PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements.
ATI
Modular Technology Corp
|
Balance
Sheets
|
|
|
|
|
|
|
|
March
31,
|
|
December
31,
|
|
|
2018
|
|
2017
|
|
|
(Unaudited)
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
146,060
|
|
|
$
|
159,746
|
|
Accounts receivable,
net - related parties
|
|
|
1,747,092
|
|
|
|
1,396,202
|
|
Other
receivables - related parties
|
|
|
52,264
|
|
|
|
98,424
|
|
Total Current Assets
|
|
|
1,945,416
|
|
|
|
1,654,372
|
|
|
|
|
|
|
|
|
|
|
Office Equipment Furniture
& Fixtures
|
|
|
9,945
|
|
|
|
10,784
|
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
$
|
1,955,361
|
|
|
$
|
1,665,156
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders'
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$
|
25,411
|
|
|
$
|
40,411
|
|
Deferred
Revenue
|
|
|
1,504,387
|
|
|
|
1,254,387
|
|
Income
tax payable
|
|
|
14,868
|
|
|
|
10,337
|
|
Total Current Liabilities
|
|
|
1,544,666
|
|
|
|
1,305,135
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
1,544,666
|
|
|
|
1,305,135
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
Common stock,$0.001 par value, 500,000,000
shares authorized;
|
|
|
|
|
|
|
|
|
126,740,708
shares issued and outstanding
|
|
|
126,741
|
|
|
|
126,741
|
|
Common
stock subscribed
|
|
|
1,000
|
|
|
|
1,000
|
|
Additional
paid in capital
|
|
|
897,340
|
|
|
|
897,340
|
|
Deferred
compensation
|
|
|
(325,000
|
)
|
|
|
(350,000
|
)
|
Receivable
for issuance of stock
|
|
|
(206,980
|
)
|
|
|
(206,980
|
)
|
Retained
Earnings
|
|
|
(82,406
|
)
|
|
|
(108,080
|
)
|
Total
stockholders' equity
|
|
|
410,695
|
|
|
|
360,020
|
|
Total
liabilities and stockholders' equity
|
|
$
|
1,955,361
|
|
|
$
|
1,665,155
|
|
|
|
|
|
|
|
|
|
|
See
Notes to Financial Statements
|
ATI
Modular Technology Corp
|
Statements
of Operations
|
(Unaudited)
|
|
|
|
|
|
|
|
For
the Three Months Ended
|
|
|
March
31,
|
|
|
2018
|
|
2017
|
|
|
|
|
|
Revenues
- related parties
|
|
$
|
125,000
|
|
|
$
|
125,000
|
|
Cost
of revenues - related parties
|
|
|
—
|
|
|
|
—
|
|
Gross profit
|
|
|
125,000
|
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
General
and administrative
|
|
|
94,796
|
|
|
|
110,235
|
|
|
|
|
|
|
|
|
|
|
Net income from operation
|
|
|
30,204
|
|
|
|
14,765
|
|
|
|
|
|
|
|
|
|
|
Other Income
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net income from operation
before taxes
|
|
|
30,204
|
|
|
|
14,765
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
|
|
4,531
|
|
|
|
2,215
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
25,673
|
|
|
$
|
12,550
|
|
|
|
|
|
|
|
|
|
|
Earnings
per common share-basic and diluted
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
|
|
|
|
|
|
|
|
|
shares
outstanding basic and diluted
|
|
|
126,740,708
|
|
|
|
126,738,200
|
|
See
Notes to Financial Statements
|
ATI
Modular Technology Corp
|
Statements
of Cash Flows
|
(Unaudited)
|
|
|
|
|
|
|
|
For
the Three Months Ended
|
|
|
March
31,
|
|
|
2018
|
|
2017
|
|
|
|
|
|
Operating
Activities
|
|
|
|
|
|
|
|
|
Net
income (loss) of the period
|
|
$
|
25,673
|
|
|
$
|
12,550
|
|
Adjustments
to reconcile net loss from operations
|
|
|
|
|
|
|
|
|
Bad
debt expense
|
|
|
17,670
|
|
|
|
15,422
|
|
Depreciation
|
|
|
839
|
|
|
|
2,123
|
|
Amortization
on deferred compensation
|
|
|
25,000
|
|
|
|
25,000
|
|
Changes
in Operating Assets and Liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(368,560
|
)
|
|
|
(308,435
|
)
|
Other
receivables
|
|
|
46,160
|
|
|
|
14,764
|
|
Accounts
payable and accrued expenses
|
|
|
(15,000
|
)
|
|
|
(5,001
