XML 165 R45.htm IDEA: XBRL DOCUMENT v3.24.3
RESTATEMENT OF PRIOR YEAR PRESENTATION (Tables)
12 Months Ended
Dec. 31, 2023
Accounting Changes and Error Corrections [Abstract]  
SCHEDULE OF CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS

Consolidated Statement of Operations and Other Comprehensive Loss for the Year Ended on December 31, 2022

 

   As Previously Reported   Restatement of Prior Year Presentation #   As Restated 
             
Revenues:               
- Membership  $751,452   $-   $751,452 
- Non-membership   451,438    -    451,438 
Total Revenue  $1,202,890   $-   $1,202,890 
                
Cost of revenue               
- Membership  $(523,243)  $-   $(523,243)
- Non-membership   (132,811)   (32,311)   (165,122)
Total Cost of revenue  $(656,054)  $(32,311)  $(688,365)
                
Gross profit  $546,836   $(32,311)  $514,525 
                
Operating expenses:               
General and administrative expenses  $(1,583,174)  $111,276   $(1,471,898)
Total operating expenses  $(1,583,174)  $111,276   $(1,471,898)
                
Other income (expense)               
Other income  $147,209   $(498)  $146,711 
Unrealized (loss) on related party transactions   -    (29,551)   (29,551)
Loss on equity method investment, related party   -    (100,949)   (100,949)
Total Other Income  $147,209   $(130,998)  $16,211 
                
Loss before provision for income taxes  $(889,129)  $(52,033)  $(941,162)
                
Provision for income taxes   -    -    - 
                
Net loss  $(889,129)  $(52,033)  $(941,162)
                
Less: Net (loss) income attributable to non-controlling interests   (4,836)   9,672    4,836 
Net loss attributable to common stockholders   (884,293)   (61,705)   (945,998)
                
Other Comprehensive Income, Net of Tax:               
Foreign exchange translation adjustment   24,444    (4,836)   19,608 
Total Other Comprehensive Income, Net of Tax:  $24,444   $(4,836)  $19,608 
                
Comprehensive (loss):  $(859,849)  $(66,541)  $(926,390)
                
Weighted average number of shares of common stock outstanding - basic and diluted   10,000    10,000    10,000 
Net loss per common share - basic and diluted   (88.43)   (6.17)   (94.60)

 

# Being restated cost of revenue – non-membership was adjusted from $132,811 to $165,122, general and administrative expenses was adjusted from $1,583,174 to $1,471,898, other income was adjusted from $147,209 to $146,711, unrealized (loss) on related party transactions was adjusted from $0 to $29,551, loss on equity method investment, related party was adjusted from $0 to $100,949 and net (loss) income attributable to non-controlling interests was adjusted from ($4,836) to $4,836.

 

 

Consolidated Balance Sheet as of December 31, 2022

 

   As Previously Reported   Restatement of Prior Year Presentation #   As Restated 
ASSETS               
                
Current Assets               
Cash and cash equivalents  $1,651,088   $-   $1,651,088 
Accounts receivable, net   9,070    -    9,070 
Inventory   34,126    -    34,126 
Other receivables   337,798    (302,081)   35,717 
Convertible note receivable - related party   -    198,125    198,125 
Prepaid expenses   17,828    -    17,828 
Total Current Assets  $2,049,910   $(103,956

)

  $1,945,954 
                
Non-Current Assets               
Property and Equipment, net  $166,338   $-   $166,338 
Investment in associate, related party   207,402    (52,033)   155,369 
Deposit   305,036    -    305,036 
Operating lease right-of-use assets, net   973,069    -    973,069 
Total Non-Current Assets  $1,651,845   $(52,033)  $1,599,812 
                
TOTAL ASSETS  $3,701,755   $(155,989)  $3,545,766 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY               
                
Current Liabilities               
Accounts payable and accrued expenses  $63,354   $(2,583

)

  $60,771 
Accrued commissions   143,383    -    143,383 
VAT payable   101,373    (101,373)   - 
Due to related party, net   1,663,668    -    1,663,668 
Operating lease liabilities - Current   419,303    -    419,303 
Deferred revenue   21,198    -    21,198 
Total Current Liabilities  $2,412,279   $(103,956

)

  $2,308,323 
                
Non-Current Liabilities               
Operating lease liabilities - Non-current  $559,330   $-   $559,330 
Total Non-Current Liabilities  $559,330   $-   $559,330 
                
Commitments and Contingencies               
                
Stockholders’ Equity               
Preferred stock, US$0.001 par value; 10,000,000 shares authorized; none issued and outstanding as of December 31, 2022  $-   $-   $- 
Common stock, US$.001 par value; 50,000,000 shares authorized; 10,000 shares issued and outstanding as of December 31, 2022   10    -    10 
Accumulated other comprehensive loss   (195,203)   (4,836)   (200,039)
Retained earnings   930,175    (56,869)   873,306 
Total HWH International Inc. Stockholders’ equity  $734,982   $(61,705)  $673,277 
Non-controlling interests   (4,836)   9,672    4,836 
Total Stockholders’ Equity   730,146    (52,033)   678,113 
                
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $3,701,755   $(155,989)  $3,545,766 

 

# Being restated other receivables was adjusted from $337,798 to $35,717, convertible note receivable- related party was adjusted from $0 to $198,125, investment in associate, related party was adjusted and restated from $207,402 to $155,369, accounts payable and accrued expenses were adjusted from $63,354 to $60,771, VAT payable was adjusted from $101,373 to $0, accumulated other comprehensive loss was adjusted from ($195,203) to ($200,039), retained earnings was adjusted from $930,175 to $873,306, and non-controlling interest was adjusted from $(4,836) to $4,836.