SUNRISE REAL ESTATE GROUP INC - FORM 10-Q

Attached files

file	filename
EX-32.1 - EXHIBIT 32.1 - SUNRISE REAL ESTATE GROUP INC	tv507818_ex32-1.htm
EX-31.2 - EXHIBIT 31.2 - SUNRISE REAL ESTATE GROUP INC	tv507818_ex31-2.htm
EX-31.1 - EXHIBIT 31.1 - SUNRISE REAL ESTATE GROUP INC	tv507818_ex31-1.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2018

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission File Number 000-32585

SUNRISE REAL ESTATE GROUP, INC.

(Exact name of registrant as specified in its charter)

Texas		75-2713701
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

No. 638, Hengfeng Road 5A11 Fl, Building A

Shanghai, PRC 200070

(Address of Principal Executive Offices) (Zip Code)

Issuer's telephone number: + 86-21-6139-8018

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 x

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).

Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer x	Smaller reporting company x
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. ¨

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ¨ No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: December 14, 2018 –68,691,925 shares of Common Stock

FORM 10-Q

For the Quarter Ended September 30, 2018

INDEX

		Page
PART I. FINANCIAL INFORMATION		3
Item 1.	Financial Statements (Unaudited)	3
	Condensed Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017	3
	Condensed Consolidated Statements of Operations for The Nine Months Ended September 30, 2018 and 2017	4
	Condensed Consolidated Statements of Cash Flows for The Nine Months Ended September 30, 2018 and 2017	5
	Notes to Condensed Consolidated Financial Statements	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	26
Item 4.	Controls and Procedures	26

PART II. OTHER INFORMATION		27
Item 1.	Legal Proceedings	27
Item 1A	Risk Factors	27
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	27
Item 3.	Defaults Upon Senior Securities	27
Item 4.	Mine Safety Disclosures	27
Item 5.	Other Information	27
Item 6.	Exhibits	27

SIGNATURES		27

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

SUNRISE REAL ESTATE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Expressed in U.S. Dollars)

	September 30,			December 31,
	2018			2017
ASSETS

Current assets
Cash and cash equivalents	$	8,704,999		$	5,869,944
Restricted cash (Note 3)		372,722			1,068,805
Transactional financial assets (Note 4)		22,074,141			23,152,639
Accounts receivable		367,475			350,524
Promissory deposits (Note 5)		114,484			120,529
Real estate property under development (Note 6)		63,422,830			67,974,281
Amount due from an unconsolidated affiliate (Note 10)		2,559,617			2,686,498
Other receivables and deposits, net (Note 7)		8,911,324			6,719,078
Total current assets		106,527,592			107,942,298

Property and equipment, net (Note 8)		1,125,992			1,283,901
Investment properties, net (Note 9)		3,784,608			4,255,265
Deferred tax assets		641,166			591,300
Investment in an unconsolidated affiliate (Note 10)		109,606,139			50,677,228
Other investments		145,366			153,041
Total assets	$	221,830,863		$	164,903,033

LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

Current liabilities
Promissory notes payable (Note11)		1,453,657			1,530,409
Accounts payable (Note 14)		2,025,184			3,767,578
Amounts due to directors (Note 12)		1,344,898			5,263,171
Amount due to an affiliate (Note 15)		30,612,447			18,579,652
Customer deposits (Note 16)		38,655,726			41,468,361
Other payables and accrued expenses (Note 13)		1,004,574			961,235
Other taxes payable		218,282			261,633
Income taxes payable (Note 17)		982,273			776,110
Total current liabilities		76,297,041			72,608,149

Long term income tax payable (Note 17)		3,364,677			3,623,499
Deferred government subsidy (Note 18)		4,818,208			5,072,605
Total liabilities		84,479,926			81,304,253

Commitments and contingencies (Note 19)

Shareholders’ equity
Common stock, par value $0.01 per share; 200,000,000 shares		686,919			686,919
Authorized; 68,691,925 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively
Additional paid-in capital		7,570,008			7,570,008
Statutory reserve (Note 20)		2,671,691			931,510
Retained Earnings		128,057,045			68,975,118
Accumulated other comprehensive income		(4,208,023	)		3,095,469
Total deficit of Sunrise Real Estate Group, Inc.		134,777,640			81,259,024
Non-controlling interests		2,573,297			2,339,756
Total shareholders’ equity		137,350,937			83,598,780
Total liabilities and shareholders’ equity	$	221,830,863		$	164,903,033

See accompanying notes to consolidated financial statements.

SUNRISE REAL ESTATE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Expressed in U.S. Dollars)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2018			2017			2018			2017

Net revenues	$	1,664,317		$	3,164,421		$	5,162,387		$	21,924,881
Cost of revenues		(999,707	)		(2,866,938	)		(3,087,307	)		(18,042,808	)
Gross profit		664,610			297,483			2,075,080			3,882,073

Operating expenses		(213,874	)		(198,238	)		(1,306,001	)		(811,076	)
General and administrative expenses		(779,372	)		(777,367	)		(1,897,276	)		(2,165,401	)
Operating profit (loss)		(328,636	)		(678,122	)		(1,128,197	)		905,596

Other income (expenses)
Interest income		33,981			7,277			64,375			24,420
Interest expense		56,026			(119,334	)		(2,246,270	)		(350,666	)
Equity in net gain of affiliate		33,343,384			15,908,212			64,679,542			48,663,103
Other income (loss), net		497,072			(436,877	)		783,470			687,377
Total other Income		33,930,463			15,359,278			63,281,117			49,024,234

Income before income taxes		33,601,827			14,681,156			62,152,920			49,929,830

Income tax benefit		(980,563	)		1,870			(961,626	)		63,974

Net income		32,621,264			14,683,026			61,191,294			49,993,804
Less: Net income (loss) attributable to non-controlling interests		(236,314	)		(1,525,539	)		(369,185	)		(1,667,998	)
Net income attributable to shareholders of Sunrise Real Estate Group, Inc.	$	32,384,950		$	13,157,487		$	60,822,109		$	48,325,806
Net income		32,261,264			14,683,026			61,191,294			49,993,804

Other comprehensive income (loss)
Foreign currency translation adjustment		(5,319,554	)		1,118,977			(7,439,136	)		1,496,624
Comprehensive income		27,301,710			15,802,003			53,752,158			51,490,428

Less: Comprehensive (income) loss attributable to non-controlling interests		(134,582	)		(1,598,747	)		(233,541	)		(1,815,269	)
Total comprehensive income attributable to shareholders of Sunrise Real Estate Group, Inc.		27,167,128			14,203,256			53,518,617			49,675,159
Loss per share – basic and fully diluted	$	0.47		$	0.21		$	0.89		$	0.72

Weighted average common shares outstanding
- Basic and fully diluted		68,691,925			68,691,925			68,691,925			68,691,925

See accompanying notes to unaudited condensed consolidated financial statements.

SUNRISE REAL ESTATE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Expressed in U.S. Dollars)

	Nine Months Ended September 30,
	2018			2017
Cash flows from operating activities
Net income	$	61,191,294		$	49,993,804

Adjustments to reconcile net income (loss) to net cash used in operating activities
Depreciation and amortization		363,713			393,677
Loss (Gain) on disposal of property, plant and equipment		4,174			30,286
Equity in net loss (income) of an unconsolidated affiliate		(64,678,404	)		(49,554,152	)
Changes in assets and liabilities
Accounts receivable		(36,332	)		637,340
Promissory deposits		-			64,780
Real estate property under development		1,202,082			12,671,666
Customer Deposits		(771,198	)		(9,933,276	)
Amount due from unconsolidated affiliates		(8,260	)		374,645
Other receivables and deposits		(2,661,208	)		(1,296,695	)
Deferred tax assets		(83,670	)		(63,975	)
Accounts payable		(1,634,516	)		(1,229,537	)
Other payables and accrued expenses		96,324			(671,833	)
Other taxes payable		(31,807	)		16,636
Income taxes payable		(946	)		(172,241	)
Net cash provided by operating activities		(7,048,754	)		1,261,125

Cash flows from investing activities
Purchases of property and equipment		(3,665	)		(11,159	)
Transactional financial assets		(86,947	)		(19,581,284	)
Dividend distribution of affiliates		-			23,090,780
Repayment of advances to unconsolidated affiliate		-			-
Net cash provided by investing activities		(90,612	)		3,498,337

