UOKA 20-F DEF-14A Report Dec. 31, 2024 | Alphaminr

UOKA 20-F Report ended Dec. 31, 2024

MDJM LTD_December 31, 2024
0001741534false2024FYGBFernie Castle, LethamCupar, FifeKY15 7RU2521652311675216http://fasb.org/us-gaap/2024#ComprehensiveIncomeNetOfTaxP6M00017415342024-09-180001741534us-gaap:MeasurementInputPriceVolatilityMember2024-12-310001741534us-gaap:MeasurementInputExpectedTermMember2024-12-310001741534us-gaap:MeasurementInputRiskFreeInterestRateMember2024-09-180001741534us-gaap:MeasurementInputPriceVolatilityMember2024-09-180001741534us-gaap:MeasurementInputExercisePriceMember2024-09-180001741534us-gaap:MeasurementInputRiskFreeInterestRateMember2019-01-040001741534us-gaap:MeasurementInputQuotedPriceMember2019-01-0400017415342019-01-040001741534mdjh:BeijingMingdajiaheTechnologyDevelopmentCoLtdMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:ExclusiveBusinessCooperationAgreementMember2018-04-282018-04-280001741534mdjh:EmployeesAndOfficersMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534mdjh:EmployeesAndOfficersMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534us-gaap:AdditionalPaidInCapitalMember2024-05-142024-05-1400017415342024-05-142024-05-140001741534mdjh:EmployeesAndOfficersMemberus-gaap:CommonStockMember2024-05-312024-05-310001741534srt:ChiefFinancialOfficerMember2024-05-312024-05-310001741534srt:ChiefExecutiveOfficerMember2024-05-312024-05-310001741534mdjh:EmployeesAndOfficersMember2024-05-012024-05-310001741534mdjh:Network1FinancialSecuritiesInc.Memberus-gaap:IPOMember2019-01-042019-01-040001741534mdjh:Network1FinancialSecuritiesInc.Memberus-gaap:IPOMember2018-12-262018-12-260001741534mdjh:Network1FinancialSecuritiesInc.Memberus-gaap:IPOMember2018-12-012018-12-260001741534mdjh:SecondScholarMember2024-08-262024-08-260001741534mdjh:SecondScholarMembermdjh:WithinOneYearFollowingSecondIssuanceOfSharesMember2024-08-052024-08-050001741534mdjh:SecondScholarMembermdjh:UponSigningAgreementMember2024-08-052024-08-050001741534mdjh:SecondScholarMembermdjh:UponCompletionOfOverallDevelopmentOfProjectAndOfficialOperationOfHotelMember2024-08-052024-08-050001741534mdjh:SecondScholarMembermdjh:UponCompletionOfDesignPlanningAndConstructionReportMember2024-08-052024-08-050001741534us-gaap:CommonStockMember2024-05-142024-05-140001741534mdjh:FirstScholarMember2024-05-142024-05-140001741534mdjh:FirstScholarMembermdjh:WithinOneYearFollowingSecondIssuanceOfSharesMember2024-01-302024-01-300001741534mdjh:FirstScholarMembermdjh:UponSigningAgreementMember2024-01-302024-01-300001741534mdjh:FirstScholarMembermdjh:UponCompletionOfOverallDevelopmentOfProjectAndOfficialOperationOfHotelMember2024-01-302024-01-300001741534mdjh:FirstScholarMembermdjh:UponCompletionOfDesignPlanningAndConstructionReportMember2024-01-302024-01-300001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2024-12-310001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:StatutoryReserveMember2024-12-310001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:RetainedEarningsDeficitMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:RetainedEarningsDeficitMember2024-12-310001741534us-gaap:AdditionalPaidInCapitalMember2024-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001741534mdjh:StatutoryReserveMember2024-12-310001741534mdjh:RetainedEarningsDeficitMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2023-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:StatutoryReserveMember2023-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:RetainedEarningsDeficitMember2023-12-310001741534us-gaap:AdditionalPaidInCapitalMember2023-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001741534mdjh:StatutoryReserveMember2023-12-310001741534mdjh:RetainedEarningsDeficitMember2023-12-310001741534us-gaap:AdditionalPaidInCapitalMember2022-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001741534mdjh:StatutoryReserveMember2022-12-310001741534mdjh:RetainedEarningsDeficitMember2022-12-310001741534us-gaap:NoncontrollingInterestMember2021-12-310001741534us-gaap:AdditionalPaidInCapitalMember2021-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001741534mdjh:StatutoryReserveMember2021-12-310001741534mdjh:RetainedEarningsDeficitMember2021-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:CommonStockMember2024-12-310001741534us-gaap:CommonStockMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:CommonStockMember2023-12-310001741534us-gaap:CommonStockMember2023-12-310001741534us-gaap:CommonStockMember2022-12-310001741534us-gaap:CommonStockMember2021-12-3100017415342024-08-260001741534mdjh:EmployeesAndOfficersMemberus-gaap:CommonStockMember2024-05-310001741534srt:ChiefFinancialOfficerMember2024-05-310001741534srt:ChiefExecutiveOfficerMember2024-05-310001741534us-gaap:CommonStockMember2024-05-140001741534mdjh:Network1FinancialSecuritiesInc.Membermdjh:UnderwriterWarrantsMemberus-gaap:IPOMember2018-12-260001741534mdjh:IpoSecondClosingMember2019-01-040001741534srt:ExecutiveOfficerMember2024-01-012024-12-310001741534mdjh:EmployeesMember2024-01-012024-12-310001741534srt:MinimumMemberus-gaap:VehiclesMember2024-12-310001741534srt:MinimumMemberus-gaap:SoftwareDevelopmentMember2024-12-310001741534srt:MinimumMemberus-gaap:OfficeEquipmentMember2024-12-310001741534srt:MinimumMembermdjh:BuildingFixturesFurnitureAndLandscapingMember2024-12-310001741534srt:MaximumMemberus-gaap:VehiclesMember2024-12-310001741534srt:MaximumMemberus-gaap:SoftwareDevelopmentMember2024-12-310001741534srt:MaximumMemberus-gaap:OfficeEquipmentMember2024-12-310001741534srt:MaximumMembermdjh:BuildingFixturesFurnitureAndLandscapingMember2024-12-310001741534mdjh:BuildingsAndLeaseholdImprovementsMember2024-12-310001741534us-gaap:OfficeEquipmentMember2024-12-310001741534us-gaap:LeaseholdImprovementsMember2024-12-310001741534us-gaap:LandBuildingsAndImprovementsMember2024-12-310001741534us-gaap:LandAndLandImprovementsMember2024-12-310001741534us-gaap:FurnitureAndFixturesMember2024-12-310001741534us-gaap:ConstructionInProgressMember2024-12-310001741534us-gaap:AutomobilesMember2024-12-310001741534us-gaap:OfficeEquipmentMember2023-12-310001741534us-gaap:LeaseholdImprovementsMember2023-12-310001741534us-gaap:LandBuildingsAndImprovementsMember2023-12-310001741534us-gaap:LandAndLandImprovementsMember2023-12-310001741534us-gaap:FurnitureAndFixturesMember2023-12-310001741534us-gaap:ConstructionInProgressMember2023-12-310001741534us-gaap:AutomobilesMember2023-12-310001741534mdjh:RetainedEarningsDeficitMember2024-01-012024-12-310001741534mdjh:RetainedEarningsDeficitMember2023-01-012023-12-310001741534mdjh:SeriesaWarrantsMemberus-gaap:SubsequentEventMember2025-02-052025-02-050001741534mdjh:SeriesaWarrantsMemberus-gaap:SubsequentEventMember2025-02-032025-02-030001741534mdjh:CivilComplaintAllegingBreachOfContractAndUnpaidServiceFeeAgainstChengduTedaNewCityMember2023-09-012023-09-0100017415342023-09-012023-09-010001741534mdjh:SecurityPurchaseAgreementMember2020-08-202020-08-200001741534us-gaap:IPOMember2018-12-012018-12-260001741534mdjh:IpoSecondClosingMember2019-01-042019-01-040001741534us-gaap:RelatedPartyMember2024-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:StatutoryReserveMember2024-01-012024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMembermdjh:RetainedEarningsDeficitMember2024-01-012024-12-310001741534mdjh:MdLocalGlobalLimitedMember2020-10-280001741534mdjh:MdjccLimitedMember2018-02-0900017415342023-09-102023-09-100001741534mdjh:LoanFromUnrelatedIndividualMember2023-06-140001741534mdjh:SeriesaWarrantsMember2024-12-312024-12-310001741534mdjh:MansionsEstateAgentLtdMember2024-12-310001741534mdjh:OceanTideWealthLimitedMembermdjh:MansionsEstateAgentLtdMember2022-05-200001741534mdjh:BeijingMingdajiaheTechnologyDevelopmentCoLtdMembermdjh:MansionsEstateAgentLtdMember2022-05-200001741534mdjh:OceanTideWealthLimitedMembermdjh:MansionsEstateAgentLtdMember2021-06-150001741534mdjh:MdjmUkMembermdjh:MansionsEstateAgentLtdMember2021-06-150001741534mdjh:BeijingMingdajiaheTechnologyDevelopmentCoLtdMembermdjh:MansionsEstateAgentLtdMember2021-06-150001741534mdjh:PrcMemberus-gaap:DomesticCountryMember2024-01-012024-12-310001741534mdjh:PrcMemberus-gaap:DomesticCountryMember2023-01-012023-12-310001741534mdjh:PrcMemberus-gaap:DomesticCountryMember2022-01-012022-12-310001741534country:HKus-gaap:DomesticCountryMember2024-01-012024-12-310001741534us-gaap:ForeignCountryMember2024-01-012024-12-310001741534country:HKus-gaap:DomesticCountryMember2023-01-012023-12-310001741534us-gaap:ForeignCountryMember2023-01-012023-12-310001741534country:HKus-gaap:DomesticCountryMember2022-01-012022-12-310001741534us-gaap:ForeignCountryMember2022-01-012022-12-310001741534us-gaap:DomesticCountryMember2024-01-012024-12-310001741534country:GB2023-03-312023-03-310001741534us-gaap:DomesticCountryMember2023-01-012023-12-310001741534us-gaap:DomesticCountryMember2022-01-012022-12-310001741534us-gaap:DomesticCountryMemberus-gaap:StateAdministrationOfTaxationChinaMember2024-01-012024-12-310001741534us-gaap:DomesticCountryMember2024-01-012024-12-310001741534country:HK2024-01-012024-12-310001741534country:HK2023-01-012023-12-310001741534mdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2022-01-012024-12-310001741534country:HK2022-01-012022-12-310001741534us-gaap:DomesticCountryMembermdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2019-01-012019-12-310001741534us-gaap:IPOMember2018-12-260001741534us-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-01-012024-12-310001741534mdjh:LoanFromUnrelatedIndividualMember2022-06-200001741534us-gaap:LineOfCreditMember2022-02-140001741534mdjh:SecondScholarMember2023-12-310001741534mdjh:FirstScholarMember2023-12-310001741534mdjh:MdjccLimitedMember2018-01-260001741534mdjh:SecurityPurchaseAgreementMember2020-08-200001741534mdjh:SeriesWarrantMember2024-12-310001741534mdjh:SeriesWarrantMemberus-gaap:SubsequentEventMember2025-02-050001741534mdjh:SeriesWarrantMemberus-gaap:SubsequentEventMember2025-02-030001741534mdjh:SeriesaWarrantsMember2024-12-310001741534mdjh:SeriesWarrantMember2024-11-080001741534mdjh:SeriesWarrantMember2024-11-070001741534mdjh:SeriesBWarrantsMember2024-11-060001741534mdjh:SeriesBWarrantMember2024-11-0600017415342021-12-310001741534mdjh:PrcAndOthersMember2024-12-310001741534country:GB2024-12-310001741534mdjh:PrcAndOthersMember2023-12-310001741534country:GB2023-12-310001741534mdjh:PrcAndOthersMember2022-12-310001741534country:GB2022-12-3100017415342019-12-310001741534mdjh:UnderwriterWarrantsMember2019-01-040001741534mdjh:SeriesWarrantMember2024-11-182024-11-180001741534us-gaap:PrivatePlacementMember2024-09-182024-09-180001741534mdjh:Network1FinancialSecuritiesInc.Membermdjh:UnderwriterWarrantsMemberus-gaap:IPOMember2018-12-262018-12-260001741534us-gaap:HerMajestysRevenueAndCustomsHMRCMember2023-01-012023-12-310001741534srt:MinimumMembermdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2022-01-012024-12-310001741534srt:MaximumMembermdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2022-01-012024-12-310001741534mdjh:IfIncomeTaxLessThanRmb1MillionMember2022-01-012022-12-310001741534us-gaap:DomesticCountryMembermdjh:IfIncomeTaxLessThanRmb1MillionMember2019-01-012019-12-310001741534srt:MinimumMembermdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2019-01-012019-12-310001741534srt:MaximumMembermdjh:IfIncomeTaxFromRmb1MillionTo3MillionMember2019-01-012019-12-310001741534us-gaap:CommonStockMember2024-08-262024-08-260001741534us-gaap:AdditionalPaidInCapitalMember2024-08-262024-08-260001741534srt:ProFormaMembermdjh:SeriesBWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534srt:ProFormaMembermdjh:SeriesaWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534srt:ProFormaMembermdjh:SeriesBWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-01-012024-12-310001741534srt:ProFormaMembermdjh:SeriesaWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-01-012024-12-310001741534mdjh:SeriesBWarrantsMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534mdjh:SeriesaWarrantsMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534mdjh:SeriesBWarrantsMember2024-01-012024-12-3100017415342024-08-262024-08-260001741534mdjh:SeriesWarrantMemberus-gaap:CommonStockMember2024-11-182024-11-180001741534mdjh:SeriesBWarrantMember2024-10-312024-11-060001741534srt:ProFormaMembermdjh:SeriesBWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534srt:ProFormaMembermdjh:SeriesaWarrantsMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534mdjh:SeriesBWarrantsMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534mdjh:SeriesaWarrantsMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534us-gaap:AdditionalPaidInCapitalMember2024-01-012024-12-310001741534mdjh:ChiefExecutiveOfficerAndChiefFinancialOfficerMember2024-05-012024-05-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:CommonStockMember2024-01-012024-12-310001741534us-gaap:CommonStockMember2024-01-012024-12-3100017415342024-05-310001741534mdjh:SecondScholarMember2024-01-012024-12-310001741534mdjh:FirstScholarMember2024-01-012024-12-310001741534mdjh:PrcAndOthersMember2024-01-012024-12-310001741534mdjh:PrcAndOthersMember2023-01-012023-12-310001741534mdjh:PrcAndOthersMember2022-01-012022-12-310001741534mdjh:SecondScholarMember2024-08-050001741534mdjh:FirstScholarMember2024-01-300001741534mdjh:RevenueFromRealEstateAgentIncomeMember2024-01-012024-12-310001741534mdjh:RentalManagementIncomeMember2024-01-012024-12-310001741534mdjh:HotelIncomeMember2024-01-012024-12-310001741534mdjh:RevenueFromRealEstateAgentIncomeMember2023-01-012023-12-310001741534mdjh:RentalManagementIncomeMember2023-01-012023-12-310001741534mdjh:HotelIncomeMember2023-01-012023-12-310001741534mdjh:RevenueFromRealEstateAgentIncomeMember2022-01-012022-12-310001741534mdjh:RentalManagementIncomeMember2022-01-012022-12-310001741534mdjh:HotelIncomeMember2022-01-012022-12-310001741534country:GB2022-01-012022-12-310001741534mdjh:PrcMember2024-01-012024-12-310001741534mdjh:PrcMember2023-01-012023-12-310001741534mdjh:PrcMember2022-01-012022-12-310001741534country:GB2024-01-012024-12-310001741534country:GB2023-01-012023-12-310001741534mdjh:Network1FinancialSecuritiesInc.Membermdjh:UnderwriterWarrantsMemberus-gaap:IPOMember2018-12-012018-12-260001741534mdjh:SeriesBWarrantMemberus-gaap:CommonStockMember2024-10-312024-11-060001741534mdjh:EmployeesAndOfficersMember2024-01-012024-12-310001741534mdjh:SeriesWarrantMemberus-gaap:PrivatePlacementMember2024-09-180001741534mdjh:SeriesBWarrantsMemberus-gaap:PrivatePlacementMember2024-09-180001741534mdjh:SeriesaWarrantsMemberus-gaap:PrivatePlacementMember2024-09-180001741534mdjh:SeriesaWarrantsMember2024-09-182024-09-180001741534mdjh:SeriesaWarrantsMember2024-01-012024-12-310001741534mdjh:SeriesBWarrantsMember2024-09-182024-09-1800017415342024-09-182024-09-1800017415342019-01-012019-12-310001741534us-gaap:NoncontrollingInterestMember2022-01-012022-12-310001741534us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-12-310001741534mdjh:RetainedEarningsDeficitMember2022-01-012022-12-310001741534country:GB2023-04-012023-04-0100017415342023-03-282023-03-2800017415342022-07-152022-07-1500017415342023-09-082023-09-080001741534mdjh:CivilComplaintAllegingBreachOfContractAndUnpaidServiceFeeAgainstChengduTedaNewCityMember2023-01-092023-01-0900017415342023-01-092023-01-090001741534mdjh:CivilComplaintAllegingBreachOfContractAndUnpaidServiceFeeAgainstChengduTedaNewCityMember2022-03-182022-03-180001741534mdjh:RobinHillMember2023-01-012023-01-010001741534mdjh:FernieCastleMember2023-01-012023-01-010001741534mdjh:LeaseAgreementInRobinHillPropertyMember2024-01-012024-12-310001741534mdjh:LeaseAgreementInFernieCastlePropertyMember2024-01-012024-12-310001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-01-012024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-01-012024-12-310001741534us-gaap:PrivatePlacementMember2024-09-180001741534us-gaap:HerMajestysRevenueAndCustomsHMRCMember2024-01-012024-12-310001741534mdjh:SeriesaWarrantsMember2024-11-072024-12-180001741534mdjh:SeriesBWarrantsMember2024-10-312024-10-310001741534us-gaap:StateAndLocalJurisdictionMember2024-01-012024-12-310001741534us-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:RelatedPartyMember2024-12-310001741534us-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMemberus-gaap:NonrelatedPartyMember2024-12-3100017415342023-01-012023-12-3100017415342022-01-012022-12-310001741534us-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-12-310001741534country:GB2021-04-0100017415342023-02-272023-02-270001741534mdjh:SeriesBWarrantsMember2024-09-180001741534mdjh:SeriesaWarrantsMember2024-09-180001741534mdjh:SeriesWarrantMemberus-gaap:SubsequentEventMember2025-02-052025-02-050001741534mdjh:SeriesWarrantMemberus-gaap:SubsequentEventMember2025-02-032025-02-030001741534us-gaap:ScenarioAdjustmentMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2024-12-310001741534srt:ProFormaMemberus-gaap:DisposalGroupNotDiscontinuedOperationsMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2023-12-310001741534mdjh:BeijingMingdajiaheTechnologyDevelopmentCoLtdMembermdjh:TianjinMingdajiaheRealEstateCoLtdMember2018-04-282018-04-2800017415342018-04-282018-04-280001741534mdjh:SubsidiariesAndConsolidatedVariableInterestEntitiesMember2024-01-012024-12-3100017415342023-12-3100017415342022-12-3100017415342022-12-232022-12-2300017415342023-07-170001741534us-gaap:FinancingReceivables60To89DaysPastDueMember2024-01-012024-12-310001741534us-gaap:FinancingReceivables30To59DaysPastDueMember2024-01-012024-12-310001741534us-gaap:FinancialAssetNotPastDueMember2024-01-012024-12-310001741534mdjh:FinancialAssetGreaterThan365DaysPastDueMember2024-01-012024-12-310001741534mdjh:FinancialAsset90To179DaysPastDueMember2024-01-012024-12-310001741534mdjh:FinancialAsset180To365DaysPastDueMember2024-01-012024-12-3100017415342024-12-310001741534dei:BusinessContactMember2024-01-012024-12-3100017415342024-01-012024-12-31mdjh:itemmdjh:propertymdjh:Mmdjh:Yxbrli:sharesxbrli:pureiso4217:CNYiso4217:USDiso4217:CNYiso4217:USDiso4217:GBPiso4217:USDiso4217:USDxbrli:sharesiso4217:GBPmdjh:employee

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 20-F

    REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934

OR

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

For the fiscal year ended December 31, 2024

OR

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

OR

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

Date of event requiring this shell company report

For the transition period from to

Commission file number: 001-38768

MDJM LTD

(Exact Name of Registrant as Specified in its Charter)

N/A

(Translation of Registrant’s Name into English)

Cayman Islands

(Jurisdiction of Incorporation or Organization)

Fernie Castle, Letham

Cupar, Fife, KY15 7RU

United Kingdom

+ 44-01337 829 349

(Address of principal executive offices)

Siping Xu, Chief Executive Officer

Telephone: + 44-01337 829 349

Email: charlie.cai@mdjmjh.com

At the address of the Company set forth above

(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)

Securities registered or to be registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Ordinary Shares

 

UOKA

 

The Nasdaq Stock Market

Securities registered or to be registered pursuant to Section 12(g) of the Act:

None

(Title of Class)

Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:

None

(Title of Class)

Indicate the number of outstanding shares of each of the issuer’s classes of capital or common stock as of the close of the period covered by the annual report.

An aggregate of 25,216,523 Ordinary Shares, par value $0.001 per share, as of December 31, 2024.

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes No

If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

Yes No

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

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 No

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

Large accelerated filer

Accelerated filer

Non-accelerated filer

Emerging growth company

If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, 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 check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report.

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements.

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b).

Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:

U.S. GAAP

 

International Financial Reporting Standards as issued by the International Accounting Standards Board

 

Other

If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow. Item 17 Item 18

If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

TABLE OF CONTENTS

INTRODUCTION

1

 

 

PART I

3

ITEM 1.

IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

3

ITEM 2.

OFFER STATISTICS AND EXPECTED TIMETABLE

3

ITEM 3.

KEY INFORMATION

3

ITEM 4.

INFORMATION ON THE COMPANY

35

ITEM 4A.

UNRESOLVED STAFF COMMENTS

62

ITEM 5.

OPERATING AND FINANCIAL REVIEW AND PROSPECTS

62

ITEM 6.

DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

85

ITEM 7.

MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

90

ITEM 8.

FINANCIAL INFORMATION

91

ITEM 9.

THE OFFER AND LISTING

93

ITEM 10.

ADDITIONAL INFORMATION

93

ITEM 11.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

102

ITEM 12.

DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

103

PART II

104

ITEM 13.

DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

104

ITEM 14.

MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

104

ITEM 15.

CONTROLS AND PROCEDURES

104

ITEM 16.

[RESERVED]

105

ITEM 16A.

AUDIT COMMITTEE FINANCIAL EXPERT

105

ITEM 16B.

CODE OF ETHICS

105

ITEM 16C.

PRINCIPAL ACCOUNTANT FEES AND SERVICES

105

 

 

 

ITEM 16D.

EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

106

 

 

 

ITEM 16E.

PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

106

ITEM 16F.

CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT

106

 

 

 

ITEM 16G.

CORPORATE GOVERNANCE

106

 

 

 

ITEM 16H.

MINE SAFETY DISCLOSURE

106

ITEM 16I.

DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

106

ITEM 16J.

INSIDER TRADING POLICIES

107

ITEM 16K.

CYBERSECURITY

107

PART III

108

ITEM 17.

FINANCIAL STATEMENTS

108

ITEM 18.

FINANCIAL STATEMENTS

108

ITEM 19.

EXHIBITS

108

INTRODUCTION

“We,” “us,” “our,” “our Company,” and the “Company” are to MDJM LTD (“MDJM”), a Cayman Islands company. Unless the context otherwise requires, in this annual report on Form 20-F references to:

“China” or the “PRC” are to the People’s Republic of China;
“Exchange Act” are to the Securities Exchange Act of 1934;
“Fernie Castle Culture” are to our wholly owned subsidiary, Fernie Castle Culture Limited, a United Kingdom company;
“fiscal year” are to the period from January 1 to December 31 of the year;
“Mansions” are to Mansions Catering and Hotel LTD, a United Kingdom company, in which MD UK (defined below) holds 100% of the equity interests;
“MD German” are to our wholly owned subsidiary, MD Lokal Global GmbH, a German company;
“MD Japan” are to our wholly owned subsidiary, Mingda Jiahe Development Investment Co., Ltd, a Japanese company;
“MDJH Hong Kong” are to our wholly owned subsidiary, MDJCC Limited, a Hong Kong corporation;
“MD UK” are to our wholly owned subsidiary, MD Local Global Limited, a United Kingdom company;
“Mingda Tianjin” or the “VIE” are to Mingdajiahe (Tianjin) Co., Ltd., a company organized under the laws of the PRC, the financial results of which we consolidated for accounting purposes, and Mingda Tianjin is controlled by Mr. Siping Xu, our chief executive officer and majority shareholder;
“Mingda Tianjin Shareholders” are to Siping Xu, Yang Li, Xia Ding, Qiang Ma, Liang Zhang, Meina Guo, Zhenyuan Huang, Mengnan Wang, Jie Zhang, and Lei Cai, collectively holding 100% of the equity interests in Mingda Tianjin;
“Ordinary Shares” are to the ordinary shares of MDJM, par value $0.001 per share;
“PRC operating entities” are to our PRC subsidiary and the VIE, collectively;
“primary real estate market” are to the market for newly constructed and completed residential and commercial real properties, “primary real estate agency services” are to agency services provided for the primary real estate market, “secondary real estate market” are to the market for all residential and commercial real properties other than those for sale in the primary real estate market, and “secondary real estate brokerage services” are to brokerage services provided for the secondary real estate market;
“RMB” or “Renminbi” are to the legal currency of China;
“Sarbanes-Oxley Act” are to the Sarbanes-Oxley Act of 2002;
“Securities Act” are to the Securities Act of 1933, as amended;
“SEC” are to the U.S. Securities Exchange Commission;
“UK” are to the United Kingdom;
“US$,” “$,” “U.S. dollars,” or “dollars” are to the legal currency of the United States;
“U.S. GAAP” are to generally accepted accounting principles in the United States;
“VIE” are to variable interest entity; and

1

“WFOE” are to Beijing Mingda Jiahe Technology Development Co., Ltd., a limited liability company organized under the laws of the PRC, which is wholly owned by MDJH Hong Kong.

This annual report on Form 20-F includes our audited consolidated financial statements for the years ended December 31, 2024, 2023, and 2022. In this annual report, we refer to assets, obligations, commitments, and liabilities in our consolidated financial statements in United States dollars. These dollar references are based on the exchange rate of RMB to United States dollars and pound sterling (“GBP”) to United States dollars, determined as of a specific date or for a specific period. Changes in the exchange rate will affect the amount of our obligations and the value of our assets in terms of United States dollars which may result in an increase or decrease in the amount of our obligations and the value of our assets.

This annual report contains translations of certain Renminbi and GBP amounts into U.S. dollars at specified rates. Unless otherwise stated, the following exchange rates are used in this annual report:

US$ Exchange Rate

    

December 31,

1 US$= RMB

    

2024

    

2023

    

2022

At the end of the year - RMB

 

7.2993

7.0999

6.8987

Average rate for the year - RMB

 

7.1957

7.0809

6.7347

1 US$=GBP

At the end of the year - GBP

0.7987

0.7847

0.8315

Average rate for the year - GBP

0.7824

0.8039

0.8121

2

Part I

Item 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS

Not Applicable.

Item 2. OFFER STATISTICS AND EXPECTED TIMETABLE

Not Applicable.

Item 3. KEY INFORMATION

We are a holding company incorporated in the Cayman Islands and not a Chinese operating company. As a holding company with no material operations of our own, we conduct our operations through our subsidiaries in the UK and, prior to March 2025, through the VIE in China. For the fiscal years ended December 31, 2024, 2023, and 2022, for accounting purposes, we controlled and received the economic benefits of the VIE through certain contractual arrangements (the “VIE Agreements”), which enabled us to consolidate the financial results of the VIE in our consolidated financial statements under U.S. GAAP. The VIE Agreements were terminated on March 1, 2025. Our securities are securities of MDJM, the offshore holding company in the Cayman Islands, instead of securities of the VIE in China. The VIE structure provided contractual exposure to foreign investment in China-based companies where Chinese law prohibits direct foreign investment in the operating companies. For a description of the VIE Agreements, see “— The VIE Agreements.”

The following diagram illustrates our corporate structure as of the date of this annual report:

Graphic

(1)Represents 10,200,000 Ordinary Shares held by our CEO and chairman of the board of directors, Mr. Siping Xu, through MDJH LTD, which is 100% owned by Mr. Xu.

3

(2)Represents an aggregate of 207,029 Ordinary Shares held by 12 shareholders of MDJM, each one of which holds less than 5% of our equity interests, as of the date of this annual report.
(3)Represents 141,480 Ordinary Shares directly held by Mr. Mengnan Wang, our CFO.
(4)Represents 138,205 Ordinary Shares directly held by Mr. Siping Xu, our CEO and chairman of the board of directors.

Investors are purchasing securities of the holding company, MDJM, instead of securities of our operating entities. Our operations are conducted through MD UK and Mansions.

The VIE Agreements

Due to PRC legal restrictions on foreign ownership in the real estate sector, neither we nor our subsidiaries owned any equity interest in Mingda Tianjin. Instead, for accounting purposes, we controlled and received the economic benefits of Mingda Tianjin’s business operation through the VIE Agreements, which enabled us to consolidate the financial results of the VIE in our consolidated financial statements under U.S. GAAP for the fiscal years ended December 31, 2024, 2023, and 2022. WFOE, Mingda Tianjin, and the Mingda Tianjin Shareholders entered into the VIE Agreements on April 28, 2018. The VIE Agreements were designed to provide WFOE with the power, rights, and obligations to Mingda Tianjin as set forth under the VIE Agreements. We had evaluated the guidance in Financial Accounting Standards Board Accounting Standards Codification 810 and determined that we were regarded as the primary beneficiary of the VIE for accounting purposes, as a result of our direct ownership in WFOE and the provisions of the VIE Agreements.

Each of the VIE Agreements is described in detail below:

Exclusive Business Cooperation Agreement

Pursuant to the Exclusive Business Cooperation Agreement between Mingda Tianjin and WFOE, WFOE provided Mingda Tianjin with technical support, consulting services, intellectual services, and other management services relating to Mingda Tianjin’s day-to-day business operations and management, on an exclusive basis, utilizing its advantages in technology, human resources, and information. Additionally, Mingda Tianjin granted an irrevocable and exclusive option to WFOE to purchase from Mingda Tianjin, any or all of Mingda Tianjin’s assets at the lowest purchase price permitted under PRC laws. Should WFOE exercise such option, the parties would enter into a separate asset transfer or similar agreement. For services rendered to Mingda Tianjin by WFOE under this agreement, WFOE was entitled to collect a service fee approximately equal to the net income of Mingda Tianjin after the deduction of the required PRC statutory reserve.

The Exclusive Business Cooperation Agreement would remain in effect for 10 years, unless it was terminated by WFOE with 30-day prior notice. Mingda Tianjin did not have the right to terminate that agreement unilaterally.

The Chief Executive Officer of WFOE, Mr. Siping Xu, managed Mingda Tianjin pursuant to the terms of the Exclusive Business Cooperation Agreement before its termination. WFOE had absolute authority relating to the management of Mingda Tianjin, including decisions with regard to expenses, salary raises and bonuses, hiring, firing, and other operational functions. The Exclusive Business Cooperation Agreement did not prohibit related party transactions. Our audit committee was required to review and approve in advance any related party transactions, including transactions involving WFOE or Mingda Tianjin.

Share Pledge Agreement

Under the Share Pledge Agreement among WFOE, and the Mingda Tianjin Shareholders, the Mingda Tianjin Shareholders pledged all of their equity interests in Mingda Tianjin to WFOE to guarantee the performance of Mingda Tianjin’s obligations under the Exclusive Business Cooperation Agreement. Under the terms of the Share Pledge Agreement, in the event that Mingda Tianjin or the Mingda Tianjin Shareholders breached their respective contractual obligations under the Exclusive Business Cooperation Agreement, WFOE, as pledgee, would be entitled to certain rights, including the right to collect dividends generated by the pledged equity interests. The Mingda Tianjin Shareholders also agreed that upon occurrence of any event of default, as set forth in the Share Pledge Agreement, WFOE was entitled to dispose of the pledged equity interest in accordance with applicable PRC laws. The Mingda Tianjin Shareholders further agreed not to dispose of the pledged equity interests or take any actions that would prejudice WFOE’s interest.

4

The purposes of the Share Pledge Agreement were to (1) guarantee the performance of Mingda Tianjin’s obligations under the Exclusive Business Cooperation Agreement, (2) make sure the Mingda Tianjin Shareholders did not transfer or assign the pledged equity interests, or create or allow any encumbrance that would prejudice WFOE’s interests without WFOE’s prior written consent, and (3) provide WFOE control over Mingda Tianjin. In the event Mingda Tianjin breached its contractual obligations under the Exclusive Business Cooperation Agreement, WFOE would have been entitled to foreclose on the Mingda Tianjin Shareholders’ equity interests in Mingda Tianjin and (1) exercise its option to purchase or designate third parties to purchase part or all of their equity interests in Mingda Tianjin and in this situation, WFOE may terminate the VIE Agreements after acquisition of all equity interests in Mingda Tianjin or form a new VIE structure with the third parties designated by WFOE; or (2) dispose of the pledged equity interests and be paid in priority out of proceeds from the disposal, in which case the VIE structure would be terminated.

Exclusive Option Agreement

Under the Exclusive Option Agreement, the Mingda Tianjin Shareholders irrevocably granted WFOE (or its designee) an exclusive option to purchase, to the extent permitted under PRC law, once or at multiple times, at any time, part or all of their equity interests in Mingda Tianjin. The option price was equal to the capital paid in by the Mingda Tianjin Shareholders subject to any appraisal or restrictions required by applicable PRC laws and regulations.

Under the Exclusive Option Agreement, WFOE was entitled to, at any time under any circumstances, purchase, or have its designated person purchase, at its discretion, to the extent permitted under PRC law, all or part of the Mingda Tianjin Shareholders’ equity interests in Mingda Tianjin. The Exclusive Option Agreement, together with the Share Pledge Agreement, Exclusive Business Cooperation Agreement, and the Power of Attorney, enabled us to consolidate the financial results of the VIE in our consolidated financial statements under U.S. GAAP.

Powers of Attorney

Under each of the Powers of Attorney, the Mingda Tianjin Shareholders authorized WFOE to act on their behalf as their exclusive agent and attorney with respect to all rights as shareholders, including: (a) attending shareholders’ meetings; (b) exercising all the shareholder’s rights, including voting, that shareholders were entitled to under the laws of China and the articles of association of Mingda Tianjin, including the sale or transfer or pledge or disposition of shares in part or in whole; and (c) designating and appointing on behalf of shareholders the legal representative, the executive director, supervisor, the chief executive officer and other senior management members of Mingda Tianjin.

The term of each of the Powers of Attorney was the same as the term of the Exclusive Option Agreement. The Powers of Attorney were irrevocable and continuously valid from the date of execution of the Powers of Attorney, so long as the Mingda Tianjin Shareholders were shareholders of Mingda Tianjin.

5

Risks Associated with Being Based in the PRC

We are subject to certain legal and operational risks associated with having subsidiaries in China, which could cause the value of our securities to significantly decline or become worthless. PRC laws and regulations governing our current business operations are sometimes vague and uncertain, and as a result these risks may result in significant depreciation or a complete loss of the value of our securities, or a complete hindrance of our ability to offer, or continue to offer, our securities to investors. The PRC government has adopted a series of regulatory actions and issued statements to regulate business operations in China with little advance notice, including cracking down on illegal activities in the securities market, adopting new measures to extend the scope of cybersecurity reviews, and expanding the efforts in anti-monopoly enforcement. As of the date of this annual report, we, our subsidiaries, and the VIE have not been involved in any investigations on cybersecurity review initiated by any PRC regulatory authority, nor has any of them received any inquiry, notice, or sanction. As confirmed by our PRC counsel, Beijing ANLI (Tianjin) Partners, we are not subject to cybersecurity review with the Cyberspace Administration of China, or the CAC, under the Cybersecurity Review Measures that became effective on February 15, 2022, since we currently do not have over one million users’ personal information and do not anticipate that we will be collecting over one million users’ personal information in the foreseeable future, which we understand might otherwise subject us to the Cybersecurity Review Measures; we are also not subject to network data security review by the CAC under the Regulations on the Network Data Security Administration (the “Security Administration Regulations”), since we currently do not have over 10 million users’ personal information and do not collect data that affects or may affect national security and we do not anticipate that we will be collecting over 10 million users’ personal information or data that affects or may affect national security in the foreseeable future, which we understand might otherwise subject us to the Security Administration Draft. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—Greater oversight by the CAC over data security, particularly for companies seeking to list on a foreign exchange, could adversely impact our business and our offering.”

On February 17, 2023, the China Securities Regulatory Commission (the “CSRC”) promulgated the Trial Administrative Measures of Overseas Securities Offering and Listing by Domestic Companies, or the “Trial Measures,” and five supporting guidelines, which came into effect on March 31, 2023. As advised by our PRC counsel, Beijing ANLI (Tianjin) Partners, Mingda Tianjin falls under the category of existing enterprises that have completed their overseas listings before the effective date of the Trial Measures (namely, March 31, 2023). Therefore, we are not immediately required to file for compliance. However, in the event that we intend to undertake new offerings or fundraising activities in the future, we should ensure compliance with the relevant regulations and file for compliance accordingly. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—The Opinions, the Trial Measures, and the revised Provisions recently issued by PRC authorities may subject us to additional compliance requirements in the future.” Other than the foregoing, as of the date of this report, according to our PRC counsel, Beijing ANLI (Tianjin) Partners, no relevant laws or regulations in the PRC explicitly require us to seek approval from the CSRC or any other PRC governmental authorities for our overseas listing. As of the date of this annual report, neither we nor our subsidiaries have received any inquiry, notice, warning, or sanction regarding our overseas listing from the CSRC or any other PRC governmental authorities. Since these statements and regulatory actions are newly published, however, official guidance and related implementation rules have not been issued. It is highly uncertain what the potential impact such modified or new laws and regulations will have on the daily business operations of our subsidiaries, our ability to accept foreign investments, and our listing on a U.S. exchange. The Standing Committee of the National People’s Congress (the “SCNPC”) or PRC regulatory authorities may in the future promulgate laws, regulations, or implement rules that require us or our subsidiaries to obtain regulatory approval from Chinese authorities for listing in the U.S.

6

In addition, our Ordinary Shares may be prohibited from trading on a national exchange or over-the-counter under the Holding Foreign Companies Accountable Act (the “HFCA Act”), if the Public Company Accounting Oversight Board (United States) (the “PCAOB”) is unable to inspect our auditor for two consecutive years beginning in 2021. Our auditor, RBSM LLP, is an independent registered public accounting firm with the PCAOB, and as an auditor of publicly traded companies in the U.S., is subject to laws in the U.S., pursuant to which the PCAOB conducts regular inspections to assess its compliance with the applicable professional standards. The PCAOB currently has access to inspect the working papers of our auditor and our auditor is not subject to the determinations announced by the PCAOB on December 16, 2021. If trading in our Ordinary Shares is prohibited under the HFCA Act in the future because the PCAOB determines that it cannot inspect or fully investigate our auditor at such future time, Nasdaq may determine to delist our Ordinary Shares and trading in our Ordinary Shares could be prohibited. On June 22, 2021, the U.S. Senate passed the Accelerating Holding Foreign Companies Accountable Act, and on December 29, 2022, legislation entitled “Consolidated Appropriations Act, 2023” (the “Consolidated Appropriations Act”) was signed into law by former President Biden, which contained, among other things, an identical provision to the Accelerating Holding Foreign Companies Accountable Act and amended the HFCA Act by requiring the SEC to prohibit an issuer’s securities from trading on any U.S. stock exchanges if its auditor is not subject to PCAOB inspections for two consecutive years instead of three, thus reducing the time period for triggering the prohibition on trading. On August 26, 2022, the CSRC, the Ministry of Finance of the PRC (the “MOF”), and the PCAOB signed a Statement of Protocol (the “Protocol”), governing inspections and investigations of audit firms based in mainland China and Hong Kong, taking the first step toward opening access for the PCAOB to inspect and investigate registered public accounting firms headquartered in mainland China and Hong Kong. Pursuant to the fact sheet with respect to the Protocol disclosed by the SEC, the PCAOB shall have independent discretion to select any issuer audits for inspection or investigation and has the unfettered ability to transfer information to the SEC. On December 15, 2022, the PCAOB Board determined that the PCAOB was able to secure complete access to inspect and investigate registered public accounting firms headquartered in mainland China and Hong Kong and voted to vacate its previous determinations to the contrary. However, should PRC authorities obstruct or otherwise fail to facilitate the PCAOB’s access in the future, the PCAOB Board will consider the need to issue a new determination. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—Joint statement by the SEC and the PCAOB, rule changes by Nasdaq, and the HFCA Act all call for additional and more stringent criteria to be applied to emerging market companies upon assessing the qualification of their auditors, especially the non-U.S. auditors who are not inspected by the PCAOB. These developments could add uncertainties to our continued listing or future offerings of our securities in the U.S.”

Permissions Required from PRC Authorities

The VIE was not operating in an industry that prohibited or limited foreign investment. As a result, as advised by our PRC counsel, Beijing ANLI (Tianjin) Partners, other than those requisite for a domestic company in China to engage in the businesses similar to those of the VIE, neither our Company, each of our subsidiaries, nor the VIE was required to obtain any permission from Chinese authorities, including the CSRC, the CAC, or any other governmental agency that is required to approve the operations of the VIE. However, if our Company or any of our subsidiaries does not receive or maintain the approvals, or we inadvertently conclude that such approvals are not required, or applicable laws, regulations, or interpretations change such that we are required to obtain approval in the future, we may be subject to investigations by competent regulators, fines or penalties, ordered to suspend any relevant operations and rectify any non-compliance, prohibited from engaging in relevant business or conducting any offering, and these risks could result in a material adverse change in the operations of our PRC subsidiary, significantly limit or completely hinder our ability to offer or continue to offer securities to investors, or cause such securities to significantly decline in value or become worthless.

Prior to the termination of the VIE Agreements, the VIE had received from PRC authorities all requisite licenses, permissions, or approvals needed to engage in the businesses conducted in China, and no permission or approval had been denied. Such licenses and permissions included the Business License and Registration Certificate of Tianjin Real Estate Brokerage Agency. The following table provides details on the licenses and permissions held by the VIE.

Company

License/Permission

Issuing Authority

Validity

Mingdajiahe (Tianjin) Co., Ltd.

Business License

Tianjin Market Supervision and Administration Commission

Long-term

Registration Certificate of Tianjin Real Estate Brokerage Agency

Tianjin Heping District Housing and Construction Commission

Long-term

7

On February 17, 2023, the CSRC promulgated the Trial Measures and five supporting guidelines, which came into effect on March 31, 2023. Pursuant to the Trial Measures, domestic companies that seek to offer or list securities overseas, both directly and indirectly, shall complete filing procedures with the CSRC pursuant to the requirements of the Trial Measures within three working days following its submission of initial public offerings or listing applications. If a domestic company fails to complete required filing procedures or conceals any material fact or falsifies any major content in its filing documents, such domestic company may be subject to administrative penalties, such as an order to rectify, warnings, and fines, and its controlling shareholders, actual controllers, the person directly in charge and other directly liable persons may also be subject to administrative penalties, such as warnings and fines.

According to the Notice on the Administrative Arrangements for the Filing of the Overseas Securities Offering and Listing by Domestic Companies from the CSRC, or “the CSRC Notice,” domestic companies that have already been listed overseas before the effective date of the Trial Measures (namely, March 31, 2023) shall be deemed as existing issuers (the “Existing Issuers”). Existing Issuers are not required to complete the filing procedures immediately, and they shall be required to file with the CSRC for any subsequent offerings. As advised by our PRC counsel, Beijing ANLI (Tianjin) Partners, Mingda Tianjin fell under the category of Existing Issuers. Therefore, we were not immediately required to file for compliance.

On February 24, 2023, the CSRC, together with the MOF, the National Administration of State Secrets Protection and the National Archives Administration of China, revised the Provisions on Strengthening Confidentiality and Archives Administration for Overseas Securities Offering and Listing, which were issued by the CSRC and the National Administration of State Secrets Protection and the National Archives Administration of China in 2009, or the “Provisions.” The revised Provisions were issued under the title the “Provisions on Strengthening Confidentiality and Archives Administration of Overseas Securities Offering and Listing by Domestic Companies,” and came into effect on March 31, 2023 together with the Trial Measures. One of the major revisions to the revised Provisions is expanding their application to cover indirect overseas offering and listing, as is consistent with the Trial Measures. The revised Provisions require that, among other things, (a) a domestic company that plans to, either directly or indirectly through its overseas listed entity, publicly disclose or provide to relevant individuals or entities, including securities companies, securities service providers, and overseas regulators, any documents and materials that contain state secrets or working secrets of government agencies, shall first obtain approval from competent authorities according to law, and file with the secrecy administrative department at the same level; and (b) a domestic company that plans to, either directly or indirectly through its overseas listed entity, publicly disclose or provide to relevant individuals and entities, including securities companies, securities service providers, and overseas regulators, any other documents and materials that, if leaked, will be detrimental to national security or public interest, shall strictly fulfill relevant procedures stipulated by applicable national regulations. Any failure or perceived failure by our Company or our subsidiaries to comply with the above confidentiality and archives administration requirements under the revised Provisions and other PRC laws and regulations may result in the relevant entities being held legally liable by competent authorities, and referred to the judicial organ to be investigated for criminal liability if suspected of committing a crime.

As there are still uncertainties regarding the interpretation and implementation of such regulatory guidance, we cannot assure you that we will be able to comply with new regulatory requirements relating to our future overseas capital-raising activities and we may become subject to more stringent requirements with respect to matters such as cross-border investigation, data privacy, and enforcement of legal claims. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—The Opinions, the Trial Measures, and the revised Provisions recently issued by PRC authorities may subject us to additional compliance requirements in the future.”

8

Except as described above, we are currently not required to obtain permission from any of the PRC authorities to operate and issue our securities to foreign investors. In addition, we and our subsidiaries are not required to obtain permission or approval relating to our securities from the PRC authorities, including the CSRC or the CAC, for our subsidiaries’ operations, nor have we or our subsidiaries or Mingda Tianjin received any denial for our subsidiaries or Mingda Tianjin’s operations with respect to our offerings. However, the General Office of the Central Committee of the Communist Party of China and the General Office of the State Council jointly issued the “Opinions on Severely Cracking Down on Illegal Securities Activities According to Law,” or the “Opinions,” which were made available to the public on July 6, 2021. The Opinions emphasized the need to strengthen the administration over illegal securities activities and the need to strengthen the supervision over overseas listings by Chinese companies. Effective measures, such as promoting the construction of relevant regulatory systems, will be taken to deal with the risks and incidents of China-concept overseas listed companies, cybersecurity, data privacy protection requirements, and similar matters. The Opinions and any related implementing rules to be enacted may subject us to compliance requirements in the future. Given the current regulatory environment in the PRC, we are still subject to the uncertainty of different interpretation and enforcement of the rules and regulations in the PRC adverse to us, which may take place quickly with little advance notice. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—The Opinions recently issued by the General Office of the Central Committee of the Communist Party of China and the General Office of the State Council may subject us to additional compliance requirement in the future.”

Asset Transfers Between Our Company, Our Subsidiaries, and the VIE

As of the date of this annual report, our Company, our subsidiaries, and the VIE have not distributed any earnings or settled any amounts owed under the VIE Agreements. Our Company and our subsidiaries do not have any plan to distribute earnings in the foreseeable future.

In 2024, net proceeds of $2,426,460 from a private placement with several investors on September 18, 2024, and from the exercise of Series A and B warrants associated with such private placement were not deposited into MDJM’s bank account. Instead, the proceeds were deposited directly into MD UK’s bank account. In 2022, MDJM transferred $1,480,000 into the account of MD UK as an investment. In addition, MDJM paid a net amount of $103,794 on behalf of subsidiaries in 2022, which consisted of attorney fees in connection with the establishment of new business, and other business - related expenses. There were no other assets transferred between MDJM, its subsidiaries, and the VIE during the fiscal years ended December 31, 2024, 2023, and 2022.

Dividends or Distributions Made to Our Company and U.S. Investors and Tax Consequences

As of the date of this annual report, none of our subsidiaries nor the VIE have made any dividends or distributions to our Company and our Company has not made any dividends or distributions to our shareholders. We intend to keep any future earnings to finance the expansion of our business, and we do not anticipate that any cash dividends will be paid in the foreseeable future. Subject to the passive foreign investment company rules, the gross amount of distributions we make to investors with respect to our Ordinary Shares (including the amount of any taxes withheld therefrom) will be taxable as a dividend, to the extent that the distribution is paid out of our current or accumulated earnings and profits, as determined under U.S. federal income tax principles.

Under Cayman Islands law, a Cayman Islands company may pay a dividend on its shares out of either profit or share premium account, provided that in no circumstances may a dividend be paid out of the share premium account if this would result in the company being unable to pay its debts due in the ordinary course of business.

If we determine to pay dividends on any of our Ordinary Shares in the future, as a holding company, we will be dependent on receipt of funds from our Hong Kong subsidiary, MDJH Hong Kong, and our UK subsidiary, MD UK. MD UK will rely on payments from its subsidiaries Mansions and Fernie Castle Culture.

Current PRC regulations permit WFOE to pay dividends to MDJH Hong Kong only out of its accumulated profits, if any, determined in accordance with Chinese accounting standards and regulations. In addition, each of our operating entities in China is required to set aside at least 10% of its after-tax profits each year, if any, to fund a statutory reserve until such reserve reaches 50% of its registered capital. Each of such entity in China is also required to further set aside a portion of its after-tax profits to fund the employee welfare fund, although the amount to be set aside, if any, is determined at the discretion of its board of directors. Although the statutory reserves can be used, among other ways, to increase the registered capital and eliminate future losses in excess of retained earnings of the respective companies, the reserve funds are not distributable as cash dividends except in the event of liquidation.

9

The PRC government also imposes controls on the conversion of RMB into foreign currencies and the remittance of currencies out of the PRC. Therefore, we may experience difficulties in completing the administrative procedures necessary to obtain and remit foreign currency for the payment of dividends from our profits, if any. Furthermore, if WFOE incurs debt on its own in the future, the instruments governing the debt may restrict their ability to pay dividends or make other payments.

Cash dividends, if any, on our Ordinary Shares will be paid in U.S. dollars. If we are considered a PRC tax resident enterprise for tax purposes, any dividends we pay to our overseas shareholders may be regarded as China-sourced income and as a result may be subject to PRC withholding tax at a rate of up to 10.0%.

Pursuant to the Arrangement between Mainland China and the Hong Kong Special Administrative Region for the Avoidance of Double Taxation and Tax Evasion on Income, or the Double Tax Avoidance Arrangement, the 10% withholding tax rate may be lowered to 5% if a Hong Kong resident enterprise owns no less than 25% of a PRC project. However, the 5% withholding tax rate does not automatically apply and certain requirements must be satisfied, including, without limitation, that (a) the Hong Kong resident enterprise must be the beneficial owner of the relevant dividends; and (b) the Hong Kong resident enterprise must directly hold no less than 25% share ownership in the PRC project during the 12 consecutive months preceding its receipt of the dividends. In current practice, a Hong Kong resident enterprise must obtain a tax resident certificate from the Hong Kong tax authority to apply for the 5% lower PRC withholding tax rate. As the Hong Kong tax authority will issue such a tax resident certificate on a case-by-case basis, we cannot assure you that we will be able to obtain the tax resident certificate from the relevant Hong Kong tax authority and enjoy the preferential withholding tax rate of 5% under the Double Taxation Arrangement with respect to dividends to be paid by WFOE to its immediate holding company, MDJH Hong Kong. As of the date of this annual report, we have not applied for the tax resident certificate from the relevant Hong Kong tax authority. MDJH Hong Kong intends to apply for the tax resident certificate when WFOE plans to declare and pay dividends to MDJH Hong Kong. See “—D. Risk Factors—Risks Relating to Doing Business in the PRC—There are significant uncertainties under the EIT Law relating to the withholding tax liabilities of our PRC subsidiary, and dividends payable by our PRC subsidiary to our offshore subsidiaries may not qualify to enjoy certain treaty benefits.”

Under existing PRC foreign exchange regulations, payments of current account items, including profit distributions, interest payments, and trade and service-related foreign exchange transactions, can be made in foreign currencies, without prior approval of State Administration of Foreign Exchange (“SAFE”), by complying with certain procedural requirements. Specifically, without prior approval of SAFE, cash generated from the operations in the PRC may be used to pay dividends to our Company. As of the date of this annual report, WFOE has conducted the foreign exchange registration related to our Company under the existing PRC foreign exchange regulations, which enables WFOE to legally distribute its earnings to our Company.

Prior to March 1, 2025, our Company’s ability to settle amounts owed under the VIE Agreements relied upon payments made from the VIE to WFOE in accordance with the VIE Agreements. For services rendered to the VIE by WFOE under the Exclusive Business Cooperation Agreement, WFOE was entitled to collect a service fee from the VIE. Pursuant to the Exclusive Option Agreement, WFOE may at any time and under any circumstances purchase all or part of the equity interests in the VIE when and to the extent permitted by PRC laws. The VIE Agreements were terminated on March 1, 2025.

A. [Reserved]

B. Capitalization and Indebtedness

Not applicable.

C. Reasons for the Offer and Use of Proceeds

Not applicable.

10

D. Risk Factors

Risks Relating to our Business and Industry

Our UK subsidiaries’ operating results are subject to conditions typically affecting hospitality service providers in the UK, any of which could reduce our revenue and limit opportunities for growth.

Our UK subsidiaries’ operating results are subject to conditions typically affecting hospitality service providers in the UK, including, among others:

changes in national, regional, or local economic conditions;
contraction in the global economy or low levels of economic growth;
competition from other hotels and vacation rental online marketplace companies;
the attractiveness of hotels our UK subsidiaries may manage or own to their guests;
local market conditions such as an oversupply of, or a reduction in demand for, hotel rooms;
adverse weather conditions, natural disasters, or serious contagious diseases, such as COVID-19;
the ability of third-party internet and other travel intermediaries who sell hotel rooms to guests to attract and retain customers;
the availability and cost of capital necessary for us to fund investments, capital expenditures, and service debt obligations;
delays in or cancellations of planned or future development or refurbishment projects;
seasonal and cyclical volatility in the hospitality industry;
changes in desirability of geographic regions of the hotels within our UK subsidiaries’ market, geographic concentration of their operations and customers, and shortages of desirable locations for development;
the performance of managerial and other employees of our UK subsidiaries’ hospitality services business; and
increases in operating costs and expenses, particularly rents, due to inflation and other factors.

Changes in any of these conditions could adversely affect our UK subsidiaries’ occupancy rates or otherwise adversely affect our results of operations and financial condition.

11

Our UK subsidiaries may not be able to successfully identify, secure, or operate additional hotel properties.

In addition to managing the Robin Hill Property and Fernie Castle (see “Item 4. Information on the Company—B. Business Overview—Overview”), we, through the UK subsidiaries, may open or manage more hotels in markets where we have a presence and in other areas in the UK to further grow our business. We and our UK subsidiaries may not be successful in identifying, leasing, managing, and operating additional hotel properties at desirable locations and on commercially reasonable terms, or at all. In more developed cities, it may be difficult to increase the number of hotels because we or our competitors may already have operations in such cities, rental prices may increase, or our competitors may be able to gain leases of properties before we can do so. In some cases, our competitors may be willing to enter into less favorable purchase, lease, or hotel management arrangements in order to prevent us from securing a particular property. Alternatively, in less developed cities, demand for new hotels may not increase as rapidly as we may expect. In addition, even if we or our UK subsidiaries are able to successfully identify and lease or manage new hotel properties, new hotels may not generate the returns we expect. Furthermore, we or our UK subsidiaries may incur costs in connection with evaluating properties and negotiating with property owners, lessors, and franchised hotel owners, including properties that we or our UK subsidiaries are subsequently unable to lease or manage. If we or our UK subsidiaries fail to successfully identify or compete for additional hotel properties, our ability to execute our growth strategy could be impaired and our business and prospects may be materially and adversely affected.

Our UK subsidiaries are subject to various hospitality industry, health and safety, construction, fire prevention, and environmental laws and regulations that may subject them to liability.

We cannot assure you that our UK subsidiaries or their employees comply with or will comply with all present and future laws and regulations related to their business, including hospitality industry, health, safety, construction, fire prevention, and environmental laws and regulations. Such non-compliance may subject our UK subsidiaries to monetary damages, the imposition of fines or other administrative penalties or investigations against them, or the suspension of their operations, which in turn could materially and adversely affect our financial condition and results of operations. Furthermore, new regulations could also require our UK subsidiaries to retrofit or modify any hospitality properties that they may own, operate, or manage, either currently or in the future, or incur other significant expenses. Any failure by our UK subsidiaries to control the use of, or to adequately restrict the discharge of, hazardous substances in their operations, or otherwise operate in compliance with environmental laws, could subject them to potentially significant monetary damages and fines or suspension of their business operations, which could materially and adversely affect our financial condition and results of operations.

Accidents, injuries, or prohibited activities in the hotels that our UK subsidiaries operate or may operate or manage in the future may adversely affect their and our reputation and subject them or us to liability.

There are inherent risks of accidents, injuries, or prohibited activities (such as illegal drug use, gambling, violence, or prostitution by guests) taking place in hospitality properties. The occurrence of one or more accidents, injuries, or prohibited activities at any hospitality property that our UK subsidiaries operate or may operate or manage in the future could adversely affect their safety reputation among guests, harm our brand, decrease our UK subsidiaries’ overall occupancy rates, and increase our costs by requiring our UK subsidiaries to implement additional safety measures. In addition, if accidents, injuries, or prohibited activities occur at any of these properties, we or our UK subsidiaries may be held liable for costs or damages and fines. Our and our UK subsidiaries’ current property and liability insurance policies may not provide adequate or any coverage for such losses, and we or our UK subsidiaries may be unable to renew our insurance policies or obtain new insurance policies without increases in premiums and deductibles or decreases in coverage levels, or at all.

12

If our UK subsidiaries are unable to access funds to maintain the condition and appearance of the hospitality properties that they operate or may operate or manage in the future, the attractiveness of such properties and their and our reputation could suffer and occupancy rates may decline.

In order to maintain the condition and attractiveness of our UK subsidiaries’ hospitality properties that they operate or may operate or manage in the future, ongoing renovations and other leasehold improvements, including periodic replacement of furniture, fixtures, and equipment, are required. Such investments and expenditures require ongoing funding and, to the extent our UK subsidiaries cannot fund these expenditures from existing cash or cash flow generated from operations, our UK subsidiaries must borrow or raise capital through financing. Our UK subsidiaries may not be able to access capital. If our UK subsidiaries fail to make investments necessary to maintain or improve the properties, the attractiveness of our UK subsidiaries’ hospitality property and their and our reputation could suffer, which could lead to our UK subsidiaries losing market share to competitors.

