BEIJING, April 15,
2024 /PRNewswire/ -- China Liberal Education Holdings
Limited (Nasdaq: CLEU) ("China Liberal", the "Company", "we",
"our", or "us"), a China-based
company that provides technological consulting services for smart
campus solutions and other educational services, today announced
its audited financial results for the fiscal year ended
December 31, 2023.
Ms. Ngai Ngai Lam, Chairwoman and
CEO of China Liberal, commented, "Our revenue experienced a decline
in fiscal year 2023 due to termination of education programs
offered by joint ventures of the PRC and foreign institutions
("Sino-foreign Jointly Managed Academic Programs"), but we still
managed to maintain a relatively high gross margin level at around
57.1% during the fiscal year. Despite the major business
restructuring under way, it is worth noting that our existing
business has witnessed a rapid growth, with the revenue from
tailored job readiness training services and technological
consulting services for smart campus solutions surging by 74.2% and
144.5%, respectively, compared to fiscal year 2022. Meanwhile, our
total cash had risen substantially to $20.34
million as of December 31,
2023. These solid data showcase the resilience of our
business model and operation which is moving in the right
direction. Looking ahead, we will strive to keep the current
momentum, expand our partnerships, and develop new growth drivers,
with the goal of generating greater profits for our shareholders.
Service quality is at the core of our journey for long-term
development, which we believe will continue to push us forward for
faster growth."
Fiscal Year 2023 Financial Highlights
|
|
|
For the Years Ended
December 31,
|
($ millions, except
for percentages or per share data)
|
|
|
2023
|
|
2022
|
|
%Change
|
Revenue
|
|
|
2.89
|
|
5.22
|
|
(44.7 %)
|
Gross profit
|
|
|
1.65
|
|
4.03
|
|
(59.1 %)
|
Gross margin
|
|
|
57.1 %
|
|
77.2 %
|
|
(20.1pp)
|
Loss from
operations
|
|
|
(0.93)
|
|
(1.55)
|
|
40.0 %
|
Net loss
|
|
|
(4.96)
|
|
(1.69)
|
|
(193.6 %)
|
Basic and diluted loss
per share
|
|
|
(1.65)
|
|
(1.94)
|
|
14.9 %
|
|
|
Note: pp represents
percentage points.
|
|
- Revenue was $2.89 million for
fiscal year 2023, compared to $5.22
million for fiscal year 2022.
- Gross profit was $1.65 million
for fiscal year 2023, compared to $4.03
million for fiscal year 2022.
- Gross margins were 57.1% and 77.2% for fiscal year 2023 and
2022, respectively.
- Loss from operations was $0.93
million for fiscal year 2023, compared to $1.55 million for fiscal year 2022.
- Net loss was $4.96 million for
fiscal year 2023, compared to $1.69
million for fiscal year 2022.
- Basic and diluted loss per share were $1.65 for fiscal year 2023, compared to
$1.94 for fiscal year 2022.
Fiscal Year 2023 Financial Results
Revenue
Revenue decreased by $2.33
million, or 44.7%, to $2.89
million for fiscal year 2023 from $5.22 million for fiscal year 2022. The decrease
in our revenue was mainly attributable to the discontinued revenue
from Sino-foreign Jointly Managed Academic Programs as this service
was terminated after disposal of colleges in December 2023.
The Company did not generate revenue from Sino-foreign Jointly
Managed Academic Programs for fiscal year 2023. Revenue from
Sino-foreign Jointly Managed Academic Programs was $3.34 million for fiscal year 2022. This decrease
was primarily attributable to two factors (i) revenue generated
from Sino-foreign Jointly Managed Academic Programs were accounted
for as transactions between Wanwang Investment Limited ("Wanwang")
and China Liberal (Beijing)
Education Technology Co., Ltd. ("China Liberal Beijing") and were
eliminated upon consolidation, and (ii) the termination of this
line of service after disposition of two colleges in 2023.
