SecProbe.io

Filing text and metadata
Intelligence Terminal Search Topics Monthly Activity About

Correspondence 0001213900-23-028906 from SOS Ltd (SOS)

SOS Ltd
Date: April 11, 2023 · CIK: 0001346610 · Accession: 0001213900-23-028906

AI Filing Summary & Sentiment

File numbers found in text: 001-38051

Date
April 11, 2023
Author
Not clearly detected
Form
CORRESP
Company
SOS Ltd

Letter

VIA EDGAR Division of Corporation Finance Office of Finance Filed January 7, 2022 Form 20-F for the fiscal period ending December 31, 2021 Filed May 2, 2022 File No. 001-38051

Dear Ms. Miller:

SOS Limited (the “Company”, “SOS,” “we”, “us” or “our”) hereby supplementally transmits its response to the letter received from the staff (the “Staff”) of the Securities and Exchange Commission (the “Commission”), dated February 21, 2023 regarding our annual report on Form 20-F previously submitted on May 2, 2022 (the “Form 20-F”). For ease of reference, we have repeated the Commission’s comments in this response and numbered them accordingly.

Form 20-F for the fiscal period ending December 31, 2021

Introduction, page iii

1. We note your response to prior comment 1 and your revised proposed disclosure. Provide risk factor disclosure to explain whether there are any commensurate laws or regulations in Macau which result in oversight over data security and explain how this oversight impacts your business and to what extent you believe you are compliant with the regulations or policies that have been issued. Please provide us with your proposed disclosure.

Response: In response to the Staff’s comment, we respectfully submit that no further risk factors are necessary since we do not have any subsidiary or operation in Macau.

Item 3. Key Information, page 2

2. We note your response to prior comments 2 and 6, including that in 2021, you completed several rounds of registered direct offerings, raising $585.6 million in proceeds, net of $40.4 million of issuance costs and that investors submitted funds to the bank accounts of its wholly owned subsidiaries, China SOS Ltd., incorporated in Hong Kong and SOS Information Technology New York Inc., incorporated in New York. Please address the following:

● Tell us and revise your disclosures accordingly, to discuss your basis for presenting total proceeds related to the 2021 registered direct offering of $1.388 billion as cash financing generated by SOS Ltd., China SOS Ltd., WFOE, and Subsidiaries Outside China in your Consolidating Statement of Cash Flows versus $626 million gross excluding $40.4 million of issuance costs allocated to your Subsidiaries in China.

Tell us and revise your disclosures accordingly, to discuss why total net cash used in investing activities as presented in your Consolidating Statement of Cash Flows for total investment in equity of $750.1 million for SOS Ltd., China SOS Ltd., WFOE, Subsidiaries Outside China and Subsidiaries in China is greater than beginning total equity and total assets of $60.2 million and $69.8 million at December 31, 2020, $585.6 million in proceeds from registered direct offerings, cash used in operating

activities of $225.5 million and net loss of $44 million.

● Revise your rollforward of “Investments in Subsidiaries outside China, WFOE and China SOS Ltd.” to exclude intercompany cash transfers for the issuance of Class A Ordinary Shares and warrants. Please also explain how the balance of $517.8 million reconciles to total investments in Subsidiaries outside China, WFOE and China SOS Ltd of $749.5 million, prior to consolidating adjustments as presented in your Consolidating Balance Sheeting, including consideration of our comments above.

● Please confirm that the activity presented in the Consolidating Statements of Cash Flows represents cash activities and supplementally disclose non-cash activities as necessary.

Provide us with your proposed disclosure.

Response: In response to the Staff’s comment, please see the proposed disclosures below.

We have a control sheet to track our financings, including gross proceed amount, professional fees and net proceed amount. We obtained total gross proceeds of $626 million, incurred $40.4 million in professional fees, and therefore have net proceeds of $585.6 million. We have revised the Statement of Cash flow of 2021 to reflect the foregoing.

