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

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

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

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

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

OVERVIEW


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

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

                                       21

Table of Contents


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

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

RECENT DEVELOPMENTS



Our major business is real estate agency sales, real estate marketing services,
real estate investments, property leasing services, property management
services, and real estate development in the PRC. Additionally, we expand our
business to the field of financial activities such as entity investment, fund
management, financial services and so on.

Since we started our agency sales operations in 2001, we have established a
reputation as a sales and marketing agency for new projects. With our
accumulated expertise and experience, we intend to take a more aggressive role
by participating in property investments. We plan to select property developers
with outstanding qualifications as our strategic partners, and continue to build
strength in design, planning, positioning and marketing services.

In October 2011, we established LYSY and own 24% of the company. On May 27,
2020, LYRL received 10% of the shares of LYSY from Nanjing Longchang Real Estate
Development Group. LYRL owns 34% of LYSY as of May 2020. During the first
quarter of 2012, we acquired approximately 103,385 square meters for the purpose
of developing villa-style residential housing. The LYSY project has divided into
phase 1, phase 2 and phase 3 at this moment. The phase 1 has completed
construction of 121 units in May 2015 and the phase 2 has completed construction
of 88 units in December 2020. The sales of phase 1 started in November 2013; we
have sold 119 units out of all 121 units by October 25, 2021. We have sold and
pre-sold 52 and 36 units, respectly, out of all 84 units during phase 2 by
October 25, 2021. Phase 3 began construction in first quarter of 2021 and
pre-sold of 15 units out of 20 units. In September 2020, LYSY purchased a land
of area 54,314 square meters for RMB228,120,000 (approximately USD32,197,146),
which is attached to the south border of our developed land.

On March 13, 2014, the Company signed a joint development agreement with Zhongji
Pufa Real Estate Co. According to this agreement, the Company has obtained a
right to develop the Guangxinglu ("GXL") project, which is located on 182 lane
Guangxinglu, Putuo district, Shanghai, PRC. This project covers a site area of
approximately 2,502 square meters for the development of one building of
apartments. Up to September 30,2021, the project has been sold 76 units out of
total 141 units and the remaining 65 units were been operated renting according
to the government regulation about the commercial use buildings.

SHDEW was established in June 2013 with its business as a skincare and cosmetic
company. SHDEW's online Wechat stores had a membership of over ten million
members as of October 25, 2021. SHDEW develops its own skincare products as well
as improving its online ecommerce platform. SHDEW sells products under its own
brands as well as the products from third parties. The products include
skincare, cosmetics, personal care products such as soaps, shampoos, skin care
devices and children's apparel. SHDEW has an online shopping app, "???," where
consumers can purchase its cosmetics and skincare products as well as products
imported into China.

                                       22

  Table of Contents


In October 2018, we established HATX for real estate development in Huai'an
through HAZB of which we have 78.46% ownership. HAZB purchased the property in
Qingjiang Pu district, Huai'an city, with an area of 78,030 square meters and
the Company, through HATX, invested 78.46% shares in HAZB. The Huai'an project,
named Tianxi Times, started its first phase development in early 2019 with a
gross floor area ("GFA") of 82,218 sqm totaling 679 units, and started its
second phase in 2020 with a GFA of 99,123 sqm totaling 873 units. As of October
25, 2021, the Company pre-sold 673 out of 679 units of the first phase and
pre-sold 365 out of 873 of the second phase.

RECENTLY ADOPTED ACCOUNTING STANDARDS


In June 2016, the Financial Accounting Standards Board (FASB) issued a new
accounting standard that amends the guidance for measuring and recording credit
losses on financial assets measured at amortized cost by replacing the
incurred-loss model with an expected-loss model. Accordingly, these financial
assets are now presented at the net amount expected to be collected. This new
standard also requires that credit losses related to available-for-sale debt
securities be recorded as an allowance through net income rather than reducing
the carrying amount under the former other-than-temporary-impairment model. We
adopted this standard as of January 1, 2020, using a modified-retrospective
approach. Adoption of the standard did not have a material impact on our
consolidated financial statements.

