Results of Operations for the Year Ended March 31, 2023 Compared to the Year Ended March 31, 2022 For the Years Ended March 31, Change 2023 2022 Amount % Revenues $ 1,971,679 $ 2,602,281 $ (630,602 ) (24 ) Cost of revenues (1,545,408 ) (1,350,638 ) (194,770 ) 14 Gross profit 426,271 1,251,643 (825,372 ) (66 ) Selling expenses (387,452 ) (924,538 ) 537,086 (58 ) General and administrative expenses (5,646,328 ) (5,516,778 ) (129,550 ) 2 Total operating expenses (6,033,780 ) (6,441,316 ) 407,536 (6 ) Loss from operations (5,607,509 ) (5,189,673 ) (417,836 ) 8 Interest expense, net (476,776 ) (36,695 ) (440,081 ) 1,199 Other income (expenses), net 149,513 (181,581 ) 331,094 (182 ) Total other expenses, net (327,263 ) (218,276 ) (108,987 ) 50 Loss before income taxes expense (5,934,772 ) (5,407,949 ) (526,823 ) 10 Provision (Benefit) for income taxes - 328,146 328,146 (100 ) Net Loss $ (5,934,772 ) $ (5,736,095 ) $ (198,677 ) 3 51 Revenues We generated revenues primarily from manufacture and sales of three types of TCMP products: Advanced TCMP, Fine TCMP, Regular TCMP, TCMHS products and raw medicinal materials.
Results of Operations for the Year Ended March 31, 2023 Compared to the Year Ended March 31, 2022 For the Years Ended March 31, Change 2023 2022 Amount % Revenues $ 1,971,679 $ 2,602,281 $ (630,602 ) (24 ) Cost of revenues (1,545,408 ) (1,350,638 ) (194,770 ) 14 Gross profit 426,271 1,251,643 (825,372 ) (66 ) Selling expenses (387,452 ) (924,538 ) 537,086 (58 ) General and administrative expenses (5,646,328 ) (5,516,778 ) (129,550 ) 2 Total operating expenses (6,033,780 ) (6,441,316 ) 407,536 (6 ) Loss from operations (5,607,509 ) (5,189,673 ) (417,836 ) 8 Interest expense, net (476,776 ) (36,695 ) (440,081 ) 1,199 Other income (expenses), net 149,513 (181,581 ) 331,094 (182 ) Total other expenses, net (327,263 ) (218,276 ) (108,987 ) 50 Loss before income taxes expense (5,934,772 ) (5,407,949 ) (526,823 ) 10 Income tax expenses - 328,146 328,146 (100 ) Net Loss $ (5,934,772 ) $ (5,736,095 ) $ (198,677 ) 3 54 Revenues We generated revenues primarily from manufacture and sales of three types of TCMP products: Advanced TCMP, Fine TCMP, Regular TCMP, TCMHS products and raw medicinal materials.
Cash Flow in Financing Activities For the year ended March 31, 2023, the net cash provided by financing activities was $2,941,602, which was primarily attributable to net proceeds from the issuance of convertible notes of $3,289,930 (gross proceeds of $3,721,667 and debt issuance cost of $431,737), net proceeds from shares purchase agreements of $2,194,827, and proceeds from borrowing from banks and individuals of $309,417, net by repayment to amounts due from related parties of $2,826,466, and repayment of principal and interest of bank loans of $26,106.
For the year ended March 31, 2023, the net cash provided by financing activities was $2,941,602, which was primarily attributable to net proceeds from the issuance of convertible notes of $3,289,930 (gross proceeds of $3,721,667 and debt issuance cost of $431,737), net proceeds from shares purchase agreements of $2,194,827, and proceeds from borrowing from banks and individuals of $309,417, net by repayment to related parties of $2,197,555, advances to related parties of $628,911, and repayment of principal and interest of bank loans of $26,106.
As reflected in the accompanying consolidated financial statements, we reported net losses of $5,934,772, $5,736,095, and $2,748,183 for the years ended March 31, 2023, 2022 and 2021, respectively. We had accumulated deficits of $21,613,133 and $15,688,278 as of March 31, 2023 and 2022, respectively.
As reflected in the accompanying consolidated financial statements, we reported net losses of $3,098,532, $5,934,772, and $5,736,095 for the years ended March 31, 2024, 2023 and 2022, respectively. We had accumulated deficits of $24,711,665 and $21,613,133 as of March 31, 2024 and 2023, respectively.
For the year ended March 31, 2022, the net cash provided by financing activities was $1,595,140, which was primarily attributable to net proceeds from the 2022 convertible note of $2,356,557 (gross proceeds of $2,804,848 and debt issuance cost of $448,291), and net proceeds from the 2022 public offering of $3,115,106, net by repayment to amounts due from related parties of $3,813,468, payment related to equity incentive plan of $30,000, and repayment of principal and interest of bank loans of $33,055.
For the year ended March 31, 2022, the net cash provided by financing activities was $1,595,140, which was primarily attributable to net proceeds from the 2022 convertible note of $2,356,557 (gross proceeds of $2,804,848 and debt issuance cost of $448,291), and net proceeds from the 2022 public offering of $3,115,106, net by advances to related parties of $3,581,746, repayment to amounts due from related parties of $231,722, payment related to equity incentive plan of $30,000, and repayment of principal and interest of bank loans of $33,055. 61 Going Concern The accompanying consolidated financial statements for the years ended March 31, 2024 and 2023 have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business.
For the years ended March 31, 2023 2022 2021 Net cash (used in) provided by operating activities $ (80,757 ) $ 268,293 (1,316,561 ) Net cash used in investing activities (12,303 ) (46,909 ) (5,805,519 ) Net cash provided by financing activities 2,941,602 1,595,140 12,409,487 Effect of exchange rate changes on cash and cash equivalents (1,049,683 ) 394,120 784,536 Net increase in cash, cash equivalents and restricted cash 1,798,859 2,210,644 6,071,943 Cash, cash equivalents and restricted cash at beginning of year 15,569,619 13,358,975 7,287,032 Cash, cash equivalents and restricted cash at end of year $ 17,368,478 $ 15,569,619 13,358,975 59 Cash Flow in Operating Activities For the year ended March 31, 2023, net cash used in operating activities was $80,757, as compared to net cash provided by operating activities of $268,293 for the year ended March 31, 2022, representing a decrease in cash inflow of $349,050.
As of March 31, 2024, we had a balance of $1,047,550 due to related parties, which we expect to repay using our cash and cash equivalents. 59 For the years ended March 31, 2024 2023 2022 Net cash (used in) provided by operating activities $ (1,928,053 ) $ (80,757 ) 268,293 Net cash provided by (used in) investing activities 26,423 (12,303 ) (46,909 ) Net cash (used in) provided by financing activities (2,624,428 ) 2,941,602 1,595,140 Effect of exchange rate changes on cash and cash equivalents (765,233 ) (1,049,683 ) 394,120 Net (decrease) increase in cash, cash equivalents and restricted cash (5,291,291 ) 1,798,859 2,210,644 Cash, cash equivalents and restricted cash at beginning of year 17,368,478 15,569,619 13,358,975 Cash, cash equivalents and restricted cash at end of year $ 12,077,187 $ 17,368,478 15,569,619 Cash Flow in Operating Activities For the year ended March 31, 2024, net cash used in operating activities was $1,928,053, as compared to net cash used in operating activities of $80,757 for the year ended March 31, 2023, representing an increase in cash outflow of $1,847,296.
The following is a selected condensed consolidating schedule depicting the financial position as of March 31, 2023 and 2022, cash flows and results of operations for the years ended March 31, 2023 and 2022 for our Company, our subsidiaries, the VIE and corresponding eliminating adjustments. 57 Selected Condensed Consolidation Schedule of Balance Sheet As of March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Cash $ 632,540 $ 177,420 $ 16,558,518 $ - 17,368,478 Intercompany receivables 2,244,727 2,943,477 - (5,188,204 ) - Total Current Assets 3,031,436 3,170,114 18,507,901 (5,188,204 ) 19,521,247 Investment in Subsidiaries 7,939,957 - - (7,939,957 ) - Total Non-current Assets 7,939,957 - 10,032,809 (7,939,957 ) 10,032,809 Intercompany payables - - 5,188,204 (5,188,204 ) - Total Liabilities 3,667,315 102,656 16,280,994 (5,188,204 ) 14,862,761 Total Shareholders’ Equity 7,304,078 3,067,458 12,259,716 (7,939,957 ) 14,691,295 Selected Condensed Consolidation Schedule of Comprehensive Loss For the year ended March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Revenues $ - $ - $ 1,971,679 $ - 1,971,679 Cost of revenues - - (1,545,408 ) - (1,545,408 ) Gross profit - - 426,271 - 426,271 Total operating expenses (2,889,348 ) (525 ) (3,143,907 ) - (6,033,780 ) Loss from operations (2,889,348 ) (525 ) (2,717,636 ) - (5,607,509 ) Net loss (3,357,186 ) (628 ) (2,576,958 ) - (5,934,772 ) Total Comprehensive Loss (3,357,186 ) (628 ) (3,730,671 ) - (7,088,485 ) Selected Condensed Consolidation Schedule of Cash Flows For the year ended March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Net cash (used in) provided by operating activities $ (483,882 ) $ (15,525 ) $ 418,650 $ - (80,757 ) Net cash used in investing activities - - (12,303 ) - (12,303 ) Net cash (used in) provided by financing activities (189,945 ) 192,629 2,938,918 - 2,941,602 Selected Condensed Consolidation Schedule of Balance Sheet As of March 31, 2022 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Cash $ 1,306,367 $ 790 $ 14,217,165 $ - 15,524,322 Intercompany receivables 40,000 2,491,154 - (2,531,154 ) - Total Current Assets 3,112,037 4,394,294 17,476,678 (2,531,154 ) 22,451,855 Investment in Subsidiaries 4,469,982 - - (4,469,982 ) - Total Non-current Assets 4,649,982 - 10,914,418 (4,469,982 ) 11,094,418 Intercompany payables - - 2,531,154 (2,531,154 ) - Total Liabilities 2,455,826 74,782 17,122,111 (2,531,154 ) 17,121,565 Total Shareholders’ Equity 5,306,193 4,319,512 11,268,985 (4,469,982 ) 16,424,708 58 Selected Condensed Consolidation Schedule of Comprehensive Loss For the year ended March 31, 2022 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Revenues $ - $ - $ 2,602,281 $ - 2,602,281 Cost of revenues - - (1,350,638 ) - (1,350,638 ) Gross profit - - 1,251,643 - 1,251,643 Total operating expenses (2,637,502 ) - (3,803,814 ) - (6,441,316 ) Loss from operations (2,637,502 ) - (2,552,171 ) - (5,189,673 ) Net loss (2,674,446 ) (193 ) (3,061,456 ) - (5,736,095 ) Total Comprehensive Loss (2,674,446 ) (193 ) (2,633,100 ) - (5,307,739 ) Selected Condensed Consolidation Schedule of Cash Flows For the year ended March 31, 2022 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Net cash (used in) provided by operating activities $ (106,787 ) $ 73,630 $ 301,450 $ - 268,293 Net cash used in investing activities - - (46,909 ) - (46,909 ) Net cash provided (used in) by financing activities 1,406,681 (13,726 ) 202,185 - 1,595,140 As of the date of this annual report, we have financed our operations primarily through shareholder capital contributions, shareholder loans, and cash flow from operations.
Selected Consolidation Schedule of Balance Sheet As of March 31, 2024 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Cash $ 487,787 $ 3,058 $ 11,586,342 $ - 12,077,187 Intercompany receivables 2,359,863 3,592,064 - (5,951,927 ) - Total Current Assets 2,859,319 3,627,210 13,698,757 (5,951,927 ) 14,233,359 Investment in Subsidiaries 8,430,742 - - (8,430,742 ) - Total Non-current Assets 8,430,742 - 8,893,698 (8,430,742 ) 8,893,698 Intercompany payables - - 5,951,927 (5,951,927 ) - Total Liabilities 2,117,612 178,589 12,852,337 (5,951,927 ) 9,196,611 Total Shareholders’ Equity 9,172,449 3,448,621 9,740,118 (8,430,742 ) 13,930,446 Selected Consolidation Schedule of Operations and Comprehensive Loss For the year ended March 31, 2024 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Revenues $ - $ 13,150 $ 1,915,347 $ - 1,928,497 Cost of revenues - (9,167 ) (1,365,359 ) - (1,374,526 ) Gross profit - 3,983 549,988 - 553,971 Total operating expenses (621,878 ) (29,977 ) (2,417,333 ) - (3,069,188 ) Loss from operations (621,878 ) (25,994 ) (1,867,345 ) - (2,515,217 ) Net loss (1,147,536 ) (108,498 ) (1,842,498 ) - (3,098,532 ) Total Comprehensive Loss (1,147,536 ) (108,498 ) (2,670,722 ) - (3,926,756 ) Selected Consolidation Schedule of Cash Flows For the year ended March 31, 2024 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Net cash (used in) provided by operating activities $ (738,154 ) $ 53,990 $ (1,243,891 ) $ - (1,928,053 ) Net cash provided by investing activities - - 26,423 - 26,423 Net cash provided by (used in) financing activities 577,422 (220,917 ) (2,980,933 ) - (2,624,428 ) 58 Selected Consolidation Schedule of Balance Sheet As of March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Cash $ 632,540 $ 177,420 $ 16,558,518 $ - 17,368,478 Intercompany receivables 2,244,727 2,943,477 - (5,188,204 ) - Total Current Assets 3,031,436 3,170,114 18,507,901 (5,188,204 ) 19,521,247 Investment in Subsidiaries 7,939,957 - - (7,939,957 ) - Total Non-current Assets 7,939,957 - 10,032,809 (7,939,957 ) 10,032,809 Intercompany payables - - 5,188,204 (5,188,204 ) - Total Liabilities 3,667,315 102,656 16,280,994 (5,188,204 ) 14,862,761 Total Shareholders’ Equity 7,304,078 3,067,458 12,259,716 (7,939,957 ) 14,691,295 Selected Consolidation Schedule of Operations and Comprehensive Loss For the year ended March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Revenues $ - $ - $ 1,971,679 $ - 1,971,679 Cost of revenues - - (1,545,408 ) - (1,545,408 ) Gross profit - - 426,271 - 426,271 Total operating expenses (2,889,348 ) (525 ) (3,143,907 ) - (6,033,780 ) Loss from operations (2,889,348 ) (525 ) (2,717,636 ) - (5,607,509 ) Net loss (3,357,186 ) (628 ) (2,576,958 ) - (5,934,772 ) Total Comprehensive Loss (3,357,186 ) (628 ) (3,730,671 ) - (7,088,485 ) Selected Consolidation Schedule of Cash Flows For the year ended March 31, 2023 Parent and Hong Kong WFOE VIE Elimination and Reclassification Consolidated Net cash (used in) provided by operating activities $ (483,882 ) $ (15,525 ) $ 418,650 $ - (80,757 ) Net cash used in investing activities - - (12,303 ) - (12,303 ) Net cash (used in) provided by financing activities (189,945 ) 192,629 2,938,918 - 2,941,602 As of the date of this annual report, we have financed our operations primarily through shareholder capital contributions, and mainly cash used on operating activities.