximately
$1.5 million for the year ended December 31, 2018. On June 30,
2019, the Company recorded approximately $3.9 million of impairment
on the Black Oak project based on discounted estimated future cash
flows after updating the projection of market value of the project.
On December 31, 2019, the Company recorded approximately $1.3
million of additional impairment on the Black Oak project based on
discounted estimated future cash flows after updating the projected
cost of the project.
In
November 2015, SeD Maryland Development, LLC (“SeD
Maryland”) entered into lot purchase agreements with NVR,
Inc. (“NVR”) relating to the sale of single-family home
and townhome lots to NVR in the Ballenger Run Project. The purchase
agreements were amended three times thereafter. Based on the
agreements, NVR is entitled to purchase 479 lots for a price of
approximately $64,000,000, which escalates 3% annually after June
1, 2018.
As part
of the agreements, NVR was required to give a deposit in the amount
of $5,600,000. Upon the sale of lots to NVR, 9.9% of the purchase
price is taken as payback of the deposit. A violation of the
agreements by NVR would cause NVR to forfeit the deposit.
On January 3, 2019 and April 28, 2020,
NVR gave SeD Maryland two more deposits in the amounts of $100,000
and $220,000, respectively, based on the 3rd Amendment to the Lot
Purchase Agreement. On
December 31, 2020 and 2019, there were
$1,262,336 and $2,445,269 held on deposit,
respectively.
As of
December 31, 2020 and 2019, notes payable consisted of the
following:
|
|
|
|
|
|
M&T Bank Loan,
Net of Debt Discount
|
636,362
|
-
|
PPP
Loan
|
-
|
-
|
Australia
Loan
|
172,706
|
157,105
|
Total notes
payable
|
$809,068
|
$157,105
|
Union Bank Loan
On November 23, 2015, SeD Maryland entered into a Revolving Credit
Note with the Union Bank in the original principal amount of
$8,000,000 (the “Revolving Credit Note”). During the
term of the loan, cumulative loan advances may not exceed
$26,000,000. The line of credit bears interest at LIBOR plus 3.8%
with a floor rate of 4.5%. The interest rate at December 31, 2018
was 6.125%. Beginning December 1, 2015, interest only payments were
due on the outstanding principal balance. The entire unpaid
principal and interest sum was due and payable on November 22,
2018, with the option of one twelve-month extension period. The
loan is secured by a deed of trust on the property, $2,600,000 of
collateral cash, and a Limited Guaranty Agreement with SeD
Ballenger. The Company also had an $800,000 letter of credit from
the Union Bank. The letter of credit was due on November 22, 2018
and bore interest at 15%. In September 2017, SeD Maryland
Development LLC and the Union Bank modified the Revolving Credit
Note, which increased the original principal amount from $8,000,000
to $11,000,000 and extended the maturity date of the loan and
letter of credit to December 31, 2019. Accordingly, this change in
terms of the Union Bank Loan was accounted for as a modification in
accordance with ASC 470 –
Debt.
On
April 17, 2019, the Union Bank Loan was paid off and SeD Maryland
Development LLC and Union Bank terminated the Revolving Credit
Note. After termination, the collateral cash was released and all
L/Cs were transferred to the M&T Bank L/C
Facility.
M&T Bank Loan
On
April 17, 2019, SeD Maryland Development LLC entered into a
Development Loan Agreement with Manufacturers and Traders Trust
Company (“M&T Bank”) in the principal amount not to
exceed at any one time outstanding the sum of $8,000,000, with a
cumulative loan advance amount of $18,500,000. The line of credit
bears interest rate on LIBOR plus 375 basis points. SeD Maryland
Development LLC was also provided with a Letter of Credit
(“L/C”) Facility in an aggregate amount of up to
$900,000. The L/C commission will be 1.5% per annum on the face
amount of the L/C. Other standard lender fees will apply in the
event L/C is drawn down. The loan is a revolving line of credit.
The L/C Facility is not a revolving loan, and amounts advanced and
repaid may not be re-borrowed. Repayment of the Loan Agreement is
secured by $2,600,000 collateral fund and a Deed of Trust issued to
the Lender on the property owned by SeD Maryland. As of December
31, 2020, the outstanding balance of the revolving loan was
$0. As part of the transaction,
the Company incurred loan origination fees and closing fees in the
amount of $381,823 and capitalized it into construction in
process.
On June 18, 2020, Alset EHome Inc. (“Alset EHome”), a
wholly-owned subsidiary of LiquidValue Development Inc., entered
into a Loan Agreement with Manufacturers and Traders Trust Company,
(the “Lender”).
Pursuant to the Loan Agreement, the Lender provided a non-revolving
loan to Alset EHome in an aggregate amount of up to $2,990,000 (the
“Loan”). The line of credit bears interest rate
on LIBOR plus 375 basis points. Repayment of the Loan is secured by a Deed of
Trust issued to the Lender on the property owned by certain
subsidiaries of Alset EHome. The maturity date of this Loan is July
1, 2022. LiquidValue Development Inc. and one of its subsidiaries
are guarantors of this Loan. The guarantors are required to
maintain during the term of the loan a combined minimum net worth
in an aggregate amount equal to not less than $20,000,000. The
company was in compliance with this covenant as of December 31,
2020.
During the year ended December 31, 2020 Alset EHome borrowed
$664,810 from M&T Bank, incurring at the same time a loan
origination fees of $61,679 which are to be amortized over the term
of the loan. During the year ended December 31, 2020, the Alset
EHome accrued $14,458 in interest on this loan and recorded $18,772
of amortization expense. As of December 31, 2020, the remaining
unamortized debt discount was $42,906.
Paycheck Protection Program Loan
On April 6, 2020, the Company entered into a term note with M&T
Bank with a principal amount of $68,502 pursuant to the Paycheck
Protection Program (“PPP Term Note”) under the
Coronavirus Aid, Relief, and Economic Security Act (the
“CARES Act”). The PPP Loan is evidenced by a promissory
note. The PPP Term Note bears interest at a fixed annual rate of
1.00%, with the first ten months of principal
and interest deferred. On November 26, 2020, $64,502 of this
loan was forgiven by the United States Small Business
Administration and $64,502 was recorded as other income. The
remaining balance of $4,000 was paid back in December
2020.
Australia Loan
On January 7, 2017, SeD Perth Pty Ltd (“SeD Perth”)
entered into a loan agreement with National Australian Bank Limited
(the “Australia Loan”) for the purpose of funding land
development. The loan facility provides SeD Perth with access to
funding of up to approximately $460,000 and matures on December 31,
2018. The Australia Loan is secured by both the land under
development and a pledged deposit of $35,276. This loan is
denominated in AUD. Personal guarantees amounting to approximately
$500,000 have been provided by our CEO, Chan Heng Fai and by Rajen
Manicka, the CEO of Holista CollTech and Co-founder of iGalen Inc.
The interest rate on the Australia Loan is based on the
weighted average interest rates applicable to each of the business
markets facility components as defined within the loan agreement,
ranging from 4.36% to 5.57% per annum for the year ended December
31, 2020 and from 5.14% to 6.64% per annum for the year ended
December 31, 2019. On September 7, 2017 the Australia Loan was
amended to reduce the maximum borrowing capacity to approximately
$179,000. During 2020, the terms of the Australia Loan were amended to reflect an extended maturity date
of April 30, 2021. This was accounted for as a debt modification.
The Company did not pay fees to the National Australian Bank
Limited for the modification of the loan agreement, no debt
extinguishment was recorded and we continued capitalizing interests
over the term of modified loan as the development
costs.
8.
|
RELATED PARTY TRANSACTIONS
|
Personal Guarantees by Director
As of
December 31, 2020 and 2019, a director of the Company had provided
personal guarantees amounting to approximately $500,000 and
$5,500,000, respectively, to secure external loans from financial
institutions for AEI and the consolidated entities.
Sale of GigWorld subsidiary to DSS Asia
On
October 25, 2018, HIP, a wholly-owned subsidiary of GigWorld Inc.,
entered into an equity purchase agreement (the “HotApps
Purchase Agreement”) with DSS Asia, a Hong Kong subsidiary of
DSS International, pursuant to which HIP agreed to sell to DSS Asia
all of the issued and outstanding shares of HotApps Information
Technology Co. Ltd., also known as Guangzhou HotApps, a
wholly-owned subsidiary of HIP. Guangzhou HotApps is primarily
engaged in engineering work for software development, as well as, a
number of outsourcing projects related to real estate and lighting.
Chan Heng Fai is the CEO of DSS Asia and DSS International. For
further details on this transaction, refer to Note 11 –
Discontinued Operations.
Sale of 18% of LiquidValue Asset Management Pte. Ltd.
On May
8, 2019, SeD Capital Pte. Ltd. entered into a sale and purchase
agreement to sell 522,000 ordinary shares (representing
approximately 18% of the ownership) in LiquidValue Asset Management
Pte. Ltd. to LiquidValue Development Pte. Ltd. (“LVD”)
for a cash of $46,190. Chan Heng Fai is the owner of
LVD.
