RESTATEMENT | NOTE 14 – RESTATEMENT Our interim financial statements for the nine months ended September 30, 2020, as previously filed with the SEC on November 23, 2020, have been restated. The previously filed financial statements did not reflect the acquisition of Xixingdao, completed on August 31, 2020 and the results of Xixingdao from the effective date of acquisition. The impact of this restatement on the Company’s Condensed Consolidated Balance Sheet, Statements of Operations and Comprehensive Loss, and Statement of Cash Flows is reflected in the tables below: SCHEDULE OF RESTATEMENT TO BALANCE SHEET CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) Previously filed September 30, Restated September 30, 2020 Adjustment 2020 Assets Current assets Cash and cash equivalents $ 14,194 $ 8,903 $ 23,097 Accounts and other receivables, net 80,371 40,945 121,316 Inventories 50,787 70,519 121,306 Prepayments and other current assets 116,628 30,049 146,677 Due from related parties 8,066 3,865 11,931 Total current assets 270,046 154,281 424,327 Non-current assets Property and equipment, net 48,442 2,554 50,996 Operating lease right of use asset - 68,684 68,684 Operating lease right of use asset, related parties 101,710 68,218 169,928 Deposits paid - 283,491 283,491 Intangible assets, net - 3,101,046 3,101,046 Goodwill - 6,988,560 6,988,560 Total Assets $ 420,198 $ 10,666,834 $ 11,087,032 Liabilities Current liabilities Accounts payable $ - $ - $ - Unearned revenues 8,629 (131 ) 8,498 Operating lease obligation - current - 31,762 31,762 Operating lease obligation, related parties - current 14,419 120,775 135,194 Accounts, taxes, other payables, and accruals 87,223 58,309 145,532 Short term borrowings 197,934 (197,934 ) - Due to related parties 878,100 296,882 1,174,982 Common stock payable - 9,773,989 9,773,989 Total current liabilities 1,186,305 10,083,652 11,269,957 Non-current liabilities Operating lease obligation - non-current - 39,738 39,738 Operating lease obligation, related parties - non-current 89,856 8,243 98,099 Long term borrowings 99,981 - 99,981 Total liabilities 1,376,142 10,131,633 11,507,775 Stockholders’ Deficit Common stock (3,000,000,000 shares authorized, 307,750,100 issued and outstanding at September 30, 2020 and December 31, 2019) 307,750 - 307,750 Additional paid in capital - - - Accumulated deficit (1,271,910 ) (78,298 ) (1,350,208 ) Accumulated other comprehensive income 7,285 65,185 72,470 Total Stockholders’ Deficit (956,875 ) (13,113 ) (969,988 ) Non-controlling interest 931 548,314 549,245 Total Deficit (955,944 ) 535,201 (420,743 ) Total Liabilities and Stockholders’ Deficit $ 420,198 $ 10,666,834 $ 11,087,032 SCHEDULE OF RESTATEMENT TO OPERATIONS AND COMPREHENSIVE INCOME CONDENSED CONSOLDIATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited) For Three Months Ended September 30, 2020 Previously filed Three months ended September 30, Restated Three months ended September 30, 2020 Adjustment 2020 Revenue from third parties $ 156,340 $ 125,263 $ 281,603 Revenue from related parties - 1,957 1,957 Revenue 156,340 127,220 283,560 Cost of revenues 118,454 127,050 245,504 Gross profit 37,886 170 38,056 Operating expenses Selling and distribution expenses - 1,530 1,530 General and administrative expenses 102,112 81,459 183,571 Operating loss (64,226 ) (82,819 ) (147,045 ) Other income (expenses): Other income (expenses) 71,841 6,684 78,525 Interest income 16 - 16 Interest expense (5,206 ) (15 ) (5,221 ) Other income (expenses), net 66,651 6,669 73,320 Income (loss) before income tax 2,425 (76,150 ) (73,725 ) Income tax - 3,415 3,415 Net income (loss) $ 2,425 $ (79,565 ) $ (77,140 ) Less: Net income (loss) attributable to non-controlling interest (1,251 ) (1,267 ) (2,518 ) Net income (loss) attributable to Fortune Valley Treasures, Inc. 3,676 (78,298 ) (74,622 ) Other comprehensive income (loss): Foreign currency translation gain (loss) (15,788 ) 65,733 49,945 Comprehensive loss (15,788 ) (11,407 ) (27,195 ) Less: Comprehensive loss attributable to non-controlling interest (1,145 ) (719 ) (1,864 ) Comprehensive loss attributable to Fortune Valley Treasures, Inc. $ (13,363 ) (11,968 ) $ (25,331 ) Loss per share Basic and diluted loss per share $ (0.00 ) $ - $ (0.00 ) Basic and diluted weighted average shares outstanding 307,750,000 100 307,750,100 For Nine Months Ended September 30, 2020 Previously filed Nine months Restated Nine months ended ended September 30, September 30, 2020 Adjustment 2020 Revenue from third parties $ 247,567 $ 125,263 $ 372,830 Revenue from related parties - 1,957 1,957 Revenue 247,567 127,220 374,787 Cost of revenues 172,797 127,050 299,847 Gross profit 74,770 170 74,940 Operating expenses Selling and distribution expenses - 1,530 1,530 General and administrative expenses 340,604 81,459 422,063 Operating loss (265,834 ) (82,819 ) (348,653 ) Other income (expenses): Other income (expenses) 73,947 6,684 80,631 Interest income 96 - 96 Interest expense (10,186 ) (15 ) (10,201 ) Other income (expenses), net 63,857 6,669 70,526 Loss before income tax (201,977 ) (76,150 ) (278,127 ) Income tax expense - 3,415 3,415 Net loss $ (201,977 ) $ (79,565 ) $ (281,542 ) Less: Net loss attributable to non-controlling interest (15,920 ) (1,237 ) (17,187 ) Net loss attributable to Fortune Valley Treasures, Inc. (186,057 ) (78,328 ) (264,355 ) Other comprehensive gain (loss): Foreign currency translation gain (loss) (10,505 ) 65,733 55,228 Comprehensive loss: (212,482 ) (13,832 ) (226,314 ) Less: Comprehensive loss attributable to non-controlling interest (16,111 ) (719 ) (16,830 ) Comprehensive loss attributable to Fortune Valley Treasures, Inc. $ (196,371 ) $ (13,113 ) $ (209,484 ) Loss per share Basic and diluted loss per share $ (0.00 ) - $ (0.00 ) Basic and diluted weighted average shares outstanding 307,750,000 100 307,750,100 SCHEDULE OF RESTATEMENT TO STOCKHOLDERS’ EQUITY SCHEDULE OF RESTATEMENT TO CASH FLOWS CONDENSED CONSOLDIATED STATEMENTS OF CASH FLOWS (Unaudited) Previously filed Nine months ended Restated Nine months September 30, September 30, 2020 Adjustment 2020 Cash flows from operating activities Net loss $ (201,977 ) $ (79,565 ) $ (281,542 ) Adjustments to reconcile net income to net cash provided by (used for) operating activities Depreciation of fixed assets 23,293 55,336 78,629 Non-cash lease expense - 87,351 87,351 Changes in operating assets and liabilities Accounts and other receivables (69,620 ) (51,550 ) (121,170 ) Inventories (20,958 ) (71,846 ) (92,804 ) Prepayments and other current assets (106,539 ) (32,953 ) (139,492 ) Accounts and other payables 40,174 80,996 121,170 Lease liabilities - (15,743 ) (15,743 ) Net cash used in operating activities (335,627 ) (27,974 ) (363,601 ) Cash flows from investing activities Advance to related parties - (12,099 ) (12,099 ) Repayment from related parties - 168 168 Proceeds from acquisition of subsidiary - 7,672 7,672 Purchase of property and equipment (50,543 ) (6,309 ) (56,852 ) Net cash used in investing activities (50,543 ) (10,568 ) (61,111 ) Cash flows from financing activities Capital injections from owners 17,157 (17,157 ) - Proceeds from short term borrowings 192,477 (192,477 ) - Borrowings from related parties 55,074 506,033 561,107 Repayment to related parties - (194,902 ) (194,902 ) Proceeds from long term bank borrowings, net 97,225 2,756 99,981 Net cash provided by financing activities 361,933 104,253 466,186 Effect of foreign currency translation on cash and cash equivalents 294 (56,808 ) (56,514 ) Net (decrease)/increase of cash and cash equivalents (23,943 ) 8,903 (15,040 ) Cash and cash equivalents-beginning of period 38,137 - 38,137 Cash and cash equivalents-end of period $ 14,194 $ 8,903 $ 23,097 Supplementary cash flow information: Interest received $ 96 $ - $ 96 Interest paid $ 10,186 $ 15 $ 10,201 Income tax paid $ - $ - $ - Non-cash investing and financing activities: Expense paid by related parties $ - $ 277,081 $ 277,081 Shares payable for acquisition of subsidiary $ - $ 9,773,989 $ 9,773,989 Operating lease right-of-use assets obtained in exchange for operating lease obligations $ - $ 172,022 $ 172,022 |