U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2024
OR
☐ TRANSITION REPORT UNDER SECTION 13 OR
15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number: 333-232839
BIO ESSENCE CORP.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)
California
(STATE OR OTHER JURISDICTION OF INCORPORATION
OR ORGANIZATION)
94-3349551
(IRS EMPLOYEE IDENTIFICATION NO.)
2955 Main Street, Ste 300 Irvine CA
92614
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
888-816-1494
(ISSUER TELEPHONE NUMBER)
Indicate by check mark whether the registrant
(1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant
has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that
the registrant was required to submit and post such files).
Yes ☒ No ☐
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☒ |
| | Emerging Growth company | ☐ |
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b)
of the Act:
Title of Each Class | | Trading Symbol | | Name of Exchange on Which Registered |
N/A | | N/A | | N/A |
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of the latest practicable date, the Company
has 38,009,000 shares of its common stock issued and outstanding.
TABLE OF CONTENTS
PART I - FINANCIAL INFORMATION
Item 1. Financial Statement
BIO ESSENCE CORPORATION
BALANCE
SHEETS
| |
AS OF
SEPTEMBER 30,
2024 | | |
AS OF
DECEMBER 31,
2023 | |
| |
(UNAUDITED) | | |
| |
ASSETS | |
| | |
| |
| |
| | |
| |
CURRENT ASSETS | |
| | |
| |
Cash and equivalents | |
$ | 29,818 | | |
$ | - | |
Accounts receivable | |
| 65,470 | | |
| - | |
Receivable due from disposal of discontinued operations | |
| 400,000 | | |
| 300,000 | |
Prepayment to vendors | |
| 21,000 | | |
| - | |
Other receivables | |
| 197,294 | | |
| - | |
Deposit | |
| 2,000 | | |
| - | |
Total current assets | |
| 715,582 | | |
| 300,000 | |
| |
| | | |
| | |
NONCURRENT ASSETS | |
| | | |
| | |
Security deposit | |
| - | | |
| 52,545 | |
Right-of-use assets, net | |
| - | | |
| 1,427,918 | |
Property and equipment, net | |
| - | | |
| 3,688 | |
Intangible assets, net | |
| 391 | | |
| 567 | |
Total non-current assets | |
| 391 | | |
| 1,484,718 | |
| |
| | | |
| | |
Assets classified as held for sale | |
| - | | |
| 973,862 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 715,973 | | |
$ | 2,758,580 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' DEFICIT | |
| | | |
| | |
| |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Bank overdraft | |
$ | - | | |
$ | 9,436 | |
Accounts payable | |
| 32,110 | | |
| 12,453 | |
Customer deposit | |
| 146,000 | | |
| - | |
Accrued liabilities and other payables | |
| 336,604 | | |
| 137,700 | |
Accrued interest on government loans | |
| 2,324 | | |
| 2,377 | |
Operating lease liabilities | |
| 911,209 | | |
| 495,217 | |
Government loans payable - current portion | |
| 1,344 | | |
| 4,596 | |
Loan from shareholders | |
| 1,637,377 | | |
| 1,788,677 | |
Total current liabilities | |
| 3,066,968 | | |
| 2,450,456 | |
| |
| | | |
| | |
NONCURRENT LIABILITIES | |
| | | |
| | |
Operating lease liabilities | |
| 535,082 | | |
| 938,409 | |
Government loans payable | |
| 55,450 | | |
| 53,120 | |
Total non-current liabilities | |
| 590,532 | | |
| 991,529 | |
| |
| | | |
| | |
Liabilities classified as held for sale | |
| - | | |
| 976,889 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 3,657,500 | | |
| 4,418,874 | |
| |
| | | |
| | |
COMMITMENTS AND CONTINGENCIES | |
| | | |
| | |
| |
| | | |
| | |
STOCKHOLDERS’ DEFICIT | |
| | | |
| | |
Preferred stock $0.0001 par value; authorized shares 10,000,000, no shares issued and outstanding as of September 30, 2024 and December 31, 2023 | |
| - | | |
| - | |
Common stock $0.0001 par value; authorized shares 100,000,000; issued and outstanding shares 38,009,000 as of September 30, 2024 and December 31, 2023 | |
| 3,801 | | |
| 3,801 | |
Additional paid in capital | |
| 7,476,379 | | |
| 7,476,379 | |
Accumulated deficit | |
| (10,421,707 | ) | |
| (9,140,474 | ) |
| |
| | | |
| | |
TOTAL STOCKHOLDERS' DEFICIT | |
| (2,941,527 | ) | |
| (1,660,294 | ) |
| |
| | | |
| | |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | |
$ | 715,973 | | |
$ | 2,758,580 | |
The accompanying notes are
an integral part of these unaudited financial statements.
BIO
ESSENCE CORPORATION STATEMENTS OF OPERATIONS
(UNAUDITED)
| |
NINE MONTHS ENDED SEPTEMBER
30, | | |
THREE MONTHS ENDED SEPTEMBER
30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenues | |
$ | 176,385 | | |
$ | - | | |
$ | 134,690 | | |
$ | - | |
Cost of revenues | |
| 66,206 | | |
| - | | |
| 53,698 | | |
| - | |
Gross profit | |
| 110,179 | | |
| - | | |
| 80,992 | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
Selling | |
| - | | |
| - | | |
| - | | |
| - | |
General and administrative | |
| 573,469 | | |
| 150,114 | | |
| 227,440 | | |
| 82,644 | |
| |
| | | |
| | | |
| | | |
| | |
Total operating expenses | |
| 573,469 | | |
| 150,114 | | |
| 227,440 | | |
| 82,644 | |
| |
| | | |
| | | |
| | | |
| | |
Loss from operations | |
| (463,290 | ) | |
| (150,114 | ) | |
| (146,448 | ) | |
| (82,644 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expenses) | |
| | | |
| | | |
| | | |
| | |
Interest expense | |
| (1,617 | ) | |
| (1,652 | ) | |
| (536 | ) | |
| (548 | ) |
Other income | |
| 33,086 | | |
| 4,868 | | |
| - | | |
| 1,200 | |
Other expenses | |
| (1,105,537 | ) | |
| (73,058 | ) | |
| (1,052,509 | ) | |
| (23,058 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other expenses, net | |
| (1,074,068 | ) | |
| (69,842 | ) | |
| (1,053,045 | ) | |
| (22,406 | ) |
| |
| | | |
| | | |
| | | |
| | |
Loss before income tax | |
| (1,537,358 | ) | |
| (219,956 | ) | |
| (1,199,493 | ) | |
| (105,050 | ) |
| |
| | | |
| | | |
| | | |
| | |
Income tax expense | |
| 800 | | |
| 1,600 | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
Net loss from continuing operations | |
| (1,538,158 | ) | |
| (221,556 | ) | |
| (1,199,493 | ) | |
| (105,050 | ) |
| |
| | | |
| | | |
| | | |
| | |
Loss from discontinued operations | |
| (120,827 | ) | |
| (556,636 | ) | |
| - | | |
| (209,792 | ) |
Gain from disposal of discontinued operations | |
| 377,752 | | |
| - | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
Net loss | |
$ | (1,281,233 | ) | |
$ | (778,192 | ) | |
| (1,199,493 | ) | |
$ | (314,842 | ) |
| |
| | | |
| | | |
| | | |
| | |
Basic weighted average shares outstanding | |
| 38,009,000 | | |
| 35,261,747 | | |
| 38,009,000 | | |
| 38,009,000 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net loss per share | |
$ | (0.03 | ) | |
$ | (0.02 | ) | |
$ | (0.03 | ) | |
$ | (0.01 | ) |
The accompanying notes are
an integral part of these unaudited financial statements.
BIO
ESSENCE CORPORATION STATEMENTS OF STOCKHOLDERS' DEFICIT
NINE AND THREE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(UNAUDITED)
| |
COMMON STOCK - | | |
COMMON STOCK - | | |
ADDITIONAL PAID IN | | |
ACCUMULATED | | |
| |
| |
SHARES | | |
AMOUNT | | |
CAPITAL | | |
DEFICIT | | |
TOTAL | |
| |
| | |
| | |
| | |
| | |
| |
Balance at January 1, 2024 | |
| 38,009,000 | | |
$ | 3,801 | | |
$ | 7,476,379 | | |
$ | (9,140,474 | ) | |
$ | (1,660,294 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net income for the period | |
| - | | |
| - | | |
| - | | |
| 133,938 | | |
| 133,938 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at March 31, 2024 | |
| 38,009,000 | | |
| 3,801 | | |
| 7,476,379 | | |
| (9,006,536 | ) | |
| (1,526,356 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (215,678 | ) | |
| (215,678 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at June 30, 2024 | |
| 38,009,000 | | |
| 3,801 | | |
| 7,476,379 | | |
| (9,222,214 | ) | |
| (1,742,034 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (1,199,493 | ) | |
| (1,199,493 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at September 30, 2024 | |
| 38,009,000 | | |
$ | 3,801 | | |
$ | 7,476,379 | | |
$ | (10,421,707 | ) | |
$ | (2,941,527 | ) |
| |
COMMON STOCK - | | |
COMMON STOCK - | | |
ADDITIONAL PAID IN | | |
ACCUMULATED | | |
| |
| |
SHARES | | |
AMOUNT | | |
CAPITAL | | |
DEFICIT | | |
TOTAL | |
| |
| | |
| | |
| | |
| | |
| |
Balance at January 1, 2023 | |
| 33,009,000 | | |
$ | 3,301 | | |
$ | 4,926,879 | | |
$ | (8,168,595 | ) | |
$ | (3,238,415 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (178,836 | ) | |
| (178,836 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at March 31, 2023 | |
| 33,009,000 | | |
| 3,301 | | |
| 4,926,879 | | |
| (8,347,431 | ) | |
| (3,417,251 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (284,515 | ) | |
| (284,515 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Shares issued for shareholder's loan settlement | |
| 5,000,000 | | |
| 500 | | |
| 2,549,500 | | |
| - | | |
| 2,550,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at June 30, 2023 | |
| 38,009,000 | | |
| 3,801 | | |
| 7,476,379 | | |
| (8,631,946 | ) | |
| (1,151,766 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (314,842 | ) | |
| (314,842 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at September 30, 2023 | |
| 38,009,000 | | |
$ | 3,801 | | |
$ | 7,476,379 | | |
$ | (8,946,788 | ) | |
$ | (1,466,608 | ) |
The accompanying notes are
an integral part of these unaudited financial statements.
