Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations.
|
The
following discussion of the results of our operations and financial condition should be read in conjunction with our financial
statements and the related notes, which appear elsewhere in this report. The following discussion includes forward-looking statements.
For a discussion of important factors that could cause actual results to differ from our forward-looking statements, see the sections
entitled “Risk Factors” and “Cautionary Note Regarding Forward Looking Statements” above.
In some cases, you can identify forward-looking
statements by terms such as “anticipates,” “believes,” “could,” “estimates,” “expects,”
“intends,” “may,” “plans,” “potential,” “predicts,” “projects,”
“should,” “would” and similar expressions intended to identify forward-looking statements. Forward-looking
statements reflect our current views with respect to future events and are based on assumptions and subject to risks and uncertainties.
Given these uncertainties, undue reliance should not be placed on these forward-looking statements.
Also,
forward-looking statements represent our estimates and assumptions only as of the date of this report. This Annual Report should
be read in its entirety and with the understanding that our actual future results may be materially different from what we expect.
Except
as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual
results could differ materially from those anticipated in any forward-looking statements, even if new information becomes available
in the future.
Overview
We are engaged in the sale of graphene, graphene
oxide and graphite bipolar plates products in the PRC. We also operate a business-to-business and business-to-consumers Internet
portal (www.roycarbon.com) for graphite related products. Vendors can sell raw materials, industrial commodities and consumer (household)
commodities to both business and consumers through the website by paying a fee for each transaction conducted through the website.
As
of and for the year ended December 31, 2016, the Company has incurred operating losses. The ability of the Company to continue
as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable.
If the Company is unable to obtain adequate capital, it could be forced to cease operations. In order to continue as a going concern,
the Company will need, among other things, additional capital resources. Management’s plans to obtain such resources
for the Company include (1) obtaining capital from the sale of its equity securities, (2) sales of its products, and (3) short-term
or long-term borrowings from banks, stockholders or other party(ies) when needed. However, management cannot provide any assurance
that the Company will be successful in accomplishing any of its plans. The Company plans to look for opportunities to merge with
or acquire other graphite companies.
PRC
regulations grant broad powers to the government to adjust the price of raw materials and manufactured products. Although
the government has not imposed price controls on our raw materials or our products, it is possible that price controls may be
implemented in the future, thereby affecting our results of operations and financial condition.
Results
of Operations
The
following table sets forth the results of our operations for the periods indicated in U.S. dollars and as a percentage of net
sales:
|
|
Years ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
809,909
|
|
|
|
100.00
|
%
|
|
$
|
323,369
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
|
|
648,152
|
|
|
|
80.03
|
%
|
|
|
244,993
|
|
|
|
75.76
|
%
|
Gross Profit
|
|
|
161,757
|
|
|
|
19.97
|
%
|
|
|
78,376
|
|
|
|
24.24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
29,335
|
|
|
|
3.62
|
%
|
|
|
26,794
|
|
|
|
8.29
|
%
|
General and administrative
|
|
|
418,050
|
|
|
|
51.62
|
%
|
|
|
958,895
|
|
|
|
296.53
|
%
|
Bad debt expense - related party
|
|
|
-
|
|
|
|
-
|
%
|
|
|
1,543,734
|
|
|
|
477.39
|
%
|
Total operating expenses
|
|
|
447,385
|
|
|
|
55.24
|
%
|
|
|
2,529,423
|
|
|
|
782.21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before other income (expense) and income taxes
|
|
|
(285,628
|
)
|
|
|
-35.27
|
%
|
|
|
(2,451,047
|
)
|
|
|
-757.97
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(2,686
|
)
|
|
|
-0.33
|
%
|
|
|
(2,117
|
)
|
|
|
-0.65
|
%
|
Interest income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other income (expense), net
|
|
|
80,452
|
|
|
|
9.93
|
%
|
|
|
82,699
|
|
|
|
25.57
|
%
|
Total other expense (income), net
|
|
|
77,767
|
|
|
|
9.60
|
%
|
|
|
80,582
|
|
|
|
24.92
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
|
(207,862
|
)
|
|
|
-25.66
|
%
|
|
|
(2,370,465
|
)
|
|
|
-733.05
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(207,862
|
)
|
|
|
-25.66
|
%
|
|
|
(2,370,465
|
)
|
|
|
-733.05
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock Dividends
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Available To Common Shareholders
|
|
|
(207,862
|
)
|
|
|
-25.66
|
%
|
|
|
(2,370,465
|
)
|
|
|
-733.05
|
%
|
Fiscal
Years Ended December 31, 2016 and 2015
Sales.
During
the year ended December 31, 2016, we had sales of $809,909, compared to sales of $323,369 for the year ended December 31, 2015,
an increase of $486,540, or approximately 150.46%. Significant sales increase was mainly attributable to the increase in demand
for products among consumers in the market.
Cost
of goods sold.
Our
cost of goods sold consists of the purchase cost. During the year ended December 31, 2016, our cost of goods sold was
$648,152, compared to $244,993 for the cost of goods sold for the year ended December 31, 2015, an increase of $403,159 or approximately
164.56%. The increase in the cost of sales was primarily attributable to the significant increase in sales volume.
Gross
profit.
Our
gross profit increased from $78,376 for the year ended December 31, 2015 to $161,757 for the year ended December 31, 2016. The
increase of the gross profit is mainly attributed to the increase in sales.
Gross
profit Margin.
Our gross profit margin decreased from 24.2%
for the year ended December 31, 2015 to 19.97% for the year ended December 31, 2016 because the Company are selling lower margin
products during the year ended December 31, 2016 compared to the same period 2015.
Operating
expenses.
Operating
expenses totaled $447,385 for the year ended December 31, 2016, compared to $2,529,423 for the year ended December 31, 2015, a
decrease of $2,082,038, or approximately 82.31%. The decrease is mainly because the Company recorded bad debt expenses - related
party of $0 and $1,543,734 for the year ended December 31, 2016 and 2015, respectively.
On June 10, 2014, the Company entered into
an asset purchase agreement (the “Agreement”) by and among the Company and its wholly-owned subsidiary, Yongle (together
with the Company, the “Sellers”), and Dengyong Jin and Benhua Du (collectively “Purchasers”). Pursuant
to the Agreement, the Purchasers will, following the satisfaction or waiver of applicable conditions to closing, purchase all
of the rights and obligations of Yongle under the Contractual Arrangements. The Purchasers collectively hold 100% of
the outstanding equity interests of Xingyong. The purchase price under the Agreement is $1,543,734 (RMB 10 million), including
$575,813 (RMB 3.73 million) in cash and the cancellation of the registrant’s repayment obligations of $967,921 (RMB
6.27 million) previously advanced by Dengyong Jin to the Company. The disposal of Xingyong became effective on June 30, 2014
after approved by a special meeting of shareholders. $1,543,734 is receivable from Mr. Jin for disposal of Xingyong. As of December
31, 2015, $1,543,734 has been recorded as bad debt expenses.
Selling,
general and administrative expenses.
Selling
expenses increased from $26,794 for the year ended December 31, 2015 to $29,335 for the year ended December 31, 2016, an increase
of $2,541, or 9.48%. The increase is mainly attributed to increased shipping and handling costs because increased sales.
Our general and administrative expenses consist
of salaries, office expenses, utilities, business travel, amortization expenses, public company expenses (including legal expenses
and accounting expenses) and stock compensation. General and administrative expenses were $418,050 for the year ended December
31, 2016, compared to $958,895 for the year ended December 31, 2015, a decrease of $540,845 or 56.40%. The decrease
of general and administrative expenses is mainly due to the write off of goodwill $494,540 in expense in 2015.
Bad
debt expenses decreased from $1,543,734 for the year ended December 31, 2015 to $0 for the year ended December 31, 2016, a decrease
of $1,543,734, or 100.00%. This is primarily attributable to the uncollectible debt incurred in connection with the sale of Xingyong.
Loss
from operations.
As
a result of the factors described above, operating loss was $285,628 for the year ended December 31, 2016, compared to operating
loss of $2,451,047 for the year ended December 31, 2015, a decrease of approximately $2,165,419, or 88.35%.
Other
income and expenses.
Our
interest expense was $2,686 for the year ended December 31, 2016, compared to $2,117 for the year ended December 31, 2015.
Rental income of $80,452 and $82,699 were recorded
as other income for the years ended December 31, 2016 and 2015, respectively.
Income
tax.
During
the years ended December 31, 2016 and 2015, we did not incur any income tax due for these periods.
Net
loss.
As
a result of the factors described above, our net loss for the year ended December 31, 2016 was $207,862, compared to net loss
of $2,370,465 for the year ended December 31, 2015, a decrease of $2,162,603, or 91.23%.
Foreign
currency translation.
Our
consolidated financial statements are expressed in U.S. dollars but the functional currency of our operating subsidiary is RMB.
Results of operations and cash flows are translated at average exchange rates during the period, assets and liabilities are translated
at the unified exchange rate at the end of the period and equity is translated at historical exchange rates. Translation adjustments
resulting from the process of translating the financial statements denominated in RMB into U.S. dollars are included in determining
comprehensive income. Our foreign currency translation gain for the year ended December 31, 2016 was $12,791, compared a translation
loss of $60,107 for the year ended December 31, 2015, an increase of $72,899.
Net
loss available to common stockholders.
Net
loss available to our common stockholders was $207,862, or $(0.01) per share (basic and diluted), for the years ended December
31, 2016, compared to net loss of $2,370,465, or net loss of $(0.07) per share (basic and diluted), for the years ended December
31, 2015.
Liquidity
and Capital Resources
All
of our business operations are carried out by Royal Shanghai, and all of the cash generated by our operations has been held by
that entity. In order to transfer such cash to our parent entity, China Carbon Graphite Group, Inc., which is a Nevada corporation,
we would need to rely on dividends, loans or advances made by our PRC subsidiaries. Such transfers may be subject to certain regulations
or risks. To date, our parent entity has paid its expenses by raising capital through private placement transactions. In the future,
in the event that our parent entity is unable to raise needed funds from private investors, Royal Shanghai would have to transfer
funds to our parent entity through our wholly-owned subsidiaries, Royal Hongkong and BVI. Co,
PRC
regulations relating to statutory reserves and currency conversion would impact our ability to transfer cash within our corporate
structure. The Company Law of the PRC applicable to Chinese companies provides that net after tax income should be allocated by
the following rules:
|
1.
|
10%
of after tax income to be allocated to a statutory surplus reserve until the reserve amounts to 50% of the company’s
registered capital.
|
|
2.
|
If
the accumulate balance of statutory surplus reserve is not enough to make up the Company’s cumulative prior years’
losses, the current year’s after tax income should be first used to make up the losses before the statutory surplus
reverse is drawn.
|
|
|
|
|
3.
|
Allocation
can be made to the discretionary surplus reserve, if such a reserve is approved at the meeting of the equity owners.
|
Therefore,
the Company is required to maintain a statutory reserve in China that limits any equity distributions to its shareholders. The
maximum amount of the shareholders has not been reached. The company has never distributed earnings to shareholders and has consistently
stated in the Company’s filings it has no intentions to do so.
The
RMB cannot be freely exchanged into the Dollars. The State Administration of Foreign Exchange (“SAFE”) administers
foreign exchange dealings and requires that they be conducted though designated financial institutions. Foreign Investment Enterprises,
such as Royal Shanghai, may purchase foreign currency from designated financial institutions in connection with current account
transactions, including profit repatriation.
These
factors will limit the amount of funds that we can transfer from Royal Shanghai to our parent entity and may delay any such transfer.