Sale of Impact Biomedical to DSS
On
April 27, 2020, Global BioMedical Pte Ltd (“GBM”), one
of our subsidiaries, entered into a share exchange agreement with
DSS BioHealth Security, Inc. (“DBHS”), a wholly owned
subsidiary of Document Securities Systems Inc. (“DSS”),
pursuant to which, DBHS agreed to acquire all of the outstanding
capital stock of Impact BioMedical Inc., a wholly owned subsidiary
of GBM, through a share exchange. It was agreed that the aggregate
consideration to be issued to GBM for the Impact BioMedical shares
would be the following: (i) 483,334 newly issued shares of DSS
common stock; and (ii) 46,868 newly issued shares of a new series
of DSS perpetual convertible preferred stock with a stated value of
$46,868,000, or $1,000 per share. The convertible preferred stock
can be convertible into shares of DSS common stock at a conversion
price of $6.48 of preferred stock stated value per share of common
stock, subject to a 19.9% beneficial ownership conversion
limitation (a so-called “blocker”) based on the total
issued outstanding shares of common stock of DSS beneficially owned
by GBM. Holders of the convertible preferred stock will have no
voting rights, except as required by applicable law or regulation,
and no dividends will accrue or be payable on the convertible
preferred stock. The holders of convertible preferred stock will be
entitled to a liquidation preference of $1,000 per share, and DSS
will have the right to redeem all or any portion of the then
outstanding shares of convertible preferred stock, pro rata among
all holders, at a redemption price per share equal to such
liquidation value per share.
Under
ASU 2014-08, a disposal transaction meets the definition of a
discontinued operation if all of the following criteria are
met:
1.
The
disposal group constitutes a component of an entity or a group of
components of an entity
2.
The
component of an entity (or group of components of an entity) meets
the held-for-sale classification criteria, is disposed of by sale,
or is disposed of other than by sale (e.g., “by abandonment,
in an exchange measured based on the recorded amount of the
nonmonetary asset relinquished, or in a distribution to owners in a
spinoff”).
3.
The
disposal of a component of an entity (or group of components of an
entity) “represents a strategic shift that has (or will have)
a major effect on an entity’s operations and financial
results”.
Impact Biomedical Inc. is a group of subsidiaries of AEI and
operates independently with its own financial reporting. The
transaction is a disposal by sale and has a major effect on
AEI’s financial results. Since it meets all above test
criteria, we treated this disposal transaction as a discontinued
operation in our financial statements.
On August 21, 2020, the transaction closed and Impact BioMedical
Inc became a direct wholly owned subsidiary of DBHS. GBM received
483,334 shares of DSS common stock and 46,868 shares of DSS
preferred stock, which preferred shares could be converted to
7,232,716 common shares (however, any conversion will be subject to
the blocker GBM has agreed to, as described above). After this
transaction, we hold 500,001 shares of the common stock of DSS.
Additionally, our CEO, Chan Heng Fai is the owner of the common
stock of DSS and is the executive Chairman of the Board of
Directors of DSS. The Company has elected the fair value option for
the DSS common stock that would otherwise be accounted for under
the equity method of accounting. ASC 820, Fair Value Measurement
and Disclosures, defines the fair value of the financial assets. We
value DSS common stock under level 1 category through quoted prices
and preferred stock under level 3 category through an
Option-Pricing Method valuation model. The quoted price of DSS
common stock was $6.95 as of August 21, 2020. The total fair value
of DSS common and preferred stocks GBM received as consideration
for the disposal of Impact BioMedical was $46,248,171. As of August
21, 2020, the net asset value of Impact BioMedical was $94,011. The
difference of $46,154,160 was recorded as additional paid in
capital. We did not recognize gain or loss from this transaction as
it was a related party transaction. For further details on
this transaction, refer to Note 11 – Discontinued
Operations.
On October 16, 2020, GBM converted 4,293 shares of DSS Series A
Preferred Stock having a par value of $0.02 per share in exchange
for 662,500 restricted shares of DSS common stock based upon a
liquidation value of $1,000 and a conversion price of $6.48 per
share. Our ownership of DSS was 19.9% after the
conversion.
Sale of iGalen International Inc. to an officer of the
Company
On December 30, 2020, Health, Wealth Happiness Pte Ltd (“HWH
Pte Ltd”), a 100% owned subsidiary of the Company, sold
530,000 shares (its 53% ownership) of iGalen International Inc.,
which owns 100% iGalen Inc., to an officer of the Company for $100.
The net asset of iGalen International was $(3,741,065) at the time
of sales and $3,741,065 was recorded as additional paid in capital
since it was a related party transaction. No gain or loss was
recognized.
Under ASU 2014-08, the transaction did not meet the definition of a
discontinued operation. For the Company, the disposal of the iGalen
does not make a strategic shift on our operations and financial
results. The Company did not recognize gain or Loss in the
Statement of Operations as this is considered as a related party
transaction.
Purchase Shares and Warrants from APW
On July
17, 2020, the Company purchased 122,039,000 shares, approximately
9.99% ownership, and 1,220,390,000 warrants with an exercise price
of $0.0001 per share, from APW, for an aggregated purchase price of
$122,039. We value APB warrants under
level 3 category through a Black Scholes option pricing model
and the fair value of the warrants from APW were $860,342 as of July 17, 2020, the
purchase date and $862,723 as of December 31, 2020. The difference
of $945,769 of fair value of stock and warrants, total $1,067,808
and the purchase price $122,039, was recorded as additional paid in
capital as it was a related party transaction.
Notes Payable
During the year ended on December 31, 2017, a director of the
Company lent non-interest loans of $7,156,680, for the general
operations of the Company. The loans are interest free, not
tradable, unsecured, and repayable on demand. On October 15, 2018,
a formal lending agreement between the Alset International and Chan
Heng Fai was executed. Under the agreement, Chan Heng Fai provides
a lending credit limit of approximately $10 million for Alset
International with interest rate 6% per annum for the outstanding
borrowed amount, which commenced retroactively from January 1,
2018. The loans are still not tradable, unsecured and repayable on
demand. As of December 31, 2020
and 2019 the outstanding principal balance of the loan is $0 and
$4,246,604, respectively. Interest started to accrue on January 1,
2018 at 6% per annum. During the years ended on December 31,
2020 and 2019, the interest expenses
were $130,667 and $358,203, respectively. As of December 31, 2020 and 2019, the accrued interest
total was $0 and $822,405, respectively.
Chan Heng Fai provided interest-free due on demand advance to AEI
for the general operations. On December 31, 2020 and 2019,
the outstanding balance was $178,400.
Chan Heng Fai provided an interest-free, due on demand advance
to SeD Perth Pty. Ltd.
for its general operations. On
December 31, 2020 and 2019, the outstanding balance was
$14,379.
On August 20, 2020, the Company acquired 30,000,000 common shares
from Chan Heng Fai in exchange for a two-year non-interest bearing
note of $1,333,429. On December 31, 2020 the amount outstanding was
$1,333,429.
On May
1, 2018, Rajen Manicka, CEO and one of the directors of iGalen
International Inc., which holds 100% of iGalen Inc., provided a
loan of approximately $367,246 to iGalen Inc. (the “2018
Rajen Manicka Loan”). The term of 2018 Rajen Manicka Loan is
ten years. The 2018 Rajen Manicka Loan has an interest rate of 4.7%
per annum. On March 8, March 27 and April 23, 2019, iGalen borrowed
additional monies of $150,000, $30,000 and $50,000, respectively,
from Rajen Manicka, total $230,000 (the “2019 Rajen Manicka
Loan”). The 2019 Rajen Manicka Loan is interest free, not
tradable, unsecured, and repayable on demand. As of December 31,
2019, the total outstanding principal balance of the loans was
$546,397, and was included in the Notes Payable – Related
Parties balance on the Company’s Consolidated Balance Sheets.
During the years ended December 31, 2020 and 2019, the Company
incurred $0 and $14,550 of interest expense, respectively. The
Company accrued interest of $0 at December 31, 2020 and 2019. On
December 30, 2020, Company’s subsidiary Health Wealth
Happiness Pte. Ltd., sold its 53% interest in iGalen International
to an officer of the Company.
On
August 13, 2019, iGalen International Inc., which holds 100% of
iGalen Inc., borrowed $250,000 from Decentralized Sharing Services,
Inc., a company whose sole shareholder and director is Chan Heng
Fai, our CEO. The term of the loan is 12 months, with an interest
rate of 10% per annum. In addition, Decentralized Sharing Services,
Inc. received the right to receive 3% of any revenue received by
iGalen International Inc. for 99 years. During the year
ended December 31, 2020 the Company incurred $9,729 of interest
expense and $0 from the right to receive 3% of revenue. During the
year ended December 31, 2019 the Company incurred $9,589 of
interest expense and $0 from the right to receive 3% of revenue.
