NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 - ORGANIZATION AND BUSINESS DESCRIPTION
Rayont
Inc. (formerly Velt International Group Inc., or “Rayont” or the “Company”) is a Nevada corporation formed on
February 7, 2011. The Company is a private equity company in areas of biotechnology and internet of things (IOT).
Given
the acquisition of THF Holdings Pty Ltd and Rayont International (Labuan) Inc as well as the cancer treatment assets that the Company
has invested on, Rayont has been focusing on commercializing these investments. The commercialization of the current assets for cancer
treatment requires medical board approval for almost all of the countries subject to the license. Rayont has conducted the initial study
to identify the requirements for obtaining the approvals for using PDT to treat cancer across different jurisdictions in Sub-Saharan
Africa (“SSA”). The same PDT technology has been licensed in China, Australia and New Zealand. It is currently undergoing
medical trials in Australia and China. The recent announcements show positive results that the technology works. The Company believes
that it will take time before it can start commercializing these assets and start to generate revenues and operating profits.
On
August 26, 2020, the Company established Rayont Technologies Pty Ltd. (Rayont Technologies) through Rayont Australia. Rayont Technologies
is an Australian corporation and IOT providing services such as end-to-end employee engagement and experience platform for businesses
in Australia and globally.
Rayont
Technologies Pty Ltd entered an agreement on October 15, 2020 with Ms. Kayla Ranee Smith to purchase the assets of Workstar Tech (Aust)
Pty Ltd for AUD 302,876.22 payable over 90 days upon Ms Smith transfers the assets to Rayont Technologies Pty Ltd.
On
December 23, 2020, Rayont Australia Pty Ltd, a wholly-owned subsidiary of Rayont Inc. (the “Company”), acquired all of the
issued and outstanding capital stock of Prema Life Pty Ltd, an Australian company (“Prema Life”), from TheAlikasa (Australia)
Pty Ltd, Prema Life’s sole shareholder. The acquisition of Prema Life was completed, and Prema Life became a subsidiary of the
Company. Prema Life is a HACCP certified manufacturer and supplier of functional foods and supplements, and of practitioner only naturopathic
and homeopathic medicines. Prema Life produces an extensive range of products including proteins, green blends, sports nutrition, weight
management and maintenance, and health and wellness products. In addition, the acquisition was accounted for business combination under
common control. The method of accounting for such transfers, as well as the acquisition of businesses, was similar to the pooling of
interest’s method of accounting. Under this method, the carrying amount of net assets recognized in the balance sheets of each
combining entity are carried forward to the balance sheet of the combined entity. The amount by which the proceeds paid by the Company
differs from Prema Life’s historical carrying value of the acquired business is accounted for as a return of capital or contribution
of capital. In addition, transfers of net assets between entities under common control were accounted for as if the transfer occurred
from the date that the Company and the acquired business were both under the common control and had begun operations.
On
December 23, 2020, pursuant to an Acquisition Agreement, Rayont Australia Pty Ltd, a wholly-owned subsidiary of Rayont Inc. (the “Company”),
acquired all of the issued and outstanding capital stock of GGLG Properties Pty LTD, an Australian company (“GGLG”), from
TheAlikasa (Australia) Pty Ltd, GGLG’s sole shareholder (the “Seller”). The Seller is an affiliate of the Company and
therefore the acquisition is being treated as a related party transaction. In addition, the acquisition was accounted for business combination
under common control. The method of accounting for such transfers, as well as the acquisition of businesses, was similar to the pooling
of interest’s method of accounting. Under this method, the carrying amount of net assets recognized in the balance sheets of each
combining entity are carried forward to the balance sheet of the combined entity. The amount by which the proceeds paid by the Company
differs from GGLG ‘s historical carrying value of the acquired business is accounted for as a return of capital or contribution
of capital. In addition, transfers of net assets between entities under common control were accounted for as if the transfer occurred
from the date that the Company and the acquired business were both under the common control and had begun operations. The purchase price
is $605,920, which is a 10% discount of the total amount of GGLG’s net tangible assets. The purchase price will be paid in six
installments after a $265,300 down payment. In the event an installment payment is not paid timely, the Seller has agreed to accept shares
of the Company valued at $0.87 per share. The price per share is based on a 20% discount of the average share price on the OTC Markets
over the last 30 trading days.
