ATI Modular Technology Corp
Statements of Changes in Stockholders' Equity
(Restated)
ATI Modular Technology Corp
|
Balance Sheets
|
|
|
December 31
|
|
June 30
|
|
June 30
|
|
|
2016
|
|
2016
|
|
2015
|
|
|
(Restated)
|
|
(Restated)
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
94,266
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Accounts receivable, net - related parties
|
|
|
458,755
|
|
|
|
118,750
|
|
|
|
—
|
|
Other receivables - related parties
|
|
|
159,772
|
|
|
|
—
|
|
|
|
—
|
|
Advances to officers
|
|
|
—
|
|
|
|
19,241
|
|
|
|
—
|
|
Total Current Assets
|
|
|
712,793
|
|
|
|
137,991
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office Equipment Furniture & Fixtures
|
|
|
6,280
|
|
|
|
4,156
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
719,073
|
|
|
$
|
142,147
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
209,699
|
|
|
$
|
19,699
|
|
|
$
|
3,859
|
|
Deposit from customers
|
|
|
—
|
|
|
|
30,000
|
|
|
|
—
|
|
Deferred vendor allowances – related parties
|
|
|
324,387
|
|
|
|
—
|
|
|
|
—
|
|
Income tax payable
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total Current Liabilities
|
|
|
534,086
|
|
|
|
49,699
|
|
|
|
3,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
534,086
|
|
|
|
49,699
|
|
|
|
3,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock,$0.001 par value, 500,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
|
|
|
126,733,337, 116,075,716 and 16,075,716 shares issued and
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding, respectively.
|
|
|
126,733
|
|
|
|
116,076
|
|
|
|
16,076
|
|
Common stock subscribed
|
|
|
982
|
|
|
|
—
|
|
|
|
—
|
|
Additional paid in capital
|
|
|
833,363
|
|
|
|
32,953
|
|
|
|
32,953
|
|
Deferred compensation
|
|
|
(450,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Receivable for issuance of stock
|
|
|
(167,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Retained Earnings
|
|
|
(159,091
|
)
|
|
|
(56,581
|
)
|
|
|
(52,888
|
)
|
Total stockholders' equity
|
|
|
184,988
|
|
|
|
92,448
|
|
|
|
(3,859
|
)
|
Total liabilities and stockholders' equity
|
|
$
|
719,074
|
|
|
$
|
142,147
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Financial Statements
|
ATI Modular Technology Corp
Statements of Cash Flows
|
|
For the Six Months Ended December 31
|
For the Year Ended
June 30
|
|
|
2016
|
|
2015
|
2016
|
|
2015
|
|
|
(Restated)
|
|
(Unaudited)
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss of the period
|
|
$
|
(102,510
|
)
|
|
$
|
(4,650
|
)
|
$
|
(3,693
|
)
|
|
|
(3,859
|
)
|
Adjustments to reconcile net loss from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bad debt expense
|
|
|
17,895
|
|
|
|
—
|
|
|
6,250
|
|
|
|
—
|
|
Depreciation
|
|
|
416
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Shares issued for services
|
|
|
—
|
|
|
|
—
|
|
|
100,000
|
|
|
|
—
|
|
Amortization on deferred compensation
|
|
|
50,000
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Changes in Operating Assets and Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(357,900
|
)
|
|
|
—
|
|
|
(125,000
|
)
|
|
|
—
|
|
Other receivables
|
|
|
(159,772
|
)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Advances to officers
|
|
|
19,241
|
|
|
|
—
|
|
|
(19,241
|
)
|
|
|
—
|
|
Accounts payable and accrued expenses
|
|
|
190,000
|
|
|
|
4,650
|
|
|
15,840
|
|
|
|
3,859
|
|
Deposit from customers
|
|
|
(30,000
|
)
|
|
|
—
|
|
|
30,000
|
|
|
|
—
|
|
Deferred Revenue
|
|
|
324,387
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Income tax payable
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Net cash used in operating activities
|
|
|
(48,243
|
)
|
|
|
—
|
|
|
4,156
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
(2,540
|
)
|
|
|
—
|
|
|
(4,156
|
)
|
|
|
—
|
|
Net cash used in investing activities
|
|
|
(2,540
|
)
|
|
|
—
|
|
|
(4,156
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of stock
|
|
|
145,049
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Net cash provided by financing activities
|
|
|
145,049
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and equivalents
|
|
|
94,266
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents at beginning of the period
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Cash and equivalents at end of the period
|
|
$
|
94,266
|
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
Income taxes paid
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
See Notes to Financial Statements
|
ATI
MODULAR TECHNOLOGY CORP
Notes to Financial Statements
NOTE 1. ORGANIZATION
AND DESCRIPTION OF BUSINESS
ATI Modular
Technology Corp., defined above and herein as the “Company” formerly Global Recycle Energy, Inc., was incorporated
under the laws of the State of Nevada on March 7, 2008. The Company is engaged in the development and the exporting of modular
energy efficient technology and processes that allow government and private enterprises in China to use US-based methods for creating
modular spaces, facilities, and properties. As with any business plan that is aspirational in nature, there is no assurance we
will be able to accomplish all our objective or that we will be able to meet our financing needs to accomplish our objectives.
The Company
is an operating company engaged in the development and the exporting of modular energy efficient and smart technology and processes
that allow government and private enterprises in China and elsewhere to use US-based methods for creating modular spaces, facilities,
and properties. The Company is in the business of all aspects of modular and smart construction, including but not limited to,
(a) the furtherance of modular and smart construction technology, education, development and production in developed and undeveloped
countries, (b) acquisition and/or installation of construction equipment, materials, furnishings, hardware, insulation, flooring,
roofing, wiring, plumbing, heating and air conditioning, and landscaping, and (c) other businesses directly or tangentially related
to these lines of services, including assisting businesses and entrepreneurs in securing naming, licensing or promotional rights,
driving internet and media traffic, increasing visibility of product and name recognition, and other services.
Our principal
executive offices are located at 4700 Homewood Court, Suite 100 in Raleigh, North Carolina. We are registered as a foreign business
entity in the State of North Carolina. We lease the office space from Yilaime Corporation, a Nevada corporation doing business
in North Carolina, and a related party to the Company, as set forth below. Our physical location for our operations in China along
with a manufacturing facility is Jiangnan Industry Zone, Chizhou City, Anhui Province, China. In carrying out its business plan
the Company is in the process of registering its wholly owned subsidiary Anhui Ao De Xin Modular Building Technology Co. Ltd.
in Jiangnan Industry Zone, Chizhou, China.
The Company
entered an Investment and Cooperation Agreement with the Jiangnan Industry Zone in Anhui Province, China dated September 8, 2016
(the “Jiangnan Cooperation Agreement”). On December 28, 2016, the Company entered the definitive agreement, American
ATI Modular Technology Company Project Investment Agreement (the “Investment Agreement”) with the Administrative Committee,
Jiangnan Industry Zone in Anhui Province. The Investment Agreement superseded the Jiangnan Cooperation Agreement. Under the Investment
Agreement, the Administrative Committee of Jiangnan Industrial Concentration Zone of Anhui Province (hereinafter, “Jiangnan”)
and the Company have agreed to the construction of the Company’s green, modular building and related technology under the
project name “Modular Plant Production Base.”
Under the Investment
Agreement, the Company has agreed to manufacture and install modular buildings, and provide research into the development of green
building module manufacturing using US based technology. The Company has agreed to provide appropriate technology and intelligent
systems in providing modular building lifecycle services. In addition, to modular and smart technology, the Company and Jiangnan
has agreed to establish: 1) a modular development institute research and training center; 2) an entrepreneurial incubator; 3) an
engineering technology research center; 4) an industrial design center; 5) a post-doctoral workstations and engineering laboratories;
and 6) an international student intern summer work program. Where possible the Company’s aim is to increase US exports by
using American based technology, equipment and services. (Strategy)
The Company
entered the Modular Services Agreement with AmericaTowne, a related party and the majority and controlling shareholder of the
Company, to support AmericaTowne’s obligations under the Shexian Agreement in designing, installing and manufacturing American
modular technology for use in all government and private buildings throughout Shexian County, and elsewhere in China. The terms
and conditions of the Modular Services Agreement with AmericaTowne and the Shexian Agreement are set forth above.
Also, the Company
has entered the Yongan and Shexian Agreements to pursue the development of business opportunities involving modular technology
and investments, and business development. While we plan to have robust operations in the United States and international locations,
we expect the bulk of our operations and revenue will come from China.
China's economy
and its government impact our revenues and operations. While the Company has an agreement in place with the government of Jiangnan
as well as the approval by government officials in Shexian and Yongan China to operate facilities there is no assurance that we
will operate the facilities successfully. Additionally, the Company will need government approval in other locations in China
to operate other aspects of our business plan. There is no assurance that we will be successful in obtaining approvals from government
entities in other locations to operate other aspects of our business plan. Finally, Mr. Perkins, as a control person of each entity
– AmericaTowne and the Company, might elect to forego certain obligations of AmericaTowne under other Corporative Agreements
currently in place or not enter more definitive agreements with Governments in China and elsewhere, which in turn, could impact
the Company’s ability to meet its business plan set forth herein.
NOTE 2. SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These financial
statements have been prepared in accordance with generally accepted accounting principles in the United States of America ("U.S.
GAAP").
On May 9,
2017, the Company reported that it had reached a determination to restate its previously filed financial statements for the six
months ended December 31, 2016 and for the year ended June 30, 2016. The restatement had no effect on net income for the six months
ended December 31, 2016 and for the year ended June 30, 2016. The restatement relates to revoke application of pushdown accounting
in accordance with ASC 805-20-15-4.
On July 1,
2017, the Company reported that it had reached a determination to restate its previously filed financial statements for the six
months ended December 31, 2016 and for the year ended June 30, 2016. The restatement decrease net income of $186,933 for the six
months ended December 31, 2016. For the year ended June 30, 2016, the restatement had no effect on net income. The restatement
relates to fees charged by Yilaime which will be recorded as a reduction of the cost of revenue when recognized in accordance
with ASC 605-50-45.
The $110,938
adjustment made to Other receivables related party refers to AXP Holding Corporation and adjusts the IC-DISC fees charged. Because
of the adjustment of Yilaime quarterly fees are now recorded as a reduction in the cost of revenue when recognized no DISC charges
were due. Therefore, fees paid and now owed to the Company are recognized as Other receivables – related parties.
The $175,613
is a reduction in the cost of revenue recognized for services performed by Yilaime on behalf of the Company. The services resulted
in the Company receiving an initial letter of interest from US ExIm Bank to provide either a direct loan and or guarantee for
equipment and services in support of the Company's, Investment and Cooperation Agreement with the City of Chizhou.
The following
summarizes the effects of restatement:
|
Previously Reported
|
Adjustment
|
Restated
|
Goodwill:
|
|
|
|
12/31/2016
|
$206,992
|
(206,992)
|
$-
|
6/30/2016
|
$206,992
|
(206,992)
|
$-
|
Additional paid in capital:
|
|
|
|
12/31/2016
|
$1,040,355
|
(206,992)
|
$833,363
|
6/30/2016
|
$239,945
|
(206,992)
|
$32,953
|
Deferred Revenue:
|
|
|
|
12/31/2016
|
$-
|
324,387
|
$324,387
|
Income tax payable:
|
|
|
|
12/31/2016
|
$26,516
|
(26,516)
|
$-
|
Other receivables – related parties
|
|
|
|
12/31/2016
|
$48,834
|
110,938
|
$159,772
|
Revenue-related parties:
|
|
|
|
12/31/2016
|
$750,000
|
(500,000)
|
$250,000
|
Cost of revenues-related parties when recognized:
|
|
|
|
12/31/2016
|
$175,613
|
(175,613)
|
$-
|
General and administrative expenses:
|
|
|
|
12/31/2016
|
$463,448
|
(110,938)
|
$352,510
|
Provision for income taxes:
|
|
|
|
12/31/2016
|
$26,516
|
(26,516)
|
$-
|
Change in
Fiscal Year End
The Company
has filed its Form 8-K on January 31 of 2017 to change the Company's fiscal year end from June 30 to December 31. As a result
of this change, the Company is filing a Transition Report on Form 10-K for the six-month transition period ended December 31,
2016. References to any of the Company’s fiscal years mean the fiscal year ending December 31 of that calendar year.
Use of Estimates
The preparation
of financial statements in conformity with generally accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the opinion
of management, all adjustments necessary in order to make the financial statements not misleading have been included. Actual results
could differ from those estimates.
Financial Instruments
The carrying amount reported
in the balance sheet for cash, accounts receivable, accounts payable, accrued expenses, interest payable and short-term notes payable
approximate fair value because of the immediate or short-term maturity of these financial instruments.
Cash Equivalents
The Company
considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to a significant concentration of credit risk consist primarily of cash and cash
equivalents. The Company maintains deposits in federally insured financial institutions in excess of federally insured limits.
However, management believes the Company is not exposed to significant credit risk due to the financial position of the depository
institutions in which those deposits are held.
Property,
Plant, and Equipment
Property,
plant and equipment are initially recognized recorded at cost. Gains or losses on disposals are reflected as gain or loss in the
period of disposal. The cost of improvements that extend the life of plant and equipment are capitalized. These capitalized costs
may include structural improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.
Depreciation
for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:
For the six
month ended December 31, 2016 and 2015, depreciation expense is $416 is $0, respectively. For the years ended June 30, 2016 and
2015, depreciation expense is $0. For the years ended June 30, 2016 and 2015, the Company’s effective income tax rate is
0% resulting from full provision of allowance valuation on deferred tax assets from the Company’s net loss.
Income Taxes
Income taxes
are provided in accordance with Statement of Financial Accounting Standards ASC 740 Accounting for Income Taxes. A deferred tax
asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carry
forwards. Deferred tax expense (benefit) results from the net change during the year of deferred tax assets and liabilities. Deferred
tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion
of all of the deferred tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes
in tax laws and rates on the date of enactment.
The Company
was established under the laws of the State of Nevada and is subject to U.S. federal income tax and Nevada state income tax, if
any. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of
assets and liabilities that will result in future taxable or deductible amounts and are based on enacted tax laws and rates applicable
to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary
to reduce deferred income tax assets to the amount expected to be realized.
For the six
months ended December 31, 2016 and for the years ended June 30, 2016 and 2015, the Company’s effective income tax rate is
0% resulting from full provision of allowance valuation on deferred tax assets from the Company’s net loss.
Earnings per
Share
In February
1997, the FASB issued ASC 260, "Earnings per Share", which specifies the computation, presentation and disclosure requirements
for earnings (loss) per share for entities with publicly held common stock. ASC 260 supersedes the provisions of APB No. 15, and
requires the presentation of basic earnings (loss) per share and diluted earnings (loss) per share. The Company has adopted the
provisions of ASC 260 effective (inception).
Basic earnings
and net loss per share amounts are computed by dividing the net income by the weighted average number of common shares outstanding.
Diluted earnings per share are the same as basic earnings per share due to the lack of dilutive items in the Company.
Segment Information
The standard,
"Disclosures about Segments of an Enterprise and Related Information", codified with ASC 280, requires certain financial
and supplementary information to be disclosed on an annual and interim basis for each reportable segment of an enterprise. The
Company believes that it operates in business segment of marketing and sales in China while the Company's general administration
function is performed in the United States. On December 31, 2016, all assets and liabilities are located in the United States
where the income and expense has been incurred since inception to December 31, 2016.
Impact of
New Accounting Standards
The Company
does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results
of operations, financial position, or cash flow.
Revenue Recognition
The Company's revenue recognition
policies comply with FASB ASC Topic 605. The Company follows paragraph 60510S991 of the FASB Accounting Standards Codification
for revenue recognition. The Company will recognize revenue when it is realized or realizable and earned. The Company considers
revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement
exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or
determinable, and (iv) collectability is reasonably assured.
The Company does not provide
unconditional right of return, price protection or any other concessions to its customers.
There were no sales returns
and allowances from inception to December 31, 2016.
In the first step of the review
process, we compare the estimated fair value of the reporting unit with its carrying value. If the estimated fair value of the
reporting unit exceeds its carrying amount, no further analysis is needed. If the estimated fair value of the reporting unit is
less than its carrying amount, we proceed to the second step of the review process to calculate the implied fair value of the
reporting unit goodwill in order to determine whether any impairment is required. We calculate the implied fair value of the reporting
unit goodwill by allocating the estimated fair value of the reporting unit to all of the assets and liabilities of the reporting
unit as if the reporting unit had been acquired in a business combination. If the carrying value of the reporting unit’s
goodwill exceeds the implied fair value of the goodwill, we recognize an impairment loss for that excess amount. In allocating
the estimated fair value of the reporting unit to all of the assets and liabilities of the reporting unit, we use industry and
market data, as well as knowledge of the industry and our past experiences.
We base our calculation of the
estimated fair value of a reporting unit on the income approach. For the income approach, we use internally developed discounted
cash flow models that include, among others, the following assumptions: projections of revenues and expenses and related cash
flows based on assumed long-term growth rates and demand trends; expected future investments to grow new units; and
estimated discount rates. We base these assumptions on our historical data and experience, third-party appraisals, industry projections,
micro and macro general economic condition projections, and our expectations.
We have had no goodwill impairment
charges for the six months ended December 31, 2016, the estimated fair value of each of our reporting units exceeded its' respective
carrying amount by more than 100 percent based on our models and assumptions.
NOTE 3. GOING CONCERN
The Company's financial statements
are prepared using accounting principles generally accepted in the United States of America applicable to a going concern that
contemplates the realization of assets and liquidation of liabilities in the normal course of business.
The Company is still in development
stage and has not created sufficient revenue to cover any operating losses it may incur. Management's plans include the raising
of capital through the equity markets to fund future operations, seeking additional acquisitions, and generating of revenue through
our business. However, there can be no assurances the Company will be successful in its efforts to secure additional equity financing
and obtaining sufficient revenue producing contracts. These factors raise substantial doubt about the Company's ability to continue
as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of
recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.