Cash flows from financing activities
Restricted cash		676,010			(727,022	)
Bank loan repayments		-			(6,072,112	)
Capital injection from non-controlling interests of consolidated subsidiaries		-			36,807
Advances from directors		24,578			50,876
Repayments of advances from directors		(3,870,889	)		-
Advances from an affiliate		13,118,432			17,400,270
Repayments to an affiliate		(135,820	)		(799,894	)
Repayments of promissory notes		-			(178,789	)
Net cash provided in (used by) financing activities		9,812,311			9,710,136

Effect of exchange rate changes on cash and cash equivalents		162,110			(822,055	)

Net increase (decrease) in cash and cash equivalents		2,835,055			13,647,543
Cash and cash equivalents at beginning of period		5,869,944			8,693,345
Cash and cash equivalents at end of period	$	8,704,999		$	22,340,888

Supplemental disclosure of cash flow information
Income taxes paid	$	1,094,024		$	172,236
Interest paid		139,237			581,216

See accompanying notes to consolidated financial statements.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

Sunrise Real Estate Group, Inc. “SRRE” was incorporated in Texas on October 10, 1996 under the name of Parallax Entertainment, Inc. SRRE together with its subsidiaries and equity investment described below is collectively referred to as “the Company”, “our” or “us”. The Company is primarily engaged in the provision of property brokerage services, which include property marketing, leasing and management services; and real estate development in the People’s Republic of China (the “PRC”).

As of September 30, 2018, the Company has the following major subsidiaries and equity investment.

Company Name	Date of Incorporation	Place of Incorporation	% of Ownership held by the Company	Relationship with the Company	Principal activity
Sunrise Real Estate Development Group, Inc. (CY-SRRE)	April 30, 2004	Cayman Islands	100%	Subsidiary	Investment holding
Lin Ray Yang Enterprise Limited (“LRY”)	November 13, 2003	British Virgin Islands	100%	Subsidiary	Investment holding
Shanghai Xin Ji Yang Real Estate Consultation Company Limited (“SHXJY”)	August 20, 2001	PRC	100%	Subsidiary	Property brokerage services
Shanghai Shang Yang Real Estate Consultation Company Limited (“SHSY”)	February 5, 2004	PRC	100%	Subsidiary	Property brokerage services
Suzhou Shang Yang Real Estate Consultation Company Limited (“SZSY”)	November 24, 2006	PRC	75.25%*	Subsidiary	Property brokerage and management services
Suzhou Xi Ji Yang Real Estate Consultation Company Limited (“SZXJY”)	June 25, 2004	PRC	75%	Subsidiary	Property brokerage services
Linyi Shangyang Real Estate Development Company Limited (“LYSY”)	October 13, 2011	PRC	24%**	Subsidiary	Real estate development
Shangqiu Shang Yang Real Estate Consultation Company Limited (“SQSY”)	October 20, 2010	PRC	100%	Subsidiary	Property brokerage services
Wuhan Gao Feng Hui Consultation Company Limited (“WHGFH”)	November 10, 2010	PRC	60%	Subsidiary	Property brokerage services
Sanya Shang Yang Real Estate Consultation Company Limited (“SYSY”)	September 18, 2008	PRC	100%	Subsidiary	Property brokerage services
Shanghai Rui Jian Design Company Limited (“SHRJ”)	August 15, 2011	PRC	100%	Subsidiary	Property brokerage services
Linyi Rui Lin Construction and Design Company Limited (“LYRL”)	March 6, 2012	PRC	100%	Subsidiary	Investment holding
Wuhan Yuan Yu Long Real Estate Development Company Limited (“WHYYL”)	December 28, 2009	PRC	49%	Equity investment	Real estate development
Shanghai Xin Xing Yang Real Estate Brokerage Company Limited (“SHXXY”)	September 28, 2011	PRC	40%	Equity investment	Property brokerage services
Xin Guang Investment Management and Consulting Company Limited (“XG”)	December 17, 2012	PRC	49%	Equity investment	Investment management and consulting
Shanghai Da Er Wei Trading Company Limited (“SHDEW”)	June 6, 2013	PRC	20.75%***	Equity investment	Import and export trading
Shanghai Hui Tian (“SHHT”)	July 25, 2014	PRC	100%	Subsidiary	Investment holding

After the equity transaction in February 2015, the Company holds 75.25% equity of SZSY. The various subsidiaries holds the percentage of SZSY is as follows: SZXJY, SHXJY, CY-SRRE holds 36.75%, 26% and 12.5% respectively.

The Company and a shareholder of LYSY, which holds 51% equity interest in LYSY, entered into a voting agreement that the Company is entitled to exercise the voting rights in respect of her 51% equity interest in LYSY. The Company effectively holds 75% voting rights in LYSY and therefore considers LYSY as a subsidiary of the Company.

***

On June 20, 2018, SHDEW sold additional shares of capital stock to increase its registered capital, which diluted the Company’s equity interest of SHDEW from 23.08% to 20.75%.

The accompanying condensed consolidated balance sheet as of December 31, 2017, which has been derived from the audited consolidated financial statements and the accompanying unaudited condensed consolidated financial statements, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) have been condensed or omitted pursuant to those rules and regulations and the Company believes that the disclosures made are adequate to make the information not misleading.

In the opinion of management, these condensed consolidated financial statements reflect all adjustments which are of a normal recurring nature and which are necessary to present fairly the financial position of Sunrise Real Estate as of September 30, 2018 and the results of operations for the nine months ended September 30, 2018 and 2017, and the cash flows for the nine months ended September 30, 2018 and 2017. These condensed consolidated financial statements and related notes should be read in conjunction with the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2017. The results of operations for the nine months ended September 30, 2018 are not necessarily indicative of the results which may be expected for the entire fiscal year.

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

NOTE 2 –SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting and Principles of Consolidation

The condensed consolidated financial statements include the financial statements of Sunrise Real Estate Group, Inc. and its subsidiaries. All significant inter-company accounts and transactions have been eliminated on consolidation.

Investments in business entities, in which the Company does not have control but has the ability to exercise significant influence over operating and financial policies, are accounted for using the equity method.

Fair Value of Financial Instruments

The Company follows the provisions of Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures (“ASC 820”). It clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.

The Company values its investments in wealth management products using alternative pricing sources and models utilizing market observable inputs, and accordingly the Company classifies the valuation techniques that use these inputs as Level 2.

The carrying amounts reported in the accompanying consolidated balance sheets for cash and cash equivalents, restricted cash, accounts receivable, promissory deposits, amount due from an unconsolidated affiliate, other receivables and deposits, deferred tax assets, bank loans, promissory notes payable, accounts payable, customer deposits, amounts due to directors, other payables and accrued expenses, other taxes payable and income taxes payable approximate their fair value based on the short-term maturity of these instruments. The fair value of the deposits received from underwriting sales approximate their carrying amounts because the deposits were received in cash.

Foreign Currency Translation and Transactions

The functional currency of SRRE, CY-SRRE and LRY is U.S. dollars (“$”) and their financial records are maintained and the financial statements prepared in U.S. dollars. The functional currency of the Company’s subsidiaries and affiliate in China is Renminbi (“RMB”) and their financial records and statements are maintained and prepared in RMB.

Foreign currency transactions during the period are translated into each company’s denominated currency at the exchange rates ruling at the transaction dates. Gain and loss resulting from foreign currency transactions are included in the consolidated statement of operations. Assets and liabilities denominated in foreign currencies at the balance sheet date are translated into each company’s denominated currency at period-end exchange rates. All exchange differences are dealt with in the consolidated statements of operations.

The financial statements of the Company’s operations based outside of the United States have been translated into U.S. dollars in accordance with ASC830. Management has determined that the functional currency for each of the Company’s foreign operations is its applicable local currency. When translating functional currency financial statements into U.S. dollars, period-end exchange rates are applied to the condensed consolidated balance sheets, while average exchange rates as to revenues and expenses are applied to consolidated statements of operations. The effect of foreign currency translation adjustments is included as a component of accumulated other comprehensive income in shareholders’ equity.

The exchange rates as of September 30, 2018 and December 31, 2017 are $1: RMB6.8792 and $1: RMB6.5342, respectively.

