ITEM 1. FINANCIAL STATEMENTS
LUDUSON G INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021
|
|
|
December 31, 2020
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current asset:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
60,618
|
|
|
$
|
40,447
|
|
Accounts receivable
|
|
|
5,098,954
|
|
|
|
4,499,746
|
|
Deposits, prepayments and other receivables
|
|
|
829,108
|
|
|
|
665,052
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
5,988,680
|
|
|
|
5,205,245
|
|
|
|
|
|
|
|
|
|
|
Non-current asset:
|
|
|
|
|
|
|
|
|
Plant and equipment
|
|
|
301,795
|
|
|
|
422,414
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
6,290,475
|
|
|
$
|
5,627,659
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accrued liabilities and other payables
|
|
$
|
44,447
|
|
|
$
|
26,772
|
|
Tax payable
|
|
|
843,826
|
|
|
|
743,562
|
|
Amount due to a director
|
|
|
56,568
|
|
|
|
28,290
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
944,841
|
|
|
|
798,624
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
944,841
|
|
|
|
798,624
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value, 20,000,000 shares authorized, no shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
|
|
|
–
|
|
|
|
–
|
|
Common stock, $0.0001 par value, 100,000,000 shares authorized, 28,110,000 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
|
|
2,811
|
|
|
|
2,811
|
|
Additional paid in capital
|
|
|
332,189
|
|
|
|
332,189
|
|
Accumulated other comprehensive (loss) income
|
|
|
(11,908
|
)
|
|
|
10,573
|
|
Retained earnings
|
|
|
5,022,542
|
|
|
|
4,483,462
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
5,345,634
|
|
|
|
4,829,035
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
6,290,475
|
|
|
$
|
5,627,659
|
|
See accompanying notes to condensed consolidated
financial statements.
LUDUSON G INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(Currency expressed in United States Dollars
(“US$”))
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended
September 30,
|
|
|
Nine Months ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, net
|
|
$
|
269,922
|
|
|
$
|
1,824,479
|
|
|
$
|
927,053
|
|
|
$
|
2,945,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
(34,280
|
)
|
|
|
(592,792
|
)
|
|
|
(102,986
|
)
|
|
|
(743,860
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
235,642
|
|
|
|
1,231,687
|
|
|
|
824,067
|
|
|
|
2,201,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(40,036
|
)
|
|
|
(63,528
|
)
|
|
|
(117,753
|
)
|
|
|
(131,085
|
)
|
Professional fee
|
|
|
(38,325
|
)
|
|
|
(67,305
|
)
|
|
|
(63,462
|
)
|
|
|
(67,305
|
)
|
Stock-based compensation
|
|
|
–
|
|
|
|
(325,000
|
)
|
|
|
–
|
|
|
|
(325,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
(78,361
|
)
|
|
|
(455,833
|
)
|
|
|
(181,215
|
)
|
|
|
(523,390
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
157,281
|
|
|
|
775,854
|
|
|
|
642,852
|
|
|
|
1,678,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
–
|
|
|
|
(1,381
|
)
|
|
|
–
|
|
|
|
(1,381
|
)
|
Interest income
|
|
|
–
|
|
|
|
6
|
|
|
|
–
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net
|
|
|
–
|
|
|
|
(1,375
|
)
|
|
|
–
|
|
|
|
(1,341
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES
|
|
|
157,281
|
|
|
|
774,479
|
|
|
|
642,852
|
|
|
|
1,676,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(32,508
|
)
|
|
|
(49,191
|
)
|
|
|
(103,772
|
)
|
|
|
(178,846
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
124,773
|
|
|
|
725,288
|
|
|
|
539,080
|
|
|
|
1,498,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation (loss) gain
|
|
|
(14,472
|
)
|
|
|
706
|
|
|
|
(22,481
|
)
|
|
|
6,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
$
|
110,301
|
|
|
$
|
725,994
|
|
|
$
|
516,599
|
|
|
$
|
1,504,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic and diluted
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic and diluted
|
|
|
28,110,000
|
|
|
|
25,610,000
|
|
|
|
28,110,000
|
|
|
|
17,520,146
|
|
See accompanying notes to condensed consolidated
financial statements.
LUDUSON G INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Currency expressed in United States Dollars
(“US$”))
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
539,080
|
|
|
$
|
1,498,071
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation of plant and equipment
|
|
|
119,081
|
|
|
|
7,348
|
|
Stock-based compensation expense
|
|
|
–
|
|
|
|
325,000
|
|
|
|
|
|
|
|
|
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(599,208
|
)
|
|
|
(1,003,875
|
)
|
Deposits and prepayments and other receivables
|
|
|
(164,056
|
)
|
|
|
(258,754
|
)
|
Accrued expenses and other payables
|
|
|
17,675
|
|
|
|
17,878
|
|
Lease liabilities
|
|
|
–
|
|
|
|
(658
|
)
|
Tax payable
|
|
|
103,772
|
|
|
|
179,689
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
16,344
|
|
|
|
764,699
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment
|
|
|
–
|
|
|
|
(862,271
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
–
|
|
|
|
(862,271
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Advance from a director
|
|
|
28,278
|
|
|
|
16,500
|
|
Proceeds from line of credit
|
|
|
–
|
|
|
|
50,386
|
|
Dividends paid
|
|
|
–
|
|
|
|
(186,084
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
28,278
|
|
|
|
(119,198
|
)
|
|
|
|
|
|
|
|
|
|
Effect on exchange rate change on cash and cash equivalents
|
|
|
(24,451
|
)
|
|
|
6,617
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
20,171
|
|
|
|
(210,153
|
)
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
40,447
|
|
|
|
269,691
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
60,618
|
|
|
$
|
59,538
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for tax
|
|
$
|
–
|
|
|
$
|
–
|
|
Cash paid for interest
|
|
$
|
–
|
|
|
$
|
–
|
|
See accompanying notes to condensed consolidated
financial statements.
