FINANCIAL INFORMATION OF THE PARENT COMPANY | NOTE 20— FINANCIAL INFORMATION OF THE PARENT COMPANY Rule 12-04(a), 5-04(c) and 4-08(e)(3) of Regulation S-X require the financial information of the parent company to be filed when the restricted net assets of consolidated subsidiaries exceed 25 percent of consolidated net assets as of the end of the most recently completed fiscal year. The Company performed a test on the restricted net assets of consolidated subsidiaries in accordance with such requirement and concluded that it was applicable to the Company as the restricted net assets of the Company’s PRC subsidiaries exceeded 25% of the consolidated net assets of the Company, therefore, the financial statements for the parent company are included herein. For purposes of the above test, restricted net assets of consolidated subsidiaries shall mean that amount of the Company’s proportionate share of net assets of consolidated subsidiaries (after intercompany eliminations) which as of the end of the most recent fiscal year may not be transferred to the parent company by subsidiaries in the form of loans, advances or cash dividends without the consent of a third party. The financial information of the parent company has been prepared using the same accounting policies as set out in the Company’s consolidated financial statements except that the parent company used the equity method to account for investment in its subsidiaries. Such investment is presented on the balance sheets as “Investment in subsidiaries” and the respective profit or loss as “Equity in earnings of subsidiaries” on the statements of comprehensive income. The footnote disclosures contain supplemental information relating to the operations of the Company and, as such, these statements should be read in conjunction with the notes to the consolidated financial statements of the Company. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S GAAP have been or omitted. The Company did not pay any dividend for the periods presented. As of September 30, 2023 and 2022, there were no material contingencies, significant provisions for long-term obligations, or guarantees of the Company, except for those which have been separately disclosed in the consolidated financial statements, if any. BON NATURAL LIFE LIMITED AND SUBSIDIARIES PARENT COMPANY BALANCE SHEETS SCHEDULE OF PARENT COMPANY FINANCIAL STATEMENTS September 30, 2023 September 30, 2022 ASSETS CURRENT ASSETS Cash $ 867 $ 1,221 Acquisition deposit 1,000,000 1,000,000 Due from subsidiaries 10,998,557 9,402,525 Prepaid expenses and other current assets (22,920 ) 42,749 TOTAL CURRENT ASSETS 11,976,504 10,446,495 NON-CURRENT ASSETS Investment in subsidiaries 23,507,948 19,115,509 TOTAL ASSETS $ 35,484,452 $ 29,562,004 LIABILITIES AND SHAREHOLDERS’ EQUITY LIABILITIES $ - $ - COMMITMENTS AND CONTINGENCIES - SHAREHOLDERS’ EQUITY Ordinary shares, ($ 0.001 270,000,000 1,173,867 839,623 * $ 1,117 $ 840 Additional paid-in capital 18,182,202 15,711,450 Retained earnings 20,980,978 16,480,885 Accumulated other comprehensive income (loss) (3,679,845 ) (2,631,171 ) Total Bon Natural Life Limited shareholders’ equity 35,484,452 29,562,004 Total liabilities and Bon Natural Life Limited shareholders’ equity $ 35,484,452 $ 29,562,004 * Retroactively restated to reflect the Company’s 1-for-10 BON NATURAL LIFE LIMITED AND SUBSIDIARIES PARENT COMPANY STATEMENTS OF COMPREHENSIVE INCOME 2023 2022 2021 For the Years Ended September 30, 2023 2022 2021 General and administrative expenses $ (846,930 ) $ (972,215 ) $ (68,722 Interest income 2 5 13 Equity in earnings of subsidiaries and VIEs 5,442,910 7,209,698 4,659,512 NET INCOME ATTRIBUTABLE TO BON NATURAL LIFE LIMITED 4,595,982 6,237,488 4,590,803 Foreign currency translation adjustment (1,050,274 ) (2,853,392 ) 610,323 COMPREHENSIVE INCOME ATTRIBUTABLE TO BON NATURAL LIFE LIMITED $ 3,545,708 $ 3,384,096 $ 5,201,126 BON NATURAL LIFE LIMITED AND SUBSIDIARIES PARENT COMPANY STATEMENTS OF CASH FLOWS 2023 2022 2021 For the Years Ended September 30, 2023 2022 2021 CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 4,595,982 $ 6,237,488 $ 4,590,803 Adjustments to reconcile net cash flows from operating activities: Equity in earnings