The RMB is not freely convertible into foreign currency and all foreign exchange transaction must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into U.S. dollars at the rate used in translation.

Real Estate Property under Development

Real estate property under development, which consists of residential unit sites and commercial and residential unit sites under development, is stated at the lower of carrying amounts or fair value less selling costs.

Expenditures for land development, including cost of land use rights, deed tax, pre-development costs and engineering costs, are capitalized and allocated to development projects by the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales value of units to the estimated total sales value times the total project costs.

Costs of amenities transferred to buyers are allocated as common costs of the project that are allocated to specific units as a component of total construction costs. For amenities retained by the Company, costs in excess of the related fair value of the amenity are also treated as common costs. Results of operations of amenities retained by the Company are included in current operating results.

In accordance with ASC 360, “Property, Plant and Equipment” (“ASC 360”), real estate property under development is subject to valuation adjustments when the carrying amount exceeds fair value. An impairment loss is recognized only if the carrying amount of the assets is not recoverable and exceeds fair value. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to be generated by the assets.

For the nine months ended September 30, 2018, the company had recognized the net revenue and cost of revenue of Linyi project at a certain proportion.

Long Term Investments

The Company accounts for long term investments in equities as follows.

Investment in Unconsolidated Affiliates

Affiliates are entities over which the Company has significant influence, but which it does not control. The Company generally considers an ownership interest of 20% or higher to represent significant influence. Investments in unconsolidated affiliates are accounted for by the equity method of accounting. Under this method, the Company’s share of the post-acquisition profits or losses of affiliates is recognized in the income statement and its shares of post-acquisition movements in other comprehensive income are recognized in other comprehensive income. Unrealized gains on transactions between the Company and its affiliates are eliminated to the extent of the Company’s interest in the affiliates; unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

When the Company’s share of losses in an affiliate equals or exceeds its interest in the affiliate, the Company does not recognize further losses, unless the Company has incurred obligations or made payments on behalf of the affiliate.

The Company is required to perform an impairment assessment of its investments whenever events or changes in business circumstances indicate that the carrying value of the investment may not be fully recoverable. An impairment loss is recorded when there has been a loss in value of the investment that is other than temporary. The Company did not record impairment losses for the period reported.

Other Investments

Where the Company has no significant influence, the investment is classified as other assets in the balance sheet and is carried under the cost method. Investment income is recognized by the Company when the investee declares a dividend and the Company believes it is collectible. The Company periodically evaluates the carrying value of its investment under the cost method and any decline in value is included in impairment of cost of the investment.

Government Subsidies

Government subsidies include cash subsidies received by the Company’s subsidiaries in the PRC from local governments.

In recognizing the benefit of government subsidies in accordance with U.S. GAAP, the Company considers intended use of and restrictions of the subsidy, the requirements for the receipt of funds, and whether or not the incentive is given for immediate financial support, or to encourage activities such as land development in specified area. Each grant is evaluated to determine the propriety of classification on the consolidated statements of operations and consolidated balance sheets. Those grants that are substantively reimbursements of specified costs are matched with those costs and recorded as a reduction in costs. Those benefits that are more general in nature or driven by business performance measures are classified as revenue.

Government subsidy was received in 2012 and the company recorded it as deferred government subsidy in balance sheets. As of September 30, 2018 and December 31, 2017, the balance of deferred government subsidy was $4,818,208 and $5,072,605, respectively. The subsidy is given to reimburse the land acquisition costs and certain construction costs incurred for the Company’s property development project in Linyi, and are repayable if the Company fails to complete the subsidized property development project by the agreed date.

Revenue Recognition

Agency commission revenue from property brokerage is recognized when the property developer and the buyer complete a property sales transaction, and the property developer grants confirmation to us to be able to invoice them accordingly. The time when we receive the commission is normally at the time when the property developer receives from the buyer a portion of the sales proceeds in accordance with the terms of the relevant property sales agreement, or the balance of the bank loan to the buyer has been funded, or recognized under the sales schedule or other specific items of agency sales agreement with developer. At no point does the Company handle any monetary transactions nor act as an escrow intermediary between the developer and the buyer.

Revenue from marketing consultancy services is recognized when services are provided to clients, fees associated to services are fixed or determinable, and collection of the fees is assured.

Rental revenue from property management and rental business is recognized on a straight-line basis according to the time pattern of the leasing agreements.

The Company accounts for real estate development sales in accordance with the ASC 976-605, “Accounting for Sales of Real Estate” (Formerly Statement of Financial Accounting Standards No. 66) (“ASC 976-605”). A real estate development sale is recognized by the percentage-of-completion method on the sale of individual units when the individual unit sites are being sold separately and all the following criteria are met as below:

a. Construction is beyond a preliminary stage.

b. The buyer is committed to the extent of being unable to require a refund except for no delivery of the unit.

c. Sufficient units have already been sold to assure that the entire property will not revert to rental property.

d. Sales prices are collectible.

e. Aggregate sales proceeds and costs can be reasonably estimated.

If any of the above criteria is not met, proceeds shall be accounted for as deposits until the criteria are met.

All revenues represent gross revenues less sales and business taxes.

Net Earnings (Loss) per Common Share

The Company computes net earnings (loss) per share in accordance with ASC 260, “Earnings per Share” (“ASC 260”). Under the provisions of ASC 260, basic net earnings (loss) per share is computed by dividing net earnings (loss) available to common shareholders for the period by the weighted average number of shares of common stock outstanding during the period. The calculation of diluted net earnings (loss) per share recognizes common stock equivalents, however; potential common stock in the diluted EPS computation is excluded in net loss periods, as their effect is anti-dilutive.

Recently Adopted Accounting Standards

The Company evaluated all recent accounting pronouncements issued and determined that the adoption of these pronouncements would not have a material effect on the financial position, results of operations or cash flows of the Company.

In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-09, Revenue from Contracts with Customers, which replaces most existing revenue recognition guidance in U.S. GAAP and is intended to improve and converge with international standards the financial reporting requirements for revenue from contracts with customers. ASU 2014-09 and its amendments were included primarily in ASC 606. The core principle of ASC 606 is that an entity should recognize revenue for the transfer of goods or services equal to the amount that it expects to be entitled to receive for those goods or services. ASC 606 also requires additional disclosures about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments. We adopted ASC 606 effective January 1, 2018, using the modified retrospective method. There was no significant impact to the opening balance of reinvested earnings as of January 1, 2018.

New Accounting Pronouncements

In January 2017, the Financial Accounting Standards Board (“FASB”) issued an Accounting Standards Update (“ASU”) 2017-01, Business Combinations (Topic 805) Clarifying the Definition of a Business. The amendments in this update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The guidance is effective for interim and annual periods beginning after December 15, 2017 and should be applied prospectively on or after the effective date. The Company is in the process of evaluating the impact of this accounting standard update.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which requires restricted cash to be presented with cash and cash equivalents on the statement of cash flows and disclosure of how the statement of cash flows reconciles to the balance sheet if restricted cash is shown separately from cash and cash equivalents on the balance sheet. ASU 2016-18 is effective for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company is in the process of evaluating the impact of this accounting standard update on its financial statements.

In August, 2016, the FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments (a consensus of the Emerging Issues Task Force). The ASU is intended to reduce diversity in practice in the presentation and classification of certain cash receipts and cash payments by providing guidance on eight specific cash flow issues. The ASU is effective for interim and annual periods beginning after December 15, 2017 and early adoption is permitted, including adoption during an interim period. We are currently assessing the impact this standard will have on our consolidated statement of cash flows.

In August 2014, the FASB issued Accounting Standards Update No. 2014-15, Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern, which provides guidance on determining when and how to disclose going-concern uncertainties in the financial statements. ASU 2014-15 requires management to perform interim and annual assessments of an entity's ability to continue as a going concern within one year of the date the financial statements are issued. An entity must provide certain disclosures if conditions or events raise substantial doubt about the entity's ability to continue as a going concern. ASU 2014-15 is effective for annual periods ending after December 15, 2016, and interim periods thereafter. Early adoption is permitted. The Company is currently evaluating the impact of the adoption of ASU 2014-15 on the Company's financial statements and disclosures.