Condensed consolidated statement of cash flow

(US$ thousands, except share data and per share data, or otherwise noted)

31-Dec-21

SOS Ltd. China SOS Ltd. WFOE VIE Subsidiaries

Outside China Subsidiaries

inside China Consolidation

Adjustments(a) Consolidation

Adjustments(b) SOS Ltd.

Consolidated total

US$ US$ US$ US$ US$ US$ US$ US$ US$

CASH FLOWS FROM OPERATING ACTIVITIES

Net (loss) (49,250 ) 2,647 (12 ) (10,584 ) 1,157

12,033 (44,007 )

Adjustments to reconcile net income net cash used in operating activities:

-

Depreciation of property, plant and equipment

Share-based compensation 34,473

34,473

Allowance for doubtful accounts - accounts receivable

963.00

Allowance for doubtful accounts - other receivable

269.00

Loss on acquisition

-

Income from disposal of discontinued operations

-

Inventory

(96,071 )

(96,071 )

Changes in operating assets and liabilities

Accounts receivable -

(15,933 )

(15,933 )

Other receivables (9,522 ) (99,516 )

(595 ) (16,228 )

(125,862 )

Inter-company account (99,132 ) 128,855 (311,415 ) (1 ) 84,650 197,044

Amount due from related parties

(900 ) (2 )

(1,000 ) (2,243 )

(4,146 )

Intangible assets

(14,502 )

(14,502 )

Accrued liabilities

19,812

19,815

Tax payables

(8,618 )

(8,618 )

Accounts payable

11,359

28,409

Other payables

(307 )

Amount due to related parties

Contract liabilities

(415 )

(415 )

Lease liability

(770 )

(770 )

Net cash (used in) generated from operating activities (123,276 ) 28,064 (311,382 ) 72,482 96,615 12,033 (225,462 )

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property, equipment and equipment

(9,844 )

(16,903 ) (1,064 )

(27,812 )

Investment in equity (374,463 ) (310,205 )

(64,794 ) (657 ) 750,119

(0 )

Proceed from disposals of discontinued operations

Net cash (used in) generated from investing activities (374,463 ) (320,049 ) - - (81,698 ) (1,721 )

- (27,812 )

CASH FLOWS FROM FINANCING ACTIVITIES

Proceed from share issuance, net of issuance costs 469,618 452,076 315,547

110,523 - (750,119 ) (12,033 ) 585,611

Proceed from private equity placement, net of issuance costs

- -

-

Net cash generated from (used in) financing activities 469,618 452,076 315,547 110,523 - (750,119 ) (12,033 ) 585,611

EFFECT OF EXCHANGE RATES ON CASH

(1 )

(98 )

1,966

Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (28,121 ) 160,090 4,164 101,210 96,960 (750,119 ) - 334,304

CASH AND CASH EQUIVALENTTS, beginning of year 3,721

3,722

CASH AND CASH EQUIVALENTTS, end of year (28,120 ) 160,090 4,164 101,210 100,681 (750,119 ) - 338,026

Supplemental cash flow

Cash paid for income tax

3,480

Purchase of USDT from a third party exchange platform

6,500

Payment of deposits on equipment in USDT

(6,500 )

● The gross investment in equity exceeds beginning total equity plus total assets plus current year proceeds from the registered direct offering. As the table below shows, SOS Ltd. invested $374.5 million in China SOS Ltd., and immediately China SOS Ltd. invested $310.2 million in WFOE, etc.

Investments SOS Ltd. SOS NY Inc. YBT China SOS 330_WFOE QDSOS VIE QD LLP SOS auto SOS IT SOS Digital SOS Inner Mogolia SOS Intel Trading Total

SOS Ltd.

1,140,000

374,462,950

375,602,950

SOS NY Inc.