Revenue from tailored job readiness training services increased
by $0.94 million, or 74.2%, to
$2.20 million for fiscal year 2023,
from $1.26 million for fiscal year
2022, mainly attributable to revenue contribution from our newly
acquired entity, Oriental Wisdom Cultural Development Co., Ltd.
("Oriental Wisdom") in July 2022.
Oriental Wisdom contributed only five months of revenue in 2022, as
opposed to 12 months of revenue in 2023. On July 14, 2022, the Company closed the
transactions contemplated by the stock purchase agreement entered
into on June 9, 2022 by and among the
Company, China Liberal Beijing, Oriental Wisdom, the acquired
company, and Beijing Cloud Class Technology Co., Ltd., the seller
of the acquired company, and completed its acquisition of Oriental
Wisdom, an integrated education services provider focusing on
operating jointly-managed academic programs in the vocational
higher education industry in China.
The Company did not generate revenue from Overseas Study
Consulting Services for fiscal year 2023. Revenue from Overseas
Study Consulting Services was $0.32
million for fiscal year 2022. We discontinued our Overseas
Study Consulting Services in January
2023 after all existing contracts with Beijing Foreign
Studies University came to completion and all existing performance
obligations were satisfied, in accordance with the administration
guidelines issued by General Office of the Ministry of Education in
December 2021, which provide that
universities and colleges shall cease projects and cooperation with
external parties.
Revenue from smart campus related technological consulting
services and technical support services for other entities
increased by $0.40 million, or
144.5%, to $0.68 million for fiscal
year 2023, from $0.28 million for
fiscal year 2022. The increase was primarily attributable to an
increase of projects undertaken from six projects in 2022 to seven
projects in 2023. The increase in revenue was also attributable to
the increase in average project size from $46,563 per project in 2022, to $97,579 per project in 2023.
The Company did not generate revenue from textbooks and course
material sales for fiscal year 2023. Revenue from textbooks and
course material sales was $13,948 for
fiscal year 2022. The decrease was mainly attributable to decreased
demand for our textbooks and course materials. According to our
agreement with the publisher, we will be able to receive a fee only
when the number of copies printed by the publisher exceed a
pre-determined volume of 5,100 copies. In 2023, 24,841 copies were
printed.
Cost of Revenue
Cost of revenue increased by $0.05
million, or 4.3%, to $1.24
million for fiscal year 2023, from $1.18 million for fiscal year 2022. The increase
was primarily due to the increase in cost of revenue associated
with tailored job readiness training services by $0.3 million and cost of revenue associated with
technological consulting services for smart campus related projects
by $0.3 million. The increase was
partially offset by a decrease of cost of revenue associated with
Sino-foreign jointly managed academic programs by $0.5 million and cost of revenue associated with
overseas study consulting services by $0.1
million.
Gross Profit
Gross profit decreased by $2.38
million, or 59.1%, to $1.65
million in fiscal year 2023, from $4.03 million in fiscal year 2022, while gross
profit margin decreased by 20.1%, to 57.1% for fiscal year 2023,
from 77.2% for fiscal year 2022. The decrease in gross profit was
primarily due to decreased gross profit contribution of
$2.9 million from Sino-foreign
Jointly Managed Academic Programs and gross contribution of
$0.2 million from overseas study
consulting services. The decrease was partially offset by increased
gross profit contribution of $0.6
million from tailored job readiness training services and
gross profit contribution of $0.1
million from technological consulting services for smart
campus.
Operating Expenses
Selling expenses decreased by $0.05
million, or 18.4%, to $0.23
million for fiscal year 2023, from $0.28 million for the fiscal year 2022. The
decrease in selling expenses was primarily attributable to a
reduction of headcount in our sales and marketing force and related
travelling expenses.
General and administrative expenses decreased by $1.88 million, or 41.2%, to $2.68 million for the fiscal year 2023, from
$4.57 million for the fiscal year
2022, primarily due to decreased in share-based compensation of
$2.8 million. The decrease was
partially offset by an increase in staff salaries and related
benefit expenses of $0.9 million due
to full year impact of Oriental Wisdom staff expenses in 2023 as
compared to six months impact in 2022 as Oriental Wisdom was newly
acquired in June 2022.