NOTE 3– RESTRICTED CASH

The Company is required to maintain certain deposits with the bank that provide mortgage loans to the Company. As of September 30, 2018 and December 31, 2017, the Company held cash deposits of $372,722 and $1,068,805 as guarantee to the banks which provides mortgage loan to individual customers of our construction products. These balances are subject to withdrawal restrictions and were not covered by insurance.

NOTE 4– TRANSACTIONAL FINANCIAL ASSETS

As of September 30, 2018, we have $22,074,141 invested in bank wealth management investment products. The investments are short termed with maturity periods and can be rolled into a maturity date of our choosing or automatically rolled into subsequent maturity period. The annualized rate of return may range from 2.8% to 5.45% depending on the amount and time period invested.

NOTE 5- PROMISSORY DEPOSITS

Promissory deposits are paid to property developers in respect of the real estate projects where the Company has been appointed as sales agent. The balances were unsecured, interest free and recoverable on completion of the respective projects.

NOTE 6 – REAL ESTATE PROPERTY UNDER DEVELOPMENT

Real estate property under development represents the Company’s real estate development project in Linyi, the PRC (“Linyi Project”), which is located on the junction of Xiamen Road and Hong Kong Road in Linyi City Economic Development Zone, Shandong Province, PRC. This project covers a site area of approximately 103,385 square meters for the development of villa-style residential housing buildings. The Company acquired the site and commenced construction of this project during the fiscal year of 2012.

On March 13, 2014, the Company has signed a joint development agreement with Zhongji Pufa Real Estate Co. According to this agreement, the Company has obtained a right to develop the Guangxinglu (“GXL”) Project, located on 182 lane Guangxinglu, Putuo district, Shanghai, PRC. This project covers a site area of approximately 2,502 square meters for the development of one building of apartment.

For the period ended of September 30, 2018, the company had recognized the net revenue and cost of revenue of Linyi project at a certain proportion. As of September 30, 2018, land use rights included in real estate property under development totaled $63,422,830.

NOTE 7 - OTHER RECEIVABLES AND DEPOSITS, NET

	September 30,		December 31,
	2018		2017

Advances to staff	$	100,492		118,835
Rental deposits		37,762		72,531
Prepaid expense		18,033		22,572
Prepaid tax		4,543,100		4,687,947
Other receivables		4,211,937		1,817,193
	$	8,911,324	$	6,719,078

Other receivables and deposits as of September 30, 2018 and December 31, 2017 are stated net of allowance for doubtful accounts of $316,910 and $674,478, respectively.

NOTE 8 – PROPERTY AND EQUIPMENT, NET

	September 30,			December 31,
	2018			2017

Furniture and fixtures	$	160,687		$	166,660
Computer and office equipment		155,034			163,969
Motor vehicles		533,844			602,260
Properties		2,199,306			2,315,428
		3,048,871			3,248,317
Less: Accumulated depreciation		(1,922,879	)		(1,964,416	)
	$	1,125,992		$	1,283,901

Depreciation and amortization expense for property and equipment amounted to $363,713 and $130,088 for the nine months ended September 30, 2018 and 2017, respectively.

NOTE 9 – INVESTMENT PROPERTIES, NET

	September 30,			December 31,
	2018			2017

Investment properties	$	9,001,166		$	9,476,420
Less: Accumulated depreciation		(5,216,558	)		(5,221,155	)
	$	3,784,608		$	4,255,265

Depreciation and amortization expense for investment properties amounted to $992,478 and $607,940 for the nine months ended September 30, 2018 and 2017, respectively.

NOTE 10 – INVESTMENT IN AND AMOUNT DUE FROM AN UNCONSOLIDATED AFFILIATE

The investments in unconsolidated affiliates primarily consist of WHYYL (49%) and SHDEW (20.75%). As of September 30, 2018, the investment amount in WHYYL and SHDEW were $0 and $109,606,139 separately.

WHYYL is primarily developing a real estate project in Wuhan, the PRC on a parcel of land covering approximately 27,950 square meters with a 3-year planned construction period. SHDEW is a company engaged in R&D and sale of skincare and cosmetic products. The Company has accounted for these investments using the equity method as the Company has the ability to exercise significant influence over their activities.

In 2011, the Company invested $4,697,686 for acquiring 49% equity interest in WHYYL to expand its operations to real estate development business. As of September 30, 2018 the investment in WHYYL was $0, which included its equity in net loss of WHYYL, net of income taxes, totaling $514,794 as of September 30, 2018. The following table sets forth the unaudited financial information of WHYYL.

For the period ended of September 30, 2018, the company had recognized the net revenue and cost of revenue of WHYYL project at a certain proportion.

	Nine Months ended September 30,
	2018		2017

Revenues	$	-	$	-

Net loss	$	514,794	$	3,854,857

	September 30,			December 31,
	2018			2017

Current assets	$	12,666,877		$	19,066,691
Non-current assets		8,006			9,736
Total assets		12,674,884			19,076,427

Current liabilities		13,058,793			18,965,514
Total equity	$	(383,909	)	$	110,914

As of September 30, 2018 and December 31, 2017, the Company has a balance of $2,559,617 and $2,686,498 due from WHYYL, which was no longer charged interest from September 1, 2014.

SHDEW was established in June of 2013 with its business as a skincare and cosmetic company. The company has made progress in its operation. Its Wechat stores have a membership of over a million members. It is developing its own skincare products as well as solidifying its position in the ecommerce platform.

As of September 30, 2018, the net profit for SHDEW was $329,534,733 with total equity in the amount of $530,925,028 . The following table sets for the unaudited financial information of SHDEW

	Nine Months ended September 30,
	2018		2017

Revenues	$	621,953,403	$	517,346,238

Net income	$	329,534,733	$	237,519,703

	September 30,		December 31,
	2018		2017

Current assets	$	802,163,671	$	647,287,630
Non-current assets		13,884,614		19,471,756
Total assets		816,048,285		666,759,387

Current liabilities		285,123,257		447,406,389
Total equity	$	530,925,028,	$	219,337,694

NOTE 11– PROMISSORY NOTES PAYABLE

The promissory notes payable consist of the following unsecured notes to unrelated parties. Included in the balances are promissory notes with outstanding principal and unpaid interest of an aggregate of $1,453,657 and $1,530,409 as of September 30, 2018 and December 31, 2017, respectively.

The promissory note with a principal as of September 30, 2018 amounting to $726,829 bears interest at a rate of 0% per annum, is unsecured and has no fixed term of repayment. As of September 30, 2018 and December 31, 2017, the outstanding principal and unpaid interest related to this promissory note amounted to $726,829 and $765,205, respectively.

The promissory note with a principal as of September 30, 2018 amounts to $726,829 bears interest at a rate of 0% per annum, is unsecured and has no fixed term of repayment. As of September 30, 2018 and December 31, 2017, the outstanding principal and unpaid interest related to this promissory note amounted to $726,829 and $765,205, respectively.

For the nine months ended September 30, 2018, the interest expense related to these promissory notes was $NIL.

NOTE 12– AMOUNTS DUE TO DIRECTORS

	September 30,		December 31,
	2018		2017

Lin Chi-Jung	$	1,282,755	$	5,154,329
Lin Hsin-Hung		62,143		108,842
	$	1,344,898	$	5,263,171

(a)

The balance due to Lin Chi-Jung consists of unpaid salaries and reimbursements and advances together with unpaid interest.

The balances are unsecured, interest-free and have no fixed term of repayment.

The advances together with unpaid interest as of September 30, 2018 and December 31, 2017 were $1,282,755 and $5,154,329, respectively. The balances are unsecured and interest bearing at rates was 0% per annum.

(b)

The balances due to Lin Hsin-Hung are unsecured, interest-free and have no fixed term of repayment.

NOTE 13- OTHER PAYABLES AND ACCRUED EXPENSES

	September 30,		December 31,
	2018		2017

Accrued staff commission and bonus	$	295,042	$	302,710
Rental deposits received		87,896		161,055
Bid bond		203,512		-
Dividends payable to non-controlling interest		195,597		291,546
Other payables		222,527		205,924
	$	1,004,574	$	961,235

NOTE 14- ACCOUNT PAYABLE

Account payable was mostly derived from our property development of Linyi project and GXL project. As of September 30, 2018 and December 31, 2017, the company’s account payable amounted to $2,025,184 and $3,767,578.