LUDUSON HOLDING COMPANY LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES
IN STOCKHOLDERS’ EQUITY
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three and Nine Months
ended September 30, 2020 and 2021
|
|
|
|
Common stock
|
|
|
Additional paid-in
|
|
|
Accumulated other comprehensive
income
|
|
|
Retained
|
|
|
Total stockholders’
|
|
|
|
No. of shares
|
|
|
Amount
|
|
|
capital
|
|
|
(loss)
|
|
|
earnings
|
|
|
equity
|
|
Balance as at January 1, 2020 (restated)
|
|
|
10,000,000
|
|
|
$
|
1,000
|
|
|
$
|
9,000
|
|
|
$
|
5,435
|
|
|
$
|
1,024,195
|
|
|
$
|
1,039,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(186,084
|
)
|
|
|
(186,084
|
)
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
4,735
|
|
|
|
–
|
|
|
|
4,735
|
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
51,429
|
|
|
|
51,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at March 31, 2020
|
|
|
10,000,000
|
|
|
|
1,000
|
|
|
|
9,000
|
|
|
|
10,170
|
|
|
|
889,540
|
|
|
|
909,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
1,210
|
|
|
|
–
|
|
|
|
1,210
|
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
721,354
|
|
|
|
721,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at June 30, 2020
|
|
|
10,000,000
|
|
|
|
1,000
|
|
|
|
9,000
|
|
|
|
11,380
|
|
|
|
1,610,894
|
|
|
|
1,632,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
706
|
|
|
|
–
|
|
|
|
706
|
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
725,288
|
|
|
|
725,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at September 30, 2020
|
|
|
10,000,000
|
|
|
$
|
1,000
|
|
|
$
|
9,000
|
|
|
$
|
12,086
|
|
|
$
|
2,336,182
|
|
|
$
|
2,683,268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at January 1, 2021 (audited)
|
|
|
28,110,000
|
|
|
$
|
2,811
|
|
|
$
|
332,189
|
|
|
$
|
10,573
|
|
|
$
|
4,483,462
|
|
|
$
|
4,829,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(13,766
|
)
|
|
|
–
|
|
|
|
(13,766
|
)
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
107,312
|
|
|
|
107,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at March 31, 2021
|
|
|
28,110,000
|
|
|
|
2,811
|
|
|
|
332,189
|
|
|
|
(3,193
|
)
|
|
|
4,590,774
|
|
|
|
4,922,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
5,757
|
|
|
|
–
|
|
|
|
5,757
|
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
306,995
|
|
|
|
306,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2021
|
|
|
28,110,000
|
|
|
|
2,811
|
|
|
|
332,189
|
|
|
|
2,564
|
|
|
|
4,897,769
|
|
|
|
5,235,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(14,472
|
)
|
|
|
–
|
|
|
|
(14,472
|
)
|
Net income for the period
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
124,773
|
|
|
|
124,773
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2021
|
|
|
28,110,000
|
|
|
$
|
2,811
|
|
|
$
|
332,189
|
|
|
$
|
(11,908
|
)
|
|
$
|
5,022,542
|
|
|
$
|
5,345,634
|
|
See accompanying notes to condensed consolidated
financial statements.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
NOTE – 1 DESCRIPTION OF BUSINESS AND
ORGANIZATION
Luduson G Inc. was organized under the laws of
the State of Delaware on March 6, 2014. The Company changed its current name on July 15, 2020.
Description of subsidiaries
Description of Subsidiaries
|
|
|
|
|
|
|
|
|
Name
|
|
Place of incorporation
and kind of
legal entity
|
|
Principal activities
and place of operation
|
|
Particulars of registered/paid up share
capital
|
|
Effective interest
held
|
|
|
|
|
|
|
|
|
|
Luduson Holding Company Limited
|
|
British Virgin Island
|
|
Investment holding
|
|
10,000 ordinary shares
|
|
100%
|
|
|
|
|
|
|
|
|
|
Luduson Entertainment Limited
|
|
Hong Kong
|
|
Sales and marketing
|
|
10,000 ordinary shares at par value of HK$1
|
|
100%
|
|
|
|
|
|
|
|
|
|
G Music Asia Limited
|
|
British Virgin Islands
|
|
Event planning
|
|
2 ordinary shares at par value of US$1
|
|
100%
|
The Company and its subsidiaries are hereinafter
referred to as (the "Company").
NOTE – 2 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
The accompanying condensed consolidated financial
statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying
financial statements and notes.
These accompanying condensed consolidated financial
statements have been prepared in U.S. Dollars in conformity with generally accepted accounting principles in the United States of America
(“U.S. GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission
(the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial
statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to make the financial
statements not misleading have been included. Operating results for the interim period ended September 30, 2021 are not necessarily indicative
of the results that may be expected for the fiscal year ending December 31, 2021. The information included in this Form 10-Q should be
read in conjunction with Management’s Discussion and Analysis, and the financial statements and notes thereto included in the Company’s
Form 10-K for the fiscal year ended December 31, 2020, filed with the SEC on May 25, 2021.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
|
l
|
Use of estimates and assumptions
|
In preparing these condensed consolidated financial
statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet
and revenues and expenses during the periods reported. Actual results may differ from these estimates.
The condensed consolidated financial statements
include the financial statements of the Company and its subsidiaries. All significant inter-company balances and transactions within the
Company have been eliminated upon consolidation.
|
l
|
Cash and cash equivalents
|
Cash and cash equivalents are carried at cost
and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an
original maturity of three months or less as of the purchase date of such investments.
Accounts receivable are recorded at the invoiced
amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from completion of service. Credit
is extended based on evaluation of a customer's financial condition, the customer credit-worthiness and their payment history. Accounts
receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and over a specified
amount are reviewed individually for collectibility. At the end of fiscal year, the Company specifically evaluates individual customer’s
financial condition, credit history, and the current economic conditions to monitor the progress of the collection of accounts receivables.
The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability of its customers to
make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate actions are
taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged off against
the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does
not have any off-balance-sheet credit exposure related to its customers. As of September 30, 2021 and December 31, 2020, there was no
allowance for doubtful accounts.
Plant and equipment are stated at cost less accumulated
depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected
useful lives from the date on which they become fully operational and after taking into account their estimated residual values:
Schedule of property and equipment useful lives
|
|
|
|
|
|
|
Expected useful lives
|
|
|
Computer equipment
|
|
3 years
|
|
|
Furniture and equipment
|
|
5 years
|
|
|
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
Expenditures for repairs and maintenance are expensed
as incurred. When assets have been retired or sold, the cost and related accumulated depreciation are removed from the accounts and any
resulting gain or loss is recognized in the results of operations.
Depreciation expense for the three months ended
September 30, 2021 and 2020 were $39,638 and $4,838, respectively.
Depreciation expense for the nine months ended
September 30, 2021 and 2020 were $119,081 and $7,348, respectively.
The Company adopted Accounting Standards Codification
(“ASC”) 606 – Revenue from Contracts with Customers” (“ASC 606”). Under ASC 606, a performance
obligation is a promise within a contract to transfer a distinct good or service, or a series of distinct goods and services, to a customer.
Revenue is recognized when performance obligations
are satisfied and the customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration
to which the Company expects to be entitled to receive in exchange for goods or services. Under the standard, a contract’s transaction
price is allocated to each distinct performance obligation. To determine revenue recognition for arrangements that the Company determines
are within the scope of ASC 606, the Company performs the following five steps:
|
•
|
identify the contract with a customer;
|
|
•
|
identify the performance obligations in the contract;
|
|
•
|
determine the transaction price;
|
|
•
|
allocate the transaction price to performance obligations in the contract; and
|
|
•
|
recognize revenue as the performance obligation is satisfied.
|
The Company recognizes and bills its gaming service
to the customer on a monthly basis, in the rendering of gaming maintenance over the times.
The Company adopted the ASC 740 Income tax
provisions of paragraph 740-10-25-13, which addresses the determination of whether tax benefits claimed or expected to be claimed on a
tax return should be recorded in the condensed consolidated financial statements. Under paragraph 740-10-25-13, the Company may recognize
the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination
by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from
such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized
upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties on income
taxes, accounting in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for
unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
The estimated future tax effects of temporary
differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs
and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides
valuation allowances as management deems necessary.
|
l
|
Uncertain tax positions
|
The Company did not take any uncertain tax positions
and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the nine
months ended September 30, 2021 and 2020.
|
l
|
Foreign currencies translation
|
Transactions denominated in currencies other than
the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction.
Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency
using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement
of operations.
