EX-99.1 2 ea154114ex99-1_planet.htm SHANDONG YUNCHU SUPPLY CHAIN CO. LTD UNAUDITED CONDENSED FINANCIAL STATEMENTS SEPTEMBER 30, 2021 AND DECEMBER 31, 2020

Exhibit 99.1

SHANDONG YUNCHU SUPPLY CHAIN CO. LTD

Unaudited Condensed Financial Statements

September 30 2021 and December 31, 2020

Contents		Page

Report of Independent Registered Public Accounting Firm		1

Unaudited Condensed Balance Sheets		2

Unaudited Condensed Statements of Operations and Comprehensive Income		3

Unaudited Condensed Statements of Stockholders’ Equity		4

Unaudited Condensed Statements of Cash Flows		5

Notes to Financial Statements		6 - 15

To:	The Board of Directors and Stockholders of
	Shandong Yunchu Supply Chain Co., Ltd.

Report of Independent Registered Public Accounting Firm

Results of Review of Interim Financial Information

We have reviewed the condensed balance sheet of Shandong Yunchu Supply Chain Co., Ltd. (the “Company”) as of September 30, 2021, and the related condensed statements of operations and comprehensive income for the nine-month periods ended September 30, 2021 and 2020, and stockholders’ equity for the nine-month periods then ended September 30, 2021 and 2020, and condensed statements of cash flows for the nine-month periods then ended September 30, 2021 and 2020, and the related notes (collectively referred to as the interim financial statements). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim condensed financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the balance sheet of the Company as of December 31, 2020 and 2019, and the related statements of operations and comprehensive loss, stockholders’ deficit, and cash flows for the years then ended (not presented herein); and in our report dated January 20, 2022, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying balance sheet as of December 31, 2020, is fairly stated, in all material respects, in relation to the balance sheet from which it has been derived.

Basis for Review Results

These interim condensed financial statements are the responsibility of the Company’s management. We conducted our review in accordance with the standards of the PCAOB. A review of interim condensed financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

/s/ WWC, P.C.

Certified Public Accountants

San Mateo, California

January 20, 2022

We have served as the Company’s auditor since 2021.

SHANDONG YUNCHU TRADING CO., LTD

Unaudited Condensed Balance Sheets

As of September 30, 2021 and December 31, 2020

(Stated in US Dollars)

	September 30, 2021			December 31, 2020
Assets
Current assets
Cash	$	77,427		$	278,261
Accounts receivable		780,556			127,380
Other receivable		561,640			12,750
Related party receivable		86,448			-
Prepaid taxes		-			74,427
Advance to suppliers		4,337,919			555,858
Inventory		-			668,295
Total current assets		5,843,990			1,716,971

Total non-current assets		-			-

Total assets	$	5,843,990		$	1,716,971

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable		992,424			136,541
Salary payable		20,715			6,743
Taxes payable		375,090			-
Other payable		-			559,465
Related party payable		-			262,894
Customer deposits		3,759,539			937,354
Total current liabilities		5,147,768			1,902,997

Total non-current liabilities		-			-

Total liabilities		5,147,768			1,902,997

Paid in capital		-			-
Retained earnings		709,314			(175,974	)
Accumulated other comprehensive loss		(13,092	)		(10,052	)
Total stockholders' equity		696,222			(186,026	)

Total Liabilities & Stockholders' Equity	$	5,843,990		$	1,716,971

See Accompanying Notes to the Financial Statements

SHANDONG YUNCHU SUPPLY CHAIN CO. LTD

Unaudited Condensed Statements of Operations and Comprehensive Income

For the three months and nine months ended September 30, 2021 and 2020

(Stated in US Dollars)

	For the three months ended					For the nine months ended
	September 30,					September 30,
	2021			2020		2021			2020

Net revenues	$	12,610,880		$	72,829	$	27,421,837		$	72,829
Cost of revenues		12,055,195			18,159		25,601,947			18,159
Gross profit		555,685			54,670		1,819,890			54,670

Operating expenses
Selling expenses		267,784			-		487,151			-
General & administrative expenses		76,279			4,586		145,466			4,586
Total operating expenses		344,063			4,586		632,617			4,586