NOTE 15 – AMOUNT DUE TO AFFILIATES

The temporary borrowing, in the amount of $30,099,829 from SHDEW is for operations and is unsecured, has an interest between 4.35% to 4.6% and payable on demands. The amount due to JXSY, in the amount of $512,618, were intercompany transfers for day to day operation.

NOTE 16 – CUSTOMER DEPOSITS

Customer deposits were mostly derived from our property development of Linyi project and GXL project, which was pre-sale collection from our customers. As of September 30, 2018 and December 31, 2017, the company’s customer deposits amounted to $38,655,726 and $41,613,715.

NOTE 17 – INCOME TAX PAYABLE

The 2017 Tax Act was enacted on December 22, 2017. Due to the complexities involved in the accounting for the 2017 Tax Act, the SEC issued SAB 118, which provides guidance on the application of US GAAP for income taxes in the period of enactment. SAB 118 requires companies to include in their financial statements a reasonable estimate of the impact of the 2017 Tax Act, to the extent such an estimate has been determined. As a result, our financial results reflect the income tax effects of the 2017 Tax Act for which the accounting is complete, as well as provisional amounts for those impacts from the 2017 Tax Act.

NOTE 18– DEFERRED GOVERNMENT SUBSIDY

Deferred government subsidy consists of the cash subsidy provided by the local government.

Government subsidy was received in 2012, and as of September 30, 2018 and December 31, 2017, the Company’s deferred government subsidy amounted to $4,818,208 and $5,072,605, respectively. The subsidy is given to reimburse the land acquisition costs and certain construction costs incurred for the Company’s property development project, and are repayable if the Company fails to complete the subsidized property development project before the agreed date. The entire government subsidy is deferred and included as deferred government subsidy in consolidated balance sheets.

NOTE 19- COMMITMENTS AND CONTINGENCIES

Operating Lease Commitments

The Company leases certain of its office properties under non-cancellable operating lease arrangements. Payments under operating leases are expensed on a straight-line basis over the periods of their respective terms, and the terms of the leases do not contain rent escalation, or contingent rent, renewal, or purchase options. There are no restrictions placed upon the Company by entering into these leases. Rental expenses under operating leases for the nine months ended September 30, 2018 and 2017 were $92,131 and $162,297, respectively.

As of September 30, 2018, the Company had the following operating lease obligations.

	Amount

Within one year	$	43,961
Two to five years		-
	$	43,961

NOTE 20– STATUTORY RESERVE

According to the relevant corporation laws in the PRC, a PRC company is required to transfer at least 10% of its profit after taxes, as determined under accounting principles generally accepted in the PRC, to the statutory reserve until the balance reaches 50% of its registered capital. The statutory reserve can be used to make good on losses or to increase the capital of the relevant company.

According to the Law of the PRC on Enterprises with Wholly-Owned Foreign Investment, the Company PRC’s subsidiaries are required to make appropriations from after-tax profits as determined under accounting principles generally accepted in the PRC (“PRC GAAP”) to non-distributable reserves. These reserve funds include one or more of the following: (i) a general reserve, (ii) an enterprise expansion reserve and (iii) a staff bonus and welfare fund. A wholly-owned PRC subsidiary is not required to make appropriations to the enterprise expansion reserve but annual appropriations to the general reserve are required to be made at 10% of the profit after tax as determined under PRC GAAP at each year-end, until such fund has reached 50% of its respective registered capital. The staff welfare and bonus reserve is determined by the board of directors. The general reserve is used to offset future losses. The subsidiary may, upon a resolution passed by the stockholders, convert the general reserve into capital. The staff welfare and bonus reserve are used for the collective welfare of the employees of the subsidiary. The enterprise expansion reserve is for the expansion of the subsidiary operations and can be converted to capital subject to approval by the relevant authorities. These reserves represent appropriations of the retained earnings determined in accordance with Chinese law.

In addition to the general reserve, the Company’s PRC subsidiaries are required to obtain approval from the local PRC government prior to distributing any registered share capital. Accordingly, both the appropriations to general reserve and the registered share capital of the Company’s PRC subsidiary are considered as restricted net assets and are not distributable as cash dividends. As of September 30, 2018 and December 31, 2017, the Company’s statutory reserve fund was $2,671,691 and $931,510, respectively.

NOTE 21 - SEGMENT INFORMATION

The Company's chief executive officer and chief operating officer have been identified as the chief operating decision makers. The Company's chief operating decision makers direct the allocation of resources to operating segments based on the profitability and cash flows of each respective segment.

The Company evaluates performance based on several factors, including net revenue, cost of revenue, operating expenses, and income from operations. The following tables show the operations of the Company's operating segments:

	Three Months Ended September 30, 2018
	Property
	Brokerage			Real Estate			Investment
	Services			Development			Transaction		Others			Total
Net revenues	$	257,284		$	1,407,033		$	-	$	-		$	1,664,317
Cost of revenues		(168,304	)		(831,402	)		-		-			(999,707	)
Gross profit		88,980			575,630			-		-			664,610

Operating expenses		(115,108	)		(98,674	)		-		(92	)		(213,874	)
General and administrative expenses		(502,436	)		(207,430	)		-		(69,506	)		(779,372	)
Operating loss		(528,564	)		269,526			-		(69,598	)		(328,636	)

Other income (expenses)
Interest income		30,222			3,261			-		498			33,981
Interest expense		-			3,473			52,553					56,026
Other income, Net		206,873			35,383			254,809		7			497,072
Equity in net income (loss) of unconsolidated affiliates		-			-			33,343,384		-			33,343,384
Total other (expenses) income		237,095			42,117			33,650,746		505			33,930,463

Income (loss) before income taxes		(291,469	)		311,643			33,650,746		(69,093	)		33,601,827
Income tax		(992,913	)		12,350			-		-			(980,563	)
Net Income (loss)	$	(1,284,382	)	$	323,993		$	33,650,746	$	(69,093	)	$	32,621,264

	Nine Months Ended September 30, 2018
	Property
	Brokerage			Real Estate			Investment
	Services			Development			Transaction			Others			Total
Net revenues	$	1,147,654		$	4,014,733		$	-		$	-			5,162,387
Cost of revenues		(659,007	)		(2,428,300	)		-			-			(3,087,307	)
Gross profit		488,647			1,586,433			-			-			2,075,080

Operating expenses		(805,529	)		(50,198	)		-			(274	)		(1,306,001	)
General and administrative expenses		(928,794	)		(586,819	)		-			(381,663	)		(1,897,276	)
Operating loss		(1,245,676	)		499,416			-			(381,937	)		(1,128,197	)

Other income (expenses)
Interest income		50,778			8,004			-			5,593			64,375
Interest expense		-			(139,237	)		(2,107,033	)		-			(2,246,270	)
Other income, Net		32,397			(109,589	)		860,918			(256	)		783,470
Equity in net income (loss) of unconsolidated affiliates		-			-			64,679,542			-			64,679,542
Total other (expenses) income		83,175			(240,822	)		63,433,427			5,337			63,281,117

Income (loss) before income taxes		(1,162,501	)		258,594			63,433,427			(376,60	)		62,152,920
Income tax		(1,045,296	)		83,670			-			-			(961,626	)
Net Income (loss)	$	(2,207,797	)	$	342,264		$	63,433,427		$	(376,600	)	$	61,191,294

	Three Months Ended September 30, 2017
	Property
	Brokerage			Real Estate			Investment
	Services			Development			Transaction		Others			Total
Net revenues	$	445,566		$	2,697,459		$	-	$	21,396		$	3,164,421
Cost of revenues		(284,127	)		(2,509,005	)		-		(73,806	)		(2,866,938	)
Gross profit		161,439			188,454			-		(52,410	)		297,483

Operating expenses		(157,085	)		(36,046	)		-		(5,107	)		(198,238	)
General and administrative expenses		(278,386	)		(350,259	)		-		(148,722	)		(777,367	)
Operating loss		(274,032	)		(197,851	)		-		(206,239	)		(678,122	)

Other income (expenses)
Interest income		4,994			2,188			-		95			7,277
Interest expense		(119,334	)					-					(119,334	)
Other income, Net		(38,911	)		(397,966	)		-		-			(436,877	)
Equity in net income (loss) of unconsolidated affiliates		-			-			15,908,212		-			15,908,212
Total other (expenses) income		(153,251	)		(395,778	)		15,908,212		95			15,359,278