The reporting currency of the Company is United
States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. In addition, the Company
is operating in Hong Kong and maintains its books and record in its local currency, Hong Kong Dollars (“HKD”), which is a
functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for
consolidation purposes, assets and liabilities of its subsidiary whose functional currency is not US$ are translated into US$, in accordance
with ASC Topic 830-30, “ Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues
and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial
statements of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income within the statements
of changes in stockholder’s equity.
Translation of amounts from HKD into US$ has
been made at the following exchange rates for the nine months ended September 30, 2021 and 2020:
Schedule of translation rates
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021
|
|
|
September 30, 2020
|
|
Period-end HKD:US$ exchange rate
|
|
|
0.12843
|
|
|
|
0.12899
|
|
Period average HKD:US$ exchange rate
|
|
|
0.12876
|
|
|
|
0.12894
|
|
ASC Topic 220, “Comprehensive Income”,
establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income
as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented
in the accompanying condensed consolidated statements of changes in stockholders’ equity, consists of changes in unrealized gains
and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
The Company follows the ASC 850-10, Related
Party for the identification of related parties and disclosure of related party transactions.
Pursuant to section 850-10-20 the related parties
include a) affiliates of the Company; b) entities for which investments in their equity securities would be required, absent the
election of the fair value option under the Fair Value Option Subsection of section 825–10–15, to be accounted for by the
equity method by the investing entity; c) trusts for the benefit of employees, such as pension and Income-sharing trusts that are managed
by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) 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; and g) other parties that can significantly
influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting
parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully
pursuing its own separate interests.
The condensed consolidated financial statements
shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other
similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated
or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s)
involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each
of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects
of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements
are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount
due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of
settlement.
|
l
|
Commitments and contingencies
|
The Company follows the ASC 450-20, Commitments
to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result
in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such
contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal
proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the
perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected
to be sought therein.
If the assessment of a contingency indicates that
it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would
be accrued in the Company’s condensed consolidated financial statements. If the assessment indicates that a potentially material
loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent
liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
Loss contingencies considered remote are generally
not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon
information available at this time that these matters will have a material adverse effect on the Company’s financial position, results
of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s
business, financial position, and results of operations or cash flows.
|
l
|
Fair value of financial instruments
|
The Company follows paragraph 825-10-50-10 of
the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37
of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments.
Paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted
accounting principles (GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair
value measurements and related disclosures, paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a fair value
hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value
hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest
priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by paragraph 820-10-35-37 of the FASB Accounting
Standards Codification are described below:
Level 1
|
|
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
|
|
|
|
Level 2
|
|
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
|
|
|
|
Level 3
|
|
Pricing inputs that are generally observable inputs and not corroborated by market data.
|
Financial assets are considered Level 3 when their
fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant
model assumption or input is unobservable.
The fair value hierarchy gives the highest priority
to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If
the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is
based on the lowest level input that is significant to the fair value measurement of the instrument.
The carrying amounts of the Company’s financial
assets and liabilities, such as cash and cash equivalents, accounts receivable, deposits, prepayments and other receivables and operating
lease right-of-use assets approximate their fair values because of the short maturity of these instruments.
|
l
|
Recent accounting pronouncements
|
In December 2019, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standard Update (“ASU”) 2019-12, “Simplifying the Accounting for Income
Taxes.” The standard is expected to reduce cost and complexity related to accounting for income taxes. The new guidance eliminates
certain exceptions and clarifies and amends existing guidance to promote consistent application among reporting entities. Depending on
the amended guidance within this standard, adoption is to be applied on a retrospective, modified retrospective or prospective basis.
The Company adopted this standard effective January 1, 2021, and the adoption did not have a material effect on the Company’s consolidated
financial statements.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
In January 2020, the FASB issued ASU 2020-01,
“Clarifying the Interactions between Topic 321, Topic 323, and Topic 815.” The new guidance clarifies the interactions
between accounting standards that apply to equity investments without readily determinable fair values. Specifically, it addresses the
accounting for the transition into and out of the equity method. The Company adopted this standard effective January 1, 2021 on a prospective
basis, and the adoption did not have a material effect on the Company’s consolidated financial statements.
The Company has reviewed all recently issued,
but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to
cause a material impact on its financial condition or the results of its operations.
The Company has reviewed all recently issued,
but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected
to cause a material impact on its financial condition or the results of its operations.
NOTE – 3 ACCOUNTS RECEIVABLE
The majority of the Company’s sales are
on open credit terms and in accordance with terms specified in the contracts governing the relevant transactions. The Company evaluates
the need of an allowance for doubtful accounts based on specifically identified amounts that management believes to be uncollectible.
If actual collections experience changes, revisions to the allowance may be required. Based upon the aforementioned criteria, the Company
has not provide the allowance for the nine months ended September 30, 2021 and 2020.
Schedule of accounts receivable
|
|
|
|
|
|
|
|
|
September 30, 2021
|
|
|
December 31, 2020
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
Accounts receivable, cost
|
|
$
|
5,098,954
|
|
|
$
|
4,499,746
|
|
Less: allowance for doubtful accounts
|
|
|
–
|
|
|
|
–
|
|
Accounts receivable, net
|
|
$
|
5,098,954
|
|
|
$
|
4,499,746
|
|
The Company expects these balances to be recovered
in the next 12 months.
NOTE –
4 STOCKHOLDERS’ EQUITY
Authorized shares
As of September 30, 2021 and December 31, 2020,
the authorized share capital of the Company consisted of 100,000,000 shares of common stock with $0.0001 par value, and 20,000,000 shares
of preferred stock also with $0.0001 par value. No other classes of stock are authorized.
The Court also ordered the distribution of 2,500,000
warrants in the Company to all administrative creditors of PSD, with these creditors to receive five warrants in the Company for each
$0.10 of PSD's administrative debt which they held. These creditors received 2,500,000 warrants consisting of 500,000 "A Warrants"
each convertible into one share of common stock at an exercise price of $4.00; 500,000 "B Warrants" each convertible into one
share of common stock at an exercise price of $5.00; 500,000 "C Warrants" each convertible into one share of common stock at
an exercise price of $6.00; 500,000 "D Warrants" each convertible into one share of common stock at an exercise price of $7.00;
and 500,000 "E Warrants" each convertible into one share of common stock at an exercise price of $8.00. All warrants are exercisable
at any time prior to August 30, 2020.
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
As of September 30, 2021, no warrants have been
exercised.
Issued and outstanding shares
As of September 30, 2021 and December 31, 2020,
28,110,000 common shares issued and outstanding, and 2,500,000 warrants to acquire common shares issued and outstanding.
NOTE –
5 INCOME TAX
Income before income taxes within or outside
the United States are shown below:
Schedule of income before income taxes
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
|
|
|
$
|
|
Foreign
|
|
|
|
|
|
|
Total
|
|
$
|
|
|
$
|
|
The provision (benefit) for income taxes as shown
in the accompanying consolidated statements of income consists of the following:
Schedule of provision benefit for income taxes
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
|
–
|
|
|
$
|
–
|
|
Foreign
|
|
|
103,772
|
|
|
|
178,846
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
Domestic
|
|
|
–
|
|
|
|
–
|
|
Foreign
|
|
|
–
|
|
|
|
–
|
|
Provision for income taxes
|
|
$
|
103,772
|
|
|
$
|
178,846
|
|
The effective tax rate in the periods presented
is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rate. The Company operates
in various countries: United States of America and Hong Kong that are subject to taxes in the jurisdictions in which they operate, as
follows:
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
United States of America
LDSN is registered in the State of Delaware and
is subject to US federal corporate income tax. The U.S. Tax Cuts and Jobs Act (the “Tax Reform Act”) was signed into law.