In August 2018, the FASB issued a new accounting standard update which
eliminates, adds and modifies certain disclosure requirements for fair value
measurements. The update eliminates the requirement to disclose the amount of
and reasons for transfers between Level 1 and Level 2 of the fair value
hierarchy, and introduces a requirement to disclose the range and weighted
average of significant unobservable inputs used to develop Level 3 fair value
measurements. The Company adopted this new accounting standard on January 1,
2020, using the prospective method, and the adoption did not have a material
impact on our consolidated financial statements.

In November 2018, the FASB issued Accounting Standards Update No. 2018-18
"Collaborative Arrangements (Topic 808): Clarifying the Interaction between
Topic 808 and Topic 606" ("ASU 2018-18"). ASU 2018-18 clarifies that certain
transactions between participants in a collaborative arrangement should be
accounted for under Topic 606, "Revenue from Contracts with Customers" when the
counterparty is a customer. In addition, the update precludes an entity from
presenting consideration from a transaction in a collaborative arrangement as
customer revenue if the counterparty is not a customer for that transaction. On
January 1, 2020, we adopted this standard and applied it retrospectively to
January 1, 2018 when we initially adopted Topic 606. The adoption did not have
an impact on our consolidated financial statements.

NEW ACCOUNTING PRONOUNCEMENTS


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 financial statements upon adoption. The Company does not discuss new
accounting pronouncements that are not anticipated to have an impact on or are
unrelated to its financial condition, results of operations, cash flows or

disclosures.

                                       23

  Table of Contents

APPLICATION OF CRITICAL ACCOUNTING POLICIES



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

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

Revenue Recognition


Most of the Company's revenue is derived from real estate sales in the PRC. The
majority of the Company's contracts contain a single performance obligation
involving significant real estate development activities that are performed
together to deliver a real estate property to customers. Revenues arising from
real estate sales are recognized when or as the control of the asset is
transferred to the customer. The control of the asset may transfer over time or
at a point in time. For the sales of individual condominium units in a real
estate development project, the Company has an enforceable right to payment for
performance completed to date, revenue is recognized over time by measuring the
progress towards complete satisfaction of that performance obligation.
Otherwise, revenue is recognized at a point in time when the customer obtains
control of the asset.

All revenues represent gross revenues less sales and business tax.


ASC 606 requires an entity to recognize revenue when it transfers promised goods
or services to customers in an amount that reflects the consideration to which
the entity expects to be entitled in exchange for those goods or services. ASC
606 creates a five-step model that requires entities to exercise judgment when
considering the terms of the contract(s) which include (i) identifying the
contract(s) with the customer, (ii) identifying the separate performance
obligations in the contract, (iii) determining the transaction price,
(iv) allocating the transaction price to the separate performance obligations,
and (v) recognizing revenue when each performance obligation is satisfied. ASC
606 also specifies the accounting for the incremental costs of obtaining a
contract and the costs directly related to fulfilling a contract. In addition,
ASC 606 requires extensive disclosures.

The Company adopted ASC 606 on January 1, 2018 using the modified retrospective
approach with no restatement of comparative periods and no cumulative-effect
adjustment to retained earnings recognized as of the date of adoption. A
significant portion of the Company's revenue is derived from development and
sales of condominium real estate property in the PRC, with revenue previously
recognized using the percentage of completion method. Under the new standard, to
recognize revenue over time similar to the percentage of completion method,
contractual provisions need to provide the Company with an enforceable right to
payment and the Company has no alternative use of the asset. Historically, all
contracts executed contained an enforceable right to home purchase payments and
the Company had no alternative use of assets, therefore, the adoption of ASC 606
did not have a material impact on the Company's consolidated financial
statements.

                                       24

  Table of Contents

Real Estate Property under Development


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

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

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

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

Government Subsidies

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


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

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

Income Taxes



The Company accounts for income taxes under ASC 740, Income Taxes. Under the
asset and liability method of ASC 740, deferred tax assets and liabilities are
recognized for the future tax consequences attributable to differences between
the financial statements carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period the enactment occurs. A valuation allowance
is provided for certain deferred tax assets if it is more likely than not that
the Company will not realize tax assets through future operations. Deferred tax
assets or liabilities were off-set by a 100% valuation allowance; therefore
there has been no recognized benefit as of September 30, 2021 and December

31,
2020.