64,794,467

64,794,467

YBT

China SOS

310,204,897

310,204,897

Qingdao SOS/WFOE

Qingdao SOS/VIE

Qingdao LLP

SOS IT

648,042 648,042

SOS Inner Mogolia

SOS Intel Trading

Total

439,257,417 310,204,897 648,042 751,250,356

● We revised the rollforward of “Investment in Subsidiaries and VIEs ” as follows:

Investment in

subsidiaries

and VIEs

Roll-forward of “investments in subsidiaries of VIES” US$“000”

Balance at January 1, 2019 (128 )

Equity earnings of WFOE

Equity in earnings of VIE 1,470

Equity in earnings of VIE’s subsidiaries -

Dividend distributed to shareholders -

Share-based compensation -

Foreign currency translation (16 )

Balance at December 31, 2019 1,326

Equity earnings of WFOE (3 )

Equity in earnings of VIE 12,425

Equity in earnings of VIE’s subsidiaries (8,121 )

Dividend distributed to shareholders -

Acquisition of China Rapid Finance 10,661

Issuance of Class A Ordinary Shares and warrant 42,022

Share-based compensation

Foreign currency translation

Balance at December 31, 2020 60,135

Issuance of Class A Ordinary Shares and warrant 585,839

Equity in earnings of WFOE (12 )

Equity in earnings of VIE 1,157

Equity in earnings of VIE’s subsidiaries (165,850 )

Dividend distributed to shareholders -

Share-based compensation 33,153

Foreign currency translation 3,392

Balance at December 31, 2021 517,814

● We confirm that the non-cash activities were included in the supplementary disclosure on page F-5 in the 20-F for the year ended December 31, 2021 filed on May 2, 2022. We have also added it to the Statement of Cash Flow of this segmental reporting of 2021 and 2020 respectively as follows:

Condensed consolidated statement of cash flow

(US$ thousands, except share data and per share data, or otherwise noted)

31-Dec-21

SOS Ltd. China SOS Ltd. WFOE VIE Subsidiaries

Outside China Subsidiaries

inside China Consolidation

Adjustments(a) Consolidation

Adjustments(b) SOS Ltd.

Consolidated total

US$ US$ US$ US$ US$ US$ US$ US$ US$

CASH FLOWS FROM OPERATING ACTIVITIES

Net (loss) (49,250 ) 2,647 (12 ) (10,584 ) 1,157

12,033 (44,007 )

Adjustments to reconcile net income net cash used in operating activities:

-

Depreciation of property, plant and equipment

Share-based compensation 34,473

34,473

Allowance for doubtful accounts - accounts receivable

963.00

Allowance for doubtful accounts - other receivable

269.00

Loss on acquisition

-

Income from disposal of discontinued operations

-

Inventory

(96,071 )

(96,071 )

Changes in operating assets and liabilities

Accounts receivable -

(15,933 )

(15,933 )

Other receivables (9,522 ) (99,516 )

(595 ) (16,228 )

(125,862 )

Inter-company account (99,132 ) 128,855 (311,415 ) (1 ) 84,650 197,044

Amount due from related parties

(900 ) (2 )

(1,000 ) (2,243 )

(4,146 )

Intangible assets

(14,502 )

(14,502 )

Accrued liabilities

19,812

19,815

Tax payables

(8,618 )

(8,618 )

Accounts payable

11,359

28,409

Other payables

(307 )

Amount due to related parties

Contract liabilities

(415 )

(415 )

Lease liability

(770 )

(770 )

Net cash (used in) generated from operating activities (123,276 ) 28,064 (311,382 ) 72,482 96,615 12,033 (225,462 )

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property, equipment and equipment

(9,844 )

(16,903 ) (1,064 )

(27,812 )

Investment in equity (374,463 ) (310,205 )

(64,794 ) (657 ) 750,119

(0 )

Proceed from disposals of discontinued operations

Net cash (used in) generated from investing activities (374,463 ) (320,049 ) - - (81,698 ) (1,721 )

- (27,812 )

CASH FLOWS FROM FINANCING ACTIVITIES

Proceed from share issuance, net of issuance costs 469,618 452,076 315,547

110,523 - (750,119 ) (12,033 ) 585,611

Proceed from private equity placement, net of issuance costs

- -

-

Net cash generated from (used in) financing activities 469,618 452,076 315,547 110,523 - (750,119 ) (12,033 ) 585,611

EFFECT OF EXCHANGE RATES ON CASH

(1 )

(98 )

1,966

Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (28,121 ) 160,090 4,164 101,210 96,960 (750,119 ) - 334,304