NOTE 4. ACCOUNT
RECEIVABLES – RELATED PARTIES
The nature
of the accounts receivable for December 31, 2016 in the amount of $63,250 are for modular construction and technology services
and utilization of anticipated modular construction technology by AmericaTowne pursuant to the Modular Construction & Technology
Services Agreement between AmericaTowne and the Company dated June 28, 2016 (hereinafter, the “ATI Services Agreement”)
and $419,650 for the Sales and Support Services Agreement with Yilaime on June 27, 2016 (the “Yilaime Services Agreement”).
On December 31, 2016, the Company's allowance for bad debt is $24,145, which provides a net receivable balance of $458,755.
The nature
of the accounts receivable for June 30, 2017 in the amount of $125,000 are for Modular Construction and Technology Services and
utilization of anticipated modular construction technology. The Company’s allowance for bad debt is $6,250, which provides
a net receivable balance of $118,750.
Accounts receivable
consist of the following:
|
31-Dec
|
30-June
|
30-June
|
|
2016
|
2016
|
2015
|
Accounts receivable- related parties
|
482,900
|
125,000
|
0
|
Less: Allowance for doubtful accounts
|
(24,145)
|
(6,250)
|
0
|
Accounts receivable, net
|
458,755
|
118,750
|
0
|
Bad debt expense
was $17,895 and $0 for the six months ended December 31, 2016 and 2015, respectively. Bad debt expense was $6,250 and $0 for the
fiscal year ended June 30, 2016 and for June 30, 2015 respectively.
Allowance
for bad debt policy
Our bad debt
policy is determined by the Company's periodic review of each account receivable for reasonable assurance of collection. Factors
considered are the exporter's financial condition, past payment history if any, any conversations with the exporter about the
exporter's financial conditions and any other extenuating circumstances. Based upon the above factors the Company makes a determination
whether the receivable is reasonable assured of collection. Based upon our review if required we adjust the allowance for bad
debt. As of December 31, 2016, June 30, 2016, and June 30, 2015, based upon our limited history, our allowance for bad debt is
just above bad debt we anticipate will be written off for the year.
NOTE 5. DEFERRED
VENDOR ALLOWANCES
The Company
has the right to receive a $250,000 quarterly fee from Yilaime for Sales and Support Services Agreement. In accordance with ASC
605-50-45, the Company defers and recognizes as a reduction to the future costs for quarterly fee. For the six months December
31, 2016, $500,000 fee from exclusive agreement recorded for Sales and Support Services; $324,387 is booked as current liability
as deferred vendor allowances – related parties on December 31, 2016 and $175,613 went against cost charged by Yilaime.
NOTE 6. SHAREHOLDER'S
EQUITY
The stockholders'
equity section of the Company contains the following classes of capital stock:
Common stock,
$ 0.001 par value: 500,000,000 shares authorized; 126,733,337, 116,075,716 and 16,075,716 shares issued and outstanding as of
December 31, 2016, June 31, 2016 and June 30, 2015, respectively; Preferred stock, none: 0 shares authorized; but not issued and
outstanding.
NOTE 7. STOCK
BASED COMPENSATION
The Company
entered into an employment lock-up agreement on July 1, 2016 with Alton Perkins to serve as the Chairman of the Board, President,
Chief Executive Officer, Chief Financial Officer and Secretary. The term of Mr. Perkins' agreement is five years with the Company
retaining an option to extend in one- year periods. In consideration for Mr. Perkins' services, the Company has agreed to issue
to his designee, the Alton & Xiang Mei Lin Perkins Family Trust, 10,000,000 shares of common stock. The Company may elect
in the future to include money compensation to Mr. Perkins or his designee for his services provided there is sufficient cash
flow.
For the six
months ended December 31, 2016, $50,000 of stock compensation was charged to operating expenses and $450,000 was recorded as deferred
compensation on December 31, 2016.
NOTE 8. RELATED PARTIES TRANSACTIONS
The Company intends on relying
on other businesses controlled by our sole director and officer, and beneficial owner of the majority shares of common stock in
the Company – Alton Perkins, in implementing its business plan.
Mr. Perkins is the control person
of Yilaime Corporation, AmericaTowne and AXP Holding Corporation. At this time, the purpose of the Company is to service the construction
and related technology needs of AmericaTowne under AmericaTowne’s agreements with the Shexian County Investment Promotion
Bureau in developing an AmericaTowne community in the Hanwang mountains in Shexian, China. The Company also intends on supporting
these services in other AmericaTowne ventures at the invitation of the Xiamen Longyan City Chamber of Commerce, Xiamen/Longyan
China and the Xiamen City Growth Planning Agency in developing an AmericaTowne Community and an International School in Longyan
County China.
The related export services
rendered to the Company in the implementation of its business plan cannot be provided by AmericaTowne or through the AmericaTowne
relationship. In order to avoid conflicts of interest, Mr. Perkins is of the opinion that there must be a separate and distinct
agreement between, in this case, the Company and AXP Holding Corporation. Furthermore, although other similar IC-DISC entities
exist, the Company is able to obtain better terms and conditions from AXP Holding Corporation in light of Mr. Perkins’ control
of AXP Holding Corporation.
AmericaTowne’s Board of
Directors determined that operating and controlling a separate but related entity focused on the development and the exporting
of modular energy efficient technology and processes for government and private enterprises in China would be more prudent from
a risk mitigation and operational standpoint than providing these services under the AmericaTowne business plan. Furthermore,
the intent of the Company is to expand its services and relationships to other similar endeavors in projects not related to AmericaTowne,
thus the need to maintain and operate a separate entity.
Cooperative Agreement (Shexian
County Government, China)
The Company’s majority
and controlling shareholder – AmericaTowne, is a party under the Cooperative Agreement with the Shexian County Investment
Promotion Bureau (the “Shexian Agreement”). Under the Shexian Agreement, AmericaTowne and the Shexian County Bureau
have agreed to a partnership in furthering the development of an AmericaTowne community in the Hanwang mountains. Although not
definitive at this time, the parties have agreed that, in consideration for AmericaTowne’s investment of approximately $30,000,000
into the development, plus any additional tax paid to the local government, where applicable, the Shexian County Bureau will dedicate
local resources, including land (which AmericaTowne would be required to obtain rights through local bid invitation), and participation
with AmericaTowne in an agreed upon equity split through a future definitive agreement.
The Company will be providing
construction and technology services to AmericaTowne in facilitating AmericaTowne’s obligations under the Shexian Agreement.
The Company’s ability to generate revenue under its agreement with AmericaTowne could be impaired in the event AmericaTowne
is not able to meet its obligations under the Shexian Agreement. Furthermore, Mr. Perkins, as a control person of each entity,
might elect to forego certain obligations of AmericaTowne under the Shexian Agreement or not enter into a more definitive agreement
with the Shexian County Bureau, which in turn, could impact the Company’s ability to meet its business plan set forth herein.
Sales and Support Services Agreement
(Yilaime Corporation)
On June 27, 2016, we entered
into a Sales and Support Services Agreement with Yilaime Corporation, a Nevada corporation (“Yilaime”). Yilaime is
controlled by Alton Perkins, who is our sole director and officer. Yilaime holds the majority of issued and outstanding shares
of common stock in AmericaTowne, Inc. (“ATI”), a Delaware corporation and fully-reporting company with the United States
Securities and Exchange Commission (the “SEC”). Mr. Perkins is also the Trustee of the Alton & Xiang Mei Lin Perkins
Family Trust (“Perkins Trust”) and the AXP Nevada Asset Protection Trust 1 (“AXP”), which holds 5,100,367
and 120,000 shares, respectively, of the issued and outstanding common stock in ATI. Mr. Perkins is the beneficial owner of 20,674,484
shares of ATI, which equals 90.11% of issued and outstanding shares. Mr. Perkins is the beneficial owner of the majority and controlling
interest in the Company through his direct holdings, and beneficial holdings through Yilaime, AXP and the Perkins Trust. ATI, Perkins
Trust and Mr. Perkins beneficially own 110,117,593 shares, or 86%, of the Company’s common stock.
Under the Services Agreement,
Yilaime will provide the Company with marketing, sales and support services in the Company’s pursuit of ATI Modular business
in China in consideration of a commission equal to 10% of the gross amount of monies procured for the Company through Yilaime’s
services. In consideration of the right to receive this commission, Yilaime has agreed to pay the Company a quarterly fee of $250,000
starting on July 1, 2016. The Services Agreement is set to expire on June 10, 2020, absent early termination for breach thereof
by either party. Yilaime retains an option to extend the term under its sole discretion until June 10, 2025 by providing written
notice to the Company by March 10, 2019. Yilaime has agreed to be the Company’s exclusive independent contractor in providing
the services in the Services Agreement, and has agreed to a non-compete and non-circumvent agreement.
Yilaime is obligated to provide
support services only in a manner that is deemed commercially acceptable by Yilaime and Yilaime has the sole right to determine
the means, manner and method by which services will be provided and at the time and location of its choosing. Furthermore, as
the control person of Yilaime, Mr. Perkins might make decisions he deems are in the best interests of Yilaime, which might be
to the detriment of the goals and objectives of the Company.
Modular Construction & Technology
Services Agreement (AmericaTowne)
On June 28, 2016, we entered
into a Modular Construction & Technology Services Agreement (the “Modular Services Agreement”) with AmericaTowne
Inc. (“ATI”), a Delaware corporation and fully-reporting company with the United States Securities and Exchange Commission
(the “SEC”). The impetus behind the Modular Services Agreement was the Company’s Cooperative Agreement with
the Shexian County Government, China. Under the Cooperative Agreement, ATI and the Shexian County Bureau have agreed to a partnership
in furthering the development of an AmericaTowne community in the Hanwang mountains, Shexian, China. In addition, ATI, at the
invitation of the Xiamen Longyan City Chamber of Commerce, Xiamen/Longyan China and the Xiamen City Growth Planning Agency plan
to pursue the development of an AmericaTowne Community and an International School in Longyan County China.
Under the Modular Services Agreement,
ATI Modular shall provide the research, development, training and modular technology in a manner deemed commercially acceptable
by ATI based on its commercially reasonable requirements, plans and specifications, which shall be agreed upon in advance of any
substantial and material construction. ATI will pay the Company a quarterly fee of $125,000 per quarter. The initial fee was paid
upon signing the Modular Services Agreement. The Services Agreement is set to expire on June 10, 2020, absent early termination
for breach thereof by either party. ATI retains an option to extend the term under its sole discretion until June 10, 2025 by
providing written notice to the Company by March 10, 2019. Yilaime has agreed to be the Company’s exclusive independent
contractor in providing the services in the Services Agreement, and has agreed to a non-compete and non-circumvent agreement.
Interest Charge – Domestic
International Sales Agreement (AXP Holding Corporation)
On June 29, 2016, we entered
into an IC-DISC Service Provider Agreement with AXP Holding Corporation, a Nevada corporation (“AXP Holding”) and
related party to the Company through Mr. Perkins control of AXP Holding. AXP Holding is an Interest Charge - Domestic International
Sales Corporation, or “IC-DISC”. AXP IC-DISC tax-exempt status was authorized and approved by the United States Department
of the Treasury, Internal Revenue Service. As an IC-DISC, AXP Holding may, under certain conditions, act as a sister corporation
to entities and provide services to assist a company in obtaining lower tax rates on export income. In addition to the export
tax savings provided by AXP, AXP can provide an additional array of services including promoting the Company’s export activities,
purchasing receivables from the Company at a discount through a factoring relationship, and providing the Company with working
capital loans.
The term under the IC-DISC Service
Provider Agreement is set to expire on December 6, 2019, absent early termination for breach thereof by either party. AXP retains
the right to extend the term, exercising its sole discretion, to December 6, 2024 by providing written notice to the Company by
November 6, 2019. AXP has agreed to a non-compete and non-circumvent in providing the services under the IC-DISC Service Provider
Agreement.
The Company has agreed to pay
AXP a commission fee up to the greater of 50% of the Company’s export net income or 4% of the Company’s export gross
receipts. The Company will determine the exact amount and the method of payment of the commission fee. The commission fee shall
be paid at the option of the Company periodically throughout the year, but no later than December 31 on annual basis. If there
is no commission fee due to no export sales, the Company will pay AXP an export service fee of $50,000. The export service fee,
if any, is due on or before December 31 on an annual basis.
In addition, for referring businesses
from the Company’s “Export Platform” or “Community,” AXP agrees to pay the Company 25% of each “Sales
Export Service Fee” charged and received as an “IC-DISC Commission” from each Exporter or Licensee resulting
from participating in the Export Platform or Community. This fee is called a “Group Export Consulting Fee” in the
IC-DISC Service Provider Agreement, and is due no later than fifteen business days after receipt from the Exporter or Licensee,
but no later than December 31 on an annual basis. For illustrative purposes, if AXP receives and or charges an Exporter 50% of
its net export sales as a commission, and that value is $100,000, AXP would owe the Company 25%, or $25,000. Furthermore, during
the term, the Company shall pay AXP a flat fee of $5,000 per transaction for purchasing receivables from the Company, plus an
interest rate for such factoring at the prime rate plus one-percent.
In addition, Joseph Arcaro is
the Company’s prior Chief Executive Officer, Chief Financial Officer, Secretary and Chairman of the Board of Directors.
The Company recognizes and confirms
the requirements in ACS 850 10506 to disclose all related party transactions between the Company and related party transactions
and or relationships.
Pursuant to
ASC 850-10-50-6, the Company makes the following transaction disclosures:
The Company
also leases office space from Yilaime for $2,500/month.
Operating
Statement Related Party Transactions (for the six months ending December 31, 2016 and 2015; for the years ended June 30, 2016
and 2015).
(a) $15,000, $0, $2,500 and $0
for general and administrative expenses for rent expenses the Company paid to Yilaime towards its lease agreement.
(b) $250,000, $0, $125,000 and
$0 in revenues for ATI Services Agreements with the Company
(c) $50,000, $0, $0 and $0 for
general and administrative operating expenses recorded as stock compensation for respective employment agreements;
(d) $3,334, $0, $0 and $0 for
general and administrative expenses for commissions and fees;
(e) $198,000, $0, $0 and $0 for
operational expense for Anhui Ao De Xin Modular Construction Technology Co., Ltd.
(f) $0, $0, $100,000 and $0 of
compensation expense by issuing 100,000,000 shares to Joseph Arcaro.
(g) $0, $0, $3,859 and $0 other income of debt
forgiveness from Joseph Arcaro
Balance Sheet Related Party Transactions
(on December 31, 2016, June 30, 2016 and June 30, 2015)
(a) $60,088, 118,750 and $0 net
account receivables ATI owes to the Company;
(b) $398,668, $0 and $0 net account
receivables Yilaime owes to the Company;
(c) $159,772, $0 and $0 prepayments
to AXP Holding Corp; and
(d) $198,000, $0 and $0 as accounts
payable to Anhui Ao De Xin Modular Construction Technology Co., Ltd.; and
(e) $450,000, $0 and $0 as deferred
compensation pursuant to respective employment agreements.
(f) $0, $19,241 and $0 advances
to officers-Alton Perkins
(g) $0, $30,000 and $0 deposit
from customers- Yilaime.
(h) $324,387, 0 and $0 deferred revenue-Yilaime
Management’s Discussion and
Analysis of Financial Condition and Results of Operations
We qualify as an "emerging growth
company" under the JOBS Act. As a result, we are permitted to, and intend to, rely on exemptions from certain disclosure requirements.
For so long as we are an emerging growth company, we will not be required to:
-
have an auditor report
on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act;
-
comply with any requirement
that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to
the auditor's report providing additional information about the audit and the financial statements (i.e., an auditor discussion
and analysis);
-
submit certain executive
compensation matters to shareholder advisory votes, such as "say-on-pay" and "say-on-frequency;" and
-
disclose certain executive
compensation related items such as the correlation between executive compensation and performance and comparisons of the CEO's
compensation to median employee compensation.
In addition, Section 107 of the JOBS
Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B)
of the Securities Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay
the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected
to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable
to those of companies that comply with such new or revised accounting standards.
The Company is in the early stages of
its operations, and many of its plans and objectives are aspirational in nature, and thus might never come to fruition. At this
time, the Company plans to retain engineering and architectural firms based in the United States who have extensive experience
in developing modular structures in the United States, China and other foreign locations based on market demand, which has not
been thoroughly researched to date. The Company has been focused on obtaining quotes, negotiating formal engagements and researching
all aspects of the modular construction industry. While the infrastructure is still in the developmental stage, the Company
is confident that it has the experience, or access to those with experience, in the modular construction field.
The Company plans on engaging in onsite
placement and delivery of modular structures. Mr. Perkins has extensive experience in operating business in China. One of the reasons
that Mr. Perkins was sought out and invited to participate in developing the modular industry in China is that he was the co-chairman
of a construction company in China - Yilaime Foreign Partnership in Henghsui China. His experience with Yilaime Foreign Partnership
allows ATI Modular to call on local companies in China as well as modular companies and experts in the United States to help provide
on-site services. Yilaime Foreign Partnership is not a related party to the Company, ATI, Yilaime or AXP.
In addition, the Company recently joined
the Modular Building Institute in Charlottesville, Virginia. In September of 2016, Mr. Perkins attended the Institute’s annual
exposition in order to line up available suppliers, and experts in the modular construction field.
We intend on offering support services
in all phases of modular construction. Our approach will be to focus on exporting United States based technology, services and
equipment, and general know-how. Exporters in our related company, AmericaTowne, are experienced in the modular field and we plan
on allowing those experienced exporters to participate in various levels of our program.
The Company currently does not have
a principal supplier of raw materials. The Company has identified potential sources of raw materials in the United States through
its membership in the Modular Building Institute. One of our primary challenges will be pricing the source of raw materials and
delivery to China. We are also looking to potential raw material sources in China.
To operate within China, the Company
requires approval of government officials in China. In both cases where the Company has signed Cooperative Agreements (and in the
case of the Shexian Agreement), and at the invitation of the local government, we have the approval to register and conduct business.
Fiscal Year
Our fiscal year ends December 31.