BIO
ESSENCE CORPORATION STATEMENTS OF CASH FLOWS
(UNAUDITED)
| |
NINE MONTHS ENDED SEPTEMBER
30, | |
| |
2024 | | |
2023 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | | |
| | |
Net loss | |
$ | (1,281,233 | ) | |
$ | (778,192 | ) |
Adjustments to reconcile loss to net cash provided by (used in) operating activities: | |
| | | |
| | |
Depreciation and amortization expenses | |
| 853 | | |
| 7,235 | |
Loss on note conversion | |
| - | | |
| 50,000 | |
Loss on disposal of fixed assets | |
| 3,012 | | |
| 23,058 | |
(Income) loss from discontinued operations | |
| (256,925 | ) | |
| 556,636 | |
Operating lease expense | |
| 436,742 | | |
| 48,527 | |
Impairment loss of ROU asset | |
| 1,050,940 | | |
| - | |
Changes in assets / liabilities: | |
| | | |
| | |
Accounts receivable | |
| (65,470 | ) | |
| - | |
Other receivables | |
| (197,294 | ) | |
| - | |
Receivable from sale of BEP | |
| 300,000 | | |
| - | |
Prepayment and deposits | |
| 29,545 | | |
| (50,000 | ) |
Accounts payable | |
| 19,655 | | |
| (7,100 | ) |
Customer deposit | |
| 146,000 | | |
| - | |
Accrued liability and other payables | |
| 197,297 | | |
| (4,800 | ) |
Accrued interest | |
| (53 | ) | |
| 137 | |
Taxes payable | |
| 1,607 | | |
| - | |
Payment of lease liability | |
| (47,100 | ) | |
| (47,100 | ) |
| |
| | | |
| | |
Net cash provided by (used in) operating activities from continuing operations | |
| 337,576 | | |
| (201,599 | ) |
Net cash used in operating activities from discontinued
operations | |
| (136,777 | ) | |
| (619,980 | ) |
| |
| | | |
| | |
Net cash provided by (used in) operating activities | |
| 200,799 | | |
| (821,579 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Payment for leasehold improvement | |
| - | | |
| (3,614 | ) |
| |
| | | |
| | |
Net cash used in investing activities from continue operations | |
| - | | |
| (3,614 | ) |
Net cash used in investing activities from discontinued
operations | |
| - | | |
| - | |
| |
| | | |
| | |
Net cash used in investing activities | |
| - | | |
| (3,614 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Bank overdraft | |
| (9,436 | ) | |
| 2,050 | |
Loan from / repayment to shareholders | |
| (151,300 | ) | |
| 865,491 | |
Payment of SBA loan | |
| (922 | ) | |
| (788 | ) |
| |
| | | |
| | |
Net cash provided by (used in) financing activities from continuing operations | |
| (161,658 | ) | |
| 866,753 | |
Net cash used in financing activities from discontinued operations | |
| (9,323 | ) | |
| (47,733 | ) |
| |
| | | |
| | |
Net cash provided by (used in) financing activities | |
| (170,981 | ) | |
| 819,020 | |
| |
| | | |
| | |
NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS | |
| 29,818 | | |
| (6,173 | ) |
| |
| | | |
| | |
CASH & CASH EQUIVALENTS, BEGINNING OF PERIOD | |
| - | | |
| 6,262 | |
| |
| | | |
| | |
CASH & CASH EQUIVALENTS, END OF PERIOD | |
$ | 29,818 | | |
$ | 89 | |
| |
| | | |
| | |
Supplemental Cash flow data: | |
| | | |
| | |
Income tax paid | |
$ | 800 | | |
$ | 3,200 | |
Interest paid | |
$ | 5,771 | | |
$ | 16,958 | |
| |
| | | |
| | |
Supplemental disclosures of non-cash financing activities: | |
| | | |
| | |
Conversion of loan from shareholders to common shares | |
$ | - | | |
$ | 2,500,000 | |
Recognition of ROU asset and operating lease liability | |
$ | - | | |
$ | 1,589,863 | |
The accompanying notes are
an integral part of these unaudited financial statements.
BIO ESSENCE CORPORATION
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2024
(UNAUDITED) AND DECEMBER 31, 2023
1. ORGANIZATION AND DESCRIPTION
OF BUSINESS
Bio Essence Corporation
(“the Company” or “Bio Essence”) was incorporated in 2000 in the state of California. Fusion Diet Systems (“FDS”)
was incorporated in 2010 in the state of Utah. Bio Essence and FDS have been under common control since 2016. Bio Essence and FDS are
mainly engaged in manufacturing and distributing health supplement products. In January 2017, Bio Essence incorporated two subsidiaries
in the state of California: Bio Essence Pharmaceutical Inc. (“BEP”) and Bio Essence Herbal Essentials, Inc. (“BEH”),
Bio Essence transferred its manufacturing operation to BEP and transferred its distributing operation to BEH. On March 1, 2017, the 100%
shareholder of FDS transferred all of her ownership in FDS to Bio Essence. On December 7, 2021, the Company dissolved FDS. On December
12, 2023, the Company entered into an agreement with Newways Inc. to sell the 100% equity ownership of BEP for $300,000. On March
28, 2024, the Company entered into an agreement with Health Up Inc. to sell the 100% equity ownership of BEH for $400,000. Bio Essence
incorporated a wholly owned subsidiary McBE Pharma Inc. (“McBE”) in the state of California, McBE will be engaged in developing,
manufacturing and sales of prescription medicine. McBE has not engaged in any operations since its inception. On April 15, 2024, the
Company dissolved McBE.
2. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation and
Consolidation
The accompanying
consolidated financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US
GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim
financial reporting. The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements
are presented in U.S. dollars (“$”). The consolidated financial statements for the nine and three months ended September
30, 2024, include the financial statements of the Company and its subsidiaries, BEH (up to disposal date), and McBE (up to dissolution
date). All significant inter-company transactions and balances were eliminated in consolidation.
Reclassification
Certain
prior period accounts have been reclassified in conformity with the current period’s presentation. These reclassifications had
no impact on the reported results of operations and cash flows.
Going Concern
The Company
incurred net loss of $1,281,233 and $778,192 for the nine months ended September 30, 2024 and 2023, respectively. The Company
incurred net losses of $1,199,493 and $314,842 for the three months ended September 30,
2024 and 2023, respectively. The Company also had an accumulated deficit of $10,421,707 as of September 30, 2024. These conditions
raise substantial doubt about the Company’s ability to continue as a going concern. The Company disposed non-profitable subsidiaries
BEH and BEP, and is actively seeking other business opportunities including expanding OEM business and looking for potential acquisition
targets. Management also intends to raise funds by way of a private or public offering, or by obtaining loans from banks or others. While
the Company believes in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on
reasonable terms and conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern
is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenue and its ability
to raise additional funds by way of a public or private offering. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Use of Estimates
In preparing
financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported
amounts of revenues and expenses during the reporting period.
Significant
estimates, required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve
for obsolete and slow-moving inventories. Actual results could differ from those estimates.
Leases
The Company
follows ASC 842 and determines if an arrangement is a lease or contains a lease at inception. Operating leases are included in operating
lease right-of-use (“ROU”) assets, and operating lease liabilities (current and non-current) in the Company’s consolidated
balance sheets. Finance leases are included in property and equipment, and finance lease liabilities (current and non-current) in the
Company’s consolidated balance sheets.
ROU assets
represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments
arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of
lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company generally uses
the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease
payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The
Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will
exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The Company
elected the package of practical expedients permitted under the transition guidance to combine the lease and non-lease components as
a single lease component for operating leases associated with the Company’s office space lease, and to keep leases with an initial
term of 12 months or less off the balance sheet and recognize the associated lease payments in the consolidated statements of income
on a straight-line basis over the lease term.
ROU assets
are reviewed for impairment when indicators of impairment are present. ROU assets from operating and finance leases are subject to the
impairment guidance in ASC 360, Property, Plant, and Equipment, as ROU assets are long-lived nonfinancial assets. The Company recognized
$1,050,940 impairment loss of ROU assets during the nine and three months ended September 30, 2024.
Cash and Cash Equivalents
For financial
statement purposes, the Company considers all highly liquid investments with an original maturity of three months or less to be cash
equivalents.
Credit Losses
On January1,
2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses
(Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an
expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the
credit loss accounting standard has no material impact on the Company’s consolidated financial statements as of January 1,
2023.
The Company’s
account receivables and other receivables in the balance sheet are within the scope of ASC Topic 326. As the Company has limited
customers and debtors, the Company uses the loss-rate method to evaluates the expected credit losses on an individual basis. When
establishing the loss rate, the Company makes the assessment on various factors, including historical experience, credit-worthiness of
customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors
that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions for allowance when
facts and circumstances indicate that the receivable is unlikely to be collected.
Expected
credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect
a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously
reserved for, the Company will reduce the specific allowance for credit losses.
Accounts Receivable, Net
The Company’s
policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts
receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes
in customer payment patterns to evaluate the adequacy of these reserves. As of September 30, 2024 and December 31, 2023, there was no
bad debt allowance. As of December 31, 2023, the bad debt allowance from discontinued operation (BEH) was $2,252.
Inventory
Inventories
are stated at the lower of cost or net realizable value with cost determined on a weighted-average basis. Management compares the cost
of inventories with the net realizable value and an allowance is made for writing down their inventories to net realizable value, if
lower.
Property and Equipment
Property
and equipment are stated at cost, less accumulated depreciation, and impairment losses, if any. Major repairs and betterments that significantly
extend original useful lives or improve productivity are capitalized and depreciated over the period benefited. Maintenance and repairs
are expensed as incurred. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation
are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of property and equipment
is provided using the straight-line method for substantially all assets as follows:
Leasehold improvements | |
7-10 years |
Office furniture | |
5 years |
Impairment of Long-Lived
Assets
Long-lived
assets, which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Recoverability
of long-lived assets to be held and used is measured by comparing of the carrying amount of an asset to the estimated undiscounted future
cash flows expected to be generated by it. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an
impairment charge is recognized by the amount by which the carrying amount of the asset exceeds its fair value (“FV”). FV
is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. Based
on its review, the Company believes that, as of September 30, 2024 and December 31, 2023, there was no significant impairments of its
long-lived assets.
Income Taxes
Income
taxes are accounted for using an asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income
Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current
period and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s
financial statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized
in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred
tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or
all of the deferred tax assets will not be realized.
The Company
follows ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. ASC Topic 740 also provides guidance on recognition of income tax assets and
liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated
with tax positions, accounting for income taxes in interim periods, and income tax disclosures.
Under the
provisions of ASC Topic 740, when tax returns are filed, it is likely that some positions taken would be sustained upon examination by
the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position
that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which,
based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination,
including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions.
Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more
than 50% likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with
tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in
the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon
examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling,
general and administrative expenses in the statement of income.
At September
30, 2024 and December 31, 2023, the Company did not take any uncertain positions that would necessitate recording a tax related liability.
The Company files a U.S. income tax return. With few exceptions, the Company’s U.S. income tax return filed for the years ending
on December 31, 2019 and thereafter are subject to examination by the relevant taxing authorities.
The Company
accounts for income taxes in interim periods in accordance with FASB ASC 740-270, “Interim Reporting.” The Company has determined
an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during
the Company’s fiscal year to its best current estimate. The estimated annual effective tax rate is applied to the year-to-date
ordinary income (or loss) at the end of the interim period.
