The accompanying notes
are an integral part of these unaudited consolidated financial statements.
The accompanying notes are an integral part of these unaudited consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
MAY 31,
2021
(UNAUDITED)
NOTE
1 - ORGANIZATION, DESCRIPTION OF BUSINESS
Photozou Holdings, Inc., (the “Company”)
was incorporated under the laws of the State of Delaware on September 29, 2014.
On May 31, 2018, the
Company entered into and consummated a Stock Purchase Agreement (the “Stock Purchase Agreement”) with Koichi Ishizuka,
our President, CEO, and Director. At the closing of the Stock Purchase Agreement, Koichi Ishizuka transferred to the Company, 10,000
shares of common stock of Photozou Koukoku Co., Ltd., a Japan corporation (“Photozou Koukoku”), which represented all
of its issued and outstanding shares, in consideration of 1,000,000 JPY ($9,190 USD as of the exchange rate August 31, 2018). The
Company has since gained a 100% interest in the issued and outstanding shares of Photozou Koukoku’s common stock and Photozou
Koukoku is now a wholly owned subsidiary of the Company. The Company and Photozou Koukoku were under common control at the time
of the acquisition.
Photozou Koukoku was incorporated under the
laws of Japan on March 14, 2017. Currently, Photozou Koukoku is headquartered in Tokyo, Japan. The Company offers advertising services
and sells used cameras.
Our principal executive offices are located
at 4-30-4F, Yotsuya, Shinjuku-ku, Tokyo, 160-0004, Japan.
The Company has elected November 30th as its
fiscal year end.
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include
the financial statements of its wholly-owned subsidiary, Photozou Koukoku. Intercompany transactions are eliminated.
BASIS OF PRESENTATION
The accompanying unaudited consolidated financial
statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission, or the SEC,
including the instructions to Form 10-Q and Regulation S-X. In the opinion of the management of the Company, all adjustments, which
are of a normal recurring nature, necessary for a fair statement of the results for the nine months period, have been made. Results
for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year.
When used in these notes, the terms “Company”, “we”, “us” or “our” mean the Company.
Certain information and note disclosure normally included in financial statements prepared in accordance with generally accepted
accounting principles in the United States of America has been omitted from these statements pursuant to such accounting principles
and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should
be read in conjunction with our consolidated financial statements for the year ended November 30, 2020, included in our Form 10-K.
USE OF ESTIMATES
The presentation of financial statements in
conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the financial
statements and the reported amounts of revenue and expenses during the reporting periods. The most significant estimates and assumptions
made by management include going concern, allowance for doubtful accounts, valuation allowance on deferred income tax, inventory
obsolescence and sales allowance. Since early 2020, the global outbreak of the coronavirus disease 2019 (“COVID-19”)
has significantly affected economy in Japan, where the Company mainly operates its business. The extent to which the COVID-19 pandemic
may directly or indirectly impact our business, financial condition, and results of operations is highly uncertain and subject
to change. We considered the potential impact of the COVID-19 pandemic on our estimates and assumptions and there was not a material
impact to our consolidated financial statements as of May 31, 2021 and for the three months then ended. Actual results in the future
could vary from the amounts derived from management's estimates and assumptions.
RELATED PARTY TRANSACTION
Transactions involving related parties cannot
be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive, free market dealings may not
exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were
consummated on terms equivalent to those that prevail in arm's-length transactions unless such representations can be substantiated.
FOREIGN CURRENCY TRANSLATION
The Company maintains its books and record
in its local currency, Japanese YEN (“JPY”), which is a functional currency as being the primary currency of the economic
environment in which its operation is conducted. 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 statements of operations.
The reporting currency of the Company is the
United States Dollars (“US$”) and the accompanying consolidated financial statements have been expressed in US$. In
accordance with ASC Topic 830-30, “Translation of Financial Statement”, assets and liabilities of the Company whose
functional currency is not US$ are translated into US$, using the exchange rate on the balance sheet date. Revenues and expenses
are translated at average rates prevailing during the period. Shareholders’ equity is translated at historical exchange rate
at the time of transaction. The gains and losses resulting from translation of financial
statements are recorded as a separate component of accumulated other comprehensive income within the statements of shareholders’
equity.