|
)
|
Deferred
revenue
|
|
|
250,000
|
|
|
|
215,000
|
|
Income
tax payable
|
|
|
4,531
|
|
|
|
2,215
|
|
Net cash used in operating
activities
|
|
|
(13,686
|
)
|
|
|
(26,362
|
)
|
|
|
|
|
|
|
|
|
|
Investing
Activities
|
|
|
|
|
|
|
|
|
Purchase
of fixed assets
|
|
|
—
|
|
|
|
(861
|
)
|
Net cash used in investing
activities
|
|
|
—
|
|
|
|
(861
|
)
|
|
|
|
|
|
|
|
|
|
Financing
Activities
|
|
|
|
|
|
|
|
|
Proceeds
from issuance of stock
|
|
|
—
|
|
|
|
22,500
|
|
Net cash provided by
financing activities
|
|
|
—
|
|
|
|
22,500
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and equivalents
|
|
|
(13,686
|
)
|
|
|
(4,723
|
)
|
|
|
|
|
|
|
|
|
|
Cash
and equivalents at beginning of the period
|
|
|
159,746
|
|
|
|
94,266
|
|
Cash
and equivalents at end of the period
|
|
$
|
146,060
|
|
|
$
|
89,543
|
|
|
|
|
|
|
|
|
|
|
Supplemental
cash flow information:
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
—
|
|
|
$
|
—
|
|
Income
taxes paid
|
|
$
|
—
|
|
|
$
|
—
|
|
See
Notes to Financial Statements
|
ATI
Modular Technology Corp.
Notes to Financial Statements
(Unaudited)
NOTE 1. ORGANIZATION AND DESCRIPTION OF BUSINESS
ATI
Modular Technology Corp., defined above and herein as the “Company” formerly Global Recycle Energy, Inc., was incorporated
under the laws of the State of Nevada on March 7, 2008. The Company is engaged in the development and the exporting of modular
energy efficient technology and processes that allow government and private enterprises in China to use US-based methods for creating
modular spaces, facilities, and properties. As with any business plan that is aspirational in nature, there is no assurance we
will be able to accomplish all our objective or that we will be able to meet our financing needs to accomplish our objectives.
The
Company is an operating company engaged in the development and the exporting of modular energy efficient and smart technology
and processes that allow government and private enterprises in China and elsewhere to use US-based methods for creating modular
spaces, facilities, and properties. The Company is in the business of all aspects of modular and smart construction, including
but not limited to, (a) the furtherance of modular and smart construction technology, education, development and production in
developed and undeveloped countries, (b) acquisition and/or installation of construction equipment, materials, furnishings, hardware,
insulation, flooring, roofing, wiring, plumbing, heating and air conditioning, and landscaping, and (c) other businesses directly
or tangentially related to these lines of services, including assisting businesses and entrepreneurs in securing naming, licensing
or promotional rights, driving internet and media traffic, increasing visibility of product and name recognition, and other services.
Our
principal executive offices are located at 4700 Homewood Court, Suite 100 in Raleigh, North Carolina. We are registered as a foreign
business entity in the State of North Carolina. We lease the office space from Yilaime Corporation, a Nevada corporation doing
business in North Carolina, and a related party to the Company, as set forth below. Our physical location for our operations in
China along with a manufacturing facility is Anhui Province Jiangnan Industrial Concentration Zone New Energy Industry Park A1,
A2, A5 Plant Chizhou City, Anhui Province, China. The Company has registering its wholly owned subsidiary Anhui Ao De Xin Modular
Building Technology Co. Ltd. in Jiangnan Industry Zone, Chizhou, China.
