NOTE-
1 ORGANIZATION AND BUSINESS BACKGROUND
VIVIC
CORP. (the Company or VIVC) is a corporation established under the corporation laws in the State of Nevada
on February 16, 2017. Starting December 27, 2018, associated with the change of management, we expanded our business operations to include
new types of marine tourism. In addition, the Company started making efforts to enter into the businesses of constructing marinas and
constructing yachts in the mainland China under the brand of Monte Fino. Monte Fino is a famous yacht brand owned by Taiwan Kha Shing
Yacht Company, one of the leading yacht manufacturers in the world.
It
has also developed and operates Joy Wave(享浪),an online yacht rental and leisure service business in
Guangzhou, China. In the mainland China and Taiwan, primarily through the Internet, we provide third-party yacht and marine tourism services.
This marine tourism involves high quality coastal tourism attractions in Taiwan and China including Hainan, Guangdong, Xiamen, and Quanzhou.
In
the field of marine tourism, the number of yachts that can be rented has been increased through a yacht-sharing program system, which
can provide services for more customers.
The
Company also started to develop energy-saving yacht engines. Because it has advanced technology, it can achieve up to 50% energy efficiency.
This energy-saving and innovative technology may be applied to new energy-saving engines for yachts. This innovative technology may bring
favorable changes to the yachting industry and promote a low-carbon tourism for global environmental protection.
On
January 3, 2021, the Company entered into a Joint Venture and Cooperation Agreement to invest in Shenzhen Ocean Way Yachts Services Co.,
Ltd and its subsidiaries. On March 22, 2022, the Company sold its shares of Ocean Way and its subsidiaries to a third-party for a total
of $160,499 (RMB1,080,000).
On
July 26, 2022, Khashing Yachts Industry (Guangdong) Limited changed its name to Guangdong Weiguan Ship Tech Co., Ltd. (Weiguan
Ship).
On
July 6, 2022, Zhejiang Jiaxu Yacht Company Limited changed its name to Wenzhou Jiaxu Yacht Company Limited.
On
August 10, 2022, the noncontrolling shareholder surrendered their 30% of Wenzhou Jiaxu Yacht Company Limited to the Company. which became
a wholly-owned subsidiary.
Description
of subsidiaries
Name | |
Place of incorporation and kind of legal entity | |
Principal activities and place of operation | |
Particulars of issued/ registered share capital | |
Effective interest held |
Vivic Corporation (Hong Kong) Co., Limited | |
Hong Kong | |
Investment holding and tourism consultancy service | |
52,000,000 ordinary shares for HK$2,159,440 | |
100% |
| |
| |
| |
| |
|
Guangdong Weiguan Ship Tech Co., Ltd. (formerly Khashing Yachts Industry (Guangdong) Limited) | |
The Peoples Republic of China | |
Tourism consultancy service and provision of yacht service | |
Registered: RMB10,000,000
Paid up: RMB4,236,132 | |
100% |
| |
| |
| |
| |
|
Guangzhou Hysoul Yacht Company Limited | |
The Peoples Republic of China | |
Provision of yacht service | |
Registered: RMB10,000,000
Paid up: RMB1,158,500 | |
100% |
| |
| |
| |
| |
|
Wenzhou Jiaxu Yacht Company Limited | |
The Peoples Republic of China | |
Provision of yacht service | |
Registered: RMB1,000,000
Paid up: RMB1,000,000 | |
100% |
| |
| |
| |
| |
|
VIVC
and its subsidiaries are hereinafter referred to as (the Company).
NOTE-
2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The
accompanying consolidated financial statements reflect the application of certain significant accounting policies as described in this
note and elsewhere in the accompanying consolidated financial statements and notes.
These
accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the
United States of America (U.S. GAAP).
In
preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets
and liabilities in the balance sheet and revenues and expenses during the periods reported. Actual results may differ from these estimates.
The
consolidated financial statements include the financial statements of VIVC and its subsidiaries. All significant inter-company balances
and transactions within the Company have been eliminated upon consolidation.
| ● | Cash
and cash equivalents |
Cash
and cash equivalents consist primarily of cash in readily available checking and saving accounts. Cash equivalents consist of highly
liquid investments that are readily convertible to cash and that mature within three months or less from the date of purchase. The carrying
amounts approximate fair value due to the short maturities of these instruments.