Results of Operations for the Six
Months Ended June, 2017 and 2016
Our operating results for the six months
ended June 30, 2017 and 2016 are summarized as follows:
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
Revenue
|
|
$
|
250,000
|
|
|
$
|
125,000
|
|
Cost of Revenues
|
|
$
|
|
|
|
$
|
|
|
Operating Expenses
|
|
$
|
204,404
|
|
|
|
27,902
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
38,757
|
|
|
$
|
100,957
|
|
Revenues
During the second quarter of
2017, the Company generated revenue of $250,000. The Company's revenues came from related parties for services rendered $250,000
for the service rights agreement with AmericaTowne. We can make no assurances that we will find commercial success- in any of our
revenue producing contracts. Our revenues, thus far, rely entirely on related parties. We are a new company and thus have very
limited experience in sales expectations and forecasting. We also have not fully discovered any seasonality to our business as
we began operations in the second quarter of 2016.
Operating Expenses
Our expenses for the first six
months ended June 30, 2017 and 2016 are outlined in the table below:
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
General and Administrative
|
|
$
|
204,404
|
|
|
$
|
27,902
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
$
|
204,404
|
|
|
$
|
27,902
|
|
Our operating expenses are largely
attributable to administrative expenses related to our reporting requirements as a public company and implementation of our business
plan.
Net Income
As a result of our operations, the Company reported
net income before tax obligations of $38,757 for the second quarter of 2017.
Liquidity and Capital Resources
Working Capital
|
|
June 30, 2017
|
|
December 31, 2016
|
Current Total Assets
|
|
$
|
1,122,039
|
|
|
$
|
712,793
|
|
Current Total Liabilities
|
|
$
|
830,143
|
|
|
$
|
534,086
|
|
|
|
|
|
|
|
|
|
|
Working Capital
|
|
$
|
291,896
|
|
|
$
|
178,707
|
|
Cash Flow
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
Net Cash Provided by Operating Activities
|
|
$
|
98,539
|
|
|
$
|
4,156
|
|
Net Cash Used in Investing Activities
|
|
$
|
861
|
|
|
$
|
4,156
|
|
Nat Cash Provided by Financing Activities
|
|
$
|
22,499
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Increase/Decrease in Cash
|
|
$
|
120,178
|
|
|
$
|
-
|
|
Cash Used in Operating Activities
We have $98,539 and $4,156 net
cash used in operating activities for the six months ended June 30, 2017 and 2016, respectively. The increase is mainly due to
increase in deferred revenue.
Cash Used in Investing Activities
For the six months ended June
30, 2017 and 2016, we spent $861 and $4,156 on purchasing fixed assets, respectively.
Cash Provided by Financing Activities
We received $22,499 from issuance of stock for the
six months ended June 30, 2017.
Results of Operations
through December 31, 2016
Our operating results
are summarized as follows:
|
|
For the Six Months Ended
|
|
For the Years Ended
|
|
|
December 31
|
|
June 30
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
250,000
|
|
|
|
|
|
|
$
|
125,000
|
|
|
|
|
|
Operating Expenses
|
|
$
|
352,510
|
|
|
$
|
4,650
|
|
|
$
|
132,552
|
|
|
$
|
3,859
|
|
Net Income (Loss)
|
|
$
|
102,510
|
|
|
($
|
4,650
|
)
|
|
($
|
7,552
|
)
|
|
($
|
3,859
|
)
|
Pursuant to the
Company's Service Agreements, the Company recognized $250,000 with AmericaTowne for the six months ended December 31, 2016. For
six months ended December 31, 2016 and 2015, there was no cost of revenues.
We can make no
assurances that we will find commercial success in any of our revenue producing contracts. We are a new company and thus have very
limited experience in sales expectations and forecasting. We also have not fully discovered any seasonality to our business as
we began operations in the first quarter of 2016.
The Company discloses that all revenues
recorded and reflected in this annual report are related to service agreements with related parties. Specifically, the Company
has entered into agreements with AmericaTowne as described above and incorporated herein by reference. The Company is controlled
by one of its related parties, AmericaTowne, by virtue of AmericaTowne holding a majority of the Company’s issued and outstanding
restricted common stock.
Operating Expenses
Our operating
expenses are largely attributable to office, rent and professional fees related to our reporting requirements as a public company
and implementation of our business plan. For the six months ended December 31, 2016 our operating expenses were $352,510, while
the operating expenses for the years ending June 30, 2016 and June 30, 2015 were $132,552 and $3,859, respectively.
Net Income
As a result of
our operations, for the six months ended December 31, 2016, the Company reported net income after provision for income tax of $102,510.
Compared to the years ended June 30, 2016 and June 30, 2015, our net income was ($3,693) and ($3,859), respectively. The increase
in our net income is due to starting our business plan and generating revenues from related parties in relation to services provided
pursuant to certain contracts, as explained above.
Liquidity and
Capital Resources
Working Capital
|
|
December 31
|
|
June 30
|
|
June 30
|
|
|
2016
|
|
2016
|
|
2015
|
|
|
(Restated)
|
|
(Restated)
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
$
|
712,793
|
|
|
|
137,991
|
|
|
|
|
|
Current Liabilities
|
|
$
|
534,085
|
|
|
$
|
49,699
|
|
|
$
|
3,859
|
|
Working Capital (Deficit)
|
|
$
|
178,708
|
|
|
$
|
88,292
|
|
|
$
|
(3,859
|
)
|
On December 31,
2016, June 30, 2016 and June 30, 2015, we have working capital (deficit) of $178,708, $88,292 and ($3,859), respectively. This
increase in working capital is due to implementing our initial business plans.
Cash
Flow
|
|
For the Six Months Ended
|
|
For the Year Ended
|
|
|
December 31
|
|
June 30
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
(48,243
|
)
|
|
|
|
|
|
$
|
4,156
|
|
|
|
|
|
Cash used in investing activities
|
|
$
|
2,540
|
|
|
|
|
|
|
$
|
4,156
|
|
|
|
|
|
Cash provided by financing activities
|
|
$
|
145,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in cash
|
|
$
|
94,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Provided
by (Used in) Operating Activities
Compared to prior
periods, the increase in cash used in operating activities for the six months ended December 31, 2016 is mainly due to increase
in accounts receivable.
Cash Used in
Investing Activities
We spent $2,540
on fixed assets for the six months ended December 31, 2016, as compared to $4,156, $0 for the years ended June 30, 2016 and June
30, 2015, and $0 for the six months ended December 31, 2015.
Cash Provided
by Financing Activities
Compared to prior
periods, the increase in cash provided by financing activities for the six months ended December 31, 2016 is due to proceeds from
issuance of common stock.
As of December
31, 2016, the Company had enough cash including receivables to operate its business at the current level for the next twelve months,
but insufficient cash to achieve our business goals and initiatives set forth above. To address the cash situation, the Company
continues to manage its cash accounts and receivables closely.
To date, we have
been able to meet all our account payable obligations within a five to ten-day window. If required, we can extend this window to
improve our cash flow position. Additionally, we have a plan to increase sales. There is no assurance that we will be able to maintain
this level of operations.
The success of
our business plan beyond the next twelve months is contingent upon us growing our business, keeping costs down, increasing revenue
and obtaining additional equity and/or debt financing. We intend to fund operations through our pro-active efforts to monitor receivables,
and debt and/or equity financing arrangements, which may be insufficient to fund our capital expenditures, working capital, or
other cash requirements. We do have a commitment from Chizhou government to provide cash infusions and or loan guarantees as we
complete our operations in China. Other than Chizhou, we do not have any formal commitments or arrangements for the sales of stock
or the advancement or loan of funds at this time. There is no assurance that such additional financing will be available to us
on acceptable terms, or at all or that our receivable plan will be effective in the future.
Plan of Operation
and Cash Requirements
The Company anticipates
that its expenses over the next twelve months will be approximately $5,000,000 as described in the table below. These estimates
may change significantly depending on the nature of our business activities and our ability to raise capital from our shareholders
or other sources.
Description
|
Potential Completion Date
|
Estimated Expenses $
|
Initial Plant and Operations Set-up
|
12 months
|
250,000
|
Salaries
|
12 months
|
300,000
|
Utility expenses
|
12 months
|
50,000
|
Investor relations costs
|
12 months
|
50,000
|
Marketing expenses
|
12 months
|
100,000
|
Professional fees
|
12 months
|
150,000
|
Other administrative expenses
|
12 months
|
100,000
|
Equipment Purchases
|
12 months
|
4,000,000
|
Total
|
|
5,000,000
|
Our other administrative
expenses for the year will consist primarily of transfer agent fees, bank and interest charges and general office expenses. The
professional fees are related to our regulatory filings throughout the year and include legal, accounting and auditing fees. The
equipment purchases and plant set-up are related to the materially definitive agreement with Jiangnan.
Based on our planned
expenditures, we will require approximately $5,000,000 to proceed with our business plan over the next twelve months. If we secure
less than the full amount of financing that we require, we will not be able to carry out our complete business plan and we
will be forced to proceed with a scaled back business plan based on our available financial resources.
We intend to raise
the balance of our cash requirements for the next twelve months pursuant to our agreement with Jiangnan by accessing upon request
bank loans, bank guarantees and equity funding. Additionally, we may have private placements, shareholder loans or possibly a registered
public offering (either self-underwritten or through a broker-dealer). If we are unsuccessful in raising enough money through such
efforts, we may review other financing possibilities such as bank loans. At this time, other than our agreement with Jiangnan we
do not have a commitment from any third-party to provide us with financing. There is no assurance that any financing will be available
to us or if available, on terms that will be acceptable to us.
Even though we
plan to raise capital through equity or debt financing, we believe that the latter may not be a viable alternative for funding
our operations, as we do not have sufficient tangible assets to secure any such financing. We anticipate that any additional funding
will be in the form of equity financing from the sale of our common stock. At the close of 2016, we are considering financing arrangements
for our common stock. However, the arrangements are not final and we cannot provide any assurance that we will be able to raise
sufficient funds from the sale of our common stock to finance our operations. In the absence of such financing, we may be forced
to abandon our business plan.
Off-Balance Sheet Arrangements
We have not entered into any off-balance
sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources and would
be considered material to investors.
Changes in and Disagreements with
Accountants on Accounting and Financial Disclosure.
There are not and have not been any
changes in or disagreements between the Company and its accountants on any matter of accounting principles, practices or financial
statement disclosure
Quantitative and Qualitative Disclosures
About Market Risk.
As a smaller reporting company, as defined
in 17 CFR § 229.10(f)(1), we are not required to provide the information requested by this Item.
INFORMATION WITH RESPECT TO
AMERICATOWNE, INC.
(the “Acquired Company”)
General Description of Business
AmericaTowne aims to
increase US export and employment by providing upper and middle-income consumers in China and elsewhere with “Made in the
USA” goods and services allowing customers to experience the United States’ culture and lifestyle. In achieving this
objective, AmericaTowne focuses on four initiatives:
(1)
The development of a United States International Trade Center in Meishan Ningbo China and elsewhere with employees and/or
independent contractors focusing on advancing our initial business objective, which is to be the "go-to" place for all
things "Made In The USA."
(2)
The development of upwards of 20 AmericaTowne communities in China with each community consisting of upwards of 50 United
States based companies, and upscale hotels, villas, children theme parks, senior care, wellness and educational facilities - all
based upon United States culture and lifestyle.
(3)
The development of an internet platform in Chinese to complement (1) and (2), above, focusing on importing "Made In
The USA" goods and services to China through internet sales.
(4)
The development of franchise operations in the United States and internationally to support and advance the above-referenced
initiatives.
These initiatives are
aspirational in nature. AmericaTowne’s intent is to accomplish the majority, if not all, of these initiatives, but there
is no assurance of success.
General Discussion
AmericaTowne aims to
earn revenues and income, and generate cash, by focusing on the four core business operations and initiatives set forth above.
At this point, AmericaTowne revenue is generated from Service Provider, Exporter Service Agreements, and related agreements with
companies throughout the United States. AmericaTowne generates revenues and cash by servicing these agreements. It works with exporters
carefully and focus on our accounts receivable as part of managing its projected tight liquidity position. Additionally, AmericaTowne
works with exporters closely in developing export strategies for the goods and services they planned to export. AmericaTowne has
successfully engaged in multiple Export Service Agreements with entities throughout the United States since the Company’s
inception.
At present, the bulk
of AmericaTowne’s operations take place in its Raleigh, North Carolina office, which acts as a model for plans for our United
States Trade Center Operations. AmericaTowne is in the process of outfitting operations in Chizhou, China. Two full-time managers
have been hired to operate the facilities located at Chizhou and other locations in China. AmericaTowne is working with the Chizhou
Port Authorities to ensure that our operational procedures are in compliance with various import laws.
AmericaTowne’s
short-term operational objective is to develop exporter pipeline, grow revenues and increase operations and facilities in the United
States, Africa and Europe while bringing the facility online in Chizhou, China. AmericaTowne’s focus currently is on enhancing
an exporter base, including working with state export agencies to identify exporters as well as sources of goods and services made
in the United States that are in demand in China. Along with increasing its United States operations, AmericaTowne aims to expand
additional key staff in the United States and China that can help implement its plan.
To achieve its long-term
objectives, AmericaTowne intends on shifting its revenue stream from a United Stated-based to a China-based stream by fully operating
all planned activities at the planned Chizhou trade center, and activities within our AmericaTowne complexes and Chinese-based
internet sites. Each of AmericaTowne’s four core initiatives presents challenges, risks, and opportunities.
AmericaTowne sees positive
trends in the export area. Additionally, AmericaTowne plans to pursue opportunities in export not often thought of as an "exported
commodity. Along with AmericaTowne’s planned core “AmericaTowne communities,” trade centers in the United States
and China, and Internet operations, AmericaTowne plans on pursuing opportunities that are traditionally not thought of as an export
commodity.
AmericaTowne’s Investment in ATI
Nationwide Holding Corp.
On July
5, 2016, AmericaTowne entered into a Master Joint Venture and Operational Agreement (the “Joint Venture Agreement”)
with Nationwide Microfinance Limited, a Ghanaian corporation (“Nationwide”). Under the terms of the Joint Venture Agreement,
the
parties agreed combine efforts, resources and established relationship in furthering the operational and financial development
of a Savings and Loan company operating under the laws of Ghana, and potentially related services, in the United States and Ghana
through a publicly reporting and trading entity in the United States. Nationwide has represented that it currently operates a Tier
2 microfinance company providing retail and commercial financial products and services in Ghana pursuant to a valid license in
good standing issued by the Ghana Banking Authority.
The intent, at this time, is that AmericaTowne
will be issued 51% of the voting shares in the joint venture entity; however, as set forth in more detail in the Joint Venture
Agreement, AmericaTowne will not be involved in financing, insurance, securities or other investment company or banking matters.
Rather, a subcommittee to the Board of Directors called the “Ghana Committee” will operate under the sole direction
of the Accountable Manager of Nationwide, and will be responsible for the day-to-day operations in Ghana, and the operational recommendations
to the Board of Directors, and to the Operations and Ethics Committee (another subcommittee as set forth in the Joint Venture Agreement)
related to any and all aspects of Nationwide’s financial services business, including but not limited to, (i) final decisions
concerning day-to-day operations of the savings and loans programs, (ii) determination of personnel employed in support of savings
and loan service operations including the managing director, human resources, customers, operations, sales and marketing, quality
assurance, and accounting and payroll, and (iii) any other commercially necessary and reasonable services benefiting Nationwide
and the joint venture business combination entity. The Ghana Committee will report directly to the Board of Directors, and the
officers of the joint venture business combination entity shall implement the directives of the Ghana Committee.
On October 3, 2016 AmericaTowne entered into
two Stock Purchase Agreements with sellers Carson Holdings, LLC, and Joseph C. Passalaqua in furtherance of the Joint Venture Agreement.
Pursuant to the Stock Purchase Agreements, the Company acquired 65,000,000 shares of common stock in EXA, Inc., a Florida corporation,
traded on the OTC Pink Sheets under the symbol EXAI. The Stock Purchase Agreements were privately negotiated between the parties
without facilitation through brokers or promotors, or third-parties, except legal counsel, and were approved by the Company’s
Board of Directors as being in the best interests of the Company. As a result of the Stock Purchase Agreements, AmericaTowne became
the controlling and majority shareholder in EXA, Inc.
AmericaTowne owns 65,000,000 of the 99,175,486
issued and outstanding shares of EXA, Inc. The shares under the Stock Purchase Agreement were purchased for $175,000, and the source
of funds was working capital from AmericaTowne. AmericaTowne purchased the shares with the intent to hold in its personal account
on a restricted basis absent registration or qualification under an exemption to registration.
Following the acquisition of EXA, Inc., AmericaTowne
filed Amended Articles of Incorporation, changing EXA, Inc.’s name to ATI Nationwide Holding Corp. (“ATI Nationwide”).
AmericaTowne has since filed ATI Nationwide’s corporate action, which was approved in fiscal year 2017, effectively changing
the name of the corporation to ATI Nationwide Holding Corp., as well as the trading symbol to “ATIN.” ATI Nationwide’s
Form 10 information has been filed with the Securities and Exchange Commission. As a result of the Plan of Merger discussed herein,
ATI Nationwide will become a subsidiary of ATI Modular.
Description of Property
AmericaTowne’s principal executive
offices are located at 4700 Homewood Court, Suite 100 in Raleigh, North Carolina. AmericaTowne also leases office space from Yilaime
Corporation, a Nevada corporation doing business in North Carolina. Yilaime is a related party to the Company and AmericaTowne.
Legal Proceedings
There are not presently any material
pending legal proceedings to which AmericaTowne is a party or as to which any of its property is subject, and no such proceedings
are known to AmericaTowne to be threatened or contemplated against it.
Market Price of and Dividends on
the Registrants Common Equity and Related Stockholder Matters.
Authorized Capital Stock
AmericaTowne has 100,000,000
shares of authorized Common Stock, par value $.0001 per share, of which there are 37,035,539
shares
issued and outstanding. AmericaTowne has 5,000,000 shares of Preferred Stock, par value $.0001 per share, of which none
have been designated or issued. AmericaTowne’s common stock is not traded on a public market, though it is registered with
the Securities and Exchange Commission.
Holders of shares of
AmericaTowne’s common stock are entitled to one vote for each share on all matters to be voted on by the stockholders.
Holders do not have cumulative voting rights. Holders of common stock are entitled to share ratably in dividends, if any, as
may be declared from time to time by AmericaTowne’s Board of Directors in its discretion from funds legally available.