The
Company entered an Investment and Cooperation Agreement with the Jiangnan Industry Zone in Anhui Province, China dated September
8, 2016 (the “Jiangnan Cooperation Agreement”). On December 28, 2016, the Company entered the definitive agreement,
American ATI Modular Technology Company Project Investment Agreement (the “Investment Agreement”) with the Administrative
Committee, Jiangnan Industry Zone in Anhui Province. The Investment Agreement superseded the Jiangnan Cooperation Agreement. Under
the Investment Agreement, the Administrative Committee of Jiangnan Industrial Concentration Zone of Anhui Province (hereinafter,
“Jiangnan”) and the Company have agreed to the construction of the Company’s green, modular building and related
technology under the project name “Modular Plant Production Base.”
Under
the Investment Agreement, the Company has agreed to manufacture and install modular buildings, and provide research into the development
of green building module manufacturing using US based technology. The Company has agreed to provide appropriate technology and
intelligent systems in providing modular building lifecycle services. In addition, to modular and smart technology, the Company
and Jiangnan has agreed to establish: 1) a modular development institute research and training center; 2) an entrepreneurial incubator;
3) an engineering technology research center; 4) an industrial design center; 5) a post-doctoral workstations and engineering
laboratories; and 6) an international student intern summer work program. Where possible the Company’s aim is to increase
US exports by using American based technology, equipment and services. (Strategy).
The
Company presented to Anhui Project to United States Ex-Im Bank, which provided a Letter of Interest in providing support for the
Project. Additionally, pursuant to its agreement with Chizhou government, Chizhou preliminarily agreed to provide support for
EX-IM funding either by a guarantee or local bank support. Although no loan application has been submitted management is under
the impression that subject to meeting Ex-Im Bank’s standard underwriting requirements, there is a possibility of loans,
and other funding including working capital and insurance. Going forward, we plan on working with Ex-Im to seek insurance and
funding for the Chizhou operations. There is no assurance that funding and or insurance will be obtained.
The
Company entered the Modular Services Agreement with AmericaTowne, a related party and the majority and controlling shareholder
of the Company, to support AmericaTowne’s obligations under the Shexian Agreement in designing, installing and manufacturing
American modular technology for use in all government and private buildings throughout Shexian County, and elsewhere in China.
The terms and conditions of the Modular Services Agreement with AmericaTowne and the Shexian Agreement are set forth above.
Also,
the Company has entered the Yongan and Shexian Agreements to pursue the development of business opportunities involving modular
technology and investments, and business development. While we plan to have robust operations in the United States and international
locations, we expect the bulk of our operations and revenue will come from China.
China's
economy and its government impact our revenues and operations. While the Company has an agreement in place with the government
of Jiangnan as well as the approval by government officials in Shexian and Yongan China to operate facilities there is no assurance
that we will operate the facilities successfully. Additionally, the Company will need government approval in other locations in
China to operate other aspects of our business plan. There is no assurance that we will be successful in obtaining approvals from
government entities in other locations to operate other aspects of our business plan. Finally, Mr. Perkins, as a control person
of each entity – AmericaTowne and the Company, might elect to forego certain obligations of AmericaTowne under other Corporative
Agreements currently in place or not enter more definitive agreements with Governments in China and elsewhere, which in turn,
could impact the Company’s ability to meet its business plan set forth herein.
NOTE
2.
SUMMARY
OF
SIGNIFICANT
ACCOUNTING
POLICIES
Basis
of Presentation
These
financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America
("U.S. GAAP”).
Interim
Financial Statements
These
interim unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United
States for interim financial information. They do not include all the information and footnotes required by generally accepted
accounting principles for complete financial statements. Therefore, these financial statements should be read in conjunction with
the Company's audited financial statements and notes thereto contained in its report on Form 10-K for the transition period ended
December 31, 2017.