In addition, upon repatriation of earnings of Royal Shanghai to the United States, those earnings may become subject to United
States federal and state income taxes. We have not accrued any U.S. federal or state tax liability on the undistributed earnings
of our foreign subsidiary because those funds are intended to be indefinitely reinvested in our international operations. Accordingly,
taxes imposed upon repatriation of those earnings to the U.S. would reduce the net worth of the Company.
Our
primary capital needs have been to fund our working capital requirements. Our primary sources of financing will be cash generated
from loans from banks, equity investment from investors, and borrowings from unrelated parties.
The
Company’s consolidated financial statements are prepared using generally accepted accounting principles in the United States
of America applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities in
the normal course of business. As of and for the period ended December 31, 2016, the Company has incurred operating losses and
working capital deficit from operating activities. The Company’s sales revenue is not sufficient to cover the company’s
expenses for the year ended December 31, 2016.
The
ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating
losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.
At this point, there can be no assurance that the Company is able to obtain such funding.
Our
long-term goal is to develop our Royal Shanghai business. During the interim, we expect that anticipated cash flows from
future operations, loans and equity investment from unrelated or related parties, provided that:
|
●
|
we
generate sufficient business so that we are able to generate substantial profits, which cannot be assured;
|
|
|
|
|
●
|
we
are able to generate savings by improving the efficiency of our operations.
|
We
may require additional equity, debt or bank funding to finance acquisitions or to allow us to develop our Royal Shanghai business,
which is one of our primary growth strategies. We can provide no assurances that we will be able to enter into any
additional financing agreements on terms favorable to us, if at all, especially considering the current global instability of
the capital markets.
At
December 31, 2016, cash and cash equivalents were $50,300, compared to $35,523 at December 31, 2015, an increase of $14,777. Our
working capital deficit decreased by $155,231 to a deficit of $1,687,659 at December 31, 2016 from $1,842,890 at December
31, 2015.
Accounts
receivable, net of allowance, were $50,156 and $25,718 for the fiscal year ended December 31, 2016 and 2015, respectively.
The increase was mainly due to increased sales during the year ended December 31, 2016. Accounts receivable are recorded at the
invoiced amount and do not bear interest. Our management reviews the adequacy of our allowance for doubtful accounts on an ongoing
basis, using historical collection trends and the aging of receivables. Management also periodically evaluates individual customer’s
financial condition, credit history, and the current economic conditions to make adjustments in the allowance when it is considered
necessary.
As
of December 31, 2016, inventories were $24,175, compared to $2,386 at December 31, 2015, an increase of $21,789, or 913.2%. As
of December 31, 2016 and December 31, 2015, the Company has not made provision for inventory in regards to slow moving or obsolete
items.
As
of December 31, 2016, prepaid expenses were $0, compared to $211 at December 31, 2015, a decrease of $211, or 100%. The decrease
in prepaid expenses is attributed to amortization of prepaid services.
Advances to suppliers increased from $0 at December
31, 2015 to $158,010 at December 31, 2016, an increase of $158,010. The increase of advances to suppliers is mainly because the
Company made more advanced payments to suppliers during the year ended December 31, 2016. No allowance for doubtful accounts
for the balance of advances to suppliers was reserved as of December 31, 2016 and December 31, 2015, respectively.
Fiscal
Year ended December 31, 2016 Compared to Fiscal Year ended December 31, 2015
The
following table sets forth information about our net cash flow for the years indicated:
|
|
For Years Ended
December 31
|
|
|
|
2016
|
|
|
2015
|
|
Net cash flows provided by (used in) operating activities
|
|
$
|
(301,396
|
)
|
|
$
|
82,776
|
|
Net cash flows used in investing activities
|
|
$
|
(1,152
|
)
|
|
$
|
(1,625
|
)
|
Net cash flows provided by (used in) financing activities
|
|
$
|
320,122
|
|
|
$
|
(75,127
|
)
|
Net cash flow used in operating activities was $301,396
for the year ended December 31, 2016, compared to $82,776 provided by operating activities for the year ended December 31, 2015,
a decrease of $384,172. The decrease in net cash flow in operating activities was mainly due to decrease of $2,162,603 in net loss,
offset by increase of $195,922 in advance to suppliers, decrease of $1,543,734 in bad debt expense for related parties receivable
and decrease of $494,540 in impairment of goodwill.
Net
cash flow used in investing activities was $1,152 for the year ended December 31, 2016, compared to $1,625 for the year ended
December 31, 2015, a decrease of $473, or 29%. The decrease is mainly due to there were less acquisition of plant and equipment
in the year ended December 31, 2016.
Net cash flow provided by financing activities was
$320,122 for the year ended December 31, 2016, compared to $75,127 used in financing activities for the year ended December 31,
2015, an increase of $395,249. The increase in net cash flow provided by financing activities was mainly due to proceeds from
share issuance in the year ended December 31, 2016.
Concentration
of Business and Credit Risk
Most
of the Company’s bank accounts are in banks located in the PRC and are not covered by any type of protection similar to
that provided by the Federal Deposit Insurance Corporation (“FDIC”) on funds held in U.S. banks. The Company’s
bank account in the United States is covered by FDIC insurance.
Because
the Company’s operations are located in the PRC, this may give rise to significant foreign currency risks due to fluctuations
in and the volatility of foreign exchange rates between U.S. dollars and RMB.
Financial
instruments that potentially subject the Company to concentration of credit risk consist principally of cash, trade accounts receivables
and inventories, the balances of which are stated on the balance sheet. The Company places its cash in banks located in China.
Concentration of credit risk with respect to trade accounts receivables is limited due to the diversity of the Company’s
customers who are located in different regions of China. The Company does not require collateral or other security to support
financial instruments subject to credit risk.
Off-Balance
Sheet Arrangements
We
have not entered into any off-balance sheet arrangements.
Significant
Accounting Estimates and Policies
The
discussion and analysis of our financial condition and results of operations is based upon our financial statements that have
been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported amounts of assets and liabilities. On an ongoing
basis, we evaluate our estimates including the allowance for doubtful accounts, the salability and recoverability of our products,
income taxes and contingencies. We base our estimates on historical experience and on other assumptions that we believe to be
reasonable under the circumstances, the results of which form our basis for making judgments about the carrying values of assets
and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions.
Revenue
Recognition
We
recognize revenue in accordance with ASC 605-25, Revenue Recognition, which states that revenue should be recognized when the
following criteria are met: (1) persuasive evidence of an arrangement exists; (2) the service has been rendered; (3) the selling
price is fixed or determinable; and (4) collection of the resulting receivable is reasonably assured. Sales represent the invoiced
value of goods, net of value added tax (“VAT”), if any, and are recognized upon delivery of goods and passage of title.
In
accordance with ASC 605-25, the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title
has occurred or services have been rendered, the selling price is fixed or determinable and collectability is reasonably assured.
The
Company derives revenues from distribution of graphite based products. The Company recognizes its revenues net of VAT. The Company
is subject to VAT, which is levied on a majority of the products, at a rate ranging from 13% to 17% on the invoiced value of sales.
Output VAT is borne by customers in addition to the invoiced value of sales and input VAT is borne by the Company in addition
to the invoiced value of purchases to the extent not refunded for export sales.
The Company recognizes revenue upon receipt of the
delivery confirmation provided by the customer or distributor. The Company does not provide chargeback or price protection
rights to the distributors. The distributor only places purchase orders with the Company once it has confirmed the sale with a
third party because this is a specialized business, which dictates that the Company will not sell the products until the purchase
order is received. The Company allows its customers to return products only if its products are later determined by the Company
to be defective. Based on the Company’s historical experience, product returns have been insignificant throughout all of
its product lines. Therefore, the Company does not estimate deductions or allowances for sales returns. If sales returns occur,
they are taken against revenue when products are returned from customers. Sales are presented net of any discounts given to customers.
Interest income is recognized when earned. The Company experienced no returns for the years ended December 31, 2016 and 2015.
Comprehensive
Income
We
have adopted ASC 220, Comprehensive Income, formerly known as SFAS No. 130, Reporting Comprehensive Income, which establishes
standards for reporting and presentation of comprehensive income (loss) and its components in a full set of general purpose financial
statements. We have chosen to report comprehensive income (loss) in the statements of operations and comprehensive income.
Income
Taxes
We
account for income taxes under the provisions of ASC 740, Income Tax, formerly known as SFAS No. 109, Accounting for Income Taxes,
which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have
been included in the consolidated financial statements or tax returns. Deferred tax assets and liabilities are recognized for
the future tax consequence attributable to the difference between the tax bases of assets and liabilities and their reported amounts
in the financial statements. Deferred tax assets and liabilities are measured using the enacted tax rate expected to apply to
taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Effective
January 1, 2008, the new Chinese income tax law sets unified income tax rates for domestic and foreign companies at 25%, except
for a 15% corporate income tax rate for qualified high technology and science enterprises. In accordance with this new income
tax law, low preferential tax rates in accordance with both the tax laws and administrative regulations prior to the promulgation
of this law gradually become subject to the new tax rate within five years after the implementation of this law.
Accounts
Receivable and Allowance For Doubtful Accounts
Accounts
receivables are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An estimate
for allowance for doubtful accounts is made when collection of the full amount is no longer probable. Bad debts are written off
as incurred. Accounts receivable are recorded at the invoiced amount and do not bear interest. Management reviews the adequacy
of the allowance for doubtful accounts on an ongoing basis, using historical collection trends and aging of receivables. Management
also periodically evaluates individual customer’s financial condition, credit history, and the current economic conditions
to make adjustments in the allowance when it is considered necessary. The allowance for doubtful accounts amounted to $nil as
of December 31, 2016 and December 31, 2015.
Inventories
Inventories
are stated at the lower of cost, determined on a weighted average basis, and net realizable value. Work in progress and finished
goods are composed of direct material, direct labor and a portion of manufacturing overhead. Net realizable value is the estimated
selling price, in the ordinary course of business, less estimated costs to complete and dispose. The cost of inventories comprises
all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and
condition. The costs of conversion of inventories include fixed and variable production overhead, taking into account the stage
of completion. For the years ended December 31, 2016 and 2015, the Company has not made provision for inventory in regards to
slow moving or obsolete items.
Property,
Plant and Equipment
Property,
plant and equipment are stated at cost. Major expenditures for betterments and renewals are capitalized while ordinary repairs
and maintenance costs are expensed as incurred. Depreciation and amortization is provided using the straight-line method over
the estimated useful life of the assets after taking into account the estimated residual value. The Company reviews the carrying
value of property, plant, and equipment for impairment whenever events and circumstances indicate that the carrying value of an
asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In
cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to
an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this
assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects
of obsolescence, demand, competition, and other economic factors. Based on this assessment, no impairment expenses for property,
plant, and equipment was recorded in operating expenses during the years ended December 31, 2016 and 2015.
Research
and Development
Research
and development costs are expensed as incurred, and are included in general and administrative expenses. These costs primarily
consist of the cost of material used and salaries paid for the development of our products and fees paid to third parties. Our
research and development expense for the years ended December 31, 2016 and 2015 were not significant.
Value
Added Tax
Pursuant
to China’s VAT rules and regulations, as an ordinary VAT taxpayer we are subject to a tax rate of 17% (“output VAT”).
The output VAT is payable after offsetting VAT paid by us on purchases (“input VAT”). Under the commercial practice
of the PRC, the Company paid VAT and business tax based on tax invoices issued.