Income (loss) before income taxes		(427,283	)		(593,629	)		15,908,212		(206,144	)		14,681,156
Income tax					1,870			-		-			1,870
Net Income (loss)	$	(427,283	)	$	(591,759	)	$	15,908,212	$	(206,144	)	$	14,683,026

	Nine Months Ended September 30, 2017
	Property
	Brokerage			Real Estate			Investment
	Services			Development			Transaction		Others			Total
Net revenues	$	3,461,721		$	18,441,764		$	-	$	21,396			21,924,881
Cost of revenues		(801,351	)		(17,097,524	)		-		(143,933	)		(18,042,808	)
Gross profit		2,660,370			1,344,240			-		(122,537	)		3,882,073

Operating expenses		(426,444	)		(375,475	)		-		(9,157	)		(811,076	)
General and administrative expenses		(834,520	)		(1,172,985	)		-		(157,896	)		(2,165,401	)
Operating loss		1,399,406			(204,220	)		-		(289,590	)		905,596

Other income (expenses)
Interest income		14,895			9,283			-		242			24,420
Interest expense		(350,666	)					-		-			(350,666	)
Other income, Net		1,065,491			(378,114	)		-		-			687,377
Equity in net income (loss) of unconsolidated affiliates		-			-			48,663,103		-			48,663,103
Total other (expenses) income		729,720			(368,831	)		48,663,103		242			49,024,234

Income (loss) before income taxes		2,129,126			(573,051	)		48,663,103		(289,348	)		49,929,830
Income tax		-			63,974			-		-			63,974
Net Income (loss)	$	2,129,126		$	(509,077	)	$	48,663,103	$	(206,144	)	$	49,993,804

	Property
	Brokerage		Real Estate		Investment*
	Services		Development		Transaction		Others		Total
As of September 30, 2018
Real estate property under development	$	-	$	63,422,830	$	-	$	-	$	63,422,830
Total assets		2,730,819		78,716,319		131,825,646		8,558,079		221,830,863

As of September 30, 2017
Real estate property under development	$	-	$	66,704,455	$	-	$	-	$	66,704,455
Total assets		26,140,675		80,340,124		85,612,995		155,974		192,249,768

NOTE 22 - SUBSEQUENT EVENTS

On October 29, 2018, the Company declared a cash dividend of $0.10 per share payable January 28, 2019 to shareholders of record of December 28, 2018. The ex-dividend date will be December 26, 2018.

In October 2018, the Company’s subsidiaries, SHSY and LYRL, received cash dividends from SHDEW in an aggregate amount of 248,952,000RMB (approximately $35,741,235 US).

ITEM 2 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANICAL CONDITION AND RESULTS OF OPERATIONS

RISKS ASSOCIATED WITH FORWARD-LOOKING STATEMENTS INCLUDED IN THIS FORM 10-Q

In addition to historical information, this Form 10-Q contains forward-looking statements. Forward-looking statements are based on our current beliefs and expectations, information currently available to us, estimates and projections about our industry, and certain assumptions made by our management. These statements are not historical facts. We use words such as "anticipates", "expects", "intends", "plans", "believes", "seeks", "estimates", and similar expressions to identify our forward-looking statements, which include, among other things, our anticipated revenue and cost of our agency and investment business.

Because we are unable to control or predict many of the factors that will determine our future performance and financial results, including future economic, competitive, and market conditions, our forward-looking statements are not guarantees of future performance. They are subject to risks, uncertainties, and errors in assumptions that could cause our actual results to differ materially from those reflected in our forward-looking statements. We believe that the assumptions underlying our forward-looking statements are reasonable. However, the investor should not place undue reliance on these forward-looking statements. They only reflect our view and expectations as of the date of this Form 10-Q. We undertake no obligation to publicly update or revise any forward-looking statement in light of new information, future events, or other occurrences.

There are several risks and uncertainties, including those relating to our ability to raise money and grow our business and potential difficulties in integrating new acquisitions with our current operations, especially as they pertain to foreign markets and market conditions. These risks and uncertainties can materially affect the results predicted. The Company’s future operating results over both the short and long term will be subject to annual and quarterly fluctuations due to several factors, some of which are outside our control. These factors include but are not limited to fluctuating market demand for our services, and general economic conditions.

The following Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand Sunrise Real Estate Group, Inc. (“SRRE”). MD&A is provided as a supplement to, and should be read in conjunction with, our financial statements and the accompanying notes.

OVERVIEW

In October 2004, the former shareholders of Sunrise Real Estate Development Group, Inc. (Cayman Islands) (“CY-SRRE”) and LIN RAY YANG Enterprise Ltd. (“LRY”) acquired a majority of our voting interests in share exchange. Before the completion of the share exchange, SRRE had no continuing operations, and its historical results would not be meaningful if combined with the historical results of CY-SRRE, LRY and their subsidiaries.

As a result of the acquisition, the former owners of CY-SRRE and LRY hold a majority interest in the combined entity. Generally accepted accounting principles require in certain circumstances that a company whose shareholders retain the majority voting interest in the combined business be treated as the acquirer for financial reporting purposes. Accordingly, the acquisition has been accounted for as a “reverse acquisition” arrangement whereby CY-SRRE and LRY are deemed to have purchased SRRE. However, SRRE remains the legal entity and the Registrant for Securities and Exchange Commission reporting purposes. The historical financial statements prior to October 5, 2004 are those of CY-SRRE and LRY and their subsidiaries. All equity information and per share data prior to the acquisition have been restated to reflect the stock issuance as a recapitalization of CY-SRRE and LRY.

SRRE and its subsidiaries, namely, CY-SRRE, LRY, Shanghai Xin Ji Yang Real Estate Consultation Company Limited (“SHXJY”), Shanghai Shang Yang Real Estate Consultation Company, Ltd. (“SHSY”), Suzhou Gao Feng Hui Property Management Company, Ltd, (“SZGFH”), Suzhou Shang Yang Real Estate Consultation Company (“SZSY”), Suzhou Xin Ji Yang Real Estate Consultation Company, Ltd. (“SZXJY”), Linyi Shang Yang Real Estate Development Company Ltd (“LYSH”), Shangqiu Shang Yang Real Estate Consultation Company, Ltd., (“SQSY”), Wuhan Gao Feng Hui Consultation Company Ltd.(WHGFH), Sanya Shang Yang Real Estate Consultation Company, Ltd. (“SYSH”), Shanghai Rui Jian Design Company, Ltd., (“SHRJ”), and Wuhan Yuan Yu Long Real Estate Development Company, Ltd. (“WHYYL”) are sometimes hereinafter collectively referred to as “the Company,” “our,” or “us”.

The principal activities of the Company are real estate agency sales, real estate marketing services, real estate investments, property leasing services, property management services, and real estate development in the PRC.

RECENT DEVELOPMENTS

Our major business was agency sales, whereby our Chinese subsidiaries contracted with property developers to market and sell their newly developed property units. For these services we earned a commission fee calculated as a percentage of the sales prices. We have focused our sales on the whole China market, especially in secondary cities. To expand our agency business, we have established subsidiaries and branches in Shanghai, Suzhou, Yangzhou, Chongqing, Quanjiao, Hainan, Shangqiu, Chengdu, Wuhan, Kunshan and Linyi.

In mid-2011, we established a project company in Wuhan in which we have a 49% ownership. We commenced the construction of Phase 1 of the project in the third quarter of 2012 and the pre-sale of Phase 1 in the first quarter of 2013. We have begun Phase 2 construction of the project in the second quarter of 2013 and the pre-sale of Phase 2 was started in mid-August. The Wuhan project includes seven residential buildings with three buildings being part of Phase 1 and four buildings in Phase 2. As of September 30, 2018, the project has sold all of the apartment units with an area of 81,221 square meters. For the period ended of September 30, 2018, the company WHYYL had recognized the net revenue and cost of revenue of WHYYL the project at a certain proportion.