The
financial statements included herein are unaudited; however, they contain all normal recurring accruals and adjustments that,
in the opinion of management, are necessary to present fairly the Company's financial position at March 31, 2018, and the results
of its operations and cash flows for the three months ended March 31, 2018. The results of operations for the period ended March
31, 2018 are not necessarily indicative of the results to be expected for future quarters or the full year.
Accounting
Method
The
Company's financial statements are prepared using the accrual method of accounting. The Company has elected a fiscal year ending
on December 31.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the
opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.
Actual results could differ from those estimates.
Financial
Instruments
The
carrying amount reported in the balance sheet for cash, accounts receivable, accounts payable, accrued expenses, interest payable
and short-term notes payable approximate fair value because of the immediate or short term maturity of these financial instruments.
Cash
Equivalents
The
Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.
Accounts
Receivable
Accounts'
receivable are stated at the amount management expects to collect from outstanding balances. Management provides for probable
uncollected amounts through a charge to earnings and a credit to an allowance for bad debts based on its assessment of the current
status of individual accounts. Balances that are still outstanding after management has used reasonable collection efforts are
written off through a charge to the allowance for bad debts and a credit to accounts receivable.
Our
bad debt policy is determined by the Company's periodic review of each account receivable for reasonable assurance of collection.
Factors considered are the customer's financial condition, past payment history if any, any conversations with the customer about
the customer's financial conditions and any other extenuating circumstances. Based upon the above factors the Company makes a
determination whether the receivable are reasonable.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to a significant concentration of credit risk consist primarily of cash and cash
equivalents. The Company maintains deposits in federally insured financial institutions in excess of federally insured limits.
However, management believes the Company is not exposed to significant credit risk due to the financial position of the depository
institutions in which those deposits are held.
Property,
Plant, and Equipment
Property,
plant and equipment are initially recognized recorded at cost. Gains or losses on disposals are reflected as gain or loss in the
period of disposal. The cost of improvements that extend the life of plant and equipment are capitalized. These capitalized costs
may include structural improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.
Depreciation
for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets:
Office equipment
|
3-5 years
|
For
the three months ended March 31 2018 and 2017 depreciation expense is $839 and $2,123, respectively
Income
Taxes
Income
taxes are provided in accordance with Statement of Financial Accounting Standards ASC 740 Accounting for Income Taxes. A deferred
tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carry
forwards. Deferred tax expense (benefit) results from the net change during the year of deferred tax assets and liabilities. Deferred
tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion
of all the deferred tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in
tax laws and rates on the date of enactment.
The
Company was established under the laws of the State of Nevada and is subject to U.S. federal income tax and Nevada state income
tax, if any. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases
of assets and liabilities that will result in future taxable or deductible amounts and are based on enacted tax laws and rates
applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established
when necessary to reduce deferred income tax assets to the amount expected to be realized.
Earnings
per Share
In
February 1997, the FASB issued ASC 260, "Earnings per Share", which specifies the computation, presentation and disclosure
requirements for earnings (loss) per share for entities with publicly held common stock. ASC 260 supersedes the provisions of
APB No. 15, and requires the presentation of basic earnings (loss) per share and diluted earnings (loss) per share. The Company
has adopted the provisions of ASC 260 effective (inception).
Basic
earnings or net loss per share amounts are computed by dividing the net income or loss by the weighted average number of common
shares outstanding. Diluted earnings per share are the same as basic earnings per share due to the lack of dilutive items in the
Company.
At
March 31, 2018 and December 31, 2017, no potentially dilutive shares were outstanding.
Impact
of New Accounting Standards
The
Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company's
results of operations, financial position, or cash flow.
Revenue
Recognition
The
Company's revenue recognition policies comply with FASB ASC Topic 605. The Company follows paragraph 605-10-S99-1 of the FASB
Accounting Standards Codification for revenue recognition. The Company will recognize revenue when it is realized or realizable
and earned. The Company considers revenue realized or realizable and earned when all the following criteria are met: (i) persuasive
evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii)
the sales price is fixed or determinable, and (iv) collectability is reasonably assured.
The
Company does not provide unconditional right of return, price protection or any other concessions to its customers.
There
were no sales returns and allowances from inception to March 31, 2018.