On
February 18, 2021 the Foreign Investment Review Board approved the capital stock transferring of GGLG Properties Pty Ltd to the Rayont
Australia Pty Ltd. On March 9, 2021, the parties agreed to amend the acquisition agreements for the GGLG Properties Pty Ltd and as per
Board Resolution, the Company issued 710,713 shares of its common stocks in leu of payment by Rayont Australia Pty Ltd of approximately
$605,920 (AUD 800,000) to TheAlikasa Pty Ltd as full and final payment for the acquisition of 100% of the issued and outstanding common
stock of GGLG.
On
December 29, 2020, the Company incorporated Rayont Malaysia Sdn Bhd with a paid-up capital of $ 100 and on December 31, 2020 was incorporated
Rayont Technologies (M) Sdn Bhd with a paid-up capital of $100 from Rayont Malaysia Sdn Bhd to carry out its business activities in Malaysia.
On February 5, 2021 Rayont Technologies (M) Pty Ltd entered into an Asset Purchase Agreement with Sage Interactive Sdn Bhd to purchase
its assets in consideration of the payment of USD 105,000.00. These assets include software for remote learning, customer contracts,
digital content and two key employees and one director. These assets will operate in Malaysia under Workstar trademark and operation
shall be integrated with Rayont Technologies Australia to drive efficiency and scale of digital assets operations.
On
March 11, 2020, the World Health Organization designated COVID-19 as a global pandemic. Governments around the world have mandated, and
continue to introduce, orders to slow the transmission of the virus, including but not limited to shelter-in-place orders, quarantines,
significant restrictions on travel, as well as work restrictions. To date, the Company has experienced some adverse impacts; however,
the impacts of COVID-19 on our operating results for the year ended June 30, 2021 was limited due to the nature of our business. The
extent of the COVID-19 impact to the Company will depend on numerous factors and developments related to COVID-19. Consequently, any
potential impacts of COVID-19 remain highly uncertain and cannot be predicted with confidence.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America (“GAAP”). The consolidated financial statements include the financial statements of the Company and its subsidiary.
All significant inter-company balances and transactions have been eliminated on consolidation.
Use
of Estimates
The
preparation of our consolidated financial statements and accompanying notes in conformity with GAAP requires us to make certain estimates
and assumptions. Actual results could differ from those estimates.
Going
Concern
The
Company had a net income of $46,424 and a net current liability of $ 1,456,964 for the year ended on June 30, 2021. The accumulated
loss of the Company is $ 3,912,404 as of June 30, 2021. The Company demonstrates adverse conditions that raise substantial doubt about
the Company’s ability to continue as a going concern. These adverse conditions are negative financial trends, specifically negative
working capital, recurring operating losses, accumulated deficit and other adverse key financial ratios.
The
Company generated revenues to cover its operating expense during the year ended June 30, 2021. The Company plans to continue obtaining
funding from the majority shareholder and the President of the Company to support the Company’s normal business operating. There
is no assurance, however, that the Company will be successful in raising the needed capital and, if funding is available, that it will
be available on terms acceptable to the Company.
The
consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets,
or the amounts and classification of liabilities that might be necessary in the event that the Company cannot continue as a going concern.
Concentration
of Risk
The
Company maintains its cash in bank accounts which, at times, may exceed the federally insured limits. The Company has not experienced
any losses in such accounts and believes it is not exposed to any significant credit risk on cash in bank.
There
is one customer who accounted for 10% or more of the Company’s accounts receivable for the year ended June 30, 2021 and there is
no customer who accounted for 10% or more of the Company’s accounts receivable for the year as of September 30, 2020.
There
is no supplier who accounted for 10% or more of the Company’s cost of sales for the nine months ended June 30, 2021 and 2020.
Fair
Value of Financial Instruments
The
carrying amounts of the Company’s current financial assets and liabilities approximated their fair values due to the short maturities.