Revenue Recognition
The Company
recognizes revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the
performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance
obligations in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
Revenue
is measured at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time,
typically upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected
amortization period of the asset that it would have recognized is one year or less or the amount is immaterial.
Revenues
from sales of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts
with the Company’s customers, and are recognized when the goods are delivered to the customers.
Product
revenue reserves, which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts,
returns and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified
as reductions of accounts receivable as the amount is payable to the Company’s customers.
Revenues
from manufacture or OEM services are recognized when the manufacture process is completed pursuant to the customers’ requirement
and the manufactured goods were delivered to the customers.
The Company’s
return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make
within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving
the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules
are not returnable. The amount for return of products was immaterial for the nine and three months ended September 30, 2024 and 2023.
Cost of Revenue
Cost of
goods sold (“COGS”) consists primarily of finished goods purchased from other manufacturers, material costs, labor costs
and related overhead that are directly attributable to the production of the products. Write-down of inventory to lower of cost or net
realizable value is also recorded in COGS.
Cost of
manufacture service/OEM consists primarily of direct labor costs and related overhead that are directly attributable to the manufacture
process.
Shipping and Handling Costs
Shipping
and handling costs related to delivery of finished goods are included in selling expenses. During the nine months ended September
30, 2024 and 2023, shipping and handling costs from continuing operations were $1,286 and $nil, respectively. During the three
months ended September 30, 2024 and 2023, shipping and handling costs from continuing operations were $1,286 and $nil,
respectively.
During
the nine months ended September 30, 2024 and 2023, shipping and handling costs from discontinued operations were $8,009 and $32,596,
respectively. During the three months ended September 30, 2024 and 2023, shipping and handling costs from discontinued operations were
$nil and $12,638, respectively.
Advertising
Advertising
expenses consist primarily of costs of promotion and marketing for the Company’s image and products, and costs of direct advertising,
and are included in selling expenses. The Company expenses all advertising costs as incurred. During the nine and three months ended
September 30, 2024 and 2023, advertising expenses from continuing operations were $nil and $nil, and $nil and $nil, respectively.
During
the nine months ended September 30, 2024 and 2023, advertising expenses from discontinued operations were $1,228 and $63,912, respectively.
During the three months ended September 30, 2024 and 2023, advertising expenses from discontinued operations were $nil and $10,778,
respectively.
Fair Value (“FV”)
of Financial Instruments
Certain
of the Company’s financial instruments, including cash and equivalents, accrued liabilities and accounts payable, carrying amounts
approximate their FV due to their short maturities. FASB ASC Topic 825, “Financial Instruments,” requires disclosure of the
FV of financial instruments held by the Company. The carrying amounts reported in the balance sheets for current liabilities each qualify
as financial instruments and are a reasonable estimate of their FV because of the short period of time between the origination of such
instruments and their expected realization and the current market rate of interest.
Fair Value Measurements and
Disclosures
ASC Topic
820, “Fair Value Measurements and Disclosures,” defines FV, and establishes a three-level valuation hierarchy for disclosures
of FV measurement that enhances disclosure requirements for FV measures. The three levels are defined as follow:
|
● |
Level 1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
|
|
|
|
● |
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset
or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
|
|
|
|
● |
Level 3 inputs to the valuation
methodology are unobservable and significant to the FV measurement. |
As of September
30, 2024 and December 31, 2023, the Company did not identify any assets and liabilities that are required to be presented on the balance
sheet at FV. The carrying value of cash, accounts receivable, prepaid expenses, advances to suppliers, accounts payable, taxes payable,
other payables and accrued liabilities approximate estimated fair values because of their short maturities.
Share-based Compensation
The Company
accounts for share-based compensation awards in accordance with ASC 718, “Compensation – Stock Compensation”. The cost
of services received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated
statement of operations based on the estimated fair value of those awards on the grant date and amortized on a straight-line basis over
the requisite service period or vesting period. The Company records forfeitures as they occur.
Earnings (Loss) per Share
(EPS)
Basic EPS
is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS is computed
similar to basic net income per share except that the denominator is increased to include the number of additional common shares that
would have been outstanding if all the potential common shares pertaining to warrants, stock options, and similar instruments had been
issued and if the additional common shares were dilutive. Diluted EPS are based on the assumption that all dilutive convertible shares
and stock options and warrants were converted or exercised. Dilution is computed by applying the treasury stock method for the outstanding
unvested restricted stock, options and warrants, and the if-converted method for the outstanding convertible instruments. Under the treasury
stock method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later)
and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Under the if-converted
method, outstanding convertible instruments are assumed to be converted into common stock at the beginning of the period (or at the time
of issuance, if later). There were no potentially dilutive securities outstanding (options and warrants) for the nine and three months
ended September 30, 2024 and 2023.
Concentration of Credit Risk
Financial
instruments that potentially subject the Company to credit risk consist primarily of accounts and other receivables. The Company does
not require collateral or other security to support these receivables. The Company conducts periodic reviews of the financial condition
and payment practices of its customers to minimize collection risk on accounts receivable.
For the
nine months ended September 30, 2024, the Company had three major customers accounted for 22.65%, 17.91%, and 10.92%, respectively,
of the Company’s total sales. For the nine months ended September 30, 2023, one major customer accounted for 22% of the Company’s
total sales.
For the
three months ended September 30, 2024, three major customers accounted for 30%, 16% and 14%, respectively, of the Company’s total
sales. For the three months ended September 30, 2023, no customers accounted for more than 10% of the Company’s total sales.
For the
nine and three months ended September 30, 2024, the Company had one major vendor accounted for 100% of the Company’s
total purchases.
The Company
had four major vendors accounted for 29%, 15%, 12% and 10%, respectively, of total purchases during the nine months
ended September 30, 2023.
The Company
had four major vendors accounted for 23%, 15%, 14%, 14%, respectively, of total purchases during the three
months ended September 30, 2023.
Segment Reporting
ASC Topic
280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management
approach model is based on the way a company’s chief operating decision maker organizes segments within the Company for making
operating decisions assessing performance and allocating resources. Reportable segments are based on products and services, geography,
legal structure, management structure, or any other manner in which management disaggregates a company.
Management
determined the Company’s operations constitute a single reportable segment in accordance with ASC 280. The Company operates exclusively
in one business and industry segment: manufacture and sale of health supplement products.
New Accounting Pronouncements
In November
2023, the FASB issued ASU 2023-07, the amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily
through enhanced disclosures about significant segment expenses that are regularly provided to the chief operating decision maker and
included within each reported measure of segment profit or loss. In addition, the amendments enhance interim disclosure requirements,
clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements
for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable
“investors to better understand an entity’s overall performance” and assess “potential future cash flows.”
The amendments in ASU 2023-07 are effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods
within fiscal years beginning after December 15, 2024. The Company’s management does not believe the adoption of ASU 2023-09 will
have a material impact on its financial statements and disclosures.
In December
2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09), which requires disclosure
of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes paid, among other disclosure
requirements. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company’s
management does not believe the adoption of ASU 2023-09 will have a material impact on its financial statements and disclosures.
The Company
does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect
on the Company’s consolidated financial position, statements of comprehensive income and cash flows.
3. DISCONTINUED OPERATIONS
Disposal of BEP
On December
12, 2023, the Company entered into a Stock Purchase Agreement (“SPA”) with Newways, Inc., a California corporation (“Newways”)
whereby the Company agreed to sell to Newways its wholly owned subsidiary, BEP, in exchange for cash consideration of $300,000. Newways
is not a related party of the Company. The transaction was closed on December 31, 2023. The Company recorded $67,451 gain on disposal
of the subsidiary, which was the difference between the selling price of $300,000 and the carrying value of the net assets of $232,549 of
the disposal entity. The following table summarizes the carrying value of the assets and liabilities of BEP at December 31, 2023.
| |
AS OF DECEMBER 31, | |
| |
2023 | |
ASSETS | |
| |
CURRENT ASSETS | |
| |
Accounts receivable, net | |
$ | 143,164 | |
Other receivables | |
| 710,084 | |
Prepaid expenses | |
| 7,288 | |
Inventory, net | |
| 5,266 | |
Property and equipment, net | |
| 208,241 | |
Intangible assets, net | |
| - | |
TOTAL ASSETS | |
$ | 1,074,043 | |
| |
| | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | |
| | |
CURRENT LIABILITIES | |
| | |
Bank overdraft | |
$ | 7,806 | |
Accounts payable | |
| 27,884 | |
Taxes payable | |
| 9,993 | |
Accrued liabilities and other payables | |
| 727,657 | |
Accrued interest on government loans | |
| 592 | |
Finance lease liabilities | |
| 11,003 | |
Loan payables | |
| 10,340 | |
Finance lease liabilities | |
| 24,643 | |
Loan payables | |
| 15,221 | |
Government loans payable | |
| 6,355 | |
TOTAL LIABILITIES | |
$ | 841,494 | |
Net Assets | |
$ | 232,549 | |
Consideration | |
| 300,000 | |
Gain on disposal | |
$ | 67,451 | |
Disposal
of BEH
On March
28, 2024, the Company entered into a Stock Purchase Agreement (“SPA”) with Health Up Inc., a California corporation (“HUT”),
an unrelated party whereby the Company agreed to sell to HUT its wholly owned subsidiary, BEH, in exchange for cash consideration of
$400,000. The transaction was closed on April 1, 2024. The Company recorded $377,752 gain on disposal of the subsidiary, which was
the difference between the selling price of $400,000 and the carrying value of the net assets of $22,248 of the disposal entity. The
following table summarizes the carrying value of the assets and liabilities of BEH at March 31, 2024.