Interest Expenses
Interest expenses increased by $0.15
million, or 112.1%, to $0.29
million for fiscal year 2023 from $0.14 million for fiscal year 2022, primarily due
to interest expenses on short-term bank loan, loans from third
parties and loans from related parties.
Other Income (Expense)
Other income was $0.12 million for
fiscal year 2023, as compared to other expenses of $0.15 million for fiscal year 2022. Other income
related to forfeiture of advance from a supplier of $0.1 million due to project cancellation. Other
expenses in 2022 related to miscellaneous non-operating expenses
incurred in 2022.
Income Tax Expenses
Income tax expenses were $1,973
and $0.46 million for fiscal year
2023 and fiscal year 2022, respectively. The decrease in income tax
expenses was due to a net loss incurred by the Company and its
subsidiaries.
Net Loss
Net loss was $4.96 million for
fiscal year 2023, compared to a net loss of $1.69 million for fiscal year 2022. Basic and
diluted loss per share were $1.65 for
fiscal year 2023, compared to basic and diluted loss per share of
$1.94 for fiscal year 2022.
Financial Condition
As of December 31, 2023, the
Company had cash of $20.34 million,
compared to $12.12 million as of
December 31, 2022.
Net cash used in operating activities was $3.78 million for fiscal year 2023, compared to
net cash provided by operating activities of $0.42 million for fiscal year 2022.
Net cash used in investing activities was $2.24 million for fiscal year 2023, compared to
$32.55 million for fiscal year
2022.
Net cash provided by financing activities was $12.72 million for fiscal year 2023, compared to
$12.90 million for fiscal year
2022.
Recent Development
On December 28, 2023, the Company
entered into a share transfer agreement (the "Share Transfer
Agreement") with Wanwang and Xiaoshi
Huang, pursuant to which the Company agreed to transfer all
of the equity interests in Wanwang to Xiaoshi Huang in consideration for US$40 million. Xiaoshi
Huang also agreed to unconditionally and irrevocably release
and discharge the Company and all of the Company's related parties
from any and all claims, debts, obligations and liabilities arising
from or in connection with the Contingent Payments under the Stock
Purchase Agreement. Additionally, parties to the Share Transfer
Agreement agreed that the results of operations of Wanwang from the
closing of the transactions contemplated by the Stock Purchase
Agreement up to August 31, 2023 shall
be consolidated into the Company's results of operations, and since
September 1, 2023, results of
operations of Wanwang and any income or losses incurred by Wanwang
shall be borne by Xiaoshi Huang.
The Company expects the transactions to close on or before
June 30, 2024.
About China Liberal Education Holdings Limited
China Liberal is an educational services provider headquartered
in Beijing, China. China Liberal
provides a wide range of services, including technological
consulting for Chinese universities to improve their campus
information and data management systems, designed to enhance the
teaching, operating, and management environment of the
universities, thus establishing a "smart campus." Additionally,
China Liberal offers tailored job readiness training for graduating
students. For more information, please visit the Company's website
at http://ir.chinaliberal.com/.
Forward-Looking Statements
This document contains forward-looking statements. These
forward-looking statements involve known and unknown risks and
uncertainties and are based on the Company's expectations and
projections about future events, which the Company derives from the
information currently available to the Company. Such
forward-looking statements relate to future events or our future
performance, including: our financial performance and projections;
our growth in revenue and earnings; and our business prospects and
opportunities. You can identify forward-looking statements by those
that are not historical in nature, particularly those using
terminology such as "may," "should," "expects," "anticipates,"
"contemplates," "estimates," "believes," "plans," "projected,"
"predicts," "potential," or "hopes" or the negative of these or
similar terms. When evaluating these forward-looking statements,
you should consider various factors, including our ability to
change the direction of the Company; our ability to keep pace with
new technology and changing market needs; and the competitive
environment of our business. These and other factors may cause
actual results to differ materially from any forward-looking
statement. Forward-looking statements are only predictions. The
forward-looking events discussed in this press release and other
statements made from time to time by us or our representatives, may
not occur, and actual events and results may differ materially and
are subject to risks, uncertainties, and assumptions about us. The
Company undertakes no obligation to update forward-looking
statements to reflect subsequent occurring events or circumstances,
or changes in its expectations, except as required by law. Although
the Company believes that the expectations reflected in these
forward-looking statements are reasonable, it can provide no
assurance that these expectations will prove to be accurate, and it
cautions investors that actual results may differ materially from
the anticipated results. Investors are encouraged to review the
risk factors that may affect future results in the Company's
registration statement and in its other filings with the U.S.