CASH AND CASH EQUIVALENTTS, beginning of year 3,721

3,722

CASH AND CASH EQUIVALENTTS, end of year (28,120 ) 160,090 4,164 101,210 100,681 (750,119 ) - 338,026

Supplemental cash flow

Cash paid for income tax

3,480

Purchase of USDT from a third party exchange platform

6,500

Payment of deposits on equipment in USDT

Show Raw Text
CORRESP
1
filename1.htm

SOS Limited

Building 6, East Seaview Park

298 Haijing Road, Yinzhu Street

West Coast New District, Qingdao City, Shandong
Province

People’s Republic of China

April 11, 2023

VIA EDGAR

Michelle Miller

Sharon Blume

U.S. Securities and Exchange Commission

Division of Corporation Finance

Office of Finance

100 F Street, N.E.

Mail Stop 4631

Washington, DC 20549

    Re:
    SOS Limited

    Form 20-F for the fiscal period ending December 31, 2020

    Filed May 5, 2021

    Form 20-F/A for the fiscal period ending December
    31, 2020

    Filed October 12, 2021

    Form 20-F/A for the fiscal period ending December
    31, 2020

    Filed January 7, 2022

    Form 20-F for the fiscal period ending December
    31, 2021

    Filed May 2, 2022

    File No. 001-38051

Dear Ms. Miller:

SOS Limited (the “Company”,
“SOS,” “we”, “us” or “our”) hereby supplementally transmits
its response to the letter received from the staff (the “Staff”) of the Securities and Exchange Commission (the “Commission”),
dated February 21, 2023 regarding our annual report on Form 20-F previously submitted on May 2, 2022 (the “Form 20-F”).
For ease of reference, we have repeated the Commission’s comments in this response and numbered them accordingly.

Form 20-F for the fiscal period ending December
31, 2021

Introduction, page iii

    1.
    We note your response to prior comment 1 and your revised proposed disclosure. Provide risk factor disclosure to explain whether there are any commensurate laws or regulations in Macau which result in oversight over data security and explain how this oversight impacts your business and to what extent you believe you are compliant with the regulations or policies that have been issued. Please provide us with your proposed disclosure.

Response: In response to the Staff’s
comment, we respectfully submit that no further risk factors are necessary since we do not have any subsidiary or operation in Macau.

Item 3. Key Information, page 2

    2.
    We note your response to prior comments 2 and 6, including that in 2021, you completed several rounds of registered direct offerings, raising $585.6 million in proceeds, net of $40.4 million of issuance costs and that investors submitted funds to the bank accounts of its wholly owned subsidiaries, China SOS Ltd., incorporated in Hong Kong and SOS Information Technology New York Inc., incorporated in New York. Please address the following:

    ●
    Tell us and revise your disclosures accordingly, to discuss your basis for presenting total proceeds related to the 2021 registered direct offering of $1.388 billion as cash financing generated by SOS Ltd., China SOS Ltd., WFOE, and Subsidiaries Outside China in your Consolidating Statement of Cash Flows versus $626 million gross excluding $40.4 million of issuance costs allocated to your Subsidiaries in China.

    ●

    Tell us and revise your disclosures accordingly,
    to discuss why total net cash used in investing activities as presented in your Consolidating Statement of Cash Flows for total investment
    in equity of $750.1 million for SOS Ltd., China SOS Ltd., WFOE, Subsidiaries Outside China and Subsidiaries in China is greater than beginning
    total equity and total assets of $60.2 million and $69.8 million at December 31, 2020, $585.6 million in proceeds from registered direct
    offerings, cash used in operating

    activities of $225.5 million and net loss of
    $44 million.

    ●
    Revise your rollforward of “Investments in Subsidiaries outside China, WFOE and China SOS Ltd.” to exclude intercompany cash transfers for the issuance of Class A Ordinary Shares and warrants. Please also explain how the balance of $517.8 million reconciles to total investments in Subsidiaries outside China, WFOE and China SOS Ltd of $749.5 million, prior to consolidating adjustments as presented in your Consolidating Balance Sheeting, including consideration of our comments above.