| |
As of March 31, 2024 | |
ASSETS | |
| |
CURRENT ASSETS | |
| |
Cash and equivalents | |
$ | 114 | |
Accounts receivable, net | |
| 43,164 | |
Other receivables | |
| 877,749 | |
Prepaid expenses | |
| 52,419 | |
Security deposit | |
| 5,364 | |
Inventory, net | |
| 184,590 | |
Property and equipment, net | |
| 92,274 | |
ROU, Net | |
| 112,213 | |
TOTAL ASSETS | |
$ | 1,367,887 | |
| |
| | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | |
| | |
CURRENT LIABILITIES | |
| | |
Bank overdraft | |
$ | 2,532 | |
Accounts payable | |
| 183,170 | |
Taxes payable | |
| 14,515 | |
Accrued liabilities and other payables | |
| 841,390 | |
Accrued interest on government loans | |
| 13,603 | |
Finance lease liabilities | |
| 2,694 | |
Operating lease liability | |
| 50,331 | |
Loan from officer | |
| 29,000 | |
Finance lease liabilities | |
| 695 | |
Operating lease liability | |
| 61,996 | |
Government loans payable | |
| 145,714 | |
TOTAL LIABILITIES | |
$ | 1,345,640 | |
Net Assets | |
$ | 22,248 | |
Consideration | |
| 400,000 | |
Gain on disposal | |
$ | 377,752 | |
The operations
of BEP and BEH was accounted for as discontinued operations in the accompanying consolidated financial statements for all periods
presented. The following table presents the components of discontinued operations reported in the consolidated statements of operations:
| |
For the three months ended
September 30, | |
| |
2024 | | |
2023 | |
Revenue, Net | |
$ | - | | |
$ | 155,695 | |
Cost of Revenues | |
| - | | |
| 130,924 | |
Gross Profit | |
| - | | |
| 24,771 | |
Operating Expenses | |
| - | | |
| 289,275 | |
| |
| | | |
| | |
Loss from Operations | |
| - | | |
| (264,504 | ) |
Other Income (Expenses) | |
| | | |
| | |
Interest expense | |
| - | | |
| (3,394 | ) |
Other income (expenses) | |
| - | | |
| 58,106 | |
| |
| | | |
| | |
Total Other Income, net | |
| - | | |
| 54,712 | |
Loss Before Income Taxes | |
| - | | |
| (209,792 | ) |
Income Tax Expense | |
| - | | |
| - | |
Net Loss from Discontinued Operations | |
$ | - | | |
$ | (209,792 | ) |
| |
For the nine months ended
September 30, | |
| |
2024 | | |
2023 | |
Revenue, Net | |
$ | 153,865 | | |
$ | 756,598 | |
Cost of Revenues | |
| 76,592 | | |
| 455,630 | |
Gross Profit | |
| 77,273 | | |
| 300,968 | |
Operating Expenses | |
| 192,652 | | |
| 898,925 | |
| |
| | | |
| | |
Loss from Operations | |
| (115,379 | ) | |
| (597,957 | ) |
Other Income (Expenses) | |
| | | |
| | |
Interest expense | |
| (4,154 | ) | |
| (16,098 | ) |
Other income (expenses) | |
| (1,294 | ) | |
| 59,019 | |
| |
| | | |
| | |
Total Other Expenses | |
| (5,448 | ) | |
| 42,921 | |
Loss Before Income Taxes | |
| (120,827 | ) | |
| (555,036 | ) |
Income Tax Expense | |
| - | | |
| 1,600 | |
Net Loss from Discontinued Operations | |
$ | (120,827 | ) | |
$ | (556,636 | ) |
4. RECEIVABLE DUE FROM DISPOSAL
OF DISCONTINUED OPERATIONS
As of September
30, 2024 and December 31, 2023, receivable due from disposal of discontinued operations was $400,000 and $300,000, respectively.
Receivable due from disposal of discontinued operations mainly consisted of receivables from disposal of subsidiaries BEH and BEP.
5. OTHER RECEIVABLES
As of September
30, 2024 and December 31, 2023, other receivable was $197,294 and $0, respectively. Other receivables mainly consisted of outstanding
receivables from BEH.
As of December
31, 2023, other receivables from discontinued operation (BEH) was $877,749, respectively.
6. INVENTORY
Inventory
from the Company’s continuing operations was $nil and $nil at September 30, 2024 and December 31, 2023, respectively.
As of December 31, 2023, the
total inventory from discontinued operation (BEH) was $143,259, respectively.
7. DEPOSIT
As of September
30, 2024, deposit mainly consisted of the office rent deposit of $2,000 (one-year operating lease effective on June 1, 2024).
The Company
made a security deposit of $50,000 (non-current security deposit) for a lease of BEC that was effective on September 1, 2023. On
February 29, 2024, the Management decided an early termination of this lease; as a result, the landlord didn’t return the security
deposit.
As of December
31, 2023, the security deposit from the company’s discontinued operation (BEH) was for rent of the Company’s office of $41,841,
respectively.
8. PROPERTY AND EQUIPMENT,
NET
Property
and equipment from the company’s continuing operations consisted of the following at September 30, 2024 and December 31, 2023:
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
(unaudited) | | |
| |
Leasehold improvements | |
$ | - | | |
$ | 3,614 | |
Office furniture and equipment | |
| 56,505 | | |
| 56,505 | |
Total | |
| 56,505 | | |
| 60,119 | |
Less: accumulated depreciation | |
| (56,505 | ) | |
| (56,431 | ) |
Net | |
$ | - | | |
$ | 3,688 | |
Depreciation
expense for the nine months ended September 30, 2024 and 2023 from the Company’s continuing operations were $677 and $7,059,
respectively.
Depreciation
expense for the three months ended September 30, 2024 and 2023 from the Company’s continuing operations were $nil and $2,370,
respectively.
As of December
31, 2023, the net total property and equipment from discontinued operation (BEH) was $94,454, respectively.
9. INTANGIBLE ASSETS, NET
Intangible
assets from the company’s continuing operations consisted of the following as of September 30, 2024 and December 31, 2023:
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
(unaudited) | | |
| |
Computer Software | |
$ |
36,928 | | |
$ |
36,928 | |
Trademark | |
| 2,350 | | |
| 2,350 | |
Total | |
| 39,278 | | |
| 39,278 | |
Less: accumulated amortization | |
| (38,887 | ) | |
| (38,711 | ) |
Net | |
$ | 391 | | |
$ | 567 | |
Amortization
of intangible assets from the company’s continuing operations were $176 and $176 for the nine months ended September
30, 2024 and 2023, respectively.
Amortization
of intangible assets from the company’s continuing operations were $59 and $59 for the three months ended September 30,
2024 and 2023, respectively.
Estimated
amortization for the existing intangible assets with finite lives from the company’s continuing operations for each of the
next five years at September 30, 2024 is as follows: $236, $155, nil, nil and nil.
10.
ACCRUED LIABILITIES AND OTHER PAYABLES
Accrued
liabilities and other payables from the company’s continuing operations consisted of the payables to BEP of $336,604 and $137,700,
respectively, at September 30, 2024 and December 31, 2023, as a result of disposal of BEP and BEH.
As of December
31, 2023, the total accrued expenses and other payables from discontinued operation (BEH) was $833,911, respectively.
11.
GOVERNMENT LOANS PAYABLE
In May
and June 2020, BEH, BEP and FDS received total of $215,600 from the Economic Injury Disaster Loan (“EIDL loan”) from
the SBA after deducting $100 Uniform Commercial Code (“UCC”) handling charge and filing fee for each company. This is
a low-interest federal disaster loan for working capital to small businesses and non-profit organizations of any size suffering
substantial economic injury as a result of the Coronavirus (COVID-19), to help the businesses to meet financial obligations and operating
expenses that could have been met had the disaster not occurred. This loan has interest of 3.75% and is not forgivable. The maturity
of the loan is 30 years, installment payments including principal and interest of $515 monthly will begin 12 months from
the date of the promissory note. On March 4, 2022, The FDS transferred its EIDL loan to BEC due to the dissolution of FDS. The SBA
extended the deferment period to allow small businesses and not-for-profits that received EIDL funds do not have to begin payments on
the loan until 30 months after the date of the note. Accordingly, the company began to make installment payments in the fourth quarter
2022.
As of September
30, 2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:
Year Ending | |
Amount | |
September 30, 2025 | |
$ | 1,344 | |
September 30, 2026 | |
| 1,395 | |
September 30, 2027 | |
| 1,448 | |
September 30, 2028 | |
| 1,504 | |
September 30, 2029 | |
| 1,561 | |
Thereafter | |
| 49,542 | |
Total | |
$ | 56,794 | |
12. RELATED PARTY TRANSACTIONS
Loans from Shareholder
At September
30, 2024 and December 31, 2023, the Company held loans from one major shareholder (also the Company’s senior officer) for $1,028,746 and
$1,180,046, respectively. At September 30, 2024 and December 31, 2023, the Company held loan from another major shareholder for $608,631 for
settling the litigation. There are no written loan agreements for these loans. These loans are unsecured, non-interest bearing and have
no fixed terms of repayment, and therefore, deemed payable on demand. Cash flows from loans from shareholder are classified as cash flows
from financing activities.
On May
31, 2023, the Board of Directors of Bio Essence Corp. (the “Company”), approved a debt-to-equity conversion. The Company
and Ms. Yan (the Company’s Chief Executive Officer also the Company’s major shareholder) agreed to a debt conversion
whereby Ms. Yan receives 5,000,000 shares of the Company’s common stock in exchange for retirement of the $2,500,000 debt.
The Board of Directors of the Company executed the Consent Resolution on June 2, 2023. On June 2, 2023, the closing price of the Company’s
common stocks trading on OTC Market was $0.51 per share. The Company incurred $50,000 loss from this conversion.
13. INCOME TAXES
The Company
and its subsidiaries are subject to 21% federal corporate income tax in US.
At September
30, 2024 and December 31, 2023, the Company had net operating loss (“NOL”) for income tax purposes; for federal income
tax purposes, the NOL arising in tax years beginning after 2017 may only reduce 80% of a taxpayer’s taxable income, and
may be carried forward indefinitely; for California income tax purposes, the entire NOL can be carried forward up to 20 years.
The Company
has NOL carry-forwards for Federal and California income tax purposes of $2.33 million and $2.27 million at September
30, 2024 and December 31, 2023, respectively. No tax benefit was reported with respect to these NOL carry-forwards in the accompanying
consolidated financial statements because the Company believes the realization of the Company’s net deferred tax assets for the
NOL for both federal and California State of approximately $0.65 million as of September 30, 2024, was not considered more
likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are fully offset by a full valuation allowance.
Components
of the Company’s deferred tax assets from the company’s continuing operations as of September 30, 2024 and December 31, 2023
are as follows:
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
(unaudited) | | |
| |
Net deferred tax assets (liability): | |
| | |
| |
Depreciation and amortization expense | |
$ | 1,914 | | |
$ | 477 | |
Expected income tax benefit from NOL carry-forwards | |
| 650,728 | | |
| 634,425 | |
Less: valuation allowance | |
| (652,642 | ) | |
| (634,902 | ) |
Deferred tax assets, net of valuation allowance | |
$ | - | | |
$ | - | |
Income Tax Provision in
the Statements of Operations
A reconciliation
of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes
from the company’s continuing operations for the nine months ended September 30, 2024
and 2023 is as follows:
| |
2024 | | |
2023 | |
| |
(unaudited) | | |
(unaudited) | |
Federal statutory income tax expense (benefit) rate | |
| (21.00 | )% | |
| (21.00 | )% |
State statutory income tax (benefit) rate, net of effect of
state income tax deductible to federal income tax | |
| (6.98 | )% | |
| (6.98 | )% |
Permanent difference | |
| (28.45 | )% | |
| - | % |
Change in valuation allowance | |
| 56.36 | % | |
| 28.71 | % |
Effective income tax rate | |
| (0.07 | )% | |
| 0.73 | % |
A reconciliation
of the consolidated federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes
from the company’s continuing operations for the three months ended September 30,
2024 and 2023 is as follows:
| |
2024 | | |
2023 | |
| |
(unaudited) | | |
(unaudited) | |
Federal statutory income tax expense (benefit) rate | |
| (21.00 | )% | |
| (21.00 | )% |
State statutory income tax (benefit) rate, net of effect of
state income tax deductible to federal income tax | |
| (6.98 | )% | |
| (6.98 | )% |
Permanent difference | |
| (27.50 | )% | |
| - | % |
Change in valuation allowance | |
| 55.49 | % | |
| 29.78 | % |
Effective income tax rate | |
| 0.00 | % | |
| 0.00 | % |
The provision
for income tax expense for the continuing operations for the nine months ended September 30,
2024 and 2023 consisted of the following:
| |
2024 | | |
2023 | |
| |
(unaudited) | | |
(unaudited) | |
Income tax expense – current | |
$ | 800 | | |
$ | 1,600 | |
Income tax benefit – current | |
| - | | |
| - | |
Total income tax expense | |
$ | 800 | | |
$ | 1,600 | |
The provision
for income tax expense for the continuing operations for the three months ended September 30,
2024 and 2023 consisted of the following:
|
|
2024 |
|
|
2023 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
Income tax
expense – current |
|
$ |
- |
|
|
$ |
- |
|
Income
tax benefit – current |
|
|
- |
|
|
|
- |
|
Total income tax expense |
|
$ |
- |
|
|
$ |
- |
|
14. LEASES
Operating Leases
Warehouse and office lease
Effective
October 1, 2018, the Company entered a 62.5 month lease for a facility including warehouse and office in the City of Irvine,
California, with a security deposit of $41,841. The monthly rent is approximately $16,200 with a 3% increase each year.