Changes in international trade policies, trade disputes, barriers to trade, or the emergence of a trade war may dampen growth in the UK, where our UK subsidiaries conduct operations.

Political events, international trade disputes, and other business interruptions could harm or disrupt international commerce and the global economy, and they could have a material adverse effect on us and our customers, our service providers, and our other partners. Moreover, international trade disputes, tariffs and other protectionist measures may materially and adversely affect our business.

Brexit may have adverse effects on our business, results of operations, or strategic plans. The UK Government concluded a Trade Cooperation Agreement (TCA) with the EU, which became provisionally applicable on January 1, 2021 and went into force permanently on May 1, 2021, following formal approval by both the UK and the EU. Brexit has led to ongoing political and economic uncertainty and periods of increased volatility in both the UK and in wider European markets for some time. Brexit’s long-term effects are still yet to be determined at this time and will depend on the effects of the implementation and application of the TCA and any other relevant agreements between the UK and EU. It remains possible that there will be increased regulatory and legal complexities, including those relating to tax, trade, and employees.

Our UK subsidiaries are exposed to risks of the changing policies in residential property management, real estate agencies, and hospitality and butler service businesses. The trade and financial sanctions imposed on Russia due to its invasion of Ukraine have caused turbulence in the global markets, which could also affect policies and economic conditions in the UK. Recent shifts in U.S. tariff policies, including increased tariffs on goods imported from China, the UK and other regions, as well as the potential for additional protectionist measures, may impact the operations of our suppliers, manufacturers, and other business partners, which in turn, may affect our business and operations.

Our UK subsidiaries will be subject to the general risks associated with these uncertainties in the UK real estate market. Trade disputes and tariffs could increase the cost of key supplies to our operations, for goods such as food, beverages, furniture, and technology sourced from abroad. These increased costs may not be fully passed on to customers without affecting demand, potentially leading to reduced profit margins. Additionally, tariffs could disrupt supply chains and lead to delays in renovation or refurbishment projects, negatively impacting guest experiences and operational efficiency. In addition, political uncertainty surrounding international trade disputes and the potential of their escalation to a trade war and global recession could have a negative effect on customer confidence and consumer decisions, which could dampen the tourism and hospitality industries and materially and adversely affect our business. We also may have access to fewer business opportunities, and our operations may be negatively impacted as a result. The current and future actions or escalations by either the United States or China that affect trade relations may cause global economic turmoil and potentially have a negative impact on our markets, our business, or our results of operations, as well as the financial condition of our clients, and we cannot provide any assurances as of the date of this annual report as to whether such actions will occur or the form that they may take.

13

Our financial condition, results of operations, and cash flows was adversely affected by the COVID-19 pandemic during the year ended December 31, 2022.

The COVID-19 pandemic caused business disruptions beginning in January 2020, including the closure of the majority of businesses in mainland China. Between March and December 2022, many cities in China employed strict lock-down policies in response to resurgences of the COVID-19 pandemic and consumer demand declined in China, which, together with constant regulation of the real estate market by the central and local governments, negatively impacted both the supply and demand for real estate, causing the real estate market in China to decline in 2022. As a result, our revenue decreased by 90% during the year ended December 31, 2022, as compared with the same period in 2021. The general impact of the pandemic on the Chinese economy implicates potential larger-scale effects on the PRC operating entities’ industry and business. To mitigate the adverse impacts of the COVID-19 pandemic and the decline in consumer demand in China, the PRC operating entities have been reducing their operations in China since 2021 and we have expanded into the European markets by establishing subsidiaries in the UK and Germany and acquiring Fernie Castle and the Robin Hill Property (defined below). See “Item 4. Information on the Company—B. Business Overview—Overview.” During the years ended December 31, 2024 and 2023, the COVID-19 pandemic did not have a material impact on our business operations and financial results.

Our UK subsidiaries face risks related to natural disasters, health epidemics, and other outbreaks, which could significantly disrupt their operations.

Our UK subsidiaries’ business could be materially and adversely affected by natural disasters, health epidemics, or other public safety concerns affecting the UK. Natural disasters may give rise to severe interruptions to real estate-related business and adversely affect the UK subsidiaries’ ability to provide services to clients. In recent years, there have been outbreaks of epidemics in the UK and globally, such as COVID-19. The UK subsidiaries’ business operations could be disrupted by such epidemics. In addition, the results of operations of the UK subsidiaries could be adversely affected to the extent that any health epidemic harms the UK economy in general. A prolonged outbreak of any of these illnesses or other adverse public health developments in the UK or elsewhere in the world could have a material adverse effect on the UK subsidiaries’ business operations. Such outbreaks could significantly impact the real estate industry, which could severely disrupt the UK subsidiaries’ operations and adversely affect their business, financial condition, and results of operations.

The PRC operating entities have reduced their scale of operations and decreased their on-going programs, and their, and consequently our, results of operations and profitability have been adversely affected.

Our revenue generated through the PRC operating entities for the year ended December 31, 2024, was $nil, a decrease of $41,954, or 100%, from $$41,954 in the same period of 2023. The decrease of revenue for 2024 was primarily because the PRC operating entities stopped operating in China for the fiscal year ended December 31, 2024.

Our revenue generated through the PRC operating entities for the year ended December 31, 2023, was $41,954, a decrease of $392,417, or 90%, from $434,371 in the same period of 2022. The decrease of revenue for 2023 was primarily because sales in the new residential housing market in China decreased, and the Company turned its focus to the UK market.

Such adjustment of strategies, especially the PRC operating entities’ reduction of their scale of operations and decrease of their on-going programs, have had a material and adverse effect on their, and consequentially our, liquidity, financial condition, and results of operations.

If we or the UK subsidiaries fail to hire, train, and retain qualified managerial and other employees, our business and results of operations could be materially and adversely affected.

We place substantial reliance on the real estate industry experience and knowledge of our senior management team as well as their relationships with other industry participants. Mr. Siping Xu, our chairman and chief executive officer, is particularly important to our future success, due to his substantial experience and reputation in the real estate industry. Neither we nor the UK subsidiaries carry, and do not intend to procure, key person insurance on any of our senior management team. The loss of the services of one or more members of our senior management team due to their departure, or otherwise, could hinder our ability to effectively manage our business and implement our growth strategies. Finding suitable replacements for our current senior management could be difficult, and competition for such personnel of similar experience is intense. If we fail to retain our senior management, our business and results of operations could be materially and adversely affected.

14

The UK subsidiaries provide hospitality services, and their staffs interact with customers on a daily basis. As a result, the professionality of the staffs is critical to maintaining the quality and consistency of our services and our brand and reputation. It is important for the UK subsidiaries to attract qualified managerial and other employees who have experience in real estate related services and are committed to their service approach. There may be a limited supply of qualified individuals in cities in the UK where the UK subsidiaries have operations. They must hire and train qualified managerial and other employees to maintain consistent quality of services across their operations in various geographic locations. They must also provide continuous training to their managerial and other employees so that they are equipped with up-to-date knowledge of various aspects of the UK subsidiaries’ operations and can meet their demand for high-quality services. If the UK subsidiaries fail to do so, the quality of services may decrease in one or more of the markets where they operate, which in turn, may cause a negative perception of their brand and adversely affect their business.

As our Japanese subsidiary MD Japan commences operations in Japan, it may incur losses if economic conditions in Japan worsen.

Instability in the Japanese stock market and foreign currency exchange rates may have an adverse impact on our Japanese subsidiary MD Japan’s asset and liability management as well as its results of operations. Various other factors, including the COVID-19 pandemic and measures being implemented in response to the pandemic such as restrictions on travel, store operations, and other economic activities, the decreasing and aging demographics in Japan, stagnation or deterioration of economic and market conditions in other countries, growing global competition and trade conflicts, may also have a material negative impact on the Japanese economy. Japan in-bound travel restrictions and declarations of state of emergencies within Japan leading to closings of facilities and other COVID-19-related factors are adversely impacting future operating revenue of MD Japan’s potential businesses.

Although MD Japan has not commenced its operations and has not generated any revenue as of the date of this report and is still in the process of developing its business plan, any of the aforementioned factors could have a material and adverse impact on its development, potential results of operations, future business, and consequently adversely affect our business, financial condition, and results of operations.

Our Japanese subsidiary MD Japan’s business operations are exposed to risks of natural disasters, terrorism, and other disruptions caused by external events.

As with other Japanese companies, MD Japan will be exposed to heightened risks of large-scale natural disasters, particularly earthquakes. MD Japan’s risk management policies and procedures may be insufficient to address the consequences of these external events, resulting in its inability to continue to operate a part or the whole of its business. In addition, its redundancy and backup measures may not be sufficient to avoid a material disruption in its operations, and its contingency and business continuity plans may not address all eventualities that may occur in the event of a material disruption caused by a large-scale natural disaster. Such external events may result in loss of facility and human and other resources, suspension or delay in all or part of MD Japan’s operations, inability to implement business strategic measures or respond to changes in the market or regulatory environment as planned, and other disruptions to its operations. In addition, MD Japan may be required to incur significant costs and expenses, including those incurred for preventive or remedial measures, to deal with the consequences of such external events. As a result, MD Japan’s future business, operating results, and financial condition may be materially and adversely affected.

15

Potential political shocks and uncertainties in the European Union (the “EU”), including the development of Brexit, could have unpredictable consequences for the real estate market and the wider economy, and our German subsidiary’s ability to protect itself against these risks is limited.

Since the global financial crisis and subsequent European sovereign debt crisis between 2009 and 2012, political uncertainty in Europe has been elevated. The withdrawal of the UK from the EU (“Brexit”) in particular, but also, the increasing attractiveness to voters of populist political movements in other member states has raised concerns about a potential unwinding of aspects of European integration that could have implication to the German and UK real estate markets our subsidiaries operate in. While the European economic architecture and crisis response capabilities were strengthened substantially over the past decade, since 2020, the crisis caused by the COVID-19 pandemic has led to a massive deterioration of the fiscal situation for many EU and Economic and Monetary Union countries again. To support the economic recovery and modernization, the EU has launched the unprecedented, multi-year Next Generation EU program, comprising grants and loans of more than €800 billion (at current prices) and committing the member states to pursue ambitious national structural reform and investment plans to receive the funds. This has improved the prospects for growth-enhancing structural reforms and further integration among EU member states, both viewed as important tools to reduce the Eurozone’s vulnerabilities to future crises. However, given the political uncertainties, e.g., stemming from coming parliamentary and presidential elections in several countries, there remain downside risks to the future economic performance and political cohesion in Europe. More recently, the trade and financial sanctions imposed on Russia due to its invasion of Ukraine, have caused turbulence in the global markets, especially in the relevant European industries. Although our German subsidiary, MD German, has not commenced its operations and has not generated any revenue as of the date of this report, any of the aforementioned factors could materially and adversely affect its development and future business. If these risks materialize, they may ultimately result in material impediments in MD German’s potential business development as its business will be under the impact of decreased economic output and increased uncertainty, which would materially adversely affect its operating results and financial condition. An escalation of political risks could have consequences for the financial system, public debt sustainability, the value of the euro and the greater economy as a whole, potentially leading to impediments in business levels, acquisition of assets and losses across MD German’s businesses.

If, in an extreme tail risk scenario, one or more members of the Eurozone defaults on their debt obligations or decides to leave the common currency, this would result in the reintroduction of one or more national currencies. Should a Eurozone country conclude it must exit the common currency, the resulting need to reintroduce a national currency and restate existing contractual obligations could have unpredictable financial, legal, political, and social consequences, leading not only to significant losses on sovereign debt but also on private debt in that country. Our German subsidiary MD German’s ability to plan for such a contingency in a manner that would reduce its exposure to non-material levels is likely to be limited. If the overall economic climate deteriorates as a result of Brexit or further departures from the Eurozone, MD German’s future business could be adversely affected, and it could incur substantial losses.

16

Risks Relating to Doing Business in the PRC

Our current corporate structure and business operations may be affected by the Foreign Investment Law.

On November 8, 2023, the Ministry of Commerce issued and implemented the “Notice of the General Office of the Ministry of Commerce on Further Implementing the Tax Reduction and Exemption Policies for Imported Equipment of Foreign Investment Projects Encouraged by the State for Development by Foreign Investment Enterprises,” which stipulates that enterprises or their investors should accurately, truthfully, and completely fill in foreign investment information and timely fill in change reports if the information to be filled in changes, that the foreign investment information reporting system should be implemented, and that supervise and inspect the information of foreign investment projects encouraged by the government should be supervised and inspected. If future laws, administrative regulations, or provisions mandate further actions to be taken with respect to our existing corporate structure, we may face substantial uncertainties as to whether we can complete such actions in a timely manner, or at all. Furthermore, under the FIL, foreign investors or the foreign investment enterprise should be imposed legal liabilities for failing to report investment information in accordance with the requirements.

In addition, the FIL provides that foreign invested enterprises established according to the existing laws regulating foreign investment may maintain their structure and corporate governance within a five-year transition period, which means that we may be required to adjust the structure and corporate governance of certain of our PRC subsidiary in such transition period. Failure to take timely and appropriate measures to cope with any of these or similar regulatory compliance challenges could materially and adversely affect our current corporate structure, corporate governance and business operations.

On December 29, 2023, the Standing Committee of the National People’s Congress revised and passed the Company Law of the People’s Republic of China (2023 Revision), which came into force on July 1, 2024. The five-year transition period set by the Foreign Investment Law expired on December 31, 2024. In light of the implementation of the new Company Law, foreign-invested enterprises that fall within the transition period may need to implement changes to comply with the mandatory provisions of the Company Law. These changes may include adjustments to the highest decision-making authority, legal representative or director selection methods, and decision-making mechanisms. Enterprises must revise their articles of association as necessary and apply to the registration authority for changes, including making registration amendments, filing articles of association, or making director-related filings, as required by law.

Uncertainties in the interpretation and enforcement of PRC laws and regulations and changes in policies, rules, and regulations in China, which may be quick with little advance notice, could limit the legal protection available to you and us.

The PRC legal system is based on written statutes. Unlike common law systems, it is a system in which legal cases have limited value as precedents. In the late 1970s, the PRC government began to promulgate a comprehensive system of laws and regulations governing economic matters in general. The legislation over the past three decades has significantly increased the protection afforded to various forms of foreign or private-sector investment in China. The PRC operating entities are subject to various PRC laws and regulations generally applicable to companies in China. Since these laws and regulations are relatively new and the PRC legal system continues to rapidly evolve, however, the interpretations of many laws, regulations, and rules are not always uniform and enforcement of these laws, regulations, and rules involve uncertainties.

From time to time, we may have to resort to administrative and court proceedings to enforce our legal rights. Since PRC administrative and court authorities have significant discretion in interpreting and implementing statutory and contractual terms, however, it may be more difficult to evaluate the outcome of administrative and court proceedings and the level of legal protection we enjoy in the PRC legal system than in more developed legal systems. Furthermore, the PRC legal system is based in part on government policies, internal rules, and regulations (some of which are not published in a timely manner or at all) that may have retroactive effect and may change quickly with little advance notice. As a result, we may not be aware of our violation of these policies and rules until sometime after the violation. Such uncertainties, including uncertainties over the scope and effect of our contractual, property (including intellectual property), and procedural rights, and any failure to respond to changes in the regulatory environment in China could materially and adversely affect our business and impede our ability to continue our operations.

17

Given the Chinese government’s significant oversight and discretion over the conduct of our business, the Chinese government may intervene or influence our operations at any time, which could result in a material change in our operations and/or the value of our securities.

The Chinese government has significant oversight and discretion over the conduct of our business and may intervene or influence our operations at any time as the government deems appropriate to further regulatory, political and societal goals, which could result in a material change in our operations and/or the value of our securities.

The Chinese government has recently published new policies that significantly affected certain industries, such as the education and Internet industries, and we cannot rule out the possibility that it will in the future release regulations or policies regarding our industry that could adversely affect our business, financial condition and results of operations. Furthermore, if China adopts more stringent standards with respect to certain areas such as environmental protection or corporate social responsibilities, we may incur increased compliance costs or become subject to additional restrictions in our operations. Certain areas of the law, including intellectual property rights and confidentiality protections in China may also not be as effective as in the United States or other countries. In addition, we cannot predict the effects of future developments in the PRC legal system on our business operations, including the promulgation of new laws, or changes to existing laws or the interpretation or enforcement thereof. These uncertainties could limit the legal protections available to us and our investors, including you.

Any actions by the Chinese government, including any decision to intervene or influence the operations of our PRC subsidiary or to exert control over any offering of securities conducted overseas and/or foreign investment in China-based issuers, may cause us to make material changes to the operations of our PRC subsidiary, may limit or completely hinder our ability to offer or continue to offer securities to investors, and may cause the value of such securities to significantly decline or be worthless.

The Chinese government has exercised and continues to exercise substantial control over virtually every sector of the Chinese economy through regulation and state ownership. The ability of our subsidiaries to operate in China may be impaired by changes in its laws and regulations, including those relating to taxation, environmental regulations, land use rights, foreign investment limitations, and other matters. The central or local governments of China may impose new, stricter regulations or interpretations of existing regulations that would require additional expenditures and efforts on our part to ensure our PRC subsidiary’s compliance with such regulations or interpretations. As such, our PRC subsidiary may be subject to various government and regulatory interference in the provinces in which they operate. It could be subject to regulation by various political and regulatory entities, including various local and municipal agencies and government sub-divisions. It may incur increased costs necessary to comply with existing and newly adopted laws and regulations or penalties for any failure to comply.

Furthermore, it is uncertain when and whether we will be required to obtain permission from the PRC government to list on U.S. exchanges in the future, and even when such permission is obtained, whether it will be denied or rescinded. Although we believe our Company and our PRC subsidiary are currently not required to obtain permission from any Chinese authorities and have not received any notice of denial of permission to list on the U.S. exchange, our operations could be adversely affected, directly or indirectly, by existing or future laws and regulations relating to our business or industry, particularly in the event permission to list on U.S. exchanges may be later required, or withheld or rescinded once given.

Accordingly, government actions in the future, including any decision to intervene or influence the operations of our PRC subsidiary at any time or to exert control over an offering of securities conducted overseas and/or foreign investment in China-based issuers, may cause us to make material changes to the operations of our PRC subsidiary, may limit or completely hinder our ability to offer or continue to offer securities to investors, and/or may cause the value of such securities to significantly decline or be worthless.

18

Greater oversight by the CAC over data security, particularly for companies seeking to list on a foreign exchange, could adversely impact our business and our offering.

On December 28, 2021, the CAC and other relevant PRC governmental authorities jointly promulgated the Cybersecurity Review Measures, which took effect on February 15, 2022. The Cybersecurity Review Measures provide that, in addition to critical information infrastructure operators (“CIIOs”) that intend to purchase Internet products and services, net platform operators engaging in data processing activities that affect or may affect national security must be subject to cybersecurity review by the Cybersecurity Review Office of the PRC. According to the Cybersecurity Review Measures, a cybersecurity review assesses potential national security risks that may be brought about by any procurement, data processing, or overseas listing. The Cybersecurity Review Measures require that an online platform operator which possesses the personal information of at least one million users must apply for a cybersecurity review by the CAC if it intends to be listed in foreign countries.

On September 24, 2024, the CAC published the Security Administration Regulations, which provides that, effective January 1, 2025, data processing operators engaging in data processing activities that affect or may affect national security must be subject to network data security review by the relevant Cyberspace Administration of the PRC. According to the Security Administration Draft, data processing operators who possess personal data of at least 10 million users or collect data that affects or may affect national security must be subject to network data security review by the relevant Cyberspace Administration of the PRC.

As of the date of this annual report, we have not received any notice from any authorities identifying our PRC subsidiary or the VIE as CIIOs or requiring us to go through cybersecurity review or network data security review by the CAC. As confirmed by our PRC counsel, Beijing ANLI (Tianjin) Partners, neither the operations of our PRC subsidiary nor our listing are expected to be affected, and that we will not be subject to cybersecurity review by the CAC under the Cybersecurity Review Measures, nor will any such entity be subject to the Security Administration Regulations, given that our PRC subsidiary possesses personal data of fewer than one million individual clients and does not collect data that affects or may affect national security in its business operations as of the date of this annual report and does not anticipate that it will be collecting over one million users’ personal information or data that affects or may affect national security in the near future. There remains uncertainty, however, as to how the Cybersecurity Review Measures and the Security Administration Regulations will be interpreted or implemented and whether the PRC regulatory agencies, including the CAC, may adopt new laws, regulations, rules, or detailed implementation and interpretation related to the Cybersecurity Review Measures and the Security Administration Draft. If any such new laws, regulations, rules, or implementation and interpretation come into effect, we will take all reasonable measures and actions to comply and to minimize the adverse effect of such laws on us. We cannot guarantee, however, that we will not be subject to cybersecurity review and network data security review in the future. During such reviews, we may be required to suspend our operation or experience other disruptions to our operations. Cybersecurity review and network data security review could also result in negative publicity with respect to our Company and diversion of our managerial and financial resources, which could materially and adversely affect our business, financial conditions, and results of operations.

On September 24, 2024, the State Council of the PRC (the “State Council”) issued the “Regulations on the Administration of Network Data Security,” which stipulates that if important data collected and generated by network data processors operating within the territory of the PRC need to be provided overseas, they shall undergo a data export security assessment organized by the national cyberspace administration. If network data processors identify and declare important data in accordance with relevant national regulations but have not been informed or publicly notified as important data by relevant regions or departments, they do not need to declare it for an export security assessment.

On February 12, 2025, the State Internet Information Office issued the Management Measures for the Audit of Personal Information Protection Compliance, which will come into effect on May 1, 2025. Personal information processors handling the personal information of more than 10 million individuals are required to conduct a personal information protection compliance audit at least once every two years. For other personal information processors, there is no specified frequency for audits, but regular compliance audits are still required. While there are no detailed regulations on the conditions under which personal information processors must conduct their own compliance audits, the triggering conditions for regulatory audits are outlined in detail. These conditions include significant risks associated with personal information processing activities that seriously affect individual rights or lack adequate security measures, potential infringements on the rights of many individuals, and the occurrence of personal information security incidents.

19

You may experience difficulties in effecting service of legal process, enforcing foreign judgments, or bringing actions in China against us or our directors and officers that reside outside the United States based on foreign laws. It may also be difficult for you or overseas regulators to conduct investigations or collect evidence within China.

We are a company incorporated under the laws of the Cayman Islands, and we conduct most of our operations in China through the PRC operating entities, and almost all of the assets of the PRC operating entities are located in China. In addition, five out of our six directors and officers, namely Siping Xu, Mengnan Wang, Yuan Gong, Zhenlei Hu, and Wei Guan, reside in the PRC; another director, Liding Sun, resides in the United States. All or a substantial portion of the assets of our directors and officers are located outside the United States. As a result, it may be difficult for investors to effect service of process within the United States upon these five directors and officers, or to enforce against them judgments obtained in United States courts, including judgments predicated upon the civil liability provisions of the securities laws of the United States or any state in the United States. As a result, it may be difficult for you to effect service of process upon us or those persons inside mainland China. In addition, there is uncertainty as to whether the courts of the Cayman Islands or the PRC would recognize or enforce judgments of U.S. courts against us, or such persons predicated upon the civil liability provisions of the securities laws of the U.S. or any state.

The recognition and enforcement of foreign judgments are provided for under the PRC Civil Procedures Law. PRC courts may recognize and enforce foreign judgments in accordance with the requirements of the PRC Civil Procedures Law based either on treaties between China and the country where the judgment is made or on principles of reciprocity between jurisdictions. China does not have any treaties or other forms of written arrangement with the U.S. that provide for the reciprocal recognition and enforcement of foreign judgments. In addition, according to the PRC Civil Procedures Law, the PRC courts will not enforce a foreign judgment against us or our directors and officers if they decide that the judgment violates the basic principles of PRC laws or national sovereignty, security, or public interest. As a result, it is uncertain whether and on what basis a PRC court would enforce a judgment rendered by a court in the U.S.

It may also be difficult for you or overseas regulators to conduct investigations or collect evidence within China. For example, in China, there are significant legal and other obstacles to obtaining information needed for shareholder investigations or litigation outside China or otherwise with respect to foreign entities. Although the authorities in China may establish a regulatory cooperation mechanism with its counterparts of another country or region to monitor and oversee cross-border securities activities, such regulatory cooperation with the securities regulatory authorities in the United States may not be efficient in the absence of a practical cooperation mechanism. Furthermore, according to Article 177 of the PRC Securities Law, or “Article 177,” which became effective in March 2020, no overseas securities regulator is allowed to directly conduct investigations or evidence collection activities within the territory of the PRC. Article 177 further provides that Chinese entities and individuals are not allowed to provide documents or materials related to securities business activities to foreign agencies without prior consent from the securities regulatory authority of the PRC State Council and the competent departments of the PRC State Council. While detailed interpretation of or implementing rules under Article 177 have yet to be promulgated, the inability for an overseas securities regulator to directly conduct investigation or evidence collection activities within China may further increase difficulties faced by you in protecting your interests.

The Opinions, the Trial Measures, the revised Provisions, and the Data Provisions recently issued by the PRC authorities may subject us to additional compliance requirements in the future.

The General Office of the Central Committee of the Communist Party of China and the General Office of the State Council jointly issued the Opinions, which were made available to the public on July 6, 2021. The Opinions emphasized the need to strengthen the administration over illegal securities activities and the supervision on overseas listings by China-based companies. The Opinions proposed to take effective measures, such as promoting the construction of relevant regulatory systems, to deal with the risks and incidents facing China-based overseas-listed companies and the demand for cybersecurity and data privacy protection. The aforementioned policies and any related implementation rules to be enacted may subject us to additional compliance requirements in the future. On February 17, 2023, the CSRC promulgated the Trial Measures and five supporting guidelines, which came into effect on March 31, 2023. Pursuant to the Trial Measures, domestic companies that seek to offer or list securities overseas, both directly and indirectly, shall complete filing procedures with the CSRC pursuant to the requirements of the Trial Measures within three working days following its submission of initial public offerings or listing application. If a domestic company fails to complete required filing procedures or conceals any material fact or falsifies any major content in its filing documents, such domestic company may be subject to administrative penalties, such as an order to rectify, warnings, fines, and its controlling shareholders, actual controllers, the person directly in charge and other directly liable persons may also be subject to administrative penalties, such as warnings and fines.

20

According to the CSRC Notice, the domestic companies that have already been listed overseas before the effective date of the Trial Measures (namely, March 31, 2023) shall be deemed as Existing Issuers. Existing Issuers are not required to complete the filing procedures immediately, and they shall be required to file with the CSRC for any subsequent offerings.

As advised by our PRC counsel, Beijing ANLI (Tianjin) Partners, Mingda Tianjin falls under the category of Existing Issuers. Therefore, the Company is not immediately required to file for compliance. However, in the event that the Company intends to undertake new offerings or fundraising activities in the future, it should ensure compliance with the relevant regulations and file for compliance accordingly.

On February 24, 2023, the CSRC, together with the MOF, the National Administration of State Secrets Protection and the National Archives Administration of China, revised the Provisions on Strengthening Confidentiality and Archives Administration for Overseas Securities Offering and Listing, which were issued by the CSRC and the National Administration of State Secrets Protection and the National Archives Administration of China in 2009, or the “Provisions.” The revised Provisions were issued under the title the “Provisions on Strengthening Confidentiality and Archives Administration of Overseas Securities Offering and Listing by Domestic Companies,” and came into effect on March 31, 2023 together with the Trial Measures. One of the major revisions to the revised Provisions is expanding their application to cover indirect overseas offering and listing, as is consistent with the Trial Measures. The revised Provisions require that, among other things, (a) a domestic company that plans to, either directly or indirectly through its overseas listed entity, publicly disclose or provide to relevant individuals or entities, including securities companies, securities service providers, and overseas regulators, any documents and materials that contain state secrets or working secrets of government agencies, shall first obtain approval from competent authorities according to law, and file with the secrecy administrative department at the same level; and (b) a domestic company that plans to, either directly or indirectly through its overseas listed entity, publicly disclose or provide to relevant individuals and entities, including securities companies, securities service providers, and overseas regulators, any other documents and materials that, if leaked, will be detrimental to national security or public interest, shall strictly fulfill relevant procedures stipulated by applicable national regulations. Any failure or perceived failure by our Company or our subsidiaries to comply with the above confidentiality and archives administration requirements under the revised Provisions and other PRC laws and regulations may result in the relevant entities being held legally liable by competent authorities, and referred to the judicial organ to be investigated for criminal liability if suspected of committing a crime.

In addition, the State Internet Information Office’s Provisions on Promoting and Regulating the Cross-Border Flow of Data (the “Data Provisions”), issued on March 22, 2024, outlines data compliance requirements for overseas-listed enterprises. The provisions state that data processors, except for operators of critical information infrastructure, are exempt from the data exit security assessment if they have provided personal information of fewer than 100,000 people (excluding sensitive personal information) overseas cumulatively since January 1 of that year. Furthermore, data processors, unless they are operators of critical information infrastructure, who provide important data overseas or who have cumulatively provided personal information of more than 1 million people (excluding sensitive personal information) or more than 10,000 people overseas since January 1 of the same year, must apply for a data export security assessment. This application should be submitted to the national network information department via the provincial network information department where they are located. Data processors not considered operators of critical information infrastructure who provide personal information of more than 100,000 but fewer than 1 million people (excluding sensitive personal information), or less than 10,000 people overseas starting from January 1 of the same year, must either enter into a standard personal information export contract with the overseas recipient in accordance with the law or obtain personal information protection certification. The validity period of the data export security assessment results is three years, calculated from the date the assessment results are issued. As advised by our PRC legal counsel, Beijing ANLI (Tianjin) Partners, we are currently exempt from the data exit security assessment. However, there remains uncertainties as to how the Data Provisions will be interpreted or implemented, and whether they will affect us. If it is determined in the future that the data exit security assessment becomes applicable to us, we may be subject to review when conducting data processing activities, and may face challenges in addressing its requirements and make necessary changes to our internal policies and practices. We may incur substantial costs in complying with the Data Provisions, which could result in material adverse changes in our business operations and financial position.

21

Joint statement by the SEC and the PCAOB, rule changes by Nasdaq, and the HFCA Act all call for additional and more stringent criteria to be applied to emerging market companies upon assessing the qualification of their auditors, especially the non-U.S. auditors who are not inspected by the PCAOB. These developments could add uncertainties to our continued listing or future offerings of our securities in the U.S.

On April 21, 2020, the then SEC Chairman Jay Clayton and PCAOB Chairman William D. Duhnke III, along with other senior SEC staff, released a joint statement highlighting the risks associated with investing in companies based in or have substantial operations in emerging markets including China. The joint statement emphasized the risks associated with lack of access for the PCAOB to inspect auditors and audit work papers in China and higher risks of fraud in emerging markets.

On May 18, 2020, Nasdaq filed three proposals with the SEC to (i) apply a minimum offering size requirement for companies primarily operating in a “Restrictive Market,” (ii) adopt a new requirement relating to the qualification of management or the board of directors for Restrictive Market companies, and (iii) apply additional and more stringent criteria to an applicant or listed company based on the qualifications of the company’s auditor. On October 4, 2021, the SEC approved Nasdaq’s revised proposal for the rule changes.

On May 20, 2020, the U.S. Senate passed the HFCA Act requiring a foreign company to certify it is not owned or controlled by a foreign government if the PCAOB is unable to audit specified reports because the company uses a foreign auditor not subject to PCAOB inspection. If the PCAOB is unable to inspect the company’s auditors for three consecutive years, the issuer’s securities are prohibited to trade on a national exchange. On December 2, 2020, the U.S. House of Representatives approved the HFCA Act. On December 18, 2020, the HFCA Act was signed into law.

On March 24, 2021, the SEC adopted interim final rules relating to the implementation of certain disclosure and documentation requirements of the HFCA Act.

On September 22, 2021, the PCAOB adopted a final rule implementing the HFCA Act, which provides a framework for the PCAOB to use when determining, as contemplated under the HFCA Act, whether the board of directors of a company is unable to inspect or investigate completely registered public accounting firms located in a foreign jurisdiction because of a position taken by one or more authorities in that jurisdiction.

On December 2, 2021, the SEC adopted amendments to finalize rules implementing the submission and disclosure requirements in the HFCA Act.

On December 16, 2021, the PCAOB issued a report on its determinations that it is unable to inspect or investigate completely PCAOB-registered public accounting firms headquartered in mainland China and in Hong Kong because of positions taken by PRC and Hong Kong authorities in those jurisdictions.

Our auditor, RBSM LLP, is an independent registered public accounting firm with the PCAOB, and as an auditor of publicly traded companies in the U.S., is subject to laws in the U.S., pursuant to which the PCAOB conducts regular inspections to assess its compliance with the applicable professional standards. The PCAOB currently has access to inspect the working papers of our auditor and our auditor is not subject to the determinations announced by the PCAOB on December 16, 2021. However, the recent developments would add uncertainties to our offerings and we cannot assure you whether Nasdaq or regulatory authorities would apply additional and more stringent criteria to us since a substantial portion of our operations are conducted in China. Furthermore, if the PCAOB is unable to inspect our accounting firm in the future, the HFCA Act, as amended, which requires that the PCAOB be permitted to inspect an issuer’s public accounting firm within two years, will prohibit trading in our securities, and, as a result, an exchange may determine to delist our securities and trading in our securities could be prohibited. On June 22, 2021, the U.S. Senate passed the Accelerating Holding Foreign Companies Accountable Act, and on December 29, 2022, the Consolidated Appropriations Act was signed into law by former President Biden, which contained, among other things, an identical provision to the Accelerating Holding Foreign Companies Accountable Act and amended the HFCA Act by requiring the SEC to prohibit an issuer’s securities from trading on any U.S. stock exchanges if its auditor is not subject to PCAOB inspections for two consecutive years instead of three, thus reducing the time period for triggering the prohibition on trading. In addition, delisting may cause a significant decrease in or a total loss of the value of our securities. Although a shareholder’s ownership of our Company may not decrease directly from delisting, the ownership may become worth much less, or, in some cases, lose its entire value.

22

On August 26, 2022, the CSRC, the MOF, and the PCAOB signed the Protocol, governing inspections and investigations of audit firms based in mainland China and Hong Kong, taking the first step toward opening access for the PCAOB to inspect and investigate registered public accounting firms headquartered in mainland China and Hong Kong. Pursuant to the fact sheet with respect to the Protocol disclosed by the SEC, the PCAOB shall have independent discretion to select any issuer audits for inspection or investigation and has the unfettered ability to transfer information to the SEC. On December 15, 2022, the PCAOB Board determined that the PCAOB was able to secure complete access to inspect and investigate registered public accounting firms headquartered in mainland China and Hong Kong and voted to vacate its previous determinations to the contrary. However, should PRC authorities obstruct or otherwise fail to facilitate the PCAOB’s access in the future, the PCAOB Board will consider the need to issue a new determination.

Regulations relating to offshore investment activities by PRC residents may limit our ability to acquire PRC companies or inject capital into the PRC subsidiary and could adversely affect our business. PRC regulations relating to offshore investment activities by PRC residents may limit our PRC subsidiary’s ability to increase its registered capital or distribute profits to us, or otherwise expose us or our PRC resident shareholders to liabilities or penalties.

In July 2014, the State Administration of Foreign Exchange (the “SAFE”) promulgated the Circular on Issues Concerning Foreign Exchange Administration Over the Overseas Investment and Financing and Roundtrip Investment by Domestic Residents Via Special Purpose Vehicles, or “Circular 37,” which replaced Relevant Issues Concerning Foreign Exchange Control on Domestic Residents’ Corporate Financing and Roundtrip Investment through Offshore Special Purpose Vehicles, or “Circular 75.” Circular 37 requires PRC residents to register with local branches of the SAFE in connection with their direct establishment or indirect control of an offshore entity, referred to in Circular 37 as a “special purpose vehicle” for the purpose of holding domestic or offshore assets or interests. Circular 37 further requires amendment to a PRC resident’s registration in the event of any significant changes with respect to the special purpose vehicle, such as an increase or decrease in the capital contributed by PRC individuals, share transfer or exchange, merger, division, or other material event. SAFE Circular 37 is applicable to our shareholders who are PRC residents and may be applicable to any offshore acquisitions that we make in the future. In February 2015, SAFE promulgated a Circular on Further Simplifying and Improving Foreign Exchange Administration Policy on Direct Investment, or “SAFE Circular 13,” effective in June 2015. Under SAFE Circular 13, applications for foreign exchange registration of inbound foreign direct investments and outbound overseas direct investments, including those required under SAFE Circular 37, will be filed with qualified banks instead of SAFE. The qualified banks will directly examine the applications and accept registrations under the supervision of SAFE. Under these regulations, PRC residents’ failure to comply with specified registration procedures may result in restrictions being imposed on the foreign exchange activities of the relevant PRC entity, including the payment of dividends and other distributions to its offshore parent, as well as restrictions on capital inflows from the offshore entity to the PRC entity, including restrictions on its ability to contribute additional capital to its PRC subsidiaries. Further, failure to comply with the SAFE registration requirements could result in penalties under PRC law for evasion of foreign exchange regulations.

In addition to SAFE Circular 37 and SAFE Circular 13, our ability to conduct foreign exchange activities in China may be subject to the interpretation and enforcement of the Implementation Rules of the Administrative Measures for Individual Foreign Exchange promulgated by SAFE in January 2007 (as amended and supplemented, the “Individual Foreign Exchange Rules”). Under the Individual Foreign Exchange Rules, any PRC individual seeking to make a direct investment overseas or engage in the issuance or trading of negotiable securities or derivatives overseas must make the appropriate registrations in accordance with SAFE provisions, the failure of which may subject such PRC individual to warnings, fines, or other liabilities.

Mr. Siping Xu, Xia Ding, Qiang Ma, Liang Zhang, Meina Guo, Mengnan Wang, Jie Zhang, and Lei Cai (each, a “Beneficial Owner,” and together, the “Beneficial Owners”), who are our beneficial owners and are PRC residents, have completed the initial foreign exchange registrations. We may not be informed of the identities of all the PRC residents holding direct or indirect interest in our company, however, and we have no control over any of our future beneficial owners. We cannot assure you that our ultimate shareholders who are PRC residents will in the future provide sufficient supporting documents required by the SAFE or complete the required registration with the SAFE in a timely manner, or at all. Such failure or inability of our PRC residents beneficial owners to comply with these SAFE regulations may subject us or our PRC resident beneficial owners to fines and legal sanctions, restrict our cross-border investment activities, or limit our PRC subsidiary’s ability to distribute dividends to or obtain foreign-exchange-dominated loans from us, or prevent us from being able to make distributions or pay dividends, as a result of which our business operations and our ability to distribute profits to you could be materially and adversely affected.

23

PRC regulation of loans to and direct investment in PRC entities by offshore holding companies and governmental control of currency conversion may delay or prevent us from using proceeds from our future financing activities to make loans or additional capital contributions to the PRC operating entities, which could materially and adversely affect our liquidity and our ability to fund and expand our business.

Any funds we transfer to the PRC subsidiary, either as a shareholder loan or as an increase in registered capital through our Hong Kong subsidiary, are subject to approval by or registration with relevant governmental authorities in China. According to the relevant PRC regulations on foreign-invested enterprises, or “FIEs,” in China, capital contributions to our PRC subsidiary, which is an FIE, are subject to the approval of or filing with the Ministry of Commerce of the PRC (“MOFCOM”) or its local counterparts and registration with a local bank authorized by SAFE. There is, in effect, no statutory limit on the amount of capital contribution that we can make to our PRC subsidiary. The reason is that there is no statutory limit on the amount of registered capital for our PRC subsidiary, and we are allowed to make capital contributions to our PRC subsidiary by subscribing for their initial registered capital and increased registered capital, provided that the PRC subsidiary complete the relevant filing and registration procedures.

On the other hand, any foreign loan provided by us to our PRC subsidiary is required to be registered with SAFE or its local branches or filed with SAFE in its information system, and our PRC subsidiary may not procure foreign loans which exceed the difference between its total investment amount and registered capital (the “Current Foreign Debt Mechanism”) or, as an alternative, only procure loans subject to the calculation approach and limitations as provided in the PBOC’s Circular on Matters concerning the Macro-Prudential Management of Full-Covered Cross-Border Financing, or “PBOC Notice No. 9” (the “PBOC Notice No. 9 Mechanism”), which shall not exceed 200% of the net asset of the relevant PRC subsidiary. According to PBOC Notice No. 9, after a transition period of one year since its promulgation, PBOC and SAFE will determine the cross-border financing administration mechanism for the FIEs after evaluating the overall implementation of PBOC Notice No. 9. As of the date hereof, neither PBOC nor SAFE has promulgated and made public any further rules, regulations, notices, or circulars in this regard. It is uncertain which mechanism will be adopted by PBOC and SAFE in the future and what statutory limits will be imposed on us when providing loans to our PRC subsidiary. Currently, our PRC subsidiary has the flexibility to choose between the Current Foreign Debt Mechanism and the PBOC Notice No. 9 Mechanism. However, if a more stringent foreign debt mechanism becomes mandatory, our ability to provide loans to our PRC subsidiary may be significantly limited, which may adversely affect our business, financial condition, and results of operations.

If we seek to make capital contribution into our PRC subsidiary or provide any loan to our PRC subsidiary in the future, we may not be able to obtain the required government approvals or complete the required registrations on a timely basis, if at all. If we fail to receive such approvals or complete such registrations, our ability to capitalize our PRC operations may be negatively affected, which could adversely affect our liquidity and our ability to fund and expand our business.

On April 3, 2024, the SAFE issued the Guidelines for Capital Account Foreign Exchange Business (2024 Edition), which came into effect on May 6, 2024. The guidelines aim to further optimize the management of capital account foreign exchange business, enhance the convenience of cross-border investment and financing, streamline business processes, and facilitate the handling of capital account foreign exchange transactions by institutions, individuals, and other entities.

We face uncertainty with respect to indirect transfers of equity interests in PRC resident enterprises by their non-PRC holding companies.

In February 2015, SAT issued a Public Notice Regarding Certain Corporate Income Tax Matters on Indirect Transfer of Properties by Non-Tax Resident Enterprises, or “SAT Circular 7.” SAT Circular 7 provides comprehensive guidelines relating to indirect transfers of PRC taxable assets (including equity interests and real properties of a PRC resident enterprise) by a non-resident enterprise. In addition, in October 2017, SAT issued an Announcement on Issues Relating to Withholding at Source of Income Tax of Non-resident Enterprises, or “SAT Circular 37,” effective in December 2017, which, among others, amended certain provisions in SAT Circular 7 and further clarify the tax payable declaration obligation by non-resident enterprise. Indirect transfer of equity interest and/or real properties in a PRC resident enterprise by their non-PRC holding companies are subject to SAT Circular 7 and SAT Circular 37.

24

SAT Circular 7 provides clear criteria for an assessment of reasonable commercial purposes and has introduced safe harbors for internal group restructurings and the purchase and sale of equity through a public securities market. As stipulated in SAT Circular 7, indirect transfers of PRC taxable assets are considered as reasonable commercial purposes if the shareholding structure of both transaction parties falls within the following situations: i) the transferor directly or indirectly owns 80% or above equity interest of the transferee, or vice versa; ii) the transferor and the transferee are both 80% or above directly or indirectly owned by the same party; iii) the percentages in bullet points i) and ii) shall be 100% if over 50% the share value of a foreign enterprise is directly or indirectly derived from PRC real properties. Furthermore, SAT Circular 7 also brings challenges to both foreign transferor and transferee (or other person who is obligated to pay for the transfer) of taxable assets. Where a non-resident enterprise transfers PRC taxable assets indirectly by disposing of the equity interests of an overseas holding company, which is an indirect transfer, the non-resident enterprise as either transferor or transferee, or the PRC entity that directly owns the taxable assets, may report such indirect transfer to the relevant tax authority and the PRC tax authority may disregard the existence of the overseas holding company if it lacks a reasonable commercial purpose and was established for the purpose of reducing, avoiding, or deferring PRC tax. As a result, gains derived from such indirect transfer may be subject to PRC enterprise income tax, and the transferee or other person who is obligated to pay for the transfer is obligated to withhold the applicable taxes, currently at a rate of 10% for the transfer of equity interests in a PRC resident enterprise. Both the transferor and the transferee may be subject to penalties under PRC tax laws if the transferee fails to withhold the taxes and the transferor fails to pay the taxes.

According to SAT Circular 37, where the non-resident enterprise fails to declare the tax payable pursuant to Article 39 of the PRC Enterprise Income Tax Law (the “EIT Law”), the tax authority may order it to pay the tax due within required time limits, and the non-resident enterprise shall declare and pay the tax payable within such time limits specified by the tax authority. If the non-resident enterprise, however, voluntarily declares and pays the tax payable before the tax authority orders it to do so within required time limits, it shall be deemed that such enterprise has paid the tax in time.

We face uncertainties as to the reporting and assessment of reasonable commercial purposes and future transactions where PRC taxable assets are involved, such as offshore restructuring, sale of the shares in our offshore subsidiaries, and investments. In the event of being assessed as having no reasonable commercial purposes in an indirect transfer transaction, we may be subject to filing obligations or taxed if we are a transferor in such transactions and may be subject to withholding obligations (to be specific, a 10% withholding tax for the transfer of equity interests) if we are a transferee in such transactions, under SAT Circular 7 and SAT Circular 37. For transfer of shares by investors who are non-PRC resident enterprises, our PRC subsidiary may be requested to assist in the filing under the SAT circulars. As a result, we may be required to expend valuable resources to comply with the SAT circulars or to request the relevant transferors from whom we purchase taxable assets to comply with these circulars, or to establish that we should not be taxed under these circulars, which may have a material adverse effect on our financial condition and results of operations.

On December 6, 2024, the State Council issued the Implementation Regulations of the Enterprise Income Tax Law of the People’s Republic of China, which came into effect on January 20, 2025. Non-resident enterprises that establish institutions or locations within China are allowed to deduct expenses related to the production and operation of their overseas headquarters, provided they can submit proof of the scope, quota, allocation basis, and method of expense collection issued by the headquarters, and reasonably allocate them. According to the EIT Law, for non-resident enterprises subject to source withholding of enterprise income tax, taxable income shall be calculated using the following methods: (1) For equity investment income, such as dividends and bonuses, as well as income from interest, rent, and franchise fees, the full amount of income shall be considered taxable; (2) For taxable income from the transfer of property, the taxable income shall be the balance remaining after deducting the net value of the property from the total income; and (3) For other types of income, taxable income shall be calculated using the methods specified in the first two items. If a non-resident enterprise entrusts a business agent to engage in production and business activities within China—including having the agent frequently sign contracts on its behalf or store and deliver goods—the business agent shall be deemed to represent an institution or location established by the non-resident enterprise within China.

25

Because the PRC operating entities conduct their business in RMB and the price of our Ordinary Shares is quoted in U.S. dollars, changes in currency conversion rates may affect the value of your investments.

The value of the RMB against the U.S. dollar and other currencies may fluctuate and is affected by, among other things, changes in political and economic conditions in China and by China’s foreign exchange policies. On July 21, 2005, the PRC government changed its decade-old policy of pegging the value of the RMB to the U.S. dollar, and the RMB appreciated more than 20% against the U.S. dollar over the following three years. Between July 2008 and June 2010, this appreciation halted and the exchange rate between the RMB and the U.S. dollar remained within a narrow band. Since June 2010, the RMB has fluctuated against the U.S. dollar, at times significantly and unpredictably. It is difficult to predict how market forces or PRC or U.S. government policy may impact the exchange rate between the RMB and the U.S. dollar in the future.

The PRC operating entities conduct their business and maintain their books and records in RMB, and the financial statements that we file with the SEC and provide to our shareholders are presented in U.S. dollars. Changes in the exchange rate between the RMB and U.S. dollar affect the value of our assets and the results of our operations in U.S. dollars. The value of the RMB against the U.S. dollar and other currencies may fluctuate and is affected by, among other things, changes in the PRC’s political and economic conditions and perceived changes in the economy of the PRC and the United States. Any significant revaluation of the RMB may materially and adversely affect our cash flows, revenue, and financial condition.

Very limited hedging options are available in China to reduce our exposure to exchange rate fluctuations. To date, we have not entered into any hedging transactions in an effort to reduce our exposure to foreign currency exchange risk. While we may decide to enter into more hedging transactions in the future, the availability and effectiveness of these hedges may be limited and we may not be able to adequately hedge our exposure or at all. In addition, our currency exchange losses may be magnified by PRC exchange control regulations that restrict our ability to convert RMB into foreign currency. As a result, fluctuations in exchange rates may have a material adverse effect on your investment.

Under the EIT Law, we may be classified as a “resident enterprise” of China, which could result in unfavorable tax consequences to us and our non-PRC shareholders.

Under the EIT Law that became effective in January 2008, an enterprise established outside the PRC with “de facto management bodies” within the PRC is considered a “resident enterprise” for PRC enterprise income tax purposes and is generally subject to a uniform 25% enterprise income tax rate on its worldwide income. Under the implementation rules to the EIT Law, a “de facto management body” is defined as a body that has material and overall management and control over the manufacturing and business operations, personnel and human resources, finances, and properties of an enterprise. In April 2009, the State Administration of Taxation, or the “SAT,” issued the Circular on Issues Concerning the Identification of Chinese-Controlled Overseas Registered Enterprises as Resident Enterprises in Accordance with the Actual Standards of Organizational Management, or “SAT Circular 82,” which was amended in December 2017. SAT Circular 82 specifies that certain offshore incorporated enterprises controlled by PRC enterprises or PRC enterprise groups will be classified as PRC resident enterprises if the following are located or resident in the PRC: senior management personnel and departments that are responsible for daily production, operation and management; financial and personnel decision making bodies; key properties, accounting books, company seal, and minutes of board meetings and shareholders’ meetings; and half or more of the senior management or directors having voting rights. Further to SAT Circular 82, the SAT issued the Measures for the Administration of Enterprise Income Tax of Chinese-Controlled Overseas Registered Enterprises as Resident Enterprises (for Trial Implementation), or “SAT Bulletin 45,” which took effect in September 2011 and was amended in April 2015, to provide more guidance on the implementation of SAT Circular 82 and clarify the reporting and filing obligations of such “Chinese-controlled offshore incorporated resident enterprises.” SAT Bulletin 45 provides procedures and administrative details for the determination of resident status and administration on post-determination matters. Although both SAT Circular 82 and SAT Bulletin 45 only apply to offshore enterprises controlled by PRC enterprises or PRC enterprise groups, not those controlled by PRC individuals or foreign individuals, the determining criteria set forth in SAT Circular 82 and SAT Bulletin 45 may reflect the SAT’s general position on how the “de facto management body” test should be applied in determining the tax resident status of offshore enterprises, regardless of whether they are controlled by PRC enterprises, PRC enterprise groups, or by PRC or foreign individuals.

26

If we are deemed to be a PRC “resident enterprise,” we will be subject to the EIT on our worldwide income at a uniform tax rate of 25%, although dividends distributed to us from the existing PRC subsidiary and any other PRC subsidiaries which we may establish from time to time could be exempt from the PRC dividend withholding tax due to our PRC “resident recipient” status. This could have a material and adverse effect on our overall effective tax rate, our income tax expenses, and our net income. Furthermore, dividends, if any, paid to our shareholders may be decreased as a result of the decrease in distributable profits. In addition, if we were considered a PRC “resident enterprise,” any dividends we pay to our non-PRC investors, and the gains realized from the transfer of our Ordinary Shares may be considered income derived from sources within the PRC and be subject to PRC tax, at a rate of 10% in the case of non-PRC enterprises or 20% in the case of non-PRC individuals (in each case, subject to the provisions of any applicable tax treaty). It is unclear whether holders of our Ordinary Shares would be able to claim the benefits of any tax treaties between their country of tax residence and the PRC in the event that we are treated as a PRC resident enterprise. This could have a material and adverse effect on the value of your investment in us and the price of our Ordinary Shares. Although up to the date of this report, we have not been notified or informed by the PRC tax authorities that we have been deemed to be a resident enterprise for the purpose of the EIT Law, we cannot assure you that we will not be deemed to be a resident enterprise in the future.

The PRC subsidiary is subject to restrictions on paying dividends or making other payments to our offshore subsidiaries, which may have a material adverse effect on our ability to conduct our business.

We are a holding company incorporated in the Cayman Islands. We may need dividends and other distributions on equity from the PRC subsidiary through our offshore subsidiaries to satisfy our liquidity requirements, including the funds necessary to pay dividends and other cash distributions to our shareholders and service any debt we may incur. If the PRC subsidiary incurs debt on its own behalf in the future, the instruments governing the debt may restrict their ability to pay dividends or make other distributions to our offshore subsidiaries.

Current PRC regulations permit the PRC subsidiary to pay dividends to our offshore subsidiaries only out of its accumulated profits, if any, determined in accordance with PRC accounting standards and regulations. In addition, the PRC subsidiary is required to set aside at least 10% of its accumulated profits each year, if any, to fund certain reserve funds until the total amount set aside reaches 50% of its registered capital. The PRC subsidiary may also allocate a portion of its respective after-tax profits based on PRC accounting standards to employee welfare and bonus funds at its discretion. These reserves are not distributable as cash dividends. These limitation on the ability of the PRC subsidiary to pay dividends or make other distributions to our offshore subsidiaries, and consequently could materially and adversely limit our ability to grow, make investments, or acquisitions that could be beneficial to our business, pay dividends, or otherwise fund and conduct our business.

There are significant uncertainties under the EIT Law relating to the withholding tax liabilities of the PRC subsidiary, and dividends payable by the PRC subsidiary to our offshore subsidiaries may not qualify to enjoy certain treaty benefits.

Under the EIT Law and its implementation rules, the profits of a foreign invested enterprise generated through operations, which are distributed to its immediate holding company outside the PRC, will be subject to a withholding tax rate of 10%. Pursuant to the Double Tax Avoidance Arrangement, a withholding tax rate of 10% may be lowered to 5% if the PRC enterprise is at least 25% held by a Hong Kong enterprise for at least 12 consecutive months prior to distribution of the dividends and is determined by the relevant PRC tax authority to have satisfied other conditions and requirements under the Double Tax Avoidance Arrangement and other applicable PRC laws. However, based on the Circular on Certain Issues with Respect to the Enforcement of Dividend Provisions in Tax Treaties, or the “SAT Circular 81,” which became effective on February 20, 2009, if the relevant PRC tax authorities determine, in their discretion, that a company benefits from such reduced income tax rate due to a structure or arrangement that is primarily tax-driven, such PRC tax authorities may adjust the preferential tax treatment. According to Circular on Several Issues regarding the “Beneficial Owner” in Tax Treaties, which became effective as of April 1, 2018, when determining an applicant’s status as the “beneficial owner” regarding tax treatments in connection with dividends, interests, or royalties in the tax treaties, several factors will be taken into account. Such factors include whether the business operated by the applicant constitutes actual business activities, and whether the counterparty country or region to the tax treaties does not levy any tax, grant tax exemption on relevant incomes, or levy tax at an extremely low rate. This circular further requires any applicant who intends to be proved of being the “beneficial owner” to file relevant documents with the relevant tax authorities.

27

Further, the SAT promulgated the Notice on How to Understand and Recognize the “Beneficial Owner” in Tax Treaties on October 27, 2009, which limits the “beneficial owner” to individuals, projects, or other organizations normally engaged in substantive operations, and sets forth certain detailed factors in determining the “beneficial owner” status. In current practice, a Hong Kong enterprise must obtain a tax resident certificate from the relevant Hong Kong tax authority to apply for the 5% lower PRC withholding tax rate. The PRC subsidiary is wholly-owned by our Hong Kong subsidiary. As the Hong Kong tax authority will issue such a tax resident certificate on a case-by-case basis, we cannot assure you that our Hong Kong subsidiary will be able to obtain the tax resident certificate from the relevant Hong Kong tax authority. As of the date of this annual report, we have not commenced the application process for a Hong Kong tax resident certificate from the relevant Hong Kong tax authority, and there is no assurance that our Hong Kong subsidiary will be granted such a Hong Kong tax resident certificate.

Even after our Hong Kong subsidiary obtains the Hong Kong tax resident certificate, it is required by applicable tax laws and regulations to file required forms and materials with relevant PRC tax authorities to prove that it can enjoy the 5% lower PRC withholding tax rate. MDJH Hong Kong intends to obtain the required materials and file with the relevant tax authorities when it plans to declare and pay dividends, but there is no assurance that the PRC tax authorities will approve the 5% withholding tax rate on dividends received from MDJH Hong Kong.

On December 6, 2024, the State Council issued the Implementation Regulations of the Enterprise Income Tax Law of the People’s Republic of China, which came into effect on January 20, 2025. According to the regulations, equity investment income, such as dividends and bonuses, earned by resident enterprises from foreign enterprises that are directly or indirectly controlled by them outside of China, may be eligible to be deducted from the overseas income tax paid by the foreign enterprises. This deduction applies to the portion of the actual income tax paid by the foreign enterprises abroad. Direct control refers to a resident enterprise directly holding more than 20% of the shares of the foreign enterprise, while indirect control refers to the resident enterprise holding more than 20% of the shares of the foreign enterprise through an indirect shareholding structure.

The disclosures in our reports and other filings with the SEC and our other public pronouncements are not subject to the scrutiny of any regulatory bodies in the PRC.

We are regulated by the SEC and our reports and other filings with the SEC are subject to SEC review in accordance with the rules and regulations promulgated by the SEC under the Securities Act and the Exchange Act. Our SEC reports and other disclosure and public pronouncements are not subject to the review or scrutiny of any PRC regulatory authority. For example, the disclosure in our SEC reports and other filings are not subject to the review by the CSRC, a PRC regulator that is responsible for oversight of the capital markets in China. Accordingly, you should review our SEC reports, filings, and our other public pronouncements with the understanding that no local regulator has done any review of us, our SEC reports, other filings, or any of our other public pronouncements.

The failure to comply with PRC regulations relating to mergers and acquisitions of domestic projects by offshore special purpose vehicles may subject us to severe fines or penalties and create other regulatory uncertainties regarding our corporate structure.

On August 8, 2006, MOFCOM, joined by the CSRC, the State-owned Assets Supervision and Administration Commission of the State Council, the SAT, the SAIC, and the SAFE, jointly promulgated regulations entitled the Provisions Regarding Mergers and Acquisitions of Domestic Projects by Foreign Investors (the “M&A Rules”), which became effective as of September 8, 2006, and were amended on June 22, 2009. The M&A Rules, among other things, have certain provisions that require offshore special purpose vehicles formed for the purpose of acquiring PRC domestic companies and controlled directly or indirectly by PRC individuals and companies, to obtain the approval of MOFCOM prior to engaging in such acquisitions and to obtain the approval of the CSRC prior to publicly listing their securities on an overseas stock market. On September 21, 2006, the CSRC published on its official website a notice specifying the documents and materials that are required to be submitted for obtaining CSRC approval.

Our PRC legal counsel has advised us, based on their understanding of the current PRC law, rules, and regulations, that the CSRC’s approval is not required for the listing and trading of our Ordinary Shares on the Nasdaq Capital Market, given that we established our PRC subsidiary by means of direct investment rather than by merger with or acquisition of PRC domestic companies as defined in the M&A Rules.