The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things, lowering the U.S. corporate tax
rate from 35% to 21% effective January 1, 2018. The Company’s policy is to recognize accrued interest and penalties related to unrecognized
tax benefits in its income tax provision. The Company has not accrued or paid interest or penalties which were not material to its results
of operations for the periods presented. Deferred tax asset is not provided for as the tax losses may not be able to carry forward after
a change in substantial ownership of the Company in May 2020.
As of September 30, 2021, the operations in the
United States of America incurred $343,616 of cumulative net operating losses which can be carried forward to offset future taxable income.
The net operating loss carryforwards begin to expire in 2041, if unutilized. The Company has provided for a full valuation allowance against
the deferred tax assets of $72,159 on the expected future tax benefits from the net operating loss carryforwards as the management believes
it is more likely than not that these assets will not be realized in the future.
ASC 740, Accounting for Income Taxes, which
requires an assessment of both positive and negative evidence when determining whether it is more likely than not that deferred tax assets
are recoverable. Such assessment is required on a jurisdiction by jurisdiction basis. The Company’s history of cumulative losses,
along with expected future U.S. losses required that a full valuation allowance be recorded against all net deferred tax assets. The Company
intends to maintain a full valuation allowance on net deferred tax assets until sufficient positive evidence exists to support reversal
of the valuation allowance.
BVI
Under the current BVI law, the Company is not
subject to tax on income.
Hong Kong
The Company’s subsidiary operating in Hong
Kong is subject to the Hong Kong Profits Tax at the two-tiered profits tax rates from 8.25% to 16.5% on the estimated assessable profits
arising in Hong Kong during the current year, after deducting a tax concession for the tax year. The reconciliation of income tax rate
to the effective income tax rate for the nine months ended September 30, 2021 and 2020 is as follows:
Reconciliation of income taxes
|
|
|
|
|
|
|
|
|
Nine months ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
642,852
|
|
|
$
|
2,018,417
|
|
Statutory income tax rate
|
|
|
16.5%
|
|
|
|
16.5%
|
|
Income tax expense at statutory rate
|
|
|
106,071
|
|
|
|
333,038
|
|
Tax effect of non-deductible items
|
|
|
19,648
|
|
|
|
1,212
|
|
Tax effect of deductible items
|
|
|
(702
|
)
|
|
|
(131,533
|
)
|
Tax holiday
|
|
|
(21,245
|
)
|
|
|
(23,871
|
)
|
Income tax expense
|
|
$
|
103,772
|
|
|
$
|
178,846
|
|
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
NOTE –
6 RELATED PARTY TRANSACTIONS
Apart from the transactions and balances detailed
elsewhere in these accompanying condensed consolidated financial statements, the Company has no other significant or material related
party transactions during the periods presented.
NOTE –
7 CONCENTRATIONS OF RISK
The Company is exposed to the following concentrations of risk:
(a) Major
customers
For the three and nine months ended September
30, 2021 and 2020, the individual customer who accounts for 10% or more of the Company’s revenues and its outstanding receivable
balances as at period-end dates, are presented as follows:
Concentrations of risk
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2021
|
|
|
September 30, 2021
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
192,802
|
|
|
|
72%
|
|
|
$
|
2,479,760
|
|
Customer B
|
|
|
38,560
|
|
|
|
14%
|
|
|
|
1,473,355
|
|
Customer C
|
|
|
38,560
|
|
|
|
14%
|
|
|
|
1,140,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
269,922
|
|
|
|
100%
|
|
Total:
|
$
|
5,093,559
|
|
|
|
Three months ended September 30, 2020
|
|
|
September 30, 2020
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
1,302,010
|
|
|
|
71%
|
|
|
$
|
1,245,736
|
|
Customer B
|
|
|
483,291
|
|
|
|
26%
|
|
|
|
481,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
1,785,301
|
|
|
|
98%
|
|
Total:
|
$
|
1,726,930
|
|
|
|
Nine months ended September 30, 2021
|
|
|
September 30, 2021
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
695,289
|
|
|
|
74%
|
|
|
$
|
2,479,760
|
|
Customer B
|
|
|
115,882
|
|
|
|
13%
|
|
|
|
1,473,355
|
|
Customer C
|
|
|
115,882
|
|
|
|
13%
|
|
|
|
1,140,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
927,053
|
|
|
|
100%
|
|
Total:
|
$
|
5,093,559
|
|
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2021
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
|
|
Nine months ended September 30, 2020
|
|
|
September 30, 2020
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
2,268,849
|
|
|
|
77%
|
|
|
$
|
1,245,736
|
|
Customer B
|
|
|
541,301
|
|
|
|
18%
|
|
|
|
481,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
2,810,150
|
|
|
|
95%
|
|
Total:
|
$
|
1,726,930
|
|
|
(b)
|
Economic and political risk
|
The Company’s major operations are conducted
in Hong Kong. Accordingly, the political, economic, and legal environments in Hong Kong, as well as the general state of Hong Kong’s
economy may influence the Company’s business, financial condition, and results of operations.
The Company cannot guarantee that the current
exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable
periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD converted
to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
NOTE –
8 COMMITMENTS AND CONTINGENCIES
As of September 30, 2021, the Company has no material
commitments or contingencies.
NOTE –
9 SUBSEQUENT EVENTS
In accordance with ASC Topic 855, “Subsequent
Events”, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date
but before consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred after September
30, 2021, up through the date the Company issued the unaudited condensed consolidated financial statements. The Company determined that
there were no further events to disclose.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion
and analysis of our Company’s financial condition and results of operations should be read in conjunction with our unaudited condensed
consolidated financial statements and the related notes included elsewhere in the report. This discussion contains forward-looking statements
that involve risks and uncertainties. Actual results and the timing of selected events could differ materially from those anticipated
in these forward-looking statements as a result of various factors. See “Cautionary Note Concerning Forward-Looking Statements”
on page 2.
The description of our
business included in this quarterly report is summary in nature and only includes material developments that have occurred since the latest
full description. The full discussion of the history and general development of our business is included in “Item 1. Description
of Business” section of the Company’s Annual Report on Form 10-K filed with the SEC on March 25, 2021, which section is incorporated
by reference.
Currency and exchange
rate
Unless otherwise noted,
all currency figures quoted as “U.S. dollars”, “dollars” or “US$” refer to the legal currency of the
United States. References to “Hong Kong Dollar” are to the Hong Kong Dollar, the legal currency of the Hong Kong Special Administrative
Region of the People’s Republic of China. Throughout this report, assets and liabilities of the Company’s subsidiaries are
translated into U.S. dollars using the exchange rate on the balance sheet date. Revenue and expenses are translated at average rates prevailing
during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate
component of accumulated other comprehensive income within the statement of stockholders’ equity.
Overview
We were incorporated under
the laws of the State of Delaware on March 6, 2014, under the name “Jovanovic-Steele, Inc.” Our name was changed to Baja Custom
Designs, Inc. on October 26, 2017. On May 8, 2020, we acquired Luduson Holding Company Limited, a limited liability company organized
under the laws of British Virgin Islands (“LHCL”). As a result of our acquisition of LHCL, we entered into the business-to-business
gaming technology industry.