The lease provided an option to extend at lease maturity for another five-years, with six months prior written notice of lessee’s
intention to extend the lease. The Company’s CEO is the guarantor of this lease. Lessor will have the right to proceed against
guarantor following any breach or default by lessee without first proceeding against lessee and without previous notice to or demand
upon either lessee or guarantor. At the commence of the lease, the Management intended to use the option to extend 3 more years
in the lease term. Lately, the Management decided to let the lease expire without renew on September 30, 2023.
On May
18, 2023, the Company entered a 36 months lease for a facility including warehouse and office in the City of Irvine, California,
with a security deposit of $50,000, effective on September 1, 2023. The monthly rent is approximately $47,100 with a 3%
increase each year. On February 29, the Management moved out from the facilities and decided to seek early termination of this lease.
The $50,000 security deposit was not returned to the Company and the negotiation of early termination is still ongoing as of the
reporting date. As of September, 30, 2024, the Company recorded the full impairment of ROU
asset of $1.05 million and kept $1.45 million lease liabilities associated with this lease in the Company’s consolidated financial
statements due to uncertainty of the negotiation with the landlord.
The components
of lease costs for continuing operations, lease term and discount rate with respect of warehouse and office lease with an initial term
of more than 12 months are as follows:
| |
Nine Months Ended September
30, 2024 | | |
Nine Months Ended September
30, 2023 | |
| |
(unaudited) | | |
(unaudited) | |
Operating lease cost | |
$ | 436,742 | | |
$ | 48,527 | |
Weighted Average Remaining Lease Term - Operating leases including
options to renew | |
| - | | |
| - | |
Weighted Average Discount Rate - Operating leases | |
| 5 | % | |
| 5 | % |
| |
Three Months Ended September
30, 2024 | | |
Three Months Ended September
30, 2023 | |
| |
(unaudited) | | |
(unaudited) | |
Operating lease cost | |
$ | 145,581 | | |
$ | 48,527 | |
Weighted Average Remaining Lease Term - Operating leases including
options to renew | |
| - | | |
| - | |
Weighted Average Discount Rate - Operating leases | |
| 5 | % | |
| 5 | % |
Finance lease (discontinued
operations)
Effective
March 15, 2022, the company entered two 39-months lease for two copiers with same vendor for a monthly payment of $234 and
$214, respectively. Effective June 24, 2022, the company entered two leases for two forklifts with a term of 60 months for
each, and the monthly payment was $383 and $451, respectively. At the lease expiration date, the Company has the option to purchase
the copier for $1 each. The leases were disposed as a result of disposal of BEP on December 31, 2023 and disposal of BEH on March
31, 2024.
The components
of lease costs, lease term and discount rate with respect of the copier lease with an initial term of more than 12 months are as follows:
| | Nine Months Ended September 30, 2024 | | | Nine Months Ended September 30, 2023 | |
| | (unaudited) | | | (unaudited) | |
Finance lease cost | | | | | | |
Amortization | | $ | 653 | | | $ | 9,687 | |
Interest on lease liabilities | | | 48 | | | | 1,793 | |
Total finance lease cost | | $ | 701 | | | $ | 11,480 | |
Weighted Average Remaining Lease Term - Finance leases | | | - | | | | 3.29 | |
Weighted Average Discount Rate – Finance leases | | | 5 | % | | | 5 | % |
| |
Three Months Ended September
30, 2024 | | |
Three Months Ended September
30, 2023 | |
| |
(unaudited) | | |
(unaudited) | |
Finance lease cost | |
| | |
| |
Amortization | |
$ | - | | |
$ | 3,270 | |
Interest on lease liabilities | |
| - | | |
| 543 | |
Total finance lease cost | |
$ | - | | |
$ | 3,813 | |
Weighted Average Discount Rate – Finance leases | |
| 5 | % | |
| 5 | % |
15. LOAN PAYABLES
In June
2021, BEP, the discontinued entity entered a loan agreement of $14,549 for purchasing a videojet with interest rate of 14.11%
and a term of three-years. In September 2021, BEP entered another loan agreement of $39,218 for purchasing a spectrophotometer workstation
with interest rate of 10.26% and a term of five-years. The Company recorded interest expense of $3,524 and $4,899 during
the years ended December 31, 2023 and 2022, respectively. The loan was disposed as a result of disposal of BEP on December 31, 2023.
16.
SUBSEQUENT EVENTS
The Company
follows the guidance in FASB ASC 855-10 for the disclosure of subsequent events. The Company evaluated subsequent events through the
date the financial statements were issued and determined the Company did not have any material subsequent event.
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Business Overview
Bio Essence Corporation
(“the Company” or “Bio Essence”) was incorporated in 2000 in the state of California. Fusion Diet Systems (“FDS”)
was incorporated in 2010 in the state of Utah. Bio Essence and FDS have been owned under common control since 2016. Bio Essence and FDS
are mainly engaged in manufacturing and distributing health supplement products. In January 2017, Bio Essence incorporated two subsidiaries
in the state of California: BEP and BEH, Bio Essence transferred its manufacturing operation into BEP, and transferred its distributing
operation into BEH. On March 1, 2017, the 100% shareholder of FDS transferred all her ownership in FDS into Bio Essence. On December
7, 2021, the Company dissolved FDS. On November 12, 2021, Bio Essence incorporated a wholly owned subsidiary McBE Pharma Inc. (“McBE”)
in the state of California, McBE will be engaged in research and development and manufacture of prescription medicine. As a result of
the ownership restructure, BEP, BEH, and MCBE became wholly owned subsidiaries of Bio Essence, and Bio Essence serves as a holding corporation
for these subsidiaries. McBE has not engaged in any operations since its inception. On December 12, 2023, the Company entered into
an agreement with Newway Inc to sell the 100% equity ownership of BEP for $300,000. On March 28, 2024, the Company entered into an agreement
with Health Up Inc to sell the 100% equity ownership of BEH for $400,000. On April 15, 2024, the Company dissolved McBE.
The primary focus of
BEP is producing products for BEH, along with providing OEM services to other companies. BEH targets healthcare practitioners with herbal
products in the form of granules, capsules, pills and tablets. It also offers special formulation service to practitioners. The Company
intends to develop the subsidiary into an integrated healthcare platform that provides customers direct connections with integrative
healthcare practitioners such as dietitians, nutraceutical practitioners, and other practitioners in this discipline worldwide.
Related Party
Transactions
Loans from Officer
On September 30, 2024
and December 31, 2023, the Company had loans from one major shareholder (also the Company’s senior officer) of $1,028,746 and $1,180,046,
respectively. On September 30, 2024 and December 31, 2023, the Company had loan from another major shareholder for $608,631 for settling
the litigation. There are no written loan agreements for these loans. These loans are unsecured, non-interest bearing and have no fixed
terms of repayment, and therefore, deemed payable on demand.
On May 31, 2023, the
Board of Directors of the Company, approved a debt-to-equity conversion. The Company and Ms. Yan (the Company’s Chief Executive
Officer also the major shareholder) agreed to a debt conversion whereby Ms. Yan receives 5,000,000 shares of the Company’s
common stock in exchange for retirement of the $2,500,000 debt. The Board of Directors of the Company executed the Consent Resolution
on June 2, 2023. On June 2, 2023, the closing price of the Company’s common stocks trading on OTC Market was $0.51 per share. The
Company incurred a $50,000 loss on this conversion.
Critical Accounting
Policies and Estimates
Our management’s
discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements (“CFS”),
which were prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets
and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements as well as the reported
net sales and expenses during the reporting periods. On an ongoing basis, we evaluate our estimates and assumptions. We base our estimates
on historical experience and various other factors that we believe are reasonable under the circumstances, the results of which form
the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or conditions.
While our significant
accounting policies are more fully described in Note 2 to our CFS, we believe the following accounting policies are the most critical
to assist you in fully understanding and evaluating this management discussion and analysis.
Basis of Presentation
The accompanying consolidated
financial statements (“CFS”) are prepared in conformity with U.S. Generally Accepted Accounting Principles (“US GAAP”) and
applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting.
The functional currency of Bio Essence is U.S. dollars (“$’’). The accompanying financial statements are presented
in U.S. dollars (“$”). The consolidated financial statements include the financial statements of the Company and its subsidiaries,
BEH (up to disposal date), and McBE (up to dissolution date). All significant inter-company transactions and balances were eliminated
in consolidation.
Going Concern
The Company incurred
net losses of $1,281,233 and $778,192 for the nine months ended September 30, 2024 and 2023, respectively. The Company incurred
net losses of $1,199,493 and $314,842 for the three months ended June 30, 2024 and 2023, respectively. The Company also had an
accumulated deficit of $10,421,707 from the company’s continuing operations as of September 30, 2024. These conditions raise
substantial doubt about the Company’s ability to continue as a going concern. The Company plans to increase its income by strengthening
its sales force, providing attractive sales incentive programs, and increasing marketing and promotion activities. Management also intends
to raise additional funds by way of a private or public offering, or by obtaining loans from banks or others. While the Company believes
in the viability of its strategy to generate sufficient revenue and in its ability to raise additional funds on reasonable terms and
conditions, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the
Company’s ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds
by way of a public or private offering. The financial statements do not include any adjustments that might result from the outcome of
this uncertainty.
Use of Estimates
In preparing financial
statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosures of contingent assets and liabilities at the dates of the financial statements, as well as the reported amounts of revenues
and expenses during the reporting period.
Significant estimates,
required by management, include the recoverability of long-lived assets, allowance for doubtful accounts, and the reserve for obsolete
and slow-moving inventories. Actual results could differ from those estimates.