of subsidiaries and VIEs (5,442,910 ) (7,209,698 ) (4,659,512 ) Amortization of stock-based compensation 131,092 170,883 44,910 Issuance of ordinary shares for services 218,304 - - Changes in operating assets and liabilities: Payables due to subsidiaries (1,596,032 ) 597,475 Prepaid expenses and other current assets 65,669 (40,148 ) (2,600 Net cash used in operating activities (2,027,898 ) (244,000 ) (26,399 CASH FLOWS FROM INVESTING ACTIVITIES: Payment of acquisition deposit - - (1,000,000 Net cash used in investing activities - - (1,000,000 CASH FLOWS FROM FINANCING ACTIVITIES: Net proceeds from issuance of ordinary shares 2,027,544 - 11,271,480 Proceeds from exercise of stock options - 140 Cash lent to subsidiaries and VIE - - (10,000,000 Net cash provided by (used in) financing activities 2,027,544 140 1,271,480 CHANGES IN CASH (354 ) (243,860 ) 245,081 CASH beginning of year 1,221 245,081 - CASH, end of year $ 867 $ 1,221 $ 245,081 BON NATURAL LIFE LIMITED AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) March 31, 2024 September 30, 2023 As of March 31, 2024 September 30, 2023 ASSETS CURRENT ASSETS Cash $ 717,879 $ 112,751 Short-term investments - 65 Accounts receivable, net 8,108,271 4,602,466 Inventories, net 1,437,180 987,287 Advance to suppliers, net 15,414,883 15,117,191 Acquisition deposit 1,000,000 1,000,000 Prepaid expenses and other current assets 1,583,606 2,363,704 TOTAL CURRENT ASSETS 28,261,819 24,183,464 Property, plant and equipment, net 20,613,211 21,064,043 Intangible assets, net 992,544 995,227 Right-of-use lease assets, net 199,679 312,067 Deferred tax assets, net 12,672 1,335 TOTAL ASSETS $ 50,079,925 $ 46,556,136 LIABILITIES AND EQUITY CURRENT LIABILITIES Short-term loans $ 4,617,414 $ 2,509,890 Current portion of long-term loans 473,111 419,610 Accounts payable 1,284,816 1,404,937 Due to related parties 188,640 83,380 Taxes payable 2,523,163 2,718,687 Deferred revenue 497,937 106,514 Accrued expenses and other current liabilities 1,797,826 2,140,900 Operating lease liability, current 202,552 227,297 TOTAL CURRENT LIABILITIES 11,585,459 9,611,215 Long-term loans 1,176,624 871,368 Operating lease liability, noncurrent - 91,720 TOTAL LIABILITIES $ 12,762,083 $ 10,574,303 COMMITMENTS AND CONTINGENCIES EQUITY Ordinary shares, ($ 0.001 270,000,000 1,413,867 1,173,867 * 1,414 1,174 Additional paid in capital 19,097,652 18,088,056 Statutory reserve 2,372,871 2,372,871 Retained earnings 18,693,477 18,703,996 Accumulated other comprehensive income (3,470,975 ) (3,681,445 ) TOTAL BON NATURAL LIFE LIMITED SHAREHOLDERS’ EQUITY 36,694,439 35,484,652 Non-controlling interest 623,403 497,181 TOTAL SHAREHOLDERS’ EQUITY 37,317,842 35,981,833 TOTAL LIABILITIES AND EQUITY $ 50,079,925 $ 46,556,136 * Retroactively restated to reflect the Company’s 1-for-10 BON NATURAL LIFE LIMITED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (UNAUDITED) 2024 2023 For the six months ended March 31, 2024 2023 REVENUE $ 10,183,553 $ 14,149,967 COST OF REVENUE (7,215,116 ) (9,432,619 ) GROSS PROFIT 2,968,437 4,717,348 OPERATING EXPENSES Selling expenses (103,096 ) (136,164 ) General and administrative expenses (1,890,452 ) (1,465,955 ) Research and development expenses (890,384 ) (129,995 ) Total operating expenses (2,883,932 ) (1,732,114 ) INCOME FROM OPERATIONS 84,505 2,985,234 OTHER INCOME (EXPENSES) Interest income 161 8,732 Interest expense (143,747 ) (178,557 ) Unrealized foreign transaction exchange loss (gain) (2,747 ) 8,452 Government subsidies 61,081 11,916 Income from short-term investments - - Other income (expenses) 49,683 (223,044 ) Total other expenses, net (35,569 ) (372,501 ) INCOME BEFORE INCOME TAX PROVISION 48,936 2,612,733 INCOME TAX PROVISION (90,734 ) (510,077 ) NET (LOSS) INCOME (41,798 ) 2,102,656 Less: net loss attributable to non-controlling interest (31,279 ) (17,104 ) NET (LOSS) INCOME ATTRIBUTABLE TO BON NATURAL LIFE LIMITED $ (10,519 ) $ 2,119,760 NET (LOSS) INCOME $ (41,798 ) $ 2,102,656 OTHER COMPREHENSIVE INCOME Total foreign currency translation adjustment 367,971 1,071,621 TOTAL COMPREHENSIVE INCOME 326,173 3,174,277 Less: comprehensive loss attributable to non-controlling interest 126,222 (17,104 ) COMPREHENSIVE INCOME