We, through our operating
subsidiaries, are a business-to-business gaming technology company that provides events marketing strategies with a combination of digital
interactive solutions and content production services in Hong Kong. In digital marketing industry, we offer business-to-business digital
marketing solutions on our proprietary and secure network, which accommodates a wide range of devices and theme-based gaming content,
including multi-touch table, body motion sensing, indoor positioning device and electronic circuit system, together with the customized
game contents, as an integrated marketing solution. We, through our subsidiaries, are principally engaged in developing and granting a
right-to-use digital entertainment - interactive game software and providing system development consultancy and maintenance services to
our customers and interactive games installations in shopping mall events, exhibitions and brand promotions.
We provide our business customers
in the entertainment industry with a full line of custom-made interactive gaming services. In this entertainment segment, we offer a customized
device box with a library of self-developed interactive game content such as sport-themed social games, motion-sensing action games, logic
and puzzle games, original IP character education games for children, etc., to meet with our business customers’ operational use
or business-to-business social solutions.
Our goal is to provide innovative
and effective interactive solution services to satisfy diverse marketing needs. We are committed to working at a high-quality standard
to address the needs of differing budgets. We provide services to a wide range of customers across different industry segments and regions.
We are not a Hong Kong operating
company but a Nevada holding company with operations conducted through our wholly owned subsidiaries based in Hong Kong. This structure
presents unique risks as our investors may never directly hold equity interests in our Hong Kong subsidiary and will be dependent upon
contributions from our subsidiaries to finance our cash flow needs. Further, in light of the recent statements and regulatory actions
by the PRC government, such as those related to Hong Kong’s national security, the PRC’s trend of increased oversight and
control of Hong Kong, the promulgation of regulations prohibiting foreign ownership of Chinese companies operating in certain industries,
which are constantly evolving, and anti-monopoly concerns, we may be subject to the risks of uncertainty of any future actions of the
PRC government in this regard including the risk that the PRC government could disallow our holding company structure, which may result
in a material change in our operations, including our ability to continue our existing holding company structure, carry on our current
business, accept foreign investments, and offer or continue to offer securities to our investors. These adverse actions could value the
value of our common stock to significantly decline or become worthless. We may also be subject to penalties and sanctions imposed by the
PRC regulatory agencies, including the Chinese Securities Regulatory Commission, if we fail to comply with such rules and regulations,
which could adversely affect the ability of the Company’s securities to continue to trade on the Over-the-Counter Bulletin Board,
which may cause the value of our securities to significantly decline or become worthless.
There may be prominent risks
associated with our operations being in Hong Kong. For example, as a U.S.-listed Hong Kong public company, we may face heightened
scrutiny, criticism and negative publicity, which could result in a material change in our operations and the value of our common stock.
It could also significantly limit or completely hinder our ability to offer or continue to offer securities to investors and cause the
value of such securities to significantly decline or be worthless. Additionally, changes in Chinese internal regulatory mandates, such
as the M&A rules, Anti-Monopoly Law, and the soon to be effective Data Security Law, may target the Company's corporate structure
and impact our ability to conduct business in Hong Kong, accept foreign investments, or list on an U.S. or other foreign exchange. For
a detailed description of the risks facing the Company and the offering associated with our operations in Hong Kong, please refer to “Risk
Factors – Risk Factors Relating to Our Operations in Hong Kong” as disclosed in our Registration Statement on Form S-1 filed
with the Securities and Exchange Commission on October 29, 2021.
Our principal executive and
registered offices are located at 17/F, 80 Gloucester Road, Wanchai, Hong Kong, telephone number +852-2119 1031.
Equity Line Purchase Agreements
Investment Agreement with Strattner Alternative
Credit Fund LP
The Company is a party to
an Investment Agreement dated as of April 6, 2021, or the “Investment Agreement,” with Strattner pursuant to which Strattner
is committed to purchase up to $5,000,000, or the “Strattner Total Commitment,” worth of the Company’s common stock,
$0.0001 par value, over the 36-month term of the Investment Agreement.
From time to time over the
term of the Investment Agreement, commencing on the trading day immediately following the date on which the initial registration statement
is declared effective by the Securities and Exchange Commission, or the “Commission,” as further discussed below, the Company
may, in its sole discretion, provide Strattner with written notices, or a “Strattner Put Notice,” stating the amount of Common
Shares of the Company that the Company intends to sell to Strattner, or the “Strattner Put Amount,” with each put subject
to the limitations discussed below. The maximum amount of common stock that the Company shall be entitled to put to Strattner under any
applicable put notice, or the “Maximum Strattner Put Amount,” shall be an amount of shares up to or equal to 200% of the average
of the daily trading volume of our common stock for the ten (10) consecutive trading days immediately prior to the applicable date on
which we make our put to Strattner, so long as such amount is at least $5,000 and does not exceed $250,000, as calculated by multiplying
the number of shares under our put by the average daily volume weighted average price for the 10 consecutive trading days immediately
prior to the applicable date we submit our put to Strattner.
Once presented with a Strattner
Put Notice, Strattner is required to purchase the number of Strattner Put Shares underlying the Strattner Put Notice. The per share purchase
price for the Common Shares subject to a Strattner Put Notice shall be equal to 85% of the lowest volume weighted average price of the
Common Shares during the five (5) consecutive trading days including and immediately following the applicable Strattner Put Notice date,
provided, however, an additional 10% will be added to the discount of each Put if (i) the Company is not DWAC eligible and (ii) an additional
15% will be added to the discount of each Put if the Company is under DTC “chill” status on the applicable Strattner Put Notice
Date.
Among other conditions, the
Company is prohibited from issuing a Strattner Put Notice if (i) the amount requested in such Strattner Put Notice exceeds Two Hundred
Fifty Thousand Dollars ($250,000), as calculated by multiplying the Strattner Put Amount by the average daily VWAP for the ten (10) consecutive
trading days immediately prior to the applicable Strattner Put Notice Date, (ii) the sale of Shares pursuant to such Strattner Put Notice
would cause the Company to issue or sell or Strattner to acquire or purchase an aggregate dollar value of Shares that would exceed Five
Million Dollars ($5,000,0000), or (iii) the sale of Shares pursuant to the Strattner Put Notice would cause the Company to sell or Strattner
to purchase an aggregate number of shares of the Company’s common stock which would result in beneficial ownership by Strattner
of more than 9.99% of the Company’s common stock (as calculated pursuant to Section 13(d) of the Securities Exchange Act of 1934,
as amended, and the rules and regulations thereunder). The Company cannot make more than one put in any pricing period and must allow
10 days to elapse between the completion of the settlement of any one put and the commencement of a pricing period for any other put.
The foregoing description of the Investment Agreement is qualified in its entirety by reference to the Investment Agreement, which is
filed as Exhibit 10.2 to this quarterly report and incorporated herein by reference.