Securities and Exchange Commission.
Investor Relations Contact
China Liberal Education
Holdings Limited
Email: ir@chinaliberal.com
Ascent Investor Relations LLC
Tina Xiao
President
Phone: +1 646-932-7242
Email: investors@ascent-ir.com
CHINA LIBERAL
EDUCATION HOLDINGS LIMITED
|
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
As
of
|
|
|
As
of
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2023
|
|
|
2022
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
20,337,847
|
|
|
$
|
12,121,824
|
|
Account receivables,
net
|
|
|
1,453,230
|
|
|
|
954,603
|
|
Advance to
suppliers
|
|
|
3,521,176
|
|
|
|
-
|
|
Inventories,
net
|
|
|
167,493
|
|
|
|
193,738
|
|
Prepaid expenses and
other current assets, net
|
|
|
114,732
|
|
|
|
122,407
|
|
Receivable from
disposal of subsidiaries
|
|
|
40,000,000
|
|
|
|
-
|
|
Current assets from
discontinued operations
|
|
|
-
|
|
|
|
5,018,865
|
|
TOTAL CURRENT
ASSETS
|
|
$
|
65,594,478
|
|
|
$
|
18,411,437
|
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Goodwill on
acquisitions
|
|
|
6,747,543
|
|
|
|
9,481,547
|
|
Property and equipment,
net
|
|
|
5,157
|
|
|
|
19,785
|
|
Intangible assets,
net
|
|
|
351,680
|
|
|
|
423,272
|
|
Right-of-use
assets
|
|
|
102,509
|
|
|
|
13,107
|
|
Non-current assets from
discontinued operations
|
|
|
-
|
|
|
|
75,639,404
|
|
TOTAL NON-CURRENT
ASSETS
|
|
$
|
7,206,889
|
|
|
$
|
85,577,115
|
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
$
|
72,801,367
|
|
|
$
|
103,988,552
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Account
payables
|
|
$
|
571,432
|
|
|
$
|
762,366
|
|
Contract
liabilities
|
|
|
212,473
|
|
|
|
251,368
|
|
Short-term bank
loan
|
|
|
32,191
|
|
|
|
20,784
|
|
Taxes
payable
|
|
|
1,438,658
|
|
|
|
1,346,992
|
|
Due to related
parties
|
|
|
1,395,225
|
|
|
|
390,550
|
|
Lease
liabilities
|
|
|
63,410
|
|
|
|
10,887
|
|
Loans from third
parties
|
|
|
1,589,702
|
|
|
|
975,716
|
|
Accrued expenses and
other current liabilities
|
|
|
928,816
|
|
|
|
1,869,946
|
|
Current liabilities
from discontinued operations
|
|
|
-
|
|
|
|
14,359,841
|
|
TOTAL CURRENT
LIABILITIES
|
|
$
|
6,231,907
|
|
|
$
|
19,988,450
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Lease
liabilities
|
|
|
32,525
|
|
|
|
-
|
|
Non-current liabilities
from discontinued operations
|
|
|
-
|
|
|
|
21,515,801
|
|
TOTAL
LIABILITIES
|
|
$
|
6,264,432
|
|
|
$
|
41,504,251
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Ordinary shares, $0.015
par value, 7.5 million shares authorized,
3,351,336 and 2,151,336 shares issued and outstanding at
December
31, 2023 and 2022, respectively*
|
|
$
|
5,028
|
|
|
$
|
3,228
|
|
Additional paid-in
capital*
|
|
|
72,142,580
|
|
|
|
63,219,380
|
|
Statutory
reserve
|
|
|
1,006,384
|
|
|
|
1,006,384
|
|
Accumulated
deficits
|
|
|
(6,786,949)
|
|
|
|
(1,828,205)
|
|
Accumulated other
comprehensive income
|
|
|
169,892
|
|
|
|
83,514
|
|
Total shareholders'
equity
|
|
$
|
66,536,935
|
|
|
$
|
62,484,301
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
$
|
72,801,367
|
|
|
$
|
103,988,552
|
|
* Retrospectively restated for effect of share re-designation on
November 30, 2023 and 1-for-15
reverse share split on January 19,
2024.
