XML 29 R17.htm IDEA: XBRL DOCUMENT

Lease

6 Months Ended

Jun. 30, 2021

Lease Disclosure [Abstract]

Lease

11.

Lease

(a)

Right-of-use assets

	Prepaid land lease
	payments
Balance as of January 1, 2021	$	7,500,780
Amortization charge for the period		(86,802	)
Foreign exchange adjustment		81,114
Balance as of June 30, 2021	$	7,495,092

Lump sum payments were made upfront to acquire the leased land from the owners with lease period for 50 years up to August 9, 2064, and no ongoing payments will be made under the terms of these land leases.

(b)

Company as Lessor

The Company derives a portion of its revenue from leasing arrangements of these vehicles to end users. Such arrangements provide for monthly payments covering the vehicles sales and interest. These arrangements meet the criteria to be accounted for as sales-type leases. Accordingly, vehicle sale net of cost is recorded as other income and recognized upon delivery of the vehicle and its acceptance by the end user. Upon the recognition of such revenue, an asset is established for the investment in sales-type leases. Interests are recognized monthly over the lease term. The components of the net investment in sales-type leases as of December 31, 2020 and June 30, 2021 are as follows:

	December 31,			June 30,
	2020			2021
Total future minimum lease payments receivable	$	1,210,305		$	2,036,355
Less: unearned income, representing interest		(124,653	)		(156,263	)
Present value of minimum lease payments receivables		1,085,652			1,880,092
Less: Current portion		(235,245	)		(749,703	)
Non-current portion	$	850,407		$	1,130,389

Vehicle sale net of cost recognized in other income (expense) from vehicle leasing was $(160) and $(91,993) for the three and six months ended June 30, 2021, respectively.

Interest income from vehicle leasing was $44,391 and $71,028 for the three and six months ended June 30, 2021, respectively

The future minimum lease payments receivable for sales type leases are as follows:

12 months ending June 30,	Total Minimum Lease Payments to be Received		Amortization of Unearned Income		Net Investment in Sales Type Leases
2022	$	839,192	$	89,489	$	749,703
2023		672,591		52,445		620,146
2024		524,572		14,329		510,243
2025		-		-		-
2026		-		-		-
Thereafter		-		-		-
		2,036,355		156,263		1,880,092

(c)

Operating lease

On January 14, 2021, Nanjing Daxin entered into a lease agreement for manufacturing, warehouse and office space in Tianjing with a three year term, commencing on March 1, 2021 and expiring on February 29, 2024. The monthly rental payment is approximately $11,325 (RMB73,143) per month.

On April 6, 2021, Nanjing CBAK entered into a lease agreement for warehouse space in Nanjing with a three year term, commencing on April 15, 2021 and expiring on April 14, 2024. The monthly rental payment is approximately $15,134 (RMB97,743) per month.

On June 1, 2021, Nanjing Daxin entered into a lease agreement for manufacturing, warehouse and office space in Wuxi with a three year term, commencing on June 1, 2021 and expiring on May 31, 2024. The monthly rental payment is approximately $36,865 (RMB238,095) per month for the first year and approximately $43,009 (RMB277,778) per month from the second year.

The following is a schedule, by years, of maturities of lease liabilities as of June 30, 2021:

	Operating leases
12 months ending June 30,
2022	$	1,275,989
2023		833,612
2024		-
2025		-
Thereafter		-
Total undiscounted cash flows		2,109,601
Less: imputed interest		(141,408	)
Present value of lease liabilities	$	1,968,193

Lease term and discount rate
	June 30, 2021
Weighted-average remaining lease term - years		2.69
Weighted-average discount rate (%)		6.175	%

Operating lease expenses for the three and six months ended June 30, 2020 and 2021 for the capitation agreement was as follows:

	Three months ended June 30,				Six months ended June 30,
	2020		2021		2020		2021

Operating lease cost – straight line		-		104,067		-		114,119
Total lease expense		-		104,067	$	-	$	114,119