The fair value of noncurrent financial assets and liabilities are determined based on the value of the discounted cash flows. The Company
believes no material difference exists between the fair value and carry amounts of the noncurrent financial assets and liabilities
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
As of June 30, 2021 and September 30, 2020, the Company had cash in bank of $243,610 and $196,174 respectively.
Intangible
assets
Intangible
assets for purchased are recognized and measured at cost upon acquisition and consist of the Company’s exclusive license with various
useful life. The Company has determined that there are currently no legal, regulatory, contractual, economic or other factors that
limit the useful life of the license and accordingly treat the license as indefinite life intangible assets.
As
of June 30, 2021 and September 30, 2020, the Company had intangible assets of 2,245,231 and $2,000,000 respectively associated with Rayont
International’s exclusive license for registering and commercializing PhotosoftTM technology for treatment of all cancers
across Sub-Sahara African region. The technology has been licensed in Australia, New Zealand, China, Malaysia and Sub-Sahara Africa.
The other tangible assets are associated with trademark, website, software that Rayont Technologies Pty Ltd entered into an agreement
on October 15, 2020 to purchase the assets of Workstar Tech (Aust) Pty Ltd.
In
addition, on February 5, 2021 Rayont Technologies (M) Pty Ltd entered into an Asset Purchase Agreement with Sage Interactive Sdn Bhd
to purchase intangible assets include software for remote learning, customer contracts and digital content.
Property
and equipment
Property
and equipment are carried at cost and, less accumulated depreciation. The cost of repairs and maintenance is expensed as incurred; major
replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed
from the accounts, and any resulting gains or losses are included in income in the year of disposal. The Company examines the possibility
of decreases in the value of property and equipment when events or changes in circumstances reflect the fact that their recorded value
may not be recoverable.
The
Company’s property and equipment mainly consists of computer and laser equipment. Depreciation is computed using the straight-line
method over the estimated useful lives of the assets, which range from 4-12 years.
Impairment
of Long-lived Assets
The
Company reviews long-lived assets when changes in circumstances or event could impact the recoverability of the carrying value of the
assets. Recoverability of long-lived assets is determined by comparing the estimated undiscounted cash flows related to the long-lived
assets to their carrying value. Impairment is determined by comparing the present value of future undiscounted cash flows, or some other
fair value measure, to the carrying value of the asset. For the years ended June 30, 2021 and September 30, 2020, no impairment of long-lived
assets was indicated, and no impairment loss was recorded.
Revenue
Recognition
Revenue
is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration we
expect to be entitled to in exchange for those products and services. We enter into contracts that include products and services, which
are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of allowances
for returns and any taxes collected from customers.
The
Company’s contracts with customers may include multiple performance obligations. Revenue relating to agreements that provide more
than one performance obligation is recognized based upon the relative fair value to the customer of each performance obligation as each
obligation is earned. The Company derives its revenues the follows:
Digital
Learning Solutions:
Revenue
from digital learning solutions is recognized when control has transferred to the customer which typically occurs when the service is
completed or the delivery of the license to the customer.
Sale
of Goods - Medicinal Supplements:
Revenue
from these sales is recognized when the entity has delivered the products to locations specified by its customers and the customers have
accepted the products in accordance with the sales contract.
Products
are sold to certain customers with volume discount and these customers also have the right to return within a reasonable time frame.
Revenue from these sales is recorded based on the contracted price less the estimated volume discount and returns at the time of sale.
Earnings
/ (Loss) Per Share
Basic
earnings per share is computed by dividing net income (loss) attribute to stockholders of common stock by the weighted-average number
of common shares outstanding for the period. Diluted net earnings per share is computed by dividing net income / (loss) by the
weighted average number of common shares outstanding plus equivalent shares.
Diluted
earnings per share reflects the potential dilution that could occur from common shares issuable through convertible notes and preferred
stock when the effect would be dilutive. The Company only issued common stock and does not have any potentially dilutive instrument as
of June 30, 2021 and 2020.