Registration Rights Agreement with Strattner
Alternative Credit Fund LP
In connection with the execution
of the Investment Agreement, on April 6, 2021, the Company and Strattner also entered into a Registration Rights Agreement, or the “Strattner
Registration Rights Agreement.” Pursuant to the Registration Rights Agreement, the Company has agreed to file an initial registration
statement, the “Registration Statement,” with the Commission to register an agreed upon number of Strattner Put Shares, on
or prior to July 5, 2021, or the “Filing Deadline,” and have it declared effective on or before the 150th calendar day the
Company has filed the Registration Rights Agreement, or the “Effectiveness Deadline.” Notwithstanding anything to the contrary,
the Company is not obligated to file Registration Statements with respect to securities not issued pursuant to the Investment Agreement.
If at any time all of the
Registrable Securities (as defined in the Registration Rights Agreement) are not covered by the initial Registration Statement, the Company
has agreed to file with the Commission one or more additional Registration Statements so as to cover all of the Registrable Securities
not covered by such initial Registration Statement, in each case, as soon as practicable, but in no event later than the applicable filing
deadline for such additional Registration Statements as provided in the Registration Rights Agreement. The foregoing description of the
Registration Rights Agreement with Strattner is qualified in its entirety by reference to the Registration Rights Agreement with Strattner,
which is filed as Exhibit 10.3 to this quarterly report and incorporated herein by reference.
Equity Purchase Agreement with Williamsburg
Venture Holdings, LLC
The Company is a party to
an Equity Purchase Agreement dated August 20, 2021, or the “Equity Purchase Agreement,” pursuant to which Williamsburg is
committed to purchase up to $30,000,000 worth of the Company’s common stock, $0.0001 par value, over the 36-month term of the Equity
Purchase Agreement, or the “Williamsburg Total Commitment”. From time to time over the term of the Equity Purchase Agreement,
the Company may, in its sole discretion, provide Williamsburg with written notices, or a “Williamsburg Put Notice,” stating
the amount of Common Shares of the Company that the Company intends to sell to Williamsburg, or the “Williamsburg Put Amount.”
Once presented with a Williamsburg Put Notice, Williamsburg is required to purchase the number of Williamsburg Put Shares underlying the
Williamsburg Put Notice with each put subject to the limitations discussed below.
The per share purchase price
for the Williamsburg Put Shares shall be equal to 88% the lowest traded price of the Common Stock on the principal market during the five
(5) consecutive trading days immediately preceding the date which Williamsburg received the Williamsburg Put Shares as DWAC Shares in
its brokerage account (as reported by Bloomberg Finance L.P., Quotestream, or other reputable source).
The exercise of each put option
is subject to the following limitations:
|
(i)
|
each investment amount must be at least than $25,000 and not in excess of an amount that equals the lesser of (i) 200% of the average daily trading volume, and (ii) $500,000;
|
|
(ii)
|
the aggregate investment amount of all option puts shall not exceed $30,000,000;
|
|
(iii)
|
the lowest traded price of the Common Stock in the five trading days preceding the respective Put Date must exceed $0.01 per share; and
|
|
(iv)
|
at least ten trading days must have lapsed since the most recent Put Notice.
|
The Equity Purchase Agreement
provides that the number of Williamsburg Put Shares to be sold to Williamsburg shall not exceed the number of shares that when aggregated
together with all other shares of the Company’s common stock which Williamsburg is deemed to beneficially own, would result in Williamsburg
owning more than 4.99% of the Company’s outstanding common stock (as calculated pursuant to Section 13(d) of the Securities Exchange
Act of 1934, as amended, and the rules and regulations thereunder). The Equity Purchase Agreement provides that any provision of the Investment
Agreement may be amended or waived only by an instrument in writing signed by the party to be charged with enforcement. The foregoing
description of the Equity Purchase Agreement is qualified in its entirety by reference to the Equity Purchase Agreement, which is filed
as Exhibit 10.4 to this quarterly report and incorporated herein by reference.
The Company has paid to Williamsburg
a commitment fee equal in the form of 100,000 restricted shares of the Company’s common stock (the “Williamsburg Initial Commitment
Shares”).
Registration Rights Agreement with Williamsburg
Venture Holdings, LLC
In connection with the Equity
Purchase Agreement, on August 20, 2021, the Company and Williamsburg also entered into a Registration Rights Agreement, or the “Williamsburg
Registration Rights Agreement.” Pursuant to the Williamsburg Registration Rights Agreement, the Company has agreed to file an initial
registration statement, or the “Registration Statement,” with the Commission to register the Williamsburg Initial Commitment
Shares and that number of Williamsburg Put Shares as set forth in the Williamsburg Registration Rights Agreement, within 90 days after
the execution date, or the “Filing Deadline.”.
If at any time all of the
Registrable Securities (as defined in the Registration Rights Agreement) are not covered by the initial Registration Statement, the Company
has agreed to file with the Commission one or more additional Registration Statements so as to cover all of the Registrable Securities
not covered by such initial Registration Statement, in each case, as soon as practicable, but in no event later than the applicable filing
deadline for such additional Registration Statements as provided in the Registration Rights Agreement. The foregoing description of the
Registration Rights Agreement with Williamsburg is qualified in its entirety by reference to the Registration Rights Agreement with Williamsburg,
which is filed as Exhibit 10.5 to this quarterly report and incorporated herein by reference.
Results of Operations.
Comparison of the three months ended September30,
2021 and 2020.
The following table sets forth
certain operational data for the three months ended September 30, 2021 and 2020:
|
|
Three Months Ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Revenues
|
|
$
|
269,922
|
|
|
$
|
1,824,479
|
|
Cost of revenue
|
|
|
(34,280
|
)
|
|
|
(592,792
|
)
|
Gross profit
|
|
|
235,642
|
|
|
|
1,231,687
|
|
Total operating expenses
|
|
|
(78,361
|
)
|
|
|
(455,833
|
)
|
Other income
|
|
|
–
|
|
|
|
(1,375
|
)
|
Income before Income Taxes
|
|
|
157,281
|
|
|
|
774,479
|
|
Income tax expense
|
|
|
(32,508
|
)
|
|
|
(49,191
|
)
|
Net income
|
|
|
124,773
|
|
|
|
725,288
|
|
Revenue. We generated
revenues of $269,922 and $1,824,479 for the three months ended September 30, 2021 and 2020. The significant decrease is due to the
decrease in business volume in digital advertising income from our online entertainment portal from the weak economy amid COVID-19 pandemic.
During the three months ended September 30, 2021
and 2020, the following customers accounted for 10% or more of our total net revenues:
|
|
Three Months ended September 30, 2021
|
|
|
September 30, 2021
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
Ease Audio Group Limited
|
|
$
|
192,802
|
|
|
|
72%
|
|
|
$
|
2,479,760
|
|
Yu Lin Nuo Ya Interactive Entertainment Company Limited
|
|
|
38,560
|
|
|
|
14%
|
|
|
|
1,473,355
|
|
Shenzhen Jiu Sheng Optoelectronic Comm Tech Co., Ltd
|
|
|
38,560
|
|
|
|
14%
|
|
|
|
1,140,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
269,922
|
|
|
|
100%
|
|
|
$
|
5,093,559
|
|
|
|
Three months ended September 30, 2020
|
|
|
September 30, 2020
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
Ease Audio Group Limited
|
|
$
|
1,302,010
|
|
|
|
71%
|
|
|
$
|
1,245,736
|
|
Yu Lin Nuo Ya Interactive Entertainment Company Limited
|
|
|
483,291
|
|
|
|
26%
|
|
|
|
481,194
|
|
|
|
$
|
1,785,301
|
|
|
$
|
97%
|
|
|
$
|
1,726,930
|
|
All of our major customers are located in Hong Kong and the PRC
Cost of Revenue. Cost
of revenue for the three months ended September 30, 2021, was $34,280, and as a percentage of net revenue, approximately 12.7%. Cost of
revenue for the three months ended September 30, 2020, was $592,792, and as a percentage of net revenue, approximately 32.5%. Cost of
revenue decreased primarily as a result of the decrease in our business volume.
