Biggest changeSELECTED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the Year Ended December 31, 2023 Parent HiTek HK WFOE and its Subsidiaries VIE and its Subsidiaries Eliminations Consolidated Revenues $ 36,402 $ - $ 191,738 $ 4,335,591 $ - $ 4,563,731 Cost of revenues $ - $ - $ (46,768 ) $ (2,595,723 ) $ - $ (2,642,491 ) Income for Non-VIE subsidiaries $ 1,222,415 $ 1,224,590 $ - $ - $ (2,447,005 ) $ - Income for VIE and its subsidiaries (1) $ - $ - $ 1,098,946 $ - $ (1,098,946 ) $ - Net income $ 1,047,641 $ 1,222,415 $ 1,224,590 $ 1,098,946 $ (3,545,951 ) $ 1,047,641 Comprehensive income $ 1,047,641 $ 1,222,415 $ 1,222,759 $ 770,661 $ (3,545,951 ) $ 717,525 For the Year Ended December 31, 2022 Parent HiTek HK WFOE and its Subsidiaries VIE and its Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 353,836 $ 6,228,595 $ (153,823 ) $ 6,428,608 Cost of revenues $ - $ - $ (212,995 ) $ (2,832,393 ) $ 153,823 $ (2,891,565 ) Income for Non-VIE subsidiaries $ 1,798,894 $ 1,801,042 $ - $ - $ (3,599,936 ) $ - Income for VIE and its subsidiaries (1) $ - $ - $ 1,684,992 $ - $ (1,684,992 ) $ - Net income $ 1,415,745 $ 1,798,894 $ 1,801,042 $ 1,684,992 $ (5,284,928 ) $ 1,415,745 Comprehensive income $ 1,415,745 $ 1,798,894 $ 1,803,198 $ 667,389 $ (5,284,928 ) $ 400,298 For the Year Ended December 31, 2021 Parent HiTek HK WFOE and its Subsidiaries VIE and its Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 53,344 $ 6,473,638 $ (65,819 ) $ 6,461,163 Cost of revenues $ - $ - $ (104,115 ) $ (2,542,922 ) $ 65,819 $ (2,581,218 ) Income for Non-VIE subsidiaries $ 1,994,595 $ 1,997,821 $ - $ - $ (3,992,416 ) $ - Income for VIE and its subsidiaries (1) $ - $ - $ 2,061,517 $ - $ (2,061,517 ) $ - Net income $ 1,669,357 $ 1,994,595 $ 1,997,821 $ 2,061,517 $ (6,053,933 ) $ 1,669,357 Comprehensive income $ 1,669,357 $ 1,994,595 $ 1,996,896 $ 2,352,849 $ (6,053,933 ) $ 1,959,764 Note: (1) It represents the technical consultation and service (“Consulting Fees”) income received from the VIE and its subsidiaries pursuant to the Exclusive Technical Consulting and Service (the “Agreement”). 36 SELECTED CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2023 Parent HiTek HK WFOE and its Subsidiaries VIE and its Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 8,236,065 $ 4,282 $ 29,281 $ 1,041,909 $ - $ 9,311,537 Due from inter companies (1) - - 10,846,775 - (10,846,775 ) - Total current assets $ 14,077,640 $ 4,282 $ 147,902 $ 11,941,416 $ (1,384,641 ) $ 24,786,599 Investments in non-VIE subsidiaries $ 14,621,943 $ 14,686,108 $ - $ - $ (29,308,051 ) $ - Net assets of the VIE and its subsidiaries through the VIE Agreements $ - $ - $ 14,509,197 $ - $ (14,509,197 ) $ - Total non-current assets $ 15,621,943 $ 14,686,108 $ 14,509,493 $ 9,641,441 $ (43,817,544 ) $ 10,641,441 Total Assets $ 29,699,583 $ 14,690,390 $ 14,657,395 $ 21,582,857 $ (45,202,185 ) $ 35,428,040 Due to inter companies (1) - - - 10,846,775 (10,846,775 ) - Total Liabilities $ 1,361,997 $ 20,000 $ (28,713 ) $ 7,073,660 $ (1,336,490 ) $ 7,090,454 Total Shareholders’ Equity $ 28,337,586 $ 14,670,390 $ 14,686,108 $ 14,509,197 $ (43,865,695 ) $ 28,337,586 Total Liabilities and Shareholders’ Equity $ 29,699,583 $ 14,690,390 $ 14,657,395 $ 21,582,857 $ (45,202,185 ) $ 35,428,040 As of December 31, 2022 Parent HiTek HK WFOE and its Subsidiaries VIE and its Subsidiaries Eliminations Consolidated Cash and cash equivalents $ 226,578 $ 6,457 $ 126,420 $ 843,705 $ - $ 1,203,160 Due from inter companies (1) 10,000 - 9,747,829 1,383,988 (11,141,817 ) - Total current assets $ 586,420 $ 6,457 $ 242,429 $ 12,747,913 $ (1,481,061 ) $ 12,102,158 Investments in non-VIE subsidiaries $ 14,299,036 $ 14,399,652 $ - $ - $ (28,698,688 ) $ - Net assets of the VIE and its subsidiaries through the VIE Agreements $ - $ - $ 14,346,554 $ - $ (14,346,554 ) $ - Total non-current assets $ 14,299,036 $ 14,399,652 $ 14,350,741 $ 9,102,933 $ (43,049,429 ) $ 9,102,933 Total Assets $ 14,885,456 $ 14,406,109 $ 14,593,170 $ 21,850,846 $ (44,530,490 ) $ 21,205,091 Due to inter companies (1) 1,358,930 20,000 15,058 9,747,829 (11,141,817 ) - Total Liabilities $ 1,358,930 $ 20,000 $ 193,518 $ 7,504,292 $ (1,398,175 ) $ 7,678,565 Total Shareholders’ Equity $ 13,526,526 $ 14,386,109 $ 14,399,652 $ 14,346,554 $ (43,132,315 ) $ 13,526,526 Total Liabilities and Shareholders’ Equity $ 14,885,456 $ 14,406,109 $ 14,593,170 $ 21,850,846 $ (44,530,490 ) $ 21,205,091 Note: (1) As of December 31, 2023 and 2022, VIE and its subsidiaries owed WFOE and its subsidiaries technical consulting and service fees of $10,846,775 and $9,747,829, respectively.