The amount outstanding on the loan as of December 31, 2020 and 2019
was $0 and $250,000, respectively. The principal of $250,000 was
paid off in June 2020.
On
November 3, 2019, iGalen Inc. borrowed $160,000 from iGalen Funding
Inc., a company whose directors and shareholders include two
members of the Board of iGalen Inc. The term of the loan was 6
months, with an interest rate of 10% per annum. The expiration term
was changed to due on demand after 6 months. The amount outstanding
on the loan as of December 31, 2020 and 2019 was $0 and $160,000,
respectively. The accrued interest was $0 and $2,542 as of December
31, 2020 and 2019, respectively.
On
January 24, 2017, SeD Capital Pte Ltd, a 100% owned subsidiary of
Alset International lent $350,000 to iGalen. The term of the loan
was two years, with an interest rate of 3% per annum for the first
of year and 5% per annum for the second year. The expiration term
was renewed as due on demand after two years with 5% per annum
interest rate. As of December 31, 2020, the outstanding principle
was $350,000 and accrued interest was $61,555. As of December 31,
2019, it was intercompany loan and was eliminated as an
intercompany transaction.
Management Fees
MacKenzie
Equity Partners, owned by Charles MacKenzie, a Director of the
Company's subsidiary LiquidValue Development, has had a consulting
agreement with the Company since 2015. Per the terms of the
agreement, as amended on January 1, 2018, the Company pays a
monthly fee of $15,000 with an additional $5,000 per month due upon
the close of the sale to Houston LD, LLC. Since January of 2019,
the Company has paid a monthly fee of $20,000 for these consulting
services. The Company incurred expenses of $240,000 and $240,000
for the years ended December 31, 2020 and 2019, respectively, which
were capitalized as part of Real Estate on the Company’s
Consolidated Balance Sheet, as the services relate to property and
project management. As of December 31, 2020 and 2019 the Company owed $0 to this
entity.
Consulting Services
A law
firm owned by Conn Flanigan, a Director of LiquidValue Development,
performs consulting services to LiquidValue Development and some
other subsidiaries of the Company. The Company incurred expenses of
$12,645 and $52,723 for the years ended December 31, 2020 and 2019,
respectively. As of December 31, 2020 and 2019 there was no
outstanding balance due to this entity.
Rajen
Manicka, the CEO of Holista CollTech and Co-founder of iGalen
International Inc., performs consulting services for iGalen Inc.
iGalen Inc. incurred expenses of $0 and $240,000 for the years
ended December 31, 2020 and 2019, respectively. On December 31,
2020 and 2019, iGalen owed this related party fees for consulting
services in the amount of $0 and $671,403, respectively. The
Consulting service with Rajen Manicka was terminated on December
31, 2019.
Chan
Tung Moe, the consultant engaged with the Company through Pop
Motion Consulting Pte. Ltd., is the son of Chan Heng Fai, a
director and the CEO of the Company. In August of 2020 this
consulting agreement was terminated, and Chan Tung Moe became an
employee of Alset International as Chief Development Officer. The
Company incurred expense of $140,758 and $239,599 for the years
ended December 31, 2020 and 2019, respectively. As of December 31,
2020 and 2019, the Company owed Pop Motion consulting fee of $0 and
$118,288, respectively.
iGalen Inc. Affiliates
iGalen
Philippines and iGalen SDN are related party entities which are
owned by Dr. Rajen Manicka and are not owned by the Company. iGalen
Inc. provides use of its platform to collect sale revenue and
payment of expenses for these entities without service fees. On
December 31, 2019, iGalen owed $342,695 to iGalen Philippines.
iGalen was transferred to an officer of the Company as of December
30, 2020 with all its liabilities.
iGalen
SDN had a consulting agreement to provide accounting,
administration and other logistic services to iGalen with a monthly
fee $4,000. This agreement was terminated on December 31, 2019. The
Company incurred expenses of $0 and $48,000 for the years ended
December 31, 2020 and 2019, respectively. As of December 31, 2019,
iGalen SDN owed iGalen $74,331.
Medi
Botanics Sdn Bhd, a subsidiary of Holista CollTech, is only raw
material and product suppliers of iGalen. Dr. Rajen Manicka is the
controlling shareholder and a director of both Medi Botanics Sdn
Bhd and Holista CollTech. Medi Botanics Sdn Bhd supplied $0 and
$480,821 raw materials and products to iGalen in the years ended
December 31, 2020 and 2019, respectively. On December 31, 2019,
iGalen owed $956,300 to this entity,
respectively.
Investment in the Global Opportunity Fund
On
February 1, 2017, the Company invested $300,000 in Global
Opportunity Fund (“Fund”), a mutual fund registered in
the Cayman Islands and Chan Heng Fai is one of the directors of
this fund. This Fund was closed during November 2019 and is being
liquidated. LiquidValue Asset Management Pte. Ltd., one of the
subsidiaries of the Company, is the investment manager of the Fund
and receives a management fee from the Fund at 2% per annum of the
aggregated net asset value of the investments and a performance fee
of 20%. As of December 31, 2019, the Company recorded a receivable
$307,944 from the Global Opportunity Fund. In the years ended on
December 31, 2020 and 2019, the management fee and performance fee
charged to the Fund were $0 and $4,894, respectively. On December
31, 2020 and 2019, the Fund owed accrued management and performance
fee receivable $0 and $15,484 respectively. On January 23, 2020, the Company received $307,944
as a result of the liquidation of Global Opportunity
Fund.
Note Receivable from a Related Party Company
On
March 2, 2020 LiquidValue Asset Management Pte. Ltd.
(“LiquidValue”) received a $200,000 Promissory Note
from American Medical REIT Inc. (“AMRE”), a company
which is 36.1% owned by LiquidValue. Chan Heng Fai
and Chan Tung Moe from Alset
International are directors of American Medical REIT Inc.
The note carries interests of 8% and is payable in two years.
LiquidValue also received warrants to purchase AMRE shares at the
Exercise Price $5.00 per share. The amount of the warrants equals
to the note principle divided by the Exercise Price. If AMRE goes
to IPO in the future and IPO price is less than $10.00 per share,
the Exercise price shall be adjusted downward to fifty percent
(50%) of the IPO price. As of December 31, 2020, the fair market
value of the warrants was $0. The Company accrued $13,431 interest
expenses as of December 31, 2020.
Warrants Exercised by DSS
On June
30, 2020, the Company received a deposit of $1,264,244 from
Document Security Systems, Inc. for a warrant exercise to acquire
44,005,182 shares of Alset
International at a price approximately $0.03 per share. The
transaction was closed in July 2020. Fai Heng Chan, our CEO,
Chairman of our Board and controlling shareholder, is also Chairman
of the Board of Document Security Systems, Inc. and a significant
shareholder of Document Security Systems, Inc.
The
Company is authorized to issue 20,000,000 common shares and
5,000,000 preferred shares, both at a par value $0.001 per share.
At December 31, 2019, there were 10,001,000 common shares issued
and outstanding.
Pursuant
to an agreement on June 24, 2020 with our stockholders HFE Holdings
Limited and Chan Heng Fai, HFE Holdings Limited surrendered
3,600,000 shares of our common stock to the treasury of our
company, and Chan Heng Fai surrendered 1,000 shares of our common
stock to the treasury of our company, and all such shares were
cancelled. No consideration was exchanged in connection with the
surrender of the shares. As a result, the total number of
outstanding shares of our common stock at June 24, 2020 was reduced
to 6,400,000 shares from 10,001,000 shares.
On November 23, 2020, the Company entered into an underwriting
agreement (the “Underwriting Agreement”) with Aegis
Capital Corp., as representative of the underwriters
(“Aegis”), pursuant to which the Company agreed to sell
to the underwriters in a firm commitment underwritten public
offering (the “Offering”) an aggregate of 2,160,000
shares of the Company’s common stock, par value $0.001 per
share (the “Common Stock”), at an initial public
offering price of $7.00 per share. Aegis has a 60-day
over-allotment option to purchase up to an additional 324,000
shares of Common Stock at $6.475 per share. The Offering closed on
November 27, 2020.
The Offering was the Company’s initial public offering and
the Company’s common shares began trading on The Nasdaq
Capital Market on November 24, 2020 under the symbol
“HFEN.” The shares were offered by the Company pursuant
to a registration statement on Form S-1, as amended (File No.
333-235693), filed with the Securities and Exchange Commission (the
“Commission”), which was declared effective by the
Commission on November 12, 2020 (the “Registration
Statement”). Aegis acted as lead book-running manager for the
Offering and Westpark Capital, Inc. acted as
co-manager.
The net proceeds to the Company from the Offering, after deducting
the underwriting discount, underwriters’ fees and expenses
and other expenses of the Offering, were approximately $13.2
million. The Company anticipates using the net proceeds from the
Offering primarily to fund possible acquisitions of new companies
and properties, and for working capital and other general corporate
purposes.