Operating income		211,622			50,084		1,187,272			50,084

Other income (expenses)
Other income		-			-		2			-
Other expenses		-			-		(7,080	)		-
Interest income		93			67		190			67
Interest expenses		-			-		-			-
Total other (expense) income		93			67		(6,888	)		67

Income before income taxes		211,715			50,152		1,180,384			50,152

Provision for income taxes		295,096			-		295,096			-

Net income (loss)	$	(83,381	)	$	50,152	$	885,288		$	50,152

Other comprehensive loss
Foreign currency translation adjustment		(2,930	)		1,338		(3,040	)		1,338

Total comprehensive income (loss)	$	(86,311	)	$	51,490	$	882,248		$	51,490

See Accompanying Notes to the Financial Statements

SHANDONG YUNCHU SUPPLY CHAIN CO. LTD

Unaudited Condensed Statements of Stockholders’ Equity

For the nine months ended September 30, 2021 and 2020

(Stated in US Dollars)

						Accumulated Other
	Paid in		Retained			Comprehensive
	Capital		Earnings			Loss			Total
Balance, January 1, 2020	$	-	$	-		$	-		$	-
Net income		-		50,151			-			50,151
Foreign currency translation adjustment		-		-			1,338			1,338
Balance, September 30, 2020	$	-	$	50,151		$	1,338		$	51,489

Balance, January 1, 2021	$	-	$	(175,974	)	$	(10,052	)	$	(186,026	)
Net income		-		885,288			-			885,288
Foreign currency translation adjustment		-		-			(3,040	)		(3,040	)
Balance, September 30, 2021	$	-	$	709,314		$	(13,092	)	$	696,222

See Accompanying Notes to the Financial Statements

SHANDONG YUNCHU SUPPLY CHAIN CO. LTD

Unaudited Condensed Statements of Cash Flows

For the nine months ended September 30, 2021 and 2020

(Stated in US Dollars)

	2021			2020
CASH FLOWS FROM OPFRATING ACTIVITIFS:
Net income (loss)	$	885,288		$	50,152
Adjustments to reconcile net loss to cash (used in) provided by operating activities:
Account receivable		(654,585	)		-
Inventory		669,737			(15,961	)
Advance to suppliers		(3,790,224	)		(780,284	)
Other receivables		(550,075	)		-
Related party receivables		(86,635	)		-
Accounts payable		857,730			127,424
Customer deposits		2,828,2768			274,942
Other payable		(560,672	)		316,977
Related party payable		(263,462	)		371,867
Taxes payable		450,487			(32,737	)
Salary payable		14,002			1,144
Net cash (used in) provided by operating activities		(200,131	)		313,524

CASH FLOWS FROM INVESTING ACTIVITIES:
Net cash used in investing activities		-			-

CASH FLOWS FROM FINANCING ACTIVITIES:
Net cash provided by financing activities		-			-

EFFECT OF EXCHANGE RATE ON CASH		(703	)		8,362

NET (DECREASE) INCREASE IN CASH		(200,834	)		321,886

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR		278,261			-

CASH AND CASH EQUIVALENTS AT END OF YEAR	$	77,427		$	321,886

Supplementary cash flow information:
Interest received	$	190		$	67
Taxes paid	$	-		$	-

See Accompanying Notes to the Financial Statements

SHANDONG YUNCHU TRADING CO., LTD.

Notes to Unaudited Condensed Financial Statements

(Stated in US Dollars)

Note 1 -- ORGANIZATION AND BUSINESS DESCRIPTION

Shandong Yunchu Trading Co., Ltd. (“Shandong” or “the Company”) was incorporated under the laws of the People’s Republic of China (“China” or ‘PRC”) on December 16, 2016. Shandong Yunchu Trading Co., Ltd is an import and export supply chain commerce company and conducts its business through its retail store. The Company sells various food products, including chestnut, frozen fruits and vegetables, frozen French fries, and beef and mutton products. Food safety, product quality, and sustainability are its core values. Since its establishment, the Company has been committed to providing its customers with safe, high-quality, nutritious, and tasty products through its portfolio of trusted and well-known suppliers. The Company has worked with domestic and foreign cooperative factories to pass international food safety system certification, international quality management system certification, kosher certification, Japanese JAS certification, European Union EU, etc. In terms of domestic trade, it has more than 30 offices and sales networks covering large and medium cities across the country and open coastal towns; in terms of foreign exchange, its products are exported to more than ten countries and regions such as Japan, South Korea, Southeast Asia, Europe, and the United States. The Company enjoys a high reputation in the market because it can respond to and match supply with demand for food products in keeping with consumer trends.