NOTE
3. GOING CONCERN
The
Company's financial statements are prepared using accounting principles generally accepted in the United States of America applicable
to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business.
The
Company is still in development stage and has not created sufficient revenue to cover any operating losses it may incur. Management's
plans include the raising of capital through the equity markets to fund future operations, seeking additional acquisitions, and
generating of revenue through our business. However, there can be no assurances the Company will be successful in its efforts
to secure additional equity financing and obtaining sufficient revenue producing contracts. These factors raise substantial doubt
about the Company's ability to continue as a going concern. The financial statements do not include any adjustments relating to
the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result
from this uncertainty.
NOTE
4. ACCOUNT RECEIVABLES – RELATED PARTIES
The
nature of the accounts receivable for March 31, 2018 in the amount of $1,839,044 are for modular construction and technology services
and utilization of anticipated modular construction technology by ATI pursuant to the Modular Construction & Technology Services
Agreement between ATI and the Company dated June 28, 2016 (hereinafter, the “ATI Services Agreement”) and for the
Sales and Support Services Agreement with Yilaime on June 27, 2016 (the “Yilaime Services Agreement”). On March 31,
2018, the Company's allowance for bad debt is $91,952 which provides a net receivable balance of $1,747,092.
Accounts
receivable consist of the following:
|
|
|
|
|
December
31
|
December
31
|
|
2017
|
2016
|
Accounts
receivable related parties
|
1,839,044
|
1,469,686
|
Less:
Allowance for doubtful accounts
|
(91,952)
|
(73,484)
|
Accounts
receivable, net
|
$1,747,092
|
$1,396,202
|
Bad
debt expense was $17,670 and $15,422 for the three months ended March 31, 2018 and 2017, respectively.
NOTE
5. DEFERRED REVENUE
The
Company receives $250,000 quarterly fee from Yilaime for Sales and Support Services Agreement. In accordance with ASC 605-50-45,
the Company defers and recognizes as a reduction to the future costs for quarterly fee. For the three months ended March 31, 2018,
$250,000 fee from exclusive agreement incurred; $1,504,387 is booked deferred revenue as current liability on March 31, 2018 and
$70,000 went against cost charged by Yilaime.
NOTE
6. SHAREHOLDER'S EQUITY
The
stockholders' equity section of the Company contains the following classes of capital stock as of March 31, 2018:
Common
stock, $ 0.001 par value: 500,000,000 shares authorized; 126,740,708 shares issued and outstanding;
Preferred
stock, none: 0 shares authorized; but not issued and outstanding.
NOTE
7. STOCK BASED COMPENSATION
The
Company entered into an employment lock-up agreement on July 1, 2016 with Alton Perkins to serve as the Chairman of the Board,
President, Chief Executive Officer, Chief Financial Officer and Secretary. The term of Mr. Perkins' agreement is five years with
the Company retaining an option to extend in one-year periods. In consideration for Mr. Perkins' services, the Company has agreed
to issue to his designee, the Alton & Xiang Mei Lin Perkins Family Trust, 10,000,000 shares of common stock. The Company may
elect in the future to include money compensation to Mr. Perkins or his designee for his services provided there is sufficient
cash flow.
For
the three months ended March 31, 2018, $25,000 of stock compensation was charged to operating expenses and $325,000 was recorded
as deferred compensation on March 31, 2018.
NOTE
8. RELATED PARTIES TRANSACTIONS
The
Company intends on relying on other businesses controlled by our sole director and officer, and beneficial owner of the majority
shares of common stock in the Company – Alton Perkins, in implementing its business plan.
Mr.
Perkins is the control person of Yilaime Corporation, AmericaTowne and AXP Holding Corporation. At this time, the purpose of the
Company is to service the construction and related technology needs of AmericaTowne under AmericaTowne’s agreements with
the Shexian County Investment Promotion Bureau in developing an AmericaTowne community in the Hanwang mountains in Shexian, China.