28

Our PRC legal counsel, however, has further advised us that there remains some uncertainty as to how the M&A Rules will be interpreted or implemented in the context of an overseas offering and its opinions summarized above are subject to any new laws, rules and regulations or detailed implementations and interpretations in any form relating to the M&A Rules. We cannot assure you that relevant PRC governmental agencies, including the CSRC, would reach the same conclusion as we do. If prior CSRC approval for overseas financings is required and not obtained, we may face severe regulatory actions or other sanctions from MOFCOM, the CSRC, or other PRC regulatory agencies. In such event, these regulatory agencies may impose fines or other penalties on our operations in the PRC, limit our operating privileges in the PRC, delay or restrict the repatriation of the proceeds from overseas financings into the PRC, restrict or prohibit payment or remittance of dividends to us, or take other actions that could have a material adverse effect on our business, financial condition, results of operations, reputation, and prospects, as well as the trading price of our Ordinary Shares. The CSRC or other PRC regulatory agencies may also take actions requiring us, or making it advisable for us, to delay or cancel overseas financings, to restructure our current corporate structure, or to seek regulatory approvals that may be difficult or costly to obtain.

Article 224 of the current Securities Law stipulates that domestic enterprises that directly or indirectly issue securities abroad or list their securities for trading abroad shall comply with the relevant regulations of the State Council. Therefore, approval by the CSRC is not currently required.

On February 17, 2023, the CSRC promulgated the Trial Measures and five supporting guidelines, which came into effect on March 31, 2023. On the same day, the CSRC issued the CSRC Notice. Based on the aforementioned regulations, the CSRC has implemented a centralized filing management system to oversee the direct and indirect overseas listing activities of domestic enterprises. As such, companies operating under this system are not required to obtain prior approval from the CSRC.

The M&A Rules, along with certain foreign exchange regulations discussed below, will be interpreted or implemented by the relevant government authorities in connection with our future offshore financings or acquisitions, and we cannot predict how they will affect our acquisition strategy.

The M&A Rules and certain other PRC regulations establish complex procedures for certain acquisitions of Chinese companies by foreign investors, which could make it more difficult for us to pursue growth through acquisitions in China.

The M&A Rules and recently adopted PRC regulations and rules concerning mergers and acquisitions established additional procedures and requirements that could make merger and acquisition activities by foreign investors more time consuming and complex. For example, the M&A Rules require that MOFCOM be notified in advance of any change-of-control transaction in which a foreign investor takes control of a PRC domestic enterprise, if (i) any important industry is concerned, (ii) such transaction involves factors that have or may have impact on the national economic security, or (iii) such transaction will lead to a change in control of a domestic enterprise which holds a famous trademark or PRC time-honored brand. Mergers or acquisitions that allow one market player to take control of or to exert decisive impact on another market player must also be notified in advance to MOFCOM when the threshold under the Provisions on Thresholds for Prior Notification of Concentrations of Undertakings, or the “Prior Notification Rules,” issued by the State Council in August 2008 is triggered. In addition, the Provisions of the Ministry of Commerce on the Implementation of the Security Review System for Mergers and Acquisitions of Domestic Enterprises by Foreign Investors (the “Security Review Rules”) issued by MOFCOM that became effective in September 2011 specify that mergers and acquisitions by foreign investors that raise “national defense and security” concerns and mergers and acquisitions through which foreign investors may acquire de facto control over domestic enterprises that raise “national security” concerns are subject to strict review by MOFCOM, and the Security Review Rules prohibit any activities attempting to bypass a security review, including by structuring the transaction through a proxy or contractual control arrangement. In the future, we may grow our business by acquiring complementary businesses. Complying with the requirements of the above-mentioned regulations and other relevant rules to complete such transactions could be time consuming, and any required approval processes, including obtaining approval from MOFCOM or its local counterparts may delay or inhibit our ability to complete such transactions. It is clear that our business would not be deemed to be in an industry that raises “national defense and security” or “national security” concerns. MOFCOM or other government agencies, however, may publish explanations in the future determining that our business is in an industry subject to the security review, in which case our future acquisitions in the PRC, including those by way of entering into contractual control arrangements with target entities, may be closely scrutinized or prohibited. Our ability to expand our business or maintain or expand our market share through future acquisitions would as such be materially and adversely affected.

29

Risks Relating to Our Ordinary Shares and the Trading Market

Because we are a Cayman Islands company and all of our business is conducted in the PRC through the PRC operating entities and in the UK through our UK subsidiaries, you may be unable to bring an action against us or our officers and directors or to enforce any judgment you may obtain.

We are incorporated in the Cayman Islands and conduct our operations in China through the PRC operating entities and in the UK through our UK subsidiaries. All of our assets are located outside of the United States. In addition, five out of our six directors and officers, namely Siping Xu, Mengnan Wang, Yuan Gong, Zhenlei Hu, and Wei Guan, reside in the PRC; another director, Liding Sun, resides in the United States. As a result, it may be difficult or impossible for you to bring an action against us or against these five directors and officers in the United States in the event that you believe we have violated your rights, either under United States federal or state securities laws or otherwise, or if you have a claim against us. Even if you are successful in bringing an action of this kind, the laws of the Cayman Islands and of China may not permit you to enforce a judgment against our assets or the assets of our directors and officers.

Since our chief executive officer owns 38.70% of our Ordinary Shares, he has the ability to elect directors and approve matters requiring shareholder approval by way of ordinary resolution or special resolution.

Mr. Siping Xu, our Chief Executive Officer and Chairman, is currently the beneficial owner of 10,338,205 shares, or 38.70% of our outstanding Ordinary Shares. As result, Mr. Xu is able to exert significant voting influence over fundamental and significant corporate matters and transactions. He has the power to elect all directors and approve all matters requiring shareholder approval without the votes of any other shareholder. He has significant influence over a decision to enter into any corporate transaction and has the ability to prevent any transaction that requires the approval of shareholders, regardless of whether or not our other shareholders believe that such transaction is in our best interests. Such concentration of voting power could have the effect of delaying, deterring, or preventing a change of control or other business combination, which could, in turn, have an adverse effect on the market price of our Ordinary Shares or prevent our shareholders from realizing a premium over the then-prevailing market price for their Ordinary Shares.

We do not intend to pay dividends for the foreseeable future.

We currently intend to retain any future earnings to finance the operation and expansion of our business, and we do not expect to declare or pay any dividends in the foreseeable future. As a result, you may only receive a return on your investment in our Ordinary Shares if the market price of our Ordinary Shares increases.

If we fail to establish and maintain an effective system of internal control over financial reporting, we may not be able to accurately and timely disclose information about our financial results or prevent fraud. Any inability to accurately and timely disclose financial results could harm our business and reputation and cause the market price of our Ordinary Shares to decline.

A system of financial controls and procedures is necessary to ensure that information about our financial results is recorded, processed, summarized, and reported in an accurate and timely fashion. Effective internal control over financial reporting is necessary for us to provide reliable financial reports and prevent fraud. If we cannot disclose required information or provide reliable financial reports, we may not be able to manage our business as effectively as we would if an effective control environment existed, and our business and reputation may be harmed. Prior to our initial public offering, management and our independent registered public accounting firm identified that we had a material weakness because we lacked sufficient personnel with an appropriate level of knowledge of U.S. GAAP and financial reporting. Although we have taken certain steps to address this deficiency, including (i) hiring more qualified accounting personnel with relevant U.S. GAAP and SEC reporting experience and qualifications to strengthen the financial reporting function, (ii) engaging an external consulting firm to assist us with assessment of Sarbanes-Oxley compliance requirements and improvement of overall internal control, and (iii) appointing independent directors, establishing an audit committee, and strengthening corporate governance, and it is no longer a material weakness based on the assessment of management, it is possible that we may have a material weakness identified in the future if the controls and procedures we have implemented are inadequate.

30

If we become directly subject to the scrutiny, criticism, and negative publicity involving U.S.-listed Chinese companies, we may have to expend significant resources to investigate and resolve the matter which could harm our business operations, stock price, and reputation.

U.S. public companies that have substantially all of their operations in China have been the subject of intense scrutiny, criticism, and negative publicity by investors, financial, commentators and regulatory agencies, such as the SEC. Much of the scrutiny, criticism, and negative publicity has centered on financial and accounting irregularities and mistakes, a lack of effective internal controls over financial accounting, inadequate corporate governance policies, or a lack of adherence thereto and, in many cases, allegations of fraud. As a result of the scrutiny, criticism, and negative publicity, the publicly traded stock of many U.S.-listed Chinese companies sharply decreased in value and, in some cases, has become virtually worthless. Many of these companies are now subject to shareholder lawsuits and SEC enforcement actions and are conducting internal and external investigations into the allegations. It is not clear what effect this sector-wide scrutiny, criticism, and negative publicity will have on us, our business, and our stock price. If we become the subject of any unfavorable allegations, whether such allegations are proven to be true or untrue, we will have to expend significant resources to investigate such allegations and/or defend our company. This situation will be costly and time consuming and distract our management from developing our growth. If such allegations are not proven to be groundless, we and our business operations will be severely affected and you could sustain a significant decline in the value of our stock.

If securities or industry analysts do not publish research or reports about our business, or if they publish a negative report regarding our Ordinary Shares, the price of our Ordinary Shares and trading volume could decline.

The trading market for our Ordinary Shares may depend in part on the research and reports that industry or securities analysts publish about us or our business. We do not have any control over these analysts. If one or more of the analysts who cover us downgrade us, the price of our Ordinary Shares would likely decline. If one or more of these analysts cease coverage of our company or fail to regularly publish reports on us, we could lose visibility in the financial markets, which could cause the price of our Ordinary Shares and the trading volume to decline.

The market price of our Ordinary Shares may be volatile or may decline regardless of our operating performance.

The market price of our Ordinary Shares may fluctuate significantly in response to numerous factors, many of which are beyond our control, including:

actual or anticipated fluctuations in our revenue and other operating results;
the financial projections we may provide to the public, any changes in these projections or our failure to meet these projections;
actions of securities analysts who initiate or maintain coverage of us, changes in financial estimates by any securities analysts who follow our Company, or our failure to meet these estimates or the expectations of investors;
announcements by us or our competitors of significant services, technical innovations, acquisitions, strategic partnerships, joint ventures, or capital commitments;
price and volume fluctuations in the overall stock market, including as a result of trends in the economy as a whole;
lawsuits threatened or filed against us; and
other events or factors, including those resulting from war or incidents of terrorism, or responses to these events.

In addition, the stock markets have experienced extreme price and volume fluctuations that have affected and continue to affect the market prices of equity securities of many companies. Stock prices of many companies have fluctuated in a manner unrelated or disproportionate to the operating performance of those companies. In the past, stockholders have filed securities class action litigation following periods of market volatility. If we were to become involved in securities litigation, it could subject us to substantial costs, divert resources and the attention of management from our business, and adversely affect our business.

31

If we cease to qualify as a foreign private issuer, we would be required to comply fully with the reporting requirements of the Exchange Act applicable to U.S. domestic issuers, and we would incur significant additional legal, accounting and other expenses that we would not incur as a foreign private issuer.

As a foreign private issuer, we are exempt from the rules under the Exchange Act prescribing the furnishing and content of proxy statements, and our officers, directors and principal shareholders are exempt from the reporting and short-swing profit recovery provisions contained in Section 16 of the Exchange Act. In addition, we are not required under the Exchange Act to file periodic reports and financial statements with the SEC as frequently or as promptly as United States domestic issuers, and we are not required to disclose in our periodic reports all of the information that United States domestic issuers are required to disclose. While we currently expect to continue qualifying as a foreign private issuer, we may cease to qualify as a foreign private issuer in the future.

Because we are a foreign private issuer and are exempt from certain Nasdaq corporate governance standards applicable to U.S. issuers, you will have less protection than you would have if we were a domestic issuer.

Nasdaq Listing Rules require listed companies to have, among other things, a majority of its board members be independent. As a foreign private issuer, however, we are permitted to, and we may, follow home country practice in lieu of the above requirements, or we may choose to comply with the Nasdaq requirement within one year of listing. The corporate governance practice in our home country, the Cayman Islands, does not require a majority of our board to consist of independent directors. Currently, a majority of our board of directors are independent directors. In addition, the Nasdaq Listing Rules also require U.S. domestic issuers to have a compensation committee, a nominating/corporate governance committee composed entirely of independent directors, and an audit committee with a minimum of three members. We, as a foreign private issuer, are not subject to these requirements.

Furthermore, Nasdaq Listing Rule 5635 provides that shareholder approval is required of U.S. domestic companies listed on the Nasdaq Capital Market prior to (i) issuances in connection with the acquisition of the stock or assets of another company if upon issuance the issued shares will equal to 20% or more of the number of shares or voting power outstanding prior to the issuance, or if certain specified persons have a 5% or greater interest in the assets or company to be acquired (Rule 5635(a)); (ii) issuances or potential issuances that will result in a change of control (Rule 5635(b)); (iii) issuances in connection with equity compensation arrangements (Rule 5635(c)); and (iv) 20% or greater issuances in transactions other than public offerings, as defined in the Nasdaq rules (Rule 5635(d)). Notwithstanding this general requirement, Nasdaq Listing Rule 5615(a)(3)(A) permits foreign private issuers to follow their home country practice rather than these shareholder approval requirements. The Cayman Islands do not require shareholder approval prior to any of the foregoing types of issuances. The Company, therefore, is not required to obtain such shareholder approval prior to entering into a transaction with the potential to issue securities as described above. The Board of Directors of the Company has elected to follow the Company’s home country rules as to such issuances and will not be required to seek shareholder approval prior to entering into such a transaction. Therefore, our shareholders may be afforded less protection than they otherwise would have under corporate governance listing standards applicable to U.S. domestic issuers. For more information regarding our corporate governance, please see “Item 16.G. Corporate Governance.”

Other than those described above, there are no significant differences between our corporate governance practices and those followed by U.S. domestic companies under Nasdaq Capital Market corporate governance listing standards. However, in the future, we may consider following home country practice in lieu of the requirements under Nasdaq listing rules with respect to certain other corporate governance standards which may afford less protection to investors.

Anti-takeover provisions in our amended and restated memorandum and articles of association may discourage, delay, or prevent a change in control.

Some provisions of our amended and restated memorandum and articles of association, may discourage, delay, or prevent a change in control of our company or management that shareholders may consider favorable, including, among other things, the following:

provisions that authorize our board of directors to issue shares with preferred, deferred, or other special rights or restrictions without any further vote or action by our shareholders; and
provisions that restrict the ability of our shareholders to call meetings and to propose special matters for consideration at shareholder meetings.

32

If we cannot satisfy, or continue to satisfy, the continued listing requirements and other rules of the Nasdaq Capital Market, our securities may be delisted, which could negatively impact the price of our securities and your ability to sell them.

Our securities are listed on the Nasdaq Capital Market. In order to maintain our listing on the Nasdaq Capital Market, we are required to comply with certain rules of the Nasdaq Capital Market, including those regarding minimum stockholders’ equity, minimum share price, minimum market value of publicly held shares, and various additional requirements. The Nasdaq Listing Rules require a company to maintain a minimum closing bid price of US$1.00 per share. On October 23, 2024, we received a notice from Nasdaq that we failed to comply with the minimum closing bid price requirement set forth in Rule 5550(a)(2) of the Nasdaq Listing Rules as the closing bid price per Ordinary Share had been below US$1.00 for a period of 30 consecutive business days. The Nasdaq notification letter does not result in the immediate delisting of our securities. Pursuant to Rule 5810(c)(3)(A) of the Nasdaq Listing Rules, we have a compliance period of 180 calendar days, or until April 21, 2025 to regain compliance with Nasdaq’s minimum bid price requirement. If we do not regain compliance during such 180-day period, we may be eligible for an additional 180 calendar days, provided that we meet the continued listing requirement for market value of publicly held shares and all other initial listing standards for Nasdaq except for Nasdaq Listing Rule 5550(a)(2), and provides Nasdaq with a written notice of its intention to cure this deficiency during the second compliance period, by effecting a reverse stock split, if necessary.

Even if we currently meet the other listing requirements and other applicable rules of the Nasdaq Capital Market, and even if we regain compliance with Nasdaq Listing Rule 5550(a)(2), we may not be able to continue to satisfy these requirements and applicable rules. If we are unable to satisfy the Nasdaq Capital Market criteria for maintaining our listing, our securities could be subject to delisting.

If the Nasdaq Capital Market subsequently delists our securities from trading, we could face significant consequences, including:

a limited availability for market quotations for our securities;
reduced liquidity with respect to our securities;
a determination that our Ordinary Share is a “penny stock,” which will require brokers trading in our Ordinary Share to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary trading market for our Ordinary Share;
limited amount of news and analyst coverage; and
a decreased ability to issue additional securities or obtain additional financing in the future.

The sale of our Ordinary Shares could encourage short sales by third parties, which could contribute to the future decline of our shares price.

On September 18, 2024, we completed a private placement with several investors, wherein a total of 2,722,224 units were issued at an offering price of $0.90 per unit, for a total purchase price of approximately $2.45 million. Each unit includes one Ordinary Share, one Series A warrant to purchase one Ordinary Share at an exercise price of $1.35 per share, and one Series B warrant to purchase such number of Ordinary Shares as determined on the Reset Date, as defined therein. As of the date of this annual report, we have issued an aggregate of 12,918,667 Ordinary Shares in connection with the private placement.

In many circumstances, large issuances of equity for companies have the potential to cause a significant downward pressure on the price of ordinary shares. This is especially the case if the shares being placed into the market exceed the market’s ability to take up the increased share issuance. Such an event could place further downward pressure on the price of our Ordinary Shares. Regardless of our activities, the opportunity exists for short sellers and others to contribute to the future decline of our share price. If there are significant short sales of our Ordinary Shares, the price decline that would result from our acquisition activities will cause the share price to decline more, which may cause other shareholders of our Ordinary Shares to sell their shares, thereby contributing to sales of Ordinary Shares in the market. We may execute similar transactions in the future, and if there are many more of our Ordinary Shares on the market for sale than the market will absorb, the price of our Ordinary Shares will likely further decline, which could result in our inability to regain compliance with the minimum closing bid price required for continued listing on Nasdaq set forth in Nasdaq Listing Rule 5550(a)(2) or repeated inability to meet such requirement.

33

Our board of directors may decline to register transfers of Ordinary Shares in certain circumstances.

Our board of directors may, in its sole discretion, decline to register any transfer of any Ordinary Shares which is not fully paid up or on which we have a lien. Our directors may also decline to register any transfer of any share unless (i) the instrument of transfer is lodged with us, accompanied by the certificate for the shares to which it relates and such other evidence as our board of directors may reasonably require to show the right of the transferor to make the transfer; (ii) the instrument of transfer is in respect of only one class of shares; (iii) the instrument of transfer is properly stamped, if required; (iv) in the case of a transfer to joint holders, the number of joint holders to whom the share is to be transferred does not exceed four; (v) the shares conceded are free of any lien in favor of us; or (vi) a fee of such maximum sum as Nasdaq Capital Market may determine to be payable, or such lesser sum as our board of directors may from time to time require, is paid to us in respect thereof.

If our directors refuse to register a transfer they shall, within one month after the date on which the instrument of transfer was lodged, send to each of the transferor and the transferee notice of such refusal. The registration of transfers may, on 14 days’ notice being given by advertisement in one or more newspapers or by electronic means, be suspended and the register closed at such times and for such periods as our board of directors may from time to time determine, provided, however, that the registration of transfers shall not be suspended nor the register closed for more than 30 days in any year.

This, however, is unlikely to affect market transactions of the Ordinary Shares held by our public shareholders. Since our Ordinary Shares are listed, the legal title to such Ordinary Shares and the registration details of those Ordinary Shares in the Company’s register of members remain with the Depository Trust Company. All market transactions with respect to those Ordinary Shares are carried out without the need for any kind of registration by the directors, as the market transactions are all conducted through the Depository Trust Company systems.

The laws of the Cayman Islands may not provide our shareholders with benefits comparable to those provided to shareholders of corporations incorporated in the United States.

Our corporate affairs are governed by our amended and restated memorandum and articles of association, by the Companies Act (Revised) of the Cayman Islands and by the common law of the Cayman Islands. The rights of shareholders to take action against our directors, actions by minority shareholders and the fiduciary responsibilities of our directors to us under Cayman Islands law are to a large extent governed by the common law of the Cayman Islands. The common law in the Cayman Islands is derived in part from comparatively limited judicial precedent in the Cayman Islands and from English common law. Decisions of the Privy Council (which is the final Court of Appeal for British Overseas Territories such as the Cayman Islands) are binding on a court in the Cayman Islands. Decisions of the English courts, and particularly the Supreme Court and the Court of Appeal are generally of persuasive authority but are not binding in the courts of the Cayman Islands. Decisions of courts in other Commonwealth jurisdictions are similarly of persuasive but not binding authority. The rights of our shareholders and the fiduciary responsibilities of our directors under Cayman Islands law are not as clearly established as they would be under statutes or judicial precedents in the United States. In particular, the Cayman Islands has a less developed body of securities laws relative to the United States. Therefore, our public shareholders may have more difficulty protecting their interests in the face of actions by our management, directors or controlling shareholders than would shareholders of a corporation incorporated in a jurisdiction in the United States.

You may be unable to present proposals before annual general meetings or extraordinary general meetings not called by shareholders.

Cayman Islands law provides shareholders with only limited rights to requisition a general meeting and does not provide shareholders with any right to put any proposal before a general meeting. However, these rights may be provided in a company’s amended and restated articles of association. Our amended and restated articles of association allow our shareholders holding shares representing in aggregate not less than 10% of our voting share capital in issue, to requisition a general meeting of our shareholders, in which case our directors are obliged to call such meeting. Advance notice of at least 21 clear days is required for the convening of our annual general shareholders’ meeting and at least 14 clear-day notice any other general meeting of our shareholders. A quorum required for a meeting of shareholders consists of at least one shareholder present or by proxy, representing not less than one-third in nominal value of our total issued voting shares.

34

If we are classified as a passive foreign investment company (“PFIC”), United States taxpayers who own our Ordinary Shares may have adverse United States federal income tax consequences.

A non-U.S. corporation such as ourselves will be classified as a PFIC for any taxable year if, for such year, either

At least 75% of our gross income for the year is passive income; or
The average percentage of our assets (determined at the end of each quarter) during the taxable year which produce passive income or which are held for the production of passive income is at least 50%.

Passive income generally includes dividends, interest, rents, and royalties (other than rents or royalties derived from the active conduct of a trade or business) and gains from the disposition of passive assets.

If we are determined to be a PFIC for any taxable year (or portion thereof) that is included in the holding period of a U.S. taxpayer who holds our Ordinary Shares, the U.S. taxpayer may be subject to increased U.S. federal income tax liability and may be subject to additional reporting requirements.

Based on our operations and the composition of our assets we do not expect to be treated as a PFIC under the current PFIC rules. It is possible that, however, for our 2025 taxable year or for any subsequent year, more than 50% of our assets may be assets which produce passive income. We will make this determination following the end of any particular tax year.

Item 4.INFORMATION ON THE COMPANY

A.History and Development of the Company

On October 28, 2020, MD UK was formed pursuant to English laws. MDJM holds 100% of the equity interest in MD UK. MD UK commenced its operations in 2021, focusing on developing and launching real estate development projects and hospitality programs, including hotel operations.

On June 15, 2021, Mansions was formed as a limited company under English laws, engaging in the hotel management business. Mansions commenced operations in 2021. 51% of the equity interest in Mansions was held by MD UK, 41% of the equity interest was held by Ocean Tide Wealth Limited, a specialist mortgage broker in the United Kingdom, and the remaining 8% was held by Mingzhe Zhang. On May 20, 2022, MD UK acquired 41% of the equity interests in Mansions from Ocean Tide Wealth Limited with a consideration of one British pound sterling and 8% of the equity interests in Mansions from Mingzhe Zhang with a consideration of one British pound sterling. After the acquisitions, MD UK holds 100% of the equity interests in Mansions.

On January 14, 2022, MD Japan was formed pursuant to Japanese laws. MDJM holds 100% of the equity interest in MD Japan. As of the date of this report, MD Japan has not been operative or generated any revenue.

On February 16, 2022, MD German was formed pursuant to German laws. MDJM holds 100% of the equity interest in MD German. As of the date of this report, MD German has not been operative or generated any revenue.

On December 16, 2022, Mansions changed its name from “Mansions Estate Agent Ltd” to “Mansions Catering and Hotel Ltd.” MD UK and Mansions submitted requests and information required to expand their business to hotel operations to the Companies House of UK in December 2022.

On August 22, 2023, we incorporated Fernie Castle Culture in the UK. Fernie Castle Culture expects to engage in the management of the brand name of “Fernie” and developing “Fernie” brand name related products and services, including cultural products and services.

35

Mingda Tianjin started offering primary real estate agency services in 2002. Mr. Siping Xu, our chief executive officer, controls 98.27% of Mingda Tianjin. As of December 31, 2024, for accounting purposes, we controlled and received the economic benefits of the VIE through the VIE Agreements, which enabled us to consolidate the financial results of the VIE in our consolidated financial statements under U.S. GAAP. The VIE Agreements are described under “—B. Business Overview—The VIE Agreements.” MDJM is a holding company with no business operation other than holding the shares in MDJH Hong Kong, also a pass-through entity with no business operation. WFOE was exclusively engaged in the business of managing the operations of Mingda Tianjin. On March 1, 2025, WFOE entered into agreements of termination with Mingda Tianjin and the shareholders of the VIE, pursuant to which the VIE Agreements were terminated. As a result, the financial results of the VIE will not be consolidated in our consolidated financial statements beginning with our annual report for the fiscal year ending December 31, 2025.

Our principal executive offices are located at Fernie Castle, Letham, Cupar, Fife, KY15 7RU, United Kingdom, and our phone number is +44-01337 810 381. Our registered office in Cayman Islands is located at Harneys Fiduciary (Cayman) Limited, 4th Floor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman, KY1-1002, and the phone number of our registered office is+1 345 949 8599. We maintain a corporate website at ir.mdjmjh.com. The information contained in, or accessible from, our website or any other website does not constitute a part of this annual report. Our agent for service of process in the United States is Cogency Global Inc., 122 East 42nd Street, 18th Floor, New York, NY 10168.

The SEC maintains a website at www.sec.gov that contains reports, proxy, and information statements, and other information regarding issuers that file electronically with the SEC using its EDGAR system.

For information regarding our principal capital expenditures, see “Item 5. Operating and Financial Review and Prospects—B. Liquidity and Capital Resources—Capital Expenditure.”

On September 18, 2024, we completed a private placement with several investors, wherein a total of 2,722,224 units were issued at an offering price of $0.90 per unit, for a total purchase price of approximately $2.45 million (the “Offering”). In connection with the Offering, we entered into a Securities Purchase Agreement with investors containing customary representations and warranties. Each unit includes one Ordinary Share, one Series A warrant to purchase one Ordinary Share at an exercise price of $1.35 per share, and one Series B warrant to purchase such number of Ordinary Shares as determined on the Reset Date, as defined therein. We received net cash proceeds of approximately $2.17 million (after deducting the placement agent fee and expenses of the Offering), to be used for working capital and general corporate purposes. The Ordinary Shares to be issued to the investors have been registered through a registration statement on Form F-3 (File No. 333-282701), initially filed with the SEC on October 17, 2024, and declared effective on October 30, 2024.

On October 23, 2024, we received a notice from Nasdaq that we failed to comply with the minimum closing bid price requirement set forth in Rule 5550(a)(2) of the Nasdaq Listing Rules as the closing bid price per Ordinary Share had been below US$1.00 for a period of 30 consecutive business days. The Nasdaq notification letter does not result in the immediate delisting of our securities. Pursuant to Rule 5810(c)(3)(A) of the Nasdaq Listing Rules, we have a compliance period of 180 calendar days, or until April 21, 2025 to regain compliance with Nasdaq’s minimum bid price requirement. If we do not regain compliance during such 180-day period, we may be eligible for an additional 180 calendar days, provided that we meet the continued listing requirement for market value of publicly held shares and all other initial listing standards for Nasdaq except for Nasdaq Listing Rule 5550(a)(2), and provides Nasdaq with a written notice of its intention to cure this deficiency during the second compliance period, by effecting a reverse stock split, if necessary.

B.

Business Overview

Overview

We operate our business through MD UK and Mansions. While we conducted business in the PRC prior to the fiscal year ended December 31, 2024 through the PRC operating entities, including Mingda Tianjin, which was a VIE in the PRC, we have no business operations in the PRC as of the date of this annual report.

36

Mansions engages in the asset management business and expects to provide comprehensive UK real estate-related services, including property leasing, property sales, furnishings, routine property maintenance and management, and hospitality and butler services to overseas real estate owners. Mansions implements customized management plans holistically curtailed to the needs of its real estate owner clients. It facilitates a variety of ancillary services, including its real estate marketing and planning services, real estate agency services, advertisement planning services, 24-7 multilingual customer service meeting the demand of an international market, and professional onsite butler team. We believe that the establishment of Mansions is a significant step for our global expansion strategy. Mansions commenced operations in 2021 and generated $48,375 (GBP 37,849), $102,909 (GBP 82,729), and $16,263 (GBP13,207) of revenue during the years ended December 31, 2024, 2023, and 2022, respectively.

MD UK commenced its operations in 2021. MD UK focuses on developing and launching real estate development projects and hospitality programs, including hotel operations. See “—Our Services—The UK Operations.”

Mingda Tianjin primarily provided primary real estate agency services to its real estate developer clients. Mingda Tianjin’s main market was in the Tianjin Autonomous Municipality, one of the richest cities in the PRC, ranking fifth in the PRC based upon GDP per capita in 2022, according to the China Statistical Yearbook. Since 2014, Mingda Tianjin had expanded its market presence to other first and second tier cities in China, including Chengdu of Sichuan province.

The PRC operating entities’ primary real estate agency services offerings included providing primary agency sales services to residential real estate developers at any stage of the development and sale of a residential real estate project. The PRC operating entities typically served large and mid-sized real estate developers, such as Ping An Real Estate Co., Ltd., China Vanke Co., Ltd., China Merchants Property Development Co., Ltd., Tianjin Metro Resources Investment Co., Ltd., Jingrui Real Estate (Group) Co., Ltd., Tianjin Real Estate Development (Group) Co., Ltd., Tianjin Teda Development Co., Ltd., and Tianjin City Investment Binhai Real Estate Management Co., Ltd., or promising emerging local developers in the markets in which they operated. The PRC operating entities primarily generated revenue through sales commissions which were either fixed or progressive. They generated 0%, 29.0%, and 96.4% of their total revenue through their primary agency sales services in fiscal years ended December 31, 2024, 2023, and 2022, respectively.

The PRC operating entities commenced their operations in 2002. Their revenue was $nil, $41,954, and $434,371 for the years ended December 31, 2024, 2023, and 2022, respectively. Their net (loss) was $(631,355), $(662,821), and $(1,847,047) for the years ended December 31, 2024, 2023, and 2022, respectively.

Competitive Strengths

We believe that the following strengths differentiate the UK subsidiaries from their competitors:

Unique Cultural Brand Creation. The Company is committed to becoming an innovative enterprise that focuses on cultural exchange between the East and the West, as well as the integration of culture and business. The Company aims to strengthen its position in the cultural industry by focusing on product development, consumer experience creation, and cultural brand creation. In addition, the Company is committed to preserving traditional heritage and integrating culture into its products, creating consumer experiences that align with the market trend of emphasizing a high-quality lifestyle.
Integration of British Castles and Eastern Gardens in Real-Life Scenarios. The Company leverages its ownership of the Fernie Castle project to create a garden landscape with strong Eastern cultural elements within the castle, aiming to present historical aesthetics and heritage through physical assets. By exploring the cultural significance behind both British castles and Eastern gardens, the Company integrates such cultural heritage into product design and brand communication. We believe that this cross-cultural innovation not only brings consumers a brand-new cultural experience but also further enhances the Company’s influence in the cultural sector.

37

Sustainable Initiative to Preserve Cultural Heritage. Our e-commerce platform, www.uokaus.com, aims to integrate commerce with cultural heritage, featuring handcrafted products that reflect craftsmanship, artistic traditions, and values. This initiative aligns with our broader efforts to expand the Company’s commercial presence and support cultural appreciation and craftsmanship-based retail. We believe that the platform is more than just a marketplace, as it is designed to offer products that carry historical and cultural significance that go beyond mere functionality. Each item is selected for its artistic authenticity, craftsmanship, and cultural depth, offering consumers an opportunity to own pieces that reflect heritage and traditional values. The newly launched platform serves a global audience and is designed to offer quality lifestyle products that embody the Company’s values. Through carefully curated selections, the Company seeks to share these principles worldwide, providing consumers with products that celebrate tradition, cultural heritage, and craftsmanship.

Growth Strategies

Our board of directors has adjusted the growth strategies to reduce the scale of operations of the PRC operating entities and shift our focus onto developing the overseas operations that are currently propelled by our UK, Japanese, and German subsidiaries. From 2021 to 2023, the PRC operating entities continually reduced their real estate agency programs and decreased the size of their sales team on relevant projects. Due to such downscaling, the PRC operating entities did not have any operations in China in 2024 and do not have any operations as of the date of this annual report. The services provided by the PRC operating entities, including real estate marketing and planning services, real estate agency services, and advertisement planning services, have translated into experiences that may help our other subsidiaries in the UK, Germany, Japan, and other prospective markets to gain competitive advantages. Currently, the UK subsidiaries are the focus of future growth and market expansion, with the following strategies:

Acquire Properties with Rich Historical Value. The UK subsidiaries started to acquire real properties with rich historical value in the UK in 2022. MD UK completed the acquisition of Fernie Castle in August 2022 and the acquisition of the Robin Hill Hotel and the Villa in December 2022. See “—Our Services—The UK Operations.” We plan to continue searching for potential acquisition targets, from medieval castles to buildings from a particular historical period, in the UK and other European countries. Our five-year vision is to continue exploring and developing high-quality historical and cultural properties by combining modern digital technology with our historical properties to create unique assets that have both historical and contemporary practical value.
Develop Unique Cultural Assets. Based at Fernie Castle, the Company aims to attract the attention of customers worldwide by creating unique Eastern cultural landscape gardens, accumulating intangible cultural assets, and enhancing the market competitiveness of its hospitality services. In addition, our online e-commerce platform complements our cultural initiatives offline, jointly promoting the development of the Company’s cultural business.
Expanding the Reach of Our Cultural Operations. Through our UK subsidiaries, we plan to develop our products and services within the cultural industry and plan to strategically expand our business worldwide. In developing our product and service offerings, we intend to collaborate with artisans, designers, and craftsmen from around the world whose work aligns with our commitment to preserving traditional craftsmanship and promoting ethical business principles. We anticipate developing a diverse collection that represents various artistic traditions through such collaborations.

Our Services

The UK operations

Two of the UK subsidiaries, MD UK and Mansions, commenced operations in August 2021. Fernie Castle Culture Limited does not currently have any operation.

38

Mansions engages in the asset management business and expects to provide comprehensive UK real estate-related services, including property leasing, property sales, furnishings, routine property maintenance and management, and hospitality and butler services to overseas real estate owners. Mansions implements customized management plans holistically tailored to the needs of its real estate owner clients. It facilitates a variety of ancillary services, including its real estate marketing and planning services, real estate agency services, advertisement planning services, 24-7 multilingual customer services meeting the demands of an international market, and professional onsite butler team. Mansions also manages the operations of the two hotels that MD UK recently purchased, as described below. We believe that the establishment of Mansions is a significant step for our global expansion strategy. Mansions commenced operations in 2021 and generated $48,375 (GBP 37,849), $102,909 (GBP 82,729), and $16,263 (GBP13,207) revenue during the years ended December 31, 2024, 2023, and 2022, respectively.

MD UK focuses on developing and launching real estate development projects and hospitality programs, including hotel operations, which are managed through Mansions.

On August 3, 2022, MD UK entered into an Offer to Sell (the “Agreement”) with Braveheart Hotels Limited, a United Kingdom company (“Braveheart”). Pursuant to the Agreement, MD UK agreed to purchase Fernie Castle, Letham, Cupar, Fife, KY15 7RU, United Kingdom (the “Property”) from Braveheart for a price of GBP1,580,000 and Braveheart agreed to sell such Property and to deliver entry with vacant possession of the Property to MD UK on August 5, 2022, or such other date as MD UK and Braveheart may agree in writing. The parties closed this deal on August 5, 2022. MD UK plans to transform the property into a multi-functional cultural venue, encompassing a fine dining restaurant, a hotel, and spaces for parties and weddings. The Company plans to fund the remodeling effort through self-funding, along with obtaining the necessary services through equity compensation. As of the date of the annual report, the remodeling is not yet complete.

On December 6, 2022, MD UK entered into a Contract for the Sale of Freehold Land (the “Robin Hill Agreement”) with Pioneer Hotels Limited, a United Kingdom company (“Pioneer”). Pursuant to the Robin Hill Agreement, MD UK agreed to purchase the Robin Hill Hotel and the Villa, Braddons Hill Road, Torquay TQ1 1HF (the “Robin Hill Property”) from Pioneer for a price of GBP850,000 and Pioneer agreed to sell such Robin Hill Property and to deliver the completed transfer deed, in original and counterpart, of the Robin Hill Property to MD UK on December 6, 2022, or within 10 working days after December 6, 2022. The parties closed this deal on December 6, 2022. MD UK has finished the renovation of the Robin Hill Property and it was open to the public in March 2023.

PRC operations

The PRC operating entities generated their revenue primarily through providing primary real estate agency services to their real estate developer clients. Primary real estate agency services refer to agency services provided for the primary real estate market, newly constructed and completed residential and commercial real properties. The PRC operating entities’ primary real estate agency services were for residential and business projects. In addition to the traditional agency services provided for the primary real estate market, the PRC operating entities provided integrated agency services that incorporate any stage(s) in the residential real estate project value chain, which ranged from planning and design to marketing and sales, and delivery and after-sale services, where they served both their real estate developer clients, the prospective property buyers, and the property buyers.

The PRC operating entities’ principal business was providing primary real estate agency services. The PRC operating entities derived substantially all of their primary real estate agency service revenue from gross commission income received serving as a broker or sales agent at the closing of real estate transactions. The PRC operating entities provided primary real estate agency services to real estate developers of mainly residential properties. For the years ended December 31, 2023 and 2022, the PRC operating entities’ average residential property broker commission rate was 0.47% and 0.5%, respectively, which represented the average/standard commission rate earned by primary sales agents in a home sale transaction. For the year ended December 31, 2024, the PRC operating entities did not provide primary real estate agency services.

Through Mingda Tianjin and its two branch offices in Chengdu (the “Chengdu Branch Office”) (deconsolidated in 2024) and in Suzhou (deconsolidated in 2022), the PRC operating entities owned and operated a primary real estate agency service business in the following local markets, Tianjin, Chengdu, and Suzhou, which represented 100%, 0%, and 0% of their agency revenue for the year ended December 31, 2023, and represented 95%, 5%, and 0% of their agency revenue for the year ended December 31, 2022, respectively. The Chengdu Branch Office commenced generating revenue in 2019. The PRC operating entities did not generate any agency revenue for the year ended December 31, 2024. As of December 31, 2024, Mingda Tianjin had no employees.

39

For the years ended December 31, 2024, 2023, and 2022, the PRC operating entities completed the sale of 0 units, 6 units, and 82 units, respectively.

The following table sets forth the total gross floor area (“GFA”) and value of properties sold for the periods indicated:

    

For the Years Ended December 31,

    

2024

    

2023

    

2022

Total GFA of new properties under contract (thousands of square meters)

 

0

1.24

13.98

Total value of contracts (millions of $)

 

0

8.97

83.12

Service Engagements

For both of the PRC operating entities’ primary agency sales service and their consulting service offerings, the PRC operating entities were typically considered by their developer clients and consulting service clients for engagement through a bidding process, where each of the potential bidders would submit a detailed service plan and an estimated cost and service fee.

The PRC operating entities typically entered into the bidding processes of real estate projects in the following two manners. First, they were invited to participate in the bidding process by real estate developer clients with whom they had previously collaborated, or where developer clients had included the PRC operating entities in their shortlist based upon their reputation. Second, the PRC operating entities reached out to real estate projects in the bidding stage based upon the market intelligence they collected.

Primary Agency Sales Services

The PRC operating entities’ integrated, end-to-end primary agency sales services included the following services:

Consulting Services

The PRC operating entities offered a variety of services to developers who have obtained land development rights. They provided project feasibility studies that included general information on market conditions and trends and information concerning the demographics and the existing and projected amenities in the area where the project would be located. They also provided, if needed, a comprehensive analysis of the real estate transaction history of nearby development projects, including average selling price and sale activities, marketing and advertising campaigns employed, amenities and services offered, and demographics targeted by these projects. They then worked with developers to define the targeted demographic and determine the floor plan, optimal unit size, price schedule, interior and landscaping design criteria, and services and amenities for each development phase.

Planning and Design Services

The PRC operating entities provided project planning and design services, which included concept and architectural design, budgeting, financial analysis, and projections. We believe careful planning was essential to control costs, quality, and timing of the PRC operating entities’ projects.

Marketing and Sales

As part of the primary real estate agency services provided to the PRC operating entities’ developer clients, they devised customized marketing and sales strategies, established standardized policies and procedures for the operation and sales team to execute such strategies, and implemented and/or supervise the marketing and sales plans to seek to complete the sales targets. As such, they typically analyzed the characteristics of the development project and the target market and advised their developer clients on both the overall marketing and advertising strategy, and specific marketing and advertising plans for various phases of the development.

The PRC operating entities’ sales and operating team were also responsible for designing sales offices and sample show rooms tailored to the target buyers and target markets. Their team worked with third-party service providers to prepare the advertising, promotion, and selling plans for each project. The sales force and sales associates hired and trained by them at each project were responsible for following through on the entire sales and leasing process, including setting monthly sales or leasing targets, controlling prices, implementing special promotions, monitoring external agency performance, and processing customer feedback.

40

The PRC operating entities’ track record of rolling out attractive and differentiated projects specifically catered to targeted buyers in each of the markets in which they operated. In 2022, the PRC operating entities successfully completed seven projects in Tianjin and worked on nine other projects. In 2023, the PRC operating entities successfully completed three projects in Tianjin and worked on six other projects as of December 31, 2023. In 2024, the PRC operating entities did not work on any projects.

Delivery and After-Sale Services

The PRC operating entities assisted buyers in arranging for and providing information relating to financing. They also assisted their customers in various title registration procedures relating to the clients’ properties, complementing the title registration services provided by the real estate developers. The PRC operating entities offered various communication channels to customers to provide feedback about their products or services. They also sought feedback from buyers regarding after-sale services.

The PRC operating entities monitored the progress of construction of their property projects and conducted pre-delivery property inspections to ensure timely delivery. Once a property development was completed, had passed the requisite government inspections, and was ready for delivery, the PRC operating entities notified the customers and handed over keys and possession of the properties.

Comprehensive Solution

If needed, the PRC operating entities helped their developer clients develop comprehensive plans tailored to their development projects, ranging from overall development strategies and plans to architectural design, marketing, and advertising strategies to operating ad profit models. They typically worked closely with designated client staff to prepare detailed advice on the entire development and if needed, detailed frameworks for high quality execution of their plans. They also provided solutions to the post-completion and after-sales operation process.

Advertising Services

The PRC operating entities also offered real estate advertising design services to their real estate developer clients through their in-house advertising design team.

Major Customers

Mansions’ customers are primarily overseas investors and real estate owners in the UK, including high net worth individuals and some individuals with particular needs, such as parents of children who study or work abroad. In December 2022, Mansions expanded its business into hotel operations, and its primary customers have since then further included customers of its hotels.

The PRC operating entities’ customers were primarily real estate developers. They also served real estate design institutes and agencies, urban planning bureaus of various levels of governments, urban rail transportation companies, and urban infrastructure development companies. The PRC operating entities relied on their developer customers for revenue generated from their services primarily as primary real estate sales provider.

For the year ended December 31, 2024, the PRC operating entities did not generate any revenue.

For the year ended December 31, 2023, the PRC operating entities’ top customer represented approximately 28% of their total revenue. The accounts receivable from this customer (project) were $0 as of December 31, 2023.

For the year ended December 31, 2022, the PRC operating entities’ top customer represented approximately 79% of their total revenue. The accounts receivable from this customer (project) were $80,159 as of December 31, 2022.

The PRC operating entities entered into primary sales service agreements with their real estate developer clients that were long term in nature, with a non-fixed term of the length of the projects, on a project-to-project basis. The terms were typically for multiple years, but varied depending on whether all planned phases of each project were materialized.

41

While the PRC operating entities had not encountered circumstances where their real estate developer clients terminated their service agreements, there were circumstances where the PRC operating entities’ real estate developer clients refused to pay the related service commissions. See “—Legal Proceedings” for detailed information.

Marketing and Brand Promotion

The UK Market

The main marketing promotion methods of Mansions are currently divided into online and offline channels. Offline marketing efforts happen mainly in the form of in-person visits and exhibitions. Mansions’ introduction and business-related information are made into a complete set of publicity materials, which are delivered and distributed in-person by business personnel and customers. Mansions uses its official website and WeChat official account for online marketing efforts and has created electronic brochures for promotion purposes. These electronic brochures are also distributed via WeChat or e-mail during business negotiations with customers. Mansions also launched promotional campaigns on the websites of its hotels, social media platforms, such as X (formerly Twitter), Instagram, and Facebook, and search engines, such as Google, TripAdvisor, Booking.com, and Airbnb.

The PRC Market

The PRC operating entities employed a variety of marketing and brand promotion methods to enhance their brand recognition and attract property buyers, including the following:

Advertisements. The PRC operating entities had advertising arrangements with various consumer media outlets in the markets that they operated, including television stations, newspapers, and industry publications. They also advertised and distributed informational brochures, posters, and flyers at various real estate conferences, exhibitions, and trade shows.

Prospective Buyers Database. Since 2002, the PRC operating entities had established and maintained a database of all prospective buyers who had visited the sales offices of projects for which they acted as primary sales agent. The PRC operating entities developed standardized data collection procedures to ensure the accuracy and timeliness of entry of data into their systems. They collected real estate related information from such prospective buyers. As such, they regularly followed up with the prospective buyers who met the target buyer profile of new real estate projects where their sales staff made cold calls to prospective buyers. The PRC operating entities’ collection and use of client information and transaction-related information were subject to Section 111 of General Provisions of the Civil Law of the People’s Republic of China, effective as of 2017. We believe that the PRC operating entities were compliant with the rules and regulations of Section 111 of General Provisions of the Civil Law of the People’s Republic of China, effective as of 2017.

Brand Center. The PRC operating entities established a brand center to carry out long-term maintenance and positioning of their brand image, clarify their brand image, and create, cultivate, and enhance their corporate value. Other centers were formed, including an overseas development division, an overseas assets management division, a comprehensive management center, a financial operation center, and a market research and development center, and each center promoted one another.

Additionally, the PRC operating entities promoted their real estate projects to other real estate agents who were their third-party referral service providers. The PRC operating entities’ third-party referral providers informally brought prospective buyers to their attention or invited prospective buyers to visit the sales offices of real estate projects that they are engaged. They did not rely on third-party referrals, and this constituted a small part of their operation. Third-party referral service providers were paid a commission if prospective buyers referred by them successfully closed a real estate purchase from projects the PRC operating entities service.

42

Competition

The UK Market

Mansions competes both with the five major global real estate companies with accumulated experiences and qualifications, such as Jones Lang LaSalle and Savills, and with agents with longer operation history and lower fees, such as Crown Home Buying & Letting and Hanland Global. The UK real estate market is competitive as the number of market participants is relatively limited. Mansions intends to improve its competitive position by providing customized services and humanized experiences at a competitive fee rate.

UK subsidiaries’ principal competitors in hotel operations are traditional hotel and resort operators, internet-based alternative lodging sites operators, and package holidays and tour operators. UK subsidiaries face intense competition for individual guests and group reservations from major hospitality chains with well-established and recognized brands, as well as from other smaller hotel chains, independent and local hotel owners and operators, and alternative lodging sites. UK subsidiaries compete for customers primarily based on location, room rates, quality of the accommodations, customer satisfaction, and amenities. Our competitors may have similar or greater commercial and financial resources which allow them to improve their properties in ways that affect our ability to compete for guests effectively and adversely affect our revenue and profitability and limit or slow our future growth.

Employees

See “Item 6. Directors, Senior Management and Employees—D. Employees.”

Seasonality

Our UK operations are affected by seasonality common in the hotel industry, with summer being the peak season for customer travel and winter being the off-season. To address such seasonal challenge, the Company seeks to promote the unique cultural value of its assets as an attraction and combines both online and offline business development strategies to minimize the impact of seasonality on business operations.

Legal Proceedings

Other than the following, we and the PRC operating entities are not currently a party to any litigation the outcome of which, if determined adversely to us, would individually or in the aggregate be reasonably expected to have a material adverse effect on our business, operating results, cash flows, or financial condition.

On March 18, 2022, the Chengdu Branch Office of Mingda Tianjin filed a civil complaint in the People’s Court of Dujiangyan City, Sichuan Province, alleging breach of contract and unpaid service fee against Chengdu TEDA New City Construction Development Co., Ltd (“Chengdu TEDA”). The total claimed amount is approximately $757,861 (RMB5,380,734 translated at the December 31, 2023 exchange rate). On July 15, 2022, the Court made a favorable judgment that Chengdu TEDA need to pay the full amount claimed within five days. On July 29, 2022, Chengdu TEDA filed an appeal. On December 23, 2022, the Intermediate People’s Court of Chengdu City, Sichuan Province made a final judgment, and demanded that Chengdu TEDA pay RMB5,157,182 plus liquidated damages and interest to the Company in five days. The Company received the payment of $838,625 (RMB5,954,151 translated at the December 31, 2023 exchange rate) on February 27, 2023.

On January 9, 2023, the Chengdu Branch Office of Mingda Tianjin filed a civil complaint in the People’s Court of Dujiangyan City, Sichuan Province, alleging breach of contract and an unpaid service fee against Chengdu TEDA. Total claimed amount is approximately $263,725 (RMB1,872,419 translated at the December 31, 2023 exchange rate).

On January 5, 2023, Mingda Tianjin and Chengdu Branch Office of Mingda filed a lawsuit against Chengdu TEDA, demanding payment of RMB1,872,419.34 in outstanding sales agency fees and overdue payment penalties. On March 28, 2023, the court made a first-instance judgment, which ruled that: (i) Chengdu TEDA shall pay Mingda RMB1,872,419.34 in outstanding sales agency fees within 10 days of the effective date of the judgment; and (ii) Chengdu TEDA shall pay Mingda the overdue payment penalties within 10 days of the effective date of the judgment. The penalty is based on the amount of RMB1,872,419, and is calculated at four times the same period loan market quoted interest rate (LPR) from July 1, 2022 until the payment of the amount is made.

43

Because Chengdu TEDA did not fulfill the obligations of the above judgment, Mingda Tianjin applied to the court for compulsory execution, and on May 5, 2023, the Dujiangyan Municipal People’s Court of Sichuan Province filed a case for the application of Mingda Tianjin. After the enforcement by the court, Mingda Tianjin received part of the enforcement refund of $127,842 (RMB907,662 translated at the December 31, 2023 exchange rate) on September 1, 2023, and since Chengdu TEDA had no other property for enforcement, the court issued the Civil Ruling on November 2, 2023, which terminated the enforcement procedure. After the termination of the execution procedure, Mingda Tianjin still has the right to request Chengdu TEDA to continue to fulfill its obligation to pay the remaining amount, and if Mingda Tianjin discovers that Chengdu TEDA has any property available for execution, it may apply to the court for resumption of execution at any time. As of the date of this annual report, Chengdu TEDA has not been found to have any other property available for execution, and the case status remains “execution terminated.” As of December 31, 2024, the remaining balance from this vendor was still outstanding. Given the deterioration of the real estate market in China, management has determined that the Company is unlikely to recover the remaining balance. Consequently, a 100% Current Expected Credit Loss (“CECL”) rate has been applied to accounts receivable outstanding for more than 365 days.

Foreign Private Issuer Status

We are a foreign private issuer within the meaning of the rules under the Exchange. As such, we are exempt from certain provisions applicable to United States domestic public companies. For example:

we are not required to provide as many Exchange Act reports, or as frequently, as a domestic public company;
for interim reporting, we are permitted to comply solely with our home country requirements, which are less rigorous than the rules that apply to domestic public companies;
we are not required to provide the same level of disclosure on certain issues, such as executive compensation;
we are exempt from provisions of Regulation FD aimed at preventing issuers from making selective disclosures of material information;
we are not required to comply with the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; and
we are not required to comply with Section 16 of the Exchange Act requiring insiders to file public reports of their share ownership and trading activities and establishing insider liability for profits realized from any “short-swing” trading transaction.

Regulations

As a company with global operations, our operating entities are subject to the laws and regulations of the PRC and the multiple foreign jurisdictions in which we operate as well as the rules, reporting obligations and interpretations of all such requirements and obligations by various governing bodies, which may differ among jurisdictions. In addition, changes to such laws, regulations, rules, reporting obligations and related compliance obligations could result in significant costs but are not expected to have a material effect on our capital expenditures, results of operations and competitive position as compared to prior periods.

Regulations in the European Economic Area

The EU pursues common standards of laws and regulations to create consistency across the internal market and reduce compliance and regulatory burdens for businesses operating on a cross-border basis. The Agreement on the European Economic Area (EEA) extends this objective to Iceland, Liechtenstein, and Norway. Members of the EEA have agreed to enact legislation similar to that passed in the EU in many areas. To the extent that activities are carried out within a Member State’s jurisdiction, the authorities of that host Member State supervise the conduct of such activities. The UK ceased to be a Member State of the EU as of 11 pm on January 31, 2020, and entered into a “Transition Period” pursuant to the UK/EU Withdrawal Act 2020, during which Transition Period EU law continued to be applicable in the UK. On December 31, 2020, the Transition Period terminated, and EU law was no longer applicable within the UK. As of the end of the Transition Period, new UK requirements must be complied with when conducting regulated activity in the UK.

44

The UK subsidiaries, MD UK, Mansions, and Fernie Castle Culture, operate their business in the UK; the German subsidiary, MD German, operates its business in Germany. The operations of our UK and German subsidiaries are subject to the laws and regulations of the relevant jurisdictions as well as the rules, reporting obligations and interpretations of all such requirements and obligations by various governing bodies, which may involve the EU laws and agencies, or the states of the UK and Germany. In addition, changes to such laws, regulations, rules, reporting obligations and related compliance obligations could result in significant costs but are not expected to have a material effect on our capital expenditures, results of operations and competitive position as compared to prior periods.

PRC Regulations

The PRC operating entities operate their business in China under a legal regime consisting of the National People’s Congress, which is the country’s highest legislative body, the State Council, which is the highest authority of the executive branch of the PRC central government, and several ministries and agencies under its authority, including the SAIC, and their respective local offices, and Ministry of Housing & Urban-Rural Development (the “MHURD”) and their respective local offices. This section summarizes the principal PRC regulations applicable to the PRC operating entities’ business.

Regulations on Real Estate Service-Related Activities

The principal regulations governing the real estate service industry in China are (i) the Law on Administration of the Urban Real Estate issued by the Standing Committee of National People’s Congress (“NPCSC”) in July 1994, last amended in 2019 pursuant to Chairman’s Order No. 72, and (ii) the Administrative Measures for Real Estate Brokerage jointly issued by the MHURD, the National Development and Reform Commission (the “NDRC”) and the Ministry of Human Resources & Social Security (“MOHRSS”) in 2010, and further amended on March 1, 2016 and effective as of April 1, 2016.

On May 28, 2020, the Third Session of the Thirteenth National People’s Congress voted and passed the “Civil Code of the People’s Republic of China” (“Civil Code”), which became effective on January 1, 2021. The property law, contract law, inheritance law, and tort liability law were compiled and updated in the Civil Code, which now serves as the legal basis for civil entities carrying out production and business activities.

On August 5, 2021, the Tianjin Municipal Housing and Construction Commission issued the Tianjin Real Estate Development Enterprise Credit Management Measures, using “credits” to evaluate real estate brokerage behavior based on honest operation and fair competition. The new measures require dynamic evaluation of the credit of Tianjin real estate development enterprises and the implementation of differentiated supervision and credit restraint for real estate development enterprises within the jurisdiction based on their credit status. For example, enterprises with good credit enjoy priority in approval procedures, acceptance of the withdrawal of regulatory funds applications, recommendation to participate in the evaluation of excellence, and exemption from dynamic verification of qualifications and other aspects of incentives, and enterprises with poor credit will be subject to intensified regular supervision and random checks, interviews with its principal, strict administrative approval, strict supervision of commodity house pre-sale funds, would not be recommended for merit appraisals and evaluations, and the personal credit record of the legal representative or the principal person in charge of the enterprise and the actual controller will be affected as well as the possibility of those persons being subject to other disciplinary measures.

On February 8, 2022, the PBOC and China Banking and Insurance Regulatory Commission (the “CBIRC”) jointly issued the “Notice on Excluding Loans for Affordable Rental Housing from the Management of Real Estate Loan Concentration.” According to the notice, loans issued by financial institutions to affordable rental housing projects with a certification of qualification will not be included in the management of real estate loan concentration.

On February 16, 2022, the CBIRC and the Ministry of Housing and Urban-Rural Development jointly issued the “Guiding Opinions on Supporting the Development of Rental Housing for Low-Income Families by Banking and Insurance Institutions.” The opinions adhere to the positioning that “houses are for living, not for speculation,” and aim to establish a multi-level, widely covered, risk-controllable, and sustainable financial service system for rental housing. The opinions also increase support for the construction and operation of rental housing for low-income families.

45

On March 2, 2022, the Ministry of Housing and Urban-Rural Development issued a decision to amend the “Regulations on the Qualification Management of Real Estate Development Enterprises.” Real estate development enterprises are divided into two qualification levels, level one and level two, based on their enterprise conditions. Level one real estate development enterprises are not subject to any limitations on the construction scale of real estate projects they undertake, while those level two real estate development enterprises can only undertake development and construction projects with a building area of 250,000 square meters or less.

On May 24, 2022, the Ministry of Housing and Urban-Rural Development, the MOF, and the PBOC issued the “Notice on Implementing Stage-Specific Support Policies for Housing Provident Fund.” Enterprises affected by the COVID-19 pandemic may apply for deferred payment of housing provident fund according to regulations, and make up for the payment after the expiration. During this period, employees can normally withdraw and apply for housing provident fund loans, which will not be affected by the deferment. For depositors affected by the COVID-19 pandemic who cannot repay housing provident fund loans normally, overdue treatment will not be imposed, and no overdue records will be reported to credit reporting agencies. Local governments can increase the limit of housing provident fund withdrawals for renting according to local rent levels and reasonable living areas, supporting depositors to withdraw as needed and better meet their actual needs for paying rent.

On November 23, 2022, the PBOC and the CBIRC issued the Notice on Doing a Good Job in Financial Support for the Stable and Healthy Development of the Real Estate Market. The notice adheres to the position that houses are for living, not for speculation, and maintains a reasonable and moderate level of real estate financing. It treats all types of real estate enterprises, including state-owned and private enterprises, equally. The notice encourages financial institutions to focus on supporting well-governed, focused on their main business, and with good qualifications to achieve stable development of real estate enterprises.