Translation
of Foreign Currency
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 statement of operations.
The
functional currency of the Company is the United States Dollars (“US$”) and the accompanying financial statements have been
expressed in US$. In addition, the Company’s Australian subsidiaries maintains its books and record in a local currency,
Australian Dollars (“AUD”), which is functional currency as being the primary currency of the economic environment in which
the entity operates.
In
general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ 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 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.
Translation
of amounts from the local currency of the Company into US$1 has been made at the following exchange rates for the respective years:
|
|
As of and for the 9 months ended June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Year-end AUD : US$1 exchange rate
|
|
|
0.7496
|
|
|
|
0.6893
|
|
9 months average AUD : US$1 exchange rate
|
|
|
0.7536
|
|
|
|
0.6668
|
|
Recent
Accounting Pronouncements
Management
believes none of the recently issued accounting pronouncements will have a material impact on the consolidated financial statements.
NOTE
3 – Inventories
As
of June 30, 2021 and September 30, 2020, inventories were composed of the following:
|
|
June 30, 2021
|
|
|
September 30, 2020
|
|
Raw materials
|
|
$
|
190,533
|
|
|
$
|
193,559
|
|
Working in progress
|
|
$
|
93,147
|
|
|
$
|
91,768
|
|
Finished goods
|
|
$
|
216,485
|
|
|
$
|
169,442
|
|
Total inventories
|
|
$
|
500,165
|
|
|
$
|
454,770
|
|
NOTE
4 – PROPERTY AND EQUIPMENT, NET
As
of June 30, 2021 and September 30, 2020, property and equipment consisted of the following:
|
|
June 30, 2021
|
|
|
September 30, 2020
|
|
Land
|
|
$
|
1,273,595
|
|
|
$
|
490,476
|
|
Building
|
|
|
1,030,735
|
|
|
|
86,465
|
|
Leasehold improvements
|
|
|
-
|
|
|
|
19,722
|
|
Laser equipment
|
|
|
1,302,073
|
|
|
|
1,240,422
|
|
Vehicle
|
|
|
29,794
|
|
|
|
-
|
|
Computer equipment
|
|
|
18,248
|
|
|
|
7,378
|
|
Total
|
|
|
3,654,445
|
|
|
|
1,844,464
|
|
Less: accumulated depreciation
|
|
|
(513,688
|
)
|
|
|
(430,487
|
)
|
Total property and equipment, net
|
|
$
|
3,140,757
|
|
|
$
|
1,413,976
|
|
During
the nine months ended June 30, 2021 and 2020, the depreciation expenses were $ 99,676 and $ 134,191, respectively.
NOTE
5 – INTANGIBLE ASSETS
On October 15, 2020, the Company entered
into an agreement to purchase the assets of Workstar Tech (Aust) Pty Ltd, from an individual towards purchase of fair value of USD476,594.32
(AUD632,393) for purchase consideration of USD228,258.35 (AUD302,876). The company considered the gain on purchase of assets
as an income (Refer Note 13).
These assets include intangible assets
like trademark, website, software in the amount of USD465,666.59 (AUD617,893) and tangible assets like office assets,
computer contracts in the amount of USD10,927.73 (AUD14,500).
Amortization
is computed using the straight-line method over the 10-year estimated useful lives of the assets.
On
February 5, 2021 Rayont Technologies (M) Pty Ltd entered into an Asset Purchase Agreement with Sage Interactive Sdn Bhd to purchase its
assets in consideration of the payment of USD105,000.00. These assets include software for remote learning, customer contracts and
digital content.
Amortization
is computed using the straight-line method over the 10-year estimated useful lives of the assets.
The
Company had evaluated the useful life of 10 years from 2018 for the intangible assets of $2,000,000, which is associated with Rayont
International’s exclusive license for registering and commercializing PhotosoftTM technology for treatment of all cancers
across Sub-Sahara African region. The technology has been licensed in Australia, New Zealand, China, Malaysia and Sub-Sahara Africa.
The
license has only remaining life of 7 years and it is amortized for the nine months ended June 30, 2021.