In the event of a liquidation, dissolution or winding up of AmericaTowne, the holders of common stock are entitled to share
pro rata all assets remaining after payment in full of all liabilities. All of the outstanding shares of common stock are
fully paid and non-assessable. Holders of common stock have no preemptive rights to purchase the AmericaTowne’s common
stock. There are no conversion or redemption rights or sinking fund provisions with respect to the common stock.
AmericaTowne has not paid any
dividends on its common stock and does not presently intend to pay cash dividends. The payment of cash dividends in the future,
if any, will be contingent upon our revenues and earnings, if any, capital requirements and general financial condition subsequent
to consummation of a business combination, if any. The payment of any dividends subsequent to a business combination, if any, will
be within the discretion of AmericaTowne’s then existing board of directors. It is the present intention of AmericaTowne’s
board of directors to retain all earnings, if any, for use in its business operations and, accordingly, the board of directors
does not anticipate paying any cash dividends in the foreseeable future.
Securities Authorized
for Issuance under Equity Compensation Plans
AmericaTowne entered into Employment
Agreements with four (4) employees in the fiscal year 2016. These employees were issued shares of restricted common stock in lieu
of compensation in 2016. These employees are as follows:
Name
|
Position
|
Date of Employment Agreement
|
Stock Issuance
|
Lilian Nekesa Mabonga
|
Executive Vice President of Business Development
|
March 22, 2016
|
100,000 shares of restricted common stock
|
Ying Cheng
|
Managing Director for Business Development in China
|
July 10, 2016
|
40,000 shares of restricted common stock
|
Arhibald Ihegaranya
|
Vice President for Marketing
|
November 28, 2016
|
25,000 shares of restricted common stock
|
Watson Salapo
|
Vice President for Marketing
|
November 28, 2016
|
25,000 shares of restricted common stock
|
Financial Statements
AMERICATOWNE Inc. and Subsidiaries
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
June 30
|
|
December 31
|
|
|
2017
|
|
2016
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
Current Assets
|
|
|
|
|
Cash and cash equivalents
|
$
|
984,403
|
$
|
973,015
|
Accounts receivable, net
|
|
556,926
|
|
610,715
|
Accounts receivable, net - related parties
|
|
1,240,222
|
|
687,966
|
Other receivables - related parties
|
|
222,857
|
|
259,569
|
Prepayment-current
|
|
644
|
|
644
|
Total Current Assets
|
|
3,005,052
|
|
2,531,909
|
|
|
|
|
|
Prepayment-non current
|
|
7,197
|
|
7,675
|
Property, plant and equipment, net
|
|
24,116
|
|
25,861
|
Goodwill
|
|
393,656
|
|
393,656
|
Investments
|
|
3,860
|
|
3,860
|
Total Assets
|
$
|
3,433,881
|
$
|
2,962,961
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
Current Liabilities
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
210,494
|
$
|
240,287
|
Deferred revenues-current
|
|
758,929
|
|
328,929
|
Notes payable
|
|
-
|
|
-
|
Other payables
|
|
560
|
|
5,016
|
Deposit from customers
|
|
71,210
|
|
-
|
Due to related parties
|
|
63,010
|
|
42,839
|
Income tax payable
|
|
39,037
|
|
32,198
|
Total Current Liabilities
|
|
1,143,240
|
|
649,269
|
Deferred revenues-non current
|
|
51,711
|
|
53,981
|
Total Liabilities
|
|
1,194,951
|
|
703,250
|
|
|
|
|
|
Commitments & Contingencies
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
Preferred stock, $0.0001 par value; 5,000,000 shares authorized;
|
|
|
none issued and outstanding
|
|
-
|
|
-
|
Common stock, $0.0001 par value; 100,000,000 shares authorized,
|
|
|
37,035,539 and 26,974,775 shares issued and outstanding
|
|
3,704
|
|
2,697
|
Common stock subscribed
|
|
84
|
|
90
|
Additional paid-in capital
|
|
4,154,774
|
|
3,595,714
|
Deferred compensation
|
|
(1,703,984)
|
|
(1,450,842)
|
Receivable for issuance of stock
|
|
(90,493)
|
|
(65,223)
|
Retained Earnings
|
|
(206,534)
|
|
84,782
|
Noncontrolling interest
|
|
81,379
|
|
92,493
|
Shareholders' Equity
|
|
2,238,930
|
|
2,259,711
|
Total Liabilities and Shareholders' Equity
|
$
|
3,433,881
|
$
|
2,962,961
|
|
|
|
|
|
See Notes to Consolidated Financial Statements
|
AMERICATOWNE Inc. and Subsidiaries
|
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
For the Six Months Ended
|
|
|
|
|
June 30, 2017
|
|
June 30, 2016
|
|
June 30, 2017
|
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
1,135
|
$
|
855,135
|
$
|
62,270
|
$
|
1,001,270
|
|
Services-related parties
|
|
260,242
|
|
85,000
|
|
490,242
|
|
275,000
|
|
|
|
|
261,377
|
|
940,135
|
|
552,512
|
|
1,276,270
|
|
Cost of Revenues-Related Parties
|
|
18,162
|
|
431,242
|
|
77,578
|
|
459,904
|
|
Gross Profit
|
|
|
243,215
|
|
508,893
|
|
474,934
|
|
816,366
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
356,784
|
|
334,830
|
|
601,072
|
|
508,599
|
|
Professional fees
|
|
80,957
|
|
52,357
|
|
156,021
|
|
116,196
|
|
Total operating expenses
|
|
437,741
|
|
387,187
|
|
757,093
|
|
624,795
|
|
Income from operations
|
|
(194,526)
|
|
121,706
|
|
(282,159)
|
|
191,571
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses (Income)
|
|
307
|
|
(3,529)
|
|
79
|
|
(3,047)
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
4,624
|
|
6,350
|
|
6,839
|
|
33,078
|
|
Net Income (Loss)
|
|
(199,457)
|
|
118,885
|
|
(289,077)
|
|
161,540
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to the noncontrolling interest
|
|
2,391
|
|
(13,338)
|
|
5,498
|
|
(13,338)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to AMERICATOWNE, Inc common stockholders
|
$
|
(197,066)
|
$
|
105,547
|
$
|
(283,579)
|
$
|
148,202
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - basic and diluted
|
$
|
(0.01)
|
$
|
0.00
|
$
|
(0.01)
|
$
|
0.01
|
|
Weighted average shares outstanding- basic and diluted
|
|
28,024,105
|
|
26,774,532
|
|
27,516,924
|
|
26,346,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial
Statements.
|
AMERICATOWNE Inc. and Subsidiaries
|
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
|
|
|
|
|
|
For the Six Months Ended
|
|
|
|
June 30, 2017
|
|
June 30, 2016
|
|
|
|
|
|
|
|
Operating Activities:
|
|
|
|
|
|
Net income (loss)
|
$
|
(289,077)
|
$
|
161,540
|
|
Adjustments to reconcile net income to net cash provided by operations
|
|
|
|
|
|
Depreciation
|
|
6,583
|
|
1,981
|
|
Stock compensation
|
|
246,858
|
|
189,795
|
|
Stock issued for services
|
|
-
|
|
875
|
|
Bad debt provision
|
|
49,231
|
|
43,507
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
(508,309)
|
|
(911,537)
|
|
Other receivable - related parties
|
|
38,713
|
|
(58,918)
|
|
Prepayment
|
|
478
|
|
2,274
|
|
Accounts payable and accrued expenses
|
|
(93,046)
|
|
491,343
|
|
Deferred revenues
|
|
427,730
|
|
(2,270)
|
|
Other payables
|
|
(4,456)
|
|
2,316
|
|
Deposit from customers
|
|
73,310
|
|
30,000
|
|
Due to related parties
|
|
38,871
|
|
-
|
|
Income tax payable
|
|
6,839
|
|
33,078
|
|
Net cash provided by (used in) operating activities
|
|
(6,274)
|
|
(16,016)
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
Purchase of fixed assets
|
|
(4,838)
|
|
(5,921)
|
|
Acquisition of subsidiaries
|
|
-
|
|
(175,000)
|
|
Net cash used in Investing activities
|
|
(4,838)
|
|
(180,921)
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
22,500
|
|
225,567
|
|
Net cash provided by financing activities
|
|
22,500
|
|
225,567
|
|
|
|
|
|
|
|
Increase (Decrease) in cash and cash equivalents
|
|
11,388
|
|
28,630
|
|
Cash and cash equivalents at beginning of period
|
|
973,015
|
|
641,663
|
|
Cash and cash equivalents at end of period
|
$
|
984,403
|
|
670,293
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information
|
|
-
|
|
|
|
Interest paid
|
$
|
-
|
$
|
-
|
|
Income taxes paid
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
|
AMERICATOWNE Inc.
Notes to Consolidated Financial Statements
(Unaudited)
NOTE 1. ORGANIZATION
AND DESCRIPTION OF BUSINESS
AmericaTowne, Inc. (the “Company”)
was incorporated under the laws of the State of Delaware on April 22, 2014. The Company is engaged in exporting and consulting
in the exportation of American made goods, products and services to China and Africa through strategic relationships in China and
in the United States, which is referred to internally by the Company as the “AmericaTowne Platform”. The Company’s
forward-looking vision is to create a physical location called AmericaTowne in China that incorporates business selling the “American
experience” in housing, retail, education, senior care and entertainment. On June 6, 2016, the Company purchased the majority
and controlling interest in ATI Modular Technology Corp (“ATI Modular”), formerly Global Recycle Energy, Inc. through
the acquisition of 100,000,000 shares (86%) of restricted common stock. The Stock Purchase and Sale Agreement dated June 2, 2016
(the “SPA”) closed on June 6, 2016 with the $175,000 payment of the purchase price to Joseph Arcaro, prior shareholder,
and sole director and officer of ATI Modular.
ATI Modular is engaged
in the development and the exporting of modular energy efficient technology and processes that allow government and private
enterprises in China to use US based methods for creating modular spaces, facilities, and properties. The Company's
forward-looking vision is to create a physical location and manufacturing facility that promotes the export of US based
technology, equipment, and process that focuses on building modular buildings, and structures of all types that will be used
by both the public and private building and technology sectors in China.
On October 3, 2016, the Company
purchased the majority and controlling interest in ATI Nationwide Holding Corp (“ATI Nationwide”), formerly EXA, Inc.
OTC:Pinks (ATIN) through the acquisition of 65,000,000 shares (65.5%) shares of restricted common stock. The Stock Purchase and
Sale Agreement dated October 3, 2016 (the “SPA EXAI”) closed on October 10, 2016 with the $175,000 payment of the purchase
price to Joseph C. Passalaqua, prior shareholder and director and officer of ATI Nationwide.
The Company intends on using
this acquisition to facilitate its performance under the July 11, 2016 Master Joint Venture and Operational Agreement with Nationwide
Microfinance Limited, a Ghanaian corporation, as disclosed in the Company’s July 14, 2016 Form 8-K (see exhibit table above).
In both acquisitions, the Company
purchased the shares with the intent to hold in its personal account on a restricted basis absent registration or qualification
under an exemption to registration. The Stock Purchase Agreements were privately negotiated between the parties without facilitation
through brokers or promotors, or third-parties, except legal counsel, and were approved by the Company’s Board of Directors
as being in the best interests of the Company. The source of funds was working capital from the Company. There is no material relationship
between the Company and any of the parties under the Stock Purchase Agreements.
As with any business plan that
is aspirational in nature, there is no assurance we will be able to accomplish all our objective or that we will be able to meet
our financing needs to accomplish our objectives.
NOTE 2. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
These financial statements
have been prepared in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP").
Principles of Consolidation
The consolidated financial
statements include the accounts of the Company and all its majority-owned subsidiaries which require consolidation. Inter-company
transactions have been eliminated in consolidation.
Interim Financial Statements
These interim unaudited
financial statements have been prepared in accordance with accounting principles generally accepted in the United States for
interim financial information. They do not include all of the information and footnotes required by generally accepted
accounting principles for complete consolidated financial statements. Therefore, these consolidated financial statements
should be read in conjunction with the Company's audited financial statements and notes thereto contained in its report on
Form 10-K for the years ended December 31, 2016
The consolidated financial
statements included herein are unaudited; however, they contain all normal recurring accruals and adjustments that, in the opinion
of management, are necessary to present fairly the Company's financial position at June 30, 2017, and the results of its operations
and cash flows for the six months ended June 30, 2017. The results of operations for the period ended June 30, 2017 are not necessarily
indicative of the results to be expected for future quarters or the full year.
Accounting Method
The Company's financial statements
are prepared using the accrual method of accounting. The Company has elected a fiscal year ending on December 31.
Use of Estimates
The preparation of financial
statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments
necessary in order to make the financial statements not misleading have been included. Actual results could differ from those estimates.
Financial Instruments
The carrying amount reported in the
balance sheet for cash, accounts receivable, accounts payable, accrued expenses, interest payable and short-term notes payable
approximate fair value because of the immediate or short-term maturity of these financial instruments.
Cash Equivalents
The Company considers all highly
liquid investments with maturity of three months or less when purchased to be cash equivalents.
Concentration of Credit
Risk
Financial instruments that
potentially subject the Company to a significant concentration of credit risk consist primarily of cash and cash equivalents. The
Company maintains deposits in federally insured financial institutions in excess of federally insured limits. However, management
believes the Company is not exposed to significant credit risk due to the financial position of the depository institutions in
which those deposits are held.
Property, Plant, and Equipment
Property, plant and equipment
are initially recognized recorded at cost. Gains or losses on disposals are reflected as gain or loss in the period of disposal.
The cost of improvements that extend the life of plant and equipment are capitalized. These capitalized costs may include structural
improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.
Depreciation for financial
reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:
For the six months ended June 30, 2017 and 2016,
depreciation expense is $6,583 and $1,981, respectively.
Investments
Investments primarily include
cost method investments. On June 30, 2017 and December 31, 2016, the carrying amount of investments was $3,860 and $3,860, respectively.
There are no identified events or changes in circumstances that may have a significant adverse effect on fair value of the investment
as of June 301, 2017.
Income Taxes
Income taxes are provided in
accordance with Statement of Financial Accounting Standards ASC 740 Accounting for Income Taxes. A deferred tax asset or liability
is recorded for all temporary differences between financial and tax reporting and net operating loss carry forwards. Deferred tax
expense (benefit) results from the net change during the year of deferred tax assets and liabilities. Deferred tax assets are reduced
by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of all of the deferred
tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates
on the date of enactment.
The Company was established
under the laws of the State of Delaware and is subject to U.S. federal income tax and Delaware state income tax. Deferred income
tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities
that will result in future taxable or deductible amounts and are based on enacted tax laws and rates applicable to the periods
in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred
income tax assets to the amount expected to be realized. On June 30, 2017 and December 31, 2016, there are no deferred tax assets
and liabilities. The Company had $39,037 and $32,198 of income tax liability as of June 30, 2017 and December 31, 2016, respectively.
Earnings per Share
In February 1997, the FASB
issued ASC 260, "Earnings per Share", which specifies the computation, presentation and disclosure requirements for earnings
(loss) per share for entities with publicly held common stock. ASC 260 supersedes the provisions of APB No. 15, and requires the
presentation of basic earnings (loss) per share and diluted earnings (loss) per share. The Company has adopted the provisions of
ASC 260 effective (inception).
Basic earnings (loss) per common
share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common
stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders
by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional
shares of common stock that would have been outstanding if potentially dilutive securities had been issued. There were no potentially
dilutive securities outstanding during the periods presented.
For the six months ended June
30, 2017 and 2016, diluted earnings per share are the same as basic earnings per share due to the lack of dilutive items in the
Company.
Segment Information
The standard, "Disclosures
about Segments of an Enterprise and Related Information", codified with ASC 280, requires certain financial and supplementary
information to be disclosed on an annual and interim basis for each reportable segment of an enterprise. The Company believes that
it operates in business segment of marketing and sales in China while the Company's general administration function is performed
in the United States. On June 30, 2017, all assets and liabilities are in the United States where the income and expense has been
incurred since inception to June 30, 2017.
Impact of New Accounting
Standards
The Company does not expect
the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations,
financial position, or cash flow.
Pushdown Accounting and
Goodwill
Pursuant to applicable rules
(FASB ASC 805-50-S99) the Company used push down accounting to reflect Yilaime Corporation's purchase of 100% of the shares of
the Company's common stock. Richard Chiang, the Company's prior sole shareholder entered into an agreement to sell an aggregate
of 10,000,000 shares of the Company's common stock to Yilaime Corporation effective upon the closing date of the Share Purchase
Agreement dated June 26, 2014. Richard Chiang executed the agreement and owned no shares of the Company's common stock. This transaction
resulted in Yilaime Corporation retaining rights, title and interest to all issued and outstanding shares of common stock in the
Company.
Purchased goodwill from acquisitions
is $178,325 and $175,000 for acquiring ATI Modular and ATI Nationwide, respectively in 2016, none of which is deductible for tax
purposes.
Revenue Recognition
The Company's revenue recognition
policies comply with FASB ASC Topic 605. Revenue is recognized when persuasive evidence of an arrangement exists, delivery has
occurred, the price is fixed or determinable, collectability is reasonably assured, and there are no significant subsequent obligations
for the Company to assume.
Prior to an agreement, the
Company assesses whether collectability from the potential customer is reasonably assured. The Company reviews the customer's financial
condition, which is an indicator of both its ability to pay, and, in turn, whether or not revenue is realizable.
The ability to pay is an important
criterion for entrance into an agreement with the customer. If management believes that the potential customer does not have the
ability to pay, normally an agreement is not entered into with the customer.
If, at the outset an arrangement
is entered into and the Company determines that the collectability of the revenue amount from the customer is questionable, management
would not recognize revenue until it receives the amount due or conditions change so that collectability is reasonably assured.
If collectability is reasonably assured at the outset of an arrangement, but subsequent changes in facts and circumstances indicate
collection from the customer is no longer probable, the amount is recorded as bad debt expense.
There are two primary customer
agreements currently offered to the Company's customers - (a) Licensing, Lease and Use Agreement ("Licensing Agreement"),
and (b) Exporter Services Agreement ("Exporter Agreement").
(a) Licensing, Lease and Use
Agreement
For the License, Lease and
Use Agreement, the Company reflects revenue recognition over the course of the term.
(b) Exporter Services Agreement.