CHINA LIBERAL
EDUCATION HOLDINGS LIMITED
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS)
|
|
|
|
For the years ended
December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
|
|
$
|
2,886,222
|
|
|
$
|
5,218,283
|
|
|
$
|
3,909,546
|
|
COST OF
REVENUE
|
|
|
(1,235,370)
|
|
|
|
(1,184,185)
|
|
|
|
(1,149,148)
|
|
GROSS
PROFIT
|
|
|
1,650,852
|
|
|
|
4,034,098
|
|
|
|
2,760,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful
accounts
|
|
|
329,589
|
|
|
|
(734,750)
|
|
|
|
-
|
|
Selling
expenses
|
|
|
(230,061)
|
|
|
|
(282,099)
|
|
|
|
(152,759)
|
|
General and
administrative expenses
|
|
|
(2,684,903)
|
|
|
|
(4,566,187)
|
|
|
|
(3,778,329)
|
|
Total operating
expenses
|
|
|
(2,585,375)
|
|
|
|
(5,583,036)
|
|
|
|
(3,931,088)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM
OPERATIONS
|
|
|
(934,523)
|
|
|
|
(1,548,938)
|
|
|
|
(1,170,690)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSES)
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
impairment
|
|
|
(2,734,004)
|
|
|
|
-
|
|
|
|
-
|
|
Interest
income
|
|
|
2,043
|
|
|
|
10,155
|
|
|
|
94,195
|
|
Interest
expenses
|
|
|
(289,677)
|
|
|
|
(136,588)
|
|
|
|
(3,145)
|
|
Government subsidy
income
|
|
|
11,254
|
|
|
|
6,887
|
|
|
|
-
|
|
Other income,
net
|
|
|
122,828
|
|
|
|
(149,728)
|
|
|
|
129,793
|
|
Total other
(expenses) income, net
|
|
|
(2,887,556)
|
|
|
|
(269,274)
|
|
|
|
220,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income
taxes
|
|
|
(3,822,079)
|
|
|
|
(1,818,212)
|
|
|
|
(949,847)
|
|
Income tax
expenses
|
|
|
(1,973)
|
|
|
|
(460,040)
|
|
|
|
(300,034)
|
|
Net loss from
continuing operations
|
|
$
|
(3,824,052)
|
|
|
$
|
(2,278,252)
|
|
|
$
|
(1,249,881)
|
|
Discontinued
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income from
discontinued operations, net of
tax
|
|
|
(1,134,692)
|
|
|
|
589,349
|
|
|
|
-
|
|
Net
loss
|
|
$
|
(4,958,744)
|
|
|
$
|
(1,688,903)
|
|
|
$
|
(1,249,881)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
(LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total currency
translation differences arising from
consolidation
|
|
|
86,378
|
|
|
|
(307,633)
|
|
|
|
232,001
|
|
TOTAL COMPREHENSIVE
LOSS
|
|
$
|
(4,872,366)
|
|
|
$
|
(1,996,536)
|
|
|
$
|
(1,017,880)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
$
|
(1.65)
|
|
|
$
|
(1.94)
|
|
|
$
|
(1.81)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
2,321,643
|
|
|
|
1,175,156
|
|
|
|
691,238
|
|
* Retrospectively restated for effect of share re-designation on
November 30, 2023 and 1-for-15
reverse share split on January 19,
2024.
