XML 63 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities        
Net income $ 1,875,677 $ 1,242,318 $ 1,963,469 $ (3,647,353)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Depreciation and amortization expense 648,740 638,099 869,407 282,795
Non-cash lease expense 122,069 83,211 117,824 124,542
Impairment loss on goodwill     5,594,692
Loss from conversion of related party loan     199,030
Changes in operating assets and liabilities        
Accounts receivable (1,374,495) 494,352 (124,843) (2,311,261)
Inventories (80,648) (206,348) 66,424 (28,659)
Prepayments and other current assets (608,448) (1,956,481) (1,755,603) (74,427)
Due from related party 25,423 356,225
Deposits paid (277,134) (1,198,351) (1,591,577) (635,902)
Accounts payable (63,540) 66,530 (18,632) 199,520
Due to related parties (177,253) 118,009
Customer advances (178,597) (48,514) (210,259) 549,051
Accrued liabilities 153,158 373,916 189,812 740,652
Income tax payable 95,197 (103,180) (300,140) 298,039
Operating lease obligations (111,705) (97,752) (137,258) (54,454)
Net cash provided by (used in) operating activities 48,444 (712,200) (457,142) 1,236,265
Cash flows from investing activities        
Purchase of intangible assets (23,488) (28,008)
Advance to related parties     (936,192)
Proceeds from acquisition of subsidiary     7,672
Repayment of advance to related parties 3,642,059 614,275 46,388
Advance to related parties (3,136,194)    
Purchase of property and equipment (119,446) (117,077) (65,899)
Net cash provided by investing activities 362,931 469,190 (948,031)
Cash flows from financing activities        
Borrowings from and repayments to revolving credit lines, net 148,606 (33,112)    
Repayments to related parties (154,510) (1,622,380) (684,784) (920,457)
Repayments to a third party (73,878) (49,817)
Borrowings from related parties 1,867,770 464,958 571,453
Repayments to bank loans (28,053)    
Borrowings from a third party 80,338 108,721
Borrowings from bank loans 135,499 77,609 131,915
Net cash provided by financing activities 108,002 212,278 (192,034) (108,368)
Effect of exchange rate changes on cash and cash equivalents (40,166) 37,343 53,312 31,834
Net changes in cash and cash equivalents 116,280 (99,648) (126,674) 211,700
Cash and cash equivalents–beginning of the period 123,163 249,837 249,837 38,137
Cash and cash equivalents–end of the period 239,443 150,189 123,163 249,837
Supplementary cash flow information:        
Interest paid 21,077 13,814 17,816 14,325
Income taxes paid 126,858 446,755 444,376
Non-cash investing and financing activities        
Expenses paid by related parties on behalf of the Company 135,081 532,912 344,218 498,549
Remeasurement of operating lease obligation and right-of-use asset due to lease termination 40,888 41,010
Operating lease right-of-use assets obtained in exchange for operating lease obligations $ 74,588 $ 307,550 319,092 256,804
Shares issued for acquisition of subsidiary     9,773,989
Related party loan settled with issuance of shares     $ 769,119