Note 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Method of accounting

Management has prepared the accompanying financial statements and these notes in accordance with generally accepted accounting principles in the United States of America; the Company maintains its general ledger and journals with the accrual method accounting.

Uses of estimates

The preparation of the financial statements 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 date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management makes these estimates using the best information available at the time the estimates are made; however, actual results could differ materially from those estimates.

Cash

Cash comprises cash at banks and on hand, which includes deposits with original maturities of three months or less with commercial banks in PRC. Cash denominated in RMB with a U.S. dollar equivalent of $0.08 million and $0.28 million as of September 30, 2021 and December 31, 2020, respectively, were held in accounts at financial institutions located in the PRC‚ which is not freely convertible into foreign currencies. Also, these balances are not covered by insurance. While management believes that these financial institutions are of high credit quality, it also continually monitors their creditworthiness.

Notes receivable

Notes receivable represent commercial notes due from various customers where the customers’ banks have guaranteed the payments. The notes are noninterest-bearing and normally paid within three to six months. The Company can submit requests for payments to the customer’s banks earlier than the scheduled payments date but will incur an interest charge and a processing fee.

Accounts receivables

Account receivables are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An estimate for doubtful accounts is made when the collection of the full amount is no longer probable. Bad debts are written off against allowances.

Inventories, net

Inventories are stated at the lower of cost or net realizable value. The cost of inventories is calculated using the weighted average method. Any excess of the cost over the net realizable value of each item of inventories is recognized as a provision for diminution in the value of inventories. Net realizable value is estimated using selling price in the normal course of business less any costs to complete and sell products.

Advances to suppliers

The Company makes advance payments to suppliers. Upon raw materials is provided by suppliers, the applicable amount is reclassified from advances and prepayments to cost of revenue.

Property, plant and equipment, net

Property and equipment are recorded at cost less accumulated depreciation and impairment losses. Depreciation is provided over the estimated useful lives of the assets using the straight-line method from the time the assets are placed in service. Estimated useful lives are as follows, taking into account the assets’ estimated residual value:

		Useful life
Buildings		20 years
Production equipment		10 years
Office equipment, fixtures, and furniture		5 years
Electronic equipment		3 years
Automobile		4 years

Expenditures for maintenance and repairs, which do not materially extend the useful lives of the assets, are charged to expense as incurred. Expenditures for major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss are included in the Company’s results of operations.

Construction-in-progress represents contractor and labor costs, design fees, and inspection fees in connection with the construction of the Company’s production line, factory construction, fire safety equipment installation, and plant improvement. No depreciation is provided for construction-in-progress until it is completed and placed into service.

Intangible assets

Intangible assets consist primarily of land use rights acquired and software purchased which are stated at cost less accumulated amortization and impairment if any. Intangible assets are amortized using the straight-line method over the estimated useful lives, which are generally 5 years for software and 50 years for land use rights. The estimated useful lives of amortized intangible assets are reassessed if circumstances occur that indicate the original estimated useful lives have changed.

Impairment of long-lived assets

Long-lived assets are evaluated for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying amount may not be fully recoverable or that the useful life is shorter than the Company had originally estimated. When these events occur, the Company evaluates the impairment by comparing the carrying value of the assets to an estimate of future undiscounted cash flows expected to be generated from the use of the assets and their eventual disposition. If the sum of the expected future undiscounted cash flows is less than the carrying value of the assets, the Company recognizes an impairment loss based on the excess of the carrying value of the assets over the fair value of the assets. For the nine months ended September 30, 2021 and 2020, no impairment were recorded for Property, Plant and Equipment.

Financial instruments

The Company’s financial instruments, including cash and equivalents, accounts and other receivables, accounts and other payables, accrued liabilities and short-term debt, have carrying amounts that approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures. The carrying amounts reported in the consolidated balance sheets for receivables and current liabilities each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:

Level 1 - inputs to the valuation methodology used quoted prices for identical assets or liabilities in active markets.

Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement.

The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “Distinguishing Liabilities from Equity,” and ASC 815.

Commitments and contingencies

Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated.

