XML 60 R48.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Lease (Tables)
 3 Months Ended
Mar. 31, 2024
Lease [Abstract]  
Schedule of Prepaid Land Use Rights (a) Prepaid land use rights
   Prepaid land 
   lease payments 
Balance as of January 1, 2023  $12,361,163 
Amortization charge for the year   (322,160)
Foreign exchange adjustment   (326,299)
Balance as of December 31, 2023   11,712,704 
Amortization charge for the period   (79,399)
Foreign exchange adjustment   (199,339)
Balance as of March 31, 2024  $11,433,966 
Schedule of Operating Lease Expenses Operating lease expenses for the three months ended March 31, 2023 and 2024 for the capitation agreement was as follows:
   March 31,
2023		   March 31,
2024		 
Operating lease cost – straight line  $137,317   $311,260 
           
Company as lessee - Finance lease
   December 31,   March 31, 
   2023   2024 
Property, plant and equipment, at cost  $4,598,426   $8,204,817 
Accumulated depreciation   (828,351)   (2,272,295)
Impairment   (3,770,075)   (5,932,522)
Property, plant and equipment, net under finance lease   
-
    
-
 
           
Finance lease liabilities, current   1,643,864    2,031,310 
Finance lease liabilities, non-current   
-
    
-
 
Total finance lease liabilities  $1,643,864   $2,031,310 
The components of finance lease expenses for the three months ended March 31, 2023 and 2024 were as follows:
   March 31,
2023		   March 31,
2024		 
Finance lease cost:        
Depreciation of assets  $45,335   $
-
 
Interest of lease liabilities   5,115    20,213 
Total lease expense  $50,450   $20,213 

  

Lease term and discount rate:
   December 31,
2023		   March 31,
2024		 
Weighted-average remaining lease term        
Land use rights   36.9    36.7 
Operating lease   2.71    4.54 
Finance lease   0.96    0.73 
           
Weighted-average discount rate          
Land use rights   Nil    Nil 
Operating lease   4.69%   4.37%
Finance lease   1.37%   2.90%
Schedule of Maturities of Lease Liabilities The following is a schedule, by years, of maturities of lease liabilities as of March 31, 2024:
    Operating
leases		     Finance
leases		  
             
Remainder of 2024   $ 714,023     $ 2,090,218  
2025     720,586       -  
2026     600,204       -  
2027     472,255       -  
2028     460,180       -  
Thereafter     896,678       -  
Total undiscounted cash flows     3,863,926       2,090,218  
Less: imputed interest     (403,008 )     (58,908 )
Present value of lease liabilities   $ 3,460,918     $ 2,031,310  
Schedule of Supplemental Cash Flow Information Related to Leases Supplemental cash flow information related to leases where the Company was the lessee for the three months ended March 31, 2023 and 2024 was as follows:
   March 31,
2023		   March 31,
2024		 
Operating cash outflows from operating assets  $178,006   $69,957