Biggest changeSELECTED CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2024 Parent HiTek HK WFOE and its Subsidiaries VIE entity and its Subsidiary Eliminations Consolidated Cash $ 6,489,424 $ 2,422 $ 18,440 $ 726,512 $ - $ 7,236,798 Due from inter companies (1) - 9,656,017 - (9,656,017 ) - Total current assets $ 22,498,317 $ 2,422 $ 206,458 $ 13,362,125 $ (1,883,144 ) $ 34,186,178 Investments in non-VIE subsidiaries $ 14,138,600 $ 14,165,412 $ - $ - $ (28,304,012 ) $ - Net assets of the VIE and its subsidiaries through the VIE Agreements $ - $ - $ 14,016,761 $ - $ (14,016,761 ) $ - Total non-current assets $ 14,138,600 $ 14,165,412 $ 14,016,473 $ 7,356,012 $ (42,320,485 ) $ 7,356,012 Total Assets $ 36,636,917 $ 14,167,834 $ 14,222,931 $ 20,718,137 $ (44,203,629 ) $ 41,542,190 Due to inter companies (1) - - - 9,656,017 (9,656,017 ) - Total Liabilities $ 1,361,997 $ 20,000 $ 57,519 $ 6,701,376 $ (1,873,622 ) $ 6,267,270 Total Shareholders’ Equity $ 35,274,920 $ 14,147,834 $ 14,165,412 $ 14,016,761 $ (42,330,007 ) $ 35,274,920 Total Liabilities and Shareholders’ Equity $ 36,636,917 $ 14,167,834 $ 14,222,931 $ 20,718,137 $ (44,203,629 ) $ 41,542,190 38 As of December 31, 2023 Parent HiTek HK WFOE and its Subsidiaries VIE entity and its Subsidiaries Eliminations Consolidated Cash $ 8,236,065 $ 4,282 $ 29,281 $ 1,041,909 $ - $ 9,311,537 Due from inter companies (1) - - 10,846,775 - (10,846,775 ) - Total current assets $ 14,077,640 $ 4,282 $ 147,902 $ 11,941,416 $ (1,384,641 ) $ 24,786,599 Investments in non-VIE subsidiaries $ 14,621,943 $ 14,686,108 $ - $ - $ (29,308,051 ) $ - Net assets of the VIE and its subsidiaries through the VIE Agreements $ - $ - $ 14,509,197 $ - $ (14,509,197 ) $ - Total non-current assets $ 15,621,943 $ 14,686,108 $ 14,509,493 $ 9,641,441 $ (43,817,544 ) $ 10,641,441 Total Assets $ 29,699,583 $ 14,690,390 $ 14,657,395 $ 21,582,857 $ (45,202,185 ) $ 35,428,040 Due to inter companies (1) - - - 10,846,775 (10,846,775 ) - Total Liabilities $ 1,361,997 $ 20,000 $ (28,713 ) $ 7,073,660 $ (1,336,490 ) $ 7,090,454 Total Shareholders’ Equity $ 28,337,586 $ 14,670,390 $ 14,686,108 $ 14,509,197 $ (43,865,695 ) $ 28,337,586 Total Liabilities and Shareholders’ Equity $ 29,699,583 $ 14,690,390 $ 14,657,395 $ 21,582,857 $ (45,202,185 ) $ 35,428,040 Note: (1) As of December 31, 2024 and 2023, VIE entity and its subsidiaries owed WFOE and its subsidiaries technical consulting and service fees of $9,656,017 and $10,846,775, respectively.