Credit Losses
On January1,
2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses
(Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an
expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the
credit loss accounting standard has no material impact on the Company’s consolidated financial statements as of January 1,
2023.
The Company’s
account receivables and other receivables in the balance sheet are within the scope of ASC Topic 326. As the Company has limited
customers and debtors, the Company uses the loss-rate method to evaluates the expected credit losses on an individual basis. When
establishing the loss rate, the Company makes the assessment on various factors, including historical experience, credit-worthiness of
customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors
that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions for allowance when
facts and circumstances indicate that the receivable is unlikely to be collected.
Expected
credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect
a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously
reserved for, the Company will reduce the specific allowance for credit losses.
Accounts Receivable, Net
The Company’s
policy is to maintain an allowance for potential credit losses on accounts receivable. Management reviews the composition of accounts
receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes
in customer payment patterns to evaluate the adequacy of these reserves. As of September 30, 2024 and December 31, 2023, there was no
bad debt allowance. As of December 31, 2023, the bad debt allowance from discontinued operation (BEH) was $2,252.
Revenue Recognition
The Company recognizes
revenues following the five-step model prescribed under ASC 606: (i) identify contract(s) with a customer; (ii) identify the performance
obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations
in the contract; and (v) recognize revenues when (or as) we satisfy the performance obligation.
Revenue is measured
at the amount of consideration we expect to receive in exchange for the sale of our product, which occurs at a point in time, typically
upon delivery to the customer. The Company expenses incremental costs of obtaining a contract as and when incurred if the expected amortization
period of the asset that it would have recognized is one year or less or the amount is immaterial.
Revenues from sales
of goods are measured at net of reserves established for applicable discounts and allowances that are offered within contracts with the
Company’s customers, and are recognized when the goods are delivered to the customers.
Product revenue reserves,
which are classified as a reduction in product revenues, are generally characterized in the following categories: discounts, returns
and rebates. These reserves are based on estimates of the amounts earned or to be claimed on the related sales and are classified as
reductions of accounts receivable as the amount is payable to the Company’s customers.
Revenues from manufacture
services are recognized when the manufacture process is completed pursuant to the customers’ requirement and the finished goods
were delivered to the customers.
The Company’s
return policy allows for the return of damaged or defective products and shipment errors. A notice of damage or wrong items should make
within five days from receiving the goods, and actual return of the products must be completed within 30 days from the date of receiving
the goods. Delayed notification for damaged or wrong products will not be accepted for return or exchange. Custom formulas and capsules
are not returnable. The amount for return of products was immaterial for the nine and three months ended September 30, 2024 and 2023.
Results of operations
Comparison of
continuing operations for the nine months ended September 30, 2024 and 2023
The following table
sets forth the results of our operations for the periods indicated as a percentage of net sales. Certain columns may not
add due to rounding.
| |
2024 | | |
% of Sales | | |
2023 | | |
% of Sales | | |
Dollar Increase (Decrease) | | |
Percent Increase (Decrease) | |
Revenues | |
$ | 176,385 | | |
| 100.00 | % | |
$ | - | | |
| - | % | |
$ | 176,385 | | |
| 100.00 | % |
Cost of revenues | |
| 66,206 | | |
| 37.53 | % | |
| - | | |
| - | % | |
| 66,206 | | |
| 100.00 | % |
Gross profit | |
| 110,179 | | |
| 62.47 | % | |
| - | | |
| | % | |
| 110,179 | | |
| 100.00 | % |
Selling expenses | |
| - | | |
| - | % | |
| - | | |
| - | % | |
| - | | |
| - | % |
General and administrative expenses | |
| 573,469 | | |
| 325.12 | % | |
| 150,114 | | |
| - | % | |
| 423,355 | | |
| 282.02 | % |
Total operating expenses | |
| 573,469 | | |
| 325.12 | % | |
| 150,114 | | |
| - | % | |
| 423,355 | | |
| 282.02 | % |
Loss from operations | |
| (463,290 | ) | |
| (262.66 | )% | |
| (150,114 | ) | |
| - | % | |
| (313,176 | ) | |
| 208.63 | % |
Other expenses, net | |
| (1,074,068 | ) | |
| (608.93 | )% | |
| (69,842 | ) | |
| - | % | |
| (1,004,226 | ) | |
| 1437.85 | % |
Loss before income taxes | |
| (1,537,358 | ) | |
| (871.59 | )% | |
| (219,956 | ) | |
| - | % | |
| (1,317,402 | ) | |
| 598.94 | % |
Income tax expense | |
| 800 | | |
| 0.45 | % | |
| 1,600 | | |
| - | % | |
| (800 | ) | |
| (50.00 | )% |
Net loss from continuing operations | |
| (1,538,158 | ) | |
| (872.05 | )% | |
| (221,556 | ) | |
| - | % | |
| (1,316,602 | ) | |
| 594.25 | % |
Loss from discontinued operations | |
| (120,827 | ) | |
| (68.50 | )% | |
| (556,636 | ) | |
| - | % | |
| 435,809 | | |
| (78.29 | )% |
Gain from disposal of discontinued operations | |
| 377,752 | | |
| 214.16 | % | |
| - | | |
| - | | |
| 377,752 | | |
| 100.00 | % |
Net loss | |
$ | (1,281,233 | ) | |
| (726.38 | )% | |
$ | (778,192 | ) | |
| - | % | |
$ | (503,041 | ) | |
| (64.64 | )% |
Revenues
Revenues from the
company’s continuing operations for the nine months ended September 30, 2024 and 2023 were $176,385 and $nil, respectively.
We had $37,414 product sales, $136,109 OEM service revenue, and $2,861 other revenue for the nine months ended September 30, 2024. Revenues
from the company’s discontinued operations for the nine months ended September 30, 2024 and 2023 were $153,865 and $756,598, respectively.
Costs of revenues
Costs of revenues from
the company’s continuing operations for the nine months ended September 30, 2024 and 2023 was $66,206 and $nil, respectively.
We had $17,974 cost of sales for products, $45,693 cost for OEM service revenue, and $2,539 other costs for the nine months ended September
30, 2024. Costs of revenues from the company’s discontinued operations for the nine months ended September 30, 2024 and
2023 was $76,592 and $455,630, respectively.
Gross profit
For the factors mentioned
above, the gross profit from the company’s continuing operations for the nine months ended September 30, 2024 and 2023
was $110,179 and $nil, respectively. The gross profit from the company’s discontinued operations for the nine months ended September
30, 2024 and 2023 was $77,273 and $300,968, respectively.
Operating expenses
Selling expenses consisted
mainly of advertising, show expense, products marketing, shipping expenses, and promotion expenses. Selling expense from the company’s
continuing operations was $nil for the nine months ended September 30, 2024, compared to $nil for the nine months ended September
30, 2023. Selling expense from the company’s discontinued operations was $13,716 for the nine months ended September 30, 2024,
compared to $96,509 for the nine months ended September 30, 2023.
General and administrative
expenses consisted mainly of employee salaries and welfare, business meeting, utilities, accounting, consulting, and legal expenses.
General and administrative expenses from the company’s continuing operations were $573,469 for the nine months ended
September 30, 2024, compared to $150,114 for the nine months ended September 30, 2023, an increase of $423,355 or 282.02%, the increase
was mainly due to increased office rent by $396,217, increased consulting fee by $23,265, increased other G&A expenses by $3,873.
General and administrative expenses from the company’s discontinued operations was $178,936 for the nine months ended September
30, 2024, compared to $802,416 for the nine months ended September 30, 2023.
Other expenses, net
Other expenses from
the company’s continuing operations was $1,074,068 and $69,842 for the nine months ended September 30, 2024 and 2023, respectively.
For the nine months ended September 30, 2024, other expenses mainly consisted of interest expense of $1,617, impairment of ROU asset
of $1,050,940 due to early termination of the lease, and other expenses of $54,597, which was partly offset by other income of $33,086.
For the nine months ended September 30, 2023, other expenses mainly consisted of interest expense of $1,652, other expenses of $73,058,
which was partly offset by net other income of $4,868. Other expenses from the company’s discontinued operations were $5,448 for
the nine months ended September 30, 2024, compared to $42,921 for the nine months ended September 30, 2023.
Net loss from continuing
operations
We had a net loss of
$1,538,158 from the company’s continuing operations for the nine months ended September 30, 2024, compared to $221,556
for the nine months ended September 30, 2023, an increase of $1,316,602 or 594.25%.
Net loss from discontinued
operations
We had net gain of $256,925
from the company’s discontinued operations for the nine months ended September 30, 2024 compared to net loss of $556,636 for the
nine months end ended September 30, 2023.
Comparison of
continuing operations for the three months ended September 30, 2024 and 2023
The following table
sets forth the results of our operations for the periods indicated as a percentage of net sales. Certain columns may not
add due to rounding.
| |
2024 | | |
% of
Sales | | |
2023 | | |
% of
Sales | | |
Dollar
Increase
(Decrease) | | |
Percent
Increase
(Decrease) | |
Revenues | |
$ | 134,690 | | |
| 100.00 | % | |
$ | - | | |
| - | % | |
$ | 134,690 | | |
| 100.00 | % |
Cost of revenues | |
| 53,698 | | |
| 39.87 | % | |
| - | | |
| - | % | |
| 53,698 | | |
| 100.00 | % |
Gross profit | |
| 80,992 | | |
| 60.13 | % | |
| - | | |
| | % | |
| 80,992 | | |
| 100.00 | % |
Selling expenses | |
| - | | |
| - | % | |
| - | | |
| - | % | |
| - | | |
| - | % |
General and administrative expenses | |
| 227,440 | | |
| 168.86 | % | |
| 82,644 | | |
| - | % | |
| 144,796 | | |
| 175.20 | % |
Total operating expenses | |
| 277,440 | | |
| 168.86 | % | |
| 82,644 | | |
| - | % | |
| 144,796 | | |
| 175.20 | % |
Loss from operations | |
| (146,448 | ) | |
| (108.73 | )% | |
| (82,644 | ) | |
| - | % | |
| (63,804 | ) | |
| 77.20 | % |
Other expenses, net | |
| (1,053,045 | ) | |
| (781.83 | )% | |
| (22,406 | ) | |
| - | % | |
| (1,030,639 | ) | |
| 4599.83 | % |
Loss before income taxes | |
| (1,199,493 | ) | |
| (890.56 | )% | |
| (105,050 | ) | |
| - | % | |
| (1,094,443 | ) | |
| 1041.83 | % |
Income tax expense | |
| - | | |
| - | % | |
| - | | |
| - | % | |
| - | | |
| - | % |
Net loss from continuing operations | |
| (1,199,493 | ) | |
| (890.56 | )% | |
| (105,050 | ) | |
| - | % | |
| (1,094,443 | ) | |
| 1041.83 | )% |
Loss from discontinued operations | |
| - | | |
| - | % | |
| (209,792 | ) | |
| - | % | |
| 209,792 | | |
| (100.00 | )% |
Net loss | |
$ | (1,199,493 | ) | |
| (890.56 | )% | |
$ | (314,842 | ) | |
| - | % | |
$ | (884,651 | ) | |
| 280.98 | % |
Revenues
Revenues from the company’s
continuing operations for the three months ended September 30, 2024 and 2023 were $134,690 and $nil, respectively, an increase of $134,690.