Gross Profit. We achieved
a gross profit of $235,642 and $1,231,687 for the three months ended September 30, 2021 and 2020, respectively. The decrease in gross
profit is primarily attributable to the decrease in our business volume.
General and Administrative
Expenses (“G&A”). We incurred G&A expenses of $78,361 and $455,833 for the three months ended September 30, 2021,
and 2020, respectively. The decrease in G&A is primarily attributable to the decrease in our professional fee.
Income Tax Expense.
Our income tax expenses for the quarters ended September 30, 2021 and 2020 was $32,508 and $49,191, respectively.
Net Income. During
the three months ended September 30, 2021, we incurred a net income of $124,773, as compared to $725,288 for the same period ended September
30, 2020. The decrease in net income is primarily attributable to the decrease in our business volume from the weak economy amid COVID-19
pandemic in Hong Kong and China.
Comparison of the nine months ended September
30, 2021 and 2020.
The following table sets forth
certain operational data for the nine months ended September 30, 2021 and 2020:
|
|
Nine Months Ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Revenues
|
|
$
|
927,053
|
|
|
$
|
2,945,508
|
|
Cost of revenue
|
|
|
(102,986
|
)
|
|
|
(743,860
|
)
|
Gross profit
|
|
|
824,067
|
|
|
|
2,201,648
|
|
Total operating expenses
|
|
|
(181,215
|
)
|
|
|
(523,390
|
)
|
Other income
|
|
|
–
|
|
|
|
(1,341
|
)
|
Income before Income Taxes
|
|
|
539,080
|
|
|
|
1,676,917
|
|
Income tax expense
|
|
|
(103,772
|
)
|
|
|
(178,846
|
)
|
Net income
|
|
|
539,080
|
|
|
|
1,498,071
|
|
Revenue. We generated
revenues of $927,053 and $2,945,508 for the nine months ended September 30, 2021 and 2020. The significant decrease is due to the decrease
in business volume in digital advertising income from our online entertainment portal from the weak economy amid COVID-19 pandemic.
During the nine months ended September 30, 2021
and 2020, the following customers accounted for 10% or more of our total net revenues:
|
|
Nine Months ended September 30, 2021
|
|
|
September 30, 2021
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
Ease Audio Group Limited
|
|
$
|
695,289
|
|
|
|
74%
|
|
|
$
|
2,479,760
|
|
Yu Lin Nuo Ya Interactive Entertainment Company Limited
|
|
|
115,882
|
|
|
|
13%
|
|
|
|
1,473,355
|
|
Shenzhen Jiu Sheng Optoelectronic Comm Tech Co., Ltd
|
|
|
115,882
|
|
|
|
13%
|
|
|
|
1,140,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
$
|
927,053
|
|
|
|
100%
|
|
|
$
|
5,093,559
|
|
|
|
Nine months ended September 30, 2020
|
|
|
September 30, 2020
|
|
Customer
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable
|
|
Ease Audio Group Limited
|
|
$
|
2,268,849
|
|
|
|
77%
|
|
|
$
|
1,245,736
|
|
Yu Lin Nuo Ya Interactive Entertainment Company Limited
|
|
|
541,301
|
|
|
|
18%
|
|
|
|
481,194
|
|
|
|
$
|
2,810,150
|
|
|
$
|
95%
|
|
|
$
|
1,726,930
|
|
All of our major customers are located in Hong Kong and the PRC.
Cost of Revenue. Cost
of revenue for the nine months ended September 30, 2021, was $102,986, and as a percentage of net revenue, approximately 11.1%. Cost of
revenue for the nine months ended September 30, 2020, was $743,860, and as a percentage of net revenue, approximately 25.3%. Cost of revenue
decreased primarily as a result of the decrease in our business volume.
Gross Profit. We achieved
a gross profit of $824,067 and $2,201,648 for the nine months ended September 30, 2021 and 2020, respectively. The decrease in gross profit
is primarily attributable to the decrease in our business volume.
General and Administrative
Expenses (“G&A”). We incurred G&A expenses of $181,215 and $523,390 for the nine months ended September 30, 2021,
and 2020, respectively. The decrease in G&A is primarily attributable to the decrease in our professional fee.
Income Tax Expense.
Our income tax expenses for the quarters ended September 30, 2021 and 2020 was $103,772 and $178,846, respectively.
Net Income. During
the nine months ended September 30, 2021, we incurred a net income of $539,080, as compared to $1,498,071 for the same period ended September
30, 2020. The decrease in net income is primarily attributable to the decrease in our business volume from the weak economy amid COVID-19
pandemic.
Liquidity and Capital Resources.
As of September 30, 2021,
we had cash and cash equivalents of $60,618, accounts receivable of $5,098,954, deposits, prepayments and other receivables of $829,108.
We believe that our current
cash and other sources of liquidity discussed below are adequate to support general operations for at least the next 12 months.
|
|
Nine Months Ended September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Net cash provided by operating activities
|
|
$
|
16,344
|
|
|
$
|
764,699
|
|
Net cash used in investing activities
|
|
|
–
|
|
|
|
(862,271
|
)
|
Net cash provided by (used in) financing activities
|
|
$
|
28,278
|
|
|
$
|
(119,198
|
)
|
Net Cash Provided By Operating Activities.
For the nine months ended
September 30, 2021, net cash provided by operating activities was $16,344, which consisted primarily of a net income of $539,080, depreciation
of plant and equipment of $119,081, offset by an increase in accounts receivables of $599,208, an increase in deposits, prepayments and
other receivables of $164,056, an increase in income tax payable of $103,772 and an increase in accrued expenses and other payables of
$17,675.
For the nine months ended
September 30, 2020, net cash provided by operating activities was $764,699, which consisted primarily of a net income of $1,498,071, depreciation
of plant and equipment of $7,348, stock-based compensation expense of $325,000, an increase in tax payable of $179,689, an increase in
accrued expenses and other payable of $17,878 a decrease in lease liabilities of $658, offset by an increase in accounts receivable of
$1,003,875 and an increase in deposits, prepayments and other receivables of $258,754.
We expect to continue to rely
on cash generated through financing from our existing shareholders and private placements of our securities, however, to finance our operations
and future acquisitions.
Net Cash Used In Investing Activities.
For the nine months ended
September 30, 2021, there is no net cash used in investing activities.
For the nine months ended
September 30, 2020, cash used in investing activities was $862,271 from the purchase of property, plant and equipment.
Net Cash Provided By (Used In) Financing Activities.
For the nine months ended
September 30, 2021, net cash provided by financing activities was $28,278 consisting primarily of advances from a director.
For the nine months ended
September 30, 2020, net cash used in financing activities was $119,198 consisting primarily of $186,084 dividend paid to the shareholder
of the Company, offset by $16,500 advances from a director and proceeds from line of credit of $50,386.
