Biggest changeThe cash used in operating activities in 2022 was mainly from net loss for the year of $6,262,188, gain on sale of real estate held for sale of $266,693, reversal of write-off notes receivable of $200,000 and offset by impairment of goodwill of $263,247, impairment of other receivable of $606,250 and impairment of other investments of $4,208,029, while the cash used in operating activities in 2021 was mainly from net loss for the year of $14,363,232, reversal of write-off notes receivable of $5,000,000, fair value gains of options associated with convertible notes of $5,093,720 and offset by amortization and interest expenses associated with convertible notes of $12,440,666, loss of extinguishment of convertible notes of $3,521,263 and impairment of other investment of $5,349,600.
Biggest changeThe cash used in operating activities in 2023 was mainly from net income for the year of $1,049,699, impairment of other investments of $4,982,000, impairment of other receivable of $60,000 and provision for credit losses of $584,919 and offset by reversal of impairment of other investment of $6,882,000 and reversal of write-off notes receivable of $600,000, while cash used in operating activities in 2022 was mainly from net loss for the year of $6,262,188, gain on sale of real estate held for sale of $266,693, reversal of write-off notes receivable of $200,000 and offset by impairment of goodwill of $263,247, impairment of other receivable of $606,250 and impairment of other investments of $4,208,029, respectively.
(the “Company” or “Greenpro”), was incorporated in the State of Nevada on July 19, 2013. We provide cross-border business solutions and accounting outsourcing services to small and medium-size businesses located in Asia, with an initial focus on Hong Kong, Malaysia and China.
(the “Company” or “Greenpro”), was incorporated in the State of Nevada on July 19, 2013. We provide cross-border business solutions and accounting outsourcing services to small and medium-size businesses located in Asia, with an initial focus on Hong Kong, China and Malaysia.
Our venture capital business focuses on companies located in South-East Asia and East Asia, including Hong Kong, Malaysia, China, Thailand, and Singapore. Another venture capital business segment focuses on rental activities of commercial properties and the sale of investment properties.
Our venture capital business focuses on companies located in South-East Asia and East Asia, including Hong Kong, China, Malaysia, Thailand, and Singapore. Another venture capital business segment focuses on rental activities of commercial properties and the sale of investment properties.
Other than as disclosed elsewhere in this Annual Report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended December 31, 2022 that are reasonably likely to have a material adverse effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions. 52 Off-Balance Sheet Arrangements We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our stockholders as of December 31, 2022.
Other than as disclosed elsewhere in this Annual Report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended December 31, 2023 that are reasonably likely to have a material adverse effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future operating results or financial conditions. 52 Off-Balance Sheet Arrangements We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our stockholders as of December 31, 2023.
The Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”), revenue from the sale of real estate properties, and revenue from the rental of real estate properties. Impairment of long-lived assets Long-lived assets primarily include real estate held for investment, real estate held for use, and equipment and intangible assets.
The Company’s revenue consists of revenue from providing business consulting and corporate advisory services (“service revenue”), revenue from the rental of real estate properties and revenue from the sale of real estate properties. Impairment of long-lived assets Long-lived assets primarily include real estate held for investment, real estate held for use, furniture and equipment, and intangible assets.
In addition, the Company’s independent registered public accounting firm, in its report on the Company’s financial statements on December 31, 2022, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
In addition, the Company’s independent registered public accounting firm, in its report on the Company’s financial statements on December 31, 2023, has expressed substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our results of operations and financial condition for fiscal years ended December 31, 2022, and 2021, should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Annual Report.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our results of operations and financial condition for fiscal years ended December 31, 2023, and 2022, should be read in conjunction with our financial statements and the notes to those financial statements that are included elsewhere in this Annual Report.
For the years ended December 31, 2022, and 2021, the consolidated financial statements included noncontrolling interests to the Company’s 60% ownership subsidiary, Forward Win International Limited (“FWIL”), which is principally engaged in trading and leasing properties in Hong Kong.
For the years ended December 31, 2023, and 2022, the consolidated financial statements included noncontrolling interests to the Company’s 60% ownership subsidiary, Forward Win International Limited (“FWIL”), which is principally engaged in trading and leasing properties in Hong Kong.
Results of Operations For information regarding our controls and procedures, see Part–II, Item 9A - Controls and Procedures, of this Annual Report. During the years ended December 31, 2022, and 2021, we principally operated in three regions: Hong Kong, China and Malaysia. We derived revenues from provision of services, leasing and trading of our commercial properties, respectively.
