CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY | 24. CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY The Company performed a test on the restricted net assets of consolidated subsidiary in accordance with Securities and Exchange Commission Regulation S-X Rule 4-08(e)(3), “General Notes to Financial Statements” and concluded that it was applicable for the Company to disclose the financial statements for the parent company. The subsidiary did not pay any dividend to the Company for the years presented. For the purpose of presenting parent only financial information, the Company records its investment in its subsidiary under the equity method of accounting. Such investment is presented on the separate condensed balance sheets of the Company as “Investment in subsidiary” and the income of the subsidiary is presented as “share of income of subsidiary”. Certain information and footnote disclosures generally included in financial statements prepared in accordance with U.S. GAAP have been condensed and omitted. The Company did not have significant capital and other commitments, long-term obligations, or guarantees as of December 31, 2023 and 2022. PARENT COMPANY BALANCE SHEETS Schedule of condensed financial information of the parent company December 31, December 31, ASSETS Current assets: Cash and cash equivalents $ 23,107 $ 6,791 Account receivables, net 15,090,224 — Other receivables, net 4,299,894 3,524,253 Inventories 17,178,241 — Total current assets 36,591,466 3,531,044 Non-current assets: Property, plant and equipment, net 3,526,773 3,731,963 Investment in subsidiaries 1,961,211 17,619,903 Total non-current assets 5,487,984 21,351,866 Total assets $ 42,079,450 $ 24,882,910 LIABILITIES AND SHAREHOLDERS’ EQUITY LIABILITIES Other payables and accrued liabilities $ 622,425 $ 8,041,502 Other payables - related party — 3,799 Short-term loans — — Convertible notes payable — — Total current liabilities 622,425 8,045,301 Non-current liabilities 834,950 2,308,270 Total liabilities 1,457,375 10,353,571 COMMITMENTS AND CONTINGENCIES — — SHAREHOLDERS’ EQUITY Ordinary shares, $0.01 par value, 100,000,000 shares authorized, 58,398,281, 9,894,734, shares issued and outstanding as of December 31, 2023 and 2022 respectively 583,983 98,947 Additional paid-in capital 93,828,090 44,145,826 Statutory reserves 2,143,252 2,143,252 Retained earnings (56,832,015 ) (35,113,598 ) Accumulated other comprehensive losses 898,766 834,513 Total Blue Hat Interactive Entertainment Technology shareholders’ equity 40,622,075 12,108,940 Non-controlling interest — 2,420,399 Total equity 40,622,075 14,529,339 Total liabilities and shareholders’ equity $ 42,079,450 $ 24,882,910 PARENT COMPANY STATEMENTS OF INCOME AND COMPREHENSIVE INCOME Year ended Year ended Year ended 2023 2022 2021 Revenues 15,152,777 — — Cost of sales (13,901,688 ) — — Gross profit 1,251,089 — — Operating expenses: General and administrative expenses $ (2,195,689 ) $ (2,621,808 ) $ (1,169,384 ) Research and development (2,438,520 ) (2,278,990 ) — Impairment loss (12,600,000 ) Other income (expenses): (Interest expense)/interest income (146,322 ) (100,314 ) (169,366 ) Other finance expenses (60,032 ) (6,998 ) (10,442 ) Equity income of subsidiaries and VIEs from continue operation (12,918,251 ) (4,114,945 ) (50,143,624 ) Equity income of subsidiaries and VIEs from discontinued operation 7,389,310 (282,027 ) (8,561,804 ) NET (LOSS) INCOME (21,718,417 ) (9,405,081 ) (60,054,620 ) FOREIGN CURRENCY Translation adjustment from continued operation (199,032 ) (1,883,571 ) 651,272 Translation adjustment from discontinued operation 263,285 258,828 66,288 COMPREHENSIVE (LOSS) INCOME $ (21,654,164 ) $ (11,029,824 ) $ (59,337,060 ) Less: Comprehensive income attributable to non-controlling interest (2,420,399 ) (40,025 ) (2,918,680 ) Comprehensive income attributable to Blue Hat Interactive Entertainment Technology shareholders $ (19,233,765 ) $ (10,989,799 ) $ 56,418,380 PARENT COMPANY STATEMENTS OF CASH FLOWS Year ended Year ended Year ended December 31, December 31, December 31, 2023 2022 2021 CASH FLOWS FROM OPERATING ACTIVITIES: Net income from continued operation $ (29,107,727 ) $ (9,123,054 ) $ (51,492,816 ) Adjustments to reconcile net income to cash used in operating activities: Impairment loss of inventory 12,600,000 Equity income of subsidiaries and VIEs 12,918,251 4,114,945 50,143,624 Changes in operating assets and liabilities: Depreciation of property and equipment 205,190 205,259 205,398 Other receivables (15,865,859 ) (3,319,855 ) 395,600 Inventories (17,178,241 ) — — Other payables and accrued liabilities (7,419,077 ) (323,274 ) 5,869,181 Net cash used in operating activities (43,847,463 ) (8,445,980 ) 5,120,987 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property and equipment 7,773,600 — — Investment in subsidiary — (1,767,824 ) (14,923,600 ) Net cash used in investing activities 7,773,600 (1,767,824 ) (14,923,600 ) CASH FLOWS FROM FINANCING ACTIVITIES: Underwriter’s partial exercise of over-allotment option, net of issuance costs 37,567,299 7,908,956 12,830,780 Other payables related party (3,799 ) (5,389 ) 5,880 Repayment of short-term loans — — (2,998,994 ) Proceeds from long-term loans - related party — 914,771 — Repayment of long-term loans - related party (79,821 ) — — Repayment of convertible payables (1,393,499 ) — (739,189 ) Proceeds from convertible payables — 1,393,499 — Net cash used in investing activities 36,090,179 10,211,837 9,098,477 EFFECT OF EXCHANGE RATE ON CASH — — — NET CHANGES IN CASH AND CASH EQUIVALENTS 16,316 (1,967 ) (704,136 ) CASH AND CASH EQUIVALENTS, Beginning of year 6,791 8,758 712,894 CASH AND CASH EQUIVALENTS, end of year $ 23,107 $ 6,791 $ 8,758 SUPPLEMENTAL CASH FLOW INFORMATION: Cash and cash equivalents $ 23,107 $ 6,791 $ 8,758 Restricted cash — — — CASH AND CASH EQUIVALENTS, end of year $ 23,107 $ 6,791 $ 8,758 |