For services provided in the
Exporter Service Agreement, the Company has two primary types of services called the Service Fee and Transaction Fee. Additionally,
under certain circumstances, the Company may charge an Extension Fee. The customer under the Exporter Services Agreement is defined
in this section as the "Exporter."
The Service Fee
Upon signing the Exporters
Agreement, the Exporter is provided with services consisting of eight related components including: 1) market analysis; 2) review
of proposed goods and services; 3) expectations for supply and demand in the market; 4) conducting export business in China; 5)
information on financing; 6) information on the export tax savings programs; 7) international trade center assistance; and 8)
selecting and assigning a tax saving company. All eight components of the Service Fee are delivered as one deliverable upon the
signing or shortly thereafter of the Exporter Service Agreement with the exporter. The Company completes the earnings process
upon the signing the Exporter Service Agreement since the one service fee deliverable has been delivered and we have no further
obligations. Revenue is not recognized until the completion of these eight components and the Company has no further obligations.
The Transaction Fee
During this process, the Exporter's
goods and services are tested in the market, buyers or identified, deals or negotiated and the exporter products and services are
delivered, and payment is made. The Transaction Fee is normally a percentage of each transaction.
The Transaction Fee process
includes the Exporter's participation in three programs: 1) the Sample and Test Market Program; 2) Market Acceptance Program; and
3) Export Delivery Action. In the Sample and Test Market Program, an Exporter's products and services are tested in the market;
sources of goods and services are confirmed; price indications are confirmed; and an Exporter and buyer match occurs. In the Market
Acceptance Program, the export deal is identified and negotiated. Finally, in the Export Delivery Action, the goods are shipped
and delivered and payment is made. The Company does not recognize revenue until completion of these three programs and the Company
has no further obligations.
Throughout the life of the
Exporter Agreement, the Company expects Exporters to complete multiple transactions. Each transaction is a separate and independent
process.
The Extension Fee
The Extension Fee is an independent
accounting unit. The Extension Fee is a fee charged to those Exporters who in rare cases for whatever reason fail to avail themselves
of the Transaction Process. The Exporter has one-year to participate in the Sample and Test Market Program. Afterwards, provided
no transaction has occurred and the Exporter agrees to pay a fee equal to 25% of the original Service fee within thirty (30) days
(the "Extension Fee"), the Exporter may continue the Transaction Process. If the Extension Fee is not paid, the Exporter's
participation and membership in the Sample and Test Program terminates. In the event of termination, the balance of any prior fees
is still due and payable.
Provided that the Exporter
agrees to pay the Extension Fee and continues with the Transaction Process, at the end of the Transaction Process and the last
Transaction Fee deliverable is made, the Transaction Fee Process is completed. Upon completion, the Company has no further obligations,
revenue is recognized, and the Exporter is invoiced for both the Extension Fee and the Transaction Fee.
After the Exporter pays the
Extension Fee, if no transaction has occurred for sixty (60) calendars days, the Company is exempt from any obligation to provide
further Transaction Process services and it recognizes revenue of the Extension Fee.
The Company recognizes revenue
on a gross basis.
We have gross presentation
for services provided by Yilaime, a contractor to the Company prior to the consummation of an arrangement.
In accordance with ASC605-45-45,
the gross basis to recognize revenue applies since the Company is the primary obligor in the arrangement.
The Company expects to realize
revenue for export funding and support, and franchise and license fees for United States support locations, and education initiatives.
Additionally, if and when the Company further develops AmericaTowne, revenues would be expected to be recognized for (a) villa
sales, rentals, timeshare and leasing; (b) hotel leasing and or operational revenues and sales; (c) theme park and performing art
center operations, sales and/or leasing; and (d) senior care facilities, operations and or sales.
The Company does not provide
unconditional right of return, price protection or any other concessions to its customers.
There were no sales returns
and allowances from inception to June 30, 2017.
Valuation of Goodwill
We assess goodwill for potential
impairments at the end of each fiscal year, or during the year if an event or other circumstance indicates that we may not be able
to recover the carrying amount of the asset. In evaluating goodwill for impairment, we first assess qualitative factors to determine
whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less
than its carrying amount. If we conclude that it is not more likely than not that the fair value of a reporting unit is less than
its carrying value, then no further testing of the goodwill assigned to the reporting unit is required. However, if we conclude
that it is more likely than not that the fair value of a reporting unit is less than its carrying value, then we perform a two-step
goodwill impairment test to identify potential goodwill impairment and measure the amount of goodwill impairment to be recognized,
if any.
In the first step of the review
process, we compare the estimated fair value of the reporting unit with its carrying value. If the estimated fair value of the
reporting unit exceeds its carrying amount, no further analysis is needed. If the estimated fair value of the reporting unit is
less than its carrying amount, we proceed to the second step of the review process to calculate the implied fair value of the reporting
unit goodwill in order to determine whether any impairment is required. We calculate the implied fair value of the reporting unit
goodwill by allocating the estimated fair value of the reporting unit to all of the assets and liabilities of the reporting unit
as if the reporting unit had been acquired in a business combination. If the carrying value of the reporting unit's goodwill exceeds
the implied fair value of the goodwill, we recognize an impairment loss for that excess amount. In allocating the estimated fair
value of the reporting unit to all of the assets and liabilities of the reporting unit, we use industry and market data, as well
as knowledge of the industry and our past experiences.
We base our calculation of
the estimated fair value of a reporting unit on the income approach. For the income approach, we use internally developed discounted
cash flow models that include, among others, the following assumptions: projections of revenues and expenses and related cash flows
based on assumed long-term growth rates and demand trends; expected future investments to grow new units; and estimated discount
rates. We base these assumptions on our historical data and experience, third-party appraisals, industry projections, micro and
macro general economic condition projections, and our expectations.
We have had no goodwill impairment
charges for the six months ended June 30, 2017. The estimated fair value of each of our reporting units exceeded its' respective
carrying amount by more than 100 percent based on our models and assumptions.
NOTE 3. ACCOUNTS RECEIVABLE
The nature of the net accounts
receivable for June 30, 2017, in the amount of $2,091,465 are for Export Service Agreements. The Company's allowance for bad debt
is $294,317 which provides a net receivable balance of $1,791,148
Accounts' receivable is stated
at the amount management expects to collect from outstanding balances. Management provides for probable uncollected amounts through
a charge to earnings and a credit to an allowance for bad debts based on its assessment of the current status of individual accounts.
Balances that are still outstanding after management has used reasonable collection efforts are written off through a charge to
the allowance for bad debts and a credit to accounts receivable.
Accounts receivable consist
of the following:
|
|
|
June
30
|
|
|
|
Dec
31
|
|
|
|
|
2017
|
|
|
|
2016
|
|
Accounts receivable
|
|
$
|
785,968
|
|
|
$
|
1,215,377
|
|
Accounts receivable- related parties
|
|
|
1,305,497
|
|
|
|
304,525
|
|
Less: Allowance for doubtful accounts
|
|
|
(294,317
|
)
|
|
|
(221,221
|
)
|
Accounts receivable, net
|
|
$
|
1,797,148
|
|
|
$
|
1,298,681
|
|
Bad debt expense was $49,231
and $43,507for the six months ended June 30, 2017 and 2016, respectively.
Allowance for bad debt policy
Our bad debt policy is determined
by the Company's periodic review of each account receivable for reasonable assurance of collection. Factors considered are the
exporter's financial condition, past payment history if any, any conversations with the exporter about the exporter's financial
conditions and any other extenuating circumstances. Based upon the above factors the Company makes a determination whether the
receivable are reasonable assured of collection. Based upon our review if required we adjust the allowance for bad debt.
NOTE 4. SHAREHOLDER'S
EQUITY
The Company incorporates by
reference all prior disclosures for the period identified herein. See Part II, Item 6. The stockholders' equity section of the
Company contains the following classes of capital stock as of June 30, 2017:
-
Common stock, $ 0.0001
par value: 100,000,000 shares authorized; 37,035,539 shares issued and outstanding
-
Preferred stock, $
0.0001 par value: 5,000,000 shares authorized; but not issued and outstanding.
NOTE 5. DEFFERED REVENUE
ATI Modular receives $250,000
quarterly fee from Yilaime for Sales and Support Services Agreement. In accordance with ASC 605-50-45, the Company defers and recognizes
as a reduction to the future costs for quarterly fee. For the six months June 30, 2017, $500,000 fee from exclusive agreement incurred;
$754,387 is booked deferred revenue as current liability on June 30, 2017 and $70,000 went against cost charged by Yilaime.
NOTE 6. STOCK BASED COMPENSATION
For the six months ended June
30, 2017 and 2016, $246,858 and $189,795 of stock compensation were charged to operating expenses, respectively. $1,703,984 and
$1,450,842 were recorded as deferred compensation on June 30, 2017 and December 31, 2016, respectively.
ATI Modular entered into an
employment lock-up agreement on July 1, 2016 with Alton Perkins to serve as the Chairman of the Board, President, Chief Executive
Officer, Chief Financial Officer and Secretary. The term of Mr. Perkins' agreement is five years with ATI Modular retaining an
option to extend in one-year periods. In consideration for Mr. Perkins' services, ATI Modular has agreed to issue to his designee,
the Alton & Xiang Mei Lin Perkins Family Trust, 10,000,000 shares of common stock. ATI Modular may elect in the future to include
money compensation to Mr. Perkins or his designee for his services provided there is sufficient cash flow.
On June 20, 2017, the Company
signed the “First Amendment Employment Agreement with Alton Perkins amending the original Employment Agreement dated November
21, 2014. The new Agreement lifts up any lock-up provisions related to shares issued to Alton Perkins or its designee. In addition,
in accordance with the new Agreement, the Company issued Alton Perkins additional 10,000,000 shares of restricted common stock
and extend his employment until June 19, 2022.
NOTE 6. RELATED PARTY
TRANSACTIONS
Yilaime Corporation, a Nevada
corporation ("Yilaime") and Yilaime Corporation of NC ("Yilaime NC") are related parties to the Company. Yilaime
is a "Control Party" to AmericaTowne because it has title to greater than 50% of the issued and outstanding shares of
common stock in the Company. Alton Perkins is the majority shareholder and controlling principal of Yilaime, Yilaime NC, Perkins
DISC and the Company. Additionally, for those “trade centers” set forth below, Mr. Perkins directs all major activities
and operating policies of each entity. The common control may result in operating results or a financial position significantly
different from that, which would have been obtained if the enterprises were autonomous. Further, pursuant to ASC 850-10-50-6 the
Company lists and provides details for all material Related Party transactions so that readers of the financial statements can
better assess and predict the possible impact on performance.
Nature of Related Parties'
Relationship
On October 8, 2014, the
Company entered into the Stock Exchange Agreement with Yilaime NC. Pursuant to the terms of the Stock Exchange Agreement, in
consideration for the issuance of 3,616,059 shares of common stock in the Company to Yilaime NC, Yilaime NC conveyed
10,848,178 shares of its restricted common stock to the Company. The intent of the parties in executing and performing under
the Stock Exchange Agreement is to effectuate tax-free reorganization under Section 368 of the Internal Revenue Code of 1986.
The Company issued the 3,616,059 shares of common stock to Yilaime NC on May 14, 2015. As result of receiving 10,848,178
shares of issued and outstanding common stock in Yilaime (4.5% of issued and outstanding), the Company recorded a $3,860
investment in use of Cost Method.
The Company authorized Yilaime
NC to transfer 3,616,059 of these shares pursuant to the Company's effective registration statement on Form S-1/A on November 5,
2015.
The Company entered into a
Service Provider Agreement with Yilaime on October 27, 2014 (the "Service Agreement") wherein certain "Export Funding
and Support Services" and "Occupancy Services," as defined therein, are provided to the Company in consideration
for a fee. In addition to these fees, Yilaime has to pay an Operations Fee to the Company for exclusive rights. Mr. Perkins is
the Chief Executive Officer of the Company and is the majority shareholder and controlling person of Yilaime.
The Company also leased office
space from Yilaime NC for $3,416 per month.
On June 27, 2016, ATI Modular entered
into a Sales and Support Services Agreement with Yilaime. Under the Services Agreement, Yilaime will provide ATI Modular with marketing,
sales and support services in the ATI Modular’s pursuit of ATI Modular business in China in consideration of a commission
equal to 10% of the gross amount of monies procured for ATI Modular through Yilaime’s services. In consideration of the right
to receive this commission, Yilaime has agreed to pay ATI Modular a quarterly fee of $250,000 starting on July 1, 2016. The Services
Agreement is set to expire on June 10, 2020, absent early termination for breach thereof by either party. Yilaime retains an option
to extend the term under its sole discretion until June 10, 2025 by providing written notice to ATI Modular by March 10, 2019.
Yilaime has agreed to be ATI Modular’s exclusive independent contractor in providing the services in the Services Agreement,
and has agreed to a non-compete and non-circumvent agreement.
Yilaime is obligated to provide
support services only in a manner that is deemed commercially acceptable by Yilaime and Yilaime has the sole right to determine
the means, manner and method by which services will be provided and at the time and location of its choosing. Furthermore, as the
control person of Yilaime, Mr. Perkins might make decisions he deems are in the best interests of Yilaime, which might be to the
detriment of the goals and objectives of ATI Modular.
Pursuant to ASC 850-10-50-6,
the Company makes the following transaction disclosures for six months ending June 30, 2017:
Consolidated Operating Statement
Related Party Transactions (for six months ending June 30, 2017 and 2016).
(a) $100,000 and $100,000 in
revenues for Yilaime's exclusive agreement with the Company;
(b) $360,000 and $175,000 in
Trade Center Service Agreement Revenue;
(c) $30,242 and $0 in commission
revenue with Nationwide Microfinance Limited;
(d) $77,578 and $459,904 in
costs of revenues to Yilaime for services pursuant to the Service Agreement;
(e) $345,292 and $212,451 for
general and administrative expenses for commissions and fees.
(f) For the six months ended,
June 30, 2017, $21,400 for general and administrative expenses for rent expenses the Company paid to Yilaime towards its lease
agreement; For the six months ended, June 30, 2017, $15,000 for general and administrative expenses for rent expenses ATI Modular
paid to Yilaime towards its lease agreement. For the six months ended, June 30, 2017, $15,000 for general and administrative expenses
for rent expenses ATI Nationwide paid to Yilaime towards its lease agreement.
For the six months ended, June
30, 2016, $12,416 for general and administrative expenses for rent expenses the Company paid to Yilaime towards its lease agreement;
$2,500 for general and administrative expenses for rent expenses ATI Modular paid to Yilaime towards its lease agreement.
(g) $246,858 and $189,795 for
general and administrative operating expenses recorded as stock compensation for respective employment agreements.
Consolidated Balance Sheet
Related Party Transactions (on June 30, 2017 and December 31, 2016)
(a) $649,386 and $405,817 net
account receivables Yilaime owes to the Company;
(b) $63,010 and $42,839 due
to Yilaime;
(c) $590,836 and $282,149 Trade
Center receivables owed to the Company;
(d) On June 30, 2017, other
receivables include $208,180 owed by Perkins Hsu Export Corporation and $14,677 purchase mining equipment and advances for Yilaime
Nairobi Ltd.
On December 31, 2016, other
receivables include $69,120 owed by Yilaime; $175,772 owed by Perkins Hsu Export Corporation and $14,677 purchase mining equipment
and advances for Yilaime Nairobi Ltd.
AMERICATOWNE Inc.
REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
and Stockholders of AMERICATOWNE Inc.
We have audited the accompanying
consolidated balance sheets of AMERICATOWNE Inc. and its subsidiaries (the “Company”) as of December 31, 2016 and 2015,
and the related statement of operations, stockholders' equity, and cash flows for each of the years in the two-year period ended
December 31, 2016. The Company's management is responsible for these financial statements. Our responsibility is to express an
opinion on these financial statements based on our audit.
We conducted our
audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of
material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, 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. An audit
also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall
consolidated financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial
statements referred to above present fairly, in all material respects, the financial position of the Company. as of December 31,
2016 and 2015, and the results of operations and cash flows for each of the years in the two –year period ended December
31, 2016 in conformity with accounting principles generally accepted in the United States of America.
/s/
Yichien Yeh, CPA
Yichien Yeh, CPA
Oakland Gardens, New York
April 10
,
2017
AMERICATOWNE
Inc.
Consolidated Balance Sheets
|
|
|
December 31
|
|
December 31
|
|
|
|
2016
|
|
2015
|
ASSETS
|
|
|
|
|
Current Assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
973,015
|
$
|
641,663
|
Accounts receivable, net
|
|
|
610,715
|
|
823,144
|
Accounts receivable, net - related parties
|
|
|
687,966
|
|
35,779
|
Other receivables - related parties
|
|
|
148,631
|
|
-
|
Prepayment-current
|
|
|
644
|
|
2,594
|
Total Current Assets
|
|
|
2,420,971
|
|
1,503,180
|
|
|
|
|
|
|
Prepayment-non current
|
|
|
7,675
|
|
8,161
|
Property, plant and equipment, net
|
|
|
25,861
|
|
18,357
|
Goodwill
|
|
|
393,656
|
|
40,331
|
Investments
|
|
|
3,860
|
|
3,860
|
Total Assets
|
|
$
|
2,852,023
|
$
|
1,573,889
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
240,288
|
$
|
121,408
|
Deferred revenues-current
|
|
|
4,542
|
|
4,542
|
Notes payable
|
|
|
-
|
|
10,000
|
Other payables
|
|
|
5,016
|
|
-
|
Due to related parties
|
|
|
42,839
|
|
-
|
Income tax payable
|
|
|
58,714
|
|
35,747
|
Total Current Liabilities
|
|
|
351,399
|
|
171,697
|
Deferred revenues-non current
|
|
|
53,981
|
|
58,521
|
Total Liabilities
|
|
|
405,380
|
|
230,218
|
|
|
|
|
|
|
Commitments & Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
|
Preferred stock, $0.0001 par value; 5,000,000 shares authorized;
|
|
|
|
|
none issued and outstanding
|
|
|
-
|
|
-
|
Common stock, $0.0001 par value; 100,000,000 shares authorized,
|
|
|
|
|
26,974,775 and 25,243,205 shares issued and outstanding
|
|
2,697
|
|
2,524
|
Common stock subscribed
|
|
|
90
|
|
-
|
Additional paid-in capital
|
|
|
3,706,582
|
|
2,438,099
|
Deferred compensation
|
|
|
(1,450,842)
|
|
(1,233,198)
|
Receivable for issuance of stock
|
|
|
(65,223)
|
|
-
|
Retained Earnings
|
|
|
241,871
|
|
136,246
|
Noncontrolling interest
|
|
|
11,468
|
|
-
|
Shareholders' Equity
|
|
|
2,446,643
|
|
1,343,671
|
Total Liabilities and Shareholders' Equity
|
|
$
|
2,852,023
|
$
|
1,573,889
|
|
|
|
|
|
|
See Notes to Financial Statements
AMERICATOWNE
Inc.
