| Schedule of Discontinued Operations |
The following table summarizes the financial results from discontinued operations of Jiuxin Investment: | | | For the eleven months ended February 28, 2025 | | | For the year ended March 31, 2024 | | | For the year ended March 31, 2023 | | | REVENUES, NET | | $ | 93,447,763 | | | $ | 107,536,353 | | | $ | 115,736,856 | | | | | | | | | | | | | | | | | COST OF GOODS SOLD | | | 69,024,370 | | | | 81,306,222 | | | | 85,057,834 | | | | | | | | | | | | | | | | | GROSS PROFIT | | | 24,423,393 | | | | 26,230,131 | | | | 30,679,022 | | | | | | | | | | | | | | | | | SELLING EXPENSES | | | 25,303,379 | | | | 26,451,364 | | | | 27,911,138 | | | GENERAL AND ADMINISTRATIVE EXPENSES | | | 2,970,154 | | | | 3,909,412 | | | | 10,530,943 | | | TOTAL OPERATING EXPENSES | | | 28,273,533 | | | | 30,360,776 | | | | 38,442,081 | | | | | | | | | | | | | | | | | LOSS FROM DISCONTINUED OPERATIONS | | | (3,850,140 | ) | | | (4,130,645 | ) | | | (7,763,059 | ) | | | | | | | | | | | | | | | | OTHER INCOME (EXPENSES): | | | | | | | | | | | | | | INTEREST INCOME | | | 421,839 | | | | 318,874 | | | | 852,326 | | | INTEREST EXPENSE | | | (6,291 | ) | | | (13,604 | ) | | | (65,854 | ) | | INVESTMENT LOSS | | | - | | | | - | | | | 85,382 | | | OTHER INCOME (EXPENSES) | | | (561,791 | ) | | | 481,064 | | | | 1,587,729 | | | | | | | | | | | | | | | | | LOSS FROM DISCONTINUED OPERATIONS BEFORE INCOME TAXES | | | (3,996,383 | ) | | | (3,344,311 | ) | | | (5,303,476 | ) | | | | | | | | | | | | | | | | PROVISION FOR INCOME TAXES | | | 107,335 | | | | 104,225 | | | | - | | | | | | | | | | | | | | | | | NET LOSS FROM DISCONTINUED OPERATIONS | | | (4,103,718 | ) | | | (3,448,536 | ) | | | (5,303,476 | ) | | LESS: NET LOSS FROM DISCONTINUED OPERATIONS ATTRIBUTABLE TO NONCONTROLLING INTEREST | | | 5,384 | | | | (14 | ) | | | (252 | ) | | NET LOSS FROM DISCONTINUED OPERATIONS ATTRIBUTABLE TO JIUXIN INVESTMENT | | | (4,109,102 | ) | | | (3,448,522 | ) | | | (5,303,224 | ) | The following table summarizes the assets and liabilities from discontinued operations of Jiuxin Investment: | | | As of February 28, | | | | | 2025 | | | Cash and cash equivalents | | $ | 12,942,759 | | | Restricted cash | | | 9,410,491 | | | Trade accounts receivables | | | 7,627,735 | | | Inventories | | | 7,886,336 | | | Other receivables, net | | | 12,272,723 | | | Advances to suppliers | | | 587,731 | | | Due from related parties | | | - | | | Other current assets | | | 1,565,261 | | | Total current assets of discontinued operations | | | 52,293,036 | | | Property and equipment, net | | | 4,430,211 | | | Long-term investment | | | 1,184,984 | | | Farmland assets | | | 628,710 | | | Long-term deposits | | | 1,087,447 | | | Intangible assets, net | | | 1,684,251 | | | Operating lease right-of-use assets | | | 8,876,245 | | | Other noncurrent assets | | | 661,329 | | | Total non-current assets of discontinued operations | | | 18,553,177 | | | Accounts payable | | $ | 22,018,532 | | | Notes payable | | | 20,955,354 | | | Other payables | | | 28,734,698 | | | Due to related parties | | | 342,196 | | | Customer deposits | | | 89,324 | | | Taxes payable | | | 392,801 | | | Accrued liabilities | | | 187,423 | | | Current portion of operating lease liabilities | | | 2,704,581 | | | Total current liabilities of discontinued operations | | | 75,424,909 | | | Long-term operating lease liabilities | | | 3,871,823 | | | Total non-current liabilities of discontinued operations | | | 3,871,823 | | The following table summarizes gain of divestiture of Jiuxin Investment: | Total considerations for divestiture of Jiuxin Investment | | $ | 4,102,848 | | | Less: Net asset of Jiuxin Investment | | | (8,450,519 | ) | | Add: Noncontrolling interests | | | (1,341,489 | ) | | Add: Additional paid-in capital | | | 796,422 | | | Add: Statutory reserve | | | 1,309,109 | | | Add: Accumulated other comprehensive income | | | 2,440,344 | | | Gain on divestiture of Jiuxin Investment | | $ | 15,757,753 | | The following table summarizes cash flows related to discontinued operations for the period from March 31, 2024 through February 28, 2025: | | | Period from March 31, 2024 through February 28, 2025 | | | Operating activities of discontinued operations | | | (97,503 | ) | | Investing activities of discontinued operations | | | (615,267 | ) | | Financing activities of discontinued operations | | | (5,334,555 | ) |
|