XML 47 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Variable interest entity (“VIE”) (Tables)
12 Months Ended
Dec. 31, 2022
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Variable interest entity
  December 31,     December 31,  
    2021     2022  
Current assets   $ 3,112,213     $ -  
Property and equipment, net     3,948       -  
Other noncurrent assets     15,610,504       -  
Total assets     18,726,665       -  
Total liabilities     2,170,307       -  
Net assets   $ 16,556,358     $ -  

 

    December 31,     December 31,  
    2021     2022  
Current liabilities:                
Accounts payable   $ 31,514     $ -  
Other payables and accrued liabilities     56,041       -  
Due to WiMi Inc.     1,995,944       -  
Operating lease liabilities     6,678       -  
Taxes payable     80,130       -  
Total current liabilities     2,170,307       -  
Total liabilities   $ 2,170,307     $ -  

 

The summarized operating results of the VIE are as follows:

 

   

For the

year ended

December 31,

2021

   

For the

period from

Jan 1, 2022 to

April 1,

2022

 
Operating revenues   $ 2,081,501     $ 329,231  
Gross profit     1,938,898       313,816  
Income from operations     795,962       109,155  
Net income   $ 636,897     $ 80,809  

 

The summarized statements of cash flow of the VIE are as follows:

 

   

For the

year ended

December 31,

2021

   

For the

period from

Jan 1, 2022 to

April 1,

2022

 
Net cash used in operating activities   $ 1,048,779     $ (2,632,880 )
Net cash used in investing activities     -     $ (357,844 )
Effect of exchange rates change in cash and cash equivalents   $ 56,346     $ 11,875  
Net decrease in cash and cash equivalents   $ 1,105,125     $ (2,978,849 )
Cash and cash equivalents, beginning of year   $ 1,873,724     $ 2,978,849  
Cash and cash equivalents, end of year   $ 2,978,849     $ -