The Company also intends on supporting these services in other AmericaTowne ventures at the invitation of the Xiamen Longyan City
Chamber of Commerce, Xiamen/Longyan China and the Xiamen City Growth Planning Agency in developing an AmericaTowne Community and
an International School in Longyan County China.
The
related export services rendered to the Company in the implementation of its business plan cannot be provided by AmericaTowne
or through the AmericaTowne relationship. In order to avoid conflicts of interest, Mr. Perkins is of the opinion that there must
be a separate and distinct agreement between, in this case, the Company and AXP Holding Corporation. Furthermore, although other
similar IC-DISC entities exist, the Company is able to obtain better terms and conditions from AXP Holding Corporation in light
of Mr. Perkins’ control of AXP Holding Corporation.
AmericaTowne’s
Board of Directors determined that operating and controlling a separate but related entity focused on the development and the
exporting of modular energy efficient technology and processes for government and private enterprises in China would be more prudent
from a risk mitigation and operational standpoint than providing these services under the AmericaTowne business plan. Furthermore,
the intent of the Company is to expand its services and relationships to other similar endeavors in projects not related to AmericaTowne,
thus the need to maintain and operate a separate entity.
Cooperative
Agreement (Shexian County Government, China)
The
Company’s majority and controlling shareholder – AmericaTowne, is a party under the Cooperative Agreement with the
Shexian County Investment Promotion Bureau (the “Shexian Agreement”). Under the Shexian Agreement, AmericaTowne and
the Shexian County Bureau have agreed to a partnership in furthering the development of an AmericaTowne community in the Hanwang
mountains. Although not definitive at this time, the parties have agreed that, in consideration for AmericaTowne’s investment
of approximately $30,000,000 into the development, plus any additional tax paid to the local government, where applicable, the
Shexian County Bureau will dedicate local resources, including land (which AmericaTowne would be required to obtain rights through
local bid invitation), and participation with AmericaTowne in an agreed upon equity split through a future definitive agreement.
The
Company will be providing construction and technology services to AmericaTowne in facilitating AmericaTowne’s obligations
under the Shexian Agreement. The Company’s ability to generate revenue under its agreement with AmericaTowne could be impaired
in the event AmericaTowne is not able to meet its obligations under the Shexian Agreement. Furthermore, Mr. Perkins, as a control
person of each entity, might elect to forego certain obligations of AmericaTowne under the Shexian Agreement or not enter into
a more definitive agreement with the Shexian County Bureau, which in turn, could impact the Company’s ability to meet its
business plan set forth herein.
Sales
and Support Services Agreement (Yilaime Corporation)
On
June 27, 2016, we entered into a Sales and Support Services Agreement with Yilaime Corporation, a Nevada corporation (“Yilaime”).
Yilaime is controlled by Alton Perkins, who is our sole director and officer. Yilaime, and another related-party – Yilaime
Corporation of NC, Inc. (“Yilaime NC”), are the holders of the majority of issued and outstanding shares of common
stock in AmericaTowne, Inc. (“ATI”), a Delaware corporation and fully-reporting company with the United States Securities
and Exchange Commission (the “SEC”). Mr. Perkins is also the Trustee of the Alton & Xiang Mei Lin Perkins Family
Trust (“Perkins Trust”) and the AXP Nevada Asset Protection Trust 1 (“AXP”), which holds 5,100,367 and
120,000 shares, respectively, of the issued and outstanding common stock in ATI. Mr. Perkins is the beneficial owner of 20,674,484
shares of ATI, which equals 90.11% of issued and outstanding shares. Mr. Perkins is the beneficial owner of the majority and controlling
interest in the Company through his direct holdings, and beneficial holdings through Yilaime, AXP and the Perkins Trust. ATI,
Perkins Trust and Mr. Perkins beneficially own 110,117,593 shares, or 86%, of the Company’s common stock.
Under
the Services Agreement, Yilaime will provide the Company with marketing, sales and support services in the Company’s pursuit
of ATI Modular business in China in consideration of a commission equal to 10% of the gross amount of monies procured for the
Company through Yilaime’s services. In consideration of the right to receive this commission, Yilaime has agreed to pay
the Company a quarterly fee of $250,000