ATTRIBUTABLE TO BON NATURAL LIFE LIMITED $ 199,951 $ 3,191,381 (LOSS) EARNINGS PER SHARE ATTRIBUTABLE TO BON NATURAL LIFE LIMITED Basic * $ (0.03 ) $ 2.36 Diluted * $ (0.03 ) $ 2.34 WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING Basic * 1,285,702 891,831 Diluted * 1,285,702 897,924 * Retroactively restated to reflect the Company’s 1-for-10 BON NATURAL LIFE LIMITED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE SIX MONTHS ENDED MARCH 31, 2024 AND 2023 (UNAUDITED) Common shares Additional paid-in Statutory Retained Accumulated other comprehensive Total shareholders’ Non- controlling Total Shares* Amount capital reserve earnings loss equity interest equity Balance at September 30, 2022 839,623 $ 840 $ 15,711,450 $ 1,804,116 $ 14,676,769 $ (2,631,171 ) $ 29,562,004 $ 530,492 $ 30,092,496 Issuance of ordinary shares in a private placement, net 275,000 275 2,199,725 2,200,000 2,220,000 Share-based compensation 35,000 35,000 35,000 Net income - 2,119,760 2,119,760 (17,104 ) 2,102,656 Foreign currency translation adjustment 1,071,621 1,071,621 1,071,621 Balance at March 31, 2023 1,114,623 $ 1,115 $ 17,946,175 $ 1,804,116 $ 16,796,529 $ (1,559,550 ) $ 34,988,384 $ 513,387 $ 35,501,771 Balance at September 30, 2023 1,173,867 $ 1,174 $ 18,088,056 $ 2,372,871 $ 18,703,996 $ (3,681,445 ) $ 35,484,652 $ 497,181 $ 35,981,833 Share-based compensation 240,000 240 1,009,596 1,009,836 1,009,836 Net loss (10,519 ) (10,519 ) (31,279 ) (41,798 ) Net income (loss) - (10,519 ) (10,519 ) (31,279 ) (41,798 ) Foreign currency translation adjustment 210,470 210,470 157,501 367,971 Balance at March 31, 2024 1,413,867 $ 1,414 $ 19,097,652 $ 2,372,871 $ 18,693,477 $ (3,470,975 ) $ 36,694,439 $ 623,403 $ 37,317,842 * Retroactively restated to reflect the Company’s 1-for-10 share consolidation effective on April 11, 2024. BON NATURAL LIFE LIMITED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) For the six months ended March 31, 2024 2023 Cash flows from operating activities Net (loss) income $ (41,798 ) $ 2,102,656 Adjustments to reconcile net income to cash provided by operating activities Allowance for doubtful accounts 21,441 - Depreciation and amortization 686,038 282,888 Inventory reserve 58,349 105,314 Deferred income tax (11,345 ) (25,749 ) Amortization of operating lease right-of-use assets 115,882 114,179 Share-based compensation 1,009,836 35,000 Unrealized foreign currency exchange loss (gain) 2,747 (8,452 ) Changes in operating assets and liabilities: Accounts receivable (3,464,205 ) (2,198,450 ) Inventories (498,736 ) (124,601 ) Advance to suppliers, net (160,908 ) (3,353,433 ) Prepaid expenses and other current assets 801,781 (3,595,458 ) Accounts payable (135,111 ) 100,386 Operating lease liabilities (120,040 ) (115,170 ) Taxes payable (224,459 ) 386,510 Deferred revenue 391,057 781,183 Accrued expenses and other current liabilities (314,702 ) 3,335,205 Net cash used in operating activities (1,884,173 ) (2,177,992 ) Cash flows from investing activities Purchase of property and equipment (693 ) (15,131 ) Capital expenditures on construction-in-progress - (2,970 ) Net cash used in investing activities (693 ) (18,101 ) Cash flows from financing activities Net proceeds from issuance of ordinary shares - 2,200,000 Proceeds from short-term loans 3,619,267 259,767 Proceeds from long-term loans 854,514 - Repayment of short-term loans (1,534,052 ) (79,165 ) Repayment of long-term loans (508,629 ) (437,412 ) Proceeds from (repayment of) borrowings from related parties 80,752 (1,038 ) Repayment of capital lease - (27,236 ) Net cash provided by financing activities 2,511,853 1,914,916 Effect of changes of foreign exchange rates on cash (21,858 ) (17,412 ) Net increase (decrease) in cash 605,128 (298,589 ) Cash, beginning of period 112,751 840,861 Cash, end of period $ 717,879 $ 542,272 Supplemental disclosure of cash flow information Cash paid for interest expense $ 143,747 $ 178,557 Cash paid for income tax $ - $ 500,251 Supplemental disclosure of non-cash investing and financing activities Amortization of share-based compensation for initial public offering services $ 24,000 $ 35,000 Right-of-use assets obtained in exchange for operating lease obligations $ - $ 458,181 |