On January 10, 2023, the PBOC’s Tianjin Branch, the CBIRC’s Tianjin Bureau, and the Tianjin Financial Work Bureau issued the Notice on Effectively Carrying out Current Financial Support for the Stable and Healthy Development of the Real Estate Market, which mainly focus on calling for strengthening housing financial services. The notice proposed that financial institutions should increase the implementation of differentiated housing credit policies, making good use of the policy of lowering the first-home loan interest rate before the end of the year, actively supporting rigid and improved housing credit demand, and encouraging the development of separate housing financial service plans for new urban residents. For eligible resident families who apply for commercial personal housing loans, financial institutions should give reasonable minimum down payment ratios and interest rates based on customer qualifications on the basis of the national and Tianjin housing credit policy lower limits, and should not add any extra fees or bundle the sale of other products in internal rules or actual operations. Financial institutions should further optimize business processing procedures, compress the time required for various links such as application, approval, signing, mortgage, and loan, encourage the use of pre-approval mode to carry out business, and improve efficiency. Financial institutions should also announce and improve online service channels, continue to provide housing financial services during the epidemic, and help both buyers and sellers complete transactions and achieve loan disbursements without leaving their homes. Financial institutions should actively implement the financial collaboration requirements of “Internet + Real Estate Registration,” accelerate the transformation of internal systems and operation processes, carry out the “deposit and transfer registration” business, reduce the transaction costs of second-hand housing market transfers, and explore the development of relevant cross-bank businesses on the basis of achieving “deposit and transfer registration” within their own systems.

On March 3, 2023, the Ministry of Natural Resources and the CBIRC issued the Notice on Coordinating Efforts to Provide Convenient and Efficient “with Pledge Transfer” Services for Real Estate Registration and Finance. The notice aims to deepen cooperation between real estate registration and finance services. Real estate registration institutions will continue to extend registration services to banking and financial institutions, and integrate registration services for pre-registration, transfer, and mortgage, support joint application and processing of transfer and mortgage pre-registration, and joint application and processing of “double pre-registration” to transfer registration. The notice encourages the use of electronic real estate registration certificates through system interconnection or the “Internet + Real Estate Registration” to support online and efficient “with pledge transfer” services.

46

On January 15, 2023, the General Office of the Chengdu Municipal People’s Government issued a notice regarding the Interim Measures for the Operation and Management of Affordable Rental Housing in Chengdu. The notice states that affordable rental housing should include properties developed and constructed by state-owned enterprises, public institutions, research institutes, colleges, universities, and other market entities. These properties must obtain project recognition certificates, land ownership documents, surveying, and mapping reports, among other requirements. Chengdu will establish a database for affordable rental housing to be managed through the Chengdu Affordable Rental Housing Management Service Platform. This platform will oversee the supervision of state-owned enterprises in Chengdu. The notice also specifies that the annual rent increase for affordable rental housing cannot exceed 5%. Property owners of such housing will be eligible for tax benefits, financial, and other support policies according to the regulations. Moreover, it is essential to ensure that the housing provided meets the requirements for affordable rental housing and is not illegally listed for sale, sold in disguise, operated under the guise of affordable rental housing, or used to deceive in order to obtain preferential policies. Real estate brokerage firms and their employees are prohibited from providing subletting services for guaranteed rental housing, illegally collecting, providing, or disclosing others’ information. Additionally, except for the property owner or operating entity, no rental information for guaranteed rental housing can be published on the websites, rental transaction platforms, apps, or mini-programs of real estate brokerage institutions without the consent of the industry regulatory department.

On July 10, 2023, the State Administration for Financial Supervision and Administration of the People’s Bank of China issued a notice on extending the period of policies related to financial support for the stable and healthy development of the real estate market. If the relevant policies of the Notice of the People’s Bank of China and the China Banking and Insurance Regulatory Commission on Doing a Good Job in the Current Work of Financial Support for the Stable and Healthy Development of the Real Estate Market have an applicable period, the applicable period will be uniformly extended to December 31, 2024.

On August 30, 2023, the General Office of the Tianjin Municipal People’s Government issued a notice on the issuance of a new round of measures to optimize the business environment in Tianjin. The notice proposes improving the level of intelligent real estate registration, simplifying the process of paying real estate registration taxes and fees, and launching the “Real Estate Transaction Tax Calculator” on the “Jinxindeng” app. It also promotes the “One Stop Real Estate Registration” throughout the city, moves the application scenario for real estate registration to the sales office, and opens the online processing function for construction in progress mortgage on the bank end. For projects that obtain land through public transfer, enterprises can simultaneously apply for the acquisition of electronic real estate registration certificates or physical real estate property rights certificates when obtaining the Land Delivery Confirmation. Additionally, the notice details plans to reconstruct the real estate registration information platform, build a real estate registration data sharing platform, and establish a security guarantee system. The notice also emphasizes fully promoting online transfers of personal stock housing transactions with collateral and continuously expanding the scope of real estate registration and gas heat linkage transfer.

47

On September 1, 2023, the Tianjin Municipal Commission of Housing and Urban-Rural Development, Tianjin Municipal Bureau of Planning and Natural Resources, Tianjin Branch of the People’s Bank of China, and Tianjin Supervision Bureau of the State Financial Supervision and Administration issued the Notice on Further Adjusting and Optimizing Real Estate Policies to Better Meet the Rigid and Improved Housing Needs of Residents. The notice proposes several measures to support the rigid housing demand, including continuing to implement a package of policies and measures to promote the virtuous cycle and healthy development of the real estate industry, promoting the accurate connection between housing supply and demand, and supporting the reasonable housing purchase demands of college graduates. If college graduates who are not registered residents of this city and do not own houses in the housing purchase restricted areas can purchase one set of housing with labor contracts, enterprise registration certificates, and graduation certificates. The notice also outlines adjustments to regional purchase restriction measures by adjusting the housing purchase restriction areas to six districts within the city. Residents who purchase new commercial housing or second-hand housing within these areas will still be subject to the city’s housing purchase restriction and qualification policies. Improvements to housing credit policies include the following: In non-housing purchase restricted areas of the city, residential households purchasing houses and applying for commercial personal housing loans should follow the differentiated housing credit policies of cities that do not implement purchase restriction measures and extend the maximum term of commercial personal housing loans in the city. Additionally, the notice encourages the distribution of housing subsidies by urging the people’s governments of each district to provide certain subsidies to homebuyers who purchase newly built commercial housing in their respective areas, to reduce the burden of housing purchases. The specific subsidy standards, operating procedures, and implementation times shall be determined and organized by the people’s governments of each district. Creating a good public opinion environment is also a focus. This involves strengthening positive publicity and public opinion guidance in the real estate market, timely releasing information on the operation and policies of the real estate market, and stabilizing housing consumption expectations. The notice also emphasizes continuously strengthening the rectification of negative public opinion in the real estate sector, resolutely cracking down on various institutions and individuals who create and disseminate false information and creating a favorable public opinion environment in the real estate market.

On November 27, 2023, several key Chinese regulatory bodies, including the People’s Bank of China, the State Administration for Financial Supervision, the CSRC, the SAFE, the National Development and Reform Commission, the Ministry of Industry and Information Technology, the Ministry of Finance, and the All-China Federation of Industry and Commerce issued a notice on strengthening financial support measures to aid the development and growth of the private economy. The notice proposes actively providing continuity services in funding and encourages the host and leading banks of syndicated loans to actively assume leadership and coordination roles. For private enterprises facing temporary difficulties, yet possessing a market for their products, prospects for project development, and competitive market technology, the notice advises connecting with their financing needs in advance based on market-oriented principles, and cautions against abruptly stopping, pressuring, withdrawing, or cutting off loans. It emphasizes implementing policies, such as the Notice on Doing a Good Job in Financial Support for the Stable and Healthy Development of the Real Estate Market, maintaining stability in key financing channels like credit and bonds, and reasonably meeting the financial needs of private real estate enterprises.

On January 5, 2024, the People’s Bank of China and the State Administration for Financial Supervision and Administration issued the “Opinions on Financial Support for the Development of the Housing Rental Market.” The document proposes policies to support the supply-side structural reform of the housing rental sector, with a focus on supporting the professionalization and large-scale development of housing rental enterprises that own their properties. It also aims to establish and improve the financial support system for housing rental, strengthen the innovation of housing rental credit products and service models, expand diversified investment and financing channels in the housing rental market, and enhance the management of housing rental finance.

On January 5, 2024, the Financial Supervision Administration of the Ministry of Housing and Urban-Rural Development issued a notice on establishing a coordination mechanism for urban real estate financing. The aim is to leverage the leading and coordinating role of urban people’s governments, utilize policy toolboxes effectively for urban implementation, more accurately support the reasonable financing needs of real estate projects, and promote the stable and healthy development of the real estate market. The Financial Supervision Administration proposed establishing a coordination mechanism for urban real estate financing, screening and determining support objects, meeting reasonable financing needs, and ensuring effective financing management.

48

On February 21, 2024, the Ministry of Housing and Urban-Rural Development issued a notice on effective housing development planning and annual planning. The notice states that it will establish a linkage mechanism incorporating the elements of “people, housing, land, and money.” Cities are required to accurately analyze housing demand based on local conditions, improve the “guarantee+market” housing supply system, and scientifically formulate annual housing development plans. The annual housing development plan should specify the scale, structure, and location of various types of housing and land supply, and calculate the reasonable financing needs of real estate projects. It is necessary to further clarify the supply of affordable housing units and the structure of unit types. Additionally, the stable and healthy development of the real estate market, as well as the waiting time for housing security, should be incorporated into target management.

Regulation on the Establishment of Real Estate Services Companies

Under applicable regulations, real estate services include real estate consulting services, real estate appraisal services, and real estate brokerage services. Real estate brokerage services include real estate agency sales services that we provide, and as such, we are subject to regulations related to real estate services companies and real estate brokerage companies. Under PRC laws, a company is required to obtain a business license from the SAIC before it can commence business. To qualify as a real estate services company, a company must register with the local offices of the SAIC in each locality where it operates. Thus, pursuant to the Administrative Measures for Real Estate Brokerage, we are required to file with the real estate regulatory authorities at the county level or above within 30 days after effecting the SAIC registration. To continue its real estate service operation, a real estate service company or branch offices of a real estate service company must meet certain organizational, financial, and operational criteria, such as possessing sufficient funding and employing qualified personnel, keep proper records, and comply with prescribed procedures in delivering its services. While real estate service companies and their branch offices are not required to obtain approval from local real estate regulatory authorities or other local government bodies prior to commencement of operations, local governments may impose different regulations with respect to operation eligibility and deadlines for primary real estate agency service providers and/or their branch offices to meet such eligibility requirements. Typically, local governments may impose eligibility standards including but not limited to registered capital, minimum number of qualified real estate brokers and/or sales associates, and/or minimum size of the operating premises. For local governments requesting service providers to comply with eligibility requirements, there may be a deadline imposed, and service providers’ inability to comply may result in fines, penalties, and/or the suspension of operation.

On April 27, 2023, the Ministry of Housing and Urban-Rural Development and the State Administration for Market Regulation jointly issued the “Opinions on Standardizing Real Estate Brokerage Services.” The document requires the strict implementation of the real estate brokerage agency filing system and the enhancement of management of brokerage practitioners in accordance with the “Real Estate Economic Management Measures.” It calls for effective measures to be taken to protect customer personal information and to strengthen the supervision of funds in stock housing transactions. Unless specified by the parties involved in the transaction, the purchase price should be included in the fund supervision account. Each regulatory department will intensify efforts to rectify illegal and irregular behaviors and include relevant illegal and irregular information of real estate brokerage institutions in the national enterprise credit information disclosure system, as regulated.

49

The “Opinions on Standardizing Real Estate Brokerage Services” clarify 10 regulatory measures: strengthening the management of practitioners by strictly implementing the filing system for brokerage institutions and comprehensively promoting the real name registration of brokerage practitioners; clarifying the content of brokerage services, which are divided into basic and extended services - basic services being essential for facilitating housing transactions and extended services being optional and offered separately; determining brokerage service fees reasonably, allowing negotiation based on the service content, quality, and market conditions, with encouragement for brokerage agencies to reduce fees for housing sales and rental brokerage services and guidance for both parties to jointly bear the costs; implementing clear pricing by ensuring that brokerage institutions do not mix or bundle fees and providing a fee list to the trading parties before charging, which specifies the standards and amounts to be signed and confirmed by the involved parties; prohibiting the manipulation of brokerage service fees by preventing brokerage institutions from abusing their dominant market position to charge unfair or excessively high fees and ensuring that real estate internet platforms do not interfere with the charging standards set by the brokerage institutions; standardizing the signing of transaction contracts by requiring brokerage agencies facilitating housing transactions to manage the online signing and filing of sales and lease contracts through the designated housing online signing and filing system; strengthening personal information protection by preventing brokerage agencies and practitioners from illegally collecting, using, processing, transmitting, buying, selling, providing, or disclosing others’ personal information; enhancing management services by establishing and improving a housing transaction management service platform and strengthening the management of trading properties, brokerage institutions, and practitioners; intensifying efforts to rectify illegal and irregular behaviors by including the standardization of real estate brokerage services as a critical part of the rectification of the real estate market order and exposing typical cases; and strengthening industry self-discipline management, with industry organizations imposing self-discipline penalties on brokerage firms and practitioners who engage in non-standard fees or infringe upon the legitimate rights and interests of customers’ personal information.

On December 1, 2023, the Chengdu Housing and Urban Rural Development Bureau, the Office of the Cybersecurity and Information Technology Committee of the Chengdu Municipal Committee of the Communist Party of China, and the Chengdu Market Supervision Administration jointly issued a notice on further regulating the behavior of real estate brokerage services. The notice requires that real estate brokerage institutions which have not applied for filing or have submitted incomplete and inaccurate information when applying for a business license must apply to the housing and construction administrative department at their registered location to correct or complete the filing procedures and obtain online signing authority within 30 days from the date of receiving their business license. The housing and construction administrative department is instructed to intensify its inspection efforts and to conduct regular or irregular supervision and inspections of the practice behavior of real estate brokerage institutions within its jurisdiction. It is also specified that if real estate brokers are involved with a real estate internet information platform or APP client, they must ensure thorough house source reviews and releases, maintain transparency and openness of information, actively verify house sources, protect customer privacy, and ensure the protection of personal information when using related functions.

Regulation of Real Estate Agency Companies, Brokers, and Agents

Pursuant to the Regulatory Measures on the Sale of Commercial Houses promulgated by the Ministry of Construction (“MOC”), effective June 1, 2001, a real estate developer may entrust a real estate service organization as a broker to pre-sell or sell primary residential housing. The regulatory measures provide that the real estate broker must not make any false statements regarding a property to clients and must present clients with relevant title certificates or sale permits of the properties and the related letter of authorization. Thus, according to these regulatory measures, we are not permitted to act as agents to sell primary residential housing for which requisite certificates, permits, or authorization letters have not been obtained. The PRC operating entities’ real estate developer clients typically obtain the requisite certificates, permits, or authorization letters needed for the pre-sale sale of primary residential housing.

On December 29, 2006, the MOC and the PBOC promulgated the Circular Concerning Strengthening the Management of Real Estate Services and Regulating the Trade Settlement Capital Account, which provided a number of specific directives to regulate the real estate services industry. Under the Circular, the PRC operating entities are not permitted to receive cash purchase payments on behalf of their clients in secondary real estate transactions and they are required to establish separate security deposit accounts for their clients in these transactions.

50

On July 29, 2016, the MHURD, the NDRC, the PBOC, the SAIC, the Ministry of Industry and Information Technology (“MIIT”), the SAT, and the China Banking Regulatory Commission promulgated and issued the Opinion on Strengthening the Management of Real Estate Services and Promoting the Growth of the Industry (the “MHURD Opinion”), effective immediately. Residential real estate buyers typically require mortgage loans, and therefore many real estate brokerage firms have partnered with financial institutions. As such, the MHURD Opinion specifically prohibits real estate brokerage companies from limiting the mortgage loan options of residential real estate buyers, bundling financial services with real estate services, providing down payment loans in violation of PRC laws, or obtaining commissions or kickbacks for directing mortgage loans to specific financial institutions. Moreover, the MHURD Opinion requires filing records with local governments by real estate brokerage and service companies and providing relevant information on all employees engaged in real estate brokerage services.

Violation of the aforementioned regulations may result in fines for a real estate brokerage company, a requirement to remedy non-compliance within a specified period of time, a record entered into the database for non-compliant activities or the real estate company being restricted from entering into online contracts or barred from operating in the real estate market.

With respect to the regulation of real estate agents, pursuant to the Interim Regulation on Professional Qualification for Real Estate Brokers and the Implementing Measures on the Examinations of Professional Qualification for Real Estate Brokers issued by the Ministry of Personnel and MOC in December 2001, to practice as a qualified real estate broker an individual must first obtain a qualification certificate for real estate brokers, and then obtain a real estate broker license. An individual broker who fails to obtain the required qualification certificate or license will not be permitted to engage in real estate agency services on the PRC operating entities’ behalf.

However, in August 2014, the MOHRSS promulgated and issued the Notice on Effective Follow-up of the Cancellation of Professional Qualification for Certain Professionals, pursuant to which a real estate broker is no longer required to obtain the relevant qualification certificate before entering the industry. As such, an individual is permitted to engage in real estate agency services on the PRC operating entities’ behalf without the real estate broker license.

In June 2015, the MOHRSS and the MHURD issued the Notice on Issuing “Regulations on the Professional Qualification for Real Estate Brokers” and “Conducting Qualification Examination for Real Estate Professionals,” effective as of July 2015. Regulations on the Professional Qualification for Real Estate Brokers provides that real estate broker associates and real estate brokers are subject to certain examinations in order to qualify to engage in real estate brokerage services. To qualify for the real estate broker associate examinations, an applicant must have obtained a high school diploma or equivalent. To qualify for the real estate broker examinations, an applicant must have either (1) obtained an associate degree and worked in the real estate industry for a specified period of time, or (2) worked in the real estate industry for at least six years after obtaining the Certificate of Real Estate Broker Associate. Real estate brokerage professionals are required to register their certificates at the China Institute for Real Estate Appraisers and Agents. Conducting Qualification Examination for Real Estate Professionals provides that to pass the real estate broker associate examinations, individuals must pass both of the two required tests within two consecutive years, and that to pass the real estate broker examinations, individuals must pass all of the four required tests within four consecutive years.

On April 7, 2021, the State Council issued the Opinions on Serving the “Six Stability” and “Six Guarantees” to Further Improve Work Related to the “Reform of Decentralization, Management, and Service,” which proposed to lower the access threshold of intermediary services, to break down industry barriers, to break local protection tendency, to introduce competition mechanism, to promote the quality of intermediary services, and to establish a reasonable pricing mechanism. It further proposes to strengthen the supervision of intermediaries, to promote intermediaries’ disclosure of their service conditions, processes, time limits and fees, and to resolutely investigate and punish arbitrary charges, disguised price increases, and other unhealthy competition behaviors.

On July 13, 2021, the Notice of the Ministry of Housing and Urban-Rural Development and Other Eight Departments on Continued Rectification and Regulation of the Real Estate Market Order requires special rectification activities to be carried out for behaviors that disrupt the market order and violate consumers’ rights and interests, such as falsification, bundled sales, disguised price increases, and failure to submit opening reports, in the sale and purchase of houses as well as housing leases. Real estate agents and agents need to make extra effort to remain in compliance.

51

12 cities (Shenzhen, Guangzhou, Dongguan, Chengdu, Xi’an, Ningbo, Wuxi, Hefei, Sanya, Shaoxing, Quzhou, and Jinhua) have successively introduced the second-hand housing guiding price mechanism. The initiative requires that, firstly, real estate brokerage agencies and real estate listing platforms reasonably publish the prices of properties and not publish properties with inflated prices; and, secondly, relevant institutions involved in second-hand housing transactions take the guiding pricing set by the authority into consideration while conducting business and as an important reference in relevant business development. Although the policy does not explicitly command the second-hand housing loans to be completely based on the guiding price of second-hand housing, the relevant institutions involved in second-hand housing transactions are required to take this as a reference basis. Observing the trend set by these cities, it is possible that other cities will be the next to follow the practice of referencing guiding pricing in the approval of second-hand housing loans, which would have a considerable cooling effect on the market.

On December 30, 2022, the Chengdu Housing and Urban-Rural Development Bureau issued the Management Measures for Credit Information of Real Estate Brokerage Agencies and Practitioners in Chengdu, which further strengthened the management of the real estate brokerage industry and regulated real estate brokerage behavior. The housing administrative department evaluates credit information, and the evaluation results include credit scores, credit ratings, and regulatory status. On February 28, 2023, the Tianjin Municipal Housing and Urban-Rural Development Commission revised the Tianjin Real Estate Brokerage Industry Credit Management Measures to further strengthen the management of the real estate brokerage industry and regulate real estate brokerage behavior. The housing and urban development administrative department evaluates credit information, and the evaluation results include credit scores, credit ratings, and regulatory status. Real estate brokerage firms with good credit can reduce the frequency and scope of regular supervision and inspection, and be given priority in applying for bidding, administrative licenses, and market access, with simplified procedures and other convenient service measures in accordance with the law. In the approval, public service, and other government affairs, the “credit commitment system” is applicable. For untrustworthy enterprises, the responsible persons will be interviewed, and they will be included in the key regulatory agencies, with an increase in the frequency and scope of regular supervision and inspection.

On February 28, 2023, the Tianjin Municipal Commission of Housing and Construction issued the “Tianjin Real Estate Brokerage Industry Credit Management Measures,” aimed at further regulating the behavior of real estate brokerage institutions and personnel in Tianjin. This initiative includes strengthening credit information collection, establishing credit evaluation indicators, and categorizing the credit rating of real estate brokerage institutions into five levels: A to E. The credit evaluation period is set for one year, during which the credit scores of real estate brokerage firms are subject to dynamic management.

On January 17, 2024, the Office of the Ministry of Housing and Urban-Rural Development issued a notice regarding typical cases of infringement of citizens’ personal information by the real estate intermediary industry. The notice aimed to further strengthen the protection of personal information within the real estate intermediary sector and to serve as a deterrent through educational warnings. It reported five typical cases where citizens’ personal information was infringed upon by the industry.

Regulation of Real Estate Intermediary Service Charges

With respect to real estate brokerage services (including primary agency sales services), the Administrative Measures for Real Estate Brokerage require real estate brokerage companies to expressly state their service charges. With respect to real estate consulting services, the PRC government issues pricing guidelines. However, specific charges are decided through negotiations between clients and consulting service providers.

Pursuant to the Notice on Relaxing Restrictions issued by the NDRC and the Ministry of Housing and Urban-Rural Development, real estate intermediary service fees are no longer subject to fee restrictions. The government may issue suggested fee guidance. Local governments retain the power to impose fee restrictions as they see fit. In the markets where we currently operate, the relevant local governments have not imposed fee restrictions.

Regulations on Housing Prices and Real Estate Tax

On January 7, 2010, the general office of the PRC State Council issued a circular to all ministries and provincial-level local governments to control the rapid increase in housing prices in order to attempt to cool down the real estate market in China. The circular reiterated that the purchasers of a second residential property for their households must make down payments of not less than 40% of the purchase price and the real estate developers must commence the sale within the mandated period as set forth in the pre-sale approvals and at the publicly announced prices.

52

On March 16, 2011, the NDRC issued the Provisions on Selling Real Estate at Expressly Marked Prices, which were implemented on May 1, 2011, to regulate price manipulation and arbitrary price increases by, among other things, requiring developers to re-register with the appropriate government department before increasing real estate prices.

Local government authorities of several municipalities and cities such as Beijing, Zhengzhou, Jinan, Chengdu, and Hefei have successively promulgated more detailed regulations to restrict residents who have not resided in the local area for a certain period of time (ranging from one year to five years, evidenced by their individual income tax payment track records) from purchasing residential property in those areas.

On February 15, 2012, the Ministry of Land and Resources issued the Circular on Issues Relevant to the Regulation and Control of the Real Property Market, which provides that governments must strictly maintain the current range of restrictions on the real estate market.

On April 17, 2014, the General office of the PRC State Council issued a notice that, among other things, specifically emphasizes the importance of adopting real estate tax.

In April 2018, the Standing Committee of the National People’s Congress has included promulgating real estate tax laws in its preliminary programs. Such real estate tax laws are in the promulgation process.

On October 23, 2021, the Standing Committee of the National People’s Congress authorized the State Council to carry out pilot real estate tax reform in some areas for a period of five years, with the pilot implementation start time and pilot cities determined by the State Council.

On March 16, 2022, a representative of the MOF stated in an interview that the pilot real estate tax reform was in progress according to the authorization of the Standing Committee of the National People’s Congress. The representative further stated that although some cities had already carried out surveys and preliminary studies, the conditions for expanding the real estate tax reform pilot to include more cities were not feasible this year, based on a variety of comprehensive factors. Therefore, Shanghai and Chongqing are the only two localities in China to have implemented the pilot real estate tax.

On September 30, 2022, the MOF and the SAT released the Notice on Supporting Residents in Purchasing New Homes regarding Personal Income Tax Policies. From October 1, 2022 to December 31, 2023, taxpayers who sell their own homes and repurchase a new home within one year will be eligible for a tax refund for the personal income tax already paid on the sale of their current home. If the purchase price of the new home is equal to or greater than the sale price of the current home, the entire amount of personal income tax paid will be refunded. If the purchase price of the new home is less than the sale price of the current home, the refund will be based on the proportion of the purchase price to the sale price. On the same day, the SAT issued the Announcement on Matters Related to the Collection and Administration of the Individual Income Tax Policy for Supporting Residents in Purchasing Housing to support to clarify the policy content, policy operational requirements, and service measures.

On May 31, 2023, the Sichuan Provincial Taxation Bureau of the State Administration of Taxation issued a notice on the pre-collection and approved collection rates for land value-added tax. Taxpayers engaged in real estate development, referred to here as taxpayers, who transfer different types of real estate are subject to varying pre-collection rates of land value-added tax. Notably, affordable housing is exempt from pre-collection. The rates are set at 1% for ordinary residential properties, 2% for non-ordinary residential properties, and 2.5% for other types of real estate. In instances where a taxpayer transfers real estate at a significantly lower price without justifiable reasons or submits a false declaration, the tax authority will determine the income from the transfer based on the evaluated price of the real estate. Approved collection rates are defined as follows: 5% for ordinary residential properties, 7% for non-ordinary residential properties, and 8% for other types of real estate in Chengdu; in other cities and states, the rates are 5% for ordinary residential properties, 6% for non-ordinary residential properties, and 7% for other types of real estate.

On September 21, 2023, the Office of the People’s Government of Baodi District, Tianjin, announced a subsidy program for the purchase of new commercial residential properties in the district. The subsidy is applicable from September 21, 2023, through December 31, 2023. Eligible buyers who complete the purchase deed tax payment and obtain the tax payment certificate by the end of the specified period can apply for a subsidy. The subsidy amounts to 1% of the total purchase price as stated in the commercial housing sales contract, with the maximum subsidy capped at $6,850 (RMB50,000). The subsidy will be calculated in yuan and rounded to the nearest whole number.

53

On January 1, 2024, the Ministry of Finance, the State Administration of Taxation, and the Ministry of Housing and Urban Rural Development issued a notice reaffirming their commitment to support housing purchases through beneficial personal income tax policies. These policies will be effective from January 1, 2024, to December 31, 2025. Under these policies, taxpayers who sell their residence and buy another within one year are eligible for a refund on the personal income tax paid on the sale of their previous residence. The refund amount is contingent upon the price of the newly purchased property. If the price of the new residence is equal to or exceeds the sale price of the previous one, the full personal income tax amount paid will be refunded. If the new residence is less costly, the refund will be proportional to the price difference.

Regulations on Real Estate Related Advertisement

On December 29, 2006, the MHURD and the PBOC jointly promulgated and issued a circular to further strengthen the regulation of the PRC real estate services industry (the “Joint Circular”). According to the Joint Circular, a real estate brokerage company is prohibited from displaying information on properties until entering into a brokerage contract with the relevant clients, and from displaying any false, misrepresented, or unverified information. The real estate brokerage company and its brokers shall not conceal transaction price and other transaction information from the parties to such transactions.

Advertising Law of the People’s Republic of China, as amended in 2015 and 2018, and Interim Regulation of Real Estate Advertising, as published in 2015, set forth the regulations for real estate advertisements. Both state that real estate advertisements shall make truthful representations, with the total area of the apartment listed being specified as either building area or built-in building area. Furthermore, the advertisements shall not include any of the following: (1) making the promise that the property will appreciate in value or otherwise provide return on the investment; (2) indicating the location of the property using the traveling time to another specified property as a reference; (3) violating regulations concerning pricing; and (4) making misrepresentations on infrastructures, commercial centers, cultural and educational facilities that are still under planning or under construction.

Although China amended the Advertising Law of the People’s Republic of China and the Provisions on Real Estate Advertising in 2021, there were no major adjustments in relation to real estate advertisements.

Regulations on Foreign Investment

Guidance Catalogue of Industries for Foreign Investment

Investment activities in the PRC by foreign investors are principally governed by the Guidance Catalogue of Industries for Foreign Investment, or the Guidance Catalog, which was promulgated and is amended from time to time by MOFCOM and the NDRC. The Guidance Catalog lays out the basic framework for foreign investment in China, classifying businesses into three categories with regard to foreign investment: “encourage,” “restricted,” and “prohibited.” Industries not listed in the catalog are generally deemed as falling into a fourth category “permitted” unless specifically restricted by other PRC laws. In addition, in June 2018 the MOFCOM and the NDRC promulgated the Negative List, which became effective on July 28, 2018, and was further updated on June 30, 2019, June 23, 2020, and December 27, 2021 (effective January 1, 2022). Pursuant to the current and the updated Negative List, real estate service section falls within the permitted catalogue. None of the PRC operating entities is engaged in any business related to the industries listed in the Catalogue (as amended by the Negative List).

On March 12, 2022, the NDRC and MOFCOM issued the “Market Access Negative List (2022 Edition),” establishing a system for collecting and reporting cases that violate the market access negative list, conducting market access efficiency evaluations, improving response mechanisms, and regularly reporting. Relevant information will be publicly available on the NDRC portal website and the “Credit China” website.

54

Foreign Investment Law

On March 15, 2019, the National People’s Congress approved the Foreign Investment Law of the PRC, or the Foreign Investment Law, which came into effect on January 1, 2020 and replaced the trio of existing laws regulating foreign investment in China, namely, the Sino-foreign Equity Joint Venture Enterprise Law, the Sino-foreign Cooperative Joint Venture Enterprise Law of the PRC and the Wholly Foreign-invested Enterprise Law of the PRC, together with their implementation rules and ancillary regulations. The organization form, organization and activities of foreign-invested enterprises shall be governed, among others, by the PRC Company Law and the PRC Partnership Enterprise Law. Foreign-invested enterprises established before the implementation of the Foreign Investment Law may retain the original business organization and so on within five years after the implementation of this Law.

The Foreign Investment Law is formulated to further expand opening-up, vigorously promote foreign investment and protect the legitimate rights and interests of foreign investors. According to the Foreign Investment Law, foreign investments are entitled to pre-entry national treatment and are subject to negative list management system. The pre-entry national treatment means that the treatment given to foreign investors and their investments at the stage of investment access shall not be less favorable than that of domestic investors and their investments. The negative list management system means that the state implements special administrative measures for access of foreign investment in specific fields. The Foreign Investment Law does not mention the relevant concept and regulatory regime of VIE structures. However, since it is relatively new, uncertainties still exist in relation to its interpretation and implementation.

From January 1, 2021, the Supreme People’s Court’s Provisions on Several Issues Concerning the Trial of Dispute Cases of Foreign Invested Enterprises (I), as amended in 2020, came into effect. The full text of the 24 articles provides for the validity of contracts pertaining to the establishment and change of foreign-invested enterprises, the settlement of disputes between cooperating parties, and the validity of agreements on behalf of shareholding in the field of foreign investment.

On January 27, 2021, the Catalogue of Sectors Encouraging Foreign Investment, published in 2020, was officially implemented, further expanding the scope of encouraged foreign investment. The main focus of this catalogue was to further the active role of foreign investment in the supply chain and industrial chain, and to encourage foreign investment in producer service industries and in central and western regions. On October 26, 2022, the NDRC and the MOFCOM released the Catalogue of Encouraged Industries for Foreign Investment (2022 edition), which has been implemented from January 1, 2023. This revision mainly includes the following three changes: (i) continue to encourage foreign investment in advanced manufacturing; (ii) continue to guide foreign investment in modern services; and (iii)continue to guide foreign investment in advantageous industries in central and western regions and the northeast. The scope of encouraging foreign investment is further expanded to lead and support foreign investment in areas such as high-end manufacturing, research and development, modern services, and the central and western regions and the northeast. The comprehensive strengthening of foreign investment promotion and services will promote the high-quality development of the use of foreign investment, further stabilize the expectations of foreign-invested enterprises, and strengthen the confidence of foreign investors.

According to the Negative List, if a domestic enterprise engaged in business in the area of investment prohibited by the Negative List issues shares abroad and lists them for trading, then: (i) it shall be approved by the relevant competent state authorities; (ii) the foreign investor shall not participate in the operation and management of the enterprise; and (iii) the shareholding ratio of the foreign investor shall be implemented with reference to the relevant provisions on the management of domestic securities investment by foreign investors. The PRC operating entities’ main business, real estate development, does not fall under the content of the special management measures stipulated in the Negative List and is not affected by the provisions of the list.

Foreign investors’ investment, earnings and other legitimate rights and interests within the territory of China shall be protected in accordance with the law, and all national policies on supporting the development of enterprises shall equally apply to foreign-invested enterprises. Among others, the state guarantees that foreign-invested enterprises participate in the formulation of standards in an equal manner and that foreign-invested enterprises participate in government procurement activities through fair competition in accordance with the law. Further, the state shall not expropriate any foreign investment except under special circumstances. In special circumstances, the state may levy or expropriate the investment of foreign investors in accordance with the law for the needs of the public interest. The expropriation and requisition shall be conducted in accordance with legal procedures and timely and reasonable compensation shall be given. In carrying out business activities, foreign-invested enterprises shall comply with relevant provisions on labor protection.

55

Regulations on Intellectual Property Rights

The State Council and the National Copyright Administration of the PRC have promulgated various rules and regulations and rules relating to protection of software in China. Under these rules and regulations, software owners, licensees, and transferees may register their rights in software with Copy Protection Center of China or its local branches and obtain software copyright registration certificates. Although such registration is not mandatory under PRC law, software owners, licensees, and transferees are encouraged to go through the registration process and registered software rights may be entitled to better protections.

The PRC Trademark Law, adopted in 1982 and last amended in 2019, with its implementation rules adopted in 2002 and revised in 2014, protects registered trademarks. The Trademark Office of the SAIC handles trademark registrations and grants a protection term of 10 years to registered trademarks.

On March 3, 2021, the Supreme People’s Court issued the Interpretation on the Application of Punitive Damages in Civil Cases of Infringement of Intellectual Property Rights, clarifying the criteria for severity determination and base amount punitive damages calculation and rendering the punitive damage provisions stipulated in the relevant laws implementable.

On March 23, 2023, the China National Intellectual Property Administration released the Annual Work Guidelines for Promoting the High - Quality Development of Intellectual Property Rights (2023). These guidelines focus on strengthening the legal protection of intellectual property rights through collaboration with the Ministry of Justice. Key updates include revising the Detailed Rules for the Implementation of the Patent Law, the Guidelines for Patent Examination, and the Measures for the Registration and Management of Collective Trademarks and Certification Trademarks, alongside enhancing intellectual property rights supervision.

Subsequently, on June 25, 2023, the State Administration for Market Regulation announced the implementation of the “Regulations on Prohibiting the Abuse of Intellectual Property to Exclude and Restrict Competition,” effective from August 1, 2023. These regulations intensify the monitoring of intellectual property abuse that could hinder competition, reinforcing anti-monopoly policies within the realm of intellectual property.

Furthering these developments, on November 29, 2023, the National Certification and Accreditation Administration, in conjunction with the China National Intellectual Property Administration, declared the implementation of the revised national standard for enterprise intellectual property compliance management, GB/T 29490-2023, replacing the previous standard GB/T 29490-2013, starting January 1, 2024. The transition period, lasting two years, allows organizations with existing certifications under the old standard to undergo version change review either during annual supervision or re-certification review, or to independently initiate such review according to the new standards. Certifications that pass such review will be issued under the new standard, maintaining the original certificate’s validity period or establishing a new three-year validity if re-certification is conducted. During 2024, certifications can still be processed under the old standard, but from January 1, 2025, all new applications must adhere to the updated standards. After December 31, 2025, certificates that have not transitioned to the new standard will be subject to suspension or revocation.

See “Item 5. Operating and Financial Review and Prospects—C. Research and Development, Patents and Licenses, etc.—Intellectual Property.”

Regulations on Foreign Currency Exchange

Pursuant to the Foreign Exchange Administration Rules, as amended from time to time up until the date of this annual report, and various regulations issued by the SAFE and other relevant PRC government authorities, Renminbi is freely convertible to the extent of current account items, such as trade and service-related receipts and payments, interest, and dividends. Capital account items, such as direct equity investments, loans, and repatriation of investment, unless expressly exempted by laws and regulations, still require prior approval from the SAFE or its provincial branch for conversion of Renminbi into a foreign currency, such as U.S. dollars, and remittance of the foreign currency outside of China. Payments for transactions that take place within China shall be made in Renminbi. Foreign currency revenue received by PRC companies may be repatriated into China or retained outside of China in accordance with requirements and terms specified by the SAFE.

56

Under the Foreign Exchange Administration Rules, foreign-invested enterprises in China may, without the approval of the SAFE, make a payment from their foreign exchange accounts at designated foreign exchange banks for paying dividends with certain evidencing documents (e.g., board resolutions and tax certificates), or for trade and services-related foreign exchange transactions by providing commercial documents evidencing such transactions. They are also allowed to retain foreign currency (subject to a cap approved by SAFE) to satisfy foreign exchange liabilities. In addition, foreign exchange transactions involving overseas direct investment or investment and trading in securities and derivative products abroad are subject to registration with the SAFE or its local counterparts and approval from or filling with other relevant PRC government authorities, if necessary.

SAFE Circular on Relevant Issues Relating to Domestic Resident’s Investment and Financing and Roundtrip Investment through Special Purpose Vehicles, or “SAFE Circular 37,” issued by the SAFE and becoming effective on July 4, 2014, regulates foreign exchange matters in relation to the use of special purpose vehicles, or SPVs, by PRC residents or entities to seek offshore investment and financing and conduct round trip investment in China. Under SAFE Circular 37, an SPV refers to an offshore entity established or controlled, directly or indirectly, by PRC residents or entities for the purpose of seeking offshore financing or making offshore investment, using legitimate domestic or offshore assets or interests, while “round trip investment” refers to the direct investment in China by PRC residents or entities through SPVs, namely, establishing foreign-invested enterprises within the PRC through a new entity, merger or acquisition and other ways to obtain the ownership, control rights and management rights. SAFE Circular 37 requires that, before making contribution to an SPV, PRC residents or entities are required to complete foreign exchange registration with the SAFE or its local branch. In the event of any change in the basic information such as the domestic individual shareholder, name, operation term, etc. in connection with such SPV, or if there is a capital increase, decrease, equity transfer or swap, merge, spinoff or other material changes in connection with such SPV, the PRC residents or entities shall complete foreign exchange alteration registration formality for offshore investment. SAFE Circular 37 further provides that option or share-based incentive tool holders of a non-listed SPV can exercise the options or share incentive tools to become a shareholder of such non-listed SPV, subject to registration with the SAFE or its local branch. In addition, according to the procedural guidelines as attached to SAFE Circular 37, PRC residents or entities are only required to register the SPV directly established or controlled (first level).

On February 13, 2015, the SAFE further promulgated the Circular on Further Simplifying and Improving the Administration of the Foreign Exchange Concerning Direct Investment (“SAFE Circular 13”), which took effect on June 1, 2015. SAFE Circular 13 has amended SAFE Circular 37 by requiring PRC residents or entities to register with qualified banks rather than the SAFE or its local branch in connection with their establishment or control of an offshore entity established for the purpose of overseas investment or financing.

Mr. Siping Xu, Yang Li, Xia Ding, Qiang Ma, Liang Zhang, Zhengyuan Huang, Meina Guo, Mengnan Wang, Jie Zhang, and Lei Cai, who are our beneficial owners and are PRC residents, have completed the initial foreign exchange registrations.

On January 7, 2021, the PBOC and the SAFE decided to lower the macro-prudential adjustment parameter for cross-border financing for enterprises from 1.25 to 1. This adjustment lowered the upper limit for cross-border financing for enterprises and financial institutions, which in turn reduced cross-border capital inflows.

On November 5, 2021, the SAFE issued the Measures for Discretionary Administrative Fines in Foreign Exchange Management to regulate the discretionary power of administrative fines in foreign exchange management. Previously, the macro-prudential adjustment parameter for cross-border financing for enterprises was adjusted upward in response to the COVID-19 pandemic and to encourage cross-border financing, and in early 2021, China adjusted the parameter downward to prevent and control foreign debt risks. In addition, SAFE has issued corresponding regulations to standardize foreign exchange transactions, personal regular foreign exchange business, and administrative fines for foreign exchange management, indicating a trend of increasing standardization in China’s foreign exchange management.

57

On May 11, 2022, the SAFE issued the Administrative Punishment Measures of the SAFE, which came into effect on June 1, 2022. The revised content focuses on: (i) refining the jurisdiction and filing standards, regulating electronic evidence collection activities, clarifying the handling period, and further enhancing law enforcement transparency; (ii) fully implementing the administrative law enforcement publicity system, the legal review system for law enforcement decisions, and the entire process record system for law enforcement, strengthening law enforcement supervision; and (iii) improving the statement defense and hearing procedures, refining hearing standards, and fully protecting the legitimate rights and interests of administrative counterparties. The Administrative Punishment Measures of the SAFE standardizes the administrative punishment behavior of the SAFE and its branches, and ensures and supervises the foreign exchange bureau to perform its duties in accordance with the law, and protects the legitimate rights and interests of citizens, legal persons, and other organizations.

Later on, the SAFE issued the Notice on Further Promoting Measures to Serve the Real Economy in the Foreign Exchange Market. The notice enriches the foreign exchange market products for customers and supports the China Foreign Exchange Trading System and Shanghai Clearing House to improve the level of foreign exchange market services and further promote the development of the foreign exchange market.

On May 30, 2022, the SAFE issued a document issued a document stating that within the pilot areas determined by the SAFE, qualified high-tech enterprises and “specialized and new technologies” enterprises can participate in the cross-border financing facilitation pilot business in accordance with these guidelines, independently borrow foreign debt within a certain amount.

On May 27, 2022, the PBOC, the CSRC, and the SAFE jointly issued the notice on Further Facilitating Matters Related to Overseas Institutional Investors Investing in the Chinese Bond Market. The notice supports overseas institutional investors to invest in the Chinese bond market directly or through the mutual market access program, enabling them to independently choose trading venues and facilitating cross-border fund management.

On July 26, 2022, the SAFE issued the Implementation Rules for International Payments and Receipts Statistics Reporting Business through Banks. The rules adjusted the scope of exemption from reporting, further clarified the content of basic information elements, increased the threshold for exemption from reporting, added requirements for the deadline of “not reporting, not paying,” and deleted the requirement for “filing with the SAFE.”

On November 10, 2022, the PBOC and the SAFE jointly issued the Regulations on the Management of Funds of Overseas Institutional Investors Investing in the Chinese Bond Market, which has been implemented from January 1, 2023. The regulations aim to improve and clarify the requirements for the management of funds invested by overseas institutional investors in the Chinese bond market. The main contents of the regulations include: (i) the unified regulation of the management rules for the funds involved in the investment, account, and payment and settlement, as well as the monitoring of statistics for overseas institutional investors investing in the Chinese bond market; (ii) the improvement of spot foreign exchange management, allowing overseas institutional investors to conduct transactions through third-party financial institutions other than settlement agents; (iii) the optimization of foreign exchange risk management policies, further expanding the foreign exchange hedging channels for overseas institutional investors, and cancelling the counterparty limit for over-the-counter transactions; (iv) the optimization of the currency matching management of inflows and outflows, improving the convenience of capital outflows for overseas institutional investors, and encouraging long-term investment in the Chinese bond market; and (v) clarifying the foreign exchange management requirements for sovereign institutions. Sovereign institutional investors who invest through custodians or settlement agents, such as commercial banks, should register with the bank.

On November 23, 2022, the PBOC issued the Notice on Matters Related to Fund Management of Overseas Institutions’ Onshore Bond Issuance, which unified the management rules for fund registration, account opening, fund remittance and usage, statistical monitoring, etc., for panda bonds issued in the interbank and exchange markets.

On June 20, 2022, the Tianjin Branch of the SAFE announced that qualified domestic banks can participate in the pilot program for foreign exchange facilitation for goods and services trade, by registering with the Tianjin Branch of SAFE and recommending eligible enterprises.

On August 26, 2022, the Tianjin Branch of the SAFE issued a notice clarifying the management measures for special handling of “no reporting, no payment” for reporting entities of banks within its jurisdiction and institutions conducting foreign-related income transactions through these banks.

58

Overall, the government has promulgated a series of foreign exchange policies. These foreign exchange policies are conducive to further facilitating foreign institutional investors to invest in China’s bond market, enhancing the attractiveness of China’s bond market to foreign institutional investors, and providing convenience for foreign institutional investors to invest in China’s bond market in accordance with laws and regulations. The series of foreign exchange policies shows Chinese government’s determination to expand and open the financial market.

On December 4, 2023, the SAFE issued a notice aimed at deepening reforms to enhance the facilitation of cross-border trade and investment. This initiative seeks to expand foreign exchange management reforms nationally, extending pilot policies that facilitate cross-border financing. One significant change is the relaxation of restrictions on the scale of initial expenses for overseas direct investments (ODI). Previously, the cumulative amount of remittance for preliminary expenses by domestic enterprises for overseas direct investment was capped at the equivalent of $3 million or 15% of the total investment proposed by the Chinese side. This cap has now been removed, allowing for greater flexibility in funding overseas ventures. Additionally, the notice permits the domestic equity transferor, including both institutions and individuals, to directly remit equity transfer consideration funds in foreign currency paid by domestic entities. It also allows for the foreign exchange funds raised by domestic enterprises during overseas public offerings to be transferred to the capital account settlement account. Funds in these accounts are now eligible for independent foreign exchange settlement. Furthermore, the domestic equity transferor can transfer equity transfer consideration funds received from foreign-invested enterprises—these funds can be in RMB obtained through direct foreign exchange settlement or RMB funds in accounts awaiting payment—directly to the domestic equity transferor’s RMB account. This reform aims to streamline financial transactions related to foreign investments and enhance the operational efficiency of cross-border investments by Chinese enterprises.

On March 11, 2024, the SAFE announced the release of the “Guidelines for Statistical Services of Foreign Financial Assets, Liabilities, and Transactions (2024 Edition).” These guidelines are designed to enhance the collection and analysis of data concerning foreign financial assets and liabilities along with international balance of payments transaction flows. The primary entities required to report under these guidelines include domestic non-financial enterprises listed overseas, designated entities holding overseas equity (encompassing both individuals and institutions), and key domestic non-financial enterprises. These guidelines specify the exact information that needs to be reported, the methods of reporting, and the standards that must be adhered to in the reporting process.

Following this, on April 3, 2024, the SAFE issued a notice to further optimize the management of trade foreign exchange business, effective June 1, 2024. This new policy eliminates the need for enterprises to handle the “List of Trade Foreign Exchange Income and Expenditure Enterprises” at various SAFE branches, instead allowing registration directly with domestic banks. Enterprises are required to update their directory information at a domestic bank within 30 days following any changes in the enterprise’s name, unified social credit code, legal representative, contact information, or registered address. The bank is tasked with verifying the authenticity of the updated information and maintaining records for five years. This notice represents a significant move towards streamlining foreign exchange processes and reducing administrative burdens for businesses engaged in international trade.

Regulations on Loans to and Direct Investment in PRC Entities by Offshore Holding Companies

According to the Provisional Regulations on Statistics and Supervision of Foreign Debt promulgated by the SAFE on September 24, 1997, last amended on November 29, 2020, and the Interim Provisions on the Management of Foreign Debts promulgated by the SAFE, the National Development and Reform Commission, and the MOF and effective from March 1, 2003, loans by foreign companies to their subsidiaries in China, which accordingly are foreign-invested enterprises, are considered foreign debt, and such loans must be registered with the local branches of the SAFE. Under the provisions, these foreign-invested enterprises must register with the local branches of the SAFE within 15 days from the date on which the loan agreements for the foreign debt are executed. In addition, the total amount of the accumulated foreign debt borrowed by a foreign-invested enterprise is not allowed to exceed the difference between the total investment and the registered capital of the foreign-invested enterprise. In addition, the total amount of accumulated foreign debt borrowed by a foreign-invested enterprise is limited to the difference between the total investment and the registered capital of the foreign-invested enterprise. Total investment of a foreign-invested enterprise is the total amount of capital that can be used for the operation of the foreign-invested enterprise, as approved by MOFCOM or its local counterpart, and may be increased or decreased upon approval by MOFCOM or its local counterpart. Registered capital of a foreign-invested enterprise is the total amount of capital contributions made to the foreign-invested enterprise by its foreign holding company or owners, as approved by MOFCOM or its local counterpart and registered at the SAIC or its local counterpart.

59

According to applicable PRC regulations on foreign-invested enterprises, capital contributions from a foreign holding company to its PRC subsidiaries, which are considered foreign-invested enterprises, may only be made when the approval by MOFCOM or its local counterpart is obtained. In approving such capital contributions, MOFCOM or its local counterpart examines the business scope of each foreign-invested enterprise under review to ensure it complies with the Catalogue (as amended by the Negative List) lists the industries and economic activities in which foreign investment in the PRC is encouraged, restricted or prohibited. Any industry not listed in the Catalogue is a permitted industry. Pursuant to the Catalogue (as amended by the Negative List), real estate service section falls within the permitted catalogue. None of the PRC operating entities is engaged in any businesses related to the industries listed in the Catalogue (as amended by the Negative List).

The PRC operating entities, such as Mingda Tianjin and the Chengdu Branch Office, are foreign-invested enterprises subject to the regulations discussed above.

On January 26, 2021, the MOF issued the Notice on Improving the Market Constraint Mechanism and Strictly Preventing Foreign Debt Risks and Local Debt Risks, demanding that enterprises intending to borrow medium- and long-term foreign debts to establish a sound corporate governance structure, management decision-making mechanism, and financial management system, to standardize information disclosure, to pay close attention to exchange rate movements, and to effectively prevent and control foreign debt risks.

On January 5, 2023, the NDRC issued the Management Measures for the Review and Registration of Medium- and Long-Term Foreign Debts of Enterprises. It includes six chapters and 37 articles, covering general principles, foreign debt scale and usage, foreign debt review and registration, foreign debt risk management and supervision, legal responsibilities, and supplementary provisions. The new measures include the indirect borrowing of foreign debt by domestic enterprises from overseas being included in the management scope, and a requirement for the actual use of funds raised by foreign debt to be consistent with the registered content, with no misappropriation allowed. At the same time, other regulatory measures have been strengthened.

According to the press conference on the Management Measures for the Review and Registration of Medium- and Long-Term Foreign Debts of Enterprises held by the NDRC, the NDRC stated that the formulation of this measures aims to further improve the management of enterprise medium and long-term foreign debt, enhance standardization, institutionalization, transparency, and convenience, effectively prevent foreign debt risks, and promote healthy and orderly development of overseas financing by enterprises.

Based on the recent policies and regulations issued by the Chinese government, it is evident that the government has strengthened its oversight of indirect borrowing of external debt by domestic enterprises. In the future, VIE structured enterprises may be affected to some extent in their ability to raise funds abroad due to the increased scrutiny and approval requirements set forth by the NDRC.

On December 4, 2023, the SAFE issued a notice on further deepening reforms to promote the facilitation of cross-border trade and investment. This notice cancels the requirement for approval to open foreign debt accounts in other regions and allows non-financial enterprises with reasonable needs to open such accounts in banks outside the foreign exchange branch of their registered location.

Regulations on Employee Share Options

Under the Implementation Rules of the Administrative Measures for Individual Foreign Exchange, or the Individual Foreign Exchange Rules, issued on January 5, 2007 by the SAFE, PRC citizens who are granted shares or share options by an overseas listed company according to its employee share option or share incentive plan are required, through the PRC subsidiary of such overseas listed company or any other qualified PRC agent, to register with the SAFE and complete certain other procedures related to the share option or other share incentive plan. Foreign exchange income received from the sale of shares or dividends distributed by the overseas listed company may be remitted into a foreign currency account of such PRC citizen or be exchanged into Renminbi. Our and the PRC operating entities’ PRC citizen employees who have been granted share options, or PRC option holders, have been subject to the Individual Foreign Exchange Rules since the listing of our Ordinary Shares on Nasdaq. If we or our PRC citizen employees fail to comply with these regulations, we or our PRC option holders may be subject to fines and legal sanctions.

60

On June 28, 2021, CSRC issued the Guidelines on the Content and Format of Information Disclosure by Companies Issuing Public Securities No. 2 - Content and Format of Annual Reports, stipulating that the company shall disclose the specific implementation of the stock incentive plan, employee stock ownership plan, or other employee incentives in the reporting period. The stock incentives granted to directors and senior management shall be separately presented by the company according to the unlocked shares, unlocked shares, exercisable shares, exercised shares, exercise price, and market price at the end of the reporting period. Companies are encouraged to disclose in detail the appraisal mechanism for senior management, and the establishment and implementation of the incentive mechanism during the reporting period.

On October 12, 2021, the SAT issued a notice of Several Measures for Further Deepening the ‘Streamlining Administration and Delegating Power, Improving Services’ Reform in the Taxation Field to Cultivate and Stimulate Market Entities’ Vitality. The notice includes 15 new measures, one of which is to strengthen the management of individual income tax on equity incentive plans. According to China’s current tax law, although dividends and income from overseas enterprises received by Chinese employees are considered as income from outside China, they are still subject to individual income tax in China. In addition, when a domestic resident enterprise acts as the filing obligor, it needs to choose the option of “direct control” or “indirect agreement control” in the relationship with the foreign enterprise when filing. This indicates that the notice expands the scope of filing from listed companies to non-listed companies, and from domestic resident enterprises to offshore company structures, including agreement control or VIE structures, established by domestic target enterprises overseas, and clarifies the time limit and requirements.

On August 18, 2023, the Ministry of Finance and the State Administration of Taxation issued a notice to continue implementing personal income tax policies related to equity incentives for listed companies. Individuals receiving equity incentives such as stock options, stock appreciation rights, restricted stocks, and equity rewards, which comply with relevant laws and regulations of the Ministry of Finance and the State Administration of Taxation, will not include these in their comprehensive income for the current year. Instead, these will be taxed separately at the full amount using the comprehensive income tax rate table. The calculation formula is as follows: taxable amount is equal to equity incentive income times applicable tax rate minus quick calculation deduction amount. If a resident receives two or more equity incentives within a tax year, the taxes will be calculated and paid according to the provisions of the announcement.

Regulations on Dividend Distribution

The principal regulations governing the distribution of dividends paid by wholly foreign owned enterprises include the Company Law of the PRC. Under the Company Law of the PRC, wholly foreign owned enterprises in China may pay dividends only out of their accumulated profits, if any, as determined in accordance with the PRC accounting standards and regulations. In addition, a wholly foreign owned enterprise in China is required to set aside at least 10% of its after-tax profits based on PRC accounting standards each year to its general reserves until its cumulative total reserve funds reaches 50% of its registered capital. These reserve funds, however, may not be distributed as cash dividends. For each of the PRC operating entities that has achieved profit under the PRC accounting standards, it has set aside at least 10% of its after-tax profits to meet the statutory reserve requirements.

A wholly foreign-owned enterprise may, at its discretion, allocate a portion of its after-tax profits calculated based on the PRC accounting standards to staff welfare and bonus funds. These reserve funds and staff welfare and bonus funds are not distributable as cash dividends except in the event of liquidation and cannot be used for working capital purposes. None of the PRC operating entities has set aside its after-tax profits, if any, to fund these discretionary staff welfare and bonus funds. We have not implemented any policy or plan for the PRC operating entities to maintain discretionary staff welfare and bonus funds.

61

On January 5, 2022, the CSRC released the Guidelines for the Supervision of Listed Companies No. 3 - Cash Dividends of Listed Companies, to supervise listed companies in improving the internal decision-making procedures and mechanisms for profit distribution, supporting listed companies to adopt differentiated and diversified ways to return value to investors, improving dividend supervision regulations, strengthening supervision and inspection efforts, and further modifying, supplementing, and improving the work of cash dividends for listed companies. On December 15, 2023, the revised version, ‘Guidelines for the Supervision of Listed Companies No. 3- Cash Dividends of Listed Companies (Revised in 2023),’ was officially implemented by the CSRC, abolishing the earlier version. This revision encourages listed companies to increase the frequency of cash dividends, provided they meet the conditions for profit distribution, and aims to stabilize investor dividend expectations. It also strengthens disclosure requirements and other institutional constraints on listed companies that fail to issue cash dividends, in order to supervise dividend distribution and promote the further optimization of dividend methods and pacing. The guidelines emphasize monitoring listed companies with high financial investments but low dividend levels, urging them to improve their dividend practices, enhance asset utilization efficiency, and better focus on their core business to provide returns to investors. Special attention should be paid to companies with high debt-to-asset ratios and poor cash flows from operating activities, as well as those with a large proportion of cash dividends. Corresponding regulatory measures should be taken to prevent adverse effects on the companies’ production, operations, and debt repayment capabilities.

C.

Organizational Structure

See “Item 3. Key Information.”

D.

Property, Plants and Equipment

Our principal office is located at Fernie Castle, Letham, Cupar, Fife, KY15 7RU, United Kingdom, which we purchased and have owned since August 5, 2022, pursuant to the Agreement with Braveheart on August 3, 2022. See “—B. Business Overview—Overview.”

As of December 31, 2024, the PRC operating entities did not maintain local offices in China, as the Company’s focus has shifted to operations in the UK.

Item 4A. UNRESOLVED STAFF COMMENTS

Not applicable.

Item 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS

We operate our business through MD UK and Mansions. Prior to the fiscal year ended December 31, 2024, we also operated through Mingda Tianjin, which was a VIE in the PRC. The following condensed consolidating statements summarize the nature of assets held by, and operations of, “Parent,” “MDJH Hong Kong,” “WFOE,” “VIE,” and “Other Subsidiaries.” “Parent” refers to MDJM LTD, a Cayman Islands exempted company listed on Nasdaq. “MDJH Hong Kong” refers to MDJCC Limited, a Hong Kong corporation, which is wholly owned by MDJM LTD. “WFOE” refers to Beijing Mingda Jiahe Technology Development Co., Ltd, which is a wholly owned Chinese subsidiary of MDJM LTD. “VIE” refers to Mingda Tianjin, in which we have no equity interests. “Other Subsidiaries” refer to MD Local Global Limited, a UK company, which is wholly owned by MDJM LTD, and Mansions Catering and Hotel Ltd, a UK company, which is 100% owned by MD Local Global Limited.