Revenue recognition

The Company adopted ASC 606 “Revenue Recognition,” and recognizes revenue when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.

The Company sells various food products, including chestnut, frozen fruits and vegetables, frozen French fries, and beef and mutton products. The Company applies the following five steps to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:

identify the contract with a customer;

identify the performance obligations in the contract;

determine the transaction price;

allocate the transaction price to performance obligations in the contract; and

recognize revenue as the performance obligation is satisfied.

Revenue is measured based on the amount of consideration that the Company expect to receive. Revenue also excludes any amounts collected on behalf of third parties, including VAT taxes. The products sold are subject to a Chinese value-added tax (“VAT”) when sold in the PRC. VAT taxes are presented as a reduction of revenue. In all contracts where we typically have a single performance obligation, the transaction price is fully allocated to one single performance obligation using the stand-alone selling price. Revenue is recognized when the performance obligation has met, which generally occurs upon our delivery to a third-party carrier or, to the customer.

Value-added tax (“VAT”)

Revenue represents the invoiced value of goods and services, net of VAT. The VAT is based on the gross sales price and VAT rates range from 6% and up to 17% before May 2018, up to 16% starting from May 2018, and up to 13% starting from April 2019, depending on the type of products sold or service provided. Entities that are VAT general taxpayers are allowed to offset qualified input VAT paid to suppliers against their output VAT liabilities. Net VAT balance between input VAT and output VAT is recorded in taxes payable. All of the VAT returns filed by the Company’s subsidiaries in PRC remain subject to examination by the tax authorities for five years from the date of filing.

Income taxes

The Company accounts for income tax using an asset and liability approach and allows for the recognition of deferred tax benefits in future years. Under the asset and liability approach, deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Company is able to realize their benefits, or that future realization is uncertain.

Foreign currency translation

The accompanying financial statements are presented in United States dollars. The functional currency of the Company is the Renminbi (RMB). The Company’s assets and liabilities are translated into United States dollars from RMB at year-end exchange rates, and its revenues and expenses are translated at the average exchange rate during the period. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

	09/30/2021		09/30/2020
Period-end RMB: US$ exchange rate		6.4854		6.8108
Period average RMB: US$ exchange rate		6.4714		6.9917

The RMB is not freely convertible into foreign currencies and all foreign exchange transactions must be conducted through authorized financial institutions.

Recent accounting pronouncements

In February 2016, the FASB issued Accounting Standards Update 2016-02, Leases (Topic 842) (“ASU 2016-02”) to increase transparency and comparability of accounting for lease transactions by requiring lessees to recognize the right-of-use assets and lease liabilities on the balance sheet and to disclose qualitative and quantitative information about lease transactions and enable users of consolidated financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. The effective date of ASU 2016-02 for the Company is January 1, 2022, with early adoption permitted. The Company is currently evaluating the impact this ASU may have on its financial statements and related disclosures.

In June 2016, the FASB amended guidance related to the impairment of financial instruments as part of ASU2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which will be effective January 1, 2020. The guidance replaces the incurred loss impairment methodology with an expected credit loss model for which a company recognizes an allowance based on the estimate of expected credit loss. In November 2018, the FASB issued ASU No. 2018-19, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, which clarified that receivables from operating leases are not within the scope of Topic 326 and instead, impairment of receivables arising from operating leases should be accounted for following Topic 842. On May 15, 2019, the FASB issued ASU 2019-05, which provides transition relief for entities adopting the Board’s credit losses standard, ASU 2016-13. Specifically, ASU 2019-05 amends ASU 2016-13 to allow companies to elect irrevocably, upon adoption of ASU 2016-13, the fair value option for financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of the credit losses guidance in ASC 326-20, (3) are eligible for the fair value option under ASC 825-10, and (4) are not held-to-maturity debt securities. For entities that have adopted ASU 2016-13, the amendments in ASU 2019-05 are effective for fiscal years beginning after December 15, 2019, including interim periods therein. An entity may early adopt the ASU in any interim period after its issuance if the entity has adopted ASU 2016-13. For all other entities, the effective date will be the same as the effective date of ASU 2016-13. In November 2019, the FASB issued ASU 2019-11, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses.” ASU 2019-11 is an accounting pronouncement that amends ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The ASU 2019-11 amendment provides clarity and improves the codification to ASU 2016-03. The pronouncement would be effective concurrently with the adoption of ASU 2016-03. The pronouncement is effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. In February 2020, the FASB issued ASU No. 2020-02, which provides clarifying guidance and minor updates to ASU No. 2016-13 – Financial Instruments – Credit Loss (Topic 326) (“ASU 2016-13”) and related to ASU No. 2016-02 - Leases (Topic 842). ASU 2020-02 amends the effective date of ASU 2016-13, such that ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December 15, 2022. The Company is currently evaluating the impact of this ASU on its financial statements.