CHINA LIBERAL
EDUCATION HOLDINGS LIMITED
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
For the years ended
December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2021
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,958,744)
|
|
|
$
|
(1,688,903)
|
|
|
$
|
(1,249,881)
|
|
Net (loss) income from
discontinued operations
|
|
$
|
(1,134,692)
|
|
|
$
|
589,349
|
|
|
|
-
|
|
Net loss from
continuing operations
|
|
$
|
(3,824,052)
|
|
|
$
|
(2,278,252)
|
|
|
$
|
(1,249,881)
|
|
Adjustments to
reconcile net loss to net cash (used in)
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for accounts
receivable
|
|
|
(413,669)
|
|
|
|
611,819
|
|
|
|
-
|
|
Allowance for
inventory
|
|
|
18,975
|
|
|
|
5,392
|
|
|
|
1,101
|
|
Allowance for prepaid
expenses and other current
assets
|
|
|
65,105
|
|
|
|
122,930
|
|
|
|
-
|
|
Depreciation of
property and equipment
|
|
|
10,657
|
|
|
|
47,056
|
|
|
|
18,652
|
|
Amortization of
intangible assets
|
|
|
63,111
|
|
|
|
32,365
|
|
|
|
-
|
|
Loss on disposal of
subsidiaries
|
|
|
2,285,309
|
|
|
|
-
|
|
|
|
-
|
|
Non-cash lease
expenses
|
|
|
37,399
|
|
|
|
86,911
|
|
|
|
91,386
|
|
Loss from disposal of
property and equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
607
|
|
Share-based
compensation
|
|
|
-
|
|
|
|
2,832,500
|
|
|
|
2,288,251
|
|
Goodwill
impairment
|
|
|
2,734,004
|
|
|
|
-
|
|
|
|
-
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
|
3,560,308
|
|
|
|
1,416,032
|
|
|
|
(1,504,828)
|
|
Contract receivable,
net
|
|
|
-
|
|
|
|
1,898,236
|
|
|
|
2,781,603
|
|
Advance to
suppliers
|
|
|
(3,530,625)
|
|
|
|
4,262,151
|
|
|
|
(4,355,926)
|
|
Inventories
net
|
|
|
1,794
|
|
|
|
(13,760)
|
|
|
|
(9,469)
|
|
Prepaid expenses and
other current assets
|
|
|
(60,837)
|
|
|
|
(54,548)
|
|
|
|
33,653
|
|
Accounts
payable
|
|
|
(169,622)
|
|
|
|
(400,750)
|
|
|
|
40,239
|
|
Contract
liabilities
|
|
|
(974,788)
|
|
|
|
654,742
|
|
|
|
462,253
|
|
Taxes
payable
|
|
|
130,472
|
|
|
|
642,372
|
|
|
|
90,150
|
|
Lease
liabilities
|
|
|
(41,829)
|
|
|
|
97,222
|
|
|
|
(67,754)
|
|
Accrued expenses and
other current liabilities
|
|
|
(272,172)
|
|
|
|
35,656
|
|
|
|
(40,842)
|
|
Net cash provided by
(used in) operating activities
from continuing operations
|
|
|
(380,460)
|
|
|
|
9,998,074
|
|
|
|
(1,420,805)
|
|
Net cash used in
operating activities from
discontinued operations
|
|
|
(3,404,155)
|
|
|
|
(9,574,477)
|
|
|
|
-
|
|
Net cash (used in)
provided by operating activities
|
|
|
(3,784,615)
|
|
|
|
423,597
|
|
|
|
(1,420,805)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,439)
|
|
Prepayment for
acquisitions
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,474,217)
|
|
Acquisitions of
subsidiaries, net of cash
|
|
|
-
|
|
|
|
(31,938,273)
|
|
|
|
-
|
|
Disposal of
subsidiaries, net of cash
|
|
|
(2,173,659)
|
|
|
|
-
|
|
|
|
-
|
|
Repayment of advance
from related parties
|
|
|
-
|
|
|
|
-
|
|
|
|
1,471,113
|
|
Net cash used in
investing activities from
continuing operations