Consolidated Statement
of Operations
|
|
For the Years Ended
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
Sales
|
|
$
|
1,209,540
|
$
|
1,059,541
|
Services-related parties
|
|
1,050,000
|
|
200,000
|
|
|
|
2,259,540
|
|
1,259,541
|
Cost of Revenues-Related Parties
|
|
420,099
|
|
126,197
|
Gross Profit
|
|
1,839,441
|
|
1,133,344
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
General and administrative
|
|
1,386,079
|
|
889,202
|
Professional fees
|
|
317,044
|
|
106,137
|
Total operating expenses
|
|
1,703,123
|
|
995,339
|
Income from operations
|
|
136,318
|
|
138,005
|
|
|
|
|
|
|
Other Expenses (Income)
|
|
(2,441)
|
|
3,397
|
|
|
|
|
|
|
Provision for income taxes
|
|
22,967
|
|
26,950
|
Net Income
|
|
115,792
|
|
107,658
|
|
|
|
|
|
|
Less: Net income attributable to the noncontrolling interest
|
|
(10,167)
|
|
-
|
|
|
|
|
|
|
Net income attributable to AMERICATOWNE, Inc common stockholders
|
$
|
105,625
|
$
|
107,658
|
|
|
|
|
|
|
Earnings per share - basic and diluted
|
$
|
0.004
|
$
|
0.005
|
Weighted average shares outstanding- basic and diluted
|
|
26,599,745
|
|
21,777,024
|
|
|
|
|
|
|
See Notes to Financial Statements
AMERICATOWNE Inc.
Statements of Stockholders' Equity
April
22, 2014 (Inception) through December 31, 2016
|
|
|
Americatowne Inc. Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Receivable
|
|
Non-
|
|
|
|
|
Preferred Stock
|
Common Stock
|
|
Common Stock
|
|
Paid-In
|
|
Retained
|
|
Deferred
|
|
for Issuance
|
|
Controlling
|
|
|
|
Total
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
|
Subscribed
|
|
Capital
|
|
Earnings
|
|
Compensation
|
|
of stock
|
|
Interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2014
|
$
|
99,781
|
-
|
$
|
-
|
18,577,565
|
$
|
1,858
|
$
|
-
|
$
|
1,432,533
|
$
|
28,588
|
$
|
(1,363,198)
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for Intangibles
|
|
-
|
-
|
|
-
|
750,000
|
|
75
|
|
-
|
|
(75)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Investments
|
|
3,860
|
-
|
|
-
|
3,616,059
|
|
362
|
|
-
|
|
3,498
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Proceeds
|
|
740,574
|
-
|
|
-
|
1,252,391
|
|
125
|
|
-
|
|
740,449
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Compensation
|
|
-
|
-
|
|
-
|
1,047,190
|
|
105
|
|
-
|
|
261,693
|
|
|
|
(261,798)
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Deferred Compensation
|
|
391,798
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
391,798
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income for the Period
|
|
107,658
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
107,658
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2015
|
$
|
1,343,671
|
-
|
$
|
-
|
25,243,205
|
$
|
2,524
|
$
|
-
|
$
|
2,438,099
|
$
|
136,246
|
$
|
(,233,198)
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Service
|
|
875
|
-
|
|
-
|
8,718
|
|
1
|
|
-
|
|
874
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Compensation
|
|
-
|
-
|
|
-
|
617,190
|
|
62
|
|
-
|
|
654,236
|
|
-
|
|
(654,298)
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Deferred Compensation
|
|
436,653
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
436,653
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for Debt Conversion
|
|
169,168
|
-
|
|
-
|
171,628
|
|
17
|
|
-
|
|
169,151
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Issued for Proceeds
|
|
235,970
|
-
|
|
-
|
934,034
|
|
93
|
|
90
|
|
301,010
|
|
-
|
|
-
|
|
(65,223)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Combination
|
|
(534)
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(534)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Contribution
|
|
145,049
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
143,213
|
|
-
|
|
-
|
|
-
|
|
1,836
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the Period
|
|
115,792
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
105,625
|
|
-
|
|
-
|
|
10,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2016
|
$
|
2,446,643
|
-
|
$
|
-
|
26,974,775
|
$
|
2,697
|
$
|
90
|
$
|
3,706,582
|
$
|
241,871
|
$
|
(1,450,842)
|
$
|
(65,223)
|
$
|
11,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Financial Statements
AMERICATOWNE
Inc.
Consolidated Statement of Cash Flows
|
|
For the Years Ended
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
|
Operating Activities:
|
|
|
|
|
|
Net income
|
|
$
|
115,792
|
$
|
107,658
|
Adjustments to reconcile net income to net cash provided by operations
|
|
|
|
|
Depreciation
|
|
|
3,388
|
|
1,989
|
Notes issued for expenses
|
|
-
|
|
25,000
|
Stock compensation
|
|
436,653
|
|
391,798
|
Stock issued for services
|
|
875
|
|
-
|
Bad debt provision
|
|
128,816
|
|
84,767
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable, net
|
|
(568,573)
|
|
(800,556)
|
Other receivable - related parties
|
|
(148,632)
|
|
-
|
Prepayment
|
|
2,436
|
|
(1,303)
|
Accounts payable and accrued expenses
|
|
274,189
|
|
94,867
|
Deferred revenues
|
|
(34,540)
|
|
(4,541)
|
Other payables
|
|
5,016
|
|
-
|
Deposit from customers
|
|
|
30,000
|
|
-
|
Due to related parties
|
|
|
42,839
|
|
-
|
Income tax payable
|
|
22,967
|
|
20,353
|
Net cash provided by (used in) operating activities
|
|
311,225
|
|
(79,968)
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
(10,891)
|
|
(20,346)
|
Acquisition of subsidiaries
|
|
|
(350,000)
|
|
-
|
Net cash used in Investing activities
|
|
(360,891)
|
|
(20,346)
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
Repayment of notes payable
|
|
-
|
|
(15,000)
|
Proceeds from issuance of common stock
|
|
381,019
|
|
740,574
|
Net cash provided by financing activities
|
|
381,019
|
|
725,574
|
|
|
|
|
|
|
Increase (Decrease) in cash and cash equivalents
|
|
331,352
|
|
625,260
|
Cash and cash equivalents at beginning of period
|
|
641,663
|
|
16,403.00
|
Cash and cash equivalents at end of period
|
$
|
973,015
|
|
641,663
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information
|
|
|
|
|
Interest paid
|
|
$
|
535
|
$
|
638
|
Income taxes paid
|
|
$
|
-
|
$
|
6,597
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Financial
Statements
AMERICATOWNE Inc.
Notes to Financial Statements
NOTE 1. ORGANIZATION
AND DESCRIPTION OF BUSINESS
AmericaTowne, Inc. (the
"Company") was incorporated under the laws of the State of Delaware on April 22, 2014. The Company is engaged in exporting
and consulting in the exportation of American made goods, products and services to China and Africa through strategic relationships
in China and in the United States, which is referred to internally by the Company as the "AmericaTowne Platform". The
Company's forward-looking vision is to create a physical location called AmericaTowne in China that incorporates business selling
the "American experience" in housing, retail, education, senior care and entertainment. The Company's Registration Statement
on Form S-1/A went effective on November 6, 2015 and we terminated the S1 on October 19, 2016.
On June 6, 2016,
the Company purchased the majority and controlling interest in ATI Modular Technology Corp (“ATI Modular”),
formerly Global Recycle Energy, Inc. OTC:Pinks (GREI) through the acquisition of 100,000,000 shares (86%) of restricted
common stock. The Stock Purchase and Sale Agreement dated June 2, 2016 (the “SPA”) closed on June 6, 2016 with
the $175,000 payment of the purchase price to Joseph Arcaro, prior shareholder and sole director and officer of ATI
Modular.
ATI Modular is engaged
in the development and the exporting of modular energy efficient technology and processes that allow government and private enterprises
in China to use US based methods for creating modular spaces, facilities, and properties. The Company's forward-looking vision
is to create a physical location and manufacturing facility that promotes the export of US based technology, equipment, and process
that focuses on building modular buildings, and structures of all types that will be used by both the public and private building
and technology sectors in China.
On October 3, 2016, the
Company purchased the majority and controlling interest in ATI Nationwide Holding Corp (“ATI Nationwide”), formerly
EXA, Inc. OTC:Pinks (EXAI) through the acquisition of 65,000,000 shares (65.5%) shares of restricted common stock. The Stock Purchase
and Sale Agreement dated October 3, 2016 (the “SPA EXAI”) closed on October 10, 2016 with the $175,000 payment of the
purchase price to Joseph C. Passalaqua, prior shareholder and director and officer of ATI Nationwide.
The Company intends on
using this acquisition to facilitate its performance under the July 11, 2016 Master Joint Venture and Operational Agreement with
Nationwide Microfinance Limited, a Ghanaian corporation, as disclosed in the Company’s July 14, 2016 Form 8-K (see exhibit
table above).
In both acquisitions,
the Company purchased the shares with the intent to hold in its personal account on a restricted basis absent registration or qualification
under an exemption to registration. The Stock Purchase Agreements were privately negotiated between the parties without facilitation
through brokers or promotors, or third-parties, except legal counsel, and were approved by the Company’s Board of Directors
as being in the best interests of the Company. The source of funds was working capital from the Company. There is no material relationship
between the Company and any of the parties under the Stock Purchase Agreements.
As with any business
plan that is aspirational in nature, there is no assurance we will be able to accomplish all of our objective or that we will be
able to meet our financing needs to accomplish our objectives.
Mission
"AmericaTowne is
to be a world-class, globally respected and profitable company, providing value to its customers, the environment and the lives
of the people we service." This statement is a forward-looking statement; however, the Company has already made strides in
facilitating relationships intended to advance its mission.
The Company's aim is
to provide upper and middle-income consumers in China with "Made In The USA" goods and services allowing customers to
experience the United States' culture and lifestyle. In achieving this objective, our focus is to create a $2.4 billion enterprise
through on four initiatives:
(1) The development of
a United States International Trade Center in Chizhou and Shexian China with employees and/or independent contractors focusing
on advancing our initial business objective, which is to be the "go-to" place for all things "Made in the USA."
(2) The development of
upwards of 20 AmericaTowne communities in China with each community consisting of upwards of 50 United States based companies,
and upscale hotels, villas, children theme parks, senior care and educational facilities - all based upon United States culture
and lifestyle.
(3) The development of
an internet platform in Chinese to complement (1) and (2), above, focusing on importing "Made in the USA" goods and services
to China through internet sales.
(4) The development of
franchise operations in the United States and internationally to support and advance the above-referenced initiatives.
These initiatives are
admittedly aspirational in nature. Our intent is to accomplish the majority, if not all, of our initiatives, but there is no assurance
we will or that our financing needs to meet our initiatives will be met.
The Company currently
has 30 exporters in our export program. Our intention is to bring the United States International Trade Center in Chizhou and Shexian
China online in 2017. We expect to complete our initial trade operations with our exporters in 2017. In addition, our office in
Raleigh, North Carolina is operational and serves as our base and model for our export franchise operations planned in the United
States and other locations. The AmericaTowne Community planned in China and our Internet operations with Chinese websites planned
are not yet operational. While we plan to have robust operations in the United States and international locations to support the
AmericaTowne concept and trade center, we expect the bulk of our operations and revenue will come from China.
China's economy and its
government impact our revenues and operations. While we have an agreement in place with the government in Meishan Ningbo China
to operate the United States International Trade Center in Chizhou and Shexian China, there is no assurance that we will operate
the center successfully. Additionally, the Company will need government approval in China to operate other aspects of our business
plan. There is no assurance that we will be successful in obtaining approvals from government entities to operate other aspects
of our business plan.
The Company is in the
development phase and intends to be in the business set forth in the forward-looking statements herein. As such, the Company is
not subject to all risks inherent in the establishment of a start-up business enterprise.
NOTE 2. SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These consolidated financial
statements have been prepared in accordance with generally accepted accounting principles in the United States of America ("U.S.
GAAP").
Accounting Method
The Company's financial
statements are prepared using the accrual method of accounting. The Company has elected a fiscal year ending on December 31.
Use of Estimates
The preparation of financial
statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments
necessary in order to make the financial statements not misleading have been included. Actual results could differ from those estimates.
Financial Instruments
The carrying amount reported in the balance
sheet for cash, accounts receivable, accounts payable, accrued expenses, interest payable and short-term notes payable approximate
fair value because of the immediate or short-term maturity of these financial instruments.
Cash Equivalents
The Company considers
all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.
Concentration of Credit
Risk
Financial instruments
that potentially subject the Company to a significant concentration of credit risk consist primarily of cash and cash equivalents.
The Company maintains deposits in federally insured financial institutions in excess of federally insured limits. However, management
believes the Company is not exposed to significant credit risk due to the financial position of the depository institutions in
which those deposits are held.
Property, Plant, and
Equipment
Property, plant and equipment
are initially recognized recorded at cost. Gains or losses on disposals are reflected as gain or loss in the period of disposal.
The cost of improvements that extend the life of plant and equipment are capitalized. These capitalized costs may include structural
improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.
Depreciation for financial
reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:
For the year ended
December 31, 2016 and 2015, depreciation expense is $3,388 and $1,989, respectively.
Investments
Investments primarily
include cost method investments. On December 31, 2016, the carrying amount of investments is $3,860. There are no identified events
or changes in circumstances that may have a significant adverse effect on fair value of the investment as of December 31, 2016.
Income Taxes
Income taxes are provided
in accordance with Statement of Financial Accounting Standards ASC 740 Accounting for Income Taxes. A deferred tax asset or liability
is recorded for all temporary differences between financial and tax reporting and net operating loss carry forwards. Deferred tax
expense (benefit) results from the net change during the year of deferred tax assets and liabilities. Deferred tax assets are reduced
by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of all of the deferred
tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates
on the date of enactment.
The Company was established
under the laws of the State of Delaware and is subject to U.S. federal income tax and Delaware state income tax. Deferred income
tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities
that will result in future taxable or deductible amounts and are based on enacted tax laws and rates applicable to the periods
in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred
income tax assets to the amount expected to be realized. On December 31, 2016, there are no deferred tax assets and liabilities.
The Company accrued $34,746 income tax for the year ended December 31, 2015. The Company had $66,020 of income tax liability as
of December 31, 2016.
For the year ended December
31, 2016, statutory U.S tax rate is 17% based on the Company’s pre-tax net income in 2016. The Company’s 2016 effective
income tax rate is 17%.
Earnings per Share
In February 1997, the
FASB issued ASC 260, "Earnings per Share", which specifies the computation, presentation and disclosure requirements
for earnings (loss) per share for entities with publicly held common stock. ASC 260 supersedes the provisions of APB No. 15, and
requires the presentation of basic earnings (loss) per share and diluted earnings (loss) per share. The Company has adopted the
provisions of ASC 260 effective (inception).
Basic earnings and net
loss per share amounts are computed by dividing the net income by the weighted average number of common shares outstanding. Diluted
earnings per share are the same as basic earnings per share due to the lack of dilutive items in the Company.
Segment Information
The standard, "Disclosures
about Segments of an Enterprise and Related Information", codified with ASC 280, requires certain financial and supplementary
information to be disclosed on an annual and interim basis for each reportable segment of an enterprise. The Company believes that
it operates in business segment of marketing and sales in China while the Company's general administration function is performed
in the United States. On December 31, 2016, all assets and liabilities are located in the United States where the income and expense
has been incurred since inception to December 31, 2016.
Impact of New Accounting
Standards
The Company does not
expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's results of operations,
financial position, or cash flow.
Pushdown Accounting
and Goodwill
Pursuant to applicable
rules (FASB ASC 805-50-S99) the Company used push down accounting to reflect Yilaime Corporation's purchase of 100% of the shares
of the Company's common stock. Richard Chiang, the Company's prior sole shareholder entered into an agreement to sell an aggregate
of 10,000,000 shares of the Company's common stock to Yilaime Corporation effective upon the closing date of the Share Purchase
Agreement dated June 26, 2014. Richard Chiang executed the agreement and owned no shares of the Company's common stock. This transaction
resulted in Yilaime Corporation retaining rights, title and interest to all issued and outstanding shares of common stock in the
Company.
The purchase cost for
the agreement was $40,000. The Company used $40,000 as a new accounting basis for its net assets. Since there was no assets on
the company's book on June 26, 2014, to make the company's net assets $40,000, the Company recorded $40,331 in goodwill ($40,331-$331=$40,000;
$331 was a liability due to a related party). Therefore, in recognizing push down accounting, the Company's net asset increased
by the amount reflected by Goodwill.
Purchased goodwill from
acquisitions is $178,325 and $175,000 for acquiring ATI Modular and ATI Nationwide, respectively in 2016, none of which is deductible
for tax purposes.
Revenue Recognition
The Company's revenue
recognition policies comply with FASB ASC Topic 605. Revenue is recognized when persuasive evidence of an arrangement exists, delivery
has occurred, the price is fixed or determinable, collectability is reasonably assured, and there are no significant subsequent
obligations for the Company to assume.
Prior to an agreement,
the Company assesses whether collectability from the potential customer is reasonably assured. The Company reviews the customer's
financial condition, which is an indicator of both its ability to pay, and, in turn, whether or not revenue is realizable.
The ability to pay is
an important criterion for entrance into an agreement with the customer. If management believes that the potential customer does
not have the ability to pay, normally an agreement is not entered into with the customer.