62

MDJM LTD

SELECTED CONDENSED CONSOLIDATING BALANCE SHEETS

As of December 31, 2024

    

MDJH

VIE and its

Other

Parent

Hong Kong

WFOE

Subsidiaries

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

    

(Hong Kong)

    

(PRC)

    

(PRC)

(UK)

    

Adjustments

    

Totals

Assets

Cash, cash equivalents and restricted cash

 

$

814

 

$

134

 

$

 

$

193

$

1,825,693

 

$

 

$

1,826,834

Accounts receivable, net of allowance

 

 

 

 

 

 

VIE’s profit receivable (1)

 

 

 

737,798

 

 

(737,798)

 

Due from Parent, MDJH Hong Kong, WOFE, VIE, and other subsidiaries (2)

 

3,042,934

 

612,781

 

493,599

 

41,504

 

(4,190,818)

 

Inter-group investments

 

4,580,000

 

500,000

 

 

 

(5,080,000)

 

Other assets

 

7,323

 

 

1,187

 

872

3,367,172

 

4,613

 

3,381,167

Total Assets

 

$

7,631,071

 

$

1,112,915

 

$

1,232,584

 

$

42,569

$

5,192,865

 

$

(10,004,003)

 

$

5,208,001

 

 

 

 

Liabilities

 

 

 

 

 

 

Accounts payable and accrued liabilities, value-added tax, and other taxes payable

$

21,872

$

$

$

164,011

$

846,037

$

(835,107)

$

196,813

Short-term loans payable

VIE’s profit payable

737,798

(737,798)

Due to Parent, MDJH Hong Kong, WOFE, VIE, and other subsidiaries (3)

1,697,081

1,123,992

41,504

480,740

(3,343,317)

Other liabilities

1,424,932

3,395

1,270

1,429,597

Total Liabilities

3,143,885

1,123,992

41,504

905,204

1,328,047

(4,916,222)

1,626,410

Equities

Inter-group investments

465,798

4,420,398

(4,886,196)

Common stocks

14,837

10,380

25,217

Capital and additional paid-in capital

7,308,940

2,572,437

(10,381)

9,870,996

Statutory reserve

327,140

327,140

Retained earning (deficit)

(2,836,591)

(11,077)

(13,475)

(2,849,089)

(781,700)

(60,709)

(6,552,641)

Accumulated VIE’s profit contributions (3)

737,798

(737,798)

Accumulated other comprehensive income (loss)

959

(175,325)

226,120

(140,875)

(89,121)

Total MDJM Ltd shareholders’ equity

4,487,186

(11,077)

1,191,080

(862,635)

3,864,818

(5,087,781)

3,581,591

Total Liabilities and Equities

$

7,631,071

$

1,112,915

$

1,232,584

$

42,569

$

5,192,865

$

(10,004,003)

$

5,208,001

63

As of December 31, 2023

MDJH

VIE and its

Other

Parent

Hong Kong

WFOE

Subsidiaries

Subsidiaries

Eliminating

Consolidated

    

(Cayman Islands)

    

(Hong Kong)

    

(PRC)

    

(PRC)

(UK)

    

Adjustments

    

Totals

Assets

Cash, cash equivalents, and restricted cash

$

3,687

$

99

$

6

$

59

$

499,654

$

$

503,505

Accounts receivable, net of allowance

164,170

164,170

VIE’s profit receivable

737,798

(737,798)

Due from VIE, WFOE, Parent, and Other Subsidiaries (2)

565,600

1,022,528

918,847

2,689,559

(65,320)

(5,131,214)

Inter-group investments

4,580,000

500,000

(5,080,000)

Other assets

1,520

6,765

3,323,282

3,331,567

Total Assets

$

5,150,807

$

1,522,627

$

1,656,651

$

2,860,553

$

3,757,616

$

(10,949,012)

$

3,999,242

 

 

 

 

 

 

 

Liabilities

Accounts payable and accrued liabilities, value-added tax, and other taxes payable

$

$

$

$

94,532

$

431,791

$

(424,354)

$

101,969

VIE’s profit payable

737,798

(737,798)

Due to VIE, WFOE, Parent, and Other Subsidiaries (2)

1,348,528

1,532,188

452,363

2,237,196

(751,045)

(4,819,230)

Other liabilities

17,294

2,774

20,068

Total Liabilities

1,348,528

1,532,188

452,363

3,086,820

(316,480)

(5,981,382)

122,037

 

 

 

 

 

 

 

Equities

Inter-group investments

478,880

4,499,263

(4,978,143)

Common stocks

1,295

10,380

11,675

Capital and additional paid-in capital

4,283,337

2,572,437

(10,380)

6,845,394

Statutory reserve

327,140

327,140

Retained earning (deficit)

(482,353)

(9,561)

(13,004)

(2,217,734)

(640,782)

(2)

(3,363,436)

Accumulated VIE’s profit contributions (2)

737,798

(737,798)

Accumulated other comprehensive income (loss)

614

(170,313)

215,615

10,516

56,432

Total MDJM Ltd shareholders’ equity

3,802,279

(9,561)

1,204,288

(226,268)

4,074,096

(4,967,629)

3,877,205

Non-controlling interest

Total Liabilities and Equities

$

5,150,807

$

1,522,627

$

1,656,651

$

2,860,552

$

3,757,616

$

(10,949,011)

$

3,999,242

As of December 31, 2022

    

MDJH

VIE and its

Other

Parent

Hong Kong

WFOE

Subsidiaries

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

    

(Hong Kong)

    

(PRC)

    

(PRC)

(UK)

    

Adjustments

Totals

Assets

Cash, cash equivalents and restricted cash

 

$

77,702

$

28

$

70,167

$

4,154

$

1,281,107

$

$

1,433,158

Accounts receivable, net of allowance

 

961,793

6,026

967,819

VIE’s profit receivable (1)

 

737,798

(737,798)

Due from Parent, MDJH Hong Kong, WOFE, VIE, and Other Subsidiaries (2)

 

565,500

1,287,313

1,212,424

798,593

129,930

(3,993,760)

Inter-group investments

 

4,580,000

500,000

(5,080,000)

Other assets

 

728

85,426

3,145,595

2,349

3,234,098

Total Assets

 

$

5,223,930

$

1,787,341

$

2,020,389

$

1,849,966

$

4,562,658

$

(9,809,209)

$

5,635,075

 

Liabilities

 

Accounts payable and accrued liabilities, value-added tax, and other taxes payable

$

831

$

$

$

252,711

$

57,195

$

2,349

$

313,086

Short-term loans payable

372,679

372,679

VIE’s profit payable

737,798

(737,798)

Due to Parent, MDJH Hong Kong, WOFE, VIE, and Other Subsidiaries (3)

1,287,313

1,795,493

798,593

200,328

(4,081,727)

Other liabilities

17,799

2,380

20,179

Total Liabilities

1,288,144

1,795,493

798,593

1,380,987

259,903

(4,817,176)

705,944

Equities

Inter-group investments

492,846

4,579,980

(5,072,826)

Common stocks

1,295

10,380

11,675

Capital and additional paid-in capital

4,283,337

2,572,437

(10,380)

6,845,394

Statutory reserve

327,140

327,140

Retained earning (deficit)

(348,846)

(8,152)

(9,203)

(1,554,913)

(281,876)

(2,202,990)

Accumulated VIE’s profit contributions (3)

737,798

(737,798)

Accumulated other comprehensive income (loss)

355

(137,887)

4,651

80,793

(52,088)

Total MDJM Ltd shareholders’ equity

3,935,786

(8,152)

1,221,796

468,979

4,302,755

(4,992,033)

4,929,131

Total Liabilities and Equities

$

5,223,930

$

1,787,341

$

2,020,389

$

1,849,966

$

4,562,658

$

(9,809,209)

$

5,635,075

(1)No VIE’s shared profit will be accrued in loss situation.

(2)This line item refers to balances due from or due to Parent, MDJH Hong Kong, WFOE, VIE (Mingda Tianjin and its operational subsidiaries in China), and other subsidiaries owned by MDJM (the “Group”). The balances resulted from monetary transactions among the Group, such as advancing cash to establish a new operation, and paying expenses on behalf of other entities within the Group. There is no sales or purchase activity involved. The balances of due from or due to Parent, MDJH Hong Kong, WFOE, VIE, and Other Subsidiaries are elimination items in our consolidating financial statements. Each entity in the Group is a legal entity. The unpaid balances will be settled by cash payment or by taking a loss, if any. The debt and credit between WOFE and VIE have also been settled and there are no further disputes.

(3)VIE’s loss was not included.

64

MDJM LTD

SELECTED CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHESIVE INCOME (LOSS)

For the Year Ended December 31, 2024

    

    

MDJH

    

    

VIE and its

    

Other

    

    

Parent

Hong Kong

WFOE

subsidiaries

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

(Hong Kong)

(PRC)

(PRC)

(UK)

Adjustments

Totals

Revenue

$

$

$

$

$

474,627

$

(426,252)

$

48,375

Service fee income from VIE and its subsidiaries*

 

 

 

 

 

 

 

Payroll and payroll taxes

 

(1,636,059)

 

 

 

(86,105)

 

(69,916)

 

 

(1,792,080)

Professional fees

 

(44,050)

 

 

 

(392,663)

 

(17,133)

 

 

(453,846)

Other G&A expenses

 

(180,855)

 

(1,516)

 

(471)

 

(165,969)

 

(669,806)

 

426,253

 

(592,364)

Loss from operations

 

(1,860,964)

 

(1,516)

 

(471)

 

(644,737)

 

(282,228)

 

1

 

(2,789,915)

Other income (expenses)

 

(493,274)

 

 

 

13,382

 

80,603

 

(1)

 

(399,290)

Income tax

 

 

 

 

 

 

 

Net income (loss)

 

(2,354,238)

 

(1,516)

 

(471)

 

(631,355)

 

(201,625)

 

 

(3,189,205)

Net loss attributable to noncontrolling interest

 

 

 

 

 

 

 

Net income (loss) attributable to MDJM Ltd ordinary shareholders

$

(2,354,238)

$

(1,516)

$

(471)

$

(631,355)

$

(201,625)

$

$

(3,189,205)

Net Income (loss)

$

(2,354,238)

$

(1,516)

$

(471)

$

(631,355)

$

(201,625)

$

$

(3,189,205)

Change in foreign currency translation adjustments

 

 

 

345

 

(5,013)

 

10,505

 

(151,390)

 

(145,553)

Comprehensive income attributable to non-controlling interest

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to MDJM Ltd ordinary shareholders

$

(2,354,238)

$

(1,516)

$

(126)

$

(636,368)

$

(191,120)

$

(151,390)

$

(3,334,758)

*VIE and its subsidiaries incurred loss in the year ended December 31, 2024 and WFOE is not entitled to share in the VIE and its subsidiaries’ profit.

For the Year Ended December 31, 2023

MDJH

Other

Parent

Hong Kong

WFOE

VIE and its

Subsidiaries

Eliminating

Consolidated

    

(Cayman Islands)

    

(Hong Kong)

    

(PRC)

    

subsidiaries

(UK)

    

Adjustments

    

 Totals

Revenue

$

$

$

$

41,954

$

517,761

$

(414,852)

$

144,863

Service fee income from VIE*

 

Payroll and payroll taxes

 

(486,954)

(85,286)

(572,240)

Professional fees

 

(6,045)

(439,237)

(80,343)

(525,625)

Other G&A expenses

 

(127,462)

(1,410)

(2,578)

90,239

(744,796)

414,852

(371,155)

Loss from operations

 

(133,507)

(1,410)

(2,578)

(793,998)

(392,664)

(1,324,157)

Other income (expenses)

 

(1,223)

142,012

33,757

174,546

Income tax

 

(10,835)

(10,835)

Net income (loss)

 

(133,507)

(1,410)

(3,801)

(662,821)

(358,907)

(1,160,446)

Net loss attributable to noncontrolling interest

Net income (loss) attributable to MDJM Ltd ordinary shareholders

$

(133,507)

$

(1,410)

$

(3,801)

$

(662,821)

$

(358,907)

$

$

(1,160,446)

Net income (loss)

$

(133,507)

$

(1,410)

$

(3,801)

$

(662,821)

$

(358,907)

$

$

(1,160,446)

Change in foreign currency translation adjustments

259

(32,425)

210,964

(70,278)

108,520

Comprehensive income attributable to non-controlling interest

Comprehensive income (loss) attributable to MDJM Ltd ordinary shareholders

$

(133,507)

$

(1,410)

$

(3,542)

$

(695,246)

$

(147,943)

$

(70,278)

$

(1,051,926)

*According to the “Exclusive Business Cooperation Agreement,” WFOE is entitled to receive 100% of VIE’s net income after deduction of required PRC statutory reserve as a service fee.

    

For the Year Ended December 31, 2022

MDJH

Other

Parent

Hong Kong

WFOE

VIE and its

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

(Hong Kong)

(PRC)

subsidiaries

(UK)

Adjustments

Totals

Revenue

$

$

$

$

434,371

$

16,263

$

$

450,634

Service fee income from VIE*

Payroll and payroll taxes

(1,331,838)

(39,134)

(1,370,972)

Professional fees

(11,694)

(408,883)

(135,080)

(555,657)

Other G&A expenses

(84,332)

(1,444)

(3,610)

(295,480)

(88,670)

(473,536)

Loss from operations

(96,026)

(1,444)

(3,610)

(1,601,830)

(246,621)

(1,949,531)

Other income (expenses)

37,859

(245,217)

5,825

(201,533)

Income tax

(3,020)

(3,020)

Net income (loss)

(96,026)

(1,444)

34,249

(1,847,047)

(243,816)

(2,154,084)

Net loss attributable to noncontrolling interest

Net income (loss) attributable to MDJM Ltd ordinary shareholders

$

(96,026)

$

(1,444)

$

34,249

$

(1,847,047)

$

(243,816)

$

$

(2,154,084)

Net Income (loss)

$

(96,026)

$

(1,444)

$

34,249

$

(1,847,047)

$

(243,816)

$

$

(2,154,084)

Change in foreign currency translation adjustments

75,539

(187,072)

10,333

(101,200)

Comprehensive income attributable to non-controlling interest

Comprehensive income (loss) attributable to MDJM Ltd ordinary shareholders

$

(96,026)

$

(1,444)

$

109,788

$

(2,034,119)

$

(233,483)

$

$

(2,255,284)

*VIE incurred loss in 2022 and WFOE is not entitled to any service fee income or share of VIE’s profit.

65

MDJM LTD

SELECTED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

For the Year Ended December 31, 2024

    

    

MDJH

    

    

VIE and its

    

Other

    

Parent

Hong Kong

WFOE

Subsidiaries

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

(Hong Kong)

(PRC)

(PRC)

(UK)

Adjustments

Totals

Cash Flows from Operating Activities:

Net income (loss)

$

(2,354,238)

$

(1,516)

$

(471)

$

(631,355)

$

(201,625)

$

$

(3,189,205)

Non cash activities

 

2,037,617

 

$

 

122,754

 

24,110

 

(80,966)

 

2,103,515

Other adjustments to reconcile net income (loss) to net cash provided by operating activities

 

(2,461,215)

 

$

(1,204)

 

104,499

 

(94,391)

 

2,477,284

 

24,973

Net Cash Provided by (Used in) Operating Activities

 

(2,777,836)

 

(1,516)

 

(1,675)

 

(404,102)

 

(271,906)

 

2,396,318

 

(1,060,717)

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

Advanced to/from related parties

348,503

1,551

1,669

404,239

1,670,261

(2,426,223)

Other investing activities

(35,748)

(35,748)

Net Cash Provided by (Used in) Investing Activities

348,503

1,551

1,669

404,239

1,634,513

(2,426,223)

(35,748)

Cash Flows from Financing Activities:

Proceeds from private placement

2,450,002

2,450,002

Proceeds from exercise Series A and B Warrants

232,958

232,958

Costs of private placement

(256,500)

(256,500)

Net Cash Provided by (Used in) Financing Activities

2,426,460

2,426,460

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

(3)

(36,568)

29,905

(6,666)

Net change in cash, cash equivalents and restricted cash

(2,873)

35

(6)

134

1,326,039

1,323,329

Cash, cash equivalents, and restricted cash - beginning of the period

3,687

99

6

59

499,654

503,505

Cash, cash equivalents, and restricted cash - end of the period

$

814

$

134

$

$

193

$

1,825,693

$

$

1,826,834

For the Year Ended December 31, 2023

    

    

MDJH

    

    

    

Other

    

Parent

Hong Kong

WFOE

VIE and its

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

(Hong Kong)

(PRC)

subsidiaries

(UK)

Adjustments

Totals

Cash Flows from Operating Activities:

Foreign

Net income (loss)

$

(133,507)

$

(1,410)

$

(3,801)

$

(662,821)

$

(358,907)

$

$

(1,160,446)

Non cash service fee

(151,853)

(6,739)

(18,499)

(177,091)

Other adjustments to reconcile net income (loss) to net cash provided by operating activities

(1,623)

781,548

(41,753)

738,172

Net Cash Provided by (Used in) Operating Activities

(135,130)

(1,410)

(3,801)

(33,126)

(407,399)

(18,499)

(599,365)

Cash Flows from Investing Activities:

Advanced (to) / from related parties

61,115

1,480

(64,554)

324,468

(323,507)

998

Other investing activities

67,760

(106,544)

(38,784)

Net Cash Provided by (Used in) Investing Activities

61,115

1,480

(64,554)

392,228

(430,051)

998

(38,784)

Cash Flows from Financing Activities:

Net proceeds from initial public offering

Repayment of short-term loans

(363,089)

(363,089)

Net Cash Provided by (Used in) Financing Activities

(363,089)

(363,089)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

1

(1,806)

(108)

55,997

17,501

71,585

Net change in cash, cash equivalents and restricted cash

(74,015)

71

(70,161)

(4,095)

(781,453)

(929,653)

Cash, cash equivalents, and restricted cash - beginning of the period

77,702

28

70,167

4,154

1,281,107

1,433,158

Cash, cash equivalents, and restricted cash - end of the period

$

3,687

$

99

$

6

$

59

$

499,654

$

$

503,505

66

For the Year Ended December 31, 2022

    

    

MDJH

    

    

VIE and its

    

Other

    

Parent

Hong Kong

WFOE

Subsidiaries

Subsidiaries

Eliminating

Consolidated

(Cayman Islands)

(Hong Kong)

(PRC)

(PRC)

(UK)

Adjustments

Totals

Cash Flows from Operating Activities:

Net income (loss)

$

(96,026)

$

(1,444)

$

34,249

$

(1,847,047)

$

(243,816)

$

$

(2,154,084)

Non cash service fee

Other adjustments to reconcile net income (loss) to net cash provided by operating activities

14,110

(37,646)

479,631

110,872

566,967

Net Cash Provided by (Used in) Operating Activities

(81,916)

(1,444)

(3,397)

(1,367,416)

(132,944)

(1,587,117)

Cash Flows from Investing Activities:

Advanced to/from related parties

Other investing activities

31,349

(3,140,798)

(3,109,449)

Net Cash Provided by (Used in) Investing Activities

31,349

(3,140,798)

(3,109,449)

Cash Flows from Financing Activities:

Proceeds from short-term loans

381,754

381,754

Intercompany investment (1)

(1,480,000)

1,480,000

Intercompany financing activities (2)

(103,794)

1,450

(439,335)

537,267

4,412

Net Cash Provided by (Used in) Financing Activities

(1,583,794)

1,450

(439,335)

919,021

1,484,412

381,754

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

12,175

(25,459)

17,572

4,288

Net change in cash, cash equivalents and restricted cash

(1,665,710)

6

(430,557)

(442,505)

(1,771,758)

(4,310,524)

Cash, cash equivalents, and restricted cash - beginning of the period

1,743,412

22

500,725

446,658

3,052,865

5,743,682

Cash, cash equivalents, and restricted cash - end of the period

$

77,702

$

28

$

70,168

$

4,153

$

1,281,107

$

$

1,433,158

(1)Represented the amount invested into MD UK.

(2)Represented the changes in the balances of “due to/due from related parties.” The nature of intercompany transactions is temporary internal financing. The balance of due to/from balance will be settled within the sub-group, such as, among Parent and its subsidiaries when funds are available.

The following discussion of our financial condition and results of operations is based upon and should be read in conjunction with our consolidated financial statements and their related notes included in this annual report. This report contains forward-looking statements. See “Item 5. Operating and Financial Review and Prospects—G. Safe Harbor.” In evaluating our business, you should carefully consider the information provided under the caption “Item 3. Key Information—D. Risk Factors” in this annual report. We caution you that our businesses and financial performance are subject to substantial risks and uncertainties.

A.Operating Results

Comparison of Results of Operations for the Years Ended December 31, 2024 and 2023

Revenue

    

2024

    

2023

    

Change in $

    

Change in %

    

Revenue

$

48,375

$

144,863

$

(96,488)

 

(66.61)

%

Revenue for the year ended December 31, 2024 was $48,375, representing a decrease of $96,488, or 67%, from $144,863 in 2023. The decline was primarily due to two factors: the absence of real estate agent income in 2024, compared to $41,954 in 2023, and because Fernie Castle remained in the design and parliamentary approval phase during 2024, resulting in reduced hotel revenue.

Operating Expenses

The following table summarized the PRC operating entities’ operating expenses for the years ended December 31, 2024 and 2023:

67

    

2024

    

2023

    

Change in US$

    

% Change

 

Operating Expenses

  

  

  

  

 

Selling expenses

$

$

63

$

(63)

(100)

%

Payroll, payroll taxes and others

 

1,792,080

 

572,240

1,219,840

213

%

Professional fees

 

453,846

 

525,625

(71,779)

(14)

%

Depreciation and amortization

 

75,501

 

76,246

(745)

(1)

%

(Recovery) allowance for CECL – trade receivable, net

 

134,960

 

(159,509)

294,469

(185)

%

Other general and administrative

 

381,903

 

454,355

(72,452)

(16)

%

Total operating expenses

$

2,838,290

$

1,469,020

$

1,369,270

93

%

The operating expenses for the year ended December 31, 2024 were $2,838,290, reflecting an increase of $1,369,270, or 93%, compared to $1,469,020 in 2023. The increase in operating expenses was primarily driven by stock-based compensation expenses totaling $1,493,418.

Selling expenses were $nil in 2024, a decrease of $63, or 100%, from $63 in 2023. This decline was due to the absence of sales activities in the PRC market since 2023, resulting from the downturn in the Chinese real estate market, as a result of which the Company has successively shut down all domestic businesses, dissolved all project service teams, and ceased to engage in business activities in the PRC market.

Payroll, payroll taxes, and others were $1,792,080 in 2024, an increase of $1,219,840, or 213%, compared to $572,240 in 2023. The increase in payroll, payroll taxes and others was primarily attributed to stock-based compensation of $1,493,418. On May 31, 2024, the Company issued 1,175,920 Ordinary Shares to 13 employees and officers as part of their 2024 compensation package. The Ordinary Shares were valued at $1.27 each, based on the closing market price of the Ordinary Shares on Nasdaq on May 31, 2024. As a result, $1,493,418 was recognized as payroll, payroll taxes and others for the year ended December 31, 2024.

Professional fees consist of legal, US GAAP audit, consulting, investors relationship and other U.S. SEC filing related fees. Professional fees were $453,846 in 2024, a decrease of $71,779, or 14%, compared to $525,625 in 2023.

Depreciation and amortization expenses totaled $75,501 for the year ended December 31, 2024. This represents a decrease of $745, or 1%, from $76,246 in 2023. As of December 31, 2024, the net fixed assets remaining in China were zero. Currently, the Company does not have any plans to acquire new assets in China.

In 2024, the allowance for CECL on trade receivables was $134,960, compared to a recovery of $159,509 in 2023. As of December 31, 2024, the Company had accounts receivable of $134,960 (RMB 971,135), mainly from one vendor. Due to the downturn in China’s real estate market, management determined that recovery was unlikely and applied a 100% CECL rate to receivables outstanding for over one year in 2024.

In accordance with ASU 2016-13, the Group assesses the risk of accounts receivable in all ages and makes reservation for the risk of accounts receivable in all ages. Following CECL rates were used to calculate current expected credit losses for 2023:

Age of accounts receivable

    

Current

    

31-60 days

    

61-90 days

    

91-180 days

    

181-365 days

    

Over 365 days

 

Historical loss rate

 

0.00

%  

0.00

%  

0.00

%  

0.00

%  

5.00

%  

20.00

%

Adjustment

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

2.53

%  

4.55

%

CECL rate

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

7.53

%  

24.55

%

Other general and administrative expenses totaled $381,903 for the year ended December 31, 2024, representing a decrease of $72,452, or 16%, from $454,355 in 2023. Other general and administrative expenses related to UK operations were $168,883, representing a decrease of $86,650, or 34%, from $255,533 in 2023, which reflected the Company’s cost-control efforts in the UK.

68

Net Income

    

2024

    

2023

    

Change in US$

    

Change in %

Revenue

$

48,375

$

144,863

$

(96,488)

 

(67)

%

Operating expenses

 

2,838,290

 

1,469,020

 

1,369,270

 

93

%

(Loss) income from operations

 

(2,789,915)

 

(1,324,157)

 

(1,465,758)

 

111

%

Interest and other income (expense), net

 

346

 

155,796

 

(155,450)

 

(100)

%

Gain (loss) on sale of asset

 

(1,369)

 

(12)

 

(1,357)

 

*N/A

Gain on deconsolidation

 

14,404

 

 

14,404

*N/A

Loss on valuation of warrants

 

(493,274)

 

 

(493,274)

 

*N/A

Gain (loss) on foreign currency transactions

 

80,603

 

18,762

 

61,841

 

330

%

Total other income and expenses

 

(399,290)

 

174,546

 

(573,836)

 

(329)

%

Loss before income tax

(3,189,205)

(1,149,611)

(2,039,594)

177

%

Provision for income tax

 

 

(10,835)

 

10,835

 

*N/A

Net loss

$

(3,189,205)

$

(1,160,446)

$

(2,028,759)

 

175

%

* N/A, percentage change is not meaningful

Total other expenses were $399,290 in 2024, compared to net other income of $174,546 in 2023, reflecting a change of $573,836. The increase in other expenses was primarily due to a $493,274 loss on the valuation of warrants. The Company accounts for its outstanding warrants as liabilities on the balance sheet. These warrants are measured at fair value upon issuance and are subsequently remeasured at each reporting date, with changes in fair value recognized in the statement of operations. As of December 31, 2024, the fair value of the warrant liabilities was $1,424,932, which is presented as a current liability on the balance sheet.

Our net loss was $3,189,205 in 2024, an increase of $2,028,759, or 175%, compared to a net loss of $1,160,446 in 2023. The increase in our net loss in 2024 mainly resulted from a $96,488, or 67%, decline in revenue, a $1,369,270, or 93%, increase in operating expenses, and a $573,836, or 329%, increase in other expenses, as discussed above.

Comparison of Results of Operations for the Years Ended December 31, 2023 and 2022

Revenue

    

2023

    

2022

    

Change in $ 

    

Change in %

 

Revenue

$

144,863

$

450,634

$

(305,771)

 

(68)

%

The revenue for the year ended December 31, 2023, was $144,863, a decrease of $305,771, or 68%, from $450,634 in 2022. The decrease of the revenue for 2023 was primarily attributed to the shrinking of sales in new residential housing market in the PRC; the real estate agent income in 2023 was $41,954, a decrease of $392,417, or 90%, compared to $434,371 in 2022. The Company is shifting its focus to United Kingdom and other non-PRC markets. As a result, the PRC operating entities acquired no new projects in 2023 and have not acquired any new projects in 2024, as of the date of this report. The Company acquired two new properties in the UK, which started generating income in 2023. Revenue from the UK hotel and related businesses totaled $102,909, marking an increase of $86,646, or 533%, compared to $16,263 in 2022. This significant growth is attributable to the newly acquired properties in the UK. The Company is optimistic about its UK operations and is transforming itself into a hub for artisan exchanges, art shows, and sales. Currently, the Robin Hill Hotel is being redeveloped into an art-focused hotel that will feature a diverse range of artworks and regularly host art exhibitions. These pieces of arts will be available for purchase both in-person and online, thereby enhancing the hotel’s appeal and contributing to increased room rates and additional revenue streams. The art industry represents a new avenue for the Company’s external growth.

Recently, the Company has partnered with a Tianjin-based artist who is skilled in dough sculpture and a recognized inheritor of intangible cultural heritage. His first batch of artworks is on its way to the UK. Additionally, the Company is in negotiations with another artist, a national representative inheritor of Suzhou embroidery. This partnership is expected to soon bring Suzhou embroidery artists into the Company’s fold.

69

To achieve these goals, the Company may need time to build public awareness and secure additional funding. However, there are uncertainties associated with these new ventures, including no guaranteed profitability in the short to medium term and challenges in maintaining sustainable financial sources for long-term support. Furthermore, increasing energy costs, a labor shortage in the UK, and the ongoing conflict in Ukraine could negatively impact the Company’s operations in the region.

Operating Expenses

The following table summarized the PRC operating entities’ operating expenses for the years ended December 31, 2023 and 2022:

    

2023

    

2022

    

Change in US$

    

% Change

 

Operating Expenses

 

  

 

  

 

  

 

  

Selling expenses

$

63

$

10,219

$

(10,156)

 

(99)

%

Payroll, payroll taxes and others

 

572,240

 

1,370,972

 

(798,732)

 

(58)

%

Professional fees

 

525,625

 

555,657

 

(30,032)

 

(5)

%

Depreciation and amortization

 

76,246

 

36,243

 

40,003

 

110

%

(Recovery) allowance for current expected credit losses (“CECL”) – trade receivable, net

 

(159,509)

 

165,464

 

(324,973)

 

(196)

%

Other general and administrative

 

454,355

 

261,610

 

192,745

 

74

%

Total operating expenses

$

1,469,020

$

2,400,165

$

(931,145)

 

(39)

%

The operating expenses for the year ended December 31, 2023 were $1,469,020, a decrease of $931,145, or 39%, from $2,400,165 in 2022. The decline in operating expenses was a direct reflection of the decline in revenue.

Selling expenses were $63 in 2023, a decrease of $10,156, or 99%, from $10,219 in 2022, the PRC operating entities continued to reduce their selling activities in 2023, due to the depressed Chinese real estate market.

Payroll, payroll taxes, and others were $572,240 in 2023, a decrease of $798,732, or 58%, compared to $1,370,972 in 2022. In response to a shrinking market, the PRC operating entities have reduced sales and other staff. On December 31, 2023, the Company had 11 employees, unchanged from 11 on December 31, 2022. Accordingly, the payroll, payroll taxes, and other related employment expenses decreased.

Professional fees consist of legal, US GAAP audit, consulting, investors relationship and other U.S. SEC filing related fees. Professional fees were $525,625 in 2023, a decrease of $30,032, or 5%, compared to $555,657 in 2022. The decrease in the Company’s professional fees reflected the Company’s efforts to control the costs.

Depreciation and amortization expenses totaled $76,246 for the year ended December 31, 2023. This represents an increase of $40,003, or 110%, from $36,243 in 2022. The substantial rise in depreciation expenses was primarily due to the depreciation of real estate properties in the UK. As of December 31, 2023, the net assets remaining in China were approximately $2,000. Currently, the Company does not have any plans to acquire new assets in China. In 2023, the allowance for CECL on trade receivables, net, recorded a recovery of $159,509, compared to an allowance of $165,464 in 2022. This recovery was primarily due to the successful collection of accounts receivable that had previously been written off based on management’s judgment. It is important to note that this recovery is not an accounting adjustment resulting from the adoption of ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”).

The Group implemented this standard at the start of the fiscal year on January 1, 2023. In accordance with ASU 2016-13, the Group assesses the risk of accounts receivable in all ages and makes reservation for the risk of accounts receivable in all ages. Following CECL rates were used to calculate current expected credit losses:

Age of accounts receivable

    

Current

    

31-60 days

    

61-90 days

    

91-180 days

    

181-365 days

    

Over 365 days

 

Historical loss rate

 

0.00

%  

0.00

%  

0.00

%  

0.00

%  

5.00

%  

20.00

%

Adjustment

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

2.53

%  

4.55

%

CECL rate

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

7.53

%  

24.55

%

70

Other general and administrative expenses totaled $454,355 for the year ended December 31, 2023, representing an increase of $192,745, or 74%, from $261,610 in 2022. Expenses related to UK operations were $255,533, representing a significant increase of $147,031, or 136%, from $108,502 in 2022, which reflected the Company’s efforts to strengthen its operations in the UK.

Net Income

    

2023

    

2022

    

Change in US$

    

Change in %

 

Revenue

$

144,863

$

450,634

$

(305,771)

(68)

%

Operating expenses

 

1,469,020

 

2,400,165

(931,145)

(39)

%

(Loss) income from operations

 

(1,324,157)

 

(1,949,531)

625,374

(32)

%

Interest and other income (expense), net

 

155,796

 

(15,604)

171,400

(1,098)

%

Gain (loss) on sale of asset

 

(12)

 

10,954

(10,966)

(100)

%

Loss on deconsolidation

 

 

(240,431)

240,431

(100)

%

Gain (loss) on foreign currency transactions

 

18,762

 

43,548

(24,786)

(57)

%

Total other income and expenses

 

174,546

 

(201,533)

376,079

(187)

%

Income before income tax

(1,149,611)

(2,151,064)

1,001,453

(47)

%

Provision for income tax

(10,835)

(3,020)

(7,815)

259

%

Net income

$

(1,160,446)

$

(2,154,084)

$

993,638

(46)

%

Our net loss was $1,160,446 in 2023, a decrease of $993,638, or 46%, compared to a net loss of $2,154, 084 in 2022. The decrease in our net loss in 2023 mainly resulted from a 68% decrease in revenue and a $931,145, or 39%, decrease in operating expenses discussed above.

Mingda Tianjin closed its branch office located in Suzhou in 2022. This entity was deconsolidated from the Company’s consolidated financial statements. The Company recognized a loss of $0 and $240,431 in its consolidated financial statements dated December 31, 2023 and 2022, respectively.

Taxation

We are not required to file United States Income Tax returns since we have no United States operations.

MDJM was incorporated under the laws of the Cayman Islands. Under the current laws of the Cayman Islands, MDJM is not subject to tax on income or capital gain. Additionally, upon payments of dividends by MDJM to its shareholders, no Cayman Islands withholding tax will be imposed.

MDJH Hong Kong was incorporated under the laws of Hong Kong and is subject to the uniform tax rate of 16.5%. Under Hong Kong tax law, it is exempted from the Hong Kong income tax on its foreign-derived income and there are no withholding taxes in Hong Kong on the remittance of dividends. MDJH Hong Kong did not have significant activities in Hong Kong in 2024, 2023, and 2022.

MD UK, Mansions, and Fernie Castle Culture were incorporated in the UK. The Group’s operation in UK is governed by the income tax laws of the UK. The normal rate of corporation tax is 19% for the financial year beginning April 1, 2022 and have increased to 25% for the financial year beginning April 1, 2023. The UK tax year ends on April 5.

A part of the Group’s revenue was generated through the VIE for the reporting periods, which was subject to PRC income taxes. The Group’s subsidiary in the PRC is subject to a standard tax rate of 25%. At the beginning of 2019, China State Administration of Taxation issued a new income tax abatement policy to small business with income tax less than RMB3 million, number of employees less than 300, and total assets less than RMB50 million for the tax periods from January 1, 2019, to December 31, 2021. According to the new tax abatement policy, the income tax rate was reduced to 5% for small business with income tax less than RMB1 million, and the income tax rate was reduced to 10% for small business with income tax from RMB1 million to RMB3 million. From January 1, 2022 to December 31, 2024, the PRC tax authority kept the same tax abatement police for small businesses. For the years ended December 31, 2024, 2023, and 2022, the Group was qualified to receive above tax abatement.

71

On July 24, 2023, the Political Bureau of the Central Committee of the Communist Party of China emphasized at its meeting the need to continue implementing proactive fiscal policies, optimize, and enhance tax and fee reduction policies to strongly support technological innovation, the development of the real economy, and small and micro enterprises. According to the official Chinese government website, a summary guide on tax reduction and preferential policies has been released. As part of these improvements, the expiring tax and fee preferential policies for small and micro enterprises and individual businesses will be uniformly extended until the end of 2027. Furthermore, the value - added tax reduction and exemption policies for small - scale taxpayers will continue until December 31, 2027. From January 1, 2023, to December 31, 2027, personal income tax will be halved for individual industrial and commercial households with an annual taxable income of up to 2 million yuan. Resource tax (excluding the resource tax on oil and natural gas), urban maintenance and construction tax, property tax, urban land use tax, stamp tax (excluding securities transaction stamp tax), farmland occupation tax, education surcharge, and local education surcharge will be reduced by half for small - scale value - added tax taxpayers, small and micro profit enterprises, and individual industrial and commercial households. Additionally, the policy of reducing the taxable income of small and micro profit enterprises by 25% and applying a corporate income tax rate of 20% will also continue until December 31, 2027.

On the afternoon of March 20, 2024, the State Council Information Office held a routine policy briefing on the Action Plan for Solidly Promoting High - Level Opening to the Outside World and Strengthening the Attraction and Utilization of Foreign Investment. Officials from the National Development and Reform Commission, the Ministry of Commerce, the People’s Bank of China, and the National Immigration Administration briefed on the efforts to promote high - level openness and enhance the attraction and utilization of foreign investment. During the meeting, it was announced that foreign - invested enterprises in western regions and encouraged industries in Hainan Province that meet specific conditions will benefit from a 15% reduction in corporate income tax. Additionally, encouraged foreign - invested industrial projects that require intensive land use will be given priority in land supply. When determining the land transfer price for these projects, it can be set at a rate not lower than 70% of the minimum national industrial land transfer standard corresponding to the land grade in the area.

The provision for income tax for the years ended December 31, 2024, 2023, and 2022 were summarized as follows:

    

2024

    

2023

    

2022

Current

$

$

$

Deferred tax adjustment

 

10,835

3,020

Total income tax

$

$

10,835

$

3,020

Reconciliation of the statutory income tax rate and the Company’s effective income tax rate for the years ended December 31, 2024, 2023, and 2022, respectively, are as follows:

China

    

2024

    

2023

    

2022

 

Hong Kong statutory income tax rate

 

16.50

%

16.50

%

16.50

%

Valuation allowance recognized with respect to the loss in Hong Kong Company

 

(16.50)

%

(16.50)

%

(16.50)

%

PRC statutory income tax rate

 

25.00

%

25.00

%

25.00

%

Effect of income tax exemptions and reliefs in the PRC companies

 

(25.00)

%

(25.00)

%

(25.00)

%

Effect of valuation and deferred tax adjustments

 

0.00

%

(1.65)

%

0.00

%

Effective rate

 

0.00

%

(1.65)

%

0.00

%

United Kingdom

UK statutory income tax rate

19.00

%

19.00

%

19.00

%

Valuation allowance recognized with respect to the loss in UK

(19.00)

%

(19.00)

%

(19.00)

%

Effect of valuation and deferred tax adjustments

 

0.00

%

0.00

%

(1.65)

%

Effective rate

 

0.00

%

0.00

%

(1.65)

%

Impact of Inflation

In recent years, inflation has not had a material impact on our results of operations. According to the National Bureau of Statistics of China, the consumer price index in China increased by 0.2%, 0.2%, and 2.0%, in 2024, 2023, and 2022, respectively. According to the Office for National Statistics, the consumer price index in the UK increased by 3.3%, 6.8%, and 7.9%, in 2024, 2023,

72

and 2022, respectively. Although we have not been materially affected by inflation since our inception, we can provide no assurance that we will not be affected in the future by higher rates of inflation in China or in the UK. If inflation rises, it may materially and adversely affect the PRC operating entities or the UK subsidiaries and our business.

Impact of Foreign Currency Fluctuations

The subsidiaries in the UK maintain their books and records in GBP, while the subsidiaries in China and the VIE maintain their books and records in RMB. Our reporting currency is USD. For consolidation purposes, we generally translate assets and liabilities into USD at exchange rates in effect on the balance sheet date, and income statement items at average exchange rates for the reporting period. Adjustments resulting from the translation of their financial statements are recorded as accumulated other comprehensive income (loss). The foreign currency translation could materially affect our financial condition and results of operations due to the fluctuation of exchange rate. The exchange rates in effect are shown below:

    

December 31,

US Dollar Exchange Rate

2024

2023

2022

2021

2020

At end of the period - RMB

 

7.2993

7.0999

6.8987

6.3524

6.5378

Average rate for the period ended - RMB

7.1957

7.0809

6.7347

6.4491

6.9003

At end of the period – GBP

0.7987

0.7847

0.8315

0.7419

Average rate for the period ended – GBP

 

0.7824

0.8039

0.8121

0.7327

We did not have any foreign currency investments hedged by currency borrowings or other hedging instruments for the years ended December 31, 2024, 2023, and 2022.

B.Liquidity and Capital Resources

Our principal sources of cash were revenue from the PRC operating entities’ agency sales and revenue from hotel and rental management in the UK. Most of our cash resources were used to fund our revenue related expenses, such as salaries and commissions paid to the PRC and the UK operating entities’ sales force, daily administrative expenses, and the maintenance of regional offices.

As of December 31, 2024, we had cash and cash equivalents of $1,826,641, among which $1,141 was foreign currency, which may be used within the PRC. The working capital totaled $317,783.

The following table sets forth a summary of changes in our working capital for the years ended December 31, 2024 and 2023:

Working Capital

    

2024

    

2023

    

Change in $

    

Change in %

 

Total current assets

 

1,944,193

682,509

1,261,684

185

%

Total current liabilities

 

1,626,410

122,037

1,504,373

1,233

%

Working Capital

$

317,783

$

560,472

$

(242,689)

(43)

%

Working capital was $317,783 as of December 31, 2024, representing a decrease of $242,689, or 43%, compared to $560,472 as of December 31, 2023.

Total current assets were $1,944,193 as of December 31, 2024, an increase of $1,261,684, or 185%, from $682,509 as of December 31, 2023. The increase in current assets was primarily driven by a higher cash balance, which resulted from proceeds received through a private placement.

Total current liabilities were $1,626,410 as of December 31, 2024, an increase of $1,504,373, or 1,233%, compared to $122,037 as of December 31, 2023. This significant increase was primarily due to the recognition of Series A warrant liabilities. The Company accounts for its outstanding warrants as liabilities on the balance sheet due to their derivative characteristics. These warrants are initially measured at fair value upon issuance and are subsequently remeasured at each reporting date, with changes in fair value recognized in the statement of operations. As of December 31, 2024, the fair value of the warrant liabilities was $1,424,932, which is presented as a current liability on the balance sheet.

73

The warrant liabilities are non-cash accounting liabilities and do not represent obligations that will require the use of the Company’s cash resources. The decrease in working capital was primarily attributable to the recognition of these non-cash warrant liabilities.

Management believes that the Company’s current cash position, together with other components of working capital, will be sufficient to support operations and meet obligations as they become due over the next 12 months from the issuance date of this annual report, assuming the successful execution of our business plans.

Under applicable PRC regulations, foreign-invested enterprises in China may pay dividends only out of their accumulated profits, if any, determined in accordance with PRC accounting standards and regulations. In addition, a foreign invested enterprise in China is required to set aside at least 10% of its after-tax profit based on PRC accounting standards each year to its general reserves until the cumulative amount of such reserves reach 50% of its registered capital. These reserves are not distributable as cash dividends. As of December 31, 2024, our VIE’s statutory reserve amounted to $327,140, which was approximately 21% of Mingda Tianjin’s registered capital.

Cash Flows for the Year ended December 31, 2024, Compared to the Year Ended December 31, 2023

Because the exchange rate conversion is different for the consolidated balance sheets and the consolidated statements of cash flows, the changes in assets and liabilities reflected on the consolidated statements of cash flows are not necessarily identical with the comparable changes reflected on the consolidated balance sheets.

Comparison of cash flows results for the years ended December 31, 2024 and 2023 are summarized as follows:

    

    

    

Changes

2024

2023

(decreased) / increased

Net cash (used in) operating activities

$

(1,060,717)

$

(599,365)

$

(461,352)

Net cash (used in) investing activities

 

(35,748)

(38,784)

3,036

Net cash (used in) provided by financing activities

 

2,426,460

(363,089)

2,789,549

Effect of changes of foreign exchange rate

 

(6,666)

71,585

(78,251)

Net decrease in cash and cash equivalents

$

1,323,329

$

(929,653)

$

2,252,982

Operating activities

Net cash used in operating activities for the year ended December 31, 2024 was $1,060,717. This consisted of a net loss of $3,189,205, noncash positive adjustments of $2,103,515, and a net positive adjustment in operating assets and liabilities of $24,973. The positive adjustments included: a $9,374 decrease in accounts receivable, a $2,536 decrease in other receivable, an increase in accounts payable and accrued expenses of $113,976, an increase in VAT and other tax payable of $4,424, and an increase in related party payable of $3,444. The negative adjustments included: a $ 107,295 increase in prepaid expenses and a $1,486 decrease in deferred income.

Net cash used in operating activities for the year ended December 31, 2023 was $(599,365), consisting of a net loss of $1,160,446, noncash negative adjustments of $177,091, and a net positive adjustment in our operating assets and liabilities of $738,172. The positive adjustments included: a decrease in accounts receivable of $935,537, resulting from the collection of past due of accounts receivable and reduced sales in 2023, a $15,726 decrease in prepaid expenses, and an increase in deferred income of $1,847. The negative adjustments included: a $2,051 increase in other receivable, a $207,250 decrease in accounts payable and accrued expenses, majorly payroll and bonus payable, and a $5,637 decrease in VAT and other tax payable.

Investing activities

The purchase of property and equipment, including vehicle, office equipment, and software, was $35,748 and $106,544 for the years ended December 31, 2024 and 2023, respectively.

On May 14, 2024, the Company issued 23,360 Ordinary Shares to a third-party consultant as consideration for signing a service contract for the Ancient Eastern Garden project at Fernie Castle in Scotland, UK. The shares were valued at $1.06 per share, based on

74

the closing market price of the Ordinary Shares on Nasdaq on May 14, 2024. As a result, $24,761 was recognized as construction in progress.

On August 26, 2024, the Company issued 23,360 Ordinary Shares to another third-party consultant as consideration for signing a service contract for the Ancient Eastern Garden project at Fernie Castle in Scotland, UK. The shares were valued at $1.12 per share, based on the closing market price of the Ordinary Shares on Nasdaq on August 26, 2024. As a result, $26,164 was recognized as construction in progress,

The Group received $nil and $1,384 proceeds from the disposal of partial assets located in the PRC in 2024 and 2023, respectively. The Group received repayment of $nil and $66,376 from a loan receivable for the years ended December 31, 2024 and 2023, respectively.

Financing activities

On September 18, 2024, the Company completed a private placement with several investors, issuing a total of 2,722,224 units at an offering price of $0.90 per unit, for gross proceeds of $2,450,002. After deducting private placement costs of $256,500, the Company received net cash proceeds of $2,193,502. In addition, the Company received $232,958 from the exercise of Series A and Series B warrants, which were issued as part of the private placement.

From October 31, 2024 to November 7, 2024, the investors fully exercised their Series B warrants, resulting in the issuance of a total of 8,557,554 Ordinary Shares by the Company. Of the total Series B warrants exercised, 6,861,114 units of Series B warrants were determined by the floor price of $0.216 per share, while 1,696,440 units were determined by a price of 90% of the lowest trading price of the Ordinary Shares over the preceding ten-day period, which was slightly higher than the floor price. As the Series B warrants are designed for anti-dilution protection, the exercise price was $0.001 per unit. Accordingly, the Company received $8,558 in cash, representing the aggregate par value of the shares issued.

The exercise price of Series A Warrants was adjusted downward from the original $1.35 per share to $0.216 per share following the exercise of the Series B Warrants. Consequently, the total number of Series A Warrants increased from 2,722,224 to 17,013,901. Between November 7, 2024, and December 18, 2024, four investors exercised a total of 1,038,889 Series A Warrants, generating cash proceeds of $224,400 for the Company. As of December 31, 2024, 15,975,012 Series A Warrants remained outstanding, with a fair value of $1,424,932 recorded as a current liability.

For the year ended December 31, 2023, the Company repaid short term loans in the amount of $363,089.

Cash Flows for the Year ended December 31, 2023, Compared to the Year Ended December 31, 2022

Because the exchange rate conversion is different for the consolidated balance sheets and the consolidated statements of cash flows, the changes in assets and liabilities reflected on the consolidated statements of cash flows are not necessarily identical with the comparable changes reflected on the consolidated balance sheets.

Comparison of cash flows results for the years ended December 31, 2023 and 2022 are summarized as follows:

    

    

    

Changes

2023

2022

(decreased) / increased

Net cash (used in) operating activities

$

(599,365)

$

(1,587,117)

$

987,752

Net cash (used in) investing activities

 

(38,784)

(3,109,449)

3,070,665

Net cash (used in) provided by financing activities

 

(363,089)

381,754

(744,843)

Effect of changes of foreign exchange rate

 

71,585

4,288

67,297

Net decrease in cash and cash equivalents

$

(929,653)

$

(4,310,524)

$

3,380,871

75

Operating activities

Net cash used in operating activities for the year ended December 31, 2023 was $(599,365), consisting of a net loss of $1,160,446, noncash negative adjustments of $177,091, and a net positive adjustment in our operating assets and liabilities of $738,172. The positive adjustments included: a decrease in accounts receivable of $935,537, resulting from the collection of past due of accounts receivable and reduced sales in 2023, a $15,726 decrease in prepaid expenses, and an increase in deferred income of $1,847. The negative adjustments included: a $2,051 increase in other receivable, a $207,250 decrease in accounts payable and accrued expenses, majorly payroll and bonus payable, and a $5,637 decrease in VAT and other tax payable.

Net cash used in operating activities for the year ended December 31, 2022 was $1,587,117, consisting of a net loss of $2,154,084, noncash positive adjustments of $411,897, and a net positive adjustment in our operating assets and liabilities of $155,070. The positive adjustments included: a decrease in accounts receivable of $815,839, resulting from the collection of past due of accounts receivable and reduced sales in 2022, and a $5,914 decrease in prepaid expenses. The negative adjustments included: a $2,788 increase in other receivable, a $537,442 decrease in accounts payable and accrued expenses, majorly payroll and bonus payable, a $125,453 decrease in VAT and other tax payable, and a $1,000 decrease in deferred income.

Investing activities

The purchase of property and equipment, including vehicle, office equipment, and software, was $106,544 and $3,140,798 for the years ended December 31, 2023 and 2022, respectively.

The Group received $1,384 and $30,607 proceeds from the disposal of partial assets located in the PRC in 2023 and 2022, respectively. The Group received repayment of $66,376 and $742 from a loan receivable for the years ended December 31, 2023 and 2022, respectively.

Financing activities

Mingda Tianjin borrowed a $148,485 (RMB1,000,000 at the 2022 average exchange rate) short-term loan from the China Construction Bank and $233,269 (RMB1,571,000 at the 2022 average exchange rate) from an unrelated individual as working capital in 2022. The Company repaid short-term loans in full in 2023.

Capital Expenditures

We incurred capital expenditures of $35,748, $106,544, and $3,140,798 for the years ended December 31, 2024, 2023, and 2022, respectively. The capital expenditures in 2024 were primarily related to our UK operations, for the improvements and renovations of real properties. The capital expenditures in 2023 were primarily related to the building fixtures, facilities, landscaping, and improvement. The 2022 expenditures were primarily related to real properties purchased in the UK.

Contractual Obligations

As of December 31, 2024, the Company had 15,975,012 Series A warrants outstanding, which were issued in connection with the private placement completed on September 18, 2024. The Company classifies these outstanding warrants as liabilities on the balance sheet due to their derivative characteristics. The warrants are initially measured at fair value upon issuance and are subsequently remeasured at each reporting date, with changes in fair value recognized in the statement of operations. As of December 31, 2024, the fair value of the warrant liabilities was $1,424,932, which is presented as a current liability on the balance sheet. The Series A warrants are set to expire on March 18, 2028.

Lease Commitments

The PRC operating entities had one long-term lease, which became effective on January 1, 2019, and which expired on December 31, 2023. The Group adopted new accounting standard ASC 842 effective January 1, 2019. The Group used 4.35%, the Chinese bank long-term lending annual rate for a typical five-year lease as an incremental borrowing rate, in determining the present value of future lease payments. The same rate was used as the discount rate to measure the lease liability on January 1, 2019, the date of adoption. At initial measurement, the Group recorded a non-cash ROU asset of $479,744 (RMB3,342,278 translated on December

76

31, 2019 exchange rate, and a noncash lease liability of $479,744 (RMB3,342,278 translated on December 31, 2019). On May 31, 2022, the Group terminated the lease agreement with landlord. There was no penalty related to the termination of the lease.

C.Research and Development, Patents and Licenses, etc.

Research and Development

For the years ended December 31, 2024, 2023, and 2022, the PRC operating entities did not spend funds on research and development.

Intellectual Property

The PRC operating entities have registered the trademark “Mingda Jiahe” in China. The “Mingda Jiahe” brand, associated with a well-recognized, integrated real estate services company in the local markets that it operates, and other intellectual property rights contribute to the PRC operating entities’ competitive advantage in the real estate services industry in the PRC.

The PRC operating entities have registered the domain name, mdjhchina.com, with the China Internet Network Information Center. Neither we nor the PRC operating entities hold any copyright registration in China. The PRC operating entities have obtained a software copyright certificate covering their office OA system, which provides enhanced intellectual property protection under PRC laws.

While we cannot assure you that the PRC operating entities’ efforts will deter others from misappropriating their intellectual property rights, they will continue to create and protect their intellectual property rights in order to maintain their competitive position.

D.Trend Information

Starting in 2021, the tightening up of regulation policies on Chinese real estate market had direct negative impact on the PRC operating entities’ operations. The PRC operating entities have been gradually shrinking their business activities in the Chinese real estate market. There was no real estate agent income in 2024. Real estate agent income declined by 89.85% in 2023 compared to 2022, and by 89.71% in 2022 compared to 2021. Instead, the Group will focus on the opportunity globally in the future. Our UK subsidiaries commenced their business in 2021. Revenue from UK was $48,375 in 2024, a decrease of $54,534, or 53%, compared to $102,909 in 2023.

Factors Affecting Our Results of Operations

Our operating results through the PRC operating entities have been subject to general conditions typically affecting the real estate services industry, including changes in governmental policies and laws affecting real estate and real estate financing, uneven economic growth and development across different regions of China, supply of and demand for housing and other types of property in local markets, entry barriers and competition from other real estate services companies, and increases in operating costs and expenses due to inflation and other factors. Our operating results have been more directly affected by company-specific factors, including the PRC operating entities revenue growth and ability to effectively manage their operating costs and expenses.

Our operating results through the UK subsidiaries are subject to general conditions typically affecting the real estate services industry, including changes in governmental policies and laws affecting real estate and real estate financing, uneven economic growth and development across different regions of the UK, supply of and demand for housing and other types of property in local markets, entry barriers and competition from other real estate services companies, and increases in operating costs and expenses due to inflation and other factors. Unfavorable changes in any of these general conditions could negatively affect the UK subsidiaries; the number of customers visiting the hotels and other properties managed by them and otherwise adversely affect their results of operations. Our operating results are more directly affected by company-specific factors, including the UK subsidiaries’ revenue growth and ability to effectively manage their operating costs and expenses.

77

Impact of COVID-19 Pandemic

The spread of COVID-19 caused business disruptions beginning in January 2020, including the closure of the majority of businesses in mainland China. Between March and December 2022, many cities in China employed strict lock-down policies in response to resurgences of the COVID-19 pandemic and consumer demand declined in China, which, together with constant regulation of the real estate market by the central and local governments, negatively impacted both the supply and demand for real estate, causing the real estate market in China to decline in 2022. As a result, our revenue decreased by 90% during the year ended December 31, 2022, as compared with the same period in 2021. The general impact of the pandemic on the Chinese economy implicates potential larger-scale effects on the PRC operating entities’ industry and business. To mitigate the adverse impacts of the COVID-19 pandemic and the decline in consumer demand in China, the PRC operating entities had been reducing their operations in China since 2021 and we have expanded into the European markets by establishing subsidiaries in the UK and Germany and acquiring Fernie Castle and the Robin Hill Property. See “Item 4. Information on the Company—B. Business Overview—Overview.” During the year ended December 31, 2024, due to the lifting of China’s lock-down policies and the PRC operating entities’ continuous down-scaling of their operations in China, the COVID-19 pandemic did not have a material impact on our business operations and financial results.

Economic and Political Risks

Our current operations are conducted through the UK subsidiaries in the UK. Accordingly, our business, financial conditions, and results are influenced by political, economic, and legal environment of the UK.

Our results may be affected by changes in the political and social conditions in the UK, and by changes in governmental policies with respect to laws and regulations, industry production regulations and guidance, anti-inflationary measures, currency conversions, remittances abroad, and rates and methods of taxation, among other things.

E.Critical Accounting Estimates

Basis of Consolidation

The Company’s consolidated financial statements and related notes have been prepared in accordance with U.S. GAAP and pursuant to the rules and regulations of the SEC.

The accompanying consolidated financial statements include the financial statements of the Company, its subsidiaries, the VIE, and the branch offices of the VIE. All significant inter-company accounts and transactions have been eliminated on consolidation.

The Group evaluates each of its interests in private companies to determine whether or not the investee is a VIE and, if so, whether the Group is the primary beneficiary of such VIE. In determining whether the Group is the primary beneficiary, the Group considers if the Group (i) has power to direct the activities that most significantly affects the economic performance of the VIE, and (ii) receives the economic benefits of the VIE that could be significant to the VIE. If deemed the primary beneficiary, the Group consolidates the VIE.

Use of Estimates

The preparation of these consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect 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 revenue and expenses during the reporting period. Actual results could differ from such estimates. Significant accounting estimates reflected in the Group’s financial statements include useful lives and valuation of long-lived assets, allowance for doubtful accounts, assumptions related to the consolidation of entities in which the Group holds variable interests, valuation allowance on deferred tax, valuation on stock based compensation and valuation on derivative liabilities.

78

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; and

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 carrying amounts reported in the accompanying consolidated balance sheets for cash and cash equivalents, accounts receivable, other receivables, prepaid expenses, prepaid income tax, deferred tax assets, accounts payable and accrued liabilities, income tax payable, and other taxes payable approximate their fair value based on the short-term maturity of these instruments.

Cash, Cash Equivalents, and Restricted Cash

Cash and cash equivalents include cash on hand and all highly liquid investments with an original maturity of three months or less.

The Group maintains cash and cash equivalents with various commercial banks in the UK. Cash held in the UK is denominated in British pound sterling and is freely transferable out of the UK.

The Group maintains cash and cash equivalents with various commercial banks within the PRC. The Company has not experienced any losses in the bank accounts and believes it is not exposed to any risks on its cash held in PRC banks. Cash in PRC denominated in RMB may not be freely transferable to out of the PRC because of exchange control regulations or other reasons. Such restricted cash amounted $193, $65, and $74,320 as of December 31, 2024, 2023, and 2022, respectively.