The
tax invoices may be issued subsequent to the date on which revenue is recognized, and there may be a considerable delay between
the date on which the revenue is recognized and the date on which the tax invoice is issued. In the event that the PRC tax authorities
dispute the date on which revenue is recognized for tax purposes, the PRC tax office has the right to assess a penalty, which
can range from zero to five times the amount of the taxes that are determined to be late or deficient. In the event that a tax
penalty is assessed on late or deficient payments, the penalty will be expensed as a period expense if and when a determination
has been made by the taxing authorities that a penalty is due.
Fair
Value of Financial Instruments
On
January 1, 2008, the Company began recording financial assets and liabilities subject to recurring fair value measurement at the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.
On January 1, 2009, the Company began recording non-recurring financial as well as all non-financial assets and liabilities subject
to fair value measurement under the same principles. These fair value principles prioritize valuation inputs across three broad
levels. The three levels are defined as follows:
|
●
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
|
|
|
●
|
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the financial
instruments.
|
|
|
|
|
●
|
Level
3 inputs to the valuation methodology are unobservable and significant to the fair value.
|
The
carrying amounts of financial assets and liabilities, including cash and cash equivalents, accounts receivable, notes receivable,
advances to suppliers, other receivables, short-term bank loans, notes payable, accounts payable, advances from customers and
other payables, approximate their fair values because of the short maturity period for these instruments.
Stock-based
Compensation
Stock-based
compensation includes (i) common stock awards granted to employees and directors for services which are accounted for under FASB
ASC 718, Compensation–Stock Compensation, and (ii) common stock awards granted to consultants which are accounted for under
FASB ASC 505-50, Equity–Equity-Based Payments to Non-Employees.
All
grants of common stock awards and stock options to employees and directors are recognized in the financial statements based on
their grant date fair values. The Company has elected to recognize compensation expense using the straight-line method for all
common stock awards and stock options granted with service conditions that have a graded vesting schedule, with a corresponding
charge to additional paid-in capital.
Common
stock awards are granted to directors for services provided.
Common
stock awards issued to consultants represent common stock granted to non-employees in exchange for services at fair value. The
measurement dates for such awards are set at the dates that the contracts are entered into as the awards are non-forfeitable and
vest immediately. The measurement date fair value is then recognized over the service period as if the Company has paid cash for
such service. The Company did not make significant grants to consultants for any of the periods presented.
The
Company estimates fair value of common stock awards based on the number of shares granted and the quoted price of the Company’s
common stock on the date of grant.
No stock compensation expenses were amortized
and recognized as general and administrative expenses for the years ended December 31, 2016 and 2015, respectively.
Recent
Accounting Pronouncements
The
Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption
of any such pronouncements will have a material impact on its financial condition or the results of its operations.
In
February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)”, to increase the transparency and comparability
about leases among entities. The new guidance requires lessees to recognize a lease liability and a corresponding lease asset
for virtually all lease contracts. It also requires additional disclosures about leasing arrangements. ASU 2016-02 is effective
for interim and annual periods beginning after December 15, 2018, and requires a modified retrospective approach to adoption.
Early adoption is permitted. The Company does not expect that the adoption of this guidance will have a material impact on its
consolidated financial statements.
In
August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts
and Cash Payments, to address diversity in how certain cash receipts and cash payments are presented and classified in the statement
of cash flows”. The amendments provide guidance on the following eight specific cash flow issues: (1) Debt Prepayment or
Debt Extinguishment Costs; (2) Settlement of Zero-Coupon Debt Instruments or Other Debt Instruments with Coupon Interest Rates
That Are Insignificant in Relation to the Effective Interest Rate of the Borrowing; (3) Contingent Consideration Payments Made
after a Business Combination; (4)Proceeds from the Settlement of Insurance Claims; (5) Proceeds from the Settlement of Corporate-Owned
Life Insurance Policies, including Bank-Owned; (6) Life Insurance Policies; (7) Distributions Received from Equity Method Investees;
(8) Beneficial Interests in Securitization Transactions; and Separately Identifiable Cash Flows and Application of the Predominance
Principle. The amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim
periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The amendments should
be applied using a retrospective transition method to each period presented. If it is impracticable to apply the amendments retrospectively
for some of the issues, the amendments for those issues would be applied prospectively as of the earliest date practicable. The
Company does not expect that the adoption of this guidance will have a material impact on its consolidated financial statements.
In
October 2016, the FASB issued ASU 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfer of Assets Other than Inventory”,
which requires the recognition of the income tax consequences of an intra-entity transfer of an asset, other than inventory, when
the transfer occurs. ASU 2016-06 will be effective for the Company in its first quarter of 2019. The Company does not expect that
the adoption of this guidance will have a material impact on its consolidated financial statements.
In
October 2016, the FASB issued ASU 2016-17, “Consolidation (Topic 810): Interests Held through Related Parties That Are under
Common Control”. The amendments affect reporting entities that are required to evaluate whether they should consolidate
a variable interest entity in certain situations involving entities under common control. Specifically, the amendments change
the evaluation of whether a reporting entity is the primary beneficiary of a variable interest entity by changing how a reporting
entity that is a single decision maker of a variable interest entity treats indirect interests in the entity held through related
parties that are under common control with the reporting entity. The amendments are effective for public business entities for
fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted.
The Company does not expect that the adoption of this guidance will have a material impact on its consolidated financial statements.
In
January 2017, the FASB issued ASU No. 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business”.
The amendments in this ASU clarify the definition of a business with the objective of adding guidance to assist entities with
evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Basically these
amendments provide a screen to determine when a set is not a business. If the screen is not met, the amendments in this ASU first,
require that to be considered a business, a set must include, at a minimum, an input and a substantive process that together significantly
contribute to the ability to create output and second, remove the evaluation of whether a market participant could replace missing
elements. These amendments take effect for public businesses for fiscal years beginning after December 15, 2017 and interim periods
within those periods, and all other entities should apply these amendments for fiscal years beginning after December 15, 2018,
and interim periods within annual periods beginning after December 15, 2019. The Company does not expect that the adoption of
this guidance will have a material impact on its consolidated financial statements.
In
May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”. ASU 2014-09 requires
an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services
to customers. ASU 2014-09 will replace most existing revenue recognition guidance in U.S. Generally Accepted Accounting Principles
when it becomes effective and permits the use of either the retrospective or cumulative effect transition method. The guidance
also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer
contracts. In August 2015, the FASB issued ASU No. 2015-14, “Deferral of the Effective Date”, which defers the effective
date for ASU 2014-09 by one year. For public entities, the guidance in ASU 2014-09 will be effective for annual reporting periods
beginning after December 15, 2017 (including interim reporting periods within those periods), which means it will be effective
for the Company’s fiscal year beginning January 1, 2018. In March 2016, the FASB issued ASU No. 2016-08, “Principal
versus Agent Considerations (Reporting Revenue versus Net)”, which clarifies the implementation guidance on principal versus
agent considerations in the new revenue recognition standard. In April 2016, the FASB issued ASU No. 2016-10, “Identifying
Performance Obligations and Licensing”, which reduces the complexity when applying the guidance for identifying performance
obligations and improves the operability and understandability of the license implementation guidance. In May 2016, the FASB issued
ASU No. 2016-12 “Narrow-Scope Improvements and Practical Expedients”, which amends the guidance on transition, collectability,
noncash consideration and the presentation of sales and other similar taxes. In December 2016, the FASB further issued ASU 2016-20,
“Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers”, which makes minor corrections
or minor improvements to the Codification that are not expected to have a significant effect on current accounting practice or
create a significant administrative cost to most entities. The amendments are intended to address implementation issues that were
raised by stakeholders and provide additional practical expedients to reduce the cost and complexity of applying the new revenue
standard. These amendments have the same effective date as the new revenue standard. Preliminarily, we plan to adopt Topic 606
in the first quarter of our fiscal 2018 using the retrospective transition method, and are continuing to evaluate the impact our
pending adoption of Topic 606 will have on our consolidated financial statements. The Company’s current revenue recognition
policies are generally consistent with the new revenue recognition standards set forth in ASU 2014-09. Potential adjustments to
input measures are not expected to be pervasive to the majority of the Company’s contracts. While no significant impact
is expected upon adoption of the new guidance, the Company will not be able to make that determination until the time of adoption
based upon outstanding contracts at that time.
In connection with preparing financial statements
for each annual and interim reporting period, an entity’s management should evaluate whether there are conditions or events,
considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern within
one year after the date that the
financial statements are issued
(or within one year after the date that the financial
statements are available to be issued
when applicable). Management’s evaluation should be based on relevant
conditions and events that are known and reasonably knowable at the date that the
financial statements are issued
(or
at the date that the
financial statements are available to be issued
when applicable). Substantial doubt about
an entity’s ability to continue as a going concern exists when relevant conditions and events, considered in the aggregate,
indicate that it is probable that the entity will be unable to meet its obligations as they become due within one year after the
date that the financial statements are issued (or available to be issued). The term
probable
is used consistently
with its use in Topic 450, Contingencies.
When
management identifies conditions or events that raise substantial doubt about an entity’s ability to continue as a going
concern, management should consider whether its plans that are intended to mitigate those relevant conditions or events will alleviate
the substantial doubt. The mitigating effect of management’s plans should be considered only to the extent that (1) it is
probable that the plans will be effectively implemented and, if so, (2) it is probable that the plans will mitigate the conditions
or events that raise substantial doubt about the entity’s ability to continue as a going concern.
If
conditions or events raise substantial doubt about an entity’s ability to continue as a going concern, but the substantial
doubt is alleviated as a result of consideration of management’s plans, the entity should disclose information that enables
users of the financial statements to understand all of the following (or refer to similar information disclosed elsewhere in the
footnotes):
|
a.
|
Principal
conditions or events that raised substantial doubt about the entity’s ability to continue as a going concern (before
consideration of management’s plans)
|
|
|
|
|
b.
|
Management’s
evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations
|
|
|
|
|
c.
|
Management’s
plans that alleviated substantial doubt about the entity’s ability to continue as a going concern.
|
If conditions or events raise substantial
doubt about an entity’s ability to continue as a going concern, and substantial doubt is not alleviated after consideration
of management’s plans, an entity should include a statement in the footnotes indicating that there is
substantial
doubt about the entity’s ability to continue as a going concern within
one year after the date that the financial
statements are issued (or available to be issued). Additionally, the entity should disclose information that enables users of
the financial statements to understand all of the following:
|
a.
|
Principal
conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern
|
|
b.
|
Management’s
evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations
|
|
|
|
|
c.
|
Management’s
plans that are intended to mitigate the conditions or events that raise substantial doubt about the entity’s ability
to continue as a going concern.
|
The
amendments in this Update are effective for the annual period ending after December 15, 2016, and for annual periods and interim
periods thereafter. Early application is permitted.
Management
does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material
effect on the accompanying financial statements.
Item
8.
|
Financial
Statements and Supplementary Data.
|
China
Carbon Graphite Group, Inc.
Index
to Consolidated Financial Statements
Report of Independent Registered Public Accounting
Firm
To the Board of Directors and Stockholders
China Carbon Graphite Group, Inc.
We
have audited the accompanying consolidated balance sheet of
China Carbon Graphite Group, Inc. and Subsidiaries (the
“Company”)
as of December 31, 2016 and 2015 and the related consolidated
statement of operations and comprehensive loss, changes in stockholders’ equity (deficit) and cash flows for the years ended
December 31, 2016 and 2015. These consolidated financial statements are the responsibility of the Company’s management. Our
responsibility is to express an opinion on these financial statements based on our audits.