If, at the outset an
arrangement is entered into and the Company determines that the collectability of the revenue amount from the customer is questionable,
management would not recognize revenue until it receives the amount due or conditions change so that collectability is reasonably
assured. If collectability is reasonably assured at the outset of an arrangement, but subsequent changes in facts and circumstances
indicate collection from the customer is no longer probable, the amount is recorded as bad debt expense.
There are two primary
customer agreements currently offered to the Company's customers - (a) Licensing, Lease and Use Agreement ("Licensing Agreement"),
and (b) Exporter Services Agreement ("Exporter Agreement").
(a) Licensing, Lease
and Use Agreement
For the License, Lease
and Use Agreement, the Company reflects revenue recognition over the course of the term.
(b) Exporter Services
Agreement.
For services provided
in the Exporter Service Agreement, the Company has two primary types of services called the Service Fee and Transaction Fee. Additionally,
under certain circumstances, the Company may charge an Extension Fee. The customer under the Exporter Services Agreement is defined
in this section as the "Exporter."
The Service Fee
Upon signing the Exporters
Agreement, the Exporter is provided with services consisting of eight related components including: 1) market analysis; 2) review
of proposed goods and services; 3) expectations for supply and demand in the market; 4) conducting export business in China; 5)
information on financing; 6) information on the export tax savings programs; 7) international trade center assistance; and 8) selecting
and assigning a tax saving company. All eight components of the Service Fee are delivered as one deliverable upon the signing or
shortly thereafter of the Exporter Service Agreement with the exporter. The Company completes the earnings process upon the signing
the Exporter Service Agreement since the one service fee deliverable has been delivered and we have no further obligations. Revenue
is not recognized until the completion of these eight components and the Company has no further obligations.
The Transaction Fee
During this process,
the Exporter's goods and services are tested in the market, buyers or identified, deals or negotiated and the exporter products
and services are delivered, and payment is made. The Transaction Fee is normally a percentage of each transaction.
The Transaction Fee process
includes the Exporter's participation in three programs: 1) the Sample and Test Market Program; 2) Market Acceptance Program; and
3) Export Delivery Action. In the Sample and Test Market Program, an Exporter's products and services are tested in the market;
sources of goods and services are confirmed; price indications are confirmed; and an Exporter and buyer match occurs. In the Market
Acceptance Program, the export deal is identified and negotiated. Finally, in the Export Delivery Action, the goods are shipped
and delivered and payment is made. The Company does not recognize revenue until completion of these three programs and the Company
has no further obligations.
Throughout the life of
the Exporter Agreement, the Company expects Exporters to complete multiple transactions. Each transaction is a separate and independent
process.
The Extension Fee
The Extension Fee is
an independent accounting unit. The Extension Fee is a fee charged to those Exporters who in rare cases for whatever reason fail
to avail themselves of the Transaction Process. The Exporter has one-year to participate in the Sample and Test Market Program.
Afterwards, provided no transaction has occurred and the Exporter agrees to pay a fee equal to 25% of the original Service fee
within thirty (30) days (the "Extension Fee"), the Exporter may continue the Transaction Process. If the Extension Fee
is not paid, the Exporter's participation and membership in the Sample and Test Program terminates. In the event of termination,
the balance of any prior fees is still due and payable.
Provided that the Exporter
agrees to pay the Extension Fee and continues with the Transaction Process, at the end of the Transaction Process and the last
Transaction Fee deliverable is made, the Transaction Fee Process is completed. Upon completion, the Company has no further obligations,
revenue is recognized, and the Exporter is invoiced for both the Extension Fee and the Transaction Fee.
After the Exporter pays
the Extension Fee, if no transaction has occurred for sixty (60) calendars days, the Company is exempt from any obligation to provide
further Transaction Process services and it recognizes revenue of the Extension Fee.
The Company recognizes
revenue on a gross basis.
We have gross presentation
for services provided by Yilaime, a contractor to the Company prior to the consummation of an arrangement.
In accordance with ASC605-45-45,
the gross basis to recognize revenue applies since the Company is the primary obligor in the arrangement.
The Company expects to
realize revenue for export funding and support, and franchise and license fees for United States support locations, and education
initiatives. Additionally, if and when the Company further develops AmericaTowne, revenues would be expected to be recognized for
(a) villa sales, rentals, timeshare and leasing; (b) hotel leasing and or operational revenues and sales; (c) theme park and performing
art center operations, sales and/or leasing; and (d) senior care facilities, operations and or sales.
The Company does not
provide unconditional right of return, price protection or any other concessions to its customers.
There was sales return
of $849,000 for the year ended December 31, 2016.
Valuation of Goodwill
We assess goodwill for
potential impairments at the end of each fiscal year, or during the year if an event or other circumstance indicates that we may
not be able to recover the carrying amount of the asset. In evaluating goodwill for impairment, we first assess qualitative factors
to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting
unit is less than its carrying amount. If we conclude that it is not more likely than not that the fair value of a reporting unit
is less than its carrying value, then no further testing of the goodwill assigned to the reporting unit is required. However, if
we conclude that it is more likely than not that the fair value of a reporting unit is less than its carrying value, then we perform
a two-step goodwill impairment test to identify potential goodwill impairment and measure the amount of goodwill impairment to
be recognized, if any.
In the first step of
the review process, we compare the estimated fair value of the reporting unit with its carrying value. If the estimated fair value
of the reporting unit exceeds its carrying amount, no further analysis is needed. If the estimated fair value of the reporting
unit is less than its carrying amount, we proceed to the second step of the review process to calculate the implied fair value
of the reporting unit goodwill in order to determine whether any impairment is required. We calculate the implied fair value of
the reporting unit goodwill by allocating the estimated fair value of the reporting unit to all of the assets and liabilities of
the reporting unit as if the reporting unit had been acquired in a business combination. If the carrying value of the reporting
unit's goodwill exceeds the implied fair value of the goodwill, we recognize an impairment loss for that excess amount. In allocating
the estimated fair value of the reporting unit to all of the assets and liabilities of the reporting unit, we use industry and
market data, as well as knowledge of the industry and our past experiences.
We base our calculation
of the estimated fair value of a reporting unit on the income approach. For the income approach, we use internally developed discounted
cash flow models that include, among others, the following assumptions: projections of revenues and expenses and related cash flows
based on assumed long-term growth rates and demand trends; expected future investments to grow new units; and estimated discount
rates. We base these assumptions on our historical data and experience, third-party appraisals, industry projections, micro and
macro general economic condition projections, and our expectations.
We have had no goodwill
impairment charges for the period from April 22, 2014 (inception) through December 31, 2016, and as of December 31, 2016, the estimated
fair value of each of our reporting units exceeded its' respective carrying amount by more than 100 percent based on our models
and assumptions.
NOTE 3. ACCOUNT
RECEIVABLES
The nature of the accounts
receivable for December 31, 2016 in the amount of $1,519,902 are for Export Service Agreements. The Company's allowance for bad
debt is $221,221, which provides a net receivable balance of $1,298,681.
Accounts' receivable
are stated at the amount management expects to collect from outstanding balances. Management provides for probable uncollected
amounts through a charge to earnings and a credit to an allowance for bad debts based on its assessment of the current status of
individual accounts. Balances that are still outstanding after management has used reasonable collection efforts are written off
through a charge to the allowance for bad debts and a credit to accounts receivable.
Accounts receivable consist
of the following:
|
December 31
|
December 31
|
|
2016
|
2015
|
Accounts receivable
|
$1,215,377
|
$ $913,666
|
Accounts receivable- related parties
|
304,525
|
37,662
|
Less: Allowance for doubtful accounts
|
(221,221)
|
(92,405)
|
Accounts receivable, net
|
$1,298,681
|
$858,923
|
Bad debt expense was
$128,816 and $84,767 for the fiscal year ended December 31, 2016 and December 31, 2015, respectively.
Allowance for bad
debt policy
Our bad debt policy is
determined by the Company's periodic review of each account receivable for reasonable assurance of collection. Factors considered
are the exporter's financial condition, past payment history if any, any conversations with the exporter about the exporter's financial
conditions and any other extenuating circumstances. Based upon the above factors the Company makes a determination whether the
receivable is reasonable assured of collection. Based upon our review if required we adjust the allowance for bad debt. As of December
31, 2016, and 2015, based upon our limited history, our allowance for bad debt is just above bad debt we anticipate will be written
off for the year.
NOTE 4. NOTES PAYABLE
A $25,000 promissory note was issued to Mr.
Xianghai Lin, General Manager of Operations in Meishan Island China, for cost of startup operations Mr. Xianghai Lin may incur
on behalf of the Company.
The note bears a 5% annual interest rate and
its principal and accrued interest are due on December 31, 2015. After the maturity date, the interest rate will increase to 10.5%.
This Note is secured by the personal guarantee of Alton Perkins, Chairman of the Company.
On December 31, 2015, unpaid principle for
the note is $10,000 and interest expense for the year ended December 31, 2015 is $935.
On February 13, 2016, Mr. Lin was issued 3,976
shares of common stock at $2.75 per share to pay out the note with interest.
NOTE 5. SHAREHOLDER'S
EQUITY
The Company incorporates
by reference all prior disclosures for the period identified herein. See Part II, Item 6. The stockholders' equity section of the
Company contains the following classes of capital stock as of December 31, 2016:
-
Common stock,
$ 0.0001 par value: 100,000,000 shares authorized; 26,974,775 shares issued and outstanding
-
Preferred stock,
$ 0.0001 par value: 5,000,000 shares authorized; but not issued and outstanding.
NOTE 6. STOCK BASED
COMPENSATION
In 2016, the following
employees were awarded common shares pursuant to their employment lock-up agreement with various terms and options Lillian Mabonga
100,000 common shares, Jay Hsu 477,190 shares and Ying Cheng 40,000 common shares. Additionally, where warranted by cash flow the
Company may elect to include money compensation for employees. The Perkins Family Trust received 100,000 shares of common stock
at $.05 per share upon Mr. Perkins exercising options for 2016 pursuant to his employment agreement.
ATI Modular and ATI Nationwide
entered employment lock-up agreements on July 1, 2016 and December 31, 2016 with Alton Perkins to serve as the Chairman of the
Board, President, Chief Executive Officer, Chief Financial Officer and Secretary. For both agreements, the term of Mr. Perkins'
agreement is five years with ATI Modular and ATI Nationwide retaining an option to extend in one-year periods. In consideration
for Mr. Perkins' services, the companies issued to his designee, the Alton & Xiang Mei Lin Perkins Family Trust, 10,000,000
shares of ATI Modular’s common stock. The Companies may elect in the future to include money compensation to Mr. Perkins
or his designee for his services provided there is sufficient cash flow.
For the year ended December
31, 2016 and December 31, 2015, $436,653 and $391,798 in stock compensation was charged to operating expenses, respectively and
$1,450,842 and $1,233,198 was recorded as deferred compensation on December 31, 2016 and 2015, respectively.
NOTE 7. RELATED
PARTIES TRANSACTIONS
Yilaime
Corporation, a Nevada corporation ("Yilaime") and Yilaime Corporation of NC ("Yilaime NC") are related
parties to the Company. Yilaime is a "Control Party" to AmericaTowne because it has title to greater than 50% of
the issued and outstanding shares of common stock in the Company. Alton Perkins is the majority shareholder and controlling
principal of Yilaime, Yilaime NC, Perkins DISC and the Company. Additionally, for those “trade centers” set forth
below, Mr. Perkins directs all major activities and operating policies of each entity. AmericaTowne, is a “Control
Party” for ATI Modular Technology Corp, Anhui Ao De Xin Modular Construction Technology Co., Ltd., of China. The common
control may result in operating results or a financial position significantly different from that, which would have been
obtained if the enterprises were autonomous. Further, pursuant to ASC 850-10-50-6 the Company lists and provides details for
all material Related Party transactions so that readers of the financial statements can better assess and predict the
possible impact on performance.
Nature of Related Parties'
Relationship
On October 8, 2014, the
Company entered into the Stock Exchange Agreement with Yilaime NC. Pursuant to the terms of the Stock Exchange Agreement, in consideration
for the issuance of 3,616,059 shares of common stock in the Company to Yilaime NC, Yilaime NC conveyed 10,848,178 shares of its
restricted common stock to the Company. The intent of the parties in executing and performing under the Stock Exchange Agreement
is to effectuate tax-free reorganization under Section 368 of the Internal Revenue Code of 1986. The Company issued the 3,616,059
shares of common stock to Yilaime NC on May 14, 2015. As result of receiving 10,848,178 shares of issued and outstanding common
stock in Yilaime (4.5% of issued and outstanding), the Company recorded a $3,860 investment in use of Cost Method.
The Company authorized
Yilaime NC to transfer 3,616,059 of these shares pursuant to the Company's effective registration statement on Form S-1/A on November
5, 2015.
The Company entered a
Service Provider Agreement with Yilaime on October 27, 2014 (the "Service Agreement") wherein certain "Export Funding
and Support Services" and "Occupancy Services," as defined therein, are provided to the Company in consideration
for a fee. In addition to these fees, Yilaime pays an Operations Fee to the Company for exclusive rights. Mr. Perkins is the Chief
Executive Officer of the Company and is the majority shareholder and controlling person of Yilaime.
The Company also leased
office space from Yilaime NC for $3,416/month.
Pursuant to ASC 850-10-50-6,
the Company makes the following transaction disclosures for twelve months ending December 31, 2016:
Consolidated Operating
Statement Related Party Transactions (for twelve months ending December 31, 2016 and December 31, 2015)
|
(a)
|
$700,000 and $200,000 in revenues for Yilaime's exclusive agreement with the Company;
|
|
(b)
|
$350,000 and 0 in Trade Center Service Agreement Revenue;
|
|
(c)
|
$420,099 and 126,197 in expenses under costs of revenues paid to Yilaime for services pursuant to the Service Agreement;
|
|
(d)
|
$33,118 and $15,300 for general and administrative expenses for rent expenses the Company paid to Yilaime towards its lease agreement; $15,000 and $0 ATI Modular Technology Corp paid rent expenses to Yilaime; and $7,500 and $0 ATI Nationwide Holding Corp paid rent expenses to Yilaime
|
|
(e)
|
$110,939 and $180,961 for Commission and Fees paid to Perkins Hus Export Corporation pursuant to its qualification as an Interest Charge - Domestic International Sales Corporation ("IC-DISC");
|
|
(f)
|
$48,000 and 0 for general and administrative operating expenses recorded as Trade Center Service Agreement Expenses;
|
|
(g)
|
$282,829 and $38,123 for general and administrative expenses for commissions and fees.
|
|
(h)
|
$3,859 other income of debt forgiveness from Joseph Arcaro (ATI Modular’s prior CEO) to ATI Modular.
|
|
(i)
|
$198,000 and $0 for operational expense for Anhui Ao De Xin Modular Construction Technology Co., Ltd.
|
Balance Sheet Related
Party Transactions (on December 31, 2016 and 2015)
(a) $405,817 and
$35,779 net account receivables Yilaime owes to the Company;
(b) $42,839 and
$0 due to Yilaime;
(c) $282,149 and
$0 Trade Center receivables owed to the Company;
(d) Other receivables
include $69,120 owed by Yilaime; $64,834 owed by Perkins Hus Export Corporation and $14,677 purchase mining equipment and advances
for Yilaime Nairobi Ltd;
Management’s Discussion and
Analysis of Financial Condition and Results of Operations
As a result of the Contribution Agreement,
AmericaTowne acquired all rights, title and interest in and to AmericaTowne and AmericaStreet images, signatures, business plans,
studies, analyses, likenesses and goodwill appurtenant thereto. AmericaTowne acquired certain rights of publicity in the trademark
and registration of AmericaTowne, and the name, image, likeness, signature and other elements of AmericaTowne persona and identity.
AmericaTowne acquired all rights, title and interest in any derivative or joint development programs using the intellectual property
contributed under the Contribution Agreement, plus all historical contacts, business relationships, business expectancies, references
and any other actual or perceived business interests in China. Using these assets, AmericaTowne procured those agreements set forth
above (i.e. the Exporter Services Agreement and the Licensing, Lease and Use Agreement).
Results of Operations for the Six
Months Ended June 30, 2017 and 2016
The following table sets forth the summary
income statement for the six month period ended June 30, 2017 and 2016:
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
Revenue
|
|
$
|
552,512
|
|
|
$
|
1,276,270
|
|
|
Cost of Revenues-Related Parties
|
|
$
|
77,578
|
|
|
$
|
459,904
|
|
|
Operating Expense
|
|
$
|
757,093
|
|
|
$
|
624,795
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(289,077)
|
|
|
$
|
161,540
|
|
|
Revenues
During the first quarter of 2017, AmericaTowne
had revenues of $552,512, of which $490,242 were related party sales which included $360,000 in Trade Center agreements. Additionally,
AmericaTowne had sales of $60,000 in Export Service Agreements.
Operating Expenses
Our expenses for the six months ended
June 30, 2017 and 2016 are outlined in the table below:
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
General and Administrative
|
|
$
|
601,072
|
|
|
$
|
508,599
|
|
|
Professional Fees
|
|
$
|
156,021
|
|
|
$
|
116,196
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
$
|
757,093
|
|
|
$
|
624,795
|
|
|
AmericaTowne’s operating expenses
are largely attributable to commissions and professional fees related to our reporting requirements as a public company and implementation
of our business plan. Compared to the same period in 2016, the increase of operating expenses in 2017 is due to higher commissions.
Net Loss
As a result of our operations, AmericaTowne
reported net loss of $289,077 for the first two quarter of 2017.
Liquidity and Capital Resources
Working Capital
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Current Assets
|
|
$
|
3,005,052
|
|
|
$
|
2,531,909
|
|
|
Current Liabilities
|
|
$
|
1,143,240
|
|
|
$
|
649,269
|
|
|
|
|
|
|
|
|
|
|
|
|
Working Capital
|
|
$
|
1,861,812
|
|
|
$
|
1,882,640
|
|
|
Cash Flow
|
|
Six Months Ended
|
|
|
June 30, 2017
|
|
June 30, 2016
|
Net Cash Used in Operating Activities
|
|
$
|
6,274
|
|
|
$
|
16,016
|
|
|
Net Cash Used in Investing Activities
|
|
$
|
4,838
|
|
|
$
|
180,921
|
|
|
Nat Cash Provided by Financing Activities
|
|
$
|
22,500
|
|
|
$
|
225,567
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash and Cash Equivalents
|
|
$
|
11,388
|
|
|
$
|
28,630
|
|
|
Cash Used in Operating Activities
Lower net cash used in operating activities
for the six months ended June 30, 2017 is due to net loss and increase in deferred revenue.