    ●
    Please confirm that the activity presented in the Consolidating Statements of Cash Flows represents cash activities and supplementally disclose non-cash activities as necessary.

Provide us with your proposed disclosure.

Response: In response to the Staff’s
comment, please see the proposed disclosures below.

    ●

    We have a control sheet to track our financings, including gross proceed amount,
professional fees and net proceed amount. We obtained total gross proceeds of $626 million, incurred $40.4 million in professional fees,
and therefore have net proceeds of $585.6 million. We have revised the Statement of Cash flow of 2021 to reflect the foregoing.

    2

Condensed
consolidated statement of cash flow

(US$
thousands, except share data and per share data, or otherwise noted)

    31-Dec-21

    SOS
    Ltd.
    China
    SOS Ltd.
    WFOE
    VIE
    Subsidiaries

Outside
    China
    Subsidiaries

inside
    China
    Consolidation

Adjustments(a)
    Consolidation

Adjustments(b)
    SOS
    Ltd.

Consolidated
    total

    US$
    US$
    US$
    US$
    US$
    US$
    US$
    US$
    US$

    CASH
    FLOWS FROM OPERATING ACTIVITIES

    Net
    (loss)
      (49,250 )
      2,647
      (12 )
                   3
      (10,584 )
      1,157

      12,033
      (44,007 )

    Adjustments
    to reconcile net income net cash used in operating activities:

      -

    Depreciation
    of property, plant and equipment

      0

      61

      61

    Share-based
    compensation
      34,473

      34,473

    Allowance
    for doubtful accounts - accounts receivable

      963

      963.00

    Allowance
    for doubtful accounts - other receivable

      269

      269.00

    Loss
    on acquisition

      -

    Income
    from disposal of discontinued operations

      -

    Inventory

      (96,071 )

      (96,071 )

    Changes
    in operating assets and liabilities

    Accounts
    receivable
      -

      (15,933 )

      (15,933 )

    Other
    receivables
      (9,522 )
      (99,516 )

      (595 )
      (16,228 )

      (125,862 )

    Inter-company
    account
      (99,132 )
      128,855
      (311,415 )
      (1 )
      84,650
      197,044
      0

    Amount
    due from related parties

      (900 )
      (2 )

      (1,000 )
      (2,243 )

      (4,146 )

    Intangible
    assets

      (14,502 )

      (14,502 )

    Accrued
    liabilities

      3
      19,812

      19,815

    Tax
    payables

      (8,618 )

      (8,618 )

    Accounts
    payable

      11,359

      17050

      28,409

    Other
    payables
      141
      121
      47

      (307 )

      3

    Amount
    due to related parties
      15

      9
      845

      869

    Contract
    liabilities

      (415 )

      (415 )

    Lease
    liability

      (770 )

      (770 )

    Net
    cash (used in) generated from operating activities
      (123,276 )
      28,064
      (311,382 )
      2
      72,482
      96,615
      0
      12,033
      (225,462 )

    CASH
    FLOWS FROM INVESTING ACTIVITIES:

    Purchase
    of property, equipment and equipment

      (9,844 )

      (16,903 )
      (1,064 )

      (27,812 )

    Investment
    in equity
      (374,463 )
      (310,205 )

      (64,794 )
      (657 )
      750,119

      (0 )

    Proceed
    from disposals of discontinued operations
      0

    Net
    cash (used in) generated from investing activities
      (374,463 )
      (320,049 )
      -
      -
      (81,698 )
      (1,721 )

      -
      (27,812 )

    CASH
    FLOWS FROM FINANCING ACTIVITIES

    Proceed
    from share issuance, net of issuance costs
      469,618
      452,076
      315,547

      110,523
      -
      (750,119 )
      (12,033 )
      585,611

    Proceed
    from private equity placement, net of issuance costs

      -
      -

      -

    Net
    cash generated from (used in) financing activities
      469,618
      452,076
      315,547
      0
      110,523
      -
      (750,119 )
      (12,033 )
      585,611