Also, under the terms of the Underwriting Agreement, the Company,
upon closing of the Offering, issued to Aegis a warrant (the
“Representative’s Warrant”) to purchase an
aggregate of 108,000 shares of common stock (5% of the total shares
issued in the Offering). The Representative’s Warrant is
exercisable at a per share price of $9.80 (equal to 140% of the
initial public offering price of the Common Stock) and is
exercisable at any time and from time to time, in whole or in part,
during the three-year period commencing from the date of
issuance.
The Company also issued 10,000 shares as the compensation for the
legal service at a fair value of $70,000.
As a
result of the Offering, the total number of outstanding shares of
our common stock at December 31, 2020 was 8,570,000.
GigWorld Inc. Sale of Shares
In year
ended December 31, 2020, the Company sold 497,300 shares of
GigWorld to international investors with the amount of $478,300,
which was booked as addition paid-in capital. The Company held
505,667,376 shares of the total outstanding shares 506,898,576
before the sale. After the sale, the Company still owns
approximately 99% of GigWorld’s total outstanding
shares.
In the
year ended December 31, 2019, the Company sold 439,900 shares of
GigWorld to international investors with the amount of $303,700,
which was booked as addition paid-in capital. The Company held
500,821,889 shares of the total outstanding shares 506,898,576
before the sale. After the sale, the Company still owns
approximately 99% of GigWorld’s total outstanding
shares.
LiquidValue Asset Management Pte. Ltd. Sale of Shares
On May
8, 2019, SeD Capital Pte. Ltd. entered into a sale and purchase
agreement to sell 522,000 ordinary shares (representing
approximately 18% of the ownership) in LiquidValue Asset Management
Pte. Ltd. to LiquidValue Development Pte. Ltd. (“LVD”)
for a cash of $46,190. Chan Heng Fai is the owner of LVD. $29,329
was recorded as additional paid-in-capital.
Distribution to Minority Shareholder
In
2020, SeD Maryland Development LLC Board approved the payment
distribution plan to members and paid $411,250 in distribution to
the minority shareholder. In 2019, SeD Maryland Development
LLC Board approved the payment distribution plan to members and
paid $1,069,250 in distribution to the minority
shareholder.
Changes of Ownership of Alset International
In 2020, Alset International issued 563,197,062 common shares
through warrants exercise with exercise price approximately $0.03
per share and received $18,012,959. On March 27, 2020, Alset
International granted 7,500,000 common shares to its employees in
the performance share award plan. The fair value of $146,853 of
these shares was based on the market price on the granted day and
was recorded as both compensation expense and equity in the
financial statements. On June 5, 2020, the shareholder meeting
approved 35,278,600 shares granted to the directors. The fair value
of $1,417,523 was based the June 5, 2020, the grant day, market
price and was recorded as both compensation expense and equity in
the financial statements. During the year ended December 31, 2020,
the stock-based compensation expense was $1,564,376. On August 20,
2020, the Company acquired 30,000,000 common shares from Chan Heng
Fai in exchange for a two-year non-interest bearing note of
$1,333,429. On December 30, 2020, the Company exercised part
of its warrants to purchase 220,000,000 shares of Alset
International by paying of $6,632,499. The Company’s ownership of Alset
International changed from 65.4% as of December 31, 2019 to 57.1%
as of December 31,
2020.
On July
31, 2019 500,000 warrants of Alset International were exercised by
an unrelated shareholder at a price approximately $0.03 per share.
Alset International received $14,858. After these 500,000 warrants
were exercised, the total number of outstanding ordinary shares of
Alset International was 1,101,956,707. The Company’s
ownership percentage of Alset International has changed from 69.11%
to 69.08%.
On
December 19, 2019, Document Security Systems, Inc. exercised
warrants to acquire 61,977,577 shares of Alset International at a
price approximately $0.03 per share. Alset International received
$1,841,693. Fai Heng Chan, our CEO, Chairman of our Board and
controlling shareholder, is also Chairman of the Board of Document
Security Systems, Inc. and a significant shareholder of Document
Security Systems, Inc. As a result of the exercise of these
warrants, the percent of Alset International that our company owns
was reduced from 69.08% to 65.4%.
The
Company has applied ASC 810 as the accounting guidance for the
increase in the noncontrolling interest resulting from the warrant
exercises.
During
2020, with the decline in the Company’s ownership of Alset
International, the Company’s additional paid in capital
decreased by $9,957,118 and accumulated other comprehensive income
increased by $19,047, and the minority interest increased by
$1,972,143.
During
2019, with the decline in the Company’s ownership of Alset
International, the Company’s additional paid in capital and
accumulated other comprehensive income decreased by $885,693 and
$84,968, and the minority interest increased by
$970,660.
During the years ended December 31, 2020 and 2019, the sales of
GigWorld’s shares were de minimis compared to its outstanding
shares and did not change the minority interest.
Changes of Ownership Percentage of Alset International
On July
13, 2020, due to share grants and warrant exercises, the
Company’s ownership percentage of Alset International fell
below 50% and the entity was deconsolidated in accordance with ASC
810-10-45-5. A gain of approximately $53 million was recorded as a
result of the deconsolidation.
Upon
deconsolidation the Company elected to apply the Fair Value Option
under ASU 2016-01 to the investment in Alset International as the
Company still retained significant influence of the
subsidiary.
On
August 20, 2020, the Company acquired 30,000,000 common shares from
Chan Heng Fai in exchange for a two-year non-interest bearing note
of $1,333,429. After that transaction, the Company’s
ownership was 51.04%, at which point Alset International was
required to be consolidated. Upon reconsolidation a loss of
approximately $22 million was recorded.
During
the period that the investment in Alset International was accounted
for under ASU 2016-01, the Company recorded an unrealized loss on
the fair value of the investment of approximately $31
million.
On
December 30, 2020, the Company exercised part of its warrants to
purchase 220,000,000 shares of Alset International by paying of
$6,632,499. As of December 31, 2020, the Company’s ownership
of Alset International is 57.1%.
10.
|
ACCUMULATED OTHER COMPREHENSIVE INCOME
|
Following
is a summary of the changes in the balances of accumulated other
comprehensive income, net of tax:
|
Unrealized Gains and
Losses on Security Investment
|
Foreign Currency
Translations
|
Change in Minority
Interest
|
|
Balance
at January 1, 2020
|
$(59,888)
|
$1,613,125
|
$(84,968)
|
$1,468,269
|
|
|
|
|
|
Other
Comprehensive Income
|
11,130
|
654,872
|
19,047
|
685,049
|
|
|
|
|
|
Balance
at December 31, 2020
|
$(48,758)
|
$2,267,997
|
$(65,921)
|
$2,153,318
|
|
Unrealized Gains and
Losses on Security Investment
|
Foreign Currency
Translations
|
Change in Minority
Interest
|
|
Balance
at January 1, 2019
|
$(23,779)
|
$1,606,567
|
$-
|
$1,582,788
|
|
|
|
|
|
Other
Comprehensive Income
|
(36,109)
|
6,558
|
(84,968)
|
(114,519)
|
|
|
|
|
|
Balance
at December 31, 2019
|
$(59,888)
|
$1,613,125
|
$(84,968)
|
$1,468,269
|
11.
|
DISCONTINUED OPERATIONS
|
HotApps Information Technology Co. Ltd.
On
October 25, 2018, HotApps International Pte. Ltd.
(“HIP”) entered into an Equity Purchase Agreement with
DSS Asia Limited (“DSS Asia”), a Hong Kong subsidiary
of DSS International Inc. (“DSS International”),
pursuant to which HIP agreed to sell to DSS Asia all of the issued
and outstanding shares of HotApps Information Technology Co. Ltd.,
also known as Guangzhou HotApps Technology Ltd. (“Guangzhou
HotApps”). Guangzhou HotApps was a wholly owned subsidiary of
HIP, which was primarily engaged in engineering work for software
development, mainly voice over internet protocol. Guangzhou HotApps
was also involved in a number of outsourcing projects, including
projects related to real estate and lighting.
The
parties to the Equity Purchase Agreement agreed that the purchase
price for this transaction would be $100,000, which would be paid
in the form of a two-year, interest free, unsecured, demand
promissory note in the principal amount of $100,000, and that such
note would be due and payable in full in two years. In
2020, this promissory note was fully paid. As of December 31, 2020
and December 31, 2019, the outstanding receivable of this
promissory note was $0 and $100,000, respectively. The
closing of the Equity Purchase Agreement was subject to certain
conditions; these conditions were met and the transaction closed on
January 14, 2019.