On June 20, 2018, the FASB issued ASU No. 2018-07, Compensation-Stock Compensation (Topic 718) - Improvements to Nonemployee Share-Based Payment Accounting, which aligns the accounting for share-based payment awards issued to employees and nonemployees. Under ASU No. 2018-07, the existing employee guidance will apply to nonemployee share-based transactions (as long as the transaction is not effectively a form of financing), except specific guidance related to the attribution of compensation cost. The cost of nonemployee awards will continue to be recorded as if the grantor had paid cash for the goods or services. Besides, the contractual term will be able to be used instead of an expected term in the option-pricing model for nonemployee awards. The new standard was effective for us on January 1, 2019. Early adoption is permitted, including in interim periods, and should be applied to all new awards granted after the date of adoption. The Company does not expect this guidance will have a material impact on its financial statements.

n August 2018, the FASB Accounting Standards Board issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”). ASU 2018-13 modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for public entities for fiscal years beginning after December 15, 2019, with early adoption permitted for any removed or modified disclosures. The removed and modified disclosures will be adopted on a retrospective basis, and the new disclosures will be adopted on a prospective basis. The Company does not expect this guidance will have a material impact on its financial statements.

In January 2020, the FASB issued ASU 2020-01, Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) (“ASU 2020-01”), which is intended to clarify the interaction of the accounting for equity securities under Topic 321 and investments accounted for under the equity method of accounting in Topic 323 and the accounting for specific forward contracts and purchased options accounted for under Topic 815. ASU 2020-01 is effective for the Company beginning January 1, 2021. The Group is currently evaluating the effect of adopting this ASU on its financial statements.

The Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s balance sheets, statements of income, and comprehensive income, and statements of cash flows.

Note 3 -- ACCOUNTS RECEIVABLE

Accounts receivable consisted of the following:

	September 30,		December 31,
	2021		2020

Accounts receivable	$	780,556	$	127,380
Less: allowance for doubtful accounts		-		-
Accounts receivable, net	$	780,556	$	127,380

There is no allowance for doubtful accounts and write-off from allowance for account receivable during the years ended September 30, 2021, and December 31, 2020.

Note 4 -- INVENTORY

The components of inventory at September 30, 2021 and December 31, 2020 were as follows:

	September 30,		December 31,
	2021		2020

Materials	$	-	$	-
Finished goods		-		661,148
Inventory in transit		-		7,147
Less: allowance for doubtful accounts		-		-
Total	$	-	$	668,295

There is no allowance for doubtful accounts and write-off from the allowance for inventory reserve during the years ended September 30, 2021 and December 31, 2020.

Note 5 -- ADVANCE TO SUPPLIERS

As of September 30, 2021 and December 31, 2020, the Company had $4,337,919 and $555,858, respectively of outstanding advance to suppliers, which mainly represent interest-free cash deposits paid to suppliers for future purchases of inventories. Based on its internal forecasts of customer demand, the Company management believes such prepaid advances will ultimately be realizable within the next 6 months.

Note 6 -- CUSTOMER DEPOSITS

As of September 30, 2021 and December 31, 2020, the Company has $3,759,539 and $937,354, respectively of outstanding customer deposits. Customer deposits consist of amounts received from customers for the pre-sale of the Company’s products. Customer deposits are typically 10% - 20% of the unit price for those customers who purchase from domestics and 30%-50% of the unit price for those customers who purchase from overseas.

Note 7 -- RELATED PARTY TRANSACTIONS

Related party receivable:

Related party receivable is the non-trade receivable arising from transactions between the Company and Mr. Chen Xing (The COO of the Company), such as loans to this related party. These loans are unsecured, non-interest bearing, and due on demand.