    EFFECT
    OF EXCHANGE RATES ON CASH
      0

      (1 )

      (98 )
      2065

      1,966

    Net
    increase/(decrease), effect of exchange rate changes on cash and cash equivalent
      (28,121 )
      160,090
      4,164
      2
      101,210
      96,960
      (750,119 )
      -
      334,304

    CASH
    AND CASH EQUIVALENTTS, beginning of year
      1
      0
      0
      0
      0
      3,721

      3,722

    CASH
    AND CASH EQUIVALENTTS, end of year
      (28,120 )
      160,090
      4,164
      2
      101,210
      100,681
      (750,119 )
      -
      338,026

    Supplemental
    cash flow

    Cash
    paid for income tax

      3,480

    Purchase
    of USDT from a third party exchange platform

      6,500

    Payment
    of deposits on equipment in USDT

      (6,500 )

    3

    ●
    The gross investment in equity exceeds beginning total equity plus total assets plus current year proceeds from the registered direct offering. As the table below shows, SOS Ltd. invested $374.5 million in China SOS Ltd., and immediately China SOS Ltd. invested $310.2 million in WFOE, etc.

    Investments
    SOS
    Ltd.
    SOS
    NY Inc.
    YBT
    China
    SOS
    330_WFOE
    QDSOS
    VIE
    QD
    LLP
    SOS
    auto
    SOS
    IT
    SOS
    Digital
    SOS
    Inner Mogolia
    SOS
    Intel Trading
    Total

    SOS
    Ltd.

      1,140,000

      374,462,950

      375,602,950

    SOS
    NY Inc.

      64,794,467

      64,794,467

    YBT

    China
    SOS

      310,204,897

      310,204,897

    Qingdao
    SOS/WFOE

      0

      0
      0

    Qingdao
    SOS/VIE

    Qingdao
    LLP

      0
      0

    SOS
    IT

      648,042
      0
      648,042

    SOS
    Inner Mogolia

      0

    SOS
    Intel Trading

      0

    Total

      439,257,417
      310,204,897
      0
      0
      0
      0
      0
      648,042
      0
      751,250,356

    ●
    We revised the rollforward of “Investment in Subsidiaries and VIEs ” as follows:

    Investment
    in

 subsidiaries

 and VIEs

    Roll-forward
    of “investments in subsidiaries of VIES”
    US$“000”

    Balance
    at January 1, 2019
      (128 )

    Equity
    earnings of WFOE

    Equity
    in earnings of VIE
      1,470

    Equity
    in earnings of VIE’s subsidiaries
      -

    Dividend
    distributed to shareholders
      -

    Share-based
    compensation
      -

    Foreign
    currency translation
      (16 )

    Balance
    at December 31, 2019
      1,326

    Equity
    earnings of WFOE
      (3 )

    Equity
    in earnings of VIE
      12,425

    Equity
    in earnings of VIE’s subsidiaries
      (8,121 )

    Dividend
    distributed to shareholders
      -

    Acquisition
    of China Rapid Finance
      10,661

    Issuance
    of Class A Ordinary Shares and warrant
      42,022

    Share-based
    compensation
      951

    Foreign
    currency translation
      874

    Balance
    at December 31, 2020
      60,135

    Issuance
    of Class A Ordinary Shares and warrant
      585,839

    Equity
    in earnings of WFOE
      (12 )

    Equity
    in earnings of VIE
      1,157

    Equity
    in earnings of VIE’s subsidiaries
      (165,850 )

    Dividend
    distributed to shareholders
      -

    Share-based
    compensation
      33,153

    Foreign
    currency translation
      3,392

    Balance
    at December 31, 2021
      517,814

    4

    ●
    We  confirm that the non-cash activities were included in the supplementary
disclosure on page F-5 in the 20-F for the year ended December 31, 2021 filed on May 2, 2022. We have also added it to the Statement of
Cash Flow of this segmental reporting of 2021 and 2020 respectively as follows:

Condensed
consolidated statement of cash flow

(US$
thousands, except share data and per share data, or otherwise noted)

    31-Dec-21

    SOS
    Ltd.
    China
    SOS Ltd.
    WFOE
    VIE
    Subsidiaries

Outside
    China
    Subsidiaries

inside
    China
    Consolidation

Adjustments(a)
    Consolidation

Adjustments(b)
    SOS
    Ltd.