Revenues from the company’s discontinued operations for the three months ended September 30, 2024 and 2023 were $nil and $155,695,
respectively.
Costs of revenues
Costs of revenues from
the company’s continuing operations for the three months ended September 30, 2024 and 2023 was $53,698 and $nil, respectively.
Costs of revenues from the company’s discontinued operations for the three months ended September 30, 2024 and 2023 was
$nil and $130,924, respectively.
Gross profit
For the factors mentioned
above, the gross profit from the company’s continuing operations for the three months ended September 30, 2024 and 2023
was $80,992 and $nil, respectively. The gross profit from the company’s discontinued operations for the three months ended September
30, 2024 and 2023 was $nil and $24,771, respectively.
Operating expenses
Selling expenses consisted
mainly of advertising, show expense, products marketing, shipping expenses, and promotion expenses. Selling expense from the company’s
continuing operations was $nil for the three months ended September 30, 2024, compared to $nil for the three months ended September
30, 2023. Selling expense from the company’s discontinued operations was $nil for the three months ended September 30, 2024, compared
to $23,416 for the three months ended September 30, 2023.
General and administrative
expenses consisted mainly of employee salaries and welfare, business meeting, utilities, accounting, consulting, and legal expenses.
General and administrative expenses from the company’s continuing operations were $227,440 for the three months ended
September 30, 2024, compared to $82,466 for the three months ended September 30, 2023, an increase of $144,796 or 175.20%, the increase
was mainly due to increased rent expense by $137,366, increased salary by $10,000, which was partly offset by Office CAM fee of $6,280.
General and administrative expenses from the company’s discontinued operations was $nil for the three months ended September 30,
2024, compared to $265,859 for the three months ended September 30, 2023.
Other income (expenses),
net
Other expenses from
the company’s continuing operations was $1,053,045 and $22,406 for the three months ended September 30, 2024 and 2023, respectively.
For the three months ended September 30, 2024, other expenses were mainly the impairment of ROU asset of $1,050,940 due to early termination
of the lease, and interest expense of $536. For the three months ended September 30, 2023, other expenses mainly consisted of interest
expense of $548, and other expenses of $23,058, which was partly offset by net other income of $1,200. Other income from the company’s
discontinued operations was $nil for the three months ended September 30, 2024, compared to $54,712 for the three months ended September
30, 2023.
Net loss from continuing
operations
We had a net loss of
$1,199,493 from the company’s continuing operations for the three months ended September 30, 2024, compared to $105,050
for the three months ended September 30, 2023, an increase of $1,094,443 or 1041.83%.
Net loss from
discontinued operations
We had net loss of $nil
for the three months ended September 30, 2024, compared to net loss of $209,792 from discontinued operations for the three months end
ended September 30, 2023.
Liquidity and
Capital Resources
As of September 30,
2024, from the company’s continuing operations, we had cash and equivalents of $29,818, other current assets of $685,764,
other current liabilities of $3,066,968, working capital deficit of $2,351,386, a current ratio of 0.23:1. As of December 31, 2023, from
the company’s continuing operations, we had cash and equivalents of $nil, bank overdraft of $9,436, other current assets of
$300,000, other current liabilities (excluding bank overdraft) of $2,441,020, working capital deficit of $2,150,456, a current ratio
of 0.12:1.
The following is a summary
of cash provided by or used in each of the indicated types of activities during the nine months ended September 30, 2024, and 2023, respectively.
| |
2024 | | |
2023 | |
Net cash provided by (used in) operating activities for continuing operations | |
$ | 337,576 | | |
$ | (201,599 | ) |
Net cash used in operating activities for discontinued operations | |
| (136,777 | ) | |
| (619,980 | ) |
Net cash provided by (used in) operating activities | |
| 200,799 | | |
| (821,579 | ) |
| |
| | | |
| | |
Net cash used in investing activities for continuing operations | |
| - | | |
| (3,614 | ) |
Net cash used in investing activities for discontinued operations | |
| - | | |
| - | |
Net cash used in investing activities | |
| - | | |
| (3,614 | ) |
| |
| | | |
| | |
Net cash provided by (used in) financing activities for continuing operations | |
| (161,658 | ) | |
| 866,753 | |
Net cash used in financing activities for discontinued operations | |
| (9,323 | ) | |
| (47,733 | ) |
Net cash provided by (used in) financing activities | |
$ | (170,981 | ) | |
$ | 819,020 | |
Net cash provided
by (used in) operating activities for continuing operations
Net cash provided by
operating activities for continuing operations was $337,576 for the nine months ended September 30, 2024, compared to net cash
used in operating activities of $201,599 in 2023. The increase of cash inflow of $539,175 from operating activities of continuing operations
for the nine months ended September 30, 2024 was principally attributable to $300,000 payment received from sale of BEP, decreased prepayment
and deposits to vendors by $79,545, decreased payment on accounts payable by $26,755, increased payment from customer deposit by $146,000,
and decreased payment on accrued labilities and other payables by $202,097; which was partly offset by decreased collection from accounts
receivable by $65,470, and decreased payment collected on other receivables by $197,294.
Net cash used in
investing activities for continuing operations
Net cash used in investing
activities for continuing operations was $nil for the nine months ended September 30, 2024, compared to net cash used in investing activities
for continuing operations of $3,614 in 2023, which was mainly for leasehold improvements.
Net cash provided
by (used in) financing activities for continuing operations
Net cash used in financing
activities for continuing operations was $161,658 for the nine months ended September 30, 2024, compared to net cash provided by financing
activities for continuing operations of $866,753 in 2023. The net cash used in financing activities for nine months ended September 30,
2024 mainly consisted of $151,300 loan repayment to one major shareholder (also the senior officer), decreased bank overdraft of $9,436,
and payment of government loan of $922. The net cash provided by financing activities for the nine months ended September 30, 2023 consisted
of proceeds of $865,491 from loan from one major shareholder (also the senior officer), and increased bank overdraft of $2,050, partly
offset by payment of government loans of $788.
Our current liabilities
exceed current assets at September 30, 2024, and we incurred substantial losses and cash outflows from operating activities in the periods
presented. We may have difficulty meeting upcoming cash requirements. As of September 30, 2024, our principal source of funds was loans
from an officer (also is the Company’s major shareholder). As of September 30, 2024, we believe we will need $1.2 million cash
to continue our current business for the next 12 months. In addition to our continuous effort to improve our sales and net profits, we
have explored and continue to explore other options to provide additional financing to fund future operations as well as other possible
courses of action. Such actions may include, but are not limited to, securing lines of credit, sales of debt or equity securities (which
may result in dilution to existing shareholders), loans and cash advances from other third parties or banks, and other similar actions.
There can be no assurance that we will be able to obtain additional funding (if needed), on acceptable terms or at all, through a sale
of our common stock, loans from financial institutions, or other third parties, or any of the actions discussed above. If we cannot sustain
profitable operations, and additional capital is unavailable, lack of liquidity could have a material adverse effect on our business
viability, financial position, results of operations and cash flows.
Contractual Obligations
Long-Term Debts
Government loans
In May and June 2020,
BEH, BEP and FDS received total of $215,600 from the Economic Injury Disaster Loan (“EIDL loan”) from the SBA after
deducting $100 Uniform Commercial Code (“UCC”) handling charge and filing fee for each company. This is a low-interest
federal disaster loan for working capital to small businesses and non-profit organizations of any size suffering substantial economic
injury as a result of the Coronavirus (COVID-19), to help the businesses to meet financial obligations and operating expenses that could
have been met had the disaster not occurred. This loan has interest of 3.75% and is not forgivable. The maturity of the loan is
30 years, installment payments including principal and interest of $515 monthly will begin 12 months from the date of the promissory
note. On March 4, 2022, The FDS transferred its EIDL loan to BEC due to the dissolution of FDS. The SBA extended the deferment period
to allow small businesses and not-for-profits that received EIDL funds do not have to begin payments on the loan until 30 months after
the date of the note. Accordingly, the company began to make installment payments in the fourth quarter 2022.
As of September 30,
2024, the future minimum EIDL loan payments from the company’s continuing operations to be paid by year are as follows:
Year Ending | |
Amount | |
| |
(unaudited) | |
September 30, 2025 | |
$ | 1,344 | |
September 30, 2026 | |
| 1,395 | |
September 30, 2027 | |
| 1,448 | |
September 30, 2028 | |
| 1,504 | |
September 30, 2029 | |
| 1,561 | |
Thereafter | |
| 49,542 | |
Total | |
$ | 56,794 | |
Off-Balance Sheet
Arrangements
We have not entered
into any financial guarantees or other commitments to guarantee the obligations of any third parties. We have not entered into any derivative
contracts that are indexed to our shares and classified as shareholder’s equity or that are not reflected in our consolidated financial
statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves
as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides
financing, liquidity, market risk or credit support to us or engages in leasing, hedging or research and development services with us.
Item 3. Quantitative
and Qualitative Disclosures About Market Risk.
As a smaller reporting company, as defined in
17 CFR § 229.10(f)(1), we are not required to provide the information requested by this Item.
Item 4. Controls and
Procedures.
The Company’s Chief Executive Officer,
Yin Yan, and Chief Financial Officer, William Sluss, are responsible for establishing and maintaining disclosure controls and procedures
for the Company.
Evaluation of Disclosure Controls and Procedures
For purposes of this Item 4, the term disclosure
controls and procedures means controls and other procedures of the Company (i) that are designed to ensure that information required
to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (15 U.S.C.
78a et seq. and hereinafter the “Exchange Act”) is recorded, processed, summarized and reported, within
the time periods specified in the rules and forms of the SEC, and (ii) include, without limitation, controls and procedures designed
to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is
accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, or
persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
On September 30, 2024, Ms. Yan and Mr. Sluss
reviewed the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act)
as of the end of the period covered by this report and has concluded that the Company’s disclosure controls and procedures are
not effective to ensure that material information relating to the Company is recorded, processed, summarized, and reported within the
time periods specified in the rules and forms of the SEC. Ms. Yan and Mr. Sluss will continue to work on implementing controls and procedures
to remedy this matter.
Report of Management
Our management is responsible for establishing
and maintaining adequate internal control over financial reporting (“ICFR”), as defined in Exchange Act Rule 13a-15. Our
ICFR is designed to provide reasonable assurance to our management and board of directors regarding the preparation and fair presentation
of published financial statements. Management conducted an assessment of our ICFR based on the framework and criteria established by
the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control-Integrated Framework (2013).
Based on the assessment, management concluded that, as of September 30, 2024, our ICFR were not effective at the reasonable assurance
level based on those criteria. Management will continue to work to develop ICFR and controls over our reporting procedures.