Results of Operations For information regarding our controls and procedures, see Part–II, Item 9A - Controls and Procedures, of this Annual Report. During the years ended December 31, 2023, and 2022, we principally operated in three regions: Hong Kong, China, and Malaysia. We derived revenues from provision of services and leasing or trading of our commercial properties, respectively.
In 2022, net income attributable to noncontrolling interests was primarily due to a net income derived from FWIL and its share of income allocated to the noncontrolling interests. In 2021, net loss attributable to noncontrolling interests was primarily due to a net loss incurred by FWIL and its share of loss allocated to the noncontrolling interests.
In 2023, net loss attributable to noncontrolling interests was primarily due to a net loss incurred by FWIL and its share of loss allocated to the noncontrolling interests. In 2022, net income attributable to noncontrolling interests was primarily due to a net income derived from FWIL and its share of income allocated to the noncontrolling interests.
Contractual Obligations As of December 31, 2022, one of our subsidiaries leases one office in Hong Kong under a non-cancellable operating lease, with a term of two years commencing from March 15, 2021, to March 14, 2023.
Contractual Obligations As of December 31, 2023, one of our subsidiaries, leases one office in Hong Kong under a non-cancellable operating lease, with a term of two years commencing from March 15, 2023, to March 14, 2025.
Significant accounting estimates include certain assumptions related to, among others, the allowance for doubtful accounts receivable, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, and the accrual of potential liabilities. Actual results may differ from these estimates.
Significant accounting estimates include certain assumptions related to, among others, the allowance for credit losses, impairment analysis of real estate assets and other long-term assets including goodwill, valuation allowance on deferred income taxes, and the accrual of potential liabilities. Actual results may differ from these estimates.
We expect revenue from our business services segment to steadily improve as we are expanding our businesses into new territories. Real Estate Business Rental Revenue Revenue from rentals was $108,495 and $128,830 for the years ended December 31, 2022, and 2021, respectively. It was derived principally from leasing properties in Hong Kong and Malaysia.
We expect revenue from our business services segment to steadily improve as we are expanding our businesses into new territories. Real Estate Business Rental Revenue Revenue from rentals was $98,068 and $108,495 for the years ended December 31, 2023, and 2022, respectively. It was derived principally from leasing properties in Hong Kong and Malaysia.
Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its shareholders, in the case of equity financing. Operating activities Net cash used in operating activities was $2,402,769 and $2,023,150 for the years ended December 31, 2022, and 2021, respectively.
Even if the Company can obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing, or cause substantial dilution for its shareholders, in the case of equity financing. Operating activities Net cash used in operating activities was $1,594,718 and $2,402,769 for the years ended December 31, 2023, and 2022, respectively.
As opportunities permit, management expects the Company will continuously purchase and sell commercial properties. Accordingly, we expect revenue and costs attributable to the sale of properties to fluctuate on a going forward basis. Total Operating Costs and Expenses Total operating costs and expenses were $5,192,500 and $5,704,464 for the years ended December 31, 2022, and 2021, respectively.
As opportunities permit, management expects the Company will continuously purchase and sell commercial properties. Accordingly, we expect revenue and costs attributable to the sale of properties to fluctuate on a going forward basis. Total Operating Costs and Expenses Total operating costs and expenses were $4,980,842 and $5,192,500 for the years ended December 31, 2023, and 2022, respectively.
Lee Chong Kuang, executive officers and directors of the Company. 53 Critical Accounting Policies and Estimates Use of estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.
Critical Accounting Policies and Estimates Use of estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.
Service Business Revenue Revenue from the provision of business services was $2,725,466 and $2,820,950 for the years ended December 31, 2022, and 2021, respectively. It was derived principally from the provision of business consulting and advisory services as well as company secretarial, accounting, and financial analysis services.
Service Business Revenue Revenue from the provision of business services was $3,379,596 and $2,725,466 for the years ended December 31, 2023, and 2022, respectively. It was derived principally from the provision of business consulting and advisory services as well as company secretarial, accounting, and financial analysis services.
We expect our rental income will be stable. Sale of Properties For the year ended December 31, 2022, we generated revenue of $840,036 from the sale of three property units in Hong Kong. No revenue was generated as no property was sold for the year ended December 31, 2021.
We expect our rental income will be stable. Sale of Properties For the year ended December 31, 2023, there was no revenue generated from the sale of real estate properties. We generated revenue of $840,036 from the sale of three property units in Hong Kong for the year ended December 31, 2022.
Recent accounting pronouncements Refer to Note 1 in the accompanying consolidated financial statements. 54 Liquidity and Capital Resources Our cash balance on December 31, 2022, was $3,911,535, as compared to $5,338,571 on December 31, 2021, it was decreased by $1,427,036. We estimate the Company has sufficient cash available to meet its anticipated working capital for the next twelve months.
Recent accounting pronouncements Refer to Note 1 in the accompanying consolidated financial statements. 54 Liquidity and Capital Resources Our cash balance on December 31, 2023, was $2,223,197, as compared to $3,911,535 on December 31, 2022, a decreased of $1,688,338. We estimate the Company has sufficient cash available to meet its anticipated working capital for the next twelve months.
The Company recorded net income attributable to noncontrolling interests of $88,684 for the year ended December 31, 2022, and net loss attributable to noncontrolling interests of $13,876 for the year ended December 31, 2021.
The Company recorded net loss attributable to noncontrolling interests of $23,886 for the year ended December 31, 2023, and net income attributable to noncontrolling interests of $88,684 for the year ended December 31, 2022.
We expect our G&A expenses will continue to increase as we integrate our business acquisitions, explore and expand businesses into new jurisdictions. Other Income or Expenses Net other expenses were $4,741,329 and $11,603,608 for the years ended December 31, 2022, and 2021, respectively.
We expect our G&A expenses will continue to increase as we integrate our business acquisitions, explore and expand businesses into new jurisdictions. Other Income or Expenses Net other income was $2,559,706 for the year ended December 31, 2023, while net other expense was $4,741,329 for the years ended December 31, 2022.
Cost of Rental Revenue Cost of rental revenue was $46,083 and $49,778 for the years ended December 31, 2022, and 2021, respectively. It includes the costs associated with taxes, repairs and maintenance, property management fee, insurance, depreciation and other related administrative costs. Utility expenses are paid directly by tenants.
It includes the costs associated with taxes, repairs and maintenance, property management fee, insurance, depreciation and other related administrative costs. Utility expenses are paid directly by tenants. Cost of Real Estate Properties Sold Cost of real estate properties sold was $0 and $573,343 for the years ended December 31, 2023, and 2022, respectively.
Some of the related parties are either controlled by or under common control of Mr. Loke Che Chan Gilbert or Mr.
Some of the related parties are either controlled by or under common control of Mr. Loke Che Chan Gilbert or Mr. Lee Chong Kuang, executive officers and directors of the Company.
Cost of Service Revenue Cost of revenue for provision of services was $404,077 and $422,908 for the years ended December 31, 2022, and 2021, respectively. It primarily consists of employee compensation and related payroll benefits, company formation cost and other professional fees directly attributable to cost related to the services rendered.
It primarily consists of employee compensation and related payroll benefits, company formation cost and other professional fees directly attributable to cost related to the services rendered. 51 Cost of Rental Revenue Cost of rental revenue was $36,613 and $46,083 for the years ended December 31, 2023, and 2022, respectively.
The Company incurred operating losses and had net cash used in operating activities for the past two years. Investing activities Net cash provided by investing activities was $836,170 and $35,515 for the years ended December 31, 2022, and 2021, respectively.
The Company incurred operating losses and had net cash used in operating activities during the past two years. Investing activities Net cash used in investing activities was $94,640 for the year ended December 31, 2023, as compared to net cash provided by investing activities which was $836,170 for the year ended December 31, 2022.
They consist of cost-of-service revenue, cost of rental revenue and cost of real estate properties sold, and general and administrative expenses. Loss from operations was $1,518,503 and $2,754,684 for the years ended December 31, 2022, and 2021, respectively. The decrease in loss from operations was mainly due to a decrease in general and administrative expense by $1,062,781.
They consist of cost-of-service revenue, cost of rental revenue and cost of real estate properties sold, and general and administrative expenses. Loss from operations was $1,503,178 and $1,518,503 for the years ended December 31, 2023, and 2022, respectively.
In 2022, other expenses included impairment of goodwill of $263,247, impairment of other receivable of $606,250 and impairment of other investments of $4,208,029, while other income mainly consisted of reversal of write-off notes receivable of $200,000. Interest Expenses Total interest expenses were $0 and $12,950,750 for the years ended December 31, 2022, and 2021, respectively.
In 2022, other expenses included impairment of goodwill of $263,247, impairment of other receivable of $606,250 and impairment of other investments of $4,208,029, while other income mainly consisted of reversal of write-off notes receivable of $200,000.
A table further describing our revenues and cost of revenues is set forth below: Year ended December 31, 2022 2021 REVENUES: Service revenue (including $665,203 and $861,449 of service revenue from related parties for the years ended December 31, 2022, and 2021, respectively) $ 2,725,466 $ 2,820,950 Rental revenue 108,495 128,830 Sale of real estate properties 840,036 - Total revenues 3,673,997 2,949,780 COST OF REVENUES: Cost of service revenue (404,077 ) (422,908 ) Cost of rental revenue (46,083 ) (49,778 ) Cost of real estate properties sold (573,343 ) - Total cost of revenues (1,023,503 ) (472,686 ) GROSS PROFIT 2,650,494 2,477,094 OPERATING EXPENSES: General and administrative (including $193,802 and $12,922 of general and administrative expense to related parties for the years ended December 31, 2022, and 2021, respectively) (4,168,997 ) (5,231,778 ) Total operating expenses (4,168,997 ) (5,231,778 ) LOSS FROM OPERATIONS $ (1,518,503 ) $ (2,754,684 ) 51 Comparison of the years ended December 31, 2022, and 2021 Total Revenues Total revenue was $3,673,997 and $2,949,780 for the years ended December 31, 2022, and 2021, respectively.
A table further describing our revenues and cost of revenues is set forth below: Year ended December 31, 2023 2022 REVENUES: Service revenue (including $1,425,577 and $665,203 of service revenue from related parties for the years ended December 31, 2023, and 2022, respectively) $ 3,379,596 $ 2,725,466 Rental revenue 98,068 108,495 Sale of real estate properties - 840,036 Total revenues 3,477,664 3,673,997 COST OF REVENUES: Cost of service revenue (including $23,280 and $0 of cost-of-service revenue to related party for the years ended December 31, 2023, and 2022, respectively) (534,965 ) (404,077 ) Cost of rental revenue (36,613 ) (46,083 ) Cost of real estate properties sold - (573,343 ) Total cost of revenues (571,578 ) (1,023,503 ) GROSS PROFIT 2,906,086 2,650,494 OPERATING EXPENSES: General and administrative (including $122,880 and $193,802 of general and administrative expense to related parties for the years ended December 31, 2023, and 2022, respectively) (4,409,264 ) (4,168,997 ) Total operating expenses (4,409,264 ) (4,168,997 ) LOSS FROM OPERATIONS $ (1,503,178 ) $ (1,518,503 ) 50 Comparison of the years ended December 31, 2023, and 2022 Total Revenues Total revenue was $3,477,664 and $3,673,997 for the years ended December 31, 2023, and 2022, respectively.
Cost of Real Estate Properties Sold Cost of real estate properties sold was $573,343 and $0 for the years ended December 31, 2022, and 2021, respectively. It primarily consists of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred.
It primarily consists of the purchase price of property, legal fees, improvement costs to the building structure, and other acquisition costs. Selling and advertising costs are expensed as incurred. General and Administrative Expenses General and administrative (“G&A”) expenses were $4,409,264 and $4,168,997 for the years ended December 31, 2023, and 2022, respectively.
The accompanying consolidated financial statements 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. During the year ended December 31, 2022, the Company incurred a net loss of $6,262,188 and net cash used in operations of $2,402,769.
The accompanying consolidated financial statements 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.
Prepayment to related party was $80,000 and $0 as of December 31, 2022, and 2021, respectively. Amounts due from related parties were $265,772 and $1,170,855 as of December 31, 2022, and 2021, respectively. Amounts due to related parties were $448,251 and $757,283 as of December 31, 2022, and 2021, respectively.
Corp. of $33,250, respectively. Prepayment to related party, First Bullion Holdings Inc. was $0 and $80,000 as of December 31, 2023, and 2022, respectively. Amounts due from related parties were $750,860 and $265,772 as of December 31, 2023, and 2022, respectively. Amounts due to related parties were $389,274 and $448,251 as of December 31, 2023, and 2022, respectively.
As of December 31, 2022, there were 7,875,813 shares of Common Stock issued and outstanding. 56
During 2023 and 2022, the Company did not issue any shares of its Common Stock, and as of December 31, 2023, there were 7,575,813 shares of Common Stock issued and outstanding. 55
These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the financial statements are issued.
During the year ended December 31, 2023, the Company recorded a net cash used in operations of $1,594,718, and as of December 31, 2023, the Company incurred accumulated deficit of $36,549,095. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the date that the financial statements are issued.
