XML 54 R43.htm IDEA: XBRL DOCUMENT v3.22.2.2
Lease (Tables)
9 Months Ended
Sep. 30, 2022
Lease [Abstract]  
Schedule of prepaid land use rights
   Prepaid land lease
payments
 
Balance as of January 1, 2021  $7,500,780 
Addition for the year   6,188,764 
Amortization charge for the year   (189,044)
Foreign exchange adjustment   296,730 
Balance as of December 31, 2021   13,797,230 
Amortization charge for the period   (258,973)
Foreign exchange adjustment   (1,456,289)
Balance as of September 30, 2022  $12,081,968 

 

Schedule of net investment in sales-type leases
   December 31,   September 30, 
   2021   2022 
Total future minimum lease payments receivable  $1,737,817   $1,203,502 
Less: unearned income, representing interest   (108,773)   (71,210)
Present value of minimum lease payments receivables   1,629,044    1,132,292 
Less: Current portion   (790,516)   (815,013)
Non-current portion  $838,528   $317,279 

 

Schedule of future minimum lease payments receivable for sales type leases
   Total         
   Minimum         
   Lease       Net 
   Payments   Amortization   Investment 
   to be   of Unearned   in Sales 
Fiscal years ending  Received   Income   Type Leases 
Remainder of 2022  $422,153   $40,172   $381,981 
2023   610,464    28,743    581,721 
2024   170,885    2,295    168,590 
2025   
-
    
-
    
-
 
2026   
-
    
-
    
-
 
Thereafter   
-
    
-
    
-
 
   $1,203,502   $71,210   $1,132,292 

 

Schedule of operating lease expenses
   Three months ended
September 30,
   Nine months ended
September 30,
 
   2021   2022   2021   2022 
Operating lease cost – straight line  $175,932   $78,845   $290,051   $437,502 
Total lease expense  $175,932   $78,845   $290,051   $437,502 

 

Schedule of finance lease
   December 31,   September 30, 
   2021   2022 
Property, plant and equipment, at cost  $
            -
   $1,835,458 
Accumulated depreciation   
-
    (197,441)
Property, plant and equipment, net under finance lease   
-
    1,638,017 
           
Finance lease liabilities, current   
-
    1,173,589 
Finance lease liabilities, non-current   
-
    
-
 
Total finance lease liabilities  $
-
   $1,173,589 

 

Schedule of finance lease expenses
   Three months ended
September 30,
   Nine months ended
September 30,
 
   2021   2022   2021   2022 
Finance lease cost:                
Depreciation of assets  $
        -
   $31,343   $
        -
   $31,343 
Interest of lease liabilities   
-
    6,235    
-
    6,235 
Total lease expense  $
-
   $37,578   $
-
   $37,578 

 

Schedule of maturities of lease liabilities
   Operating
leases
   Finance
leases
 
         
Remainder of 2022  $19,276   $356,245 
2023   320,255    831,237 
2024   36,746    
-
 
2025   37,301    
-
 
2026   33,390    
-
 
Thereafter   
-
    
-
 
Total undiscounted cash flows   446,968    1,187,482 
Less: imputed interest   (22,293)   (13,893)
Present value of lease liabilities  $424,675   $1,173,589 

 

Schedule of lease term and discount rate
   December 31,
2021
   September 30,
2022
 
Weighted-average remaining lease term        
Land use rights   38.9    38.2 
Operating leases   2.32    2.33 
Finance leases   -    0.75 
           
Weighted-average discount rate          
Land use rights   Nil    Nil 
Operating leases   5.88%   5.15%
Finance leases   -    2.52%

 

Schedule of supplemental cash flow
   Nine months ended
September 30,
 
   2021   2022 
Operating cash outflows from operating assets  $290,051   $268,740