In October 2011, we established LYSY and own 24% of the company. During the first quarter of 2012, we acquired approximately 103,385 square meters for the purpose of developing villa-style residential housing. We began construction in mid-2012 and as of December 31, 2016 have constructed 121 units, which encompasses all units in phase 1. The phase 1 has completed construction in May 2015. The sales started in November 2013, we have made sales of 116 units at the end of September 30, 2018. Proceeds from sales will be used to finance the constructions of the subsequent phases of the project. The phase 2 has begun construction of 17,000 sqm in October 2017. For the period ended of September 30, 2018, the company had recognized the net revenue and cost of revenue of Linyi project at a certain proportion.

On March 13, 2014, the Company signed a joint development agreement with ZhongjiPufa Real Estate Co. According to this agreement, the Company obtained a right to develop the GXL project, which is located in the Putuo district, Shanghai, PRC. This project covers a site area of approximately 2,502 square meters for the development of one building of apartment. Presale began on March 2016, and construction was completed on March of 2017. As of September 30, 2018, the project had sold 79 units with a sales area of 3,967 square meters (There are 18 units presale contract termination out of maximum presale of 97 units.). The project is preparing for the final acceptance of construction by the government authorities.

SHDEW was established in June 2013 with its business as a skincare and cosmetic company. SHDEW’s online Wechat stores had a membership of over a million members as of December June 301, 20172018. SHDEW develops its own skincare products as well as improving its online ecommerce platform. SHDEW sells products under its own brands as well as the products from third parties. The products include skincare, cosmetics, personal care products such as soaps, shampoos, skin care devices and children’s apparel. SHDEW has its own online shopping app, “庭秘密,” where consumers can purchase its cosmetics and skincare products as well as products imported into China. The online shopping platform is currently in operation. On June 20^th, 2018 SHDEW increased its share capital, this decreased the Company’s equity interest of SHDEW from 23.08% to 20.75%.

RECENTLY ADOPTED ACCOUNTING STANDARDS

NEW ACCOUNTING PRONOUNCEMENTS

APPLICATION OF CRITICAL ACCOUNTING POLICIES

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements. These financial statements are prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”), which requires us to make estimates and assumptions that affect the reported amounts of our assets and liabilities and revenues and expenses, to disclose contingent assets and liabilities on the date of the consolidated financial statements, and to disclose the reported amounts of revenues and expenses incurred during the financial reporting period. The most significant estimates and assumptions include revenue recognition, and the useful lives and impairment of property and equipment, and investment properties, the valuation of real estate property under development, the recognition of government subsidies, and the provisions for income taxes. We continue to evaluate these estimates and assumptions that we believe to be reasonable under the circumstances. We rely on these evaluations as the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting process, actual results could differ from those estimates. Some of our accounting policies require higher degrees of judgment than others in their application. We believe critical accounting policies as disclosed in this Form 10-Q reflect the more significant judgments and estimates used in preparation of our consolidated financial statements. We believe there have been no material changes to our critical accounting policies and estimates.

The following critical accounting policies rely upon assumptions and estimates and were used in the preparation of our condensed consolidated financial statements.

Revenue Recognition

Revenue from marketing consultancy services is recognized when services are provided to clients, fees associated to services are fixed or determinable, and collection of the fees is assured.

Rental revenue from property management and rental business is recognized on a straight-line basis according to the time pattern of the leasing agreements.

a. Construction is beyond a preliminary stage.

b. The buyer is committed to the extent of being unable to require a refund except for no delivery of the unit.

c. Sufficient units have already been sold to assure that the entire property will not revert to rental property.

d. Sales prices are collectible.

e. Aggregate sales proceeds and costs can be reasonably estimated.

If any of the above criteria is not met, proceeds shall be accounted for as deposits until the criteria are met.

All revenues represent gross revenues less sales and business taxes.

Real Estate Property under Development

Government Subsidies

Government subsidies include cash subsidies received by the Company’s subsidiaries in the PRC from local governments.

The government subsidy received by the Company is given to reimburse the land acquisition costs and certain construction costs incurred for its property development project in Linyi. The subsidy is repayable if the Company fails to complete the subsidized property development project by the agreed date. The Company recorded the subsidy received as a deferred government subsidy in consolidated balance sheets.

Income Taxes

The Company accounts for income taxes in accordance with ASC 740, “Income Taxes” (“ASC 740”), which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

The Company recognizes tax benefits that satisfy a greater than 50% probability threshold and provides for the estimated impact of interest and penalties for such tax benefits. The Company did not incur any interest or penalties related to potential underpaid income tax expenses during the nine months ended September 30, 2018 and 2017

RESULTS OF OPERATIONS

We provide the following discussion and analyses of our changes in financial condition and results of operations for the period ended September 30, 2018 with comparisons to the period ended September 30, 2017.

Revenue

The following table shows the net revenue detail by line of business:

	Three Months Ended September 30,											Nine Months Ended September 30,
	2018		% to total		2017		% to total		% change			2018		% to total		2017		% to total		% change
Agency sales		92,692		6		218,510		7		(58	)		604,591		12		753,278		3		(20	)
Property management		164,593		10		205,145		6		(20	)		543,064		11		513,917		2		6
House sales		1,407,032		84		2,697,459		85		(48	)		4,014,733		77		18,441,764		84		(78	)
Service sales		-		0		43,307		2		(100	)		-		0		2,215,922		11		(100	)
Net revenues		1,664,317		100		3,164,421		100		(47	)		5,162,387		100		21,924,881		100		(76	)

The net revenue in the third quarter of 2018 was $1,664,317, which decreased 47% from $3,164,421 in the third quarter of 2017. The net revenue in the first three quarter of 2018 was $5,162,387, which was decreased by 76% from $21,924,881 in the first three quarter of 2017. In the third quarter of 2018, agency sales represented 6% of our net revenues, property management represented 10% and house sales represented 84%. In the first three quarters of 2018, agency sales represented 12% of our net revenues, property management represented 11% and house sales represented 77%. The decrease in net revenue in the first three quarter of 2018 was mainly due to less unit recognized house sales for the Linyi Project.

Agency sales

In the third quarter and first three quarters of 2018, 6% and 12%, respectively, of our net revenues were attributable to agency sales. As compared with similar periods in 2017, net revenue of agency sales decreased 58% and 20%, respectively, in the third quarter and the first three quarters of 2018. The primary reason was there were less sales in our agency projects.

Property Management

Property management represented 11% of our revenue in the first three quarter of 2018 and revenue from property management increased by 6% compared with same period in 2017.

House sales

House sales represented 77% of our revenue in the first three quarter of 2018 and revenue from house sales decreased by 78% compared with same period in 2007.

Cost of Revenue

The following table shows the cost of revenue detail by line of business:

	Three Months Ended September 30,											Nine Months Ended September 30,
	2018		% to total		2017		% to total		% change			2018		% to total		2017		% to total		% change
Agency sales		60,423		6		131,661		5		(54	)		302,129		10		439,661		2		(31	)
Property management		107,881		11		152,466		5		(29	)		356,878		11		361,690		2		(1	)
House sales		831,403		83		2,509,005		88		(67	)		2,428,300		79		17,097,524		95		(86	)
Service sales		-		0		73,806		2		(100	)		-		0		143,933		1		(100	)
Cost of revenues		999,707		100		2,866,937		100		(65	)		3,087,307		100		18,042,808		100		(83	)

The cost of revenues of the third quarter of 2018 was $999,707, which decreased 65% from $2,866,937 during the third quarter of 2017. The cost of revenues of the first three quarters of 2018 was $3,087,307, which decreased 83% from $18,042,808 during the first three quarters of 2017. In the third quarter of 2018 agency sales represented 6% of our cost of revenues, property management represented 11% and house sales represented 83%. In the first three quarters of 2018, agency sales represented 10% of our cost of revenues, property management represented 11% and house sales represented 79%. The decrease in cost of revenue in the third quarter and decrease in the first three quarters of 2018 was mainly due to the less amount recognized cost of revenue of Linyi project.

Agency sales

The cost of revenue for agency sales in the first three quarter, 2018 was $302,129, an decrease of 31% from $439,661 in the same period in 2017. This decrease was mainly due to the decrease in our commissions from the decrease in sales of agency sales in the first three quarter of 2018.

Property management

The cost of revenue for property management in the first three quarter of 2018 was $356,878, decreased by 1% from $361,690 in the same period in 2017.