The
composition of assets and liabilities included in discontinued
operations was as follows:
|
|
|
Assets
|
|
|
Current
Assets
|
|
|
Cash
|
$-
|
$-
|
Deposit
and Other Receivable
|
-
|
-
|
Total
Current Assets
|
-
|
-
|
|
|
|
Fixed
Assets, net
|
-
|
-
|
Total
Assets
|
$-
|
$-
|
|
|
|
Liabilities
|
|
|
|
|
|
Current
Liabilities
|
|
|
Accounts
Payable and Accrued Expenses
|
$-
|
$-
|
Total
Current Liabilities
|
-
|
-
|
|
|
|
Total
Liabilities
|
$-
|
$-
|
The
aggregate financial results of discontinued operations were as
follows:
|
Year Ended December
31, 2020
|
Year Ended December
31, 2019
|
|
|
|
Revenues:
|
|
|
Project
fee-others
|
$-
|
$-
|
|
-
|
-
|
|
|
|
Cost of revenues
|
-
|
-
|
|
|
|
Gross profit
|
$-
|
$-
|
|
|
|
Operating
expenses:
|
|
|
Depreciation
|
-
|
48
|
General
and administrative
|
-
|
3,662
|
Total operating expenses
|
-
|
3,710
|
|
|
|
(Loss) from operations
|
-
|
(3,710)
|
|
|
|
Other
income (expenses):
|
|
|
Other
sundry income
|
-
|
-
|
Foreign
exchange (loss)
|
-
|
(2)
|
Total other (expenses) income
|
-
|
(2)
|
|
|
|
Loss from discontinued operations
|
$-
|
$(3,712)
|
The
cash flows attributable to the discontinued operations are as
follows:
|
Year Ended December
31, 2020
|
Year Ended December
31, 2019
|
Operating
|
$-
|
$24,493
|
Investing
|
-
|
-
|
Financing
|
-
|
-
|
Net Change in
Cash
|
$-
|
$24,493
|
Impact BioMedical Inc.
On
April 27, 2020, Global BioMedical Pte Ltd (“GBM”), one
of our subsidiaries, entered into a share exchange agreement with
DSS BioHealth Security, Inc. (“DBHS”), a wholly owned
subsidiary of Document Securities Systems Inc. (“DSS”),
pursuant to which, DBHS will acquire all of the outstanding capital
stock of Impact BioMedical Inc., wholly owned subsidiary of GBM,
through a share exchange. The aggregate consideration to be issued
to GBM for the Impact BioMedical shares will be the following: (i)
483,334 newly issued shares of DSS common stock; and (ii) 46,868
newly issued shares of a new series of DSS perpetual convertible
preferred stock with a stated value of $46,868,000, or $1,000 per
share. The convertible preferred stock can be convertible into
shares of DSS common stock at a conversion price of $6.48 of
preferred stock stated value per share of common stock, subject to
a 19.9% beneficial ownership conversion limitation (a so-called
“blocker”) based on the total issued outstanding shares
of common stock of DSS beneficially owned by GBM. Holders of the
convertible preferred stock will have no voting rights, except as
required by applicable law or regulation, and no dividends will
accrue or be payable on the convertible preferred stock. The
holders of convertible preferred stock will be entitled to a
liquidation preference of $1,000 per share, and DSS will have the
right to redeem all or any portion of the then outstanding shares
of convertible preferred stock, pro rata among all holders, at a
redemption price per share equal to such liquidation value per
share.
Under
ASU 2014-08, a disposal transaction meets the definition of a
discontinued operation if all of the following criteria are
met:
1.
The
disposal group constitutes a component of an entity or a group of
components of an entity
2.
The
component of an entity (or group of components of an entity) meets
the held-for-sale classification criteria, is disposed of by sale,
or is disposed of other than by sale (e.g., “by abandonment,
in an exchange measured based on the recorded amount of the
nonmonetary asset relinquished, or in a distribution to owners in a
spinoff”).
3.
The
disposal of a component of an entity (or group of components of an
entity) “represents a strategic shift that has (or will have)
a major effect on an entity’s operations and financial
results”.
Impact
Biomedical Inc. is a group of subsidiaries of AEI and operates
independently with its own financial reporting. The transaction is
a disposal by sale and has a major effect on AEI’s financial
results. Since it meets all above test criteria, we treated this
disposal transaction as a discontinued operation in our financial
statements.
On
August 21, 2020, the transaction closed and Impact BioMedical Inc
became a direct wholly owned subsidiary of DBHS. GBM received
483,334 shares of DSS common stock and 46,868 shares of DSS
preferred stock, which preferred shares could be converted to
7,232,716 common shares (however, any conversion will be subject to
the blocker GBM has agreed to, as described above). After this
transaction, we hold 500,001 shares of the common stock of DSS,
representing 9.7% of the outstanding common stock of DSS. Our CEO,
Chan Heng Fai is the owner of the common stock of DSS (not
including any common or preferred shares we hold) and is the
executive chairman of the board of directors of DSS. The Company
has elected the fair value option for the DSS common stock that
would otherwise be accounted for under the equity method of
accounting. ASC 820, Fair Value Measurement and Disclosures,
defines fair value of the financial assets. We value DSS common
stock under level 1 category through quoted prices and preferred
stock under level 3 category through an Option-Pricing Method.
Under the “blocker” term in the agreement, the Company
could convert 4,293 shares Convertible Preferred Stock into 662,500
shares of the common stock of DSS as of September 30, 2020.
The quoted price of DSS common stock
was $6.95 as of August 21, 2020. The total fair value of DSS common
and preferred stocks GBM received as consideration for the disposal
of Impact BioMedical was $46,284,171. As of August 21, 2020, the
net asset value of Impact BioMedical was $94,011. The difference of
$46,190,160 was recorded as additional paid in capital. We did not
recognize gain or loss from this transaction as it was a related
party transaction.
The composition of assets and liabilities included in discontinued
operations is as follows:
|
|
|
|
|
|
Assets
Cash
|
|
|
Assets
Cash
|
$-
|
$108,731
|
Prepaid
Expense
|
-
|
30,700
|
Total
Asset
|
$-
|
$139,431
|
|
|
|
Liabilities
|
|
|
Accounts
Payable
|
$-
|
$7,021
|
Total
Liabilities
|
$-
|
$7,021
|
The financial results of discontinued operations are as
follows:
|
|
|
|
|
|
|
|
Revenue
|
$-
|
$-
|
|
|
|
Operating
Expense
|
|
|
Research
& Development
|
246,915
|
108,394
|
General
& Administration
|
170,035
|
414,767
|
Total
Operating Expense
|
416,950
|
523,161
|
|
|
|
Loss from Security
Investment by Equity Method
|
|
44,053
|
Loss from
Acquisition
|
|
90,001
|
Other
Expense
|
488
|
545
|
|
|
|
Loss
from Discontinued Operations
|
$(417,438)
|
$(657,760)
|
The cash flows attributable to the discontinued operation are as
follows:
|
Year
Ended December 31, 2020
|
Year
Ended December 31, 2019
|
|
|
|
Operating
|
$(422,188)
|
$(616,542)
|
Investing
|
-
|
(127,000)
|
Financing
|
-
|
-
|
Net
Change in Cash
|
$(422,188)
|
$(743,542)
|
12.
|
INVESTMENTS MEASURED AT FAIR VALUE
|
Financial
assets measured at fair value on a recurring basis are summarized
below and disclosed on the consolidated balance sheets as of
December 31, 2020 and 2019:
|
|
Fair
Value Measurement Using
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Investment
securities- Fair Value Option
|
$7,023,693
|
$10,235,758
|
$-
|
$-
|
$10,235,758
|
Investment
securities- Trading
|
16,016
|
17,024
|
-
|
-
|
17,024
|
Convertible
preferred stock
|
42,889,000
|
-
|
-
|
37,675,000
|
37,675,000
|
Convertible
note receivable
|
50,000
|
-
|
-
|
66,978
|
66,978
|
Warrants
- American Premium Water
|
860,342
|
-
|
-
|
862,723
|
862,723
|
Warrants
- AMRE
|
-
|
-
|
-
|
-
|
-
|
Stock
Options - Vivacitas
|
-
|
-
|
-
|
-
|
-
|
Total
Investment in securities at Fair Value
|
$50,839,051
|
$10,252,782
|
$-
|
$38,604,701
|
$48,857,483
|
|
|
Fair
Value Measurement Using
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Investment
securities- Fair Value Option
|
$3,457,056
|
$2,973,582
|
$-
|
$-
|
$2,973,582
|
Investment
securities- Trading
|
16,016
|
15,907
|
-
|
-
|
15,907
|
Convertible
note receivable
|
50,000
|
-
|
-
|
26,209
|
26,209
|
Stock
Option - Vivacitas
|
-
|
-
|
-
|
-
|
-
|
Total
Investment in securities at Fair Value
|
$3,523,072
|
$2,989,489
|
$-
|
$26,209
|
$3,015,698
|
Unrealized loss on investment equity securities for the year
ended December 31, 2020 was
$1,750,454 compared to unrealized gain of $320,032 for the year
ended December 31, 2019. These gain and loss were recorded directly
to net income (loss).
Unrealized gain on investment securities, other than equity
securities, for the year ended December 31, 2020
was $19,486 compared to unrealized
loss of $55,213 for the year ended on December 31, 2019. These gain
and loss were recorded through equity.
For U.S. trading stocks, we use Bloomberg Market stock prices as
the share prices to calculate fair value. For overseas stock, we
use the stock price from local stock exchange to calculate fair
value. The following chart shows details of the fair value of
equity security investments at December 31, 2020 and 2019,
respectively.
|
|
|
|
|
|
|
|
|
Valuation
|
|
|
|
|
|
DSS (Related Party)
|
$6.240
|
1,162,501*
|
$7,254,006
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
AMBS (Related Party)
|
$0.008
|
20,000,000
|
$160,000
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
Holista (Related Party)
|
$0.055
|
46,226,673
|
$2,565,468
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
American Premium Water (Related Party)
|
$0.002
|
122,039,000
|
$256,284
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
Others
|
|
|
$17,024
|
Investment
in Securities at Fair Value
|
|
|
Total Level 1 Equity Securities
|
$10,252,782
|
|
Vivacitas (Related Party)
|
N/A
|
2,480,000
|
$200,128
|
Investment
in Securities at Cost
|
Nervotech
|
N/A
|
1,666
|
$37,826
|
Investment
in Securities at Cost
|
Hyten Global
|
N/A
|
20,000
|
$42,562
|
Investment
in Securities at Cost
|
|
|
|
$10,533,298
|
|
* Ratio of 1-for-30 (the “Reverse Split”) was effective
at 5:01 p.m. Eastern Time on May 7, 2020 (the “Effective
Time”)
|
|
|
|
|
|
|
|
|
Valuation
|
|
|
|
|
|
DSS (Related Party)
|
$0.301
|
500,000
|
$150,500
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
AMBS (Related Party)
|
$0.013
|
20,000,000
|
$262,000
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
Holista (Related Party)
|
$0.055
|
46,226,673
|
$2,561,082
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
Others
|
|
|
$15,907
|
Investment
in Securities at Fair Value
|
|
|
|
|
|
|
|
Total Level 1 Equity Securities
|
$2,989,489
|
|
|
|
|
|
|
Vivacitus (Related Party)
|
N/A
|
2,480,000
|
$200,128
|
Investment
in Securities at Cost
|
|
|
|
|
|
|
|
|
$3,189,617
|
|
The DSS
convertible preferred stock under level 3 category was valued on
Option Pricing Method (OPM) in determining the fair
value. As of December 31, 2020,
the Company held 42,575 shares of DSS convertible preferred stock,
which could convert to 6,570,216 common shares, with fair market
value $37,675,000. As of August
21, 2020, the Company held 46,868 shares of DSS convertible
preferred stock, which could convert to 7,232,716 common shares,
with fair market value $42,889,000. The following table shows the
parameters adopted in the valuation at the valuation
dates.
|
|
|
|
|
|
Stock
price
|
$6.24
|
$6.95
|
Risk-free
rate
|
0.93%
|
0.63%
|
Volatility
|
113.69%
|
111.99%
|
Expected
Exit Date
|
|
|
Dividend
Yield
|
0.00
|
0.00
|
The selected stock prices represent the close market bid price of
DSS on the valuation date. Risk-free interest rates were
obtained from Bloomberg. The
volatility is based on the historical volatility of the DSS common
stock. We assumed a three-year life for the preferred stock and
assumed that after three-years the Company would desire to begin
receiving a return on this investment – either through a
conversion or liquidation. Given the Beneficial Ownership limited
on the exercise of the Series A Preferred Shares, we have assumed
that Alset International will sell their common stocks in the
Target Company such that their shareholding does not exceed 19.99%
prior to conversion. We have assessed the Discount for Lack
of Marketability (DLOM) of this interest using a put option method
and adopted Black Scholes Option Pricing Model to estimate the
DLOM.
The
fair value of the Sharing Services
Convertible Note under level 3 category as of December 31,
2020 and 2019 was calculated using a Black-Scholes valuation model
valued with the following weighted average
assumptions:
|
|
|
|
|
|
Dividend
yield
|
0.00%
|
0.00%
|
Expected
volatility
|
210.07%
|
159.88%
|
Risk free interest
rate
|
0.13%
|
1.61%
|
Contractual term
(in years)
|
1.76
|
2.76
|
Exercise
price
|
$0.15
|
$0.15
|
We assumed dividend yield rate is 0.00% in Sharing Services. The
volatility is based on the historical volatility of the Sharing
Services’ common stock. Risk-free interest rates were
obtained from U.S. Treasury rates for the applicable
periods.
Changes
in the observable input values would likely cause material changes
in the fair value of the Company’s Level 3 financial
instruments. A significant increase (decrease) in this likelihood
would result in a higher (lower) fair value
measurement.
The
table below provides a summary of the changes in fair value,
including net transfers in and/or out of all financial assets
measured at fair value on a recurring basis using significant
unobservable inputs (Level 3) during the years ended December 31,
2020 and 2019:
|
|
Balance at January
1, 2019
|
$78,723
|
Total
losses
|
(52,514)
|
Balance
at December 31, 2019
|
$26,209
|
Acquisition of APW
warrants
|
862,723
|
Net
gain
|
40,769
|
Acquisition of DSS
Preferred Stock
|
37,675,000
|
Balance
at December 31, 2020
|
$38,604,701
|
On
March 2, 2020, the Company received warrants to purchase shares of
AMRE, a related party private startup company, in conjunction with
the Company lending a $200,000 promissory note. For further details on this
transaction, refer to Note 8 - Related Party Transactions,
Note Receivable from a Related
Party Company. The Company holds a stock option to purchase
250,000 shares of Vivacitas common stock at $1 per share at any
time prior to the date of a public offering by Vivacitas. As of
December 31, 2020 and 2019, both AMRE and Vivacitas were private
companies. Based the management’s analysis, the fair value of
the warrants and the stock option were $0 as of December 31, 2020
and 2019.
On July
17, 2020, the Company purchased 122,039,000 shares, approximately
9.99% ownership, and 1,220,390,000 warrants with an exercise price
of $0.0001 per share, from APW, for an aggregated purchase price of
$122,039. We value APB warrants under
level 3 category through a Black Scholes option pricing model
and the fair value of the warrants from APW were $860,342 as
of July 17, 2020, the purchase date and $862,723 as of December 31,
2020.
The
fair value of the APW warrants
under level 3 category as of December 31, 2020 and July 17, 2020
was calculated using a Black-Scholes valuation model valued with
the following weighted average assumptions:
|
|
|
|
|
|
Stock
Price
|
$0.0021
|
$0.0022
|
Exercise
Price
|
$0.001
|
$0.001
|
Risk-free
Interest Rate
|
0.88%
|
0.59%
|
Annualized
volatility
|
178.86%
|
172.90%
|
Dividend
Yield
|
0.00
|
0.00
|
Year
to Maturity
|
9.58
|
10.00
|
The
following table presents summarized financial information for our
investments that we elected the fair value option that would
otherwise be accounted for under the equity method of
accounting.
|
Summarized
Financial Information
|
|
|
|
|
December 31,
2020
|
|
|
|
APW
(Unaudited)*
|
$448,934
|
$3,786,024
|
$(711,428)
|
Holista
|
$6,208,762
|
$2,628,463
|
$3,926,026
|
DSS
|
$91,919,000
|
$15,374,000
|
$1,418,000
|
December 31,
2019
|
|
|
|
|
|
|
|
AMBS
(Unaudited)
|
$4,758,504
|
$33,647,816
|
$(1,623,051)
|
Holista
|
$5,559,362
|
$3,055,783
|
$(629,112)
|
DSS
|
$20,144,759
|
$7,841,942
|
$(2,889,147)
|
|
|
|
|
*Data
derived from Financial Statement as of June 30, 2020 which was the
latest available date source we could reach. 12-month Net Loss was
estimated by doubling 6-month Net Loss.
US Income Taxes
On
December 22, 2017, the “Tax Cuts and Jobs Act”
(“TCJA”) was signed into legislation, lowering the
corporate tax rate to 21 percent beginning with years starting
January 1, 2018. Because a change in tax law is accounted for in
the period of enactment, the deferred tax assets and liabilities
have been adjusted to the newly enacted U.S. corporate rate, and
the related impact to the tax expense has been recognized in the
current year.
The
components of income tax expense and the effective tax rates for
the years ended December 31, 2020 and 2019 are as
follows:
|
|
|
|
|
Current:
|
|
|
Federal
|
$-
|
$251,266
|
State
|
11,633
|
180,122
|
Total
Current
|
11,633
|
431,388
|
Deferred:
|
|
|
Federal
|
(1,488,666)
|
(2,968,674)
|
State
|
(563,779)
|
(618,108)
|
Total
Deferred
|
(2,052,445)
|
(3,586,782)
|
Valuation
Allowance
|
2,052,445
|
3,586,782
|
Total
Income Tax Expense
|
$11,633
|
$431,388
|
|
|
|
Pre-tax
Loss
|
$(3,972,454)
|
$(7,618,328)
|
|
|
|
Effective
Income Tax Rate
|
0%
|
-6%
|
A
reconciliation of our income tax expense at federal statutory
income tax rate of 21% to our income tax expense at the effective
tax rate is as follows:
|
|
|
|
|
Tax
at the Statutory Federal Rate
|
$(1,480,008)
|
$(1,481,777)
|
State
Income Taxes (Net of Federal Benefit)
|
65,962
|
(328,309)
|
Changes
in Valuation Allowance, Net
|
(1,534,337)
|
2,241,474
|
Total
Income Tax Expense
|
$11,633
|
$431,388
|
Deferred tax assets consist of the following at
December 31, 2020 and 2019:
|
|
|
Interest
Income
|
$(5,083,993)
|
$(4,574,401)
|
Interest
Expense
|
4,664,342
|
4,327,741
|
Depreciation
and Amortization
|
(6,362)
|
(5,802)
|
Management
Fees
|
-
|
531,968
|
Impairment
|
2,253,228
|
1,924,305
|
Accrued
Expense
|
8,896
|
105,175
|
Partnership
Gain (Loss)
|
13,175
|
(263,152)
|
Others
|
16,178
|
15,839
|
Net
Operating Loss
|
186,981
|
1,525,109
|
Total
Deferred Tax Asset
|
$2,052,445
|
$3,586,782
|
Valuation
Allowance
|
(2,052,445)
|
(3,586,782)
|
Net
Deferred Tax Asset
|
-
|
-
|
As of
December 31, 2020, the Company has federal net operating loss
carry-forwards of approximately $988,000. The full utilization of
the deferred tax assets in the future is dependent upon the
Company’s ability to generate taxable income. Accordingly, a
valuation allowance of an equal amount has been established. During
the year ended December 31, 2020, the valuation allowance has
decreased by $1,534,337.
As of
December 31, 2020, the Company’s total current tax liability
is $11,633, including federal income tax liability of $0 and
Maryland state income tax liability $11,633. The deferred tax asset
cannot be used to offset the current tax liability.
As of
December 31, 2019, the Company has federal net operating loss
carry-forwards of approximately $6.5 million. The full utilization
of the deferred tax assets in the future is dependent upon the
Company’s ability to generate taxable income. Accordingly, a
valuation allowance of an equal amount has been established. During
the year ended December 31, 2019, the valuation allowance increased
by $2,241,474.
As of
December 31, 2019, the Company’s total current tax liability
is $420,327, including federal income tax liability $251,266 and
Maryland state income tax liability $169,061. The deferred tax
asset cannot be used to offset the current tax
liability.
The
federal income tax returns of the Company are subject to
examination by the IRS, generally for three years after they are
filed.
Income taxes – Other Countries
On
December 31, 2020 and 2019, foreign subsidiaries have tax losses of
approximately $337,000 and $2.7 million, respectively, which are
available for offset against future taxable profits, subject to the
agreement of the tax authorities and compliance with the relevant
provisions. The deferred tax assets arising from these tax losses
have not been recognized because it is not probable that future
taxable profits will be available to use these tax assets. The
following charts show the details in different regions as of
December 31, 2020 and 2019.
As
of December 31, 2020:
Calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
loss & other deferred tax assets before tax
|
$(1,801,455)
|
$-
|
$(123,278)
|
$-
|
$(1,924,733)
|
Effective
tax rates
|
17.00%
|
16.50%
|
25.00%
|
30.00%
|
|
Tax
at the domestic tax rates applicable to profits in the countries
where the Company operates
|
$(306,247)
|
$-
|
$(30,819)
|
$-
|
$(337,066)
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
Deferred tax assets not recognized
|
$306,247
|
$-
|
$30,819
|
$-
|
$337,066
|
|
|
|
|
|
|
Income
tax expenses recognized in
profit or loss
|
$-
|
$-
|
$-
|
$-
|
$-
|
As of
December 31, 2019:
|
|
|
|
|
Cumulative
loss & other deferred tax assets before tax
|
$(12,618,524)
|
$(274,945)
|
$(2,729,852)
|
$(15,623,321)
|
Effective
tax rates
|
17.00%
|
30.00%
|
16.50%
|
|
Tax
at the domestic tax rates applicable to profits in the countries
where the Company operates
|
$(2,145,149)
|
$(82,484)
|
$(450,426)
|
$(2,678,058)
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
Deferred tax assets not recognized
|
$2,145,149
|
$82,484
|
$450,426
|
$2,678,058
|
|
|
|
|
|
Income
tax expenses recognized in
profit or loss
|
$-
|
$-
|
$-
|
$-
|
14.
|
COMMITMENTS AND CONTINGENCIES
|
Leases
The Company leases offices in Maryland, Singapore, Magnolia, Texas,
Hong Kong and South Korea through leased spaces aggregating
approximately 15,811 square feet, under leases expiring on various
dates from December 2020 to August 2022. The leases have rental
rates ranging from $2,265 to $23,297 per month. Our total rent
expense under these office leases was $413,240 and $293,486 in 2020
and 2019, respectively. The following table outlines the details of
lease terms:
Office Location
|
Lease Term as of December 31, 2020
|
Renewed Lease term in 2021
|
Singapore
|
June
2020 to June 2021
|
|
Hong Kong
|
October 2020 to October 2022
|
|
South Korea
|
August 2020 to August 2022
|
|
Magnolia, Texas, USA
|
November 2019 to April 2021
|
May 2021 to October 2021
|
Bethesda, Maryland, USA
|
August 2015 to December 2021
|
January 2021 to March 2024
|
The
Company adopted ASU No. 2016-02, Leases (Topic 842) (“ASU
2016-02”) to recognize a right-of-use asset and a lease
liability for all the leases with terms greater than twelve months.
We elected the practical expedient to not recognize operating lease
right-of-use assets and operating lease liabilities for lease
agreements with terms less than 12 months. Operating lease
right-of-use assets and operating lease liabilities are recognized
based on the present value of the future minimum lease payments
over the lease term at commencement date. As our leases do not
provide a readily determinable implicit rates, we estimate our
incremental borrowing rates to discount the lease payments based on
information available at lease commencement. Our incremental
borrowings rates are at a range from 0.5% to 4.5% per annum in 2020
and from 1.68% to 6.12% per annum in 2019. The balances of
operating lease right-of-use assets and operating lease liabilities
as of December 31, 2020 were $574,754 and $574,754, respectively.
The balances of operating lease right-of-use assets and operating
lease liabilities as of December 31, 2019 were $146,058 and
$150,195, respectively.
The table below summarizes future payments due under these leases
as of December 31, 2020.
For the
Years Ended December 31:
2021
|
$398,680
|
2022
|
232,876
|
After
2022
|
-
|
Total
Minimum Lease Payments
|
631,556
|
Less:
Effect of Discounting
|
(56,802)
|
Present
Value of Future Minimum Lease Payments
|
574,754
|
Less:
Current Obligations under Leases
|
(381,412)
|
Long-term
Lease Obligations
|
193,342
|
Lots Sales Agreement
On
November 23, 2015, SeD Maryland Development LLC completed the
$15,700,000 acquisition of Ballenger Run, a 197-acre land
sub-division development located in Frederick County, Maryland.
Previously, on May 28, 2014, the RBG Family, LLC entered into a
$15,000,000 assignable real estate sales contract with NVR, by
which RBG Family, LLC would facilitate the sale of the 197 acres of
Ballenger Run to NVR. On December 10, 2014, NVR assigned this
contract to SeD Maryland Development, LLC through execution of an
assignment and assumption agreement and entered into a series of
lot purchase agreements by which NVR would purchase 443 subdivided
residential lots from SeD Maryland Development, LLC. Through
December 31, 2019, NVR has purchased 123 lots. In the year ended on
December 31, 2020, NVR purchased 121 additional
lots.
On February 19, 2018, SeD Maryland entered into a contract to sell
the Continuing Care Retirement Community Assisted Independent
Living parcel to Orchard Development Corporation. It was agreed
that the purchase price for the 5.9 acre lot would be $2,900,000
with a $50,000 deposit. It was also agreed that Orchard Development
Corporation would have the right to terminate the transaction
during the feasibility study period, which would last through May
30, 2018, and receive a refund of its deposit. On April 13, 2018,
Orchard Development Corporation indicated that it would not be
proceeding with the purchase of the CCRC parcel. On December 31,
2018, SeD Maryland entered into the Third Amendment to the Lot
Purchase Agreement for Ballenger Run with NVR. Pursuant to the
Third Amendment, SeD Maryland will convert the 5.9 acre CCRC parcel
to 36 lots (the 28 feet wide villa lot) and sell to NVR. SeD
Maryland pursued the required zoning approval to change the number
of such lots from 85 to 121, which was approved in July
2019.