As
of June 30, 2021 and September 30, 2020, intangible assets, consisted of the following:
|
|
June 30, 2021
|
|
|
September 30, 2020
|
|
Exclusive license for registering and commercializing PhotosoftTM technology
|
|
$
|
2,000,000
|
|
|
$
|
2,000,000
|
|
Trademark, website, software
|
|
|
568,188
|
|
|
|
-
|
|
Total
|
|
|
2,568,188
|
|
|
|
2,000,000
|
|
Less: accumulated amortization
|
|
|
(322,957
|
)
|
|
|
-
|
|
Total intangible assets, net
|
|
$
|
2,245,231
|
|
|
$
|
2,000,000
|
|
For
the nine months ended June 30, 2021 and 2020, the amortization expenses were $322,957 and $0, respectively.
NOTE
6 – ACCOUNTS PAYABLE
Accounts
payable are amounts billed to the Company by suppliers for goods and services in the ordinary course of business. All amounts have short-term
repayment terms and vary by supplier.
As
of June 30, 2021 and September 30, 2020, the Company had outstanding balances of $99,615 and $54,316 related to the accounts payable.
NOTE
7 – LOAN PAYABLE
Current loan payable:
|
|
June 30, 2021
|
|
|
September 30, 2020
|
|
Non-interest-bearing notes payable
|
|
$
|
-
|
|
|
$
|
10,055
|
|
Mortgage loan
|
|
|
2,046,477
|
|
|
|
471,327
|
|
COVID-19 loan
|
|
|
5,077
|
|
|
|
-
|
|
Total current loan payable
|
|
$
|
2,051,554
|
|
|
$
|
481,383
|
|
|
|
|
|
|
|
|
|
|
Non-current loan payable:
|
|
|
|
|
|
|
|
|
COVID-19 loan
|
|
|
182,329
|
|
|
|
178,533
|
|
Total non-current loan payable:
|
|
$
|
182,329
|
|
|
$
|
178,533
|
|
Total loan Payable
|
|
$
|
2,233,883
|
|
|
$
|
659,916
|
|
Non-interest-bearing
notes payable
In
March 2020, the Company’s subsidiary entered into loan agreements with outside creditors for the purpose to support its operation.
The Company repaid all the outstanding balance as of December 31, 2020. As of June 30, 2021 and September 30, 2020, the Company had outstanding
balances of $0 and $10,055 to the outside third party.
COVID-19
loan
On
the 29th of June 2020, the Company’s subsidiary obtained a COVID-19 loan of $ 171,729 (AUD 250,000) from Queensland
Rural and Industry Development Authority (QRIDA) to assist the Company to meet its working capital expenses. The term of the loan is
10 years from the commencement date, and the interest rate is 0% for the first 12 months from the commencement date and then 2.5% from
the remainder of the term. The Company’s subsidiary has an Interest Only Period beginning 12 months after the Commencement Date
and ending 36 months from the Commencement Date. The loan is secured under the Company’s present and future property of any kind,
including all personal property As of June 30, 2021 and September 30, 2020, the Company had outstanding balances of $190,325 and $178,533
related to the COVID-19 loan.
The
increase in loan amount from $178,533 to $187,406 was attributable to the translation income on foreign exchange as at June 30, 2021.
Mortgage
loan
On
the 26th of June 2020, the Company’s subsidiary obtained a mortgage loan of $453,713 (AUD 660,000) from two private
lenders Oliver Fleming Pty Ltd as Trustee and Oliver John Fleming to assist the Company to buy the land of the business place. The term
of the loan is one year from the commencement date, and the interest rate is 10% per annum. Monthly payments are compound just from interest
in the amount of $ 4,108 (AUD 5,500). The loan is secured under the Company’s present and future property of any kind, including
all personal property. The principal amount is paid in the end of the term, 26 June 2021.
On
the 28th of June 2021, the Company’s subsidiary purchased a property which consist of 2720m2 land and building 1760m2.