Accounts
receivable are recorded at the invoiced amount and do not bear interest, which are due within contractual payment terms, generally 30
to 90 days from completion of service. Credit is extended based on evaluation of a customers financial condition, the customer credit-worthiness
and their payment history. Accounts receivable outstanding longer than the contractual payment terms are considered past due. Past due
balances over 90 days and over a specified amount are reviewed individually for collectability. At the end of fiscal year, the Company
specifically evaluates individual customers financial condition, credit history, and the current economic conditions to monitor
the progress of the collection of accounts receivables. The Company considers the allowance for doubtful accounts for any estimated losses
resulting from the inability of its customers to make required payments. For the receivables that are past due or not being paid according
to payment terms, the appropriate actions are taken to exhaust all means of collection, including seeking legal resolution in a court
of law. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for
recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. As of December
31, 2022 and 2021, the Company recorded $855 and $0 allowance for doubtful accounts, respectively.
| ● | Property,
plant, and equipment |
Property,
plant, and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated
on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking
into account their estimated residual values:
Schedule
of Useful live of Assets
|
|
Expected
useful life |
|
|
Service
yacht |
|
10
years |
|
|
Motor
vehicle |
|
5
years |
|
|
Office
equipment |
|
5
years |
|
|
|
|
|
|
|
Expenditure
for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation
are removed from the accounts and any resulting gain or loss is recognized in the results of operations.
Intangible
assets are stated at cost less accumulated amortization. Intangible assets represented the trademark registered in the PRC and purchased
software which are amortized on a straight-line basis over a useful life of 10 years.
The
Company follows ASC Topic 350 in accounting for intangible assets, which requires impairment losses to be recorded when indicators of
impairment are present and the undiscounted cash flows estimated to be generated by the assets are less than the assets carrying
amounts.
In
accordance with Accounting Standard Codification (ASC) Topic 606, Revenue from Contracts with Customers,
the Company recognizes revenues when goods or services are transferred to customers in an amount that reflects the consideration which
the Company expects to receive in exchange for those goods or services. In determining when and how revenues are recognized from contracts
with customers, the Company performs the following five-step analysis: (i) identification of contract with customer; (ii) determination
of performance obligations; (iii) measurement of the transaction price; (iv) allocation of the transaction price to the performance
obligations, and (v) recognition of revenues when (or as) the Company satisfies each performance obligation. The Company derives revenues
from the processing, distribution, and sale of its products.
ASC
Topic 220, Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components,
and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated
other comprehensive income, as presented in the accompanying consolidated statements of stockholders equity (deficit), consists
of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation
of income tax expense or benefit.
Income
taxes are determined in accordance with the provisions of ASC Topic 740, Income Taxes (ASC 740). Under
this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax
positions must initially and subsequently be
measured
as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority
assuming full knowledge of the position and relevant facts.
The
Company is subject to tax in local and foreign jurisdiction. As a result of its business activities, the Company files tax returns that
are subject to examination by the relevant tax authorities.
| ● | Foreign
currencies translation |
Transactions
denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing
at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated
into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded
in the statements of operations.
The
reporting currency of the Company is United States Dollar (US$) and the accompanying consolidated financial statements have
been expressed in US$. In addition, the Company and subsidiaries are operating in PRC and Hong Kong maintain their books and record in
their local currency, Renminbi (RMB) and Hong Kong dollars (HK$), which is a functional currency as being
the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets,
and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30,
Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are
translated at average rates prevailing during the year. The gains and losses resulting from translation of financial statements of foreign
subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of changes in stockholders
equity (deficit).
Translation
of amounts from RMB and HK$ into US$ has been made at the following exchange rates as of and for the years ended December 31, 2022 and
December 31, 2021:
Schedule of Foreign Currency Translations
| |
December 31, 2022 | | |
December 31, 2021 | |
Period/year-end RMB:US$ exchange rate | |
| 6.8972 | | |
| 6.3588 | |
Period/annual average RMB:US$ exchange rate | |
| 6.7290 | | |
| 6.4499 | |
Period/year-end HK$:US$ exchange rate | |
| 7.8015 | | |
| 7.7971 | |
Period/annual average HK$:US$ exchange rate | |
| 7.8306 | | |
| 7.7723 | |
Period/year-end TWD:US$ exchange rate | |
| 30.7300 | | |
| 27.6879 | |
Period/annual average TWD:US$ exchange rate | |
| 29.7963 | | |
| 27.9194 | |
| |
| | | |
| | |
At
the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and
circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use assets, lease liabilities
and long-term lease liabilities. The Company has elected not to recognize on the balance sheet leases with terms of one year or less.
Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over
the expected remaining lease term. However, certain adjustments to the right-of-use asset may be required for items such as prepaid or
accrued lease payments. The interest rate implicit in lease contracts is typically not readily determinable. As a result, the Company
utilizes its incremental borrowing rates, which are the rates incurred to borrow on a collateralized basis over a similar term an amount
equal to the lease payments in a similar economic environment.
In
accordance with the guidance in ASC 842, components of a lease should be split into three categories: lease components (e.g., land, building,
etc.), non-lease components (e.g., common area maintenance, consumables, etc.), and non-components (e.g., property taxes, insurance,
etc.). Subsequently, the fixed and in-substance fixed contract consideration (including any related to non-components) must be allocated
based on the respective relative fair values to the lease components and non-lease components.
The
Company made the policy election to not separate lease and non-lease components. Each lease component and the related non-lease components
are accounted for together as a single component.
The
Company accounts for noncontrolling interest in accordance with ASC Topic 810-10-45, which requires the Company to present noncontrolling
interests as a separate component of total shareholders equity on the consolidated balance sheets and the consolidated net loss
attributable to the its noncontrolling interest be clearly identified and presented on the face of the consolidated statements of operations
and comprehensive loss.
The
Company calculates net loss per share in accordance with ASC Topic 260, Earnings per Share. Basic income per share
is computed by dividing the net income by the weighted-average number of common shares outstanding during the period. Diluted income
per share is computed similar to basic income per share except that the denominator is increased to include the number of additional
common shares that would have been outstanding if the potential common stock equivalents had been issued and if the additional common
shares were dilutive.
Parties,
which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control
the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also
considered to be related if they are subject to common control or common significant influence.
| ● | Concentrations
and credit risk |
The
Companys principal financial instruments subject to potential concentration of credit risk are cash and cash equivalents, including
amounts held in money market accounts. The Company places cash deposits with a federally insured financial institution. The Company maintains
its cash at banks and financial institutions it considers to be of high credit quality; however, the Companys domestic cash deposits
may at times exceed the Federal
Deposit
Insurance Corporations insured limit. Balances in excess of federally insured limitations may not be insured. The Company has
not experienced losses on these accounts, and management believes that the Company is not exposed to significant risks on such accounts.
| ● | Fair
value of financial instruments |
The
carrying value of the Companys financial instruments (excluding short-term bank borrowing and note payable): cash and cash equivalents,
accounts receivable, prepayments and other receivables, accounts payable, income tax payable, amount due to a related party, other payables
and accrued liabilities approximate at their fair values because of the short-term nature of these financial instruments.
Management
believes, based on the current market prices or interest rates for similar debt instruments, the fair value of note payable approximate
the carrying amount.
The
Company also follows the guidance of the ASC Topic 820-10, Fair Value Measurements and Disclosures (ASC 820-10),
with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy
that prioritizes the inputs used in measuring fair value as follows:
● |
Level
1 : Inputs are based upon unadjusted quoted prices for identical instruments traded in active markets; |
|
|
● |
Level
2 : Inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments
in markets that are not active, and |
|
|
● |
Level
3 : Inputs are generally unobservable and typically reflect managements estimates of assumptions that market participants
would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques, including option
pricing models and discounted cash flow models. |
|
|
Fair
value estimates are made at a specific point in time based on relevant market information about the financial instrument. These estimates
are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates.