On July 3, 2018, 150 CCM Black Oak entered into a Purchase and Sale
Agreement with Houston LD, LLC for the sale of 124 lots located at
its Black Oak project. Pursuant to the Purchase and Sale Agreement,
it was agreed that 124 lots would be sold for a range of prices
based on the lot type. In addition, Houston LD, LLC agreed to
contribute a “community enhancement fee” for each lot,
collectively totaling $310,000. 150 CCM Black Oak will apply these
funds exclusively towards an amenity package on the property. The
closing of the transactions contemplated by the Purchase and Sale
Agreement was subject to Houston LD, LLC completing due diligence
to its satisfaction. On October 12, 2018, 150 CCM Black Oak Ltd
entered into an Amended and Restated Purchase and Sale Agreement
(the “Amended and Restated Purchase and Sale
Agreement”) for these 124 lots. Pursuant to the Amended and
Restated Purchase and Sale Agreement, the purchase price remained
$6,175,000, 150 CCM Black Oak Ltd was required to meet certain
closing conditions and the timing for the closing was
extended.
On
January 18, 2019, the sale of 124 lots in Magnolia, Texas was
completed. The Company did not have sales in the Black Oak project
in the year ended on December 31, 2020.
Promissory Note from Azure
Pursuant
to a Secured Promissory Note dated as of August 13, 2018, on
October 13, 2019 Azure Holdings, LLC, was obligated to pay our
subsidiary, 150 CCM Black Oak Ltd, $140,000 in principal, plus
accrued interest at the rate of 2.5% per annum through October 13,
2019. Azure Holdings, LLC failed to pay the amount
due. Effective as of October 13, 2019, the interest rate
increased to a default rate of 18% per annum. The Company has
subsequently had numerous communications with Azure Holdings, LLC
regarding the payment of this Secured Promissory Note, and attempts
to set a schedule for Azure Holdings, LLC to repay the amount due.
We have not yet commenced litigation against either Azure Holdings,
LLC or the guarantor of this Secured Promissory Note, but may do so
in the immediate future. Based on current situation, the
management does not believe that the collection from Azure is
probable. As of December 31, 2020 and 2019, $175,703 and $149,697
were due to 150 CCM Black Oak Ltd, respectively. The Company booked
reserve for this note receivable as of December 31, 2020 and
2019.
15.
|
DIRECTORS AND EMPLOYEES’ BENEFITS
|
Stock Option plans AEI
The
Company reserves 500,000 shares of common stock under the Incentive
Compensation Plan for high-quality executives and other employees,
officers, directors, consultants and other persons who provide
services to the Company or its related entities. This plan is meant
to enable such persons to acquire or increase a proprietary
interest in the Company in order to strengthen the mutuality of
interests between such persons and the Company’s
shareholders, and providing such persons with performance
incentives to expand their maximum efforts in the creation of
shareholder value. As of December 31, 2020 and 2019, there have
been no options granted.
Alset International Stock Option plans
On
November 20, 2013, Alset International approved a Stock Option Plan
(the “2013 Plan”). Employees, executive directors, and
non-executive directors (including the independent directors) are
eligible to participate in the 2013 Plan.
The
following tables summarize stock option activity under the 2013
Plan for the year ended December 31, 2020:
|
Options for
Common
Shares
|
|
Remaining
Contractual Term
(Years)
|
Aggregate Intrinsic
Value
|
|
|
|
|
|
Outstanding as of
January 1, 2019
|
1,061,333
|
$0.09
|
5.00
|
$-
|
Vested and
exercisable at January 1, 2019
|
1,061,333
|
$0.09
|
5.00
|
$-
|
Granted
|
-
|
-
|
|
|
Exercised
|
-
|
-
|
|
|
Forfeited,
cancelled, expired
|
-
|
-
|
|
|
Outstanding as of
December 31, 2019
|
1,061,333
|
$0.09
|
4.00
|
$-
|
Vested and
exercisable at December 31, 2019
|
1,061,333
|
$0.09
|
4.00
|
$-
|
Granted
|
-
|
-
|
|
|
Exercised
|
-
|
-
|
|
|
Forfeited,
cancelled, expired
|
-
|
-
|
|
|
Outstanding as of
December 31, 2020
|
1,061,333
|
$0.09
|
3.00
|
$-
|
Vested and
exercisable at December 31, 2020
|
1,061,333
|
$0.09
|
3.00
|
$-
|
Distribution to Minority Shareholders
On
January 11, 2021, the Board of Managers of SeD Maryland Development
LLC (the 83.55% owned subsidiary of the Company which owns the
Company’s Ballenger Project) authorized the payment of
distributions to its members in the amount of $500,000.
Accordingly, the minority member of SeD Maryland Development LLC
received a distribution in the amount of $82,250, with the
remainder being distributed to a subsidiary of the Company, which
is eliminated upon consolidation.
Paycheck Protection Program Loan
On February 11, 2021, the Company entered into a term note with
M&T Bank with a principal amount of $68,502 pursuant to the
Paycheck Protection Program (“PPP Term Note”) under the
Coronavirus Aid, Relief, and Economic Security Act (the
“CARES Act”). The PPP Loan is evidenced by a promissory
note. The PPP Term Note bears interest at a fixed annual rate of
1.00%, with the first sixteen months of principal
and interest deferred or until we apply for the loan
forgiveness. The PPP Term Note may be accelerated upon the
occurrence of an event of default.
The PPP Term Note is unsecured and guaranteed by the United States
Small Business Administration. The Company may apply to M&T
Bank for forgiveness of the PPP Term Note, with the amount which
may be forgiven equal to at least 60% of payroll costs and other
eligible payments incurred by the Company, calculated in accordance
with the terms of the CARES Act. At this time, we are not in a
position to quantify the portion of the PPP Term Note that will be
forgiven.
Securities Purchase/Exchange with Related Party
On March 12, 2021, the Company entered into a Securities Purchase
Agreement (the “SPA”) with Mr. Chan Heng Fai, the
founder, Chairman and Chief Executive Officer of the Company, for
four proposed transactions, consisting of (i) purchase of certain
warrants (the “Warrants”) to purchase 1,500,000,000
shares of Alset International Limited (“Alset
International”), which was valued at $28,363,966; (ii)
purchase of all of the issued and outstanding stock of LiquidValue
Development Pte Ltd. (“LVD”), which was valued at
$173,395; (iii) purchase of 62,122,908 ordinary shares in True
Partners Capital Holding Limited (HKG: 8657) (“True
Partners”), which was valued at $6,729,629; and (iv) purchase
of 4,775,523 shares of the common stock of American Pacific Bancorp
Inc. (“APB”), which was valued at $28,653,138. The
total amount of above four transactions was $63,920,129, payable on
the Closing Date by the Company, in four convertible promissory
notes (collectively, the “Alset CPNs”), which, subject
to the terms and conditions of the Alset CPNs and the
Company’s shareholder approval, shall be convertible into
shares of the Company’s common stock (“AEI Common
Stock”), par value $0.001 per share, at the conversion price
of AEI Stock Market Price. AEI Stock Market Price shall be $5.59
per share, equivalent to the average of the five closing per share
prices of AEI Common Stock preceding January 4, 2021 as quoted by
Bloomberg L.P.
Stock Issued for Services
On January 19, 2021, the Company issued 10,000 shares with fair
market value $63,600 to a company to compensate the investor
relationship services it provides for 12 months beginning on
November 30, 2020. Immediately after issuance, the Company’s
total outstanding shares were 8,580,000.
Ownership of Alset International
From January 1 to April 13, 2021, Alset International issued
1,500,000 shares for employee performance reward and 250,000 shares
for warrants exercising from an unrelated party. The Company
exercised its warrants to purchase 139,834,471 shares at a price of
$4,180,000. Total outstanding shares were 1,911,494,471 after these
issuances. The Company now holds 1,150,984,756 shares of Alset
International, approximately 60.2%.
Repayment of Note Payable from a Director
On January 26, 2021, the Company repaid $1.2 million to a Director
of the Company. After this repayment, the balance of the related
party note payable became $326,208.
Sale of Investment in Vivacitas to DSS
On March 18, 2021, the Company sold Impact Oncology Pte Ltd, which
owns 2,480,000 shares of common stock and a stock option to
purchase 250,000 shares of Vivacitas common stock at $1 per share
at any time prior to the date of a public offering by
Vivacitas, to SeD BioMedical
International Inc., an indirect wholly owned subsidiary of DSS at a
sales price of $2,480,000. The Company’s investment cost of
Vivacitas’ common stock and the stock option was $200,128.
The difference between the sales price and the investment cost of
approximately $2.3 million was recorded as additional paid in
capital considering it was a related party
transaction.