Property and Equipment, Net

Property and equipment are carried at cost, less accumulated depreciation. Costs include any incremental costs that are directly attributable to the construction or acquisition of the item of property and equipment. Maintenance and repairs are expensed as incurred, while major maintenance and remodeling costs are capitalized if they extend the useful life of the asset. Depreciation is computed using the straight-line method over the estimated useful lives.

When property and equipment are sold or otherwise disposed of, the cost and related accumulated depreciation are eliminated from the accounts and any resulting gain or loss is recognized in the results of operations.

    

Estimated Useful

Classification

    

Life

Buildings

50 years

Building fixtures and furniture

    

4 to 10 years

Office Equipment and Fixtures

 

3 to 5 years

Software

 

2 or 10 years

Vehicles

 

4 or 5 years

79

Revenue Recognition

The Group adopted ASC 606, Revenue from Contracts with Customers (“ASC 606”). The Group determines revenue recognition through the following five steps: (1), identification of the contract, or contracts, with a customer, (2), identification of the performance obligations in the contract, (3), determination of the transaction price, (4), allocation of the transaction price to the performance obligations in the contract; and (5), recognition of revenue when, or as, we satisfy a performance obligation.

The PRC operating entities’ service contracts typically included the terms of parties, services to be provided, service covered period, details of service fee calculation, and terms or conditions when services were to be paid. The performance obligation of the PRC operating entities was clearly defined as to sale of real properties specified in the contracts. The performance obligation was satisfied when at the point of closing of the sales contract with each property buyer was completed and, when the developer received the proceeds from the sales (cash and/or bank loans). The commission fee was determined based on the total value of property sold multiplied by the commission rate agreed upon in the contracts. The commission rates varied among developers. The payment terms also varied with certain developers dividing the contracts into several phases and making payment when a phase had been completed. These variable considerations did not change the calculation of commission fees. The transaction price was determined based on the commission rate and properties sold.

Prior to 2024, the Group’s major revenue was generated by commission fees from selling real estate properties by the PRC operating entities. Commission revenue from property brokerage was recognized when: (i) the PRC operating entities completed their performance obligation to sell properties per contract, (ii) the property developer and the buyer completed a property sales transaction and the developer received full or partial amount of proceeds from the buyer or full payment from the banker if mortgaged, and (iii) the property developer granted confirmation to the PRC operating entities to issue an invoice per contract. The Group recognizes revenue net of value added taxes (“VAT”).

The Group did not handle any monetary transactions nor act as an escrow intermediary between the developers and the buyers. Certain sales contracts allowed developers to withhold certain percentage of the total commission for a certain period as a risk fund to cover potential damages caused by sales activities of the PRC operating entities. In these circumstances, the PRC operating entities would not determine that its performance obligations had been fulfilled until the withholding period had passed. Since the amount being withheld was the risk of loss from the sales transaction, the Group recorded the amount withheld by developers as deferred income and would recognize the income when the withholding period had passed, and the amount withheld was confirmed by the developers.

The Group engages in the business of managing rental property via its UK subsidiary Mansions commenced in August 2021. Mansions receives a one-time referral fee from tenants, based on a certain percentage of total leased value of lease agreement. The Group recognizes the revenue, when: a) the lease agreement is effective and b) the tenant made its first payment. Mansions also provides management services to tenants and collects service fees. Management service fees are recognized on a monthly basis. The prepayment of monthly service fee is recorded as deferred income.

The Group engages in the hotel business through its UK subsidiaries, which began operations in May 2023. Revenue from hotel operations is recognized in accordance with ASC 606. Revenue is recognized when control of goods and services is transferred to the customer, typically at the point in time when the customer consumes or utilizes the services provided by the Group’s hotels. The Group’s revenue streams from hotel operations primarily consist of room sales, food and beverage services, event space rentals, and other ancillary services. The revenue recognition for these streams is as follows:

1.

Room Sales: Revenue from room sales is recognized over the duration of the customer’s stay, as control of the lodging service is transferred to the customer during the stay. Revenue is allocated to each night’s stay based on the agreed-upon room rate.

2.

Food and Beverage Services: Revenue from food and beverage services is recognized at the point in time when the food and beverages are served to the customer. Revenue is based on menu prices and is recognized as the customer consumes the items.

3.

Event Space Rentals: Revenue from event space rentals is recognized at the point in time when the event space is made available to the customer for the event. Revenue is recognized based on the agreed-upon rental fee for the space.

4.

Ancillary Services: Revenue from other ancillary services, such as parking and recreational facilities, is recognized at the point in time when the service is provided to the customer.

80

The transaction price for each contract is determined based on the consideration agreed upon with the customer. If contracts include multiple performance obligations, the transaction price is allocated to each performance obligation based on their relative standalone selling prices.

Segment Information

The Group uses “the management approach” in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Group’s chief operating decision maker for making operating decisions and assessing performance as the source for determining the Group’s reportable segments. All of the Group’s operations are considered by the chief operating decision maker to be aggregated in one reportable operating segment.

The Group’s major source of income was real estate agent commissions before December 31, 2022. Revenue from real estate agent income accounted for 0%, 29%, and 96%, of the Group’s total consolidated revenue for the years ended December 31, 2024, 2023, and 2022, respectively. Geographically, revenue was primarily generated in the PRC market before December 31, 2022. Revenue generated in the PRC accounted for 0%, 29%, and 96% of the Group’s total consolidated revenue for the years ended December 31, 2024, 2023 and 2022, respectively.

The Group’s major income source was the hotel and rental management business after December 31, 2022. Revenue from the hotel and rental management business accounted for 100% and 71% of the Group’s total consolidated revenue for the years ended December 31, 2024 and 2023, respectively.

Geographically, revenue was primarily generated in the UK market after December 31, 2022. Revenue generated in the UK accounted for 100% and 71% of the Group’s total consolidated revenue for the years ended December 31, 2024 and 2023, respectively. The value of the Group’s assets located in the UK has increased since 2021. The value of the assets located in the UK accounted for 100%, 95%, and 79% of the Group’s total consolidated assets as of December 31, 2024, 2023, and 2022, respectively.

Lease

ASC 842 requires the Group to determine whether a contract is a lease or contains a lease at the inception of the contract, considering all relevant facts and circumstances. A contract is a lease or contains a lease if the contract conveys the right to control the use of identified property, plant, or equipment for a period of time in exchange for consideration.

A lease is classified as a finance lease when the lease meets any of the following criteria: (i) the lease transfers ownership of the underlying asset to the lessee by the end of the lease term, (ii) the lease grants the lessee an option to purchase the underlying asset that the lessee is reasonably certain to exercise, (iii) the lease term is for the major part of the remaining economic life of the underlying asset, (iv) the present value of the sum of the lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all (90% or more) of the fair value of the underlying asset, or (v) the underlying asset is of such a specialized nature that it is expected to have no alternative use to the lessor at the end of the lease term. A lease not classified as a finance lease is classified as an operating lease.

A lessee should recognize in the balance sheet a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. When measuring assets and liabilities arising from a lease, a lessee should include payments to be made in optional periods only if the lessee is reasonably certain to exercise its option to extend the lease or not exercise an option to terminate the lease. Similarly, optional payments to purchase the underlying asset should be included in the measurement of lease assets and lease liabilities only if the lessee is reasonably certain to exercise that purchase option.

The Group elected not to recognize on the balance sheet leases with terms of 12 months or less. The Group typically only includes the initial lease term in its assessment of a lease arrangement. Options to extend a lease are not included in the Group’s assessment unless there is reasonable certainty that the Group will renew.

Business Tax and Value Added Tax (“VAT”)

The PRC government implemented a VAT reform pilot program, which replaced the business tax with VAT. Since May 2016, the changes from business tax to VAT have been expanded to all other service sectors which used to be subject to business tax. The

81

VAT rate applicable to subsidiaries and consolidated VIE of the Company is 6%. The Company accrues VAT payable when revenue is recognized.

The UK government charges VAT on business services and commission. The standard VAT rate is 20%. All income of Mansions in UK will be subject to VAT. The Company accrues VAT payable when revenue is recognized.

Deferred Offering Costs

Deferred offering costs consist principally of all direct offering costs incurred by the Company, such as underwriting, legal, accounting, consulting, printing, and other registration related costs in connection with the initial public offering (“IPO”) of the Company’s ordinary shares. Such costs are deferred until the closing of the offering, at which time the deferred costs are offset against the offering proceeds. In the event the offering is unsuccessful or aborted, the costs will be expensed.

Marketing and Advertising Expenses

Marketing and advertising expenses consist primarily of marketing planning fees and advertisements expenses used for targeted property sales. The Group expenses all marketing and advertising costs as incurred and records these costs within “Selling expenses” on the consolidated statements of operations when incurred. The Group incurred no such expenses for the years ended December 31, 2024, 2023, and 2022, respectively.

Income Taxes

The PRC operating entities’ operation in China was governed by the income tax laws of the PRC. The Chinese Corporate Income Tax applies to all companies in China, foreign owned and Chinese owned. It is levied on company profits at a rate of 25%.

The UK subsidiaries’ operation in UK is governed by the income tax laws of the UK. The normal rate of corporation tax is 19% for the financial year beginning April 1, 2022. From 1 April 2023, the main rate of corporation tax increased from 19% to 25%, and a new 19% small profits rate of corporation tax was introduced for companies whose profits do not exceed 50,000 pounds sterling (GBP).

Deferred income taxes are recognized for temporary differences between the tax basis of assets and liabilities, and their reported amounts in the financial statements, net operating loss carry forwards and credits by applying enacted statutory tax rates applicable to future years when the reported amounts of the asset or liability are expected to be recovered or settled, respectively. Deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities.

The Group only recognizes tax liabilities related to uncertain tax positions when such positions are more likely than not of being sustained upon examination. For such positions, the Group recognizes the largest amount of tax liabilities that is more than fifty percent likely of being sustained upon the ultimate settlement of such uncertain position. There were no such tax liabilities recognized in the accompanying consolidated financial statements. The Group records interest and penalties as a component of income tax expense. There were no such interest and penalties for the years ended December 31, 2024, 2023, and 2022.

82

Non-Controlling Interest

Noncontrolling interest is classified as a separate line item in the equity section and disclosures in the Company’s consolidated financial statements have distinguished the interest of the Company from the interest of the noncontrolling interest holder. Mansions was 49% owned by two unrelated parties as of December 31, 2021. On May 20, 2022, the Company acquired the 49% equity interests owned by the two unrelated parties.

Per Share Amounts

The Company computes per share amounts in accordance with ASC Topic 260 “Earnings per Share” (EPS), which requires presentation of basic and diluted EPS. Basic EPS is computed by dividing the net income (loss) available to holders of ordinary shares by the weighted-average number of ordinary shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue ordinary shares were exercised or converted into ordinary shares or resulted in the issuance of ordinary shares that then shared in the earnings of the Company, if any. This is computed by dividing net earnings by the combination of dilutive ordinary share equivalents.

As of December 31, 2022, the Company had a total of 126,082 units of underwriter’s warrants outstanding, exercisable at a price of $6.25 per warrant. The closing price of the Company’s Ordinary Shares was $1.51 as of December 31, 2022. Since the exercise price of the warrants exceeded the share price, the warrants had no dilutive impact. The Company incurred net losses for the year ended December 31, 2022. Consequently, all potentially dilutive securities were excluded from the computation of diluted shares outstanding, as they would have had an anti-dilutive effect. The underwriter’s warrants expired on November 13, 2023.

As of December 31, 2024, the Company had a total of 15,975,012 units of Series A warrants outstanding, exercisable at a price of $0.216 per warrant. The closing price of the Company’s Ordinary Shares was $0.20 as of December 31, 2024. Since the exercise price of the warrants exceeded the share price, the warrants had no dilutive impact. In addition, the Company incurred net losses for the year ended December 31, 2024. Consequently, all potentially dilutive securities were excluded from the computation of diluted shares outstanding, as they would have had an anti-dilutive effect. The Series A warrants are set to expire on March 18, 2027.

    

2024

    

2023

    

2022

Numerator for earnings per share:

 

  

 

  

 

  

Net income (loss) attributable to the Company’s ordinary shareholders

$

(3,189,205)

$

(1,160,446)

$

(2,154,084)

Denominator for basic and diluted earnings per share:

 

 

 

Basic and weighted average ordinary shares

 

14,688,872

 

11,675,216

 

11,675,216

Per share amount

 

 

 

Per share - basic and diluted

$

(0.22)

$

(0.10)

$

(0.18)

Comprehensive Income

The Company follows ASC 220-10, “Reporting Comprehensive Income,” which requires the reporting of comprehensive income in addition to net income. Comprehensive income is a more inclusive financial reporting methodology that includes disclosure of information that historically has not been recognized in the calculation of net income. Comprehensive income generally represents all changes in shareholders’ equity during the period except those resulting from investments by, or distributions to shareholders.

Foreign Currency Translation

The Company’s principal operations are based in the UK, and, before the fiscal year ended December 31, 2024, also in the PRC. Its financial position and operational results are determined by using GBP as functional currencies, and by using RMB, before the fiscal year ended December 31, 2024. However, the consolidated financial statements are presented in U.S. Dollars. Foreign currency-denominated results of operations and cash flows are translated at the average exchange rate during the reporting period. Assets and liabilities in foreign currencies are translated at the exchange rate in effect at the balance sheet date, while equity in the functional currency is translated at the historical rate of exchange at the time of capital contribution. Consequently, amounts reported on the consolidated statements of cash flows may not align precisely with changes in corresponding balances on the consolidated balance sheets. Translation adjustments resulting from period-to-period exchange rate fluctuations are included as a separate component of accumulated other comprehensive income (loss) in the consolidated balance sheets and statements of changes in shareholders’ equity.

83

Foreign currency transactions are translated into the functional currency at the exchange rates prevailing on the transaction dates. Any resulting gains or losses are recognized in the results of operations as they occur. For the fiscal years ended December 31, 2024, 2023 and 2022, transaction gains of $80,603, $18,762, and $43,548, respectively, were recorded in the consolidated statements of operations and comprehensive income (loss).

The following table outlines the currency exchange rates used in the consolidated financial statements:

    

December 31,

    

December 31,

    

December 31,

    

2024

    

2023

    

2022

1 US$ = RMB

At end of the period - RMB

 

7.2993

 

7.0999

 

6.8987

Average rate for the period ended - RMB

 

7.1957

 

7.0809

 

6.7347

1 US$ = GBP

At end of the period - GBP

 

0.7987

 

0.7847

 

0.8315

Average rate for the period ended - GBP

 

0.7824

 

0.8039

 

0.8121

Concentration Risk

The Company’s subsidiary in the UK has bank accounts in the UK. Customer deposits held by banks, building societies and credit unions (including in Northern Ireland) in UK establishments that are authorized by the Prudential Regulation Authority (PRA) are protected by the Financial Services Compensation Scheme (FSCS) up to GBP85,000, which was approximately $106,000. The Company’s total unprotected cash in bank amounted to approximately $1,701,000 and $368,000, as of December 31, 2024 and 2023, respectively. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks on its cash in bank accounts.

Deconsolidation

In accordance with ASC 810-40, deconsolidation of a subsidiary occurs when: (a) some or all of the ownership interests of the subsidiary are sold resulting in the loss of a controlling financial interest; (b) a contractual agreement granting control of the subsidiary expires; (c) the subsidiary issues its shares to outsiders reducing the parent’s ownership interest resulting in the loss of a controlling financial interest; or (d) the subsidiary becomes subject to the control of a government, court, administrator or regulator.

The parent should recognize a gain or loss measured as the difference between: (a) the aggregate of: (i) the fair value of any consideration received, (ii) the fair value of any retained non-controlling interest, and (iii) the carrying amount of any non-controlling interest at the date the subsidiary is deconsolidated; and (b) the carrying amount of the subsidiary’s assets and liabilities.

A subsidiary should be deconsolidated from the date a controlling financial interest is lost and should also consider the equity components included in the non-controlling interest and the amounts previously recognized in accumulated other comprehensive income (loss), i.e., the foreign currency translation adjustment.

Recently Adopted Accounting Pronouncements

In December 2019, the FASB issued Accounting Standards Update 2019-12-Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU summarizes the FASB’s recently issued Accounting Standards Update (ASU) No. 2019-12, simplifying the Accounting for Income Taxes. The ASU enhances and simplifies various aspects of the income tax accounting guidance in ASC 740. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The adoption of this ASU had no material impact on our consolidated financial statements.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”), which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2019, excluding entities eligible to be smaller reporting company. For all other entities, the requirements are effective for fiscal years beginning after December 15, 2022, including interim periods within

84

those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. ASU 2016-13 has been amended by ASU 2019-04, ASU 2019-05, and ASU 2019-11. For entities that have not yet adopted ASU No. 2016-13, the effective dates and transition methodology for ASU 2019-04, ASU 2019-05, and ASU 2019-11 are the same as the effective dates and transition methodology in ASU 2016-13. The Group adopted this standard for the year beginning January 1, 2023. The adoption of this standard had no material impact on the Group’s consolidated financial statements.

Recently Issued Accounting Pronouncements

The Group considers the applicability and impact of all ASUs. The ASUs not listed below were assessed and determined to be either not applicable or are expected to have a minimal impact on the Group’s consolidated financial position and/or results of operations.

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. The Group does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its consolidated financial condition, results of operations, cash flows, or disclosures.

On November 4, 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE), which requires disaggregated disclosure of income statement expenses for public business entities. The DISE does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. DISE is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods within annual reporting periods beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. The adoption of this standard will have no material impact on the Group’s consolidated financial statements.

Item 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

A.Directors and Senior Management

The following table sets forth information regarding our directors and executive officers as of the date of this annual report. The business address of all of our directors and executive officers is Fernie Castle, Letham, Cupar, Fife, KY15 7RU, United Kingdom.

Name

    

Age

    

Position(s)

Siping Xu

47

Chief Executive Officer, Chairman, and Director

Mengnan Wang

45

Chief Financial Officer

Yuan Gong

52

Director

Zhenlei Hu

53

Independent Director

Liding Sun

53

Independent Director

Wei Guan

55

Independent Director

The following is a brief biography of each of our executive officers and directors:

Mr. Siping Xu has been our Chief Executive Officer and Chairman of the Board since January 26, 2018. Mr. Xu has served as Mingda Tianjin’s Chairman of the Board since September 2015, as the general manager of Mingda Tianjin from September 2002 to August 2015, as a director of MD UK since October 2020, as a director of MD Japan since January 2022, and a director of MD German since February 2022. From May 1998 to December 2000, Mr. Xu worked in the Finance Department of Tianjin Tenglong Real Estate Co., Ltd. From January 2001 to August 2002, Mr. Xu served as the development manager for Tianjin Jiezuo Real Estate Co., Ltd. Mr. Xu holds a bachelor’s degree in accounting and computer management from Tianjin University, and a Master of Business Administration degree in International Business Management from IPAG Business School.

Mr. Mengnan Wang has been our Chief Financial Officer since January 26, 2018, and the Chief Financial Officer and Chairman of the Supervisory Board of Mingda Tianjin since September 2015. Mr. Wang also served as a director of MD UK since October 2020, a director of MD Japan since January 2022, and a director of MD German since February 2022. From September 2002 to September 2015, Mr. Wang served as the Manager of Finance for Mingda Tianjin. In 2016, Mr. Wang obtained the certificate of ICMA. Mr. Wang is an experienced professional who has been working in the area of finance for 17 years. Mr. Wang holds a Bachelor’s degree in

85

Computer Science from Tianjin University of Commerce Boustead College, and a Master of Business Administration degree in International Business Management from IPAG Business School.

Mr. Yuan Gong has served as our director since October 28, 2024. Mr. Gong served as the Chief Financial Officer of Tungray Technologies Inc (Nasdaq: TRSG) from February 2023 to September 2024. Mr. Gong has served as an advisor for Weitian Group since December 2020. Previously, he served as the Chief Financial Officer of Guoyi Capital Management Co., Ltd. from January 2018 to September 2020. Before that, he served as a Partner at Jessie International LLC between March 2008 and December 2017. From December 2009 to December 2011, he served as the Chief Financial Officer in China Energy Corp., which is a client of Jessie International Consulting (“Jessie International”). From July 2008 to December 2009, he was the Vice President in Capital Markets for China Integrated Energy, which was also a client of Jessie International. From September 2007 to March 2008, he was the Board Secretary and Director of Investor Relations of Xinyuan Real Estate Co., Ltd. (NYSE: XIN). Mr. Gong graduated from Peking University in 1997 with a Bachelor of Art degree in English Language and from the University of Delaware in 2003 with an MBA. He is a Chartered Financial Analyst.

Mr. Zhenlei Hu has served as our independent director since January 2020. Mr. Hu has served as an audit partner at ShineWing Certified Public Accountants Co., Ltd. Tianjin Branch since December 2019. From September 2014 to November 2019, Mr. Hu served as an audit partner at Ruihua Certified Public Accountants Tianjin Branch. From May 2008 to August 2014, Mr. Hu served as an audit partner at Zhongrui Yuehua Certified Public Accountants Tianjin Branch (now part of Ruihua Certified Public Accountants). Mr. Hu received his bachelor’s degree in Audit from Tianjin University of Finance and Economics in 1995.

Mr. Liding Sun has served as our independent director since May 18, 2018. Mr. Sun has been the director of software development at CoreIp Solutions, a technology solution consulting firm offering technology solutions across multiple industries since January 2011. Mr. Sun holds a Master’s degree and a Bachelor’s degree in Computer Science, both from UCLA.

Mr. Wei Guan has served as our independent director since May 18, 2018. Mr. Guan co-founded Beijing Jingguanxuan Marketing Development Co., Ltd. as one of its shareholders and has served as its deputy managing director since October 2015. From March 1997 to October 2015, Mr. Guan worked for the Boutique Shopping Guide newspaper and its World magazine as an engineer. Mr. Guan received his bachelor’s degree from Capital University of Economics and Business in 1993. Mr. Guan received his postgraduate degree in Regional Economics from the Renmin University of China in 2001. Mr. Guan received his master’s degree in Business Administration from Foreign Economic and Trade University in 2006.

Family Relationships

None of the directors or executive officers has a family relationship as defined in Item 401 of Regulation S-K.

B.Compensation of Directors and Executive Officers

On May 31, 2024, the Company issued 1,175,920 shares to thirteen employees and officers as part of their 2024 compensation package. Of the 1,175,920 shares issued, 285,960 shares were allocated to the executive officers, with a total value of $363,169.

For the year ended December 31, 2024, we paid an aggregate of $31,874 as compensation to our executive officers and directors. None of our non-employee directors have any service contracts with us that provide for benefits upon termination of directorship. We have not set aside or accrued any amount to provide pension, retirement, or other similar benefits to our directors and executive officers.

86

Employment Agreements

On May 28, 2018, we entered into employment agreements with our executive officers. Pursuant to employment agreements, the form of which was filed as Exhibit 10.3 to our F-1 registration statement filed with the SEC on August 13, 2018, we agreed to employ each of our executive officers for three years, which will be automatically renewed unless either party gives the other party a three-month written notice to terminate the agreement prior to the end of the current employment term or the agreement is earlier terminated. We may terminate the employment for cause, at any time, without notice or remuneration, for certain acts of the executive officer, including but not limited to the commitments of any serious or persistent breach or non-observance of the terms and conditions of the employment, conviction of a criminal offense, willful disobedience of a lawful and reasonable order, fraud or dishonesty, receipt of bribery, or severe neglect of his or her duties. An executive officer may terminate his or her employment at any time with a one-month prior written notice. Each executive officer has agreed to hold, both during and after the employment agreement expires, in strict confidence and not to use or disclose to any person, corporation or other entity without written consent, any confidential information.

Our employment agreement with Mr. Siping Xu, our Chief Executive Officer, was automatically renewed for another term of three years on May 28, 2021, and provides for an annual salary of $44,386.79.

Our employment agreement with Mengnan Wang, our Chief Financial Officer, was automatically renewed for another term of three years on May 28, 2021, and provides for an annual salary of $22,193.39.

C.Board Practices

Pursuant to our amended and restated articles of association, the minimum number of directors shall consist of no less than one person unless otherwise determined by the shareholders in a general meeting. Unless removed or re-appointed, each director shall be appointed for a term expiring at the next-following annual general meeting, if any is held. At any annual general meeting held, our directors will be elected by a majority vote of shareholders eligible to vote at that meeting. At each annual general meeting, each director so elected shall hold office for a one-year term and until the election of their respective successors in office or removed.

Board of Directors

Our board of directors consist of five directors as of the date of this annual report.

Duties of Directors

Under Cayman Islands law, all of our directors owe three types of duties to us: (i) statutory duties, (ii) fiduciary duties, and (iii) common law duties. The Companies Act (Revised) of the Cayman Islands imposes a number of statutory duties on a director. A Cayman Islands director’s fiduciary duties are not codified, however the courts of the Cayman Islands have held that a director owes the following fiduciary duties (a) a duty to act in what the director bona fide considers to be in the best interests of the company, (b) a duty to exercise their powers for the purposes they were conferred, (c) a duty to avoid fettering his or her discretion in the future and (d) a duty to avoid conflicts of interest and of duty. The common law duties owed by a director are those to act with skill, care and diligence that may reasonably be expected of a person carrying out the same functions as are carried out by that director in relation to the company and, also, to act with the skill, care and diligence in keeping with a standard of care commensurate with any particular skill they have which enables them to meet a higher standard than a director without those skills. In fulfilling their duty of care to us, our directors must ensure compliance with our amended articles of association, as amended and restated from time to time. We have the right to seek damages if a duty owed by any of our directors is breached.

Terms of Directors and Executive Officers

Each of our directors holds office until a successor has been duly elected and qualified unless the director was appointed by the board of directors, in which case such director holds office until the next following annual meeting of shareholders at which time such director is eligible for reelection. All of our executive officers are appointed by and serve at the discretion of our board of directors.

Qualification

There is currently no shareholding qualification for directors.

87

Committees of the Board of Directors

We have established three committees under the board of directors: an audit committee, a compensation committee, and a nominating and corporate governance committee. We have adopted a charter for each of the three committees. Each committee’s members and functions are described below.

Audit Committee. Our audit committee consists of Zhenlei Hu, Wei Guan, and Liding Sun. Zhenlei Hu is the chairperson of our audit committee. We have determined that Zhenlei Hu, Wei Guan, and Liding Sun satisfy the “independence” requirements of Section 5605(a)(2) of the Nasdaq Listing Rules and Rule 10A-3 under the Securities Exchange Act. Our board also has determined that Zhenlei Hu qualifies as an audit committee financial expert within the meaning of the SEC rules or possesses financial sophistication within the meaning of the Nasdaq Listing Rules. The audit committee oversees our accounting and financial reporting processes and the audits of the financial statements of our company. The audit committee is responsible for, among other things:

appointing the independent auditors and pre-approving all auditing and non-auditing services permitted to be performed by the independent auditors;
reviewing with the independent auditors any audit problems or difficulties and management’s response;
discussing the annual audited financial statements with management and the independent auditors;
reviewing the adequacy and effectiveness of our accounting and internal control policies and procedures and any steps taken to monitor and control major financial risk exposures;
reviewing and approving all proposed related party transactions;
meeting separately and periodically with management and the independent auditors; and
monitoring compliance with our code of business conduct and ethics, including reviewing the adequacy and effectiveness of our procedures to ensure proper compliance.

Compensation Committee. Our compensation committee consists of Liding Sun, Zhenlei Hu, and Wei Guan. Liding Sun is the chairperson of our compensation committee. We have determined that Liding Sun, Zhenlei Hu, and Wei Guan satisfy the “independence” requirements of Section 5605(a)(2) of the Nasdaq Listing Rules and Rule 10A-3 under the Securities Exchange Act. The compensation committee assists the board in reviewing and approving the compensation structure, including all forms of compensation, relating to our directors and executive officers. Our chief executive officer may not be present at any committee meeting during which his compensation is deliberated. The compensation committee is responsible for, among other things:

reviewing and approving to the board with respect to the total compensation package for our most senior executive officers;
approving and overseeing the total compensation package for our executives other than the most senior executive officers;
reviewing and recommending to the board with respect to the compensation of our directors;
reviewing periodically and approving any long-term incentive compensation or equity plans;
selecting compensation consultants, legal counsel or other advisors after taking into consideration all factors relevant to that person’s independence from management; and
programs or similar arrangements, annual bonuses, employee pension and welfare benefit plans.

Nominating and Corporate Governance Committee. Our nominating and corporate governance committee currently consists of Liding Sun, Zhenlei Hu, and Wei Guan. Wei Guan is the chairperson of our nominating and corporate governance committee. Liding Sun, Zhenlei Hu, and Wei Guan satisfy the “independence” requirements of Section 5605(a)(2) of the Nasdaq Listing Rules and

88

Rule 10A-3 under the Securities Exchange Act. The nominating and corporate governance committee assists the board of directors in selecting individuals qualified to become our directors and in determining the composition of the board and its committees. The nominating and corporate governance committee is responsible for, among other things:

identifying and recommending nominees for election or re-election to our board of directors or for appointment to fill any vacancy;
reviewing annually with our board of directors its current composition in light of the characteristics of independence, age, skills, experience and availability of service to us;
identifying and recommending to our board the directors to serve as members of committees;
advising the board periodically with respect to significant developments in the law and practice of corporate governance as well as our compliance with applicable laws and regulations, and making recommendations to our board of directors on all matters of corporate governance and on any corrective action to be taken; and
monitoring compliance with our code of business conduct and ethics, including reviewing the adequacy and effectiveness of our procedures to ensure proper compliance.

D.Employees

As of December 31, 2024, 2023, and 2022, we had 0, 11, and 11, employees for Mingda Tianjin and its branch offices, which are all located in the PRC. As of December 31, 2024, 2023, and 2022, we had two, three, and one employees for our UK subsidiaries, respectively. None of our employees are subject to collective bargaining agreements governing their employment with us. We believe our employee relations are good.

E. Share Ownership

The following table sets forth information with respect to the beneficial ownership, within the meaning of Rule 13d-3 under the Exchange Act, of our Ordinary Shares as of the date of this annual report.

each of our directors and executive officers who beneficially own our Ordinary Shares; and
each person known to us to own beneficially more than 5.0% of our Ordinary Shares.

Beneficial ownership includes voting or investment power with respect to the securities. Except as indicated below, and subject to applicable community property laws, the persons named in the table have sole voting and investment power with respect to all Ordinary Shares shown as beneficially owned by them. Percentage of beneficial ownership of each listed person is based on 26,716,523 Ordinary Shares outstanding as of the date of this annual report.

Information with respect to beneficial ownership has been furnished by each director, officer, or beneficial owner of 5% or more of our Ordinary Shares. Beneficial ownership is determined in accordance with the rules of the SEC and generally requires that such person have voting or investment power with respect to securities. In computing the number of Ordinary Shares beneficially owned by a person listed below and the percentage ownership of such person, Ordinary Shares underlying options, warrants, or convertible securities held by each such person that are exercisable or convertible within 60 days of the date of this annual report are deemed outstanding, but are not deemed outstanding for computing the percentage ownership of any other person. Except as otherwise indicated in the footnotes to this table, or as required by applicable community property laws, all persons listed have sole voting and investment power for all Ordinary Shares shown as beneficially owned by them. As of the date of the annual report, we have one shareholder of record holding beneficial ownership of 5% or more, who is not located in the United States.

89

Ordinary Shares

    

Beneficially Owned

 

Number

Percent

 

Directors and Executive Officers(1):

  

  

 

Siping Xu(2)

 

10,338,205

 

38.70

%

Mengnan Wang(3)

 

151,480

 

0.57

%

Zhenlei Hu

 

 

%

Liding Sun

 

 

%

Yuan Gong

 

 

%

Wei Guan

 

 

%

All directors and executive officers as a group (six persons):

 

10,489,685

 

39.26

%

5% Shareholders(1):

 

 

Siping Xu(2)

 

10,338,205

 

38.70

%

(1)Unless otherwise indicated, the business address of each of the individuals is Fernie Castle, Letham, Cupar, Fife, KY15 7RU, United Kingdom.
(2)Mr. Siping Xu, our Chief Executive Officer and chairman of the Board, is also the 100% owner of MDJH LTD, which holds 10,200,000 Ordinary Shares. Mr. Siping Xu also holds 138,205 Ordinary Shares directly.
(3)Mr. Mengnan Wang is the 100% owner of MNCC LTD, which holds 10,000 Ordinary Shares. Mr. Mengnan Wang also holds 141,480 Ordinary Shares directly.

To our knowledge, the Company is not directly or indirectly owned or controlled by another corporation(s), by any foreign government, or by any other natural or legal person(s) severally or jointly.

We are not aware of any arrangement that may, at a subsequent date, result in a change of control of our Company.

F. Disclosure of a Registrant’s Action to Recover Erroneously Awarded Compensation

Not applicable.

Item 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

A.Major Shareholders

See “Item 6. Directors, Senior Management and Employees—E. Share Ownership.”

B.Related Party Transactions

Employment Agreements

See “Item 6. Directors, Senior Management and Employees—C. Board Practices—Employment Agreements.”

The VIE Agreements

See “Item 4. Information on the Company—B. Business Overview—The VIE Agreements.”

Other Material Transactions with Related Parties

We did not have any material transactions with related parties in 2024, 2023, and 2022.

90

C.Interests of Experts and Counsel

Not applicable.

Item 8. FINANCIAL INFORMATION

A.Consolidated Statements and Other Financial Information

We have appended consolidated financial statements filed as part of this annual report. See “Item 18. Financial Statements.”

Legal Proceedings

From time to time, we are subject to legal proceedings, investigations and claims incidental to the conduct of our business. We are not currently a party to any legal proceeding or investigation which, in the opinion of our management, is likely to have a material adverse effect on our business, financial condition, or results of operations, except for the disclosure under “Item 4—Information on the Company—B. Business Overview—Legal Proceedings.”

Dividend Policy

We intend to keep any future earnings to finance the expansion of our subsidiaries’ business, and we do not anticipate that any cash dividends will be paid in the foreseeable future.

Under Cayman Islands law, a Cayman Islands company may pay a dividend on its shares out of either profit or share premium amount, provided that in no circumstances may a dividend be paid if this would result in the company being unable to pay its debts due in the ordinary course of business.

If we determine to pay dividends on any of our Ordinary Shares in the future, as a holding company, we will be dependent on receipt of funds from our Hong Kong subsidiary, MDJH Hong Kong, our UK subsidiary, MD UK, our German subsidiary, MD German, and our Japanese subsidiary, MD Japan. MDJH Hong Kong will rely on payments made from WFOE; MD UK will rely on payments from its subsidiaries Mansions and Fernie Castle Culture. Our German subsidiary, MD German, and Japanese subsidiary, MD Japan, have not commenced operation yet and have not established any payment arrangements with us as of the date of this report.

Current PRC regulations permit our indirect PRC subsidiary to pay dividends to MDJH Hong Kong only out of its accumulated profits, if any, determined in accordance with Chinese accounting standards and regulations. In addition, each of our Affiliated Entities in China is required to set aside at least 10% of its after-tax profits each year, if any, to fund a statutory reserve until such reserve reaches 50% of its registered capital. Each of such entity in China is also required to further set aside a portion of its after-tax profits to fund the employee welfare fund, although the amount to be set aside, if any, is determined at the discretion of its board of directors. Although the statutory reserves can be used, among other ways, to increase the registered capital and eliminate future losses in excess of retained earnings of the respective companies, the reserve funds are not distributable as cash dividends except in the event of liquidation.

The PRC government also imposes controls on the conversion of RMB into foreign currencies and the remittance of currencies out of the PRC. Therefore, we may experience difficulties in completing the administrative procedures necessary to obtain and remit foreign currency for the payment of dividends from our profits, if any. Furthermore, if our Affiliated Entities in the PRC incur debt on their own in the future, the instruments governing the debt may restrict their ability to pay dividends or make other payments. If we or our subsidiaries are unable to receive all of the revenue from our operations, we may be unable to pay dividends on our Ordinary Shares.

Cash dividends, if any, on our Ordinary Shares will be paid in U.S. dollars. If we are considered a PRC tax resident enterprise for tax purposes, any dividends we pay to our overseas shareholders may be regarded as China-sourced income and as a result may be subject to PRC withholding tax at a rate of up to 10.0%.

Pursuant to the Arrangement between Mainland China and the Hong Kong Special Administrative Region for the Avoidance of Double Taxation and Tax Evasion on Income, or the Double Tax Avoidance Arrangement, the 10% withholding tax rate may be lowered to 5% if a Hong Kong resident enterprise owns no less than 25% of a PRC project. However, the 5% withholding tax rate does not automatically apply and certain requirements must be satisfied, including without limitation that (a) the Hong Kong project must be

91

the beneficial owner of the relevant dividends; and (b) the Hong Kong project must directly hold no less than 25% share ownership in the PRC project during the 12 consecutive months preceding its receipt of the dividends. In current practice, a Hong Kong project must obtain a tax resident certificate from the Hong Kong tax authority to apply for the 5% lower PRC withholding tax rate. As the Hong Kong tax authority will issue such a tax resident certificate on a case-by-case basis, we cannot assure you that we will be able to obtain the tax resident certificate from the relevant Hong Kong tax authority and enjoy the preferential withholding tax rate of 5% under the Double Taxation Arrangement with respect to dividends to be paid by the PRC operating entities to its immediate holding company, MDJH Hong Kong. As of the date of this annual report, we have not applied for the tax resident certificate from the relevant Hong Kong tax authority. MDJH Hong Kong intends to apply for the tax resident certificate when WFOE plans to declare and pay dividends to MDJH Hong Kong. See “Item 3. Key Information—D. Risk Factors—Risks Relating to Doing Business in the PRC—There are significant uncertainties under the EIT Law relating to the withholding tax liabilities of the PRC operating entities, and dividends payable by the PRC operating entities to our offshore subsidiaries may not qualify to enjoy certain treaty benefits.”

B.Significant Changes

Except as disclosed elsewhere in this annual report, we have not experienced any significant changes since the date of our audited consolidated financial statements included in this annual report.

92

Item 9. THE OFFER AND LISTING

A.Offer and Listing Details.

Our Ordinary Shares had been listed on the Nasdaq Capital Market since January 8, 2019 under the symbol “MDJH.” On December 3, 2024, we changed the symbol of our Ordinary Shares to “UOKA.”

B.Plan of Distribution

Not applicable.

C.Markets

Our Ordinary Shares had been listed on the Nasdaq Capital Market since January 8, 2019 under the symbol “MDJH.” On December 3, 2024, we changed the symbol of our Ordinary Shares to “UOKA.”

D.Selling Shareholders

Not applicable.

E.Dilution

Not applicable.

F.Expenses of the Issue

Not applicable.

Item 10. ADDITIONAL INFORMATION

A.Share Capital

Not applicable.

B.Memorandum and Articles of Association

We incorporate by reference into this annual report the description of our amended and restated memorandum and articles of association, Exhibits 3.1 and 3.2, and the description of differences in corporate laws contained in our F-1 registration statement (File No. 333-226826), as amended, initially filed with the SEC on August 13, 2018.

C.Material Contracts

We have not entered into any material contracts other than in the ordinary course of business and other than those described in “Item 4. Information on the Company” or elsewhere in this annual report.

D.Exchange Controls

See “Item 4. Information on the Company—B. Business Overview—Regulations—Regulations on Foreign Currency Exchange” and “Item 4. Information on the Company—B. Business Overview—Regulations—Regulations on Dividend Distribution.”

93

E.Taxation

We are an exempted company incorporated in the Cayman Islands and conduct our business operations through the UK subsidiaries in the UK. Prior to 2024, we also conducted our business operations through the PRC operating entities in the PRC.

Cayman Islands Taxation

The Cayman Islands currently levies no taxes on individuals or corporations based upon profits, income, gains or appreciation and there is no taxation in the nature of inheritance tax or estate duty. There are no other taxes likely to be material to us levied by the Government of the Cayman Islands except for stamp duties which may be applicable on instruments executed in, or after execution brought within the jurisdiction of the Cayman Islands. No stamp duty is payable in the Cayman Islands on the issue of shares by, or any transfers of shares of, Cayman Islands companies (except those which hold interests in land in the Cayman Islands). The Cayman Islands is not party to any double tax treaties that are applicable to any payments made to or by us. The Cayman Islands is not a party to any double tax treaties that are applicable to any payments made to us by us. There are no exchange control regulations or currency restrictions in the Cayman Islands.

Payments of dividends and capital in respect of our Ordinary Shares will not be subject to taxation in the Cayman Islands and no withholding will be required on the payment of a dividend or capital to any holder of our Ordinary Shares, as the case may be, nor will gains derived from the disposal of our Ordinary Shares be subject to Cayman Islands income or corporation tax.

People’s Republic of China Taxation

The following brief description of Chinese enterprise laws is designed to highlight the enterprise-level taxation on our earnings, which will affect the amount of dividends, if any, we are ultimately able to pay to our shareholders. See “Item 8. Financial Information—A. Consolidated Statements and Other Financial Information—Dividend Policy.”

According to the EIT Law, which was promulgated by the Standing Committee of the National People’s Congress on March 16, 2007, became effective on January 1, 2008, and was then amended on February 24, 2017 and December 29, 2018, and the Implementation Rules of the EIT Law, which were promulgated by the State Council on December 6, 2007, and became effective on January 1, 2008, and emended on April 23, 2019, enterprises are divided into resident enterprises and non-resident enterprises. Resident enterprises pay enterprise income tax on their incomes obtained in and outside the PRC at the rate of 25%. Non-resident enterprises setting up institutions in the PRC pay enterprise income tax on the incomes obtained by such institutions in and outside the PRC at the rate of 25%. Non-resident enterprises with no institutions in the PRC, and non-resident enterprises with income having no substantial connection with their institutions in the PRC, pay enterprise income tax on their income obtained in the PRC at a reduced rate of 10%.

We are a holding company incorporated in the Cayman Islands and we gain substantial income by way of dividends paid to us from the PRC operating entities. The EIT Law and its implementation rules provide that China-sourced income of foreign enterprises, such as dividends paid by a PRC subsidiary to its equity holders that are non-resident enterprises, will normally be subject to PRC withholding tax at a rate of 10%, unless any such foreign investor’s jurisdiction of incorporation has a tax treaty with China that provides for a preferential tax rate or a tax exemption.

Thus, the dividends, if and when payable by our PRC subsidiary to its offshore parent entities, would be subject to a 10% withholding tax. A lower tax rate will be applied if such foreign non-resident enterprise investor’s jurisdiction of incorporation has signed a tax treaty or arrangement for the avoidance of double taxation and the prevention of fiscal evasion with respect to taxes on income with China. There is such a tax arrangement between the PRC and Hong Kong. Thus, the dividends, if and when payable by WFOE to the offshore parent entity located in Hong Kong, would be subject to a 5% withholding tax rather than the statutory rate of 10%, provided that the offshore entities located in Hong Kong meet the requirements stipulated by relevant PRC tax regulations. Furthermore, pursuant to the applicable circular and interpretations of the EIT Law, dividends from earnings created prior to 2008 but distributed after 2008 are not subject to withholding income tax. Our effective income tax rate was 0%, (1.65)%, and 0%, for the years ended December 31, 2024, 2023, and 2022, respectively. As a result, $0, $0, and $0 income tax were accrued for the years ended December 31, 2024, 2023, and 2022. Deferred tax adjustments of $0, $10,835, and $3,020, were recognized for the years ended December 31, 2024, 2023, and 2022, respectively.

94

Under the EIT Law, an enterprise established outside of China with a “de facto management body” within China is considered a “resident enterprise,” which means that it is treated in a manner similar to a Chinese enterprise for enterprise income tax purposes. Although the implementation rules of the EIT Law define “de facto management body” as a managing body that actually, comprehensively manage and control the production and operation, staff, accounting, property and other aspects of an enterprise, the only official guidance for this definition currently available is set forth in SAT Notice 82, which provides guidance on the determination of the tax residence status of a Chinese-controlled offshore incorporated enterprise, defined as an enterprise that is incorporated under the laws of a foreign country or territory and that has a PRC enterprise or enterprise group as its primary controlling shareholder. Although MDJM does not have a PRC enterprise or enterprise group as our primary controlling shareholder and is therefore not a Chinese-controlled offshore incorporated enterprise within the meaning of SAT Notice 82, in the absence of guidance specifically applicable to us, we have applied the guidance set forth in SAT Notice 82 to evaluate the tax residence status of MDJM and its subsidiaries organized outside the PRC.

According to SAT Notice 82, a Chinese-controlled offshore incorporated enterprise will be regarded as a PRC tax resident by virtue of having a “de facto management body” in China and will be subject to PRC enterprise income tax on its worldwide income only if all of the following criteria are met: (i) the places where senior management and senior management departments that are responsible for daily production, operation and management of the enterprise perform their duties are mainly located within the territory of China; (ii) financial decisions (such as money borrowing, lending, financing and financial risk management) and personnel decisions (such as appointment, dismissal and salary and wages) are decided or need to be decided by organizations or persons located within the territory of China; (iii) main property, accounting books, corporate seal, the board of directors and files of the minutes of shareholders’ meetings of the enterprise are located or preserved within the territory of China; and (iv) one half (or more) of the directors or senior management staff having the right to vote habitually reside within the territory of China.

We believe that we do not meet some of the conditions outlined in the immediately preceding paragraph. For example, as a holding company, the key assets and records of MDJM, including the resolutions and meeting minutes of our board of directors and the resolutions and meeting minutes of our shareholders, are located and maintained outside the PRC. In addition, we are not aware of any offshore holding companies with a corporate structure similar to ours that has been deemed a PRC “resident enterprise” by the PRC tax authorities. Accordingly, we believe that MDJM and its offshore subsidiaries should not be treated as a “resident enterprise” for PRC tax purposes if the criteria for “de facto management body” as set forth in SAT Notice 82 were deemed applicable to us. However, as the tax residency status of an enterprise is subject to determination by the PRC tax authorities and uncertainties remain with respect to the interpretation of the term “de facto management body” as applicable to our offshore entities, we will continue to monitor our tax status.

The implementation rules of the EIT Law provide that, (i) if the enterprise that distributes dividends is domiciled in the PRC or (ii) if gains are realized from transferring equity interests of enterprises domiciled in the PRC, then such dividends or gains are treated as China-sourced income. It is not clear how “domicile” may be interpreted under the EIT Law, and it may be interpreted as the jurisdiction where the enterprise is a tax resident. Therefore, if we are considered as a PRC tax resident enterprise for PRC tax purposes, any dividends we pay to our overseas shareholders which are non-resident enterprises as well as gains realized by such shareholders from the transfer of our shares may be regarded as China-sourced income and as a result become subject to PRC withholding tax at a rate of up to 10%. We believe that it is more likely than not that we and our offshore subsidiaries would be treated as a non-resident enterprise for PRC tax purposes because they do not meet some of the conditions outlined in SAT Notice 82. In addition, we are not aware of any offshore holding companies with a corporate structure similar to ours that has been deemed a PRC “resident enterprise” by the PRC tax authorities as of the date of the annual report. Therefore, we believe that it is possible but highly unlikely that the income received by our overseas shareholders will be regarded as China-sourced income.

See “Item 3. Key Information—D. Risk Factors—Risks Related to Doing Business in China—Under the EIT Law, we may be classified as a ‘resident enterprise’ of China, which could result in unfavorable tax consequences to us and our non-PRC shareholders.”

95

Our company paid an EIT rate of 25% for Mingda Tianjin. The EIT was calculated based on the entity’s global income as determined under PRC tax laws and accounting standards.  Non-resident enterprise shareholders may be subject to a 10% PRC withholding tax on gains realized on the sale or other disposition of our Ordinary Shares, if such income is treated as sourced from within the PRC. It is unclear whether our non-PRC individual shareholders would be subject to any PRC tax on dividends or gains obtained by such non-PRC individual shareholders in the event we are determined to be a PRC resident enterprise. If any PRC tax were to apply to dividends or gains realized by non-PRC individuals, it would generally apply at a rate of 20% unless a reduced rate is available under an applicable tax treaty. However, it is also unclear whether our non-PRC shareholders would be able to claim the benefits of any tax treaties between their country of tax residence and the PRC in the event that we are treated as a PRC resident enterprise. There is no guidance from the PRC government to indicate whether or not any tax treaties between the PRC and other countries would apply in circumstances where a non-PRC company was deemed to be a PRC tax resident, and thus there is no basis for expecting how tax treaty between the PRC and other countries may impact non-resident enterprises.

Hong Kong Taxation

Under Hong Kong tax laws, the statutory income tax rate is 16.5%. Subsidiaries in Hong Kong are exempted from income tax on their foreign-derived income and there are no withholding taxes in Hong Kong on remittance of dividends.

MDJH Hong Kong was incorporated in Hong Kong and does not conduct any substantial operations of its own. As such, under the Hong Kong tax laws, MDJH Hong Kong is exempted from income tax on its foreign-derived income and is not subject to withholding taxes on remittance of dividends. Since MDJH Hong Kong did not have any assessable profits for the years ended December 31, 2024, 2023, and 2022, no provision for Hong Kong profits tax has been made in the financial statements.

The United Kingdom Taxation

A UK company is subject to UK corporation tax on its income profits and capital profits. The rate of corporation tax for all companies is currently 19%. MD UK, Mansions, and Fernie Castle Culture, our UK subsidiaries, are registered in England and Wales and are subject to the 19% corporation tax, 20% of VAT, and employee’s income tax. The effective rate was 0%, 0%, and (1.65)% for the years ended December 31, 2024, 2023, and 2022, respectively. The deferred tax adjustment was $nil, $nil, and $3,020 in 2024, 2023, and 2022, respectively.

Japan Taxation

MD Japan, our Japanese subsidiary, has not commenced its operations yet, and is not yet subject to any Japanese taxation.

Germany Taxation

MD German, our German subsidiary, has not commenced its operations yet, and is not yet subject to any German taxation.

United States Federal Income Tax Considerations

The following does not address the tax consequences to any particular investor or to persons in special tax situations such as:

banks;
financial institutions;
insurance companies;
regulated investment companies;
real estate investment trusts;
broker-dealers;

96

persons that elect to mark their securities to market;
U.S. expatriates or former long-term residents of the U.S.;
governments or agencies or instrumentalities thereof;
tax-exempt entities;
persons liable for alternative minimum tax;
persons holding our Ordinary Shares as part of a straddle, hedging, conversion or integrated transaction;
persons that actually or constructively own 10% or more of our voting power or value (including by reason of owning our Ordinary Shares);
persons who acquired our Ordinary Shares pursuant to the exercise of any employee share option or otherwise as compensation;
persons holding our Ordinary Shares through partnerships or other pass-through entities;
beneficiaries of a trust holding our Ordinary Shares; or
persons holding our Ordinary Shares through a trust.

The discussion set forth below is addressed only to U.S. Holders (defined below) that own our Ordinary Shares. Prospective purchasers are urged to consult their own tax advisors about the application of the U.S. federal income tax rules to their particular circumstances as well as the state, local, foreign and other tax consequences to them of the purchase, ownership and disposition of our Ordinary Shares.

Material Tax Consequences Applicable to U.S. Holders of Our Ordinary Shares

The following sets forth the material U.S. federal income tax consequences related to the ownership and disposition of our Ordinary Shares. The following brief description applies only to U.S. Holders (defined below) that hold Ordinary Shares as capital assets and that have the U.S. dollar as their functional currency. This brief description is based on the federal income tax laws of the United States in effect as of the date of this annual report and on U.S. Treasury regulations in effect or, in some cases, proposed, as of the date of this annual report, as well as judicial and administrative interpretations thereof available on or before such date. All of the foregoing authorities are subject to change, which change could apply retroactively and could affect the tax consequences described below. This description does not deal with all possible tax consequences relating to ownership and disposition of our Ordinary Shares or U.S. tax laws, other than the U.S. federal income tax laws, such as the tax consequences under non-U.S. tax laws, state, local, and other tax laws.

The brief description below of the U.S. federal income tax consequences to “U.S. Holders” will apply to you if you are a beneficial owner of Ordinary Shares and you are, for U.S. federal income tax purposes,

an individual who is a citizen or resident of the United States;
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) organized under the laws of the United States, any state thereof or the District of Columbia;
an estate whose income is subject to U.S. federal income taxation regardless of its source; or
a trust that (1) is subject to the primary supervision of a court within the United States and the control of one or more U.S. persons for all substantial decisions or (2) has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person.

97

If a partnership (or other entity treated as a partnership for United States federal income tax purposes) is a beneficial owner of our Ordinary Shares, the tax treatment of a partner in the partnership will depend upon the status of the partner and the activities of the partnership. Partnerships and partners of a partnership holding our Ordinary Shares are urged to consult their tax advisors regarding an investment in our Ordinary Shares.

Taxation of Dividends and Other Distributions on our Ordinary Shares

Subject to the PFIC rules discussed below, the gross amount of distributions made by us to you with respect to the Ordinary Shares (including the amount of any taxes withheld therefrom) will generally be includable in your gross income as dividend income on the date of receipt by you, but only to the extent that the distribution is paid out of our current or accumulated earnings and profits (as determined under U.S. federal income tax principles). With respect to corporate U.S. Holders, the dividends will not be eligible for the dividends-received deduction allowed to corporations in respect of dividends received from other U.S. corporations.

With respect to non-corporate U.S. Holders, including individual U.S. Holders, dividends will be taxed at the lower capital gains rate applicable to qualified dividend income, provided that (1) the Ordinary Shares are readily tradable on an established securities market in the United States, or we are eligible for the benefits of an approved qualifying income tax treaty with the United States that includes an exchange of information program, (2) we are not a PFIC for either our taxable year in which the dividend is paid or the preceding taxable year, and (3) certain holding period requirements are met. Because there is no income tax treaty between the United States and the Cayman Islands, clause (1) above can be satisfied only if the Ordinary Shares are readily tradable on an established securities market in the United States. Under U.S. Internal Revenue Service authority, Ordinary Shares are considered for purpose of clause (1) above to be readily tradable on an established securities market in the United States if they are listed on certain exchanges, which presently includes the NYSE and the Nasdaq Stock Market. You are urged to consult your tax advisors regarding the availability of the lower rate for dividends paid with respect to our Ordinary Shares, including the effects of any change in law after the date of this annual report.

Dividends will constitute foreign source income for foreign tax credit limitation purposes. If the dividends are taxed as qualified dividend income (as discussed above), the amount of the dividend taken into account for purposes of calculating the foreign tax credit limitation will be limited to the gross amount of the dividend, multiplied by the reduced rate divided by the highest rate of tax normally applicable to dividends. The limitation on foreign taxes eligible for credit is calculated separately with respect to specific classes of income. For this purpose, dividends distributed by us with respect to our Ordinary Shares will constitute “passive category income” but could, in the case of certain U.S. Holders, constitute “general category income.”

To the extent that the amount of the distribution exceeds our current and accumulated earnings and profits (as determined under U.S. federal income tax principles), it will be treated first as a tax-free return of your tax basis in your Ordinary Shares, and to the extent the amount of the distribution exceeds your tax basis, the excess will be taxed as capital gain. We do not intend to calculate our earnings and profits under U.S. federal income tax principles. Therefore, a U.S. Holder should expect that a distribution will be treated as a dividend even if that distribution would otherwise be treated as a non-taxable return of capital or as capital gain under the rules described above.

Taxation of Dispositions of Ordinary Shares

Subject to the PFIC rules discussed below, you will recognize taxable gain or loss on any sale, exchange or other taxable disposition of a share equal to the difference between the amount realized (in U.S. dollars) for the share and your tax basis (in U.S. dollars) in the Ordinary Shares. The gain or loss will be capital gain or loss. If you are a non-corporate U.S. Holder, including an individual U.S. Holder, who has held the Ordinary Shares for more than one year, you will generally be eligible for reduced tax rates. The deductibility of capital losses is subject to limitations. Any such gain or loss that you recognize will generally be treated as United States source income or loss for foreign tax credit limitation purposes which will generally limit the availability of foreign tax credits.

Passive Foreign Investment Company

A non-U.S. corporation is considered a PFIC, as defined in Section 1297(a) of the U.S. Internal Revenue Code, for any taxable year if either:

at least 75% of its gross income for such taxable year is passive income; or

98

at least 50% of the value of its assets (based on an average of the quarterly values of the assets during a taxable year) is attributable to assets that produce or are held for the production of passive income (the “asset test”).

Passive income generally includes dividends, interest, rents and royalties (other than rents or royalties derived from the active conduct of a trade or business) and gains from the disposition of passive assets. We will be treated as owning our proportionate share of the assets and earning our proportionate share of the income of any other corporation in which we own, directly or indirectly, at least 25% (by value) of the stock. In determining the value and composition of our assets for purposes of the PFIC asset test, the value of our assets must be determined based on the market value of our Ordinary Shares from time to time, which could cause the value of our non-passive assets to be less than 50% of the value of all of our assets on any particular quarterly testing date for purposes of the asset test.

Based on our operations and the composition of our assets, we do not believe we were a PFIC for our most recent taxable year, and we do not expect to be treated as a PFIC under the current PFIC rules. However, we must make a separate determination each year as to whether we are a PFIC, and there can be no assurance with respect to our status as a PFIC for our current taxable year or any future taxable year. It is possible that, for our current taxable year or for any subsequent taxable year, more than 50% of our assets may be assets held for the production of passive income. We will make this determination following the end of any particular tax year. In addition, because the value of our assets for purposes of the asset test will generally be determined based on the market price of our Ordinary Shares and because cash is generally considered to be an asset held for the production of passive income, our PFIC status will depend in large part on the market price of our Ordinary Shares. Accordingly, fluctuations in the market price of the Ordinary Shares may cause us to become a PFIC. In addition, the application of the PFIC rules is subject to uncertainty in several respects and the composition of our income and assets will be affected by how, and how quickly, we spend the cash we raised in our initial public offering. We are under no obligation to take steps to reduce the risk of our being classified as a PFIC, and as stated above, the determination of the value of our assets will depend upon material facts (including the market price of our Ordinary Shares from time to time) that may not be within our control. If we are a PFIC for any year during which you hold Ordinary Shares, we will continue to be treated as a PFIC for all succeeding years during which you hold Ordinary Shares. However, if we cease to be a PFIC and you did not previously make a timely “mark-to-market” election as described below, you may avoid some of the adverse effects of the PFIC regime by making a “purging election” (as described below) with respect to the Ordinary Shares.

If we are a PFIC for your taxable year(s) during which you hold Ordinary Shares, you will be subject to special tax rules with respect to any “excess distribution” that you receive and any gain you realize from a sale or other disposition (including a pledge) of the Ordinary Shares, unless you make a “mark-to-market” election as discussed below. Distributions you receive in a taxable year that are greater than 125% of the average annual distributions you received during the shorter of the three preceding taxable years or your holding period for the Ordinary Shares will be treated as an excess distribution. Under these special tax rules:

the excess distribution or gain will be allocated ratably over your holding period for the Ordinary Shares;
the amount allocated to your current taxable year, and any amount allocated to any of your taxable year(s) prior to the first taxable year in which we were a PFIC, will be treated as ordinary income, and
the amount allocated to each of your other taxable year(s) will be subject to the highest tax rate in effect for that year and the interest charge generally applicable to underpayments of tax will be imposed on the resulting tax attributable to each such year.