|
|
|
(2,173,659)
|
|
|
|
(31,938,273)
|
|
|
|
(7,543)
|
|
Net cash used in
investing activities from
discontinued operations
|
|
|
(63,930)
|
|
|
|
(612,955)
|
|
|
|
-
|
|
Net cash used in
investing activities
|
|
|
(2,237,589)
|
|
|
|
(32,551,228)
|
|
|
|
(7,543)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from advance
from a related party
|
|
|
320,041
|
|
|
|
-
|
|
|
|
9,415
|
|
Proceeds from loans
from third parties
|
|
|
1,336,837
|
|
|
|
996,610
|
|
|
|
-
|
|
Repayment of loans
from third parties
|
|
|
(313,177)
|
|
|
|
-
|
|
|
|
-
|
|
Repayment of due to a
related party
|
|
|
-
|
|
|
|
(91,308)
|
|
|
|
-
|
|
Proceeds from
short-term bank loans
|
|
|
26,155
|
|
|
|
-
|
|
|
|
-
|
|
Net proceeds from
issuance of ordinary shares
|
|
|
8,925,000
|
|
|
|
11,989,949
|
|
|
|
29,047,088
|
|
Net cash provided by
financing activities from
continuing operations
|
|
|
10,294,856
|
|
|
|
12,895,251
|
|
|
|
29,056,503
|
|
Net cash provided by
financing activities from
discontinued operations
|
|
|
2,422,573
|
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by
financing activities
|
|
|
12,717,429
|
|
|
|
12,895,251
|
|
|
|
29,056,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes of
foreign exchange rates on cash
|
|
|
(7,449)
|
|
|
|
204,030
|
|
|
|
34,250
|
|
Net increase
(decrease) in cash
|
|
|
6,687,776
|
|
|
|
(19,028,350)
|
|
|
|
27,662,405
|
|
Cash, beginning of
year
|
|
|
13,650,071
|
|
|
|
32,678,421
|
|
|
|
5,007,449
|
|
Cash, end of
year
|
|
$
|
20,337,847
|
|
|
$
|
13,650,071
|
|
|
$
|
32,678,421
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
cash, beginning of year
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from continuing
operations
|
|
$
|
12,121,824
|
|
|
$
|
32,678,421
|
|
|
$
|
5,007,449
|
|
Cash from discontinued
operations
|
|
|
1,528,247
|
|
|
|
-
|
|
|
|
-
|
|
Cash, beginning of
year
|
|
$
|
13,650,071
|
|
|
$
|
32,678,421
|
|
|
$
|
5,007,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
cash, end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from continuing
operations
|
|
$
|
20,337,847
|
|
|
$
|
12,121,824
|
|
|
$
|
32,678,421
|
|
Cash from discontinued
operations
|
|
|
-
|
|
|
|
1,528,247
|
|
|
|
-
|
|
Cash, end of
year
|
|
$
|
20,337,847
|
|
|
$
|
13,650,071
|
|
|
$
|
32,678,421
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
expense
|
|
$
|
2,648
|
|
|
$
|
2,399
|
|
|
$
|
40,555
|
|
Cash paid for income
tax
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Supplemental
disclosure of non-cash investing and
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Right-of-use assets
obtained in exchange for
operating lease obligations
|
|
$
|
61,988
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition in the
form of shares
|
|
|
-
|
|
|
$
|
7,700,000
|
|
|
|
-
|
|
View original
content:https://www.prnewswire.com/news-releases/china-liberal-education-holdings-limited-reports-financial-results-for-fiscal-year-2023-302117213.html
SOURCE China Liberal Education Holdings Limited