Translation of amounts from the local currency
of the Company into US$1 has been made at the following exchange rates:
|
May 31, 2021
|
|
May 31, 2020
|
Current JPY: US$1 exchange rate
|
109.76
|
|
107.77
|
Average JPY: US$1 exchange rate
|
106.67
|
|
108.50
|
COMPREHENSIVE INCOME OR LOSS
ASC Topic 220, “Comprehensive Income”,
establishes standards for reporting and display of comprehensive income or loss, its components and accumulated balances. Comprehensive
income or loss as defined includes all changes in equity during a period from non-owner sources. Accumulated comprehensive income,
as presented in the accompanying consolidated statements of shareholders’ equity consists of changes in unrealized gains
and losses on foreign currency translation.
REVENUE RECOGNITION AND
DEFERRED REVENUE
Starting December 1, 2018, the Company adopted
ASC 606 - Revenue from contracts with Customers. To determine revenue recognition for
agreements within the scope of ASC 606, the Company performs the following five steps: (1) identify the contract with a customer;
(2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price
to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.
Revenue for used cameras is recognized when
the cameras are delivered to the customer. Service revenue is recognized over time when the services are provided to the customers.
Deferred revenue is recorded when consideration
is received from a customer prior to the goods or services were delivered. There was $2,187 and $2,302 of deferred revenue as of
May 31, 2021 and November 30, 2020, respectively. During the six months ended May 31, 2021 the Company recognized all of deferred
revenue in the opening balance.
Disaggregated revenue of the Company is as
follows:
|
|
For the six months
|
Percentage of
|
For the six months
|
Percentage of
|
|
|
ended
|
total revenues
|
Ended
|
total revenues
|
|
|
May 31, 2021
|
|
May 31, 2020
|
|
Revenue from cameras sold
|
$
|
51,409
|
74.0%
|
120,342
|
94.8%
|
Service revenue
|
|
17,923
|
26.0%
|
6,563
|
5.2%
|
Total
|
|
69,332
|
100%
|
126,905
|
100%
|
-F6-
Table of Contents
NOTE
3 - GOING CONCERN
The accompanying consolidated financial statements
are prepared on a basis of accounting assuming that the Company is a going concern that contemplates realization of assets and
satisfaction of liabilities in the normal course of business. The Company is in the early stage of operations and has recurring
net losses and negative cash flows from operating activities. These factors raise substantial doubt about the Company’s ability
to continue as a going concern. The Company will offer noncash consideration and seek equity lines as a means of financing its
operations. If the Company is unable to obtain revenue-producing contracts or financing or if the revenue or financing it does
obtain is insufficient to cover any operating losses it may incur, it may substantially curtail or terminate its operations or
seek other business opportunities through strategic alliances, acquisitions or other arrangements that may dilute the interests
of existing stockholders. However, management cannot provide any assurances that the Company will be successful in accomplishing
any of its plans. The accompanying financial statements do not include any adjustments that might result from the outcome of this
uncertainty.
NOTE
4 - RELATED-PARTY TRANSACTIONS
For the six months ended May 31, 2021, Photozou
Co., Ltd., a company controlled by Koichi Ishizuka, CEO, advanced to the Company $19,467 and paid expense on behalf of the Company
in an amount of $63,294. The total due to related party as of May 31, 2021 and November 30, 2020 were $560,492 and $503,404 respectively,
and are unsecured, due on demand and non-interest bearing.
For the six months ended May 31, 2020, Photozou
Co., Ltd., a company controlled by Koichi Ishizuka, CEO, advanced to the Company $82,947 and paid expense on behalf of the Company
in an amount of $46,305.