We
conducted our audits 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 consolidated 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 audits include 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. Our audits include examining,
on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. Our audits also include
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated
financial statements presentation. We believe that our audits provide a reasonable basis for our opinion.
In
our opinion, the consolidated 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 result of its operations and its cash flows for the years then ended in
conformity with U.S. generally accepted accounting principles.
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As
discussed in Note 2 to the consolidated financial statements, the Company has incurred significant losses from operations and has
an accumulated deficit of $50,521,857
as
of December 31, 2016. These conditions,
among others, raise substantial doubt about the Company’s ability to continue as a going concern. Management's plans concerning
these matters are also described in Note 2, which includes raising additional capitals. The consolidated financial statements do
not include any adjustments that might result from the outcome of this uncertainty.
/s/ TAAD LLP
Diamond Bar, California
March 30, 2017
China
Carbon Graphite Group, Inc. and subsidiaries
Consolidated
Balance Sheets
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
50,300
|
|
|
$
|
35,523
|
|
Account Receivable
|
|
|
50,156
|
|
|
|
25,718
|
|
Inventories
|
|
|
24,175
|
|
|
|
2,386
|
|
Advance to suppliers
|
|
|
158,010
|
|
|
|
-
|
|
Prepaid expenses
|
|
|
-
|
|
|
|
211
|
|
Other receivables, net
|
|
|
42,543
|
|
|
|
42,695
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
325,184
|
|
|
|
106,533
|
|
|
|
|
|
|
|
|
|
|
Property And Equipment, Net
|
|
|
21,464
|
|
|
|
30,646
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
346,648
|
|
|
$
|
137,179
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
199,740
|
|
|
$
|
193,448
|
|
Accrued payroll - related party
|
|
|
506,883
|
|
|
|
532,623
|
|
Advance from customers
|
|
|
27,536
|
|
|
|
7,260
|
|
Other payables
|
|
|
1,086,325
|
|
|
|
1,013,994
|
|
Due to related parties
|
|
|
137,345
|
|
|
|
147,083
|
|
Dividends payable
|
|
|
55,015
|
|
|
|
55,015
|
|
Total current liabilities
|
|
|
2,012,843
|
|
|
|
1,949,423
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
2,012,843
|
|
|
|
1,949,423
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value; 100,000,000 shares authorized 37,398,518 and 33,670,518 shares issued and outstanding at December 31, 2016 and December 31, 2015, respectively
|
|
|
37,398
|
|
|
|
33,670
|
|
Additional paid-in capital
|
|
|
48,728,495
|
|
|
|
48,391,103
|
|
Accumulated other comprehensive income
|
|
|
89,770
|
|
|
|
76,978
|
|
Accumulated loss
|
|
|
(50,521,857
|
)
|
|
|
(50,313,995
|
)
|
Total stockholders' equity (deficit)
|
|
|
(1,666,195
|
)
|
|
|
(1,812,244
|
)
|
Total Liabilities and Stockholders' Equity (Deficit)
|
|
$
|
346,648
|
|
|
$
|
137,179
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
China Carbon Graphite Group, Inc and subsidiaries
Consolidated Statements of Operations and Comprehensive Loss
For the Years Ended December 31, 2016 and 2015
|
|
Years ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
809,909
|
|
|
$
|
323,369
|
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
|
|
648,152
|
|
|
|
244,993
|
|
Gross Profit
|
|
|
161,757
|
|
|
|
78,376
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
29,335
|
|
|
|
26,794
|
|
General and administrative
|
|
|
418,050
|
|
|
|
958,895
|
|
Bad debt expense - related party
|
|
|
-
|
|
|
|
1,543,734
|
|
Total operating expenses
|
|
|
447,385
|
|
|
|
2,529,423
|
|
|
|
|
|
|
|
|
|
|
Loss before other income (expense) and income taxes
|
|
|
(285,628
|
)
|
|
|
(2,451,047
|
)
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(2,686
|
)
|
|
|
(2,117
|
)
|
Other income (expense), net
|
|
|
80,452
|
|
|
|
82,699
|
|
Total other expense (income), net
|
|
|
77,767
|
|
|
|
80,582
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(207,862
|
)
|
|
|
(2,370,465
|
)
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(207,862
|
)
|
|
|
(2,370,465
|
)
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
|
Foreign currency translation gain (loss)
|
|
|
12,792
|
|
|
|
(60,107
|
)
|
Total Comprehensive Loss
|
|
$
|
(195,070
|
)
|
|
$
|
(2,430,572
|
)
|
|
|
|
|
|
|
|
|
|
Share Data
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
|
|
|
|
|
|
|
Net loss per share – basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic
|
|
|
33,999,043
|
|
|
|
33,670,518
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, diluted
|
|
|
33,999,043
|
|
|
|
33,670,518
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
China Carbon Graphite Group, Inc and subsidiaries
Consolidated Statements of Changes in Stockholders' Equity
|
|
Convertible series B
|
|
|
Common
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
Total
|
|
|
|
preferred
Stock
|
|
|
Stock
|
|
|
Paid-In
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
Stockholders'
|
|
|
|
Number
|
|
|
Amount
|
|
|
Number
|
|
|
Amount
|
|
|
Capital
|
|
|
Earnings
|
|
|
Income
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at December 31, 2014
|
|
|
300,000
|
|
|
$
|
-
|
|
|
|
33,670,518
|
|
|
$
|
33,670
|
|
|
$
|
48,391,103
|
|
|
$
|
(47,943,530
|
)
|
|
$
|
137,085
|
|
|
$
|
618,328
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,370,465
|
)
|
|
|
-
|
|
|
|
(2,370,465
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(60,107
|
)
|
|
|
(60,107
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation
of preferred stock
|
|
|
(300,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at December 31, 2015
|
|
|
-
|
|
|
$
|
-
|
|
|
|
33,670,518
|
|
|
$
|
33,670
|
|
|
$
|
48,391,103
|
|
|
$
|
(50,313,995
|
)
|
|
$
|
76,978
|
|
|
$
|
(1,812,244
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock for directors and employees
|
|
|
-
|
|
|
|
-
|
|
|
|
528,000
|
|
|
|
528
|
|
|
|
20,592
|
|
|
|
-
|
|
|
|
-
|
|
|
|
21,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
issuance for cash
|
|
|
-
|
|
|
|
-
|
|
|
|
3,200,000
|
|
|
|
3,200
|
|
|
|
316,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
320,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(207,862
|
)
|
|
|
-
|
|
|
|
(207,862
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12,792
|
|
|
|
12,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at December 31, 2016
|
|
|
-
|
|
|
$
|
-
|
|
|
|
37,398,518
|
|
|
$
|
37,398
|
|
|
$
|
48,728,495
|
|
|
$
|
(50,521,857
|
)
|
|
$
|
89,770
|
|
|
$
|
(1,666,194
|
)
|
The accompanying notes are an integral part of these consolidated financial statements.
China Carbon Graphite Group, Inc and subsidiaries
Consolidated Statements of Cash Flows
|
|
Years ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
Net Loss available to common shareholders
|
|
$
|
(207,862
|
)
|
|
$
|
(2,370,465
|
)
|
Adjustments to reconcile net cash provided by operating activities
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
8,606
|
|
|
|
8,926
|
|
Impairment of Goodwill
|
|
|
-
|
|
|
|
494,540
|
|
Bad debt expense for related parties receivable
|
|
|
-
|
|
|
|
1,543,734
|
|
Stock compensation
|
|
|
21,120
|
|
|
|
-
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(27,355
|
)
|
|
|
(26,517
|
)
|
Other receivables
|
|
|
(2,435
|
)
|
|
|
(19,002
|
)
|
Advance to suppliers
|
|
|
(165,223
|
)
|
|
|
16,687
|
|
Inventory
|
|
|
(22,950
|
)
|
|
|
(1,337
|
)
|
Accounts payable and accrued liabilities
|
|
|
(11,653
|
)
|
|
|
274,950
|
|
Advance from customers
|
|
|
21,709
|
|
|
|
954
|
|
Taxes payable
|
|
|
4,309
|
|
|
|
7,402
|
|
Other payables
|
|
|
80,338
|
|
|
|
152,904
|
|
Net cash provided by (used in) operating activities
|
|
|
(301,396
|
)
|
|
|
82,776
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Acquisition of plant and equipment
|
|
|
(1,152
|
)
|
|
|
(1,625
|
)
|
Net cash used in investing activities
|
|
|
(1,152
|
)
|
|
|
(1,625
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Proceeds from share issuance
|
|
|
320,000
|
|
|
|
-
|
|
Proceeds from loan from related parties
|
|
|
1,192
|
|
|
|
-
|
|
Payments to loan from related parties
|
|
|
(1,071
|
)
|
|
|
(75,127
|
)
|
Net cash provided by (used in) financing activities
|
|
|
320,122
|
|
|
|
(75,127
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuation on cash and cash equivalents
|
|
|
(2,797
|
)
|
|
|
(1,364
|
)
|
|
|
|
|
|
|
|
|
|
Net increase in cash
|
|
|
14,777
|
|
|
|
4,660
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
35,523
|
|
|
|
30,863
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at ending of period
|
|
$
|
50,300
|
|
|
$
|
35,523
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
2,686
|
|
|
$
|
2,117
|
|
Income taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
The accompanying notes are an integral part of these consolidated financial statements.
China
Carbon Graphite Group, Inc. and subsidiaries
Notes
to Consolidated Financial Statements
December
31, 2016
(1)
Organization and Business
China
Carbon Graphite Group, Inc. (the “Company”), through its subsidiaries, is engaged in the sales of graphene and graphene
oxide and graphite bipolar plates in the People’s Republic of China (“China” or the “PRC”). We also
operate a business-to-business and business-to-consumers Internet portal (www.roycarbon.com) for graphite related products. The Company
supplies end-users in graphite application zones including industries of steel, metallurgy, non-ferrous, PV, energy storage, optical
fiber, semiconductor, chemicals. In addition, through its sales channels, the Company supplies special graphite blocks & rods,
graphite electrodes, precision machined graphite parts & components, bipolar graphite plates, graphite oxide & graphene.
The
Company was incorporated on February 13, 2003 in Nevada under the name Achievers Magazine Inc. In connection with the reverse
merger transaction described below, the Company’s corporate name was changed to China Carbon Graphite Group, Inc. on January
30, 2008.
On
December 17, 2007, the Company completed a share exchange pursuant to a share exchange agreement with Sincere Investment (PTC),
Ltd. (“Sincere”), a British Virgin Islands corporation. Sincere was the sole stockholder of Talent International Investment
Limited (“Talent”), a British Virgin Islands corporation, which is the sole stockholder of XingheYongle Carbon Co.,
Ltd. (“Yongle”), a company organized under the laws of the PRC. Pursuant to the share exchange agreement, the Company
issued 9,388,172 shares of common stock to Sincere in exchange for all of the outstanding on stock of Talent, and Talent became
a wholly-owned subsidiary of the Company. Upon completion of the reverse merger, the Company’s business became the business
of Talent, its subsidiaries and its affiliated variable interest entities.
On June 10, 2014,
the Company entered into an asset purchase agreement (the “Agreement”) by and among the Company and its wholly-owned
subsidiary, Yongle (together with the Company, the “Sellers”), and Dengyong Jin and Benhua Du (collectively “Purchasers”). Pursuant
to the Agreement, the Purchasers purchased all of the rights and obligations of Yongle with relating to Xingyong under the Contractual
Arrangements. The Purchasers collectively hold 100% of the outstanding equity interests of Xingyong. The
purchase price under the Agreement was $1,543,734 (RMB 10 million), including $575,813 (RMB 3.73 million) in cash and the cancellation
of the registrant’s repayment obligations of $967,921 (RMB 6.27 million) previously advanced by Dengyong Jin to the Company. The
Purchasers agreed to return all shares held individually and under Sincere Investment (PTC) Limited totaling 10,388,172 shares.
The disposal of Xingyong became effective on June 30, 2014 after approved by majority of shareholders at a special meeting of shareholders
held on such date. In connection with this transaction and as of December 31, 2016,
Company
has not received the $1,543,734 of the total purchase price and adjusted the note receivable as a bad debt expense. As of March
10, 2017, 9,388,172 shares of common stock previously held by Sincere were cancelled.
Talent
owns 100% of the stock of Yongle, which is a wholly foreign-owned enterprise organized under the laws of the PRC.
Acquisition
in December 2013
On
December 23, 2013, the Company acquired Golden Ivy Limited, a British Virgin Island company (“BVI Co.,”). Pursuant
to the terms of the acquisition, we issued an aggregate of 5,000,000 shares of common stock, par value $0.001 per share, to the
former shareholders of BVI Co. in exchange for 100% of the issued and outstanding equity of BVI Co. The shares were issued on
January 16, 2014. BVI Co. then became a wholly owned subsidiary of the Company.
BVI
Co. currently has one business operation as follows (the “Business”):
|
●
|
The
Company supplies end-users in graphite
application zones including industries of steel, metallurgy, non-ferrous, PV, energy
storage, optical fiber, semiconductor, chemicals. In addition, through its sales channels,
the Company supplies special graphite blocks & rods, graphite electrodes, precision
machined graphite parts & components, bipolar graphite plates, graphite oxide &
graphene.
|
The
Business and the facilities related thereto are all located in the People’s Republic of China (“China”). The
Business is conducted by Royal Elite New Energy Science and Technology (Shanghai) Co., Ltd. (“Royal Shanghai”), a
wholly foreign owned enterprise under laws of China. Royal Shanghai is wholly owned by Royal Elite International Limited, a Hong
Kong company, (“Royal HK”), which is wholly owned by BVI Co.
Royal
Shanghai was set up in Shanghai on June 9, 2010. Royal HK was set up in Hong Kong on January 8, 2010.
The
consolidated financial statements presented herein consolidate the financial statements of China Carbon Graphite, Inc. with the
financial statements of its subsidiaries in the following structure chart.
Organizational
Structure Chart
The
following chart sets forth our organizational structure:
Liquidity
and Working Capital Deficit
As
of December 31, 2016 and as of December 31, 2015, the Company managed to operate its business with a negative working capital.
The
Company Law of the PRC applicable to Chinese companies provides that net after tax income should be allocated by the following
rules:
1.
|
10%
of after tax income to be allocated to a statutory surplus reserve until the reserve amounts to 50% of the company’s
registered capital.
|
|
|
2.
|
If
the cumulative balance of statutory surplus reserve is not enough to make up the Company’s cumulative prior years’
losses, the current year’s after tax income should be first used to make up the losses before the statutory surplus
reverse is drawn.
|
|
|
3.
|
Allocation
can be made to the discretionary surplus reserve, if such a reserve is approved at the meeting of the equity owners.
|
Therefore,
the Company is required to maintain a statutory reserve in China that limits any equity distributions to its shareholders. The
maximum amount of the shareholders has not been reached. The Company has never distributed earnings to shareholders and has no
intentions to do so.
(2)
Going Concern
The
Company’s consolidated financial statements are prepared using generally accepted accounting principles in the United States
of America applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities in
the normal course of business. As of and for the period ended December 31, 2016, the Company has incurred operating losses and
working capital deficit. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate
capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be
forced to cease operations. The accompanying consolidated financial statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern.
Management’s
Plan to Continue as a Going Concern
In
order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s
plans to obtain such resources for the Company include (1) obtaining capital from the sale of its equity securities, (2) sales
of its products, and (3) short-term or long-term borrowings from banks, stockholders or other party(ies) when needed. However,
management cannot provide any assurance that the Company will be successful in accomplishing any of its plans. The Company plans
to look for opportunities to merge with other companies in the graphite industry.
The
ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described
in the preceding paragraph and eventually to secure other sources of financing and attain profitable operations.
(3)
Basis for Preparation of the Consolidated Financial Statements
The
Company maintains its books and accounting records in Renminbi (“RMB”), but its reporting currency is U.S. dollars.
The
consolidated financial statements have been prepared in order to present the financial position and results of operations of the
Company, its subsidiaries. All significant intercompany accounts and transactions have been eliminated.
(4)
Summary of Significant Accounting Policies
The
accompanying consolidated financial statements reflect the application of certain significant accounting policies as described
in this note and elsewhere in the accompanying consolidated financial statements and notes.
Business
Combinations
The
Company uses the acquisition method of accounting for business combinations which requires that the assets acquired and liabilities
assumed be recorded at the date of the acquisition at their respective fair values. Assets acquired and liabilities assumed in
a business combination that arise from contingencies are recognized at fair value if fair value can reasonably be estimated. If
the acquisition date fair value of an asset acquired or liability assumed that arises from a contingency cannot be determined,
the asset or liability is recognized if probable and reasonably estimable; if these criteria are not met, no asset or liability
is recognized. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability
(an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market
participants on the measurement date. Any excess of the purchase price (consideration transferred) over the estimated fair values
of net assets acquired is recorded as goodwill. Transaction costs and costs to restructure the acquired company are expensed as
incurred. The operating results of acquired business are reflected in the acquirer’s consolidated financial statements and
results of operations after the date of the acquisition.
Reclassifications
Certain
prior year amounts have been reclassified to conform to the current period presentation. These reclassifications had no impact
on net earnings and financial position.
Use
of estimates
The
preparation of these financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that
may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of net sales and expenses during the reporting period. Some of the significant
estimates include values and lives assigned to acquired property, equipment and intangible assets, reserves for customer returns
and allowances, uncollectible accounts receivable, slow moving, obsolete and/or damaged inventory and stock warrant valuation.
Actual results may differ from these estimates.
Cash
and cash equivalents
The
Company considers all highly liquid debt instruments purchased with maturity periods of six months or less to be cash equivalents.
The carrying amounts reported in the accompanying balance sheet for cash and cash equivalents approximate their fair value. Substantially
all of the Company’s cash is held in bank accounts in the PRC and is not protected by FDIC insurance or any other similar
insurance. The Company’s bank account in the United States is protected by FDIC insurance.
Accounts
receivable
Trade
receivables are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An allowance
for doubtful accounts is made when collection of the full amount is no longer probable. Bad debts are written off as incurred.
Accounts receivable are recorded at the invoiced amount and do not bear interest. Management reviews the adequacy of the allowance
for doubtful accounts on an ongoing basis, using historical collection trends and aging of receivables. Management also periodically
evaluates individual customer’s financial condition, credit history, and the current economic conditions to make adjustments
in the allowance when it is considered necessary.
Inventory
Inventory
is stated at the lower of cost or market. The cost of inventories comprises all costs of purchases, and other costs incurred in
bringing the inventories to their present location and condition. Cost is determined using the weighted average method. Market
value represents the estimated selling price in the ordinary course of business less the estimated costs necessary to complete
the sale. The Company periodically reviews historical sales activity to determine excess, slow moving items and potentially obsolete
items and also evaluates the impact of any anticipated changes in future demand. The Company provides inventory allowances based
on excess and obsolete inventories determined principally by customer demand. Impairment of inventories is recorded in cost of
goods sold.
For
the years ended December 31, 2016 and 2015, the Company has not made provision for inventory in regards to slow moving or obsolete
items.
Goodwill
The
Company periodically reviews the carrying value of intangible assets not subject to amortization, including goodwill, to determine
whether impairment may exist. Goodwill and certain intangible assets are assessed annually, or when certain triggering events
occur, for impairment using fair value measurement techniques. These events could include a significant change in the business
climate, legal factors, a decline in operating performance, competition, sale or disposition of a significant portion of the business,
or other factors. Specifically, goodwill impairment is determined using a two-step process. The first step of the goodwill impairment
test is used to identify potential impairment by comparing the fair value of a reporting unit with its carrying amount, including
goodwill. The Company recorded an impairment expense of $0 and $494,540 for the years ended December 31, 2016 and 2015, respectively.
Property
and equipment
Property
and equipment is stated at the historical cost, less accumulated depreciation. Depreciation on property and equipment is provided
using the straight-line method over the estimated useful lives of the assets for both financial and income tax reporting purposes
as follows:
Machinery and equipment
|
|
5 years
|
Motor vehicle
|
|
5 years
|
Expenditures
for renewals and betterments are capitalized while repairs and maintenance costs are normally charged to the statement of operations
in the year in which they are incurred. In situations where it can be clearly demonstrated that the expenditure has resulted in
an increase in the future economic benefits expected to be obtained from the use of the asset, the expenditure is capitalized
as an additional cost of the asset.
Upon
sale or disposal of an asset, the historical cost and related accumulated depreciation or amortization of such asset were removed
from their respective accounts and any gain or loss is recorded in the statements of income.
The
Company reviews the carrying value of property, plant, and equipment for impairment whenever events and circumstances indicate
that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use
and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment
loss is recognized equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by
management in performing this assessment include current operating results, trends and prospects, the manner in which the property
is used, and the effects of obsolescence, demand, competition and other economic factors. Based on this assessment, no impairment
expenses for property, plant, and equipment was recorded in operating expenses during the years ended December 31, 2016 and 2015.
Stock-based
compensation
Stock-based
compensation includes (i) common stock awards granted to employees and directors for services which are accounted for under FASB
ASC 718, Compensation–Stock Compensation” and (ii) common stock awards granted to consultants which are accounted
for under FASB ASC 505-50, Equity–Equity-Based Payments to Non-Employees.
All
grants of common stock awards and stock options to employees and directors are recognized in the financial statements based on
their grant date fair values. The Company has elected to recognize compensation expense using the straight-line method for all
common stock awards and stock options granted with service conditions that have a graded vesting schedule, with a corresponding
charge to additional paid-in capital.
Common
stock awards are granted to directors for services provided. The vested portions of common stock awards granted but not yet issued
are recorded in common stock to be issued.
Common
stock awards issued to consultants represent common stock granted to non-employees in exchange for services at fair value. The
measurement dates for such awards are set at the dates that the contracts are entered into as the awards are non-forfeitable and
vest immediately. The measurement date fair value is then recognized over the service period as if the Company has paid cash for
such service.
The
Company estimates fair value of common stock awards based on the number of shares granted and the quoted price of the Company’s
common stock on the date of grant.
Foreign
currency translation
The
reporting currency of the Company is U.S. dollars. The Company uses RMB as its functional currency. The results of operations
and cash flows are translated at average exchange rates during the period, and assets and liabilities are translated at the unified
exchange rates at the balance sheet dates, and equity is translated at the historical exchange rates. As a result, amounts related
to assets and liabilities reported on the statements of cash flows will not necessarily agree with changes in the corresponding
accounts on the balance sheets. Translation adjustments resulting from this process are included in accumulated other comprehensive
income in the statements of stockholders’ equity. Translation adjustments for the years ended December 31, 2016 and 2015
were $12,792 and $(60,107), respectively. The cumulative translation adjustment and effect of exchange rate changes on cash for
the years ended December 31, 2016 and 2015 were $(2,797) and $(1,364), respectively. Transaction gains and losses that arise from
exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results
of operations as incurred.
Assets
and liabilities were translated at 6.94 RMB and 6.48 RMB to $1.00 at December 31, 2016 and December 31, 2015, respectively. The
equity accounts were stated at their historical rates. The average translation rates applied to income statements for the years
ended December 31, 2016 and 2015 were 6.64 RMB and 6.28 RMB to $1.00, respectively. Cash flows are also translated at average
translation rates for the period; therefore, amounts reported on the statement of cash flows will not necessarily agree with changes
in the corresponding balances on the balance sheet.
Revenue
recognition
We
recognize revenue in accordance with ASC 605-25, Revenue Recognition, which states that revenue should be recognized when the
following criteria are met: (1) persuasive evidence of an arrangement exists; (2) the service has been rendered; (3) the selling
price is fixed or determinable; and (4) collection of the resulting receivable is reasonably assured. Sales represent the invoiced
value of goods, net of value added tax (“VAT”), if any, and are recognized upon delivery of goods and passage of title.
In
accordance with ASC 605-25, the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title
has occurred or services have been rendered, the selling price is fixed or determinable and collectability is reasonably assured.
The
Company derives revenues from the distribution of graphite based products. The Company recognizes its revenues net of VAT. The
Company is subject to VAT, which is levied on a majority of the products, at a rate ranging from 13% to 17% on the invoiced value
of sales. Output VAT is borne by customers in addition to the invoiced value of sales and input VAT is borne by the Company in
addition to the invoiced value of purchases to the extent not refunded for export sales.
The
Company recognizes revenue upon receipt of the delivery confirmation provided by the customer or distributor. The Company does
not provide chargeback or price protection rights to the distributors. The distributor only places purchase orders with the Company
once it has confirmed the sale with a third party because this is a specialized business, which dictates that the Company will
not sell the products until the purchase order is received. The Company allows its customers to return products only if its products
are later determined by the Company to be defective. Based on the Company’s historical experience, product returns have
been insignificant throughout all of its product lines. Therefore, the Company does not estimate deductions or allowances for
sales returns. If sales returns occur, they are taken against revenue when products are returned from customers. Sales are presented
net of any discounts given to customers. Interest income is recognized when earned. The Company experienced no returns for the
years ended December 31, 2016 and 2015.
Cost
of goods sold
Cost
of goods sold consists primarily of the purchase costs of products.
Shipping
and handling costs
The
Company follows ASC 605-45, Handling Costs, and Shipping Costs, formerly known as Emerging Issues Task Force No. 00-10, Accounting
for Shipping and Handling Fees and Costs. The Company classifies shipping and handling costs paid on behalf of its customers in
selling expenses. For the years ended December 31, 2016 and 2015, shipping and handling costs were $11,289 and $17,230, respectively.
Taxation
Taxation
on profits earned in the PRC has been calculated based on the estimated assessable profits for the year at the rates of taxation
prevailing in the PRC after taking into account the benefits from any special tax credits or “tax holidays” allowed
in the county of operations.
The
Company does not accrue U.S. income tax since it has no operations in the United States. Its operating subsidiaries are organized
and located in the PRC and do not conduct any business in the United States.
In
2006, the Financial Accounting Standards Board (“FASB”) issued ASC, 740 Income Tax, formerly known as FIN 48, which
clarifies the application of SFAS 109 by defining a criterion that an individual income tax position must meet for any part of
the benefit of that position to be recognized in an enterprise’s financial statements and provides guidance on measurement,
recognition, classification, accounting for interest and penalties, accounting in interim periods, disclosure and transition.
In accordance with the transition provisions, the Company adopted FIN 48 effective January 1, 2007.
The
Company recognizes that virtually all tax positions in the PRC are not free from some degree of uncertainty due to tax law and
policy changes by the state. The Company cannot reasonably quantify political risk factors and thus must depend on guidance issued
by current government officials.
Based
on all known facts and circumstances and current tax law, the Company believes that the total amount of unrecognized tax benefits
as of December 31, 2016 is not material to its results of operations, financial condition or cash flows. The Company also believes
that the total amount of unrecognized tax benefits as of December 31, 2016, if recognized, would not have a material effect on
its effective tax rate. The Company further believes that there are no tax positions for which it is reasonably possible, based
on current Chinese tax law and policy, that the unrecognized tax benefits will significantly increase or decrease over the next
twelve months producing, individually or in the aggregate, a material effect on the Company’s results of operations, financial
condition or cash flows.
Enterprise
income tax
The
enterprise income tax is calculated on the basis of the statutory profit as defined in the PRC tax laws. This statutory profit
is computed differently than the Company’s net income under U.S. GAAP.
Deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets, including tax loss and
credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The effect of deferred tax assets and liabilities from
a change in tax rates is recognized in income in the period that includes the enactment date. Deferred income tax expense represents
the change during the period in the deferred tax assets and deferred tax liabilities. The components of the deferred tax assets
and liabilities are individually classified as current and non-current based on their characteristics. 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.
Value
added tax
The
Provisional Regulations of the PRC Concerning Value Added Tax promulgated by the State Council came into effect on January 1,
1994. Under these regulations and the Implementing Rules of the Provisional Regulations of the PRC Concerning Value Added Tax,
value added tax (“VAT”) is imposed on goods sold in or imported into the PRC and on processing, repair and replacement
services provided within the PRC.
VAT
payable in the PRC is charged on an aggregated basis at a rate of 13% or 17% (depending on the type of goods involved) on the
full price collected for the goods sold or, in the case of taxable services provided, at a rate of 17% on the charges for the
taxable services provided, but excluding, in respect of both goods and services, any amount paid in respect of VAT included in
the price or charges, and less any deductible value added tax already paid by the taxpayer on purchases of goods and services
in the same financial year. VAT payable is included in prepaid expenses of $0 and is included in prepaid expenses of $211 as of
December 31, 2016 and December 31, 2015, respectively.
Contingent
liabilities and contingent assets
A
contingent liability is a possible obligation that arises from past events and whose existence will only be confirmed by the occurrence
or non-occurrence of one or more uncertain future events not wholly within the control of the Company. It can also be a present
obligation arising from past events that is not recognized because it is not probable that the Company will incur a liability
or obligations as a result. A contingent liability, which might occur but is not probable, is not recorded but is disclosed in
the notes to the financial statements. The Company will recognize a liability or obligation when it is probable that the Company
will incur such liability or obligation.
A
contingent asset is an asset, which could possibly arise from past events and whose existence will be confirmed only by the occurrence
or non-occurrence of one or more uncertain events not wholly within the control of the Company. Contingent assets are not recorded
but are disclosed in the notes to the financial statements when it is likely that the Company will recognize an economic benefit.
When the benefit is virtually certain, the asset is recognized.
Retirement
benefit costs
According
to PRC regulations on pensions, the Company contributes to a defined contribution retirement program organized by the municipal
government in the province in which the Company is registered and all qualified employees are eligible to participate in the program.
Contributions to the program are calculated at 23.5% of the employees’ salaries above a fixed threshold amount and the employees
contribute 2% to 8% while the Company contributes the remaining 15.5% to 21.5%. The Company has no other material obligation for
the payment of retirement benefits beyond the annual contributions under this program.
Fair
value of financial instruments
The
Company has adopted ASC Topic 820, Fair Value Measurement and Disclosure, which defines fair value, establishes a framework for
measuring fair value in U.S. GAAP, and expands disclosures about fair value measurements. It does not require any new fair value
measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source
of the information. It establishes a three-level valuation hierarchy of valuation techniques based on observable and unobservable
inputs, which may be used to measure fair value and include the following:
|
●
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
|
|
|
●
|
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial
instruments.
|
|
|
|
|
●
|
Level
3 inputs to the valuation methodology are unobservable and significant to the fair value.
|
The
carrying amount of other receivables, advance to vendors, advances from customers, other payables, accrued liabilities and short-term
loans are reasonable estimates of their fair value because of the short-term nature of these items.
Earnings
(loss) per share
Basic
earnings per share is computed by dividing net income available to common shareholders by the weighted average number of shares
of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income available to common
shareholders by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities
outstanding during each period. Potentially dilutive shares of common stock consist of the common stock issuable upon the conversion
of convertible debt, preferred stock and warrants. The Company uses if-converted method to calculate the dilutive preferred stock
and treasury stock method to calculate the dilutive shares issuable upon exercise of warrants.
The
following table sets forth the computation of the number of net income per share for the years ended December 31, 2016 and 2015:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Weighted average shares of common stock outstanding (basic)
|
|
|
33,999,043
|
|
|
|
33,670,518
|
|
Shares issuable upon conversion of Series B Preferred Stock
|
|
|
-
|
|
|
|
-
|
|
Weighted average shares of common stock outstanding (diluted)
|
|
|
33,999,043
|
|
|
|
33,670,518
|
|
Net (loss) available to common shareholders
|
|
$
|
(207,862
|
)
|
|
$
|
(2,370,465
|
)
|
Net (loss) per shares of common stock (basic)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.07
|
)
|
Net (loss) per shares of common stock (diluted)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.07
|
)
|
Accumulated
other comprehensive income
The
Company follows ASC 220, Comprehensive Income, formerly known as SFAS No. 130, Reporting Comprehensive Income, to recognize the
elements of comprehensive income. Comprehensive income is comprised of net income and all changes to the statements of stockholders’
equity, except those due to investments by stockholders, changes in paid-in capital and distributions to stockholders. For the
Company, comprehensive income for the years ended December 31, 2016 and 2015 included net income and foreign currency translation
adjustments.
Related
parties
Parties
are considered to be related to the Company if the parties that, directly or indirectly, through one or more intermediaries, control,
are controlled by, or are under common control with the Company. Related parties also include principal owners of the Company,
its management, members of the immediate families of principal owners of the Company and its management and other parties with
which the Company may deal if one party controls or can significantly influence the management or operating policies of the other
to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. Transactions
with related parties are disclosed in the financial statements.
Recent
accounting pronouncements
The
Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption
of any such pronouncements will have a material impact on its financial condition or the results of its operations.
In
February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842)”, to increase the transparency and comparability
about leases among entities. The new guidance requires lessees to recognize a lease liability and a corresponding lease asset
for virtually all lease contracts. It also requires additional disclosures about leasing arrangements. ASU 2016-02 is effective
for interim and annual periods beginning after December 15, 2018, and requires a modified retrospective approach to adoption.
Early adoption is permitted. The Company does not expect that the adoption of this guidance will have a material impact on its
consolidated financial statements.
In
August 2016, the FASB issued ASU No. 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts
and Cash Payments, to address diversity in how certain cash receipts and cash payments are presented and classified in the statement
of cash flows”. The amendments provide guidance on the following eight specific cash flow issues: (1) Debt Prepayment or
Debt Extinguishment Costs; (2) Settlement of Zero-Coupon Debt Instruments or Other Debt Instruments with Coupon Interest Rates
That Are Insignificant in Relation to the Effective Interest Rate of the Borrowing; (3) Contingent Consideration Payments Made
after a Business Combination; (4)Proceeds from the Settlement of Insurance Claims; (5) Proceeds from the Settlement of Corporate-Owned
Life Insurance Policies, including Bank-Owned; (6) Life Insurance Policies; (7) Distributions Received from Equity Method Investees;
(8) Beneficial Interests in Securitization Transactions; and Separately Identifiable Cash Flows and Application of the Predominance
Principle. The amendments are effective for public business entities for fiscal years beginning after December 15, 2017, and interim
periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The amendments should
be applied using a retrospective transition method to each period presented. If it is impracticable to apply the amendments retrospectively
for some of the issues, the amendments for those issues would be applied prospectively as of the earliest date practicable. The
Company does not expect that the adoption of this guidance will have a material impact on its consolidated financial statements.
In
October 2016, the FASB issued ASU 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfer of Assets Other than Inventory”,
which requires the recognition of the income tax consequences of an intra-entity transfer of an asset, other than inventory, when
the transfer occurs. ASU 2016-06 will be effective for the Company in its first quarter of 2019. The Company does not expect that
the adoption of this guidance will have a material impact on its consolidated financial statements.
In
October 2016, the FASB issued ASU 2016-17, “Consolidation (Topic 810): Interests Held through Related Parties That Are under
Common Control”. The amendments affect reporting entities that are required to evaluate whether they should consolidate
a variable interest entity in certain situations involving entities under common control. Specifically, the amendments change
the evaluation of whether a reporting entity is the primary beneficiary of a variable interest entity by changing how a reporting
entity that is a single decision maker of a variable interest entity treats indirect interests in the entity held through related
parties that are under common control with the reporting entity. The amendments are effective for public business entities for
fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted.
The Company does not expect that the adoption of this guidance will have a material impact on its consolidated financial statements.
In
January 2017, the FASB issued ASU No. 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business”.
The amendments in this ASU clarify the definition of a business with the objective of adding guidance to assist entities with
evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Basically these
amendments provide a screen to determine when a set is not a business. If the screen is not met, the amendments in this ASU first,
require that to be considered a business, a set must include, at a minimum, an input and a substantive process that together significantly
contribute to the ability to create output and second, remove the evaluation of whether a market participant could replace missing
elements. These amendments take effect for public businesses for fiscal years beginning after December 15, 2017 and interim periods
within those periods, and all other entities should apply these amendments for fiscal years beginning after December 15, 2018,
and interim periods within annual periods beginning after December 15, 2019. The Company does not expect that the adoption of
this guidance will have a material impact on its consolidated financial statements.
In
May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”. ASU 2014-09 requires
an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services
to customers. ASU 2014-09 will replace most existing revenue recognition guidance in U.S. Generally Accepted Accounting Principles
when it becomes effective and permits the use of either the retrospective or cumulative effect transition method. The guidance
also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer
contracts. In August 2015, the FASB issued ASU No. 2015-14, “Deferral of the Effective Date”, which defers the effective
date for ASU 2014-09 by one year. For public entities, the guidance in ASU 2014-09 will be effective for annual reporting periods
beginning after December 15, 2017 (including interim reporting periods within those periods), which means it will be effective
for the Company’s fiscal year beginning January 1, 2018. In March 2016, the FASB issued ASU No. 2016-08, “Principal
versus Agent Considerations (Reporting Revenue versus Net)”, which clarifies the implementation guidance on principal versus
agent considerations in the new revenue recognition standard. In April 2016, the FASB issued ASU No. 2016-10, “Identifying
Performance Obligations and Licensing”, which reduces the complexity when applying the guidance for identifying performance
obligations and improves the operability and understandability of the license implementation guidance. In May 2016, the FASB issued
ASU No. 2016-12 “Narrow-Scope Improvements and Practical Expedients”, which amends the guidance on transition, collectability,
noncash consideration and the presentation of sales and other similar taxes. In December 2016, the FASB further issued ASU 2016-20,
“Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers”, which makes minor corrections
or minor improvements to the Codification that are not expected to have a significant effect on current accounting practice or
create a significant administrative cost to most entities. The amendments are intended to address implementation issues that were
raised by stakeholders and provide additional practical expedients to reduce the cost and complexity of applying the new revenue
standard. These amendments have the same effective date as the new revenue standard. Preliminarily, we plan to adopt Topic 606
in the first quarter of our fiscal 2018 using the retrospective transition method, and are continuing to evaluate the impact our
pending adoption of Topic 606 will have on our consolidated financial statements. The Company’s current revenue recognition
policies are generally consistent with the new revenue recognition standards set forth in ASU 2014-09. Potential adjustments to
input measures are not expected to be pervasive to the majority of the Company’s contracts. While no significant impact
is expected upon adoption of the new guidance, the Company will not be able to make that determination until the time of adoption
based upon outstanding contracts at that time.
In connection with preparing financial statements
for each annual and interim reporting period, an entity’s management should evaluate whether there are conditions or events,
considered in the aggregate, that raise substantial doubt about the entity’s ability to continue as a going concern within
one year after the date that the financial
statements are issued
(or within one year after the date that
the
financial statements are available to be issued
when applicable). Management’s evaluation
should be based on relevant conditions and events that are known and reasonably knowable at the date that the
financial
statements are issued (
or at the date that the
financial statements are available to be issued
when
applicable). Substantial doubt about an entity’s ability to continue as a going concern exists when relevant conditions
and events, considered in the aggregate, indicate that it is probable that the entity will be unable to meet its obligations as
they become due within one year after the date that the financial statements are issued (or available to be issued). The term probable
is
used consistently with its use in Topic 450, Contingencies.
When
management identifies conditions or events that raise substantial doubt about an entity’s ability to continue as a going
concern, management should consider whether its plans that are intended to mitigate those relevant conditions or events will alleviate
the substantial doubt. The mitigating effect of management’s plans should be considered only to the extent that (1) it is
probable that the plans will be effectively implemented and, if so, (2) it is probable that the plans will mitigate the conditions
or events that raise substantial doubt about the entity’s ability to continue as a going concern.
If
conditions or events raise substantial doubt about an entity’s ability to continue as a going concern, but the substantial
doubt is alleviated as a result of consideration of management’s plans, the entity should disclose information that enables
users of the financial statements to understand all of the following (or refer to similar information disclosed elsewhere in the
footnotes):
|
a.
|
Principal
conditions or events that raised substantial doubt about the entity’s ability to continue as a going concern (before
consideration of management’s plans)
|
|
|
|
|
b.
|
Management’s
evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations
|
|
|
|
|
c.
|
Management’s
plans that alleviated substantial doubt about the entity’s ability to continue as a going concern.
|
If
conditions or events raise substantial doubt about an entity’s ability to continue as a going concern, and substantial doubt
is not alleviated after consideration of management’s plans, an entity should include a statement in the footnotes indicating
that there is
substantial doubt about the entity’s ability to continue as a going concern
within one year
after the date that the financial statements are issued (or available to be issued). Additionally, the entity should disclose
information that enables users of the financial statements to understand all of the following:
|
a.
|
Principal
conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern
|
|
b.
|
Management’s
evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations
|
|
|
|
|
c.
|
Management’s
plans that are intended to mitigate the conditions or events that raise substantial doubt about the entity’s ability
to continue as a going concern.
|
The
amendments in this Update are effective for the annual period ending after December 15, 2016, and for annual periods and interim
periods thereafter. Early application is permitted.
Management
does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material
effect on the accompanying financial statements.
(5)
Concentration of Business and Credit Risk
Most
of the Company’s bank accounts are in banks located in the PRC and are not covered by any type of protection similar to
that provided by the Federal Deposit Insurance Corporation (“FDIC”) on funds held in U.S. banks. The Company’s
bank account in the United States is covered by FDIC insurance.
Because
the Company’s operations are located in the PRC, this may give rise to significant foreign currency risks due to fluctuations
in and the volatility of foreign exchange rates between U.S. dollars and RMB.
Financial
instruments that potentially subject the Company to concentration of credit risk consist principally of cash, trade accounts receivables
and inventories, the balances of which are stated on the balance sheet. The Company places its cash in banks located in China.
Concentration of credit risk with respect to trade accounts receivables is limited due to the diversity of the Company’s
customers who are located in different regions of China. The Company does not require collateral or other security to support
financial instruments subject to credit risk.
Sales
to certain customers generated over 10% of the Company’s total net sales. Sales to Jinko Solar Technology SDN. BHD, for
the year ended December 31, 2016 were approximately 32% of the Company’s net sales. Sales to Honglang Carbon Industry Co.,
Ltd for the year ended December 31, 2016 were approximately 27% of the Company’s net sales. Sales to NurolTeknolojiSanayiVeMadenci
for the year ended December 31, 2016 were approximately 33% of the Company’s net sales.
Sales
to certain customers generated over 10% of the Company’s total net sales. Sales to Jinko Solar Technology SDN. BHD for the
year ended December 31, 2015 were approximately 55% of the Company’s net sales. Sales to NurolTeknolojiSanayiVeMadenci for
the year ended December 31, 2015 were approximately 23% of the Company’s net sales.
For
the year ended December 31, 2016, three suppliers accounted for approximately 96% of total purchases.
For
the year ended December 31, 2015, two suppliers accounted for approximately 92% of total purchases.
(6) Income
Taxes
United
States
The
Company is incorporated in United States, and is subject to corporate income tax rate of 34%.
The
People's Republic of China (PRC)
Under
the Provisional Regulations of The People’s Republic of China Concerning Income Tax on Enterprises promulgated by the PRC,
which took effect on January 1, 2008, domestic and foreign companies pay a unified corporate income tax of 25%, except for a 15%
corporate income tax rate for qualified high technology and science enterprises.
The
new EIT Law also imposes a withholding income tax of 10% on dividends distributed by a foreign invested enterprise to its immediate
holding company outside of China, if such immediate holding company is considered as a non-resident enterprise without any establishment
or place within China or if the received dividends have no connection with the establishment or place of such immediate holding
company within China, unless such immediate holding company’s jurisdiction of incorporation has a tax treaty with China
that provides for a different withholding arrangement. Such withholding income tax was exempted under the previous income tax
regulations.
Loss
before income taxes consists of:
|
|
For the years ended
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Non-PRC
|
|
$
|
(213,423
|
)
|
|
$
|
(55,632
|
)
|
PRC
|
|
$
|
5,561
|
|
|
$
|
(2,314,834
|
)
|
|
|
$
|
(207,862
|
)
|
|
$
|
(2,370,465
|
)
|
The
income tax expense in the consolidated statements of operations consisted of:
|
|
For the years ended
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
Unites States Enterprise Income Tax
|
|
$
|
-
|
|
|
$
|
-
|
|
PRC Enterprise Income Tax
|
|
|
-
|
|
|
|
-
|
|
Income taxes, net
|
|
$
|
-
|
|
|
$
|
-
|
|
The
components of deferred taxes are as follows at December 31, 2016 and 2015:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Deferred tax assets, current portion
|
|
|
|
|
|
|
Amortization of fair value of stock for services
|
|
$
|
-
|
|
|
$
|
-
|
|
Total deferred tax assets, current portion
|
|
$
|
-
|
|
|
$
|
-
|
|
Valuation allowance
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred tax assets, current portion, net
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred tax assets, non-current portion
|
|
|
|
|
|
|
|
|
Fixed assets
|
|
$
|
-
|
|
|
$
|
-
|
|
Net operating losses
|
|
$
|
17,177,431
|
|
|
$
|
17,106,759
|
|
Total deferred tax assets, non-current portion
|
|
$
|
17,177,431
|
|
|
$
|
17,106,759
|
|
Valuation allowance
|
|
$
|
(17,177,431
|
)
|
|
$
|
(17,106,759
|
)
|
Deferred tax assets, non-current portion, net
|
|
$
|
-
|
|
|
$
|
-
|
|
As
of December 31, 2016, Royal Shanghai had a net operating loss of $662,059 that can be carried forward to offset future net profit
for income tax purposes under the PR China tax law. The net operating loss carry forwards as of December 31, 2016 will expire
in years 2016 to 2020 if not utilized.
China
Carbon is subject to United States of America tax law. As of December 31, 2016, the operations in the United States of America
incurred $50,521,857 of cumulative net operating losses that can be carried forward to offset future taxable income. The net operating
loss carry forwards as of December 31, 2016 will expire in the year of 2033 to 2035 if not utilized. The Company has provided
full valuation allowance for the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards
as the management believes it is more likely than not that these assets will not be realized in the future.
A
reconciliation between the income tax computed at the U.S. statutory rate and the Company's provision for income tax in the PRC
is as follows:
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
Tax expense at statutory rate - US
|
|
|
34
|
%
|
|
|
34
|
%
|
Foreign income not recognized in the U.S.
|
|
|
(34
|
)%
|
|
|
(34
|
)%
|
PRC enterprise income tax rate
|
|
|
25
|
%
|
|
|
25
|
%
|
Loss not subject to income tax
|
|
|
(25
|
)%
|
|
|
(25
|
)%
|
Effective income tax rates
|
|
|
-
|
%
|
|
|
-
|
%
|
(7) Accounts
Receivable
The
Company establishes an individualized credit and collection policy based on each individual customer’s credit history. The
Company does not have a uniform policy that applies equally to all customers. The collection period usually ranges
from three months to twelve months. The Company grants extended payment terms only when the Company believes that the payment
will be collectible at the end of the term. The Company grants extended payment terms to customers if based on the following factors:
(a) whether or not the Company views a real need, from the customer’s perspective, for the extension and (b) how critical
the Company’s relationship with the customer and is the customer the Company’s long-term business. The Company grants
extended payment terms only when the Company believes that the payment will be collectible at the end of the term. This meets
the criteria of revenue recognition under U.S. GAAP, which requires that collection of the resulting receivable be reasonably
assured.
As
of December 31, 2016 and 2015, accounts receivable consisted of the following:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Amount outstanding
|
|
$
|
50,156
|
|
|
$
|
25,718
|
|
Less: Allowance for doubtful accounts, net
|
|
|
-
|
|
|
|
-
|
|
Net amount
|
|
$
|
50,156
|
|
|
$
|
25,718
|
|
(8) Advances
to Suppliers
As
of December 31, 2016 and December 31, 2015, advances to suppliers are advances for finished goods and amounted to $158,010 and
$0, respectively.
Advances
to suppliers represent interest-free cash paid in advance to suppliers for purchases of inventory.
(9)
Inventories
As
of December 31, 2016 and December 31, 2015, inventories consisted of the following:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Inventory in transit
|
|
$
|
24,175
|
|
|
$
|
2,386
|
|
Reserve for slow moving and obsolete inventory
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
24,175
|
|
|
$
|
2,386
|
|
For
the years ended December 31, 2016 and 2015, the Company has not made provision for inventory in regards to slow moving or obsolete
items. As of December 31, 2016 and December 31, 2015, the Company did not record any provision for inventory in regards to slow
moving or obsolete items.
(10) Other
Receivables
Other
receivables amounted $42,543 and $42,695 as of December 31, 2016 and December 31, 2015, respectively. Other receivables are
mainly export tax rebates.
(11)
Property and Equipment, net
As
of December 31, 2016 and December 31, 2015, property, plant and equipment consisted of the following:
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Machinery and equipment
|
|
$
|
6,245
|
|
|
$
|
5,513
|
|
Motor vehicles
|
|
|
40,236
|
|
|
|
43,125
|
|
Total
|
|
|
46,481
|
|
|
|
48,638
|
|
Less: accumulated depreciation
|
|
|
(25,017
|
)
|
|
|
(17,992
|
)
|
Plant and Equipment, net
|
|
$
|
21,464
|
|
|
$
|
30,646
|
|
For
the years ended December 31, 2016 and 2015, depreciation expenses amounted to $8,606 and $8,926, respectively.
The
Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the
carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual
disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized
equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing
this assessment include current operating results, trends and prospects, the manner in which the property is used, and the effects
of obsolescence, demand, competition and other economic factors. Based on this assessment, no impairment expenses for property,
plant, and equipment was recorded in operating expenses during the years ended December 31, 2016 and 2015.
(12)
Stockholders’ deficit
Restated
Articles of Incorporation
On
January 22, 2008, the Company changed its authorized capital stock to 120,000,000 shares of capital stock, of which 20,000,000
shares are shares of preferred stock, par value $0.001 per share, and 100,000,000 shares are shares of common stock, par value
$0.001 per share. The restated articles of incorporation authorizes the board of directors of the Company to issue one or more
series of preferred stock and to designate the rights, preferences, privileges and limitation of the holders of such preferred
stock. The board of directors has authorized the issuance of two series of preferred stock, Series A Convertible Preferred Stock
(“Series A Preferred Stock”) and Series B Convertible Preferred Stock (“Series B Preferred Stock”).
Issuance
of Common Stock
(a)
Conversion of Series A and Series B Preferred
Stock
As of December 31, 2016 and 2015, no shares of Series A and Series B Preferred Stock are issued or outstanding.
(b)
Stock Issuances for Cash
On December 19, 2016, the Company issued 3,200,000
shares for cash at $0.10 per share to unrelated parties.
(c)
Stock Issuances For Compensation
On March 8, 2016, the Company issued an aggregate
of 200,000 shares of common stock to four directors as compensation for services provided in 2015. The issuance of these shares
was recorded at grant date fair market value at $0.03 per share.
On
March 8, 2016, the Company issued 64,000 shares of common stock to the CFO
and
VP
of Finance. The issuance of these shares was recorded at grant date fair market value of $0.03 in 2016.
On December 19, 2016, the Company issued an
aggregate of 200,000 shares of common stock to four directors as compensation for services provided in 2016. The issuance of these
shares was recorded at grant date fair market value at $0.05 per share.
On December 19, 2016, the Company issued 64,000
shares of common stock to the CFO and VP of Finance. The issuance of these shares was recorded at grant date fair market value
of $0.05 in 2016.
(d)
Shares Held in Escrow
In
a private placement that closed on December 22, 2009 and January 13, 2010, the Company sold an aggregate of 2,480,500 shares of
Series B Preferred Stock and five-year warrants to purchase 992,000 shares of common stock at an exercise price of $1.30 per share,
for an aggregate purchase price of $2,976,600. The Company also paid the private placement agent an aggregate of $298,000 and
issued five-year warrants to purchase 124,025 shares of common stock at an exercise price of $1.32 per share. In connection with
the private placement and pursuant to the transaction agreements, the Company deposited into escrow an aggregate of 1,240,250
shares of common stock, which are to be held in escrow to be returned to the Company or delivered to the investors, depending
on whether the Company meets certain financial performance targets for the years ending December 31, 2010 and 2011.
The
Company did not meet the financial targets. The number of Escrow Shares payable to each Investor shall be equal to a fraction
of the total number of Escrow Shares potentially issuable pursuant to the terms hereof, the numerator of which shall be the amount
by which (i) the number of Conversion Shares issued or issuable upon Preferred Shares which was initially issued to the Investor
exceeds (ii) the sum of (x) the number of Conversion Shares sold or otherwise transferred by the Investor plus (y) the number
of shares of Conversion Shares issued or issuable sold or otherwise transferred by the Investor, and the denominator of which
is the number of Conversion Shares issued or issuable by the Company in the Offering. Any Escrow Shares for either Fiscal Year
2011 or Fiscal Year 2010 which are not transferred to the Investors pursuant to this paragraph shall be returned to the Company
for cancellation. As of December 31, 2016, no Escrow Shares have been transferred to investors or returned to the Company.
Dividend
Distribution for Series B Preferred Stock
Pursuant
to the terms of a private placement that closed on December 22, 2009 and January 13, 2010, the Series B Preferred Stock offers
a 6% dividend. The preferred stock dividend is payable quarterly commencing April 1, 2010 until December 31, 2011.
For
the years ended December 31, 2016 and 2015, no payment was made for dividends declared.
(13)
Related Parties
As
of December 31, 2016 and December 31, 2015, $137,345 and $147,083 are due to Mr. Donghai Yu, who is CEO of the Company. These
amounts are advances made to the Company by unrelated parties through Mr. Donghai Yu for business operating purposes. The advances
are interest free.
As
of December 31, 2016 and December 31, 2015, $458,105 and $487,529 are the salary owed to Mr. Donghai Yu, who is CEO
of the Company. As of December 31, 2016 and December 31, 2015, $45,000 and $45,000 are the salary owed to Mr. Grace
King, who is VP finance of the Company.
On June 10, 2014, the Company entered into
an asset purchase agreement (the “Agreement”) by and among the Company and its wholly-owned subsidiary, Yongle (together
with the Company, the “Sellers”), and Dengyong Jin and Benhua Du (collectively “Purchasers”). Pursuant
to the Agreement, the Purchasers will, following the satisfaction or waiver of applicable conditions to closing, purchase all
of the rights and obligations of Yongle under the Contractual Arrangements. The Purchasers collectively hold 100% of
the outstanding equity interests of Xingyong. The purchase price under the Agreement is $1,543,734 (RMB 10 million), including
$575,813 (RMB 3.73 million) in cash and the cancellation of the registrant’s repayment obligations of $967,921 (RMB
6.27 million) previously advanced by Dengyong Jin to the Company. The disposal of Xingyong became effective on June 30, 2014
after approved by a special meeting of shareholders. $1,543,734 is receivable from Mr. Jin for disposal of Xingyong. As of December
31, 2015, $1,543,734 has been recorded as bad debt expenses.
(
14)
Other Payable
Other payable amounted $1,086,325 and
$1,013,994 as of December 31, 2016 and December 31, 2015, respectively. Other payables are money borrowed from unrelated
parties for operating purpose. These payable are without collateral, interest free, and due on demand.
(15) Lease
Commitment
Our
principal executive office is located in US. The Company leased its corporate address month to month for an annual fee of $1,440.
Royal
Shanghai leased an office space in China, the lease term ends on March 31, 2017. The monthly rent is approximately $2,917 (RMB
18,329).
(16) Subsequent
events
On June 10, 2014,
the Company entered into an asset purchase agreement (the “Agreement”) by and among the Company and its wholly-owned
subsidiary, Yongle (together with the Company, the “Sellers”), and Dengyong Jin and Benhua Du (collectively “Purchasers”). Pursuant
to the Agreement, the Purchasers purchased all of the rights and obligations of Yongle with relating to Xingyong under the Contractual
Arrangements. The Purchasers collectively hold 100% of the outstanding equity interests of Xingyong. The
purchase price under the Agreement was $1,543,734 (RMB 10 million), including $575,813 (RMB 3.73 million) in cash and the cancellation
of the registrant’s repayment obligations of $967,921 (RMB 6.27 million) previously advanced by Dengyong Jin to the Company. The
Purchasers agreed to return all shares held individually and under Sincere Investment (PTC) Limited totaling 10,388,172 shares.
The disposal of Xingyong became effective on June 30, 2014 after approved by majority of shareholders at a special meeting of shareholders
held on such date. In connection with this transaction and as of December 31, 2016,
Company
has not received the $1,543,734 of the total purchase price and adjusted the note receivable as a bad debt expense. As of March
10, 2017, 9,388,172 shares of common stock previously held by Sincere and 1,000,000 shares of common stock previously held by Dengyong
Jin were cancelled.