Cash Used in Investing Activities
AmericaTowne spent $4,838 and $5,921
on fixed assets for six months ended June 30, 2017 and 2016, respectively. In addition, AmericaTowne spent $175,000 in acquisition
of subsidiaries for the six months ended June 30, 2016.
Cash Provided by Financing Activities
AmericaTowne received proceeds of $22,500
and $225,567 from issuing common stock for the six months ended June 30, 2017 and 2016, respectively.
Off-Balance Sheet Arrangements
AmericaTowne has not entered into any
off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Revenue Recognition
AmericaTowne recognizes revenue
at the date of delivery to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is
completed, no other significant obligations of AmericaTowne exist and collectability is reasonably assured.
AmericaTowne’s Revenue Recognition policy is provided in detail at Note 2 of the Financial Statements.
Income Taxes
AmericaTowne accounts for income taxes
in accordance with ASC Topic 740, "Income Taxes." ASC 740 requires a company to use the asset and liability method of
accounting for income taxes, whereby deferred tax assets are recognized for deductible temporary differences, and deferred tax
liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts
of assets and liabilities and their tax bases. 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. Deferred tax
assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Under ASC 740, a tax position is recognized
as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with
a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50%
likely of being realized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit
is recorded. The adoption had no effect on AmericaTowne’s consolidated financial statements.
Results of Operations through December
31, 2016
AmericaTowne’s operating results
are summarized as follows:
|
For the Year Ended December 31, 2016
|
For the Year Ended
December 31, 2015
|
Revenues
|
$2,259,540
|
$1,259,541
|
Cost of Revenues
|
$420,099
|
$126,197
|
Gross Profit
|
$1,839,441
|
$1,133,344
|
Operating Expenses
|
$1,703,123
|
$995,339
|
Provision for income taxes
|
$22,967
|
$26,950
|
Net Income
|
$115,792
|
$107,658
|
Revenues
During fiscal year 2016, AmericaTowne
had sales of $2,259,540, compared to 2015 sales of $1,259,541. AmericaTowne’s sales consisted of $2,059,540 in primarily
Export Service Agreements, and $200,000 in Services to related parties for Operation fees. The Cost of Revenues to related parties
were $420,099. Compared to 2015, AmericaTowne’s revenues increased $999,999 or 79%. The increase is due to implementing our
business plan focusing on increasing exporters in our program and inclusion of revenue from a new subsidiary.
Pursuant to AmericaTowne’s Service
Agreement with Yilaime, Yilaime paid AmericaTowne $200,000 in fiscal year 2016 for an "Operations Fee". In 2015, the
Company had paid an Operations Fee of $200,000. The Operations Fee stems from the agreement between Yilaime and the Company whereby
Yilaime acts as the Company’s exclusive representative. The Operations Fee is not related to costs of revenues.
The related costs of revenues of $420,099
were costs associated with the Service Provider Agreement with Yilaime. The cost of revenues increased by $293,902 or 233%. The
increase in the Operations Fee and costs of revenue were due to a full year worth of operations implementing our business plan.
We can make no assurances that we will
find commercial success in any of our revenue producing contracts. We are a new company and thus have very limited experience in
sales expectations and forecasting. We also have not fully discovered any seasonality to our business as we began operations in
the first quarter of 2016.
Operating Expenses
Our expenses for the period through
December 31, 2015 are outlined in the table below:
|
December 31, 2016
|
December 31, 2015
|
General and administrative
|
$1,386,079
|
$889,202
|
Professional fees
|
$317,044
|
$106,137
|
Total operating expenses
|
$1,703,123
|
$995,339
|
AmericaTowne’s operating expenses
are largely attributable to office, rent and professional fees related to its reporting requirements as a public company and preparing
our Registration Statement on Form S-1, implementing its business plan, and inclusion expenses from new subsidiaries. Compared
to 2015, its operating expenses increased $707,784 or 71%.
Net Income
As a result of AmericaTowne’s
operations, for 2016, AmericaTowne reported net income after provision for income tax of $115,792. Compared to 2015, AmericaTowne’s
net income increased $8,134 or 8%. The increase is due to inclusion of net income from a new subsidiary.
Liquidity and Capital Resources
Working Capital
|
December 31, 2016
|
December 31, 2015
|
Current Assets
|
$2,420,971
|
$1,503,180
|
Current Liabilities
|
$351,399
|
$171,697
|
Working Capital
|
$2,069,572
|
$1,331,483
|
AmericaTowne has working capital of
$2,069,572 on December 31, 2016. Compared to December 31, 2015, its working capital increased $738,089 or 55%. The increase is
due to effectively implementing our marketing, growth and equity sales plans.
Cash Flow
|
December 31, 2016
|
December 31, 2015
|
Net cash provided by (used in) operating activities
|
$311,225
|
($79,968)
|
Cash used in investing activities
|
$360,891
|
$20,346
|
Cash provided by financing activities
|
$381,019
|
$725,574
|
Increase (Decrease) in cash
|
$331,352
|
$625,260
|
Cash Provided by Operating Activities
Compared to 2015, the increase in cash
used in operating activities in 2016 is mainly due to increase in cash related net income and increase in accounts payable.
Cash Used in Investing Activities
AmericaTowne spent $10,891 on fixed
assets and $350,000 on acquisition of subsidiaries for 2016.
Cash Provided by Financing Activities
Compared to 2015, AmericaTowne’s
cash provided by financing activities decreased $344,555. The decrease is due to fewer proceeds from issuance of common stock in
2016.
As of December 31, 2016, the Company
had sufficient amount of cash to operate its business at the current level for the next twelve months, but insufficient cash to
achieve our business goals and initiatives set forth above. To address the cash situation, the Company continues to manage its
cash accounts and receivables closely.
To date, AmericaTowne has been able
to meet all of its account payable obligations within a five to ten day window. If required, AmericaTowne can extend this window
to improve our cash flow position. Additionally, AmericaTowne has a plan to increase sales. There is no assurance that AmericaTowne
will be able to maintain this level of operations.
The success of AmericaTowne’s
business plan beyond the next twelve months is contingent upon us growing its business, keeping costs down, increasing revenue
and obtaining additional equity and/or debt financing. AmericaTowne intends to fund operations through its pro-active efforts to
monitor receivables, and debt and/or equity financing arrangements, which may be insufficient to fund its capital expenditures,
working capital, or other cash requirements. AmericaTowne does not have any formal commitments or arrangements for the sales of
stock or the advancement or loan of funds at this time. There is no assurance that such additional financing will be available
to AmericaTowne on acceptable terms, or at all or that AmericaTowne’s receivable plan will be effective in the future.
Plan of Operation and Cash Requirements
AmericaTowne anticipates that its expenses
over the next twelve months will be approximately $3,000,000 as described in the table below. These estimates may change significantly
depending on the nature of AmericaTowne’s business activities and AmericaTowne’s ability to raise capital from its
shareholders or other sources.
|
|
Estimated
|
|
Potential
|
Expenses
|
Description
|
Completion Date
|
($)
|
Trade Center Operations
|
12 months
|
550,000
|
Salaries
|
12 months
|
500,000
|
Utility expenses
|
12 months
|
50,000
|
Investor relations costs
|
12 months
|
100,000
|
Marketing expenses
|
12 months
|
350,000
|
Professional fees
|
12 months
|
150,000
|
Other administrative expenses
|
12 months
|
1,200,000
|
Total
|
|
3,000,000
|
Off-Balance Sheet Arrangements
AmericaTowne has not entered into any
off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on its financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Income Taxes
AmericaTowne accounts for income taxes
in accordance with ASC Topic 740, “Income Taxes.” ASC 740 requires a company to use the asset and liability method
of accounting for income taxes, whereby deferred tax assets are recognized for deductible temporary differences, and deferred tax
liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts
of assets and liabilities and their tax bases. 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. Deferred tax
assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Under ASC 740, a tax position is recognized
as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with
a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50%
likely of being realized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit
is recorded. The adoption had no effect on AmericaTowne’s consolidated financial statements.
Changes in and Disagreements with
Accountants on Accounting and Financial Disclosure.
There are not and have not been any
changes in or disagreements between the Company and its accountants on any matter of accounting principles, practices or financial
statement disclosure
Quantitative and Qualitative Disclosures
About Market Risk.
As a smaller reporting company, as defined
in 17 CFR § 229.10(f)(1), we are not required to provide the information requested by this Item
THIS IS NOT A NOTICE OF A MEETING
OF STOCKHOLDERS AND NO STOCKHOLDERS’ MEETING WILL BE HELD TO CONSIDER ANY MATTER DESCRIBED HEREIN.
THIS INFORMATION STATEMENT IS BEING
FURNISHED TO YOU SOLELY FOR THE PURPOSE OF INFORMING YOU OF THE MATTERS DESCRIBED HEREIN.
STOCKHOLDERS’ RIGHTS
The elimination of the need for a special
meeting of the stockholders to approve the Actions described in this Information Sheet is authorized by Section 78.320 of the Nevada
Revised Statutes (“NRS”). Section 78.320 provides that, unless otherwise provided in a company’s articles of
incorporation, action taken at an annual or special meeting may be taken without a meeting, without prior notice, and without a
vote, if consents are signed by shareholders that constitute a majority of the votes of issued and outstanding common stock in
the company.
THE NAME CHANGE
Overview
Pursuant to Article
II, Section 8 of the Bylaws of the Company, the Company’s majority shareholder AmericaTowne approved the recommendation of
the Board of Directors to change the Company’s name from ATI Modular Technology Corp. to AmericaTowne Holdings, Inc. The
name changes was recommended as it relates to the Plan of Merger, which is described below. It is the intent of the Company, once
the Plan of Merger below is implemented, to continue forward under the name AmericaTowne Holdings, Inc. The Company’s name
change will be effective twenty (20) days after this Information Sheet is mailed to shareholders. As of the date of this filing,
the Company has 126,740,708 shares of Common Stock issued and outstanding to 181 active shareholders. Approval for the name change
is memorialized in the Consent of Shareholders in Lieu of Meeting dated June 23, 2017 and the Board of Directors’ Resolution
dated the same day. Both are attached hereto.
The Board of Directors
originally recommended the Company’s name be changed to “ATI Holdings, Inc.” However, the name “ATI Holdings,
Inc.” was already registered in the State of Nevada. The original recommendation by the Board of Directors is memorialized
in the Board of Directors Resolution dated June 23, 2017, with the shareholders consenting to said action occurring on the same
day. The Board of Directors Resolution dated June 23, 2017 and the Consent of Shareholders in Lieu of Meeting dated June 23, 2017
are attached hereto, as they remain effective and outline the remaining actions approved by Shareholders described herein.
Reasons for the Name Change
Changing the Company’s
name was recommended for purposes of facilitating the Plan of Merger, discussed below. In order to meet the conditions precedent
to effectuating the Plan of Merger, the Company had to execute the Certificate of Amendment to its Articles of Incorporation to
change the name of the Company to AmericaTowne Holdings, Inc. The Plan of Merger is attached to this Information Statement. It
is a legal document and shareholders are urged to read the document in its entirety.
The purpose of the
Name Change is to provide the Company with a new, more accurate name once the Company merges with AmericaTowne. The Company will
no longer be focused solely on modular technology. Rather, being the “Surviving Entity” in the Plan of Merger, the
Company will assume the various business enterprises in which AmericaTowne is presently involved and plans on expanding into new
markets as well. Changing the Company’s name to AmericaTowne Holdings, Inc., allows for the Company to accurately reflect
the Company’s new business plan and the combination of two, previously related entities.
Effect of the Amendments
Simply put, the
Company’s name will be changed from ATI Modular Technology Corp. to AmericaTowne Holdings, Inc. The Company believes the
name “AmericaTowne Holdings, Inc.” will project to customers, investors, and target markets that the Company has expanded
its market to include both modular technology and the business endeavors of AmericaTowne. The term “Holdings” also
suggests that the Company now oversees a variety of different activities, which more accurately reflects the new business plan
of the Company.
THE STOCK SPLIT
Overview
AmericaTowne approved
the recommendation of the Board of Directors to effectuate a fifty-to-one (50-to-1) reverse stock split, meaning that every fifty
(50) Common Stock shares issued and outstanding, which are held by stockholders will be combined, reconfigured, and reissued as
a single share of Common Stock at par value of $0.0001 without any affirmative action on behalf of the stockholders. Any fractional
shares will be rounded up to the nearest whole share. These actions are outlined in the aforementioned Consent of Shareholders
in Lieu of Meeting dated June 23, 2017 and the Board of Directors’ Resolution dated the same day.
Reason for the Stock Split
AmericaTowne believes
that the Stock Split will increase shareholder value and allow for a more competitive market once the Plan of Merger, discussed
below, is effectuated. By reducing the number of issued and outstanding Common Stock shares of the Company, AmericaTowne hopes
to drastically increase the value of each individual share.
Effect of the Stock Split
The Stock Split
will result in a significant decrease in the number of issued and outstanding Common Stock shares. Those shareholders with fewer
than fifty shares will receive one (1) share as a result of the Stock Split, and any individual with a fractional share remaining
will have that fraction rounded up. By way of example, if a shareholder holds seventy-five (75) shares of Common Stock prior to
the Stock Split, after the Certificate of Change is filed, the shareholder will hold a total of two (2) shares.
The Stock Split
may increase the value of each shareholder’s shares. The Company hopes that the Stock Split will increase trading interest
in the Company’s stock as a result of the higher valuation, though the higher prices and smaller market may have the reverse
effect.
THE PLAN OF MERGER
Overview
The Agreement and
Plan of Merger executed in June 29, 2017 and First Amendment to the Agreement and Plan of Merger dated July 14, 2017 (collectively,
“Plan of Merger”) is an agreement entered into between the Company and AmericaTowne, the Company’s majority shareholder.
The Company is a Nevada corporation and a publicly reporting company with the Securities and Exchange Commission. It is publicly
traded on the Over-the-Counter Marketplace, which is governed by the Financial Industry Regulatory Authority, under the trading
symbol “ATMO.”
The Plan of Merger
outlines the merger between the Company and AmericaTowne. AmericaTowne is defined as the “Merging Entity” while the
Company is defined as the “Surviving Entity.” Pursuant to the merger, AmericaTowne will merge into the Company to increase
operational efficiency and to increase shareholder value. Additionally, shareholders of AmericaTowne will have their shares exchanged
on a pro rata basis with the Company’s shares. The Company, being traded over-the-counter, provides former shareholders of
AmericaTowne with a resource to sell or transfer their shares.
There are several
conditions that must be met prior to closing the Plan of Merger. These include (1) changing the Company’s name from ATI
Modular Technology Corp., to AmericaTowne Holdings, Inc., (2) the completion of the Company’s 50-to-1 reverse stock split,
as described herein, and (3) AmericaTowne’s completion of its 1-to-4 stock split. After these conditions are met, the Company
will issue to AmericaTowne shares of the Company’s restricted common stock equal to the total amount of AmericaTowne common
stock shares issued and outstanding. The Company’s issuance will then be used by AmericaTowne to effectuate a 1-for-1 exchange
with all AmericaTowne shareholders. Thus, after the Plan of Merger closes, each AmericaTowne shareholder will hold shares of the
Company’s common stock equal to the shareholder’s prior AmericaTowne holdings.
By way of example,
an AmericaTowne shareholder that held 100 shares of AmericaTowne common stock prior to the Plan of Merger will have 400 shares
of AmericaTowne common stock after the conditions precedent to the Plan of Merger are met. Thereafter, the Plan of Merger will
close, resulting in the AmericaTowne shareholder receiving 400 shares of the Company’s restricted common stock in exchange
for his 400 shares of AmericaTowne common stock.
The Surviving Entity
will be named AmericaTowne Holdings, Inc., and will assume the contracts and liabilities of the Company and AmericaTowne. The Surviving
Entity will, if necessary, develop separate committees to address commitments or business of AmericaTowne and the Company. It is
estimated that this Plan of Merger will be deemed effective 20 days after this Information Statement is distributed to shareholders
of the Company.
Reasons for the Plan of Merger
AmericaTowne has
an interest in registering its shares with a national market, such as the OTC Markets Group. In researching the most cost-effective
ways to move forward with registration, it became apparent that merging into ATI Modular, the Company’s subsidiary, which
is already trading over-the-counter, would provide two benefits to the Company’s shareholders.
First, by
merging operations, the Company and AmericaTowne will benefit from a decrease in operational costs. Presently, both entities
have reporting obligations under the Securities Exchange Act, resulting in duplicative reporting. By merging the entities,
the Company and AmericaTowne eliminate the duplicative work, resulting in decreased administrative and professional costs.
Though not guaranteed, the Plan of Merger would ideally allow for the Surviving Entity to be more profitable, have less
overhead, increasing shareholder value.
Second, the Plan
of Merger allows for AmericaTowne’s issued and outstanding shares to be exchanged with the shares of ATI Modular and traded
on OTCPink under the symbol “ATMO.” This allows for AmericaTowne investors to have greater liquidity and allows shareholders
to enter a marketplace where they more easily transfer their shares, subject to all applicable federal and state regulations.
Effect of the Plan of Merger
The Plan of Merger
will result in AmericaTowne merging into the Company. The Company will amend its Articles of Incorporation to change its name to
AmericaTowne Holdings, Inc., as detailed above. Additionally, the Company will absorb AmericaTowne’s shareholders, allowing
for a larger shareholder base. The Surviving Entity will assume the obligations and assets of AmericaTowne. Shareholders of AmericaTowne
will have their shares exchanged on a pro rata basis. Thus, once the Plan of Merger is complete, the remaining entity—AmericaTowne
Holdings, Inc.—will be trading on the OTCPink using the symbol “ATMO.”
This Plan of Merger
is entered into in accordance with the Nevada Revised Statutes.
DISSENTERS’ RIGHT OF APPRAISAL
With respect to
the Actions described herein, Stockholders have no right under the NRS, the Company’s Articles, or the Company’s Bylaws
to exercise dissenters’ rights of appraisal.