The tax liability for amounts allocated to years prior to the year of disposition or “excess distribution” cannot be offset by any net operating losses for such years, and gains (but not losses) realized on the sale of the Ordinary Shares cannot be treated as capital, even if you hold the Ordinary Shares as capital assets.

99

A U.S. Holder of “marketable stock” (as defined below) in a PFIC may make a mark-to-market election for such stock to elect out of the tax treatment discussed above. If you make a mark-to-market election for first taxable year which you hold (or are deemed to hold) Ordinary Shares and for which we are determined to be a PFIC, you will include in your income each year an amount equal to the excess, if any, of the fair market value of the Ordinary Shares as of the close of such taxable year over your adjusted basis in such Ordinary Shares, which excess will be treated as ordinary income and not capital gain. You are allowed an ordinary loss for the excess, if any, of the adjusted basis of the Ordinary Shares over their fair market value as of the close of the taxable year. However, such ordinary loss is allowable only to the extent of any net mark-to-market gains on the Ordinary Shares included in your income for prior taxable years. Amounts included in your income under a mark-to-market election, as well as gain on the actual sale or other disposition of the Ordinary Shares, are treated as ordinary income. Ordinary loss treatment also applies to any loss realized on the actual sale or disposition of the Ordinary Shares, to the extent that the amount of such loss does not exceed the net mark-to-market gains previously included for such Ordinary Shares. Your basis in the Ordinary Shares will be adjusted to reflect any such income or loss amounts. If you make a valid mark-to-market election, the tax rules that apply to distributions by corporations which are not PFICs would apply to distributions by us, except that the lower applicable capital gains rate for qualified dividend income discussed above under “—Taxation of Dividends and Other Distributions on our Ordinary Shares” generally would not apply.

The mark-to-market election is available only for “marketable stock,” which is stock that is traded in other than de minimis quantities on at least 15 days during each calendar quarter (“regularly traded”) on a qualified exchange or other market (as defined in applicable U.S. Treasury regulations), including the Nasdaq Capital Market. If the Ordinary Shares are regularly traded on the Nasdaq Capital Market and if you are a holder of Ordinary Shares, the mark-to-market election would be available to you were we to be or become a PFIC.

Alternatively, a U.S. Holder of stock in a PFIC may make a “qualified electing fund” election with respect to such PFIC to elect out of the tax treatment discussed above. A U.S. Holder who makes a valid qualified electing fund election with respect to a PFIC will generally include in gross income for a taxable year such holder’s pro rata share of the corporation’s earnings and profits for the taxable year. However, the qualified electing fund election is available only if such PFIC provides such U.S. Holder with certain information regarding its earnings and profits as required under applicable U.S. Treasury regulations. We do not currently intend to prepare or provide the information that would enable you to make a qualified electing fund election. If you hold Ordinary Shares in any taxable year in which we are a PFIC, you will be required to file U.S. Internal Revenue Service Form 8621 in each such year and provide certain annual information regarding such Ordinary Shares, including regarding distributions received on the Ordinary Shares and any gain realized on the disposition of the Ordinary Shares.

If you do not make a timely “mark-to-market” election (as described above), and if we were a PFIC at any time during the period you hold our Ordinary Shares, then such Ordinary Shares will continue to be treated as stock of a PFIC with respect to you even if we cease to be a PFIC in a future year, unless you make a “purging election” for the year we cease to be a PFIC. A “purging election” creates a deemed sale of such Ordinary Shares at their fair market value on the last day of the last year in which we are treated as a PFIC. The gain recognized by the purging election will be subject to the special tax and interest charge rules treating the gain as an excess distribution, as described above. As a result of the purging election, you will have a new basis (equal to the fair market value of the Ordinary Shares on the last day of the last year in which we are treated as a PFIC) and holding period (which new holding period will begin the day after such last day) in your Ordinary Shares for tax purposes.

IRC Section 1014(a) provides for a step-up in basis to the fair market value for our Ordinary Shares when inherited from a decedent that was previously a holder of our Ordinary Shares. However, if we are determined to be a PFIC and a decedent that was a U.S. Holder did not make either a timely qualified electing fund election for our first taxable year as a PFIC in which the U.S. Holder held (or was deemed to hold) our Ordinary Shares, or a mark-to-market election and ownership of those Ordinary Shares are inherited, a special provision in IRC Section 1291(e) provides that the new U.S. Holder’s basis should be reduced by an amount equal to the Section 1014 basis minus the decedent’s adjusted basis just before death. As such if we are determined to be a PFIC at any time prior to a decedent’s passing, the PFIC rules will cause any new U.S. Holder that inherits our Ordinary Shares from a U.S. Holder to not get a step-up in basis under Section 1014 and instead will receive a carryover basis in those Ordinary Shares.

You are urged to consult your tax advisors regarding the application of the PFIC rules to your investment in our Ordinary Shares and the elections discussed above.

100

Information Reporting and Backup Withholding

Dividend payments with respect to our Ordinary Shares and proceeds from the sale, exchange or redemption of our Ordinary Shares may be subject to information reporting to the U.S. Internal Revenue Service and possible U.S. backup withholding at a current rate of 24%. Backup withholding will not apply, however, to a U.S. Holder who furnishes a correct taxpayer identification number and makes any other required certification on U.S. Internal Revenue Service Form W-9 or who is otherwise exempt from backup withholding. U.S. Holders who are required to establish their exempt status generally must provide such certification on U.S. Internal Revenue Service Form W-9. U.S. Holders are urged to consult their tax advisors regarding the application of the U.S. information reporting and backup withholding rules.

Backup withholding is not an additional tax. Amounts withheld as backup withholding may be credited against your U.S. federal income tax liability, and you may obtain a refund of any excess amounts withheld under the backup withholding rules by filing the appropriate claim for refund with the U.S. Internal Revenue Service and furnishing any required information. We do not intend to withhold taxes for individual shareholders. However, transactions effected through certain brokers or other intermediaries may be subject to withholding taxes (including backup withholding), and such brokers or intermediaries may be required by law to withhold such taxes.

Under the Hiring Incentives to Restore Employment Act of 2010, certain U.S. Holders are required to report information relating to our Ordinary Shares, subject to certain exceptions (including an exception for Ordinary Shares held in accounts maintained by certain financial institutions), by attaching a complete Internal Revenue Service Form 8938, Statement of Specified Foreign Financial Assets, with their tax return for each year in which they hold Ordinary Shares. Failure to report the information could result in substantial penalties. You should consult your own tax advisor regarding your obligation to file Form 8938.

F.Dividends and Paying Agents

Not applicable.

G.

Statement by Experts

Not applicable.

H.

Documents on Display

We have previously filed with the SEC our registration statements on Form F-3 (File No. 333-282701) and our registration statements on Form F-1 (File Number 333-226826), as amended.

We are subject to the periodic reporting and other informational requirements of the Exchange Act. Under the Exchange Act, we are required to file reports and other information with the SEC. Specifically, we are required to file annually a Form 20-F within four months after the end of each fiscal year. The SEC maintains a website at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding registrants that make electronic filings with the SEC using its EDGAR system. As a foreign private issuer, we are exempt from the rules of the Exchange Act prescribing, among other things, the furnishing and content of proxy statements to shareholders, and our executive officers, directors and principal shareholders are exempt from the reporting and short-swing profit recovery provisions contained in Section 16 of the Exchange Act.

I.

Subsidiary Information

For a listing of our subsidiaries, see “Item 3. Key Information.”

J.

Annual Report to Security Holders

Not applicable.

101

Item 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Exchange Risk

Our financial statements are expressed in Renminbi, and most of our revenue, costs, and expenses are denominated in Renminbi. Additionally, our cash and cash equivalents are held in both Renminbi and U.S. dollars. As a result, fluctuations in the exchange rates between the U.S. dollar and Renminbi may affect our results of operations and financial condition.

Renminbi’s exchange rate with the U.S. dollar is affected by, among other things, changes in China’s political and economic conditions and China’s foreign exchange policies. On July 21, 2005, the PRC government changed its decade-old policy of pegging the value of Renminbi to the U.S. dollar. Under such policy, Renminbi was permitted to fluctuate within a narrow and managed band against a basket of certain foreign currencies. Later on, the PBOC has decided to further implement the reform of the RMB exchange regime and to enhance the flexibility of RMB exchange rates. Such changes in policy have resulted in a significant appreciation of Renminbi against the U.S. dollar since 2005 though there have been periods when the U.S. dollar has appreciated against Renminbi as well. There remains significant international pressure on the PRC government to adopt a more flexible currency policy, which could result in a further and more significant adjustment of Renminbi against the U.S. dollar.

To the extent that we need to convert U.S. dollars we receive from financing activities into Renminbi for our operations or other uses within the PRC, appreciation of Renminbi against the U.S. dollar would have an adverse effect on the Renminbi amount we would receive from the conversion. On the other hand, a decline in the value of Renminbi against the U.S. dollar could reduce the U.S. dollar equivalent amounts of our financial results, and the dividends we may pay in the future, if any, all of which may have a material adverse effect on the prices of our Ordinary Shares.

In addition, very limited hedging options are available in China to reduce our exposure to exchange rate fluctuations. To date, we have not entered into any hedging transactions in an effort to reduce our exposure to foreign currency exchange risk. While we may decide to enter into hedging transactions in the future, the availability and effectiveness of these hedges may be limited and we may not be able to adequately hedge our exposure or at all. In addition, our currency exchange losses may be magnified by PRC exchange control regulations that restrict our ability to convert Renminbi into foreign currency. As a result, fluctuations in exchange rates may have a material adverse effect on your investment.

Credit Risk

Financial instruments that potentially subject us to significant concentrations of credit risk consist primarily of cash.

The Company’s subsidiaries in the UK have bank accounts in the UK. Customer deposits held by banks, building societies and credit unions in UK establishments that are authorized by the Prudential Regulation Authority (PRA) (including in Northern Ireland) are protected by the Financial Services Compensation Scheme (FSCS) up to GBP85,000, which was approximately $106,000. The Company’s total unprotected cash in bank amounted to approximately $1,701,000 and $368,000, as of December 31, 2024 and 2023, respectively. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks on its cash in bank accounts. Accounts receivable are typically unsecured and derived from revenue earned from customers, thereby exposed to credit risk. The risk is mitigated by our assessment of its customers’ creditworthiness and its ongoing monitoring of outstanding balances.

Accounts receivable are typically unsecured and derived from revenue earned from customers, thereby exposed to credit risk. The risk is mitigated by our assessment of customers’ creditworthiness and ongoing monitoring of outstanding balances.

The Group maintains cash and cash equivalents with various commercial banks within the PRC. The Company has not experienced any losses in the PRC bank accounts and believes it is not exposed to any risks with respect to its cash held in PRC banks.

Liquidity Risk

Liquidity risk is the risk that we will encounter difficulty in meeting the obligations associated with our financial liabilities that are settled by delivering cash or other financial assets. Our approach to managing liquidity is to ensure, as far as possible, that we will always have sufficient liquidity to meet our liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to our reputation.

102

The following are the contractual maturities of financial liabilities, including estimated interest payments:

    

Carrying

    

    

Amount as of

December 31,

One Year or

Non-derivative financial instruments

    

2024 in US$

    

Less

    

Over One Year  

Trade and other payables

$

200,208

$

200,208

$

Deferred income

1,270

1,270

Series A warrants liabilities *

 

1,424,932

 

1,424,932

 

Total

$

1,626,410

$

1,626,410

$

*As of December 31, 2024, the Company had 15,975,012 Series A warrants outstanding, which were issued in connection with the private placement completed on September 18, 2024 and are set to expire on March 18, 2028. The Company classifies these outstanding warrants as liabilities on the balance sheet due to their derivative characteristics. The warrants are initially measured at fair value upon issuance and are subsequently remeasured at each reporting date, with changes in fair value recognized in the statement of operations. As of December 31, 2024, the fair value of the warrant liabilities was $1,424,932, which is presented as a current liability on the balance sheet.

Interest Rate Risk

We have not used derivative financial instruments to hedge interest risk. Interest-earning instruments carry a degree of interest rate risk. We have not been exposed, nor do we anticipate being exposed to material risks due to changes in market interest rates. However, our future interest income may fall short of expectations due to changes in market interest rates.

Inflation Risk

In recent years, inflation has not had a material impact on our results of operations. According to the National Bureau of Statistics of China, the consumer price index in China increased by 0.2%, 0.2%, and 2.0%, in 2024, 2023, and 2022, respectively. According to the Office for National Statistics, the consumer price index in the UK increased by 3.3%, 6.8%, and 7.9%, in 2024, 2023, and 2022, respectively. Although we have not in the past been materially affected by inflation since our inception, we can provide no assurance that we will not be affected in the future by higher rates of inflation in China or in the UK. If inflation rises, it may materially and adversely affect the PRC operating entities or the UK subsidiaries and our business.

Item 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

A.Debt Securities

Not applicable.

B.Warrants and Rights

Not applicable.

C.Other Securities

Not applicable.

D.American Depositary Shares

Not applicable.

103

Part II

Item 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

None.

Item 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

See “Item 10. Additional Information” for a description of the rights of securities holders, which remain unchanged.

Use of Proceeds

Registration Statement on Form F-1, as amended (File Number 333-226826)

The following “Use of Proceeds” information relates to the registration statement on Form F-1, as amended (File Number 333-226826) for our initial public offering, which was declared effective by the SEC on November 13, 2018. For initial public offering, we issued and sold an aggregate of 1,260,820 Ordinary Shares, at a price of $5 per Ordinary Share for approximately $6,304,100. The net proceeds raised from the initial public offering were $5,696,485.5 after deducting underwriting commissions and the offering expenses payable by us. Network 1 Financial Securities, Inc. was the underwriter of our initial public offering.

We incurred approximately $607,614.5 in expenses in connection with our initial public offering, which included approximately $333,765.6 in underwriting commissions for the initial public offering and approximately $273,848.9 in other costs and expenses. None of the transaction expenses included payments to directors or officers of our company or their associates, persons owning more than 10% or more of our equity securities or our affiliates. None of the net proceeds we received from the initial public offering were paid, directly or indirectly, to any of our directors or officers or their associates, persons owning 10% or more of our equity securities or our affiliates.

In addition to above offering costs of $607,615, we incurred $1,522,601 in professional fees, which were direct costs in connection with the IPO. The net proceeds after total offering costs of $2,130,215 were $4,173,885. As of the date of this annual report, we have used $3,140,798 from the net proceeds to purchase real estate properties located in the UK. We intend to use the proceeds from our initial public offering in the manner disclosed in our registration statement on Form F-1, as amended (File Number 333-226826). We also intend to use the proceeds to develop and expand our operations in the real estate development and hospitality markets in the UK and other European countries.

Item 15. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, we carried out an evaluation of the effectiveness of our disclosure controls and procedures, which is defined in Rules 13a-15(e) of the Exchange Act, as of December 31, 2024. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of December 31, 2024 were effective.

Management’s Annual Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP. Under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, we conducted an assessment of the effectiveness of our internal control over financial reporting as of December 31, 2024. The assessment was based on criteria established in the framework Internal Control—Integrated Framework (2013), issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management concluded that our internal control over financial reporting was effective as of December 31, 2024.

104

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or because the degree of compliance with policies or procedures may deteriorate.

Attestation Report of the Registered Public Accounting Firm

This annual report on Form 20-F does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public accounting firm pursuant to rules of the SEC where domestic and foreign registrants that are non-accelerated filers, which we are, are not required to provide the auditor attestation report.

Changes in Internal Control over Financial Reporting

There were no changes in our internal controls over financial reporting that occurred during the period covered by this annual report on Form 20-F that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 16. [Reserved]

Item 16A. AUDIT COMMITTEE FINANCIAL EXPERT

Mr. Zhenlei Hu qualifies as an “audit committee financial expert” as defined in Item 16A of Form 20-F. Mr. Zhenlei Hu satisfies the “independence” requirements of Section 5605(a)(2) of the Nasdaq Listing Rules as well as the independence requirements of Rule 10A-3 under the Exchange Act.

Item 16B. CODE OF ETHICS

We adopted a code of ethics as of the date of the filing of our Form F-1/A on September 7, 2018, as exhibit 99.1.

Item 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The following table sets forth the aggregate fees by categories specified below in connection with certain professional services rendered and billed by RBSM LLP, our independent registered public accounting firm for the periods indicated.

    

For the Years Ended December 31,

    

2024

    

2023

Audit fees (1)

$

310,500

$

242,500

Audit-Related fees (2)

 

 

Tax fees (3)

 

 

All other fees (4)

 

 

Total

$

310,500

$

242,500

(1)Audit fees include the aggregate fees billed in each of the fiscal years for professional services rendered by our independent registered public accounting firm for the audit of our annual financial statements and review of our comparative interim condensed financial statements.
(2)Audit-related fees mean the aggregate fees billed in each of the fiscal years for professional services rendered by our independent registered public accounting firm for the assurance and related services, which mainly included the audit and review of financial statements and are not reported under audit fees above.
(3)Tax fees mean the aggregate fees billed for professional services rendered by our independent registered public accounting firm for tax compliance, tax advice, and tax planning.

105

(4)All other fees include the aggregate fees billed in each of the fiscal years for professional services rendered by our independent registered public accounting firm, other than the services reported under audit fees, audit-related fees, and tax fees.

The policy of our audit committee is to pre-approve all audit and non-audit services provided by RBSM LLP, our independent registered public accounting firm including audit services, audit-related services, tax services, and other services as described above.

Item 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

Not applicable.

Item 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

None.

Item 16F. CHANGE IN REGISTRANT’S CERTIFYING ACCOUNTANT

None.

Item 16G. CORPORATE GOVERNANCE

As a Cayman Islands company listed on the Nasdaq Capital Market, we are subject to the Nasdaq Capital Market corporate governance listing standards. However, Nasdaq Capital Market rules permit a foreign private issuer like us to follow the corporate governance practices of its home country. Certain corporate governance practices in the Cayman Islands, which is our home country, may differ significantly from the Nasdaq Capital Market corporate governance listing standards.

Nasdaq Listing Rule 5635 generally provides that shareholder approval is required of U.S. domestic companies listed on the Nasdaq Capital Market prior to (i) issuances in connection with the acquisition of the stock or assets of another company if upon issuance the issued shares will equal to 20% or more of the number of shares or voting power outstanding prior to the issuance, or if certain specified persons have a 5% or greater interest in the assets or company to be acquired (Rule 5635(a)); (ii) issuances or potential issuances that will result in a change of control (Rule 5635(b)); (iii) issuances in connection with equity compensation arrangements (Rule 5635(c)); and (iv) 20% or greater issuances in transactions other than public offerings, as defined in the Nasdaq rules (Rule 5635(d)). Notwithstanding this general requirement, Nasdaq Listing Rule 5615(a)(3)(A) permits foreign private issuers to follow their home country practice rather than these shareholder approval requirements. The Cayman Islands do not require shareholder approval prior to any of the foregoing types of issuances. The Company, therefore, is not required to obtain such shareholder approval prior to entering into a transaction with the potential to issue securities as described above. The Board of Directors of the Company has elected to follow the Company’s home country rules as to such issuances and will not be required to seek shareholder approval prior to entering into such a transaction.

Nasdaq Listing Rule 5605(b)(1) requires listed companies to have, among other things, a majority of its board members be independent. As a foreign private issuer, however, we are permitted to, and we may follow home country practice in lieu of the above requirements, or we may choose to comply with the above requirement within one year of listing. The corporate governance practice in our home country, the Cayman Islands, does not require a majority of our board to consist of independent directors. Currently, a majority of our board members are independent. Other than those described above, there are no significant differences between our corporate governance practices and those followed by U.S. domestic companies under Nasdaq Capital Market corporate governance listing standards.

Item 16H. MINE SAFETY DISCLOSURE

Not applicable.

Item 16I. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

Not applicable.

106

Item 16J. INSIDER TRADING POLICIES

Our board of directors has adopted insider trading policies and procedures governing the purchase, sale, and other dispositions of our securities by directors, senior management, and employees that are reasonably designed to promote compliance with applicable insider trading laws, rules, and regulations, and any listing standards applicable to us.

Item 16K. CYBERSECURITY

Risk Management and Strategy

We believe an effective cybersecurity program is critical to guard the confidentiality, integrity, and availability of our information systems and data residing in those systems. We have built and continue to evolve processes for assessing, identifying, and managing material risks from cybersecurity threats. We have embedded the oversight and management of cybersecurity risk within our enterprise risk management framework to help drive a company-wide culture of cybersecurity risk management, and we have established policies and procedures as well as a reporting line of governance that guide our cybersecurity risk management program.

Governance

Our board of directors leads cybersecurity efforts directly and plays an active role in preparing for cybersecurity challenges. Board members familiar themselves with cybersecurity risks through self-learning and delegate the task of dynamically monitoring cybersecurity to the secretary of the Board, who is responsible for promptly tracking and staying informed about the dissemination of the Company’s network information. We also ensure that there is a prompt and synchronized internal exchange of network information. The board encourages all departments and employees to provide timely and convenient feedback on cybersecurity issues. Once risks are identified, they are swiftly shared and discussed to formulate response strategies. In addition, we strengthen information security education and training. In response to the continuously evolving network environment, the Company proactively shares and conducts training on the latest developments in cybersecurity. Such training helps enhance overall awareness of cybersecurity risks among our staffs and, as a result, effectively prevents common cyber threats.

We are also registered with the UK Information Commissioner’s Office (“ICO”), which is the UK’s independent regulatory authority overseeing data protection matters under relevant laws and regulations, such as the Data Protection Act 2018 and the General Data Protection Regulation. Having completed our registration, we regularly stay updated with the latest cybersecurity news and alerts from the ICO. As part of our cybersecurity measures, our business practices also adhere to ICO standards.

Through the implementation of these comprehensive cybersecurity controls, we have effectively minimized significant cybersecurity risks to our operations. To date, we have not encountered any cybersecurity incidents which have affected or are reasonably likely to affect us.

107

Part III

Item 17. FINANCIAL STATEMENTS

We have elected to provide financial statements pursuant to Item 18.

Item 18. FINANCIAL STATEMENTS

The consolidated financial statements of MDJM are included at the end of this annual report.

Item 19. EXHIBITS

EXHIBIT INDEX

Exhibit No.

    

Description

1.1

Amended and Restated Articles of Association (incorporated by reference to Exhibit 3.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

1.2

Amended and Restated Memorandum and Articles of Association (incorporated by reference to Exhibit 3.2 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

2.1

Registrant’s Specimen Certificate for Ordinary Shares (incorporated by reference to Exhibit 4.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

2.2

Description of the rights of each class of securities registered (incorporated by reference to Exhibit 2.2 of our Annual Report on Form 20-F (file No. 001-38768) filed with the Securities and Exchange Commission on April 19, 2022)

2.3

Form of indenture with respect to senior debt securities, to be entered into between registrant and a trustee acceptable to the registrant, if any (incorporated by reference to Exhibit 4.6 of our Registration Statement on Form F-3/A (file No. 333-261347) filed with the Securities and Exchange Commission on January 28, 2022)

2.4

Form of indenture with respect to subordinated debt securities, to be entered into between registrant and a trustee acceptable to the registrant, if any (incorporated by reference to Exhibit 4.7 of our Registration Statement on Form F-3/A (file No. 333-261347) filed with the Securities and Exchange Commission on January 28, 2022)

4.1

Form of Indemnification Agreement with the Registrant’s directors and officers (incorporated by reference to Exhibit 10.4 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

4.2

Form of Employment Agreement between the Registrant and the executive officers of the Registrant (incorporated by reference to Exhibit 10.3 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

4.3

MDJM LTD 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 of our Registration Statement on Form S-8 (file No. 333-278269) filed with the Securities and Exchange Commission on March 27, 2024)

4.4

Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024)

4.5

Placement Agency Agreement dated September 11, 2024 (incorporated by reference to Exhibit 10.2 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024)

4.6

Form of Registration Rights Agreement (incorporated by reference to Exhibit 10.3 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024)

4.7

Agreement for Termination of the Exclusive Business Cooperation Agreement dated March 1, 2025 (incorporated by reference to Exhibit 10.1 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025)

4.8

Agreement for Termination of the Exclusive Option Agreement dated March 1, 2025 (incorporated by reference to Exhibit 10.2 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025)

108

4.9

Form of Agreement for Termination of Share Pledge Agreement and a schedule of all executed Agreements for Termination of Share Pledge Agreement adopting the same form (incorporated by reference to Exhibit 10.3 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025)

8.1*

List of subsidiaries of the Registrant

11.1

Code of Business Conduct and Ethics of the Registrant (incorporated by reference to Exhibit 99.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018)

11.2*

Insider Trading Policy of the Registrant

12.1*

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

12.2*

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

13.1 **

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

13.2 **

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

15.1*

Consent of RBSM LLP

15.2*

Consent of Beijing ANLI (Tianjin) Partners

97.1

Compensation Recovery Policy (incorporated by reference to Exhibit 97.1 of our Annual Report on Form 20-F (file No. 001-38768) filed with the Securities and Exchange Commission on April 29, 2024)

101.INS*

Inline XBRL Instance Document

101.SCH*

Inline XBRL Taxonomy Extension Schema Document

101.CAL*

Inline XBRL Taxonomy Extension Schema Document

101.DEF*

Inline XBRL Taxonomy Extension Schema Document

101.LAB*

Inline XBRL Taxonomy Extension Schema Document

101.PRE*

Inline XBRL Taxonomy Extension Schema Document

104*

Statements, tagged as blocks of text and including detailed tags Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

*

Filed with this annual report on Form 20-F

**

Furnished with this annual report on Form 20-F

109

SIGNATURES

The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused and authorized the undersigned to sign this annual report on its behalf.

MDJM LTD

By:

/s/ Siping Xu

Siping Xu

Chief Executive Officer,

Chairman of the Board of Directors

Date: April 14, 2025

110

F-1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and the Board of Directors of

MDJM LTD

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of MDJM LTD, its subsidiaries and consolidated variable interest entities (the “Company”) as of December 31, 2024 and 2023, the related consolidated statements of operations and comprehensive income (loss), changes in equity, and cash flows for each of the three years in the period ended December 31, 2024, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements, and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

We did not identify any critical audit matters during the course of our audit for the year ended December 31 2024.

/s/ RBSM LLP

We have served as the Company’s auditors since 2018.

New York, New York

April 14, 2025

F-2

MDJM LTD and Subsidiaries

Consolidated Balance Sheets

As of December 31,

    

2024

    

2023

Assets

Current Assets

Cash, cash equivalents, and restricted cash

$

1,826,834

$

503,505

Accounts receivable, net of allowance for CECL - trade receivable of $134,960 and $47,199 respectively

 

 

164,170

Prepaid expenses

 

116,877

 

11,765

Other receivables

 

482

 

3,069

Total Current Assets

1,944,193

682,509

Property and equipment, net

 

3,249,686

 

3,307,371

Non-Current Assets

Intangible assets - trademarks

8,924

VAT credit

5,198

9,362

Total Other Assets

 

14,122

 

9,362

Total Assets

$

5,208,001

$

3,999,242

Liabilities and Equity

Current Liabilities:

Accounts payable and accrued liabilities

$

196,813

$

101,969

Due to related party

3,395

Deferred income

1,270

20,068

Series A warrants liabilities

 

1,424,932

 

Total Current Liabilities

1,626,410

122,037

Total Liabilities

 

1,626,410

 

122,037

Equity:

Ordinary shares: 50,000,000 shares authorized, par value: $0.001 per share, 25,216,523 and 11,675,216 shares issued and outstanding as of December 31, 2024 and 2023, respectively

 

25,217

 

11,675

Additional paid in capital

 

9,870,996

 

6,845,394

Statutory reserve

 

327,140

 

327,140

Retained deficit

 

(6,552,641)

 

(3,363,436)

Accumulated other comprehensive (loss) income

 

(89,121)

 

56,432

Total Shareholders’ Equity

 

3,581,591

3,877,205

Total Liabilities and Equity

$

5,208,001

$

3,999,242

The accompanying notes are an integral part of these consolidated financial statements.

F-3

MDJM LTD and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income (Loss)

For the Years Ended December 31,

    

2024

    

2023

    

2022

Revenue

$

48,375

$

144,863

$

450,634

 

 

 

Operating Expenses:

 

 

 

Selling expenses

 

 

63

 

10,219

Payroll, payroll taxes and others

 

1,792,080

 

572,240

 

1,370,972

Professional fees

453,846

525,625

555,657

Depreciation and amortization

 

75,501

 

76,246

 

36,243

Allowance (recovery) for trade receivable

 

134,960

 

(159,509)

 

165,464

Other general and administrative

 

381,903

 

454,355

 

261,610

Total Operating Expenses

 

2,838,290

 

1,469,020

 

2,400,165

 

 

 

Loss From Operations

 

(2,789,915)

 

(1,324,157)

 

(1,949,531)

 

 

 

Other Income (Expense):

 

 

 

Gain (loss) on disposal of asset

 

(1,369)

 

(12)

 

10,954

Gain on foreign currency transactions

80,603

18,762

43,548

Gain (loss) on deconsolidation

14,404

(240,431)

Loss on valuation of warrants

(493,274)

Interest (expense) income

 

 

16,476

 

(31,615)

Other income

 

346

 

139,320

 

16,011

Total Other (Expense) Income

 

(399,290)

 

174,546

 

(201,533)

 

 

 

Loss Before Income Tax

 

(3,189,205)

 

(1,149,611)

 

(2,151,064)

Income tax

 

 

(10,835)

 

(3,020)

Net Loss

$

(3,189,205)

$

(1,160,446)

$

(2,154,084)

 

 

 

Net loss per ordinary share - basic and diluted

$

(0.22)

$

(0.10)

$

(0.18)

 

 

 

Weighted-average shares outstanding, basic and diluted

 

14,688,872

 

11,675,216

 

11,675,216

 

 

 

Comprehensive Income (Loss):

 

 

 

Net loss

$

(3,189,205)

$

(1,160,446)

$

(2,154,084)

Other comprehensive income (loss), net of tax:

 

 

 

Change in foreign currency translation adjustments

 

(145,553)

 

108,520

 

(101,200)

Total other comprehensive loss

$

(3,334,758)

$

(1,051,926)

$

(2,255,284)

The accompanying notes are an integral part of these consolidated financial statements.

F-4

MDJM LTD and Subsidiaries

Consolidated Statements of Changes in Equity

For the Years Ended December 31, 2024, 2023, and 2022

Accumulated 

Ordinary Shares

Other 

Number of 

Amount of 

Additional Paid in 

Retained 

Comprehensive 

Noncontrolling 

Ordinary Shares

    

Ordinary Shares

    

Capital

    

Statutory Reserve

    

Earnings (Deficits)

    

Income (Loss)

    

Interest

    

Total Equity

Balance – December 31, 2021

11,675,216

$

11,675

$

6,845,394

$

327,140

$

(282,791)

$

62,903

$

(6,905)

$

6,957,416

Comprehensive income (loss):

Acquired noncontrolling interest

(7,048)

143

6,905

Deconsolidation of Suzhou

240,933

(13,934)

226,999

Net loss

(2,154,084)

(2,154,084)

Other comprehensive income (loss), net of tax:

Change in foreign currency translation adjustment

(101,200)

(101,200)

Balance – December 31, 2022

11,675,216

$

11,675

$

6,845,394

$

327,140

$

(2,202,990)

$

(52,088)

$

$

4,929,131

Comprehensive income (loss):

Net loss

(1,160,446)

(1,160,446)

Other comprehensive income (loss), net of tax:

Change in foreign currency translation adjustment

108,520

108,520

Balance – December 31, 2023

11,675,216

$

11,675

$

6,845,394

$

327,140

$

(3,363,436)

$

56,432

$

$

3,877,205

Share-based compensation May 14, 2024

23,360

23

24,738

24,761

Share-based compensation to employees May 31, 2024

889,960

890

1,129,359

1,130,249

Share-based compensation to executive officers May 31, 2024

285,960

286

362,883

363,169

Share-based compensation August 26, 2024

23,360

24

26,140

26,164

Private placement September 18, 2024

2,722,224

2,722

403,953

406,675

Exercise of Series B Warrants

8,557,554

8,558

765,771

774,329

Exercise of Series A Warrants

1,038,889

1,039

312,758

313,797

Comprehensive income (loss):

Net loss

(3,189,205)

(3,189,205)

Other comprehensive income (loss), net of tax:

Change in foreign currency translation adjustment

(145,553)

(145,553)

Balance - December 31, 2024

25,216,523

$

25,217

$

9,870,996

$

327,140

$

(6,552,641)

$

(89,121)

$

$

3,581,591

The accompanying notes are an integral part of these consolidated financial statements.

F-5

MDJM LTD and Subsidiaries

Consolidated Statements of Cash Flows

For the Years Ended December 31,

    

2024

    

2023

    

2022

Cash Flows from Operating Activities:

  

 

  

 

  

Net loss

$

(3,189,205)

$

(1,160,446)

$

(2,154,084)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

Depreciation and amortization

 

75,501

 

76,246

 

36,243

(Recovery) allowance for CECL - trade receivable

 

134,960

 

(159,509)

 

165,464

(Gain) loss on foreign currency transactions

 

(80,603)

 

(18,762)

 

(43,548)

Gain on conversion of functional currency from US $ to GBP - MD Local

 

 

(80,887)

 

Loss (gain) on sale of assets

1,369

12

(10,954)

Loss on valuation of warrants

493,274

(Gain) loss on deconsolidation

(14,404)

240,431

Share-based compensation

1,130,249

Share-based compensation to executive officers

363,169

Non cash interest expense

(5,026)

21,241

Changes in deferred tax assets

 

 

10,835

 

3,020

Changes in operating assets and liabilities:

 

 

 

Decrease (increase) in accounts receivables

 

9,374

 

935,537

 

815,839

Decrease (increase) in other receivables

 

2,536

 

(2,051)

 

(2,788)

Decrease (increase) in prepaid expense

 

(107,295)

 

15,726

 

5,914

(Decrease) increase in accounts payable and accrued expenses

 

113,976

 

(207,250)

 

(537,442)

(Decrease) increase in VAT and other tax payable

 

4,424

 

(5,637)

 

(125,453)

Increase in related party payable

 

3,444

 

 

(Decrease) increase in deferred income

 

(1,486)

 

1,847

 

(1,000)

Net Cash Used in Operating Activities

 

(1,060,717)

 

(599,365)

 

(1,587,117)

 

 

 

Cash Flows from Investing Activities:

 

 

 

Acquisition of real property and improvements in UK

(3,095,291)

Purchase of fixtures,office equipment and improvements

 

(35,748)

 

(106,544)

 

(45,507)

Proceeds from disposal of assets

1,384

30,607

Loan repayment received

 

 

66,376

 

742

Net Cash (Used in) Investing Activities

 

(35,748)

 

(38,784)

 

(3,109,449)

 

 

 

Cash Flows from Financing Activities:

 

 

 

(Repayment) proceeds from short term loans

(363,089)

381,754

Proceeds from private placement

 

2,450,002

 

 

Costs of private placement

(256,500)

Proceeds from exercise Series A and B Warrants

 

232,958

 

 

Net Cash (Used in) Provided by Financing Activities

2,426,460

(363,089)

381,754

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

(6,666)

 

71,585

 

4,288

Net decrease in cash, cash equivalents and restricted cash

1,323,329

(929,653)

(4,310,524)

Cash, cash equivalents, and restricted cash – beginning of the period

503,505

1,433,158

5,743,682

Cash, cash equivalents, and restricted cash – end of the period

$

1,826,834

$

503,505

$

1,433,158

Cash and cash equivalents

$

1,826,641

$

499,654

$

1,358,838

Restricted foreign currency

193

3,851

74,320

Total cash, cash equivalents, and restricted cash

$

1,826,834

$

503,505

$

1,433,158

 

 

 

Supplemental Disclosure Cash Flow Information:

 

 

 

Cash paid for:

 

 

 

Interest

$

$

$

5,256

Income taxes

$

$

$

Non-cash investing and financing activities

Share-based compensation applied to construction in progress

$

50,925

$

$

The accompanying notes are an integral part of these consolidated financial statements.

F-6

MDJM LTD AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

Organization

MDJM LTD (the “Company” or “MDJM”) was incorporated on January 26, 2018 under the laws of the Cayman Islands as an exempted company originally named MDJLEAD LTD. On May 7, 2018, the Company adopted its current name, MDJM LTD. Prior to 2023, the Company, through its subsidiaries and its consolidated variable interest entity (the “VIE”), was primarily engaged in providing comprehensive services throughout the life cycle of residential real estate projects in the People’s Republic of China (the “PRC”). These services included primary real estate agency, consulting, and the training and evaluation for primary agency sales (see Note “Subsequent Events”). Since 2022, the Company has diversified its business into the hospitality industry by purchasing and managing hotel and restaurant businesses in the United Kingdom (the “UK”). In that year, through its UK subsidiaries, the Company acquired two UK real estate properties, among which one is currently undergoing remodeling to be transformed into a hotel with restaurant facilities, and the other was open to the public in March 2023.

The Company, its subsidiaries, and the consolidated VIE are collectively referred to as the “Group.” Where appropriate, the terms “we,” “our,” or “us” also refer to MDJM or the Company and its subsidiaries and the consolidated VIE as a whole.

Ownership and Control Structure

MDJM wholly owns MDJCC Limited (“MDJM Hong Kong”), which was incorporated on February 9, 2018 under the laws of Hong Kong. MDJM Hong Kong holds a 100% ownership interest in Beijing Mingda Jiahe Technology Development Co., Ltd. (“Mingda Beijing”), a limited liability company organized on March 9, 2018 under the laws of the People’s Republic of China (the “PRC”). Mingda Beijing is classified as a wholly foreign-owned enterprise (“WFOE”).

On April 28, 2018, Mingda Beijing entered into a series of contractual arrangements, commonly referred to as a variable interest entity structure, with Tianjin Mingda Jiahe Real Estate Co., Ltd. (“Mingda Tianjin” or the “VIE”). Mingda Tianjin, a limited liability company organized on September 25, 2002 under the laws of the PRC, changed its name to Mingdajiahe (Tianjin) Co., Ltd. on February 2, 2021. Mingda Tianjin conducted MDJM’s primary business operations in China prior to 2023 (see Note “Subsequent Events”).

MDJM wholly owns MD Local Global Limited (“MDJM UK”), which was incorporated in the UK under the Companies Act 2006 as a private company on October 28, 2020. It is registered in England and Wales. MDJM UK holds a 100% ownership interest in Mansions Catering and Hotel Ltd (“Mansions”), formerly known as Mansions Estate Agent Ltd, which was incorporated under the laws of England on June 15, 2021, to engage in hotel management and hospitality services.

At the time of Mansions’ incorporation, MDJM UK held a 51% equity interest, Ocean Tide Wealth Limited, a specialist mortgage broker in the United Kingdom, held 41%, and the remaining 8% was held by Mingzhe Zhang, an individual shareholder. On May 20, 2022, MDJM UK acquired Ocean Tide Wealth Limited’s 41% ownership interest for a consideration of one British pound sterling. On the same date, MDJM UK also acquired Mingzhe Zhang’s 8% ownership interest for a consideration of one British pound sterling. Following these acquisitions, MDJM UK now holds 100% ownership of Mansions.

MDJM wholly owns Fernie Castile Culture Limited (“FCC”), which was incorporated in the UK on August 22, 2023. FCC is expected to engage in the management and development of the “Fernie” brand, including related products and services. Since its incorporation, FCC has not conducted significant business activities and has not generated any revenue.

MD Lokal Global GmbH (“MD German”) is a wholly owned subsidiary of MDJM, incorporated on February 16, 2022, under the laws of Germany. Since its establishment, MD German has not conducted significant business activities and has not generated any revenue.

Mingda Jiahe Development Investment Co., Ltd. (“MD Japan”) is a wholly owned subsidiary of MDJM, incorporated on January 14, 2022, under the laws of Japan. Since its establishment, MD Japan has not conducted significant business activities and has not generated any revenue.

F-7

VIE Arrangements

PRC regulations prohibit or restrict foreign ownership of companies that provide services in certain industries. To comply with these regulations, on April 28, 2018, Mingda Beijing entered into a series of contractual arrangements with Mingda Tianjin and shareholders of Mingda Tianjin (collectively, the “VIE Agreements”). Due to PRC legal restrictions on foreign ownership in the real estate sector, neither the Company nor its subsidiaries owned any equity interest in Mingda Tianjin. Instead, for accounting purposes, the Company controlled and received the economic benefits of Mingda Tianjin’s business operation through the VIE Agreements, which enabled the Company to consolidate the financial results of the VIE and its subsidiaries in the Company’s consolidated financial statements under the generally accepted accounting principles in the United States of America (“U.S. GAAP”).

Agreements that Transfer Economic Benefits of Mingda Tianjin

On April 28, 2018, Mingda Beijing entered into an “Exclusive Business Cooperation Agreement” (the “Business Agreement”) with Mingda Tianjin. Pursuant to the Business Agreement, Mingda Beijing would provide a series of consulting and technical support services to Mingda Tianjin and was entitled to receive 100% of Mingda Tianjin’s net income after deduction of required PRC statutory surplus reserve as a service fee. The service fee was paid annually or at any such time agreed by Mingda Beijing and Mingda Tianjin. The term of this Business Agreement was valid for 10 years upon execution of the agreement and may be extended or terminated prior to the expiration date at the will of Mingda Beijing. Unless expressly provided by the Business Agreement, without prior written consent of Mingda Beijing Mingda Tianjin may not engage any third party to provide the services offered by Mingda Beijing under the agreement.

Agreements that Enable the Company to Control and Receive the Economic Benefits of Mingda Tianjin’s Business Operation for Accounting Purposes

On April 28, 2018, each of the shareholders of Mingda Tianjin entered into an “Exclusive Option Agreement” (collectively, the “Option Agreements”) with Mingda Beijing. Pursuant to the Option Agreements, each of the shareholders of Mingda Tianjin granted an irrevocable and unconditional option to Mingda Beijing or its designees to acquire all or part of such shareholder’s equity interests in Mingda Tianjin at its sole discretion, to the extent as permitted by PRC laws and regulations then in effect. The consideration for such acquisition of all equity interests in Mingda Tianjin would be equal to the registered capital of Mingda Tianjin, and if PRC law required the consideration to be greater than the registered capital, the consideration would be the minimum amount as permitted by PRC law. The Option Agreements were valid for 10 years upon execution of the agreements and may be extended prior to the expiration date at will by Mingda Beijing.

On April 28, 2018, each of the shareholders of Mingda Tianjin also entered into a “Share Pledge Agreement” (collectively, the “Pledge Agreements”) with Mingda Beijing. Pursuant to the Pledge Agreements, the shareholders pledged their respective equity interests in Mingda Tianjin to guarantee the performance of the obligations of the VIE. Mingda Beijing, as pledgee, would be entitled to certain rights, including the right to sell the pledged equity interests. Pursuant to the Pledge Agreements, each of the shareholders of Mingda Tianjin could not transfer, sell, pledge, dispose of, or otherwise create any new encumbrance on their respective equity interests in Mingda Tianjin without the prior written consent of Mingda Beijing. The equity pledge right would expire when the exclusive business cooperation between Mingda Beijing and Mingda Tianjin was terminated, and all service fees were paid. The equity pledges of Mingda Tianjin had been registered with the relevant local branch of the State Administration for Industry and Commerce.

The Company, through its subsidiaries and the VIE Agreements, had (1) the power to direct the activities of the VIE that most significantly affected the entity’s economic performance and (2) the right to receive benefits from the VIE. Accordingly, the Company was the primary beneficiary of the VIE and had consolidated the financial results of the VIE.

Termination of VIE Agreement

On March 1, 2025, Mingda Beijing entered into agreements of termination (the “Termination Agreements”) with the VIE and the shareholders of the VIE to terminate the VIE Agreements. Consequently, Mingda Beijing ceased providing business support and related consulting services to Mingda Tianjin and is no longer recognized as a beneficial owner of Mingda Tianjin (see Note “Subsequent Events”).

F-8

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of consolidation

The Company’s consolidated financial statements and related notes have been prepared in accordance with U.S. GAAP and pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”).

The accompanying consolidated financial statements include the financial statements of the Company, its subsidiaries and the VIE. All significant inter-company accounts and transactions have been eliminated from consolidation.

The Group evaluates each of its interests in private companies to determine whether or not the investee is a VIE and, if so, whether the Group is the primary beneficiary of such VIE. In determining whether the Group is the primary beneficiary, the Group considers if the Group (i) has power to direct the activities that most significantly affects the economic performance of the VIE, and (ii) receives the economic benefits of the VIE that could be significant to the VIE. If deemed the primary beneficiary, the Group consolidates the VIE.

Use of Estimates

The preparation of these consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect 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 revenue and expenses during the reporting period. Actual results could differ from such estimates. Significant accounting estimates reflected in the Group’s financial statements include useful lives and valuation of long-lived assets, allowance for doubtful accounts, assumptions related to the consolidation of entities in which the Group holds variable interests, valuation allowance on deferred tax, valuation on stock based compensation and valuation on derivative liabilities.

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; and

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 carrying amounts reported in the accompanying consolidated balance sheets for cash and cash equivalents, accounts receivable, other receivables, prepaid expenses, prepaid income tax, deferred tax assets, accounts payable and accrued liabilities, income tax payable, and other taxes payable approximate their fair value based on the short-term maturity of these instruments.

Cash, Cash Equivalents, and Restricted Cash

Cash and cash equivalents include cash on hand and all highly liquid investments with an original maturity of three months or less.

The Group maintains cash and cash equivalents with various commercial banks in the UK. Cash held in the UK is denominated in British pound sterling and is freely transferable out of the UK.

F-9

The Group maintains cash and cash equivalents with various commercial banks within the PRC. Cash in the PRC denominated in RMB may not be freely transferable to out of the PRC because of exchange control regulations or other reasons. Such restricted cash amounted to $193 and $65 as of December 31, 2024 and 2023, respectively. The Company has not experienced any losses in the bank accounts and believes it is not exposed to any risks on its cash held in PRC banks.

Property and Equipment, Net

Property and equipment are carried at cost, less accumulated depreciation. Costs include any incremental costs that are directly attributable to the construction or acquisition of the item of property and equipment. Maintenance and repairs are expensed as incurred, while major maintenance and remodeling costs are capitalized if they extend the useful life of the asset. Depreciation is computed using the straight-line method over the estimated useful lives.

When property and equipment are sold or otherwise disposed of, the cost and related accumulated depreciation are eliminated from the accounts and any resulting gain or loss is recognized in the results of operations.

Classification

    

Estimated Useful Life

Buildings and leasehold improvement

50 years

Building fixtures, furniture, and landscaping

4 to 10 years

Office Equipment and Fixtures

3 to 5 years

Software

2 or 10 years

Vehicles

4 or 5 years

Revenue Recognition

The Group adopted ASC 606, Revenue from Contracts with Customers (“ASC 606”). The Group determines revenue recognition through the following five steps: (1), identification of the contract, or contracts, with a customer, (2), identification of the performance obligations in the contract, (3), determination of the transaction price, (4), allocation of the transaction price to the performance obligations in the contract; and (5), recognition of revenue when, or as, we satisfy a performance obligation.

The operating entities’ service contracts typically include the terms of parties, services to be provided, service covered period, details of service fee calculation, and terms or conditions when services are to be paid. The performance obligation of the operating entities is clearly defined as to the sale of real properties specified in the contracts. The performance obligation is satisfied when at the point of closing of the sales contract with each property buyer is completed and when the developer receives the proceeds from the sales (cash and/or bank loans). The commission fee is determined based on the total value of the property sold multiplied by the commission rate agreed upon in the contracts. The commission rates vary among developers. The payment terms also vary with certain developers dividing the contracts into several phases and making payment when a phase has been completed. These variable considerations will not change the calculation of the commission fee. The transaction price is determined based on the commission rate and properties sold.

Prior to 2023, the Group’s major revenue is generated by commission fees from selling real estate properties since its inception. Commission revenue from property brokerage is recognized when: (i) the operating entities have completed their performance obligation to sell properties per contract, (ii) the property developer and the buyer completed a property sales transaction and the developer received a full or partial amount of proceeds from the buyer or full payment from the banker if mortgaged, and (iii) the property developer granted confirmation to the operating entities to issue an invoice per contract. The Group recognizes revenue net of value-added taxes (“VAT”).

The Group did not handle any monetary transactions nor act as an escrow intermediary between the developers and the buyers. Certain sales contracts allow developers to withhold a certain percentage of the total commission for a certain period as a risk fund to cover potential damages caused by the sales activities of the operating entities. In these circumstances, the Group’s operating performance obligations are not fulfilled until the withholding period has passed. Since the amount being withheld is the risk of loss from the sales transaction, the Group records the amount withheld by developers as deferred income and will recognize the income when the withholding period has passed, and the amount withheld is confirmed by the developers.

F-10

The Group engages in the business of managing rental properties through its UK subsidiary, Mansions, which commenced operations in August 2021. Revenue from one-time referral fees paid by tenants is recognized proportionally over the lease term. The Group recognizes this revenue when both of the following conditions are met: (a) the lease agreement has been executed, and (b) the tenant has made its first payment. Mansions also provides property management services to tenants and collects service fees for these services. Management service fees are recognized on a monthly basis. Any prepayment of monthly service fees is recorded as deferred income until the related services are provided.

The Group engages in the hotel business through its UK subsidiaries, which began operations in May 2023. Revenue from hotel operations is recognized in accordance with ASC 606. Revenue is recognized when control of goods and services is transferred to the customer, typically at the point in time when the customer consumes or utilizes the services provided by the Group’s hotels. The Group’s revenue streams from hotel operations primarily consist of room sales, food and beverage services, event space rentals, and other ancillary services. The revenue recognition for these streams is as follows:

1.Room Sales: Revenue from room sales is recognized over the duration of the customer’s stay, as control of the lodging service is transferred to the customer during the stay. Revenue is allocated to each night’s stay based on the agreed-upon room rate.
2.Food and Beverage Services: Revenue from food and beverage services is recognized at the point in time when the food and beverages are served to the customer. Revenue is based on menu prices and is recognized as the customer consumes the items.
3.Event Space Rentals: Revenue from event space rentals is recognized at the point in time when the event space is made available to the customer for the event. Revenue is recognized based on the agreed-upon rental fee for the space.
4.Ancillary Services: Revenue from other ancillary services, such as parking and recreational facilities, is recognized at the point in time when the service is provided to the customer.

The transaction price for each contract is determined based on the consideration agreed upon with the customer. If contracts include multiple performance obligations, the transaction price is allocated to each performance obligation based on their relative standalone selling prices.

The Group periodically reviews its contracts to ensure that revenue recognition practices remain consistent with the principles of ASC 606. Any changes in estimates or adjustments to revenue recognition are recognized in the period in which the change or adjustment becomes known.

Segment

ASC 280 “Segment Reporting” required a public entity to report separately information about an operating segment that meets any of the following quantitative thresholds: a) its reported revenue, including both sales to external customers and intersegment sales or transfers, is 10 percent or more of the combined revenue, internal and external, of all operating segments; b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount, of either: 1. the combined reported profit of all operating segments that did not report a loss, or 2. the combined reported loss of all operating segments that did report a loss; or c) its assets are 10 percent or more of the combined assets of all operating segments. Operating segments that do not meet any of the quantitative thresholds may be considered reportable, and separately disclosed, if management believes that information about the segment would be useful to readers of the financial statements. A company’s operating segments are defined as components of the company that engage in business activities that generate revenue and incur expenses, and whose results are regularly reviewed by the company’s chief operating decision maker in deciding how to allocate resources and assess performance.

The Group uses “the management approach” in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Group’s chief operating decision maker for making operating decisions and assessing performance as the source for determining the Group’s reportable segments.

F-11

Business Tax and Value Added Tax (“VAT”)

The PRC government implemented a VAT reform pilot program, which replaced the business tax with VAT. Since May 2016, the changes from business tax to VAT have been expanded to all other service sectors which used to be subject to business tax. The VAT rate applicable to subsidiaries and consolidated VIE of the Company was 6%. The Company accrues VAT payable when revenue is recognized.

The UK government charges VAT on business services and commissions. The standard VAT rate is 20%. All income of the UK subsidiaries will be subject to VAT. The Company accrues VAT payable when revenue is recognized.

Marketing and Advertising Expenses

Marketing and advertising expenses consist primarily of marketing planning fees and advertisements expenses used for targeted sales. The Group expenses all marketing and advertising costs as incurred and records these costs within “Selling expenses” on the consolidated statements of operations when incurred. The Group did not incur such expenses for the years ended December 31, 2024, 2023, and 2022.

Income Taxes

The Company’s operation in China was governed by the income tax laws of the PRC. The Chinese Corporate Income Tax applies to all companies in China, foreign owned & Chinese owned. It is levied on company profits at a rate of 25%.

The Company’s operation in United Kingdom is governed by the income tax laws of the UK. The normal rate of corporation tax is 19% for the financial year beginning April 1, 2021 and will be maintained at this rate for the financial year beginning April 1, 2022. From April 1, 2023, the main rate of corporation tax increased from 19% to 25%, and a new 19% small profits rate of corporation tax was introduced for companies whose profits do not exceed 50,000 pounds sterling (GBP).

Deferred income taxes are recognized for temporary differences between the tax basis of assets and liabilities, and their reported amounts in the financial statements, net operating loss carry forwards and credits by applying enacted statutory tax rates applicable to future years when the reported amounts of the asset or liability are expected to be recovered or settled, respectively. Deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities.

The Group only recognizes tax liabilities related to uncertain tax positions when such positions are more likely than not of being sustained upon examination. For such positions, the Group recognizes the largest amount of tax liabilities that is more than fifty percent likely of being sustained upon the ultimate settlement of such uncertain position. There were no such tax liabilities recognized in the accompanying consolidated financial statements. The Group records interest and penalties as a component of income tax expense. There were no such interest and penalties for the years ended December 31, 2024, 2023 and 2022.

Per Share Amounts

The Company computes per share amounts in accordance with ASC Topic 260 “Earnings per Share” (EPS), which requires presentation of basic and diluted EPS. Basic EPS is computed by dividing the net income (loss) available to holders of ordinary shares by the weighted-average number of ordinary shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue ordinary shares were exercised or converted into ordinary shares or resulted in the issuance of ordinary shares that then shared in the earnings of the Company, if any. This is computed by dividing net earnings by the combination of dilutive ordinary share equivalents.

As of December 31, 2022, the Company had a total of 126,082 units of underwriter’s warrants outstanding, exercisable at a price of $6.25 per warrant. The closing price of the Company’s ordinary shares on the Nasdaq Capital Market was $1.51 as of December 31, 2022. Since the exercise price of the warrants exceeded the share price, the warrants had no dilutive impact. The Company incurred net losses for the year ended December 31, 2022. Consequently, all potentially dilutive securities were excluded from the computation of diluted shares outstanding, as they would have had an anti-dilutive effect. The underwriter’s warrants expired on November 13, 2023.

F-12

As of December 31, 2024, the Company had a total of 15,975,012 units of Series A Warrants (defined below) outstanding, exercisable at a price of $0.216 per warrant. The closing price of the Company’s ordinary shares was $0.200 as of December 31, 2024. Since the exercise price of the warrants exceeded the share price, the warrants had no dilutive impact. In addition, the Company incurred net losses for the year ended December 31, 2024. Consequently, all potentially dilutive securities were excluded from the computation of diluted shares outstanding, as they would have had an anti-dilutive effect. The Series A Warrants are set to expire on March 11, 2027.

December 31, 

    

2024

    

2023

    

2022

Numerator for earnings per share:

Net loss attributable to the Company’s ordinary shareholders

$

(3,189,205)

$

(1,160,446)

$

(2,154,084)

Denominator for basic and diluted earnings per share:

Basic and weighted average ordinary shares

 

14,688,872

 

11,675,216

 

11,675,216

Per share amount

Per share – basic and diluted

$

(0.22)

$

(0.10)

$

(0.18)

Comprehensive Income

The Company follows ASC 220-10, “Reporting Comprehensive Income,” which requires the reporting of comprehensive income in addition to net income. Comprehensive income is a more inclusive financial reporting methodology that includes disclosure of information that historically has not been recognized in the calculation of net income. Comprehensive income generally represents all changes in shareholders’ equity during the period except those resulting from investments by, or distributions to shareholders.

Foreign Currency Translation

The Company’s principal operations are based in the UK, and, prior to 2024, also in the PRC. Its financial position and operational results are determined by using GBP and RMB as functional currencies, as applicable. However, the consolidated financial statements of the Company are presented in U.S. Dollars. Foreign currency-denominated results of operations and cash flows are translated at the average exchange rate during the reporting period. Assets and liabilities in foreign currencies are translated at the exchange rate in effect at the balance sheet date, while equity in the functional currency is translated at the historical rate of exchange at the time of capital contribution. Consequently, amounts reported on the consolidated statements of cash flows may not align precisely with changes in corresponding balances on the consolidated balance sheets. Translation adjustments resulting from period-to-period exchange rate fluctuations are included as a separate component of accumulated other comprehensive income (loss) in the consolidated balance sheets and statements of changes in shareholders’ equity. Foreign currency transactions are translated into the functional currency at the exchange rates prevailing on the transaction dates. Any resulting gains or losses are recognized in the results of operations as they occur. For the years ended December 31, 2024, 2023 and 2022, transaction gains of $80,603, $18,762, and $43,548, respectively, were recorded in the consolidated statements of operations and comprehensive income (loss).

The following table outlines the currency exchange rates used in the consolidated financial statements:

December 31, 

December 31, 

December 31, 

1 US$ = RMB

    

2024

    

2023

    

2022

At end of the period – RMB

 

7.2993

 

7.0999

 

6.8987

Average rate for the period ended – RMB

 

7.1957

 

7.0809

 

6.7347

1 US$ = GBP

At end of the period – GBP

0.7987

0.7847

0.8315

Average rate for the period ended – GBP

 

0.7824

 

0.8039

 

0.8121

F-13

Concentration Risk

The Company’s subsidiaries in the UK have bank accounts in the UK. Customer deposits held by banks, building societies and credit unions (including in Northern Ireland) in UK establishments that are authorized by the Prudential Regulation Authority (PRA) are protected by the Financial Services Compensation Scheme (FSCS) up to GBP85,000, which was approximately $106,000. The Company’s total unprotected cash in bank amounted to approximately $1,701,000 and $368,000, as of December 31, 2024 and 2023, respectively. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks on its cash in bank accounts.

Deconsolidation

In accordance with ASC 810-40, deconsolidation of a subsidiary occurs when: (a) some or all of the ownership interests of the subsidiary are sold resulting in the loss of a controlling financial interest; (b) a contractual agreement granting control of the subsidiary expires; (c) the subsidiary issues its shares to outsiders reducing the parent’s ownership interest resulting in the loss of a controlling financial interest; or (d) the subsidiary becomes subject to the control of a government, court, administrator or regulator.

The parent should recognize a gain or loss measured as the difference between: (a) the aggregate of: (i) the fair value of any consideration received, (ii) the fair value of any retained non-controlling interest, and (iii) the carrying amount of any non-controlling interest at the date the subsidiary is deconsolidated; and (b) the carrying amount of the subsidiary’s assets and liabilities.