Since the intention was to settle the property prior to 30 June 2021as per the Sale & Purchase Contract, the liability of the loan
had to be recognised, even though the agreement date of the loans for this property is on 6 August 2021 and 1 September 2021.This transaction
is an adjusting event for the balance sheet at June 30, 2021. The Company’s subsidiary obtained on 6 August 2021 a mortgage loan
of $ 1,746,920 (AUD 2,380,000) from private lender COE Property Group Pty Ltd to assist the Company to buy the property of the business
place. This loan is divided in two tranches. The term of the loan is one year from the commencement date for the first tranche in the
amount of $ 1,490,020 (AUD 2,030,000), the interest rate is 9% per annum and for the second tranche in the amount of $ 256,900 (AUD 350,000),
the term of the loan is 4 months from the commencement date and the interest rate is 36% per annum. Monthly payments are compound just
from interest in the amount of $ 11,175 (AUD 15,225) for first tranche and interest in the amount of $ 7,707 (AUD 10,500) for the second
tranche. The loan is secured under the Company’s present and future property of any kind, including all personal property. The
principal amount will be paid in the end of the term, 6 December 2021 for second tranche and 5 August 2022 for first tranche.
The
Company’s subsidiary obtained on 1 September 2021 a mortgage loan of $ 257,915 (AUD 350,000) from private lender RDS Superannuation
Pty Ltd as Trustee for The Ron Bruce Motor Trimmers Pty Ltd to assist the Company to buy the property of the business place. The term
of the loan is two months from the commencement date, and the interest rate is 18% per annum. Monthly payments are compound just from
interest in the amount of $ 3,869 (AUD 5,250). The loan is secured under the Company’s present and future property of any kind,
including all personal property. The principal amount will be paid in the end of the term, 1 November 2021.
As
of June 30, 2021 and September 30, 2020 the Company had outstanding balances of $ 2,046,477 and $471,327 related to the mortgage loan.
For
the 9 months ended June 30, 2021 and 2020 the interest expenses were $ 38,704 and 25,826, respectively.
NOTE
8 – FINANCE LEASE PAYABLE
Current finance lease:
|
|
June 30, 2021
|
|
|
September 30, 2020
|
|
Finance lease payable
|
|
$
|
8,188
|
|
|
|
-
|
|
Total current finance lease
|
|
$
|
8,188
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-current finance lease:
|
|
|
|
|
|
|
|
|
Finance lease payable
|
|
|
19,669
|
|
|
|
-
|
|
Total non-current finance lease:
|
|
$
|
19,669
|
|
|
$
|
-
|
|
Total finance lease
|
|
$
|
27,857
|
|
|
$
|
-
|
|
On
the 28th of October 2020, the Company’s subsidiary obtained a Finance Lease for vehicle in the amount of $34,167 (AUD
44,880) from Australian Alliance Automotive Finance Pty Limited to assist the Company to meet its operating activities. The term of the
loan is 4 years from the commencement date, and the interest rate is 5.03% for the term. As of June 30, 2021, the Company had outstanding
balances of $27,857 related to the Finance Lease.
Finance
lease activity is included in property and equipment, net.
NOTE
9 – CONCENTRATION
For
the nine months ended June 30, 2021, the Company had two major customers who represented 8.8% and
6.5% of total revenue, respectively. At June 30, 2021 and September 30, 2020, one major customer
has paid and the other major customer represented approximately 27% and 0% of total accounts receivable, respectively.
On December 23, 2020, the company acquired
Prema Life and GGLG from TheAlikasa (Australia) Pty Ltd and since it’s a common control situation effect of acquisition
was given from September 30, 2019 financial statement. Due to that related party is more of $1,011,873 during September 30, 2020, when
compared with June 30, 2021 as the acquisition price is paid during the December 2020 – June 30, 2021.
NHE and THF HK transfer the loan amount of $1,800,000
and $200,000 respectively to Taleo Holdings (L) Ltd, the only shareholder of Rayont International (L) Ltd. On December 28, 2020, Taleo
Holdings (L) Ltd forgave the $2,000,000, owed to it by the Rayont International (L) Ltd and transfer the shares to Rayont Inc. The amount
is recorded as additional paid-in capital.