                                       25

  Table of Contents

RESULTS OF OPERATIONS

We provide the following discussion and analyses of our changes in financial
condition and results of operations for the period ended September 30, 2021 with
comparisons to the period ended September 30, 2020.

Revenue

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






                             Three Months Ended September 30,                                  Nine Months Ended September 30,
                  2021       % to total     2020     % to total    % change       2021        % to total      2020      % to total    % change
Agency sales            -             -    44,708            56       (100)              -             -     282,650            35       (100)
Property
management        374,292             6    35,503            44         985      1,002,290             7     519,544            65          93

House sales     5,554,527            94         -                       N/A     13,293,463            93           -                       N/A
Net revenues    5,928,819           100    80,211           100       7,292

    14,295,753           100     802,194           100       1,682




The net revenue for the third quarter of 2021 was $5,928,819, which increased
7,292% from $80,211 from the third quarter of 2020. The net revenue for the
first three quarters of 2021 was $14,295,753, which represented a increase of
1,682% from $802,194 from the first three  quarters of 2020. For the third
quarter of 2021, house sales and property management represented 94% and 6% of
our net revenues, respectively. For the first three quarters of 2021, house
sales and property management represented 93% and 7% of our net revenues,
respectively. The increase in net revenue for the first three quarters of 2021
was mainly due to the recognition of revenue of Linyi project at a certain
portion.

Agency sales


For the third quarter and first three quarters of 2021, there are no agency
sales accured,. As compared with the same period in 2020, net revenue of agency
sales decreased 100%, respectively, for the third quarter and the first three
quarters of 2021.

Property Management

Property management represented 7% of our revenue for the first three quarter of
2021 and revenue from property management increased by 93% compared with the
same period in 2020.

House sales

For the first three quarters of 2021, the Company has recognized house sales of
Linyi project at a certain portion. House sales represented 93% of our revenue
for the first three quarters of 2021.

                                       26

  Table of Contents

Cost of Revenue

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




                                     Three Months Ended September 30,                                  Nine Months Ended September 30,
                         2021       % to total     2020      % to total    % change       2021       % to total      2020       % to total    % change
Agency sales                   -             -    137,119            26       (100)             -             -      395,422            23       (100)
Property management      418,778             9    395,502            74         (6)     1,228,121            10    1,298,168            77         (5)
House sales            4,056,273            91                        -         N/A    10,677,417            90            -                       N/A
Cost of revenues       4,475,051           100    532,622           100         740    11,905,538           100    1,693,591           100         602




The cost of revenue for the third quarter of 2021 was $4,475,051, which
increased 740% from $532,622 during the third quarter of 2020. The cost of
revenues for the first three quarters of 2021 was $11,905,538, which increased
602% from $1,693,591 during the first three quarters of 2020. For the third
quarter of 2021, property management, and house sales represented 9% and 91% of
our cost of revenue, respectively. For the first three quarters of 2021,
property management, and house sales represented 10% and 90% of our cost of
revenue, respectively. The increase in the cost of revenue in the third quarter
and in the first three quarters of 2021 was mainly due to the company recognized
the cost of revenue of Linyi project at a certain portion.

Agency sales

The cost of revenue for agency sales for the first three quarters of 2021 was $NIL, an decrease of 100% from $137,119 in the same period in 2020.

Property management

The cost of revenue for property management for the first three quarters of 2021 was $1,228,121, an decrease of 5% from $1,298,168 in the same period in 2020.

House sales



For the first three quarters of 2021, the Company has recognized house sales of
cost of revenue of Linyi project at a certain portion. House sales represented
90% of our revenue for the first three quarters of 2021.