Enterprises
or individuals, who sell commodities, engage in repair and consultation services in the PRC are subject
to a value added tax in accordance with PRC Laws. The VAT standard rate had been 17% of the gross sale price until April 30, 2018, after
which date the rate was reduced to 16%. VAT rate was further reduced to 13% starting from April 1, 2019. A credit is available whereby
VAT paid on the purchases of semi-finished products or raw materials used in the production of the Company’s finished products
can be used to offset the VAT due on the sales of the finished products.
| ● | Recent
accounting pronouncements |
In
April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic
815, Derivatives and Hedging, and Topic 825, Financial Instruments (ASU 2019-04) which clarifies treatment of certain
credit losses. In May 2019, the FASB issued ASU No. 2019-05, Financial Instruments - Credit Losses (Topic 326): Targeted Transition
Relief (ASU 2019-05) which provides an option to irrevocably elect to measure certain individual financial assets at
fair value instead of amortized cost. In November 2019, the FASB issued ASU No. 2019- 11, Codification Improvements to Topic 326,
Financial Instruments - Credit Losses (ASU 2019- 11), which provides guidance around how to report expected recoveries.
In February 2020, the Financial Accounting Standards Board issued ASU No. 2020-02, Financial Instruments - Credit Losses
(Topic 326) (ASU 2020-02) which provides updated guidance on how an entity should measure credit losses on financial instruments
and delayed the effective date of the original pronouncement for smaller reporting companies. ASU 2016- 13, ASU 2018- 19, ASU 2019-04,
ASU 2019-05, ASU 2019- 11 and ASU 2020-02 (collectively, ASC 326) are effective for public entities for fiscal years beginning
after December 15, 2019, with early adoption permitted. The adoption of ASC 326 did not have a material impact on the Companys
recognition of financial instruments within the scope of the standard.
In
December 2019, the FASB issued ASU No 2019- 12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (ASU
2019- 12). ASU 2019- 12 removes certain exceptions to the general principles in Topic 740 in Generally Accepted Accounting Principles.
ASU 2019- 12 is effective for public entities for fiscal years beginning after December 15, 2020, with early adoption permitted. The
Company does not expect ASU 2019- 12 to have a material effect on the Companys current financial position, results of operations
or financial statement disclosures.
In
March 2020, the FASB issued ASU 2020-03, Codification Improvements to Financial Instruments (ASU 2020-03). ASU
2020-03 improves and clarifies various financial instruments topics. ASU 2020-03 includes seven different issues that describe the areas
of improvement and the related amendments to GAAP, intended to make the standards easier to understand and apply by eliminating inconsistencies
and providing clarifications. The Company adopted ASU 2020-03 upon issuance, which did not have a material effect on the Companys
current financial position, results of operations or financial statement disclosures
In
March 2020, the FASB issued ASU No 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform
on Financial Reporting (ASU 2020-04). ASU 2020-04 provides temporary optional expedients and exceptions to the US GAAP
guidance on contract modifications and hedge accounting to ease the financial reporting burdens related to the expected market transition
from the London Interbank Offered Rate (LIBOR) and other interbank offered rates to alternative reference rates. ASU 2020-04 is effective
beginning on March 12, 2020, and the Company may elect to apply the amendments prospectively through December 31, 2022. The Company does
not expect ASU 2020-04 to have a material effect on the Companys current financial position, results of operations or financial
statement disclosures.
NOTE-
3 GOING CONCERN UNCERTAINTIES
The
accompanying consolidated financial statements have been prepared using the going concern basis of accounting, which contemplates the
realization of assets and the satisfaction of liabilities in the normal course of business.
The
Company had $163,439 cash and cash equivalents and working capital deficit of $1,447,880 as of December 31, 2022 and net loss of $981,552
during the year ended December 31, 2022. In addition, with respect to the ongoing and evolving coronavirus (COVID-19) outbreak, which
was designated as a pandemic by the World Health Organization on March 11, 2020, the outbreak has caused substantial disruption in international
economies and global trades and if repercussions of the outbreak are prolonged, could have a significant adverse impact on the Companys
business.
The
continuation of the Company as a going concern through March 30, 2024 is dependent upon the continued financial support from its
shareholders. The Company is actively pursuing additional financing for its operations via potential loans and equity issuance. However,
there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations.
These
and other factors raise substantial doubt about the Companys ability to continue as a going concern. These condensed consolidated
financial statements do not include any adjustments to reflect the possible future effects on the recover ability and classification
of assets and liabilities that may result in the Company not being able to continue as a going concern.