Deferred costs of revenue to related party was $11,640 as of December 31, 2022, and 2021, while deferred revenue from related parties was $849,400 and $912,980 as of December 31, 2022, and 2021, respectively. As of December 31, 2022, and 2021, other investments in related parties were $5,406,106 and $9,621,935, respectively.
Deferred costs of revenue to related party were $0 and $11,640 as of December 31, 2023, and 2022, respectively while deferred revenue from related parties was $157,500 and $849,400 as of December 31, 2023, and 2022, respectively. As of December 31, 2022, deferred costs of revenue to related party were $11,640 associated with SEATech Ventures Corp.
For the years ended December 31, 2022, and 2021, related party expenses included cost of services and general and administrative expenses totaled $193,802 and $12,922, respectively. Impairment of other receivable from related party was $606,250 and $0 for the years ended December 31, 2022, and 2021 respectively.
For the years ended December 31, 2023, and 2022, cost of service revenue to related party, SEATech Ventures Corp. was $23,280 and $0, respectively. For the years ended December 31, 2023, and 2022, related party expenses in general and administrative totaled $122,880 and $193,802, respectively.
On December 31, 2022, the future minimum rental payments under these leases in the aggregate are approximately $220,528 and are due as follows: 2023: $102,667; 2024: $97,540 and 2025: $20,321, respectively. Related Party Transactions For the years ended December 31, 2022, and 2021, related party service income totaled $665,203 and $861,449, respectively.
As of December 31, 2023, the future minimum lease payments under this lease in the aggregate is approximately $19,828 and is due as follows: 2024: $4,490; 2025: $4,490, and 2026 and thereafter: $10,848. Related Party Transactions For the years ended December 31, 2023, and 2022, related party service revenue totaled $1,425,577 and $665,203, respectively.
Impairment of related party investments totaled $4,208,029 and $5,349,600 for the years ended December 31, 2022, and 2021, respectively. For the years ended December 31, 2022, and 2021, related party other income was $5,850 and $0, respectively. Net accounts receivable from related parties was $129,292 and $41 as of December 31, 2022, and 2021, respectively.
Impairment of other receivable from related parties, Greenpro KSP Holding Group Company Limited was $60,000 and Greenpro Titan Capital Limited was $606,250 for the years ended December 31, 2023, and 2022 respectively. Impairment of related party investments was $4,982,000 and $4,208,029 for the years ended December 31, 2023, and 2022, respectively.
Non-cash net expenses totaled $4,936,324 and $11,836,184 for the years ended December 31, 2022 and 2021, respectively, which were mostly composed of non-cash expenses of impairment of goodwill of $263,247, impairment of other receivable of $606,250 and impairment of other investments of $4,208,029 and offset by non-cash income of gain on sale of real estate held for sale of $266,693 and reversal of write-off notes receivable of $200,000 for the year ended December 31, 2022.
Non-cash net income totaled $1,617,347 and non-cash net expenses totaled $4,954,615 for the years ended December 31, 2023 and 2022, respectively, which were mostly composed of non-cash income of reversal of investment impairment of $6,882,000 and reversal of write-off notes receivable of $600,000 and offset by non-cash expenses of impairment of other investments of $4,982,000, impairment of other receivable of $60,000, depreciation and amortization of $237,888 and provision for credit losses of $584,919 for the year ended December 31, 2023.
The increase of $724,217 was primarily due to the sale of three real estate property units. We expect revenue from both business service and real estate segments to steadily improve when the impact of the COVID-19 pandemic becomes contained.
A decrease of revenue was mainly due to the sale of three units of real estate properties for $840,036 during the year ended December 31, 2022, but no real estate property was sold during 2023. We expect revenue from both business service and real estate segments to steadily improve in the following years.
Financing activities Net cash provided by financing activities was $135,421 and $6,308,213 for the years ended December 31, 2022 and 2021, respectively. Cash provided by financing activities was mainly from collection of notes receivable of $200,000 in 2022.
Financing activities Net cash used in financing activities was $5,968 for the year ended December 31, 2023, as compared to net cash provided by financing activities was $135,421 for the year ended December 31, 2022.
Net Loss Net loss was $6,262,188 and $14,363,232 for the years ended December 31, 2022, and 2021, respectively. The decrease in net loss in 2022 was mainly due to extinguishment of convertible notes during 2021. Hence, no interest expense and loss on extinguishment associated with the convertible notes was incurred in 2022.
Net Income (Loss) Net income was $1,049,699 for the year ended December 31, 2023, while net loss was $6,262,188 for the year ended December 31, 2022. Net income generated in 2023 was mainly due to an increase in service revenue and reversal of impairment of other investment, respectively.