For the six months ended May 31, 2021 and May
31, 2020, the Company rented office space and storage space from the Company’s officer free of charge.
NOTE
5 - SHAREHOLDER EQUITY
Preferred Stock
The authorized preferred stock of the Company
consists of 20,000,000 shares with a par value of $0.0001. The Company has not issued any shares for the six months ended May 31,
2021 and May 31, 2020.
Common Stock
The authorized common stock of the Company
consists of 500,000,000 shares with a par value of $0.0001. There were 8,000,000 shares of common stock issued and outstanding
as of May 31, 2021 and November 30, 2020.
Pertinent Rights and Privileges
Holders of shares of common stock are entitled
to one vote for each share held to be used at all stockholders’ meetings and for all purposes including the election of directors.
Common stock does not have cumulative voting rights. Nor does it have preemptive or preferential rights to acquire or subscribe
for any unissued shares of any class of stock.
NOTE 6 - CONCENTRATION
Financial instruments, which potentially subject
the Company to concentrations of credit risk, consist primarily of purchases of inventory, accounts receivable and revenue.
Concentration of Purchases
Net purchases from suppliers accounting for
10% or more of total purchases are as follows:
For the six months ended May 31, 2021, 88%
of inventories of cameras were purchased from one supplier whose name was e-Sakura Market. For the six months ended May 31, 2020,
100% of the inventories of cameras were purchased from one supplier whose name was Digital Reuse. For the six months ended May
31, 2021 and May 31, 2020, 100% of the purchase of inventory was handled by Mr. Takaharu Ogami whom the Company has a service agreement
with to sell and buy used cameras on behalf of the Company.
Concentration of Revenues
Net revenues from customers accounting for
10% or more of total revenues are as follows:
For the six months ended May 31, 2021, 83%
and 15% of the revenue from the sale of cameras was generated through Amazon USA and Yahoo respecitvely. For the six months ended May 31, 2020,
48.2% of the revenue from the sale of cameras was generated through Amazon.
For the six months ended May 31, 2021 and May
31, 2020, 100% of the revenue from the sale of cameras was handled by Takaharu Ogami who the Company has a service agreement with
to sell and buy used cameras on behalf of the Company.
For the six months ended May 31, 2021, 100%
of the service revenue was generated from five customers. For the six months ended May 31, 2020, 100% of the service revenue was
generated four customers.
NOTE 7 – COMMITMENTS
On May 1, 2017, the Company entered into an
agreement with Mr. Takahara Ogami, whereas he is to act as an independent contractor to Photozou Koukoku. The services he is to
provide include, but are not limited to, handling the operations of Photozou Koukoku's used camera retail business through purchasing,
selling and delivery of cameras by Mr. Ogami. He is compensated JPY 400,000 (approximately $3,600) a month. Unless either party
expresses, in writing, their intention to terminate the agreement then it shall run another three months automatically.
Mr. Ogami is responsible for the sale and shipping
of the cameras at the expense of Photozou Koukoku. Photozou Koukoku is the legal owner of the camera(s) until the point of sale
to the purchaser(s).
NOTE 8 – LONG-TERM LOAN
On July 2, 2020, the Company borrowed JPY7,000,000
($65,286) from Japan Finance Corporation ("JFC"), a wholly owned public entity by the Japanese government as the COVID-19
subsidy. The loan is unsecured, repaid monthly, due in five years, and with an annual interest rate of 0.46% within three years
and 1.36% thereafter. Ishizuka Koichi is the guarantor of the loan.
For the six months ended May 31, 2021, the
Company repaid $6,637 to JFC. As of May 31, 2021, the Company had the current portion of $12,901 and non-current portion of $40,853.
NOTE 9 - SUBSEQUENT EVENTS
From June 1, 2021 through the current date,
the Company borrowed $1,490 from Photozou Co., Ltd., a Company controlled by Koichi Ishizuka, CEO. This debt is non-interest bearing,
unsecured, and due on demand.
-F7-
Table of Contents