Consolidated
    total

    US$
    US$
    US$
    US$
    US$
    US$
    US$
    US$
    US$

    CASH
    FLOWS FROM OPERATING ACTIVITIES

    Net
    (loss)
      (49,250 )
      2,647
      (12 )
                   3
      (10,584 )
      1,157

      12,033
      (44,007 )

    Adjustments
    to reconcile net income net cash used in operating activities:

      -

    Depreciation
    of property, plant and equipment

      0

      61

      61

    Share-based
    compensation
      34,473

      34,473

    Allowance
    for doubtful accounts - accounts receivable

      963

      963.00

    Allowance
    for doubtful accounts - other receivable

      269

      269.00

    Loss
    on acquisition

      -

    Income
    from disposal of discontinued operations

      -

    Inventory

      (96,071 )

      (96,071 )

    Changes
    in operating assets and liabilities

    Accounts
    receivable
      -

      (15,933 )

      (15,933 )

    Other
    receivables
      (9,522 )
      (99,516 )

      (595 )
      (16,228 )

      (125,862 )

    Inter-company
    account
      (99,132 )
      128,855
      (311,415 )
      (1 )
      84,650
      197,044
      0

    Amount
    due from related parties

      (900 )
      (2 )

      (1,000 )
      (2,243 )

      (4,146 )

    Intangible
    assets

      (14,502 )

      (14,502 )

    Accrued
    liabilities

      3
      19,812

      19,815

    Tax
    payables

      (8,618 )

      (8,618 )

    Accounts
    payable

      11,359

      17050

      28,409

    Other
    payables
      141
      121
      47

      (307 )

      3

    Amount
    due to related parties
      15

      9
      845

      869

    Contract
    liabilities

      (415 )

      (415 )

    Lease
    liability

      (770 )

      (770 )

    Net
    cash (used in) generated from operating activities
      (123,276 )
      28,064
      (311,382 )
      2
      72,482
      96,615
      0
      12,033
      (225,462 )

    CASH
    FLOWS FROM INVESTING ACTIVITIES:

    Purchase
    of property, equipment and equipment

      (9,844 )

      (16,903 )
      (1,064 )

      (27,812 )

    Investment
    in equity
      (374,463 )
      (310,205 )

      (64,794 )
      (657 )
      750,119

      (0 )

    Proceed
    from disposals of discontinued operations
      0

    Net
    cash (used in) generated from investing activities
      (374,463 )
      (320,049 )
      -
      -
      (81,698 )
      (1,721 )

      -
      (27,812 )

    CASH
    FLOWS FROM FINANCING ACTIVITIES

    Proceed
    from share issuance, net of issuance costs
      469,618
      452,076
      315,547

      110,523
      -
      (750,119 )
      (12,033 )
      585,611

    Proceed
    from private equity placement, net of issuance costs

      -
      -

      -

    Net
    cash generated from (used in) financing activities
      469,618
      452,076
      315,547
      0
      110,523
      -
      (750,119 )
      (12,033 )
      585,611

    EFFECT
    OF EXCHANGE RATES ON CASH
      0

      (1 )

      (98 )
      2065

      1,966

    Net
    increase/(decrease), effect of exchange rate changes on cash and cash equivalent
      (28,121 )
      160,090
      4,164
      2
      101,210
      96,960
      (750,119 )
      -
      334,304

    CASH
    AND CASH EQUIVALENTTS, beginning of year
      1
      0
      0
      0
      0
      3,721

      3,722

    CASH
    AND CASH EQUIVALENTTS, end of year
      (28,120 )
      160,090
      4,164
      2
      101,210
      100,681
      (750,119 )
      -
      338,026

    Supplemental
    cash flow

    Cash
    paid for income tax

      3,480

    Purchase
    of USDT from a third party exchange platform

      6,500

    Payment
    of deposits on equipment in USDT