Off-Balance Sheet Arrangements
We have no outstanding off-balance
sheet guarantees, interest rate swap transactions or foreign currency contracts. We do not engage in trading activities involving non-exchange
traded contracts.
Critical Accounting Policies and Estimates.
The preparation of financial
statements in conformity with accounting principles generally accepted in the United States requires our management to make assumptions,
estimates and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies,
if any. We have identified certain accounting policies that are significant to the preparation of our financial statements. These accounting
policies are important for an understanding of our financial condition and results of operations. Critical accounting policies are those
that are most important to the presentation of our financial condition and results of operations and require management's subjective or
complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change
in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements and
because of the possibility that future events affecting the estimate may differ significantly from management's current judgments. We
believe the following accounting policies are critical in the preparation of our financial statements.
These accompanying consolidated financial statements
have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
|
·
|
Use of estimates and assumptions
|
In preparing these consolidated financial statements,
management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues
and expenses during the period reported. Actual results may differ from these estimates.
The consolidated financial statements include
the accounts of the Company and its subsidiaries. All significant inter-company balances and transactions within the Company have been
eliminated upon consolidation.
Accounts receivable are recorded at the invoiced
amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from completion of service. Credit
is extended based on evaluation of a customer's financial condition, the customer credit-worthiness and their payment history. Accounts
receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and over a specified
amount are reviewed individually for collectibility. At the end of fiscal year, the Company specifically evaluates individual customer’s
financial condition, credit history, and the current economic conditions to monitor the progress of the collection of accounts receivables.
The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability of its customers to
make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate actions are
taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged off against
the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does
not have any off-balance-sheet credit exposure related to its customers.
The Company adopted Accounting Standards Codification
(“ASC”) 606 – Revenue from Contracts with Customers” (“ASC 606”). Under ASC 606, a performance
obligation is a promise within a contract to transfer a distinct good or service, or a series of distinct goods and services, to a customer.
Revenue is recognized when performance obligations are satisfied and the customer obtains control of promised goods or services. The amount
of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for goods or services.
Under the standard, a contract’s transaction price is allocated to each distinct performance obligation. To determine revenue recognition
for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps:
|
|
|
|
•
|
identify the contract with a customer;
|
|
•
|
identify the performance obligations in the contract;
|
|
•
|
determine the transaction price;
|
|
•
|
allocate the transaction price to performance obligations in the contract; and
|
|
•
|
recognize revenue as the performance obligation is satisfied.
|
|
·
|
Foreign currencies translation
|
Transactions denominated in currencies other than
the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction.
Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency
using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement
of operations.
The reporting currency of the Company is United
States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. In addition, the Company’s
operating subsidiaries in Hong Kong and Seychelles maintain their books and record in its local currency, Hong Kong Dollars (“S$”),
which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general,
for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in
accordance with ASC Topic 830-30, “ Translation of Financial Statement”, using the exchange rate on the balance sheet
date. Revenues and expenses are translated at average rates prevailing during the year. The gains and losses resulting from translation
of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within
the statements of changes in stockholder’s equity.
The Company adopted Topic 842, Leases (“ASC
842”). At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique
facts and circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use (“ROU”)
assets, lease liabilities and long-term lease liabilities. The Company has elected not to recognize on the balance sheet leases with terms
of one year or less. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of
lease payments over the expected remaining lease term. However, certain adjustments to the right-of-use asset may be required for items
such as prepaid or accrued lease payments. The interest rate implicit in lease contracts is typically not readily determinable. As a result,
the Company utilizes its incremental borrowing rates, which are the rates incurred to borrow on a collateralized basis over a similar
term an amount equal to the lease payments in a similar economic environment.
In accordance with the guidance in ASC 842, components
of a lease should be split into three categories: lease components (e.g. land, building, etc.), non-lease components (e.g. common area
maintenance, consumables, etc.), and non-components (e.g. property taxes, insurance, etc.). Subsequently, the fixed and in-substance fixed
contract consideration (including any related to non-components) must be allocated based on the respective relative fair values to the
lease components and non-lease components.
Lease expense is recognized on a straight-line
basis over the lease terms. Lease expense includes amortization of the ROU assets and accretion of the lease liabilities. Amortization
of ROU assets is calculated as the periodic lease cost less accretion of the lease liability. The amortized period for ROU assets is limited
to the expected lease term.
The Company has elected a practical expedient
to combine the lease and non-lease components into a single lease component. The Company also elected the short-term lease measurement
and recognition exemption and does not establish ROU assets or lease liabilities for operating leases with terms of 12 months
or less.
|
·
|
Recent accounting pronouncements
|
From time to time, new accounting pronouncements
are issued by the Financial Accounting Standards Board (FASB), or other standard setting bodies and adopted by the Company as of the specified
effective date. Under the Jumpstart Our Business Startups Act of 2012 (JOBS Act), the Company meets the definition of an emerging growth
company. The Company has elected to use the extended transition period for complying with new or revised accounting standards pursuant
to Section 107(b) of the JOBS Act. Unless otherwise discussed, the impact of recently issued standards that are not yet effective will
not have a material impact on the Company's financial position or results of operations upon adoption.
Recently Adopted Accounting Pronouncements
The Company adopts all applicable, new accounting
pronouncements as of the specified effective dates.
In September 2016, the FASB issued ASU No. 2016-13,
Financial Instruments – Credit Losses (Topic 326) (“ASU 2016-13”), which requires the immediate recognition of management’s
estimates of current and expected credit losses. In November 2018, the FASB issued ASU 2018-19, which makes certain improvements to Topic
326. In April and May 2019, the FASB issued ASUs 2019-04 and 2019-05, respectively, which adds codification improvements and transition
relief for Topic 326. In November 2019, the FASB issued ASU 2019-10, which delays the effective date of Topic 326 for Smaller Reporting
Companies to interim and annual periods beginning after December 15, 2022, with early adoption permitted. In November 2019, the FASB issued
ASU 2019-11, which makes improvements to certain areas of Topic 326. In February 2020, the FASB issued ASU 2020-02, which adds an SEC
paragraph, pursuant to the issuance of SEC Staff Accounting Bulletin No. 119, to Topic 326. Topic 326 is effective for the Company for
fiscal years and interim reporting periods within those years beginning after December 15, 2022. Early adoption is permitted for interim
and annual periods beginning December 15, 2019. The Company is currently evaluating the potential impact of adopting this guidance on
the consolidated financial statements.
On January 1, 2020, the Company adopted ASU No.
2017-04, “Intangibles and Other (Topic 350): Simplifying the Test for Goodwill Impairment”, which eliminates the requirement
to calculate the implied fair value of goodwill, but rather requires an entity to record an impairment charge based on the excess of a
reporting unit’s carrying value over its fair value. Adoption of this ASU did not have a material effect on the consolidated financial
statements.
On January 1, 2020, the Company adopted ASU No.
2018-13, Fair Value Measurements (Topic 820): Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement.
The amendments in this update modify the disclosure requirements on fair value measurements in Topic 820. Adoption of this ASU did not
have a material effect on our consolidated financial statements.
All new accounting pronouncements issued but not
yet effective are not expected to have a material impact on our results of operations, cash flows or financial position with the exception
of the updated previously disclosed above, there have been no new accounting pronouncements not yet effective that have significance to
the consolidated financial statements.