House sales

In the first three quarters of 2018, the Company have recognized the cost of house sales of Linyi project. And house sales represented 79% of our cost of revenue in the first three quarter of 2018.

Operating Expenses

The following table shows operating expenses detail by line of business:

	Three Months Ended September 30,											Nine Months Ended September 30,
	2018		% to total		2017		% to total		% change			2018		% to total		2017		% to total		% change
Agency sales		51,094		24		90,615		46		(44	)		212,024		16		266,478		33		(20	)
Property management		64,013		30		66,468		33		(4	)		593,505		45		159,966		20		271
House sales		98,674		46		36,047		18		174			500,198		38		375,475		46		133
Service sales		92		0		5,107		3		(98	)		274		1		9,157		1		274
Operating expenses		213,873		100		198,237		100		8			1,306,001		100		811,076		100		61

The operating expenses for the third quarter of 2018 were $213,873, which increased 8% from $192,237 for the same period in 2017. The total operating expenses for the first three quarters of 2018 were $1,306,001, which increased 61% from $811,076 for the same period in 2017. In the third quarter of 2018, agency sales represented 24% of the total operating expenses, property management represented 30%, service sales represented 0% and house sales represented 46%. In the first three quarters of 2018, agency sales represented 16% of the total operating expenses, property management represented 45%, service sales represented 1% and house sales represented 38%. The increase in the overall operating expense was due to the increase in consulting fee under property management for the first three quarters of 2018.

Agency sales

The operating expenses for agency sales in the first three quarter of 2018 were $212,024 which decreased by 20% from $266,478 in the same period in 2017.

Property management

The operating expenses for property management in the first three quarter of 2018 were $593,505 which increased 271% from $159,966 in the same period in 2017.

Service Sales

The service sales in the first three quarter of 2018 were $274, which decreased 97% from $9,157 in the same period in 2017.

House sales

The operating expenses for house sales in the first three quarter of 2018 were $500,198 which increased 133% from $375,475 in the same period in 2017.

General and Administrative Expenses

The general and administrative expenses in the first three quarter of 2018 were $1,897,276, decreased by 12% from $2,165,401 in the same period in 2017. This decrease was mainly due to a decrease in staff cost, professional service fee and so on.

Interest Expenses

Interest expenses in the first three quarter of 2018 were $2,246,270 increased by 541% from $350,666 in the same period in 2017. The interest expenses were mainly incurred the advance from affiliate of the company. This increase was mainly due to the incurred interest expense of advance from affiliate.

Equity in net gain (loss) of affiliates

Equity in net gain in the first three quarters of 2018 was $68,421,548, an increase of 41% from a net gain of $48,663,103 in the same period in 2017. The equity in net gain (loss) of an affiliate was mainly the investment value variety of WHYYL and SHDEW. This increase was mainly due to the equity gain of SHDEW.

Major Related Party Transaction

A related party is an entity that can control or significantly influence the management or operating policies of another entity to the extent one of the entities may be prevented from pursuing its own interests. A related party may also be any party the entity deals with that can exercise that control.

Amount due to directors

The total amount due to directors for September 30, 2018 was $1,344,898. The amounts due are as follows:

Amount due to Lin Chi-Jung

The balances are unsecured, interest-free and have no fixed term of repayment.

Amount due to Lin Hsin Hung

The amount of $62,143 represents the salary payable to Lin Hsin Hung.

Amount due from affiliates

The amount of $2,559,617 is due from WHYYL, our Wuhan project development company.

Amount due to affiliate

The temporary borrowing, in the amount of $30,099,829 from SHDEW is for operations and is unsecured, has an interest between 4.35% to 4.6% and payable on demands. The amount due to JXSY in the amount of $512,618, were intercompany transfers for day to day operation.

LIQUIDITY AND CAPITAL RESOURCES

In the first three quarter of 2018, our principal sources of cash were revenues from our agency sales, receipts in advance from real estate development projects and property management business, as well as the dividend distribution, advances and intercompany transfers from our affiliates. Most of our cash resources were used to fund our property development investment and revenue related expenses, such as salaries and commissions paid to the sales force, daily administrative expenses and the maintenance of regional offices.

We ended the period with a cash position of $8,704,999.

The Company’s operating activities used cash in the amount of $7,048,754, which was primarily attributable to the repayment of account payable of our real estate property development.

The Company’s investing activities used cash resources of $90,612, which was primarily attributable to the investment of transactional financial assets.

The Company’s financing activities provided cash resources of $9,812,311, which was primarily attributable to advances from affiliates.

The potential cash needs for 2018 will be the payment of property projects as well as our development projects in GXL project and Linyi project.

Capital Resources

Taking into account of our cash position, available credit facilities and cash generated from operating activities, we believe that we have sufficient funds to operate our existing business for the next twelve months. If our business otherwise grows more rapidly than we currently predict, we plan to raise funds through the issuance of additional shares of our equity securities in one or more public or private offerings. We will also consider raising funds through credit facilities obtained with lending institutions. There can be no guarantee that we will be able to obtain such funds through the issuance of debt or equity or obtain funds that are with terms satisfactory to management and our board of directors.

OFF BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

A smaller reporting company is not required to provide the information required by this item.

ITEM 4. CONTROLS AND PROCEDURES

Material weaknesses

As discussed in Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2017, we identified one material weakness in the design and operation of our internal controls. The material weakness is related to the Company’s accounting department personnel having limited knowledge and experience in U.S. GAAP. In response to the above identified material weakness and to continue strengthening the Company’s internal control over financial reporting, we are going to undertake the following remediation initiatives:

hiring additional personnel with sufficient knowledge and experience in U.S. GAAP; and

providing ongoing training course in U.S. GAAP to existing personnel, including our Chief Financial Officer and Financial Controller.

Since the first quarter of 2015, additional qualified accounting personnel have been hired and put into place to assist preparation of financial information, as required for interim and annual reporting, in accordance with generally accepted accounting principles in the U.S. As the newly implemented remediation activities have not operated for a sufficient period of time to demonstrate operating effectiveness, we will continue to monitor and assess our remediation activities to ensure that the aforementioned material weakness is remediated.

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures and internal controls designed to ensure that information required to be disclosed in the Company’s filings under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. The Company’s management, with the participation of its principal executive and financial officers, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based upon that evaluation and solely due to the unremediated material weakness described above, the Company’s principal executive and financial officers have concluded that such disclosure controls and procedures were ineffective for the purpose for which they were designed as of the end of such period. As a result of this conclusion, the financial statements for the period covered by this report were prepared with particular attention to the unremediated material weakness previously disclosed. Accordingly, management believes that the condensed consolidated financial statements included in this report fairly present, in all material respects, the Company’s financial condition, results of operations and cash flows as of and for the periods presented, in accordance with generally accepted accounting principles, notwithstanding the unremediated weaknesses.

Changes in Internal Control over Financial Reporting

Since the first quarter of 2015, we put into place additional qualified accounting personnel to address the aforementioned material weakness. This action strengthened our internal controls over financial reporting.

Except for the above, there was no change in the Company’s internal control over financial reporting that was identified in connection with such evaluation that occurred during the period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There have been no material developments in any legal proceedings since the disclosures contained in the Registrant’s Form 10-K for the year ended December 31, 2017.

ITEM 1A.

RISK FACTORS

Not applicable.

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

None.

ITEM 6.

EXHIBITS

Exhibit Number		Description


31.1*		Section 302 Certification by the Corporation's Chief Executive Officer.

31.2*		Section 302 Certification by the Corporation's Chief Financial Officer.

32.1*		Section 1350 Certification by the Corporation's Chief Executive Officer and Corporation's Chief Financial Officer.

101		XBRL data files of Financial Statements and Notes contained in this Quarterly Report on Form 10-Q.

* Filed herewith

SIGNATURES

In accordance with the requirements of the Exchange Act, the Company caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

SUNRISE REAL ESTATE GROUP, INC.

Date: December 17, 2018

By: /s/ Pan, Yu-Jen
Pan, Yu-Jen, Chief Executive Officer

Date: December 17, 2018

By: /s/ Mi, Yong Jun
Mi, Yong Jun, Chief Financial Officer

SUNRISE REAL ESTATE GROUP INC - FORM 10-Q - December 17, 2018

Attached files

SUNRISE REAL ESTATE GROUP INC Reports