As of September 30, 2021 and December 31, 2020, the outstanding related party receivable balance due from Mr. Chen Xing was $86,448 and $0, respectively.

Related party payable:

Related party payable is the non-trade payable arising from transactions between the Company and Mr. Chen Xing (The COO of the Company), such as advanced made by the related party on behalf of the Company. This advance is unsecured and non-interest-bearing and due on demand.

As of September 30, 2021 and December 31, 2020, the outstanding related party payable balance due to Mr. Chen Xing was $0 and $262,894, respectively.

Note 8 -- TAXES

(A)

Business sales tax and VAT

In May of 2016, the Business Tax has been incorporated into Value Added Tax in China, which means there will be no more Business Tax and accordingly some business operations previously taxed in the name of Business Tax will be taxed in the manner of VAT thereafter.

The Company is subject to 9% of VAT for its all product sold based on the local tax authority’s practice. As of September 30, 2021 and December 31, 2020, the Company had $Nil and $74,427, respectively of outstanding VAT prepaid balance.

(B)

Corporate income taxes (“CIT”)

PRC-Under the Enterprise Income Tax (“EIT”) Law of PRC, domestic enterprises and Foreign Investment Enterprises (the “FIE”) are usually subject to a unified 25% enterprise income tax rate while preferential tax rates, tax holidays, and even tax exemption may be granted on a case-by-case basis. The Company is subject to an income tax rate of 25%.

The following table reconciles PRC statutory rates to the Company’s effective tax rate:

	September 30, 2021			September 30, 2020

Income before tax		1,180,384			50,152

PRC Statutory Tax at 25% Rate		295,096			12,538
Valuation allowance		-			(12,538	)
Effective tax rate		25	%		-	%

The following table summarizes deferred tax assets resulting from differences between financial accounting basis and tax basis of assets and liabilities:

	September 30,		December 31,
	2021		2020
Deferred tax assets:	$	-	$	43,994
Valuation allowance		-		(43,994	)
Total	$	-	$	-

The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the cumulative earnings and projected future taxable income in making this assessment. Recovery of substantially all of the Company’s deferred tax assets is dependent upon the generation of future income, exclusive of reversing taxable temporary differences. In consideration of prudent principle at present the Company has made 100% allowance of the deferred tax assets as of December 31, 2020. There is no deferred tax assets as of September 30, 2021.

Note 9 -- CONCENTRATIONS

Customers concentrations:

For the nine months ended September 30, 2021, one customer accounted for 18% of the Company’s total revenues. For the nine months ended September 30, 2020, no customer accounted for more than 10% of the Company’s total revenues. As of September 30, 2021, four customers accounted for 30%, 23%, 20% and 10% of the Company’s total accounts receivables. As of December 31, 2020, one customer accounted for 100% of the Company’s total accounts receivables.

Suppliers concentrations:

For the nine months ended September 30, 2021, one supplier accounted for 52% of the Company’s total purchases. For the nine months ended September 30, 2020, no supplier accounted for more than 10% of the Company’s total purchases. As of September 30, 2021, four suppliers accounted for 35%, 27% ,14% and 12% of the Company’s total accounts payable. As of December 31, 2020, one supplier accounted for 100% of the Company’s total accounts payable, respectively.

Note 10 -- RISKS

Credit risks

The Company’s deposits are made with banks located in the PRC. The deposits are made with banks located in the PRC that do not carry federal deposit insurance and may be subject to loss of the banks become insolvent.

Economic and political risks

The Company’s operations are conducted in the PRC. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by changes in the political, economic, and legal environments in the PRC.

The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.

Inflation risks

Management monitors changes in prices levels. Historically inflation has not materially impacted the Company’s financial statements; however, significant increases in the price of raw materials and labor that cannot be passed to the Company’s customers could adversely impact the Company’s results of operations.

Note 11 -- SUBSEQUENT EVENTS

The Company evaluates subsequent events that have occurred after the balance sheet date but before the financial statements are issued. There are two types of subsequent events: (1) recognized, or those that provide additional evidence concerning conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements, and (2) non-recognized, or those that provide evidence concerning conditions that did not exist at the date of the balance sheet but arose after that date. The Company has evaluated subsequent events from September 30, 2021 through the date the financial statements were available to be issued, and has determined that there were no material subsequent events that require disclosure.