NOTE-
4 LONG-TERM INVESTMENT
On
January 3, 2021, the Company signed an investment agreement with Shenzhen Ocean Way Yachts Services Co., Limited (Ocean Way)
to invest a total of $235,895(RMB1,500,000), which is equivalent to 60% of equity ownership. However, based on the agreements, Shaorong
Zhuang, the other shareholder has the right to assign the majority of directors in the board and controls Ocean Way. As a result, Ocean
Way is treated as an investment rather than subsidiary. As of December 31, 2021, a total of $122,665(RMB780,000) has been invested in
Ocean Way. In the year ended December 31, 2021, an investment loss of $61,474 has been recognized. On March 22,2022, the Company sold
Ocean Way for a total proceed of $160,499 (RMB1,080,000). In the year ended December 31, 2022, an investment gain of $58,092 has been
recognized
NOTE-
5 PROPERTY AND EQUIPMENT AND CONSTRUCTION IN PROGRESS
Property
and equipment from the Companys continuing operations consisted of the following:
Schedule of Property, Plant and Equipment
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Leasehold improvements | |
$ | 36,521 | | |
$ | 39,316 | |
Yacht mould | |
| 210,089 | | |
| - | |
Motor vehicle | |
| 53,025 | | |
| 57,514 | |
Office equipment | |
| 8,279 | | |
| 9,048 | |
Property Plant and Equipment, Gross | |
| 307,914 | | |
| 105,878 | |
Less: accumulated depreciation | |
| (26,626 | ) | |
| (13,521 | ) |
Property, plant and equipment, net | |
$ | 281,288 | | |
$ | 92,357 | |
Construction in process | |
| 103,631 | | |
| 185,667 | |
Total | |
| 384,919 | | |
| 278,024 | |
Depreciation
expense for the years ended December 31, 2022 and 2021 were $16,249 and $43,309, respectively.
NOTE-
6 INTANGIBLE ASSETS
Intangible
assets from the Companys continuing operations consisted of the following:
Schedule
of Intangible Assets
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Software | |
$ | 7,485 | | |
$ | - | |
Total intangible assets | |
| 7,485 | | |
| - | |
Less: accumulated amortization | |
| (1,663 | ) | |
| - | |
| |
| | | |
| | |
Intangible assets, net | |
$ | 5,822 | | |
$ | - | |
Amortization
expense for the years ended December 31, 2022 and 2021 were $1,663 and $0, respectively.
For
the years ended December 31, 2022 and 2021, $7,485 and $0 were used for purchase of intangible assets, respectively.
NOTE-
7 DEPOSITS AND PREPAYMENTS
Deposits
and prepayments from the Companys continuing operations consisted of the following:
Schedule of Deposits and Prepayment
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Prepayments (a) | |
$ | 590,989 | | |
$ | 105,011 | |
| |
| | | |
| | |
Deposits and Prepayment, net | |
$ | 590,989 | | |
$ | 105,011 | |
| |
| | | |
| | |
| (a) | Prepayments
comprise of advance payments for material purchase, ship design, consulting and other services. The amount will be recognized as expenses
in next twelve months. |
NOTE-
8 INVENTORY
Inventory
from the Companys continuing operations consisted of the following:
Schedule of Inventory
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Raw materials | |
$ | 31,937 | | |
$ | - | |
Work-in-progress | |
| 34,896 | | |
| 37,440 | |
Consigned processing goods | |
| 218,851 | | |
| 19,812 | |
Finished goods | |
| 1,341,525 | | |
| 106,723 | |
Total inventory | |
| 1,627,209 | | |
| 163,975 | |
Less: inventory impairment | |
| (92,607 | ) | |
| - | |
Inventory, net | |
$ | 1,534,602 | | |
$ | 163,975 | |
| |
| | | |
| | |
NOTE-
9 ACCRUED LIABILITIES AND OTHER PAYABLE
Accrued
expenses and other payable from the Companys continuing operations consisted of the following:
Schedule of Accrued Liabilities and Other Payable
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Accrued expenses | |
$ | 83,013 | | |
$ | 41,330 | |
Other payable | |
| 1,635,387 | | |
| 156,499 | |
| |
| | | |
| | |
Accrued liabilities and other payable | |
$ | 1,718,400 | | |
$ | 197,829 | |
Accrued
expenses and other payable comprise of accrued salaries, audit fee and borrowing from third party. The amount will be settled in next
twelve months.
NOTE-10
LEASES
The
Company purchased a service vehicle under a financing lease arrangement of a total amount of $18,146 (RMB117,043) starting from August
1, 2019, with the effective interest rate of 2.25% per annum, due through May 1, 2022, with principal and interest payable monthly.
The
Company leases premises for offices and dock for operating under non-cancelable operating leases with initial terms of 5 years and the
effective interest rate of 5.168% per annum. Operating lease payments are expended over the term of lease. The Company leases dont
include options to extend nor any restrictions or covenants. Under the terms of the lease agreements, the Company has no legal or contractual
asset retirement obligations at the end of the lease.
Supplemental
balance sheet information related to leases from the Companys continuing operations as of December 31, 2022 and 2021 are as follows
Schedule of Lease Liability
| |
December 31, 2022 | | |
December 31, 2021 | |
Operating leases: | |
| | | |
| | |
Operating lease right-of-use assets | |
$ | 356,233 | | |
$ | 534,231 | |
| |
| | | |
| | |
Operating lease liabilities-current | |
$ | 123,858 | | |
$ | 141,725 | |
Operating lease liabilities-noncurrent | |
| 275,025 | | |
| 422,948 | |
| |
| | | |
| | |
Total | |
$ | 398,883 | | |
$ | 564,673 | |
The
following table summarizes the maturity of lease liabilities under operating leases as of December 31, 2022:
Schedule of Maturities of Lease Liability
For the twelve months ending December 31, | |
Operating Leases | |
2023 | |
$ | 123,858 | |
2024 | |
| 132,790 | |
2025 | |
| 142,235 | |
Total lease payments | |
$ | 398,883 | |
| |
| | |
NOTE-
11 PROMISSORY NOTE
Promissory
note represented the U.S. Small Business Administration, an Agency of the U.S. Government authorized a loan to the Company which bears
interest at the rate of 3.75% per annum and will become repayable within 30 years, from the date of drawdown. This loan is secured by
all tangible and intangible personal property, including, but not limited to: (a) inventory, (b) equipment, (c) instruments, (d) chattel
paper, (e) receivables, (h) deposit accounts, (i) commercial tort claims and (j) general intangibles. The loan was borrowed on July 1,
2020 and the initial installment repayment date begins Twelve (12) months from the date of the promissory Note and has been extended
for 30 months. As a result, the Company has not made any repayment. Total promissory note from the Companys continuing operations recorded in balance were $87,500 at December
31, 2022 and 2021. The accrued interest expense is $3,281 for the years ended December 31, 2022 and 2021, respectively.
NOTE-
12 INCOME TAXES
The
Company has operations in various countries and is subject to tax in the jurisdictions in which they operate, as follows:
United
States of America
VIVC
is registered in the State of Delaware and is subject to US federal corporate income tax. The U.S. Tax Cuts and Jobs Act (the Tax
Reform Act) was signed into law. The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other
things, lowering the U.S. corporate tax rate from 35% to 21% effective January 1, 2018. The Companys policy is to recognize accrued
interest and penalties related to unrecognized tax benefits in its income tax provision. The Company has accrued or paid interest or
penalties which were not material to its results of operations for the periods presented.
For
the years ended December 31, 2022 and 2021, the Company paid interest and penalties associated with tax position amounting to $9 and
$459, respectively.
The
reconciliation of income tax rate to the effective income tax rate based on income before income taxes for the years ended December 31,
2022 and 2021 are as follows:
Schedule of Effective Rate of Income Tax
Taiwan
The
Companys Taiwan branch operating in Taiwan is subject to the Taiwan Profits Tax at the income tax rates ranging from 20% on the
assessable income arising in Taiwan during its tax year. The operation in Taiwan incurred an operating loss and there is no provision
for income tax for the years ended December 31, 2022 and 2021.
Hong
Kong
The
Companys subsidiary operating in Hong Kong is subject to the Hong Kong Profits Tax at the tax rates ranging from 8.25% to 16.5%
on the assessable income arising in Hong Kong during its tax year. The operation in Hong Kong incurred an operating loss and there is
no provision for income tax for the years ended December 31, 2022 and 2021.
The
Peoples Republic of China
The
Companys subsidiary operating in The Peoples Republic of China (PRC) is subject to the PRC Income Tax at the unified
rate of 25% on the assessable income arising in PRC during its tax year.
The
reconciliation of income tax rate to the effective income tax rate based on income before income taxes for the years ended December 31,
2022 and 2021 are as follows:
Schedule of Effective Rate of Income Tax
The
following table sets forth the significant components of the deferred tax assets and liabilities of the Company as of December 31, 2022
and December 31, 2021:
Schedule of Deferred Income Taxes Assets and Liabilities
As
of December 31, 2022, the operations from the Companys continuing operations is incurred $959,664 of cumulative net
operating losses which can be carried forward to offset future taxable income. The Company has provided for a full valuation allowance
against the deferred tax assets $230,348 on the expected future tax benefits from the net operating loss from the Companys
continuing operations carry forwards as the management believes it is more likely than not that these assets will not be realized
in the future.
NOTE-
13 SHAREHOLDERS EQUITY (DEFICIT)
Authorized
Shares
The
Companys authorized shares are 5,000,000 preferred shares and 70,000,000 common shares with a par value of $0.001 per share.
Preferred
Shares
As
of December 31, 2022 and 2021, the Company had a total of 832,000 shares of its preferred stock issued and outstanding.
Common
Shares
On
February 15, 2022, the Company issued 50,000 shares of common stock to settle a debt in the amount of $50,000, at an agreed conversion
price of $1.0 per share. A loss of $2,000 on the loan settlement has been recognized in the year ended December 31, 2022.
On
March 22, 2022, the Company cancelled 60,000 shares of common stock previously issued to its former CFO due to termination of employment.
As
of December 31, 2022 and 2021, the Company had a total of 25,546,810 and 25,556,810 shares of its common stock issued and outstanding,
respectively.
NOTE-
14 NET LOSS PER SHARE OF COMMON STOCK
Basic
net (loss) income per share is computed using the weighted average number of common shares outstanding during the year. The dilutive
effect of potential common shares outstanding is included in diluted net (loss) income per share. The following table sets forth the
computation of basic and diluted net (loss) income per share for the years ended December 31, 2022 and 2021:
Schedule
of Net Loss per Share
| |
|
|
|
|
|
| |
| |
Years ended December 31, | |
| |
2022 | | |
2021 | |
Net (loss) income for basic and diluted attributable to Vivic Corp. | |
$ | (944,396 | ) | |
$ | (2,564,945 | ) |
Weighted average common stock outstanding – Basic and Diluted
| |
| 25,549,386 | | |
| 25,240,065 | |
Net (loss) income per share of common stock – basic and diluted | |
$ | (0.04 | ) | |
$ | (0.10 | ) |
NOTE-
15 RELATED PARTY TRANSACTIONS
In
support of the Companys efforts and cash requirements, it may rely on advances from related parties until such time that the Company
can support its operations or attains adequate financing through sales of its equity or traditional debt financing. There is no formal
written commitment for continued support by officers, directors, or shareholders. Amounts represent advances or amounts paid in satisfaction
of liabilities. The advances are considered temporary in nature and have not been formalized by a promissory note.
Due
to related parties represented temporary advances to the Company by the shareholders of the Company, which were unsecured, interest-free
and had no fixed terms of repayments. Imputed interests from related parties loan are not significant. The balance of due to related
parties from the Companys continuing operations was $189,618 and $451,230 as of December 31, 2022 and 2021, respectively.
During the year ended December 31, 2022, the Company borrowed $94,392 from related parties, repaid $45,490 to related parties.
The
Company paid no consulting fee to Go Right Holdings Limited, who owns approximately 22% of the Companys outstanding common stocks
as of December 31, 2022 and 2021. The Company paid $0 and $180,000 consulting fee to Go Right Holdings Limited., during the years ended
December 31, 2022 and 2021, respectively.
Apart
from the transactions and balances detailed elsewhere in these accompanying unaudited condensed consolidated financial statements, the
Company has no other significant or material related party transactions during the periods presented.
NOTE-
16 COMMITMENTS AND CONTINGENCIES
As
of December 31, 2022 and 2021, the Company has no material commitments and contingencies.
NOTE-
17 SUBSEQUENT EVENTS
On
January 3, 2023, the Company’s subsidiary namely Guangzhou Hysoul Yacht Company Limited ceased its operation and de-registered.