Operating Expenses

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




                                      Three Months Ended September 30,                                Nine Months Ended September 30,
                          2021      % to total     2020      % to total    % change      2021       % to total      2020       % to total    % change
Agency sales                   -             -     22,138             4       (100)            -             -       69,279             2       (100)
Property management      165,805            30    129,417            23          28      683,995            28    1,260,001            43        (45)
House sales              387,860            70    408,022            73         (5)    1,781,856            72    1,578,322            54          13
Operating expenses       553,665           100    559,577           100         (1)    2,465,851           100    2,907,602           100        (15)




                                       27

  Table of Contents

The operating expenses for the third quarter of 2021 were $553,665, which
decreased 1% from $559,577 for the same period in 2020. The total operating
expenses for the first three quarters of 2021 were $2,465,851, which decreased
15% from $2,907,602 for the same period in 2020. For the third quarter of 2021,
property management and house sales represented 30%, and 70% of the total
operating expenses, respectively. For the first three quarters of 2021, property
management and house sales represented 28%, and 72% of the total operating
expense, respectively. The decrease in the overall operating expense resulted
from the decrease in property management for the third quarter and the first
three quarters of 2021.

Agency sales

The operating expenses for agency sales for the first three quarters of 2020 were $NIL, a decrease of 100% from $69,279 in the same period in 2020.

Property management


The operating expenses for property management for the first three quarters of
2021 were $683,995, an decrease of 45% from $1,260,001 in the same period in
2020. The decrease is mainly due to the consulting expenses relating to the
business.

House sales


The operating expenses for house sales for the first three quarters of 2021 were
$1,781,856 which increased 13% from $1,578,322 in the same period in 2020. The
increase is mainly due to the operations of HATX project.

General and Administrative Expenses

General and administrative expenses in the first three quarters of 2021 were $2,878,477, a increase of 31% from $2,202,127, in the same period in 2020.

Other income, net



Other income for the first three quarters of 2021 was $33,981,064, an increase
of 41% from a gain of $24,032,423 for the same period in 2020. The increase in
income was mainly due to the dividend received from SHDEW and the gain of
transactional financial assets.

Major Related Party Transaction



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

Amount due to directors

The total amount due to directors for September 30, 2021 was $561,842. The amounts due are as follows:

Amount due to Lin Chi-Jung

The balances due to Lin Chi-Jung consists of temporary advances at the amount of $539,493 and are unsecured, interest-free and have no fixed term of repayment.

Amount due to Lin Hsin Hung

The amount of $22,349 represents the salary payable to Lin Hsin Hung.



                                       28

  Table of Contents

Amount due to affiliate

The amount due to SHSJ and JXSY, in the amount of $31,317,417 and $546,898, were intercompany transfers for day to day operation.

LIQUIDITY AND CAPITAL RESOURCES



For the first three quarters of 2021, our principal sources of cash were
revenues from our house sales collection and property management business, as
well as the dividend receipt from the affiliates. Most of our cash resources
were used to fund our property development investment and revenue related
expenses, such as salaries and commissions paid to the sales force, daily
administrative expenses and the maintenance of regional offices.

We ended the period with a cash position of $17,248,871.

The Company's operating activities used cash in the amount of $19,237,220, which was primarily attributable to the construction of real estate development.


The Company's investing activities provided cash resources of $27,048,160, which
was primarily attributable to the investment in transactional financial assets
and dividend distribution from affiliates.

The Company's financing activities used cash resources of $28,393,367, which was primarily attributable to the restricted cash of our real estate developments.



The potential cash needs for 2021 are for investment in transactional financial
assets, construction for our development projects in the Huai'an project (HATX)
and the Linyi project.

According to the public records, the Market Supervision Administrations of
Baokang County, which is a county located within Xiangyang City, Hubei Province,
China, is conducting an investigation into the business practices of SHDEW and
some of its affiliates. SHDEW is in the business of selling cosmetics and other
consumer goods online. While we own approximately 19.91% of SHDEW, we do not
have any control or influence over its business practices. We are not related to
this investigation, and we are unable to evaluate the merits of any allegations.
At this stage, we are also unable to evaluate the impact on our future cash flow
resulting from this investigation.

Capital Resources



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

OFF BALANCE SHEET ARRANGEMENTS

The Company has no off-balance sheet arrangements.

© Edgar Online, source Glimpses