A subsidiary should be deconsolidated from the date a controlling financial interest is lost and should also consider the equity components included in the non-controlling interest and the amounts previously recognized in accumulated other comprehensive income (loss), i.e., the foreign currency translation adjustment.

Recently Adopted Accounting Pronouncements

In December 2019, the FASB issued Accounting Standards Update 2019-12-Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. This ASU summarizes the FASB’s recently issued Accounting Standards Update (ASU) No. 2019-12, simplifying the Accounting for Income Taxes. The ASU enhances and simplifies various aspects of the income tax accounting guidance in ASC 740. The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The adoption of this ASU had no material impact on our consolidated financial statements.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”), which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2019, excluding entities eligible to be smaller reporting company. For all other entities, the requirements are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. ASU 2016-13 has been amended by ASU 2019-04, ASU 2019-05, and ASU 2019-11. For entities that have not yet adopted ASU No. 2016-13, the effective dates and transition methodology for ASU 2019-04, ASU 2019-05, and ASU 2019-11 are the same as the effective dates and transition methodology in ASU 2016-13. The Group adopted this standard for the year beginning January 1, 2023. The adoption of this standard had no material impact on the Group’s consolidated financial statements.

Recently Issued Accounting Pronouncements

The Group considers the applicability and impact of all ASUs. The ASUs not listed below were assessed and determined to be either not applicable or are expected to have a minimal impact on the Group’s consolidated financial position and/or results of operations.

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. The Group does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its consolidated financial condition, results of operations, cash flows, or disclosures.

F-14

On November 4, 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE), which requires disaggregated disclosure of income statement expenses for public business entities. The DISE does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. DISE is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods within annual reporting periods beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. The adoption of this standard will have no material impact on the Group’s consolidated financial statements.

NOTE 3 – ACCOUNTS RECEIVABLE

Accounts receivable are primarily agent service fee receivable from the customers – real estate developers - and are recognized and carried at the amount billed to a customer, net of allowance for expected loss from doubtful accounts.

As of December 31, 2024 and 2023, accounts receivable consisted of the following:

December 31, 

December 31, 

   

2024

   

2023

Accounts receivable

$

134,960

$

211,369

Allowance for CECL

 

(134,960)

 

 

(47,199)

Accounts receivable, net

$

 

$

164,170

ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”), which requires the measurement and recognition of expected credit losses to all financial assets held at amortized cost.

The CECL model requires measurement of the expected credit loss even if that risk of loss is remote. Management believes that historical collection information is a reasonable base on which to determine expected credit losses because the composition of the accounts receivable at the reporting date is consistent with that used in developing the historical credit-loss percentages. That is, the similar risk characteristics of the customers and its payment practices have not changed significantly over time. However, the foreseeable economic conditions will have a significant impact on our collectability of the accounts receivable. The Management believes that the treasury bill rate of the U.S. Treasury is a useful indicator to reflect the future cost of the credit and the trend of economic at the time of reporting. The Company combined treasury bill rate and its historical loss rate to determine the rates of expected estimated credit losses. The accounts receivable sharing similar risk characteristics be pooled when the CECL is calculated. Following CECL rates were used to calculate 2023 expected credit losses:

Age of accounts receivable

    

Current

    

31-60 days

    

61-90 days

    

91-180 days

    

181-365 days

    

Over 365 days

 

Historical loss rate

0.00

%  

0.00

%  

0.00

%  

0.00

%  

5.00

%  

20.00

%

Adjustment

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

2.53

%  

4.55

%

CECL rate

 

0.38

%  

0.76

%  

1.14

%  

1.26

%  

7.53

%  

24.55

%

As of December 31, 2024, the Company had accounts receivable of $134,960 (RMB 971,135), primarily from one vendor. The Company initiated legal proceedings against Chengdu TEDA New City in the People’s Court of Dujiangyan City, Sichuan Province, on January 9, 2023, for breach of contract and unpaid service fees totaling approximately $257,000 (RMB 1,872,419). On March 28, 2023, the court ruled in favor of the Company, ordering Chengdu TEDA to pay the full claimed amount within 10 days. The Company received a partial payment of $124,000 (RMB 907,662) on September 1, 2023. As of December 31, 2024, the remaining balance from this vendor was still outstanding. Given the deterioration of the real estate market in China, management has determined that the Company is unlikely to recover the remaining balance. Consequently, a 100% CECL rate has been applied to accounts receivable outstanding for more than 365 days.

F-15

NOTE 4 – PROPERTY AND EQUIPMENT, NET

Property and equipment, net consists of the following:

December 31, 

December 31, 

    

2024

   

2023

Land and buildings

$

3,059,448

$

3,114,032

Building fixtures, facilities, and furniture

191,771

187,826

Leasehold improvement

20,773

21,143

Landscaping

21,653

22,039

Office Equipment and Fixtures

3,485

31,306

Auto

 

40,636

 

41,361

Construction in progress

74,569

6,372

Total Assets

 

3,412,335

 

3,424,079

Less accumulated depreciation

 

(162,649)

 

(116,708)

Net Assets

$

3,249,686

$

3,307,371

For the years ended December 31, 2024, 2023, and 2022, depreciation and amortization expenses were $75,501, $76,246, and $36,243, respectively.

NOTE 5 – INCOME TAX AND DEFERRED TAX ASSETS

The Company and its subsidiaries and the VIE have no presence in the United States and does not conduct business in the United States, so no United States income tax is imposed upon the Company and its subsidiaries and the VIE.

MDJM was incorporated under the laws of the Cayman Islands. Under the current laws of the Cayman Islands, the Company and its subsidiaries are not subject to tax on income or capital gain. Additionally, upon payments of dividends by the Company to its shareholders, no Cayman Islands withholding tax will be imposed.

MDJM Hong Kong was incorporated under the laws of Hong Kong and is subject to the uniform tax rate of 16.5%. Under Hong Kong tax law, it is exempted from the Hong Kong income tax on its foreign-derived income and there are no withholding taxes in Hong Kong on the remittance of dividends. MDJM Hong Kong did not have significant activities in Hong Kong for the years ended December 31, 2024, 2023, and 2022.

MDJM UK and Mansions were incorporated in the UK. A UK company is subject to UK corporation tax on its income and capital profits. The normal rate of corporation tax is 19% for the financial year beginning April 1, 2021 and will be maintained at this rate for the financial year beginning April 1, 2022. From 1 April 2023, the main rate of corporation tax increased from 19% to 25%, and a new 19% small profits rate of corporation tax was introduced for companies whose profits do not exceed 50,000 pounds sterling (GBP).

The Group conducted substantially all of its business in the PRC through its VIE and subsidiaries prior to the fiscal year ended December 31, 2024. The operating entities located in the PRC were subject to PRC income taxes, a standard tax rate of 25%. At the beginning of 2019, China State Administration of Taxation issued an income tax abatement policy to small business with taxable income less than RMB 3 million, number of employees less than 300, and total assets less than RMB 50 million for the tax periods from January 1, 2019 to December 31, 2021. According to the tax abatement policy, the income tax rate was reduced to 5% for small businesses with a taxable income less than RMB 1 million, the income tax rate was reduced to 10% for small business with taxable income from RMB 1 million to RMB 3 million. In 2022, a new tax abatement policy was issued. From January 1, 2022 to December 31, 2022, the income tax rate was 2.5% for small business with taxable income under RMB 1 million; From January 1, 2022 to December 31, 2024, the income tax rate is 5% for small business with taxable income between RMB 1 million to 3 million. The Group is qualified to receive the above tax abatement.

F-16

The Group adopted ASC 740-10-25 Accounting for Uncertainty in Income Taxes and such adoption did not have any material impact on the accompanying consolidated financial statements. Prior to the fiscal year ended December 31, 2024, the Group through its Chinese subsidiary and VIE were principally engaged in the business located in the PRC and therefor, were subject to income taxes in the PRC. Tax regulations are subject to the interpretation of the related tax laws and regulations and require significant judgment to apply. All tax positions taken, or expected to be taken, continue to be more likely than not ultimately settled at the full amount claimed. The Company’s tax filings are subject to the PRC tax bureau’s examination for a period of up to five years. The Company is not currently under any examination by the PRC tax bureau.

Deferred income tax assets are recognized for temporary differences between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided in accordance with the laws of the relevant taxing authorities. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in which temporary differences are expected to be reversed or settled. The effect on deferred tax assets and liabilities of changes in tax rates is recognized in the statement of comprehensive income in the period of the enactment of the change.

The provision for income tax for the years ended December 31, 2024, 2023, and 2022 were as follows:

2024

2023

2022

Current

$

$

$

Deferred tax adjustment

 

 

10,835

 

3,020

Total income tax

$

$

10,835

$

3,020

Deferred tax assets and liabilities were as follows:

December 31, 

December 31, 

Deferred Tax Assets (Liabilities):

    

2024

    

2023

Accounts receivable, net

$

$

11,800

Net operating loss – China

 

633,856

 

475,900

Net operating loss - UK

 

148,523

 

110,215

Deferred tax assets

782,379

597,915

Valuation allowance

(782,379)

(597,915)

Net deferred tax assets (liabilities)

$

$

Reconciliation of the statutory income tax rate and the Company’s effective income tax rate for the years ended December 31, 2024, 2023, and 2022, respectively, were as follows:

China

    

2024

    

2023

    

2022

 

Hong Kong statutory income tax rate

 

16.50

%  

16.50

%  

16.50

%

Valuation allowance recognized with respect to the loss in Hong Kong Company

 

(16.50)

%  

(16.50)

%  

(16.50)

%

PRC statutory income tax rate

 

25.00

%  

25.00

%  

25.00

%

Valuation allowance recognized with respect to the loss in PRC Company

 

(25.00)

%  

(25.00)

%  

(25.00)

%

Effect of valuation and deferred tax adjustments

 

0.00

%  

(1.65)

%  

0.00

%

Effective rate

 

0.00

%  

(1.65)

%  

0.00

%

United Kingdom

UK statutory income tax rate

19.00

%  

19.00

%  

19.00

%  

Valuation allowance recognized with respect to the loss in UK

(19.00)

%  

(19.00)

%  

(19.00)

%  

Effect of valuation and deferred tax adjustments

0.00

%  

0.00

%  

(1.65)

%  

Effective rate

 

0.00

%  

0.00

%  

(1.65)

%  

F-17

Aggregate undistributed earnings of the Company’s subsidiaries, the VIE, and the VIE’s subsidiaries located in the PRC that were available for distribution on December 31, 2024, 2023, and 2022 were considered to be indefinitely reinvested and accordingly, no provision has been made for the Chinese dividend withholding taxes that would be payable upon the distribution of those amounts to any entity within the Company that is outside of the PRC. The Company does not have any present plan to pay any cash dividends on its ordinary shares in the foreseeable future. It intends to retain most of its available funds and any future earnings for use in the operation and expansion of its business. As of December 31, 2024 and 2023, the Company had not declared any dividends.

As of December 31, 2024, the Company had no significant uncertain tax positions that qualified for either recognition or disclosure in the financial statements. As of December 31, 2024, income tax returns for the tax years ended December 31, 2019 through December 31, 2023 remained open for statutory examination by PRC tax authorities.

The uncertain tax positions are related to tax years that remain subject to examination by the relevant tax authorities. Based on the outcome of any future examinations, or as a result of the expiration of statute of limitations for specific jurisdictions, it is reasonably possible that the related unrecognized tax benefits for tax positions taken regarding previously filed tax returns, might materially change from those recorded as liabilities for uncertain tax positions in the Company’s consolidated financial statements as of December 31, 2024. In addition, the outcome of these examinations may impact the valuation of certain deferred tax assets (such as net operating losses) in future periods. The Company’s policy is to recognize interest and penalties accrued on any unrecognized tax benefits, if any, as a component of income tax expense. The Company does not anticipate any significant increases or decreases in its liability for unrecognized tax benefit within the next 12 months.

According to the PRC Tax Administration and Collection Law, the statute of limitations is three years if the underpayment of income taxes is due to computational errors made by the taxpayer. The statute of limitations will be extended to five years under special circumstances, which are not clearly defined, but an underpayment of income tax liability exceeding RMB100,000 (approximately $14,000) is specifically listed as a special circumstance. In the case of a transfer pricing related adjustment, the statute of limitations is 10 years. There is no statute of limitations in the case of tax evasion.

The tax authority of the PRC government conducts periodic and tax filing reviews on business enterprises operating in the PRC after those enterprises complete their relevant tax filings. Therefore, the Company’s PRC entities’ tax filings results are subject to change. It is therefore uncertain as to whether the PRC tax authority may take different views about the Company’s PRC entities’ tax filings, which may lead to additional tax liabilities.

ASC 740 requires recognition and measurement of uncertain income tax positions using a “more-likely-than-not” approach. The management evaluated the Company’s tax positions and concluded that no provision for uncertainty in income taxes was necessary as of December 31, 2024 and 2023.

NOTE 6 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consist of the following as of December 31, 2024 and 2023:

2024

2023

 

  

 

  

Payroll and social security payable

$

182,118

$

82,494

Bonus payable

 

 

18,603

Other payables and accrued liabilities

 

14,695

 

872

Total Accounts Payable and Accrued Liabilities

$

196,813

$

101,969

NOTE 7 – LEASES

On January 1, 2023, Mansions signed a lease agreement with MDJM UK to rent the “Fernie Castle,” a property owned by MDJM UK, as the site of a hotel. The rent is approximately $233,000 (GBP182,500), VAT exclusive, per annum. The rent is paid monthly on the 25th day of the month. Mansions is responsible for its operation expenses, building maintenance, and repair of the property rented. The lease has no definite termination date but can be terminated by either party by submitting one-month notice in advance without penalty. If the lease is terminated, the rented property will be returned to MDJM UK.

F-18

On January 1, 2023, Mansions signed a lease agreement with MDJM UK to rent the “Robin Hill,” a property owned by MDJM UK, as the site of a hotel. The rent is approximately $193,000 (GBP151,000), VAT exclusive, per annum. The rent is paid monthly on the 25th day of the month. Mansions is responsible for its operation expenses, building maintenance, and repair of the property rented. The lease has no definite termination date but can be terminated by either party by submitting one-month notice in advance without penalty. If the lease is terminated, the rented property will be returned to MDJM UK.

Mansions and MDJM UK are related companies under common control. ASC 842 requires entities to determine whether a related-party arrangement between entities under common control is a lease on the basis of the legally enforceable terms and conditions of the arrangement. The accounting for a lease depends on the enforceable rights and obligations of each party as a result of the contract. A lease is no longer considered enforceable when either party (i.e., lessee or lessor) can terminate the lease without permission from the other party and with no more than an insignificant penalty (ASC 842-10-55-23). The management believes that lease agreements between Mansions and MDJM UK is not legally enforceable since both Mansions and MDJM UK are under common control, and the lease can be terminated at any time without any penalty. Therefore, the Company did not apply the ASC 842 lessee and lessor accounting to the leases between Mansions and MDJM UK.

The Group will lease temporary office spaces used for ongoing projects based on the needs. These leases are normally with terms of 12 months or less, and an option of renewing. Due to the temporary nature of these office spaces, the Group typically only includes the initial lease term in its assessment of a lease arrangement. Options to extend a lease are not included in the Group’s assessment unless there is reasonable certainty that the Group will renew the lease. The Group elected not to recognize on the balance sheet for leases with terms of 12 months or less. The lease expense recognized for such leases is on a straight-line basis over the lease terms. Such operating lease expenses amounted to $0, $1,214 and $0 for the years ended December 31, 2024, 2023, and 2022, respectively.

NOTE 8 – SHORT-TERM LOANS

On February 14, 2022, Mingda Tianjin borrowed $141,225 (RMB1,000,000 translated at the 2023 average exchange rate) from China Construction Bank with an interest rate of 3.95% per annum. The loan was repaid in full on March 1, 2023.

From March 18, 2022 to June 20, 2022, Mingda Tianjin borrowed a total of $221,864 (RMB1,571,000 translated at the 2023 average exchange rate) from an unrelated individual for working capital. This individual loan was due by September 30, 2022 and extended to December 31, 2022. The loan bore interest at 4.2525% per annum and was to be paid by the maturity date. The loan was repaid in full on March 8, 2023. On June 14, 2023, Mingda Tianjin borrowed $2,118 (RMB 15,000 translated at the 2023 average exchange rate) and repaid in full on June 16, 2023.

NOTE 9 – WARRANT LIABILITIES

The Company accounts for its outstanding Series A Warrants as liabilities on the balance sheet due to their derivative characteristics. These warrants are measured at fair value upon issuance and are subsequently remeasured at each reporting date, with changes in fair value recognized in the statement of operations. As of December 31, 2024, the fair value of the warrant liabilities was $1,424,932, which is presented as a current liability on the balance sheet. The Series A Warrants are set to expire on March 18, 2028.

Private Placement – 2024

On September 18, 2024, MDJM completed a private placement with twelve investors, issuing a total of 2,722,224 units at an offering price of $0.90 per unit, for total gross proceeds of approximately $2.45 million (the “Offering”). Each unit consists of one ordinary share of the Company, par value $0.001 per share (the “Ordinary Share”), one Series A warrant (the “Series A Warrant”), and one Series B warrant (the “Series B Warrant,” together with the Series A Warrant, the “Purchaser Warrants”).

The Series A Warrant entitles the holder to purchase one Ordinary Share at an exercise price of $1.35 per share, subject to downward adjustment to match the latest issuance price in the event of a dilutive issuance. The Series B Warrant is a compensatory warrant, designed to protect investors against potential share price declines. If the Company’s share price falls below the offering price, the Series B warrant allows the investor to receive additional Ordinary Shares such that the total number of shares issued is equal to the original investment amount divided by the lower of: (i) 90% of the lowest trading price during any ten-day period, or (ii) a floor price of $0.216 per share. The Purchaser Warrants are immediately exercisable upon issuance and expire three years and six months from the issuance date.

F-19

Classification of Series A and Series B Warrants as Liabilities

According to ASC 815-40-25, a financial instrument is classified as equity if it meets the following criteria: 1. Settlement in Issuer’s Own Shares: the instrument must be settled solely by delivering a fixed number of shares; and 2.Fixed-for-Fixed Rule: the instrument must have a fixed exercise price and entitles the holder to a fixed number of shares.

Series A Warrants have the following key characteristics:

Downward Adjustment Mechanism: The exercise price adjusts for future dilutive issuances.
Floor Price: $0.216 per share, which matches the floor price of the Series B Warrants.
Dilution of Units: The number of Series A Warrants increased from 2,722,224 to 17,013,901 due to the downward adjustment of the exercise price.

Therefore, the Series A Warrants likely fail to meet the fixed-for-fixed criterion under ASC 815-40 and should be classified as liabilities rather than equity. Additionally, Series A Warrants with downward pricing adjustments linked to future events are treated as derivatives.

Series B Warrants have the following key characteristics:

Units Adjustment: The exercise price of Series B Warrants is $0.001 per unit. However, the number of units to be issued is variable and increases as the stock price declines. The number of shares is calculated by dividing the original issue price of $1.35 by the lower of (i) 90% of the lowest trading price over a specified period, or (ii) a floor price of $0.216 per share.
Compensatory Nature: Series B Warrants are compensatory in nature, designed to provide additional shares to investors if the share price declines below the offering price.
Dilution Protection: The warrants protect investors from dilution by mandating the issuance of additional shares to them when the market price falls.

Therefore, the Series B Warrants likely fail to meet the fixed-for-fixed criterion under ASC 815-40 and should be classified as liabilities rather than equity. Additionally, Series B Warrants with downward pricing adjustments linked to future events are treated as derivatives.

Fair Value Measurements of Warrant Liabilities

Both Series A and Series B Warrants are classified as liabilities or derivatives and must be measured at fair value in accordance with ASC 815-10-45. The fair value measurement process involves the following steps:

1.Initial Measurement: The Series A and Series B Warrants are measured at fair value at the time of issuance.
2.Subsequent Measurement: The fair value of the Series A and Series B Warrants is re-measured at each reporting date.
3.Changes in Fair Value: Any changes in fair value are recognized in earnings on the income statement for the relevant reporting period.
4.Derivative Impact: As derivatives, the Series A and Series B Warrants require ongoing fair value adjustments based on stock price changes and other relevant factors. This remeasurement process is essential for capturing the financial impact of the warrants’ reset and adjustment features.

The Company uses the Black-Scholes option pricing model to determine the fair value of the warrants. The key inputs used in the model include:

F-20

Expected Volatility: 119.17%, based on the historical volatility of the Company’s closing stock price since inception.
Risk-Free Interest Rate: 3.375%, derived from the yield on three-year U.S. Treasury notes.
Exercise Price: $0.216, which is the floor price established in the warrant agreements.
Term: 3.5 years (42 months), reflecting the contractual life of the warrants.

These inputs are critical in determining the fair value of the warrants and are reassessed at each reporting date to ensure accuracy and compliance with ASC 815 requirements. The following table provides a summary of the assessment for Series A and Series B Warrants.

Summary of the Assessment of Series A Warrants

    

    

    

    

    

    

Assessments

 

Units

 

FMV

 

Date/Period

Initial - when issuing

 

2,722,224

$

1,064,287

 

9/18/2024

Subsequent share price change

 

14,291,677

 

399,759

 

11/07/2024 to 12/18/2024

Exercise of 1,038,889 units of A Warrants

 

(1,038,889)

 

(89,396)

 

11/07/2024 to 12/18/2024

Loss on Series A Warrant valuation at 12/31/2024

 

 

50,282

 

12/31/2024

Balance at December 31, 2024

 

15,975,012

$

1,424,932

 

  

The valuation of the Series A Warrants resulted in a loss of $450,042 for the year ended December 31, 2024, which was recognized in the statement of operations.

Summary of the Assessment of Series B Warrants

    

    

    

    

    

    

Assessments

 

Units

 

FMV

 

Date

Initial - when issuing

 

2,722,224

$

722,539

 

9/18/2024

Subsequent share price change

 

5,835,330

 

43,232

 

10/31/2024

Exercise of Series B Warrants in full

 

(8,557,554)

 

(765,771)

 

10/31/2024

Balance at December 31, 2024

 

$

 

  

The valuation of the Series B Warrants resulted in a loss of $43,232 for the year ended December 31, 2024, which was recognized in the statement of operations.

NOTE 10 – SHAREHOLDERS’ EQUITY

Ordinary Shares

The Company is authorized to issue up to 50,000,000 ordinary shares, par value $0.001 per share. On January 26, 2018, MDJM issued 10,380,000 ordinary shares to entities controlled by the shareholders of Mingda Tianjin.

Pursuant to a registration statement filed with the Securities and Exchange Commission (the “SEC”) and declared effective by the SEC on November 13, 2018, the Company completed the first closing of the Initial Public Offering (“IPO”) of its ordinary shares on December 26, 2018. A total of 1,241,459 ordinary shares were sold at a price of $5 per share to the public at the first closing. The Company received a total of $6,207,295 in gross proceeds from its first closing of the IPO. In connection with this public offering, the Company incurred direct offering costs of $2,103,816, which included audit, legal, consulting, commission, and other expenses. Per ASC 505, the Company classified these direct offering costs in the equity section to offset additional paid in capital.

On January 4, 2019, the Company completed the second closing of its IPO. A total of 19,361 additional ordinary shares were issued at a price of $5 per share. The total proceeds of this second closing were $96,805. There was a total of $26,399 direct cost in connection with the second closing.

F-21

On August 20, 2020, the Board of Directors of MDJM approved to offer and sell an aggregate of 34,396 ordinary shares at $3.3 per share in reliance on the exemption under Rule 902 of Regulation S promulgated under the Securities Act of 1933, as amended (“Regulation S”). The proceeds are intended for working capital and general corporate purposes. The offering was closed on August 20, 2020, and the Company received gross proceeds of $113,507.

On May 14, 2024, the Company issued 23,360 shares to a third-party consultant as consideration for signing a services contract for the Ancient Eastern Garden project at Fernie Castle in Scotland, UK. The shares were valued at $1.06 per share, based on the closing market price on May 14, 2024. As a result, $24,761 was recognized as construction in progress, with $23 recorded as common stock and $24,738 recorded as additional paid-in capital in the consolidated financial statements.

On May 31, 2024, the Company issued 1,175,920 shares to thirteen employees and officers as part of their 2024 compensation package. The shares were valued at $1.27 each, based on the closing market price on May 31, 2024. As a result, $1,493,418 was recognized as Payroll, payroll taxes and others for the year ended December 31, 2024. Additionally, $1,176 was recorded as common stock and $1,492,242 as additional paid-in capital in the equity section of the consolidated financial statements. Of the 1,175,920 shares issued, 285,960 shares were allocated to the CEO and CFO, with a total value of $363,169.

On August 26, 2024, the Company issued 23,360 shares to another third-party consultant as consideration for signing a services contract for the Ancient Eastern Garden project at Fernie Castle in Scotland, UK. The shares were valued at $1.12 per share, based on the closing market price on August 26, 2024. As a result, $26,164 was recognized as construction in progress, with $24 recorded as common stock and $26,140 recorded as additional paid-in capital in the consolidated financial statements.

On September 18, 2024, the Company completed the Offering, wherein a total of 2,722,224 units were issued at an offering price of $0.90 per unit, for a total purchase price of approximately $2.45 million. Each unit includes one Ordinary Share, one Series A Warrant, and one Series B Warrant. The Purchaser Warrants are immediately exercisable on the date of issuance, expire on the three year and six month anniversary of the date of issuance, and have certain downward pricing adjustment mechanisms, including with respect to any subsequent equity sale that is deemed to be a dilutive issuance and a reset on the Reset Date (as defined in the Purchaser Warrants), in which case the Purchaser Warrants will be subject to a floor price of $0.216 per share, as set forth in the Purchaser Warrants.

The Company received net cash proceeds of approximately $2.17 million (after deducting the placement agent fee and expenses of the Offering). The Company intends to use the net cash proceeds from the Offering for working capital and general corporate purposes.

From October 31, 2024 to November 7, 2024, the investors fully exercised their Series B warrants, resulting in the issuance of a total of 8,557,554 Ordinary Shares by the Company. Of the total Series B warrants exercised, 6,861,114 units of Series B warrants were determined by the floor price of $0.216 per share, while 1,696,440 units were determined by a price of 90% of the lowest trading price of the Ordinary Shares over the preceding ten-day period, which was slightly higher than the floor price. As the Series B warrants are designed for anti-dilution protection, the exercise price was $0.001 per unit. Accordingly, the Company received $8,558 in cash, representing the aggregate par value of the shares issued.

The exercise price of Series A Warrants was adjusted downward from the original $1.35 per share to $0.216 per share following the exercise of the Series B Warrants. Consequently, the total number of Series A Warrants increased from 2,722,224 to 17,013,901. Between November 7, 2024, and December 18, 2024, four investors exercised a total of 1,038,889 Series A Warrants, generating cash proceeds of $224,400 for the Company. As of December 31, 2024, 15,975,012 Series A Warrants remained outstanding, with a fair value of $1,424,932 recorded as a current liability (see Note: Warrant Liabilities).

F-22

Underwriter Warrants

Pursuant to the IPO Agreement (defined below), the Company agreed to grant the underwriter of its IPO, Network 1 Financial Securities, Inc., underwriter warrants equal to 10% of the total number of the Company’s ordinary shares being sold in the IPO, at the closing of the IPO. The underwriter’s warrants were non-exercisable for six months after the closing of the offering and will expire five years after the effective date of the registration statement. The underwriter’s warrants are exercisable at a price of $6.25, equal to 125% of $5, the public offering price in the IPO. The underwriter’s warrants are not redeemable. The underwriter’s warrants provide for cashless exercise and contain provisions for on demand registration of the sale of the underlying ordinary shares at the Company’s expense and unlimited “piggyback” registration rights for a period of five years after the closing of the IPO at the Company’s expense. The Company sold 1,241,459 and 19,361 ordinary shares at the closings of its IPO on December 26, 2018, and January 4, 2019, respectively. A total of 126,082 underwriter’s warrants were issued on January 4, 2019. The underwriter’s warrants expired on November 13, 2023.

The underwriter’s warrants were valued at $1.51 per warrant using Black-Scholes Model. A risk-free rate of 4.35% per annum and volatility of 35% were used in the Black-Scholes Model calculation. The total value of underwriter warrants amounted to $190,384. The underwriter warrants were classified as equity and credit to the additional paid-in capital-underwriter cost account, which was offset by the same amount recorded as additional paid-in capital-underwriter cost.

NOTE 11 – STATUTORY RESERVE

Pursuant to the laws applicable to the PRC, PRC entities must make appropriations from after-tax profit to the non-distributable “statutory surplus reserve fund.” Subject to certain cumulative limits, the “statutory surplus reserve fund” requires annual appropriations of 10% of after-tax profit until the aggregated appropriations reach 50% of the registered capital (as determined under accounting principles generally accepted in the PRC at each year-end). The statutory surplus reserve fund is non-discretionary other than during liquidation and can be used to fund previous years’ losses, if any, and may be utilized for business expansion or converted into share capital by issuing new shares to existing shareholders in proportion to their shareholding or by increasing the par value of shares currently held by them, provided that the remaining statutory surplus reserve balance after such issuance is not less than 25% of the registered capital before the conversion. The statutory reserve of Mingda Tianjin amounted to $327,140 as of December 31, 2024 and 2023.

NOTE 12 - COMMITMENTS AND CONTINGENCIES

Country Risk

As the Group’s principal operations were conducted in the PRC prior to 2023, it was subject to considerations and risks not typically associated with companies in North America and Western Europe. These risks include, among others, risks associated with the political, economic, and legal environments and foreign currency exchange limitations encountered in the PRC. The Group’s results of operations may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, among other things.

In addition, all of the Group’s transactions in the PRC are denominated in RMB, which must be converted into other currencies before remittance from the PRC. Conversion of RMB into foreign currencies and remittance of foreign currencies abroad subject to the regulations of foreign currency governed by the PRC regulatory agents.

New Businesses and New Market Risk

Since its inception, real estate agent service income had been a major income source for the Group in the PRC market. However, this income declined significantly in recent years, decreasing by 90.34% in 2023 compared to 2022, and by 89.71% in 2022 compared to 2021. The decline in real estate agent service income was primarily due to the tightening policies on the real estate market adopted in the PRC in recent years. As a result, it has become increasingly difficult to engage in new real estate sales projects in the PRC, leading to zero revenue from such agent services for the year ended December 31, 2024.

F-23

In response to the shrinking sales in the new residential housing market in the PRC, the Company is shifting its focus to the UK and other non-PRC markets. In August 2022, the Company purchased the Fernie Castle, a property located in Scotland, with plans to remodel it into a multi-functional cultural venue featuring a fine dining restaurant, hotel, wedding event spaces, and gardens. In December 2022, the Company acquired a second property in Torquay, England (the “Robin Hill Property”), with plans to remodel and operate it as a hotel with restaurant facilities. Fernie Castle is currently under renovation, while the Robin Hill Property is open to the public.

To achieve these goals, the Company needs to secure experts and skilled workers from the local UK market and obtain long-term financial support. However, there is no guarantee that these new ventures will be profitable in the short to medium term, nor that the Company will have sustainable financial resources to support long-term operations. Additionally, the continuous increase in energy costs, labor shortages in the UK, and the ongoing war in Ukraine are expected to have negative impacts on the Company’s operations in the UK.

Legal Proceeding

Except for the following disclosure, we are currently not a party to any litigation of which, if determined adversely to us, would individually or in the aggregate be reasonably expected to have a material adverse effect on our business, operating results, cash flows or financial condition.

The Group will file a civil complaint in local District’s court if there is a dispute on accounts receivable with customers. Historically, the Group has won the civil complaint and received the amounts awarded by court.

On March 18, 2022, the Chengdu Branch Office of Mingda Tianjin filed a civil complaint against Chengdu TEDA New City in the People’s Court of Dujiangyan City, Sichuan Province, citing breach of contract and unpaid service fees totaling $757,861 (RMB5,380,734, translated at 2023 exchange rate). The court ruled in favor of Mingda Tianjin on July 15, 2022, ordering Chengdu TEDA to pay the full amount within five days. Chengdu TEDA appealed the decision on July 29, 2022. The Intermediate People’s Court of Chengdu City issued a final judgment on December 23, 2022, upholding the initial ruling and additionally requiring Chengdu TEDA to pay liquidated damages and interest, totaling RMB5,157,182. Mingda Tianjin received the final payment of $838,625 (RMB5,954,151, translated at 2023 exchange rate) on February 27, 2023.

On January 9, 2023, the Chengdu Branch Office of Mingda Tianjin filed a civil complaint against Chengdu TEDA New City in the People’s Court of Dujiangyan City, Sichuan Province, for breach of contract and an unpaid service fee totaling approximately $263,725 (RMB1,872,419, translated at 2023 exchange rate). On March 28, 2023, the court issued a favorable judgment requiring Chengdu TEDA to pay the full claimed amount within 10 days. On September 1, 2023, the Company received $127,842 (RMB907,662, translated at 2023 exchange rate,). As of now, the Company has not yet received the remaining funds and is actively pursuing the collection process.

On July 17, 2023, Mingda Tianjin initiated a civil lawsuit in the Heping District People’s Court of Tianjin City, alleging breach of contract against an individual over an unpaid receivable of $101,692 (RMB722,000, translated at 2023 exchange rate). On September 8, 2023, a civil mediation resulted in an agreement documented by the court: the individual consented to pay Mingda Tianjin $63,381 (RMB450,000, translated at 2023 exchange rate) plus $1,397 (RMB9,919, translated at 2023 exchange rate) in expenses. In return, Mingda Tianjin agreed to forgive the remaining balance of $38,310 (RMB272,000, translated at 2023 exchange rate). The agreed amount totaling $64,778 (RMB459,919, translated at 2023 exchange rate) was received by Mingda Tianjin on September 10, 2023, subsequently closing the case.

F-24

Service Agreement

On January 30, 2024, MDJM, through its subsidiary FCC, entered into a service agreement with a third-party consultant, who is a scholar (“Scholar”). Under the terms of the agreement, the Scholar will utilize his cultural and academic expertise to provide professional advisory services for the Company’s Ancient Eastern Garden project at the Fernie Castle. As compensation, the Company will issue its Ordinary Shares to the Scholar in the following stages: (i) 23,360 shares (representing 0.2% of MDJM’s equity based on a total of 11.68 million shares outstanding at December 31, 2023) upon signing the agreement; (ii) 23,360 shares upon completion of the design, planning, and construction report for the Ancient Eastern Garden project, and commencement of construction; (iii) 23,360 shares within one year following the second issuance of shares; and (iv) 23,360 shares upon completion of the overall development of the Fernie Castle and the official operation of the hotel and Eastern Garden. This agreement is intended to be long-term. If the Company wishes to terminate the agreement, it must provide the Scholar with a three-month notice. On May 14, 2024, the Company issued 23,360 shares to the Scholar as the agreed-upon first-stage compensation.

On August 5, 2024, MDJM, through FCC, entered into a service agreement with a second scholar (“Scholar II”), who will also act as third-party consultant to the Company. Under the terms of the agreement, Scholar II will also utilize his cultural and academic expertise to provide professional advisory services for the Company’s Ancient Eastern Garden project at the Fernie Castle. As compensation, the Company will issue its Ordinary Shares to Scholar II in the following stages: (i) 23,360 shares (representing 0.2% of MDJM’s equity based on a total of 11.68 million shares outstanding at December 31, 2023) upon signing the agreement; (ii) 23,360 shares upon completion of the design, planning, and construction report for the Ancient Eastern Garden project, and commencement of construction; (iii) 23,360 shares within one year following the second issuance of shares; and (iv) 23,360 shares upon completion of the overall development of the Fernie Castle project and the official operation of the hotel and Eastern Garden. This agreement is intended to be long-term. If the Company wishes to terminate the agreement, it must provide Scholar II with a three-month notice. On August 26, 2024, the Company issued 23,360 shares to Scholar II as the agreed-upon first-stage compensation.

F-25

NOTE 13 – RELATED PARTY TRANSACTIONS

MDJM conducts real estate services business through Mingda Tianjin, a VIE that it controls through the VIE Agreements. The shareholders of Mingda Tianjin include MDJM’s principal shareholder, Mr. Siping Xu. The VIE Agreements provide MDJM (i) the power to control Mingda Tianjin, (ii) the exposure or rights to variable returns from its involvement with Mingda Tianjin, and (iii) the ability to affect those returns through use of its power over Mingda Tianjin to affect the amount of its returns.

On January 1, 2023, Mansions entered into a lease agreement with MDJM UK to rent Fernie Castle, a property owned by MDJM UK, for use as a hotel site. The annual rent for the property is approximately $233,000 (GBP182,500, translated at 2024 average exchange rate), exclusive of VAT, payable monthly on the 25th. Mansions is responsible for all operating expenses, as well as maintenance and repairs of the leased property. The lease agreement does not specify a fixed termination date, but either party may terminate the agreement by providing one month’s notice without incurring penalties. Upon termination, the property must be returned to MDJM UK. For the year ended December 31, 2024, inter-company rent income and corresponding expenses of $233,000 have been eliminated in the consolidated financial statements.

On January 1, 2023, Mansions entered into a lease agreement with MDJM UK to rent “Robin Hill,” a property owned by MDJM UK, for hotel operations. The annual rent is approximately $193,000 (GBP151,000, translated at 2024 average exchange rate), excluding VAT, and is payable monthly on the 25th. Mansions is responsible for operating expenses, maintenance, and repairs of the leased property. The lease does not have a fixed termination date; however, it can be ended by either party with one month’s notice, without penalty. Upon termination, Mansions must return the property to MDJM UK. For the year ended December 31, 2024, inter-company rent income and corresponding expenses of $193,000 have been eliminated in the consolidated financial statements.

On May 31, 2024, the Company issued 142,980 Ordinary Shares to Mr. Siping Xu, the CEO, as part of his 2024 compensation package. The shares were valued at $1.27 each, based on the closing market price of the Ordinary Shares on Nasdaq on that date, resulting in a total share-based compensation of $181,585 for Mr. Xu.

On May 31, 2024, the Company issued 142,980 Ordinary Shares to Mr. Mengnan Wang, the CFO, as part of his 2024 compensation package. The shares were valued at $1.27 each, based on the closing market price of the Ordinary Shares on Nasdaq on that date, resulting in a total share-based compensation of $181,585 for Mr. Wang.

In 2024, net proceeds of $2,426,460 from the private placement on September 18, 2024, and from the exercise of Series A and B Warrants associated with the placement were not deposited into MDJM’s bank account. Instead, the proceeds were deposited directly into the subsidiary, MDJM UK’s bank account.

As of December 31, 2024, the Company owed $3,395 to its officers for unreimbursed business expenses.

F-26

NOTE 14 – SEGMENT AND GEOGRAPHIC AREA INFORMATION

The Group’s major source of income was real estate agent commissions before December 31, 2022. The revenue from real estate agent income accounted for 0%, 29%, and 96% of the Group’s total consolidated revenue for the years ended December 31, 2024, 2023, and 2022, respectively. Geographically, revenue was primarily generated in the PRC market before December 31, 2022. The revenue generated in the PRC accounted for 0%, 29%, and 96% of the Group’s total consolidated revenue for the years ended December 31, 2024, 2023, and 2022, respectively.

The Group’s major income source was the hotel and rental management business after December 31, 2022. The revenue from the hotel and rental management business accounted for 100% and 71% of the Group’s total consolidated revenue for the year ended December 31, 2024 and 2023, respectively.

Geographically, revenue was primarily generated in the UK market after December 31, 2022. The revenue generated in the UK accounted for 100% and 71% of the Group’s total consolidated revenue for the year ended December 31, 2024 and 2023, respectively. The value of the Group’s assets located in the UK increased since 2021. The value of the assets located in the UK accounted for 100%, 95%, and 79% of the Group’s total consolidated assets as of December 31, 2024, 2023, and 2022, respectively.

The following table provides segment and geographic information as of December 31, 2024, 2023, and 2022.

2024

2023

2022

 

Source of revenue

    

US$

    

%  

    

US$

    

%  

    

US$

    

%

 

Real estate agent income

 

 

0

%  

41,954

 

29

%  

434,371

 

96

%

Rental management income

 

 

0

%  

67,891

 

47

%  

16,263

 

4

%

Hotel income

48,375

100

%  

35,018

24

%  

0

%

Other income

 

 

 

 

Total Revenue

48,375

100

%  

144,863

100

%  

450,634

100

%

 

Revenue by Geographic Region

    

US$

    

%  

    

US$

    

%  

    

US$

    

%

 

PRC

 

 

0

%  

41,954

 

29

%  

434,371

 

96

%

UK

 

48,375

 

100

%  

102,909

 

71

%  

16,263

 

4

%

Total Revenue

48,375

100

%  

144,863

100

%  

450,634

100

%

Assets by Geographic Region

    

US$

    

%  

    

US$

    

%  

    

US$

    

%

 

PRC and Others

 

15,136

 

0

%  

180,919

 

5

%  

1,202,347

 

21

%

UK

 

5,192,865

 

100

%  

3,818,323

 

95

%  

4,432,728

 

79

%

Total Assets

 

5,208,001

 

100

%  

3,999,242

 

100

%  

5,635,075

 

100

%

F-27

NOTE 15 – SUBSEQUENT EVENTS

On February 3, 2025, 600,000 units of Warrants A were exercised at an exercise price of $0.216 per unit, resulting in cash proceeds of $129,600 to the Company. On February 5, 2025, 900,000 units of Warrants A were exercised at an exercise price of $0.216 per unit, resulting in cash proceeds of $194,400 to the Company.

On March 1, 2025, WFOE entered into the Termination Agreements with Mingda Tianjin and the shareholders of the VIE, pursuant to which the VIE Agreements were terminated. As a result, WFOE ceased providing technical support, consulting, and other management services to Mingda Tianjin and is no longer recognized as beneficial owner of Mingda Tianjin. Accordingly, the Company will deconsolidate Mingda Tianjin from its consolidated financial statements for the year ending December 31, 2025.

If deconsolidation occurred in 2024, the Company would recognize a gain of $126,636, comprised of the following components:

    

RMB

    

In US $

Consideration received

 

¥

$

Fair value of any consideration received

 

 

 

fair value of any retained non-controlling investment

 

 

 

carrying amount of non-controlling interest

 

 

 

Total consideration received

 

¥

$

Carrying amount of the VIE’s net assets and liabilities

 

 

  

 

  

Assets

 

 

  

 

  

Cash

 

¥

1,408

$

196

Other receivable

 

 

5,204

 

723

Due from WOFE

 

 

302,948

 

42,101

Total Assets

 

¥

309,560

$

43,020

Liabilities

 

 

  

 

  

Accounts payable and accrued labilities

 

¥

(1,220,792)

$

(169,656)

Total Liabilities

 

¥

(1,220,792)

$

(169,656)

Net Liabilities to be deconsolidated

 

 

(911,232)

 

(126,636)

Gain on deconsolidation of the VIE

 

¥

911,232

$

126,636

If deconsolidation occurred in 2024, the Company would remove $2,863,678 of the VIE’s retained deficit, $2,899,577 of the VIE’s capital, and $35,899 of foreign exchange adjustments from its audited consolidated financial statements for the year ended December 31, 2024. The deconsolidation would not have any other material impact on the consolidated financial statements for the same period.

Below are the pro forma statements reflecting the deconsolidation of Mingda Tianjin as of December 31, 2024, and its impact on the consolidated financial statements for that year.

F-28

MDJM LTD and Subsidiaries

Deconsolidation Impact on Consolidated Balance Sheets (Unaudited)

December 31, 2024

    

Pro Forma

    

Audited

    

Impact

Assets

Current Assets

Cash, cash equivalents, and restricted cash

$

1,826,641

$

1,826,834

$

(193)

Prepaid expenses

 

116,164

 

116,877

 

(713)

Other receivables

 

482

 

482

 

Total Current Assets

 

1,943,287

1,944,193

 

(906)

Property and equipment, net

 

3,249,686

 

3,249,686

 

Non-Current Assets

 

  

 

  

 

  

Intangible assets - trademarks

 

8,924

 

8,924

 

VAT credit

 

5,039

 

5,198

 

(159)

Total Other Assets

 

13,963

14,122

 

(159)

Total Assets

$

5,206,936

$

5,208,001

$

(1,065)

Liabilities and Equity

 

  

 

  

 

  

Current Liabilities:

 

  

 

  

 

  

Accounts payable and accrued liabilities

$

32,802

$

196,813

$

(164,011)

Due to related party

 

41,504

 

3,395

 

38,109

Deferred income

 

1,270

 

1,270

 

Series A Warrants liabilities

 

1,424,932

 

1,424,932

 

Total Current Liabilities

 

1,500,508

 

1,626,410

 

(125,902)

Total Liabilities

 

1,500,508

 

1,626,410

 

(125,902)

Equity:

 

  

 

  

 

  

Ordinary shares: 50,000,000 shares authorized, par value: $0.001 per share, 25,216,523 shares issued and outstanding

 

25,217

 

25,217

 

Additional paid in capital

 

7,298,559

 

9,870,996

 

(2,572,437)

Statutory reserve

 

 

327,140

 

(327,140)

Retained deficit

 

(3,562,327)

 

(6,552,641)

 

2,990,314

Accumulated other comprehensive (loss) income

 

(55,021)

 

(89,121)

 

34,100

Total Shareholders’ Equity

 

3,706,428

 

3,581,591

 

124,837

Total Liabilities and Equity

$

5,206,936

$

5,208,001

$

(1,065)

F-29

MDJM LTD and Subsidiaries

Deconsolidation Impact on Consolidated Statements of Operations and Comprehensive Income (Loss)

For the Year Ended December 31, 2024 (Unaudited)

    

Pro Forma

    

Audited

    

Impact

Revenue

$

48,375

$

48,375

$

Operating Expenses:

 

  

 

  

 

  

Payroll, payroll taxes, and others

 

1,792,080

 

1,792,080

 

Professional fees

 

453,846

 

453,846

 

Depreciation and amortization

 

75,501

 

75,501

 

Allowance for trade receivable, net

 

134,960

 

134,960

 

Other general and administrative

 

381,903

 

381,903

 

Total Operating Expenses

 

2,838,290

 

2,838,290

 

Loss From Operations

 

(2,789,915)

 

(2,789,915)

 

Other Income (Expense):

 

  

 

  

 

  

Loss on disposal of assets

 

(1,369)

 

(1,369)

 

Gain on foreign currency transactions

 

80,603

 

80,603

 

Gain on deconsolidation

 

141,040

 

14,404

 

126,636

Loss on valuation of warrants

 

(493,274)

 

(493,274)

 

Other income

 

346

 

346

 

Total Other Income

 

(272,654)

 

(399,290)

 

126,636

Loss Before Income Tax

 

(3,062,569)

 

(3,189,205)

 

126,636

Income tax

 

 

 

Net Loss

$

(3,062,569)

$

(3,189,205)

$

126,636

Net loss per ordinary share - basic and diluted

$

(0.21)

$

(0.22)

$

0.01

Weighted-average shares outstanding, basic and diluted

 

14,688,872

 

14,688,872

 

Comprehensive Income (Loss):

 

  

 

  

 

  

Net loss

$

(3,062,569)

$

(3,189,205)

 

126,636

Other comprehensive income (loss), net of tax:

 

  

 

  

 

  

Change in foreign currency translation adjustments

 

(147,352)

 

(145,553)

 

(1,799)

Total other comprehensive loss

$

(3,209,921)

$

(3,334,758)

$

124,837

F-30

MDJM LTD and Subsidiaries

Deconsolidation Impact on Consolidated Statements of Changes in Equity

For the Year Ended December 31, 2024 (Unaudited)

Ordinary Shares

Accumulated

Number of 

Amount of

Additional 

Retained 

 Other

Ordinary 

 Ordinary

Paid in 

Statutory

Earnings

 

 Comprehensive

Noncontrolling

Total 

Pro Forma Statement

    

Shares

    

 Shares

    

Capital

    

 Reserve

    

 (Deficits)

    

 Income (Loss)

    

 Interest

    

Equity

Balance - December 31, 2023

 

11,675,216

$

11,675

$

6,845,394

$

327,140

$

(3,363,436)

$

56,432

$

$

3,877,205

Share-based compensation May 14, 2024

 

23,360

 

23

 

24,738

 

 

 

 

 

24,761

Share-based compensation to employees May 31, 2024

 

889,960

 

890

 

1,129,359

 

 

 

 

 

1,130,249

Share-based compensation to executive officers May 31, 2024

285,960

286

362,883

363,169

Share-based compensation August 26, 2024

 

23,360

 

24

 

26,140

 

 

 

 

 

26,164

Private placement September 18, 2024

 

2,722,224

 

2,722

 

403,953

 

 

 

 

 

406,675

Exercise of Series B Warrants

 

8,557,554

 

8,558

 

765,771

 

 

 

 

 

774,329

Exercise of Series A Warrants

 

1,038,889

 

1,039

 

312,758

 

 

 

 

 

313,797

Deconsolidation of Mingda Tianjin

 

 

 

(2,572,437)

 

(327,140)

 

2,863,678

 

35,899

 

 

Comprehensive income (loss):

 

 

  

 

  

 

  

 

  

 

  

 

  

 

Net loss

 

 

 

 

 

(3,062,569)

 

 

 

(3,062,569)

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

Change in foreign currency translation adjustment

 

 

 

 

 

 

(147,352)

 

 

(147,352)

Balance - December 31, 2024

 

25,216,523

$

25,217

$

7,298,559

$

$

(3,562,327)

$

(55,021)

$

$

3,706,428

Ordinary Shares

Accumulated

Number of

Amount of 

Additional 

Retained

 Other

 Ordinary 

Ordinary

Paid in

Statutory

 Earnings

 Comprehensive

Noncontrolling

Total 

Audited Statement

Shares

 Shares

 Capital

 Reserve

 (Deficits)

 

Income (Loss)

 Interest

Equity

Balance - December 31, 2023

 

11,675,216

$

11,675

$

6,845,394

$

327,140

$

(3,363,436)

$

56,432

$

$

3,877,205

Share-based compensation May 14, 2024

 

23,360

 

23

 

24,738

 

 

 

 

 

24,761

Share-based compensation to employees May 31, 2024

 

889,960

 

890

 

1,129,359

 

 

 

 

 

1,130,249

Share-based compensation to executive officers May 31, 2024

285,960

286

362,883

363,169

Share-based compensation August 26, 2024

 

23,360

 

24

 

26,140

 

 

  

 

  

 

  

 

26,164

Private placement September 18, 2024

 

2,722,224

 

2,722

 

403,953

 

 

  

 

  

 

  

 

406,675

Exercise of Series B Warrants

 

8,557,554

 

8,558

 

765,771

 

 

  

 

  

 

  

 

774,329

Exercise of Series A Warrants

 

1,038,889

 

1,039

 

312,758

 

 

  

 

  

 

  

 

313,797

Comprehensive income (loss):

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Net loss

 

 

 

 

 

(3,189,205)

 

 

 

(3,189,205)

Other comprehensive income (loss), net of tax:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Change in foreign currency translation adjustment

 

 

 

 

 

 

(145,553)

 

 

(145,553)

Balance - December 31, 2024

 

25,216,523

$

25,217

$

9,870,996

$

327,140

$

(6,552,641)

$

(89,121)

$

$

3,581,591

Deconsolidation Impact on Consolidated Statements of Changes in Equity

 

$

$

(2,572,437)

$

(327,140)

$

2,990,314

$

34,100

$

$

124,837

F-31

MDJM LTD and Subsidiaries

Deconsolidation Impact on Consolidated Statements of Cash Flows

For the Year Ended December 31, 2024 (Unaudited)

    

Pro Forma

    

Audited

    

Impact

Cash Flows from Operating Activities:

Net loss

$

(3,062,569)

$

(3,189,205)

$

126,636

Adjustments to reconcile net loss to net cash used in operating activities:

 

  

 

  

 

  

Depreciation and amortization

 

75,501

 

75,501

 

(Recovery) allowance for CECL - trade receivable, net

 

134,960

 

134,960

 

(Gain) loss on foreign currency transactions

 

(80,603)

 

(80,603)

 

Gain on conversion of functional currency from US $to GBP - MD Local

 

 

  

 

  

Loss (gain) on sale of asset

 

1,369

 

1,369

 

Loss on valuation of warrants

 

493,274

 

493,274

 

(Gain) loss on deconsolidation

 

(141,040)

 

(14,404)

 

(126,636)

Share-based compensation

 

1,493,418

 

1,493,418

 

Changes in operating assets and liabilities:

 

 

  

 

  

Decrease (increase) in accounts receivables

 

9,374

 

9,374

 

Decrease (increase) in other receivables

 

2,536

 

2,536

 

Decrease (increase) in prepaid expense

 

(106,571)

 

(107,295)

 

724

(Decrease) increase in accounts payable and accrued expenses

 

74,239

 

113,976

 

(39,737)

(Decrease) increase in VAT and other tax payable

 

4,585

 

4,424

 

161

Increase in related party payable

 

42,101

 

3,444

 

38,657

(Decrease) increase in deferred income

 

(1,486)

 

(1,486)

 

Net Cash Used in Operating Activities

 

(1,060,912)

 

(1,060,717)

 

(195)

Cash Flows from Investing Activities:

 

  

 

  

 

  

Purchase of fixtures, office equipment, and improvements

 

(35,748)

 

(35,748)

 

Net Cash (Used in) Provided by Investing Activities

 

(35,748)

 

(35,748)

 

Cash Flows from Financing Activities:

 

  

 

  

 

  

Proceeds from private placement

 

2,450,002

 

2,450,002

 

Costs of private placement

 

(256,500)

 

(256,500)

 

Proceeds from exercise of Series A and B Warrants

 

232,958

 

232,958

 

Net Cash (Used in) Provided by Financing Activities

 

2,426,460

 

2,426,460

 

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

(6,664)

 

(6,666)

2

Net decrease in cash, cash equivalents and restricted cash

 

1,323,136

 

1,323,329

 

(193)

Cash, cash equivalents, and restricted cash - beginning of the period

 

503,505

 

503,505

 

Cash, cash equivalents, and restricted cash - end of the period

$

1,826,641

$

1,826,834

$

(193)

F-32

TABLE OF CONTENTS
Part IItem 1. Identity Of Directors, Senior Management and AdvisersItem 2. Offer Statistics and Expected TimetableItem 3. Key InformationItem 4. Information on The CompanyItem 4A. Unresolved Staff CommentsItem 5. Operating and Financial Review and ProspectsItem 6. Directors, Senior Management and EmployeesItem 7. Major Shareholders and Related Party TransactionsItem 8. Financial InformationItem 9. The Offer and ListingItem 10. Additional InformationItem 11. Quantitative and Qualitative Disclosures About Market RiskItem 12. Description Of Securities Other Than Equity SecuritiesPart IIItem 13. Defaults, Dividend Arrearages and DelinquenciesItem 14. Material Modifications To The Rights Of Security Holders and Use Of ProceedsItem 15. Controls and ProceduresItem 16. [reserved]Item 16A. Audit Committee Financial ExpertItem 16B. Code Of EthicsItem 16C. Principal Accountant Fees and ServicesItem 16D. Exemptions From The Listing Standards For Audit CommitteesItem 16E. Purchases Of Equity Securities By The Issuer and Affiliated PurchasersItem 16F. Change in Registrant S Certifying AccountantItem 16G. Corporate GovernanceItem 16H. Mine Safety DisclosureItem 16I. Disclosure Regarding Foreign Jurisdictions That Prevent InspectionsItem 16J. Insider Trading PoliciesItem 16K. CybersecurityPart IIIItem 17. Financial StatementsItem 18. Financial StatementsItem 19. ExhibitsNote 1 Organization and Description Of BusinessNote 2 Summary Of Significant Accounting PoliciesNote 3 Accounts ReceivableNote 4 Property and Equipment, NetNote 5 Income Tax and Deferred Tax AssetsNote 6 Accounts Payable and Accrued LiabilitiesNote 7 LeasesNote 8 Short-term LoansNote 9 Warrant LiabilitiesNote 10 Shareholders EquityNote 11 Statutory ReserveNote 12 - Commitments and ContingenciesNote 13 Related Party TransactionsNote 14 Segment and Geographic Area InformationNote 15 Subsequent Events

Exhibits

1.1 Amended and Restated Articles of Association (incorporated by reference to Exhibit 3.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 1.2 Amended and Restated Memorandum and Articles of Association (incorporated by reference to Exhibit 3.2 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 2.1 Registrants Specimen Certificate for Ordinary Shares (incorporated by reference to Exhibit 4.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 2.2 Description of the rights of each class of securities registered (incorporated by reference to Exhibit 2.2 of our Annual Report on Form 20-F (file No. 001-38768) filed with the Securities and Exchange Commission on April 19, 2022) 2.3 Form of indenture with respect to senior debt securities, to be entered into between registrant and a trustee acceptable to the registrant, if any (incorporated by reference to Exhibit 4.6 of our Registration Statement on Form F-3/A (file No. 333-261347) filed with the Securities and Exchange Commission on January 28, 2022) 2.4 Form of indenture with respect to subordinated debt securities, to be entered into between registrant and a trustee acceptable to the registrant, if any (incorporated by reference to Exhibit 4.7 of our Registration Statement on Form F-3/A (file No. 333-261347) filed with the Securities and Exchange Commission on January 28, 2022) 4.1 Form of Indemnification Agreement with the Registrants directors and officers (incorporated by reference to Exhibit 10.4 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 4.2 Form of Employment Agreement between the Registrant and the executive officers of the Registrant (incorporated by reference to Exhibit 10.3 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 4.3 MDJM LTD 2024 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 of our Registration Statement on Form S-8 (file No. 333-278269) filed with the Securities and Exchange Commission on March 27, 2024) 4.4 Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024) 4.5 Placement Agency Agreement dated September 11, 2024 (incorporated by reference to Exhibit 10.2 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024) 4.6 Form of Registration Rights Agreement (incorporated by reference to Exhibit 10.3 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on September 19, 2024) 4.7 Agreement for Termination of the Exclusive Business Cooperation Agreement dated March 1, 2025 (incorporated by reference to Exhibit 10.1 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025) 4.8 Agreement for Termination of the Exclusive Option Agreement dated March 1, 2025 (incorporated by reference to Exhibit 10.2 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025) 4.9 Form of Agreement for Termination of Share Pledge Agreement and a schedule of all executed Agreements for Termination of Share Pledge Agreement adopting the same form (incorporated by reference to Exhibit 10.3 of our Report of Foreign Private Issuer on Form 6-K (file No. 001-38768) filed with the Securities and Exchange Commission on March 7, 2025) 8.1* List of subsidiaries of the Registrant 11.1 Code of Business Conduct and Ethics of the Registrant (incorporated by reference to Exhibit 99.1 of our Registration Statement on Form F-1 (file No. 333-226826) filed with the Securities and Exchange Commission on August 13, 2018) 11.2* Insider Trading Policy of the Registrant 12.1* Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 12.2* Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 13.1 ** Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 13.2 ** Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 15.1* Consent of RBSM LLP 15.2* Consent of Beijing ANLI (Tianjin) Partners 97.1 Compensation Recovery Policy (incorporated by reference to Exhibit 97.1 of our Annual Report on Form 20-F (file No. 001-38768) filed with the Securities and Exchange Commission on April 29, 2024)