Our independent public accountant has not conducted
an audit of our controls and procedures regarding ICFR and therefore expresses no opinion with regards to the effectiveness or implementation
of our controls and procedures with regards to ICFR.
Changes in Internal Controls over Financial
Reporting
There were no changes in our ICFR identified
in connection with our evaluation of these controls as of the end of the quarter ending on September 30, 2024, as covered by this report
that has materially affected, or is reasonably likely to materially affect, our ICFR.
Inherent Limitations on Effectiveness of Controls
The Company’s management does not expect
that its disclosure controls or its ICFR will prevent or detect all error and all fraud. A control system, no matter how well designed
and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design
of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative
to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance
that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company
have been detected. These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns
can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion
of two or more people, or management override of the controls. The design of any system of controls is based in part on certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over
time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.
Changes in Internal Control over Financial
Reporting
There were no changes in our internal control
over financial reporting during the quarter ending on September 30, 2024 that have materially affected or are reasonably likely to materially
affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
None.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
Not applicable.
Item 6. Exhibits.
SIGNATURES
Pursuant to the requirements of the Securities
Act of 1933, this registration statement has been signed by the following persons in the capacities and on the dates indicated.
BIO ESSENCE CORP. |
|
|
|
/s/
Yin Yan |
|
By: |
Yin Yan |
|
Its: |
Chairman of the Board,
Chief Executive Officer |
|
Date: |
November 14, 2024 |
|
|
|
/s/
William E. Sluss |
|
By: |
William E. Sluss |
|
Its: |
Chief Financial Officer |
|
Dated: |
November 14, 2024 |
|
P1Y
false
--12-31
Q3
0001723059
0001723059
2024-01-01
2024-09-30
0001723059
2024-11-14
0001723059
2024-09-30
0001723059
2023-12-31
0001723059
2023-01-01
2023-09-30
0001723059
2024-07-01
2024-09-30
0001723059
2023-07-01
2023-09-30
0001723059
us-gaap:CommonStockMember
2023-12-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-12-31
0001723059
us-gaap:RetainedEarningsMember
2023-12-31
0001723059
us-gaap:CommonStockMember
2024-01-01
2024-03-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-01-01
2024-03-31
0001723059
us-gaap:RetainedEarningsMember
2024-01-01
2024-03-31
0001723059
2024-01-01
2024-03-31
0001723059
us-gaap:CommonStockMember
2024-03-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-03-31
0001723059
us-gaap:RetainedEarningsMember
2024-03-31
0001723059
2024-03-31
0001723059
us-gaap:CommonStockMember
2024-04-01
2024-06-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-04-01
2024-06-30
0001723059
us-gaap:RetainedEarningsMember
2024-04-01
2024-06-30
0001723059
2024-04-01
2024-06-30
0001723059
us-gaap:CommonStockMember
2024-06-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001723059
us-gaap:RetainedEarningsMember
2024-06-30
0001723059
2024-06-30
0001723059
us-gaap:CommonStockMember
2024-07-01
2024-09-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-07-01
2024-09-30
0001723059
us-gaap:RetainedEarningsMember
2024-07-01
2024-09-30
0001723059
us-gaap:CommonStockMember
2024-09-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2024-09-30
0001723059
us-gaap:RetainedEarningsMember
2024-09-30
0001723059
us-gaap:CommonStockMember
2022-12-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001723059
us-gaap:RetainedEarningsMember
2022-12-31
0001723059
2022-12-31
0001723059
us-gaap:CommonStockMember
2023-01-01
2023-03-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-03-31
0001723059
us-gaap:RetainedEarningsMember
2023-01-01
2023-03-31
0001723059
2023-01-01
2023-03-31
0001723059
us-gaap:CommonStockMember
2023-03-31
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-03-31
0001723059
us-gaap:RetainedEarningsMember
2023-03-31
0001723059
2023-03-31
0001723059
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-04-01
2023-06-30
0001723059
us-gaap:RetainedEarningsMember
2023-04-01
2023-06-30
0001723059
2023-04-01
2023-06-30
0001723059
us-gaap:CommonStockMember
2023-06-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001723059
us-gaap:RetainedEarningsMember
2023-06-30
0001723059
2023-06-30
0001723059
us-gaap:CommonStockMember
2023-07-01
2023-09-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2023-09-30
0001723059
us-gaap:RetainedEarningsMember
2023-07-01
2023-09-30
0001723059
us-gaap:CommonStockMember
2023-09-30
0001723059
us-gaap:AdditionalPaidInCapitalMember
2023-09-30
0001723059
us-gaap:RetainedEarningsMember
2023-09-30
0001723059
2023-09-30
0001723059
bioe:FusionDietSystemsMember
2017-03-01
0001723059
bioe:BioEssencePharmaceuticalIncMember
2023-12-12
0001723059
bioe:BioEssencePharmaceuticalIncMember
2023-12-07
2023-12-12
0001723059
bioe:BioEssenceHerbalEssentialsIncMember
2024-03-28
0001723059
bioe:BioEssenceHerbalEssentialsIncMember
2024-03-28
2024-03-28
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2023-01-01
2023-12-31
0001723059
us-gaap:SegmentContinuingOperationsMember
2024-01-01
2024-09-30
0001723059
us-gaap:SegmentContinuingOperationsMember
2023-01-01
2023-09-30
0001723059
us-gaap:SegmentContinuingOperationsMember
2024-07-01
2024-09-30
0001723059
us-gaap:SegmentContinuingOperationsMember
2023-07-01
2023-09-30
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2024-01-01
2024-09-30
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2023-01-01
2023-09-30
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2024-07-01
2024-09-30
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2023-07-01
2023-09-30
0001723059
bioe:OneCustomerMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001723059
bioe:TwoCustomerMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001723059
bioe:ThreeCustomersMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001723059
bioe:OneMajorCustomerMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001723059
bioe:OneCustomerMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-07-01
2024-09-30
0001723059
bioe:TwoCustomerMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-07-01
2024-09-30
0001723059
bioe:ThreeCustomersMember
us-gaap:SalesMember
us-gaap:CreditConcentrationRiskMember
2024-07-01
2024-09-30
0001723059
bioe:OneMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001723059
bioe:OneMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2024-07-01
2024-09-30
0001723059
bioe:OneMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-01-01
2023-09-30
0001723059
bioe:TwoMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-01-01
2023-09-30
0001723059
bioe:ThreeMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-01-01
2023-09-30
0001723059
bioe:FourMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-01-01
2023-09-30
0001723059
bioe:OneMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-07-01
2023-09-30
0001723059
bioe:TwoMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-07-01
2023-09-30
0001723059
bioe:ThreeMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-07-01
2023-09-30
0001723059
bioe:FourMajorVendorsMember
bioe:PurchaseMember
us-gaap:CreditConcentrationRiskMember
2023-07-01
2023-09-30
0001723059
srt:MinimumMember
us-gaap:LeaseholdImprovementsMember
2024-09-30
0001723059
srt:MaximumMember
us-gaap:LeaseholdImprovementsMember
2024-09-30
0001723059
us-gaap:OfficeEquipmentMember
2024-09-30
0001723059
2023-12-12
0001723059
2023-12-12
2023-12-12
0001723059
2024-03-28
0001723059
2024-03-28
2024-03-28
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2023-12-31
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2024-03-31
0001723059
2023-09-01
0001723059
us-gaap:SegmentDiscontinuedOperationsMember
2023-12-31
0001723059
2024-06-01
0001723059
us-gaap:LeaseholdImprovementsMember
2024-09-30
0001723059
us-gaap:LeaseholdImprovementsMember
2023-12-31
0001723059
us-gaap:OfficeEquipmentMember
2023-12-31
0001723059
us-gaap:ComputerSoftwareIntangibleAssetMember
2024-09-30
0001723059
us-gaap:ComputerSoftwareIntangibleAssetMember
2023-12-31
0001723059
us-gaap:TrademarksMember
2024-09-30
0001723059
us-gaap:TrademarksMember
2023-12-31
0001723059
bioe:EconomicInjuryDisasterLoanMember
2020-05-31
0001723059
bioe:EconomicInjuryDisasterLoanMember
2020-06-30
0001723059
2020-05-31
0001723059
2020-06-30
0001723059
bioe:GovernmentLoansPayableMember
2024-01-01
2024-09-30
0001723059
bioe:SeniorOfficerMember
2024-09-30
0001723059
bioe:SeniorOfficerMember
2023-12-31
0001723059
us-gaap:SettledLitigationMember
2024-09-30
0001723059
us-gaap:SettledLitigationMember
2023-12-31
0001723059
bioe:MsYanMember
2023-05-31
2023-05-31
0001723059
bioe:MsYanMember
2023-05-31
0001723059
2023-06-02
2023-06-02
0001723059
2023-01-01
2023-12-31
0001723059
2018-10-01
0001723059
srt:WarehouseMember
2018-10-01
0001723059
2018-10-01
2018-10-01
0001723059
2023-05-18
0001723059
srt:WarehouseMember
2023-09-01
0001723059
2024-02-29
0001723059
bioe:CopiersOneMember
2022-03-15
0001723059
bioe:CopiersTwoMember
2022-03-15
0001723059
bioe:CopiersOneMember
2022-03-15
2022-03-15
0001723059
bioe:CopiersTwoMember
2022-03-15
2022-03-15
0001723059
bioe:ForkliftsOneMember
2022-06-24
0001723059
bioe:ForkliftsTwoMember
2022-06-24
0001723059
bioe:ForkliftsOneMember
2022-06-24
2022-06-24
0001723059
bioe:ForkliftsTwoMember
2022-06-24
2022-06-24
0001723059
bioe:CopiersOneMember
2024-01-01
2024-09-30
0001723059
bioe:VideojetMember
2021-06-30
0001723059
2021-06-30
0001723059
bioe:SpectrophotometerMember
2021-09-30
0001723059
2021-09-30
0001723059
2022-01-01
2022-12-31
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO SECURITIES AND
EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.
BIO ESSENCE CORP.
CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT
TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.
BIO ESSENCE CORP.
I, William E. Sluss, certify that:
CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT
TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.
BIO ESSENCE CORP.
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
In connection with the Quarterly Report
of Bio Essence Corp. (the “Company”) on Form 10-Q for the period ended September 30, 2024, as filed with the Securities and
Exchange Commission on the date hereof (the “Report”), I, Yin Yan, Principal Executive Officer of the Company, certify, pursuant
to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
A signed original of this written statement required
by Section 906 has been provided to Yin Yan and will be retained by the Company and furnished to the Securities and Exchange Commission
or its staff upon request.
CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT
TO SECURITIES AND EXCHANGE ACT RULE 13A-14(A)/15D-14(A), AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.
BIO ESSENCE CORP.
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
In connection with the Quarterly Report
for Bio Essence Corp. (the “Company”) on Form 10-Q for the period ended September 30, 2024, as filed with the Securities and
Exchange Commission on the date hereof (the “Report”), I, William E. Sluss, Principal Financial Officer of the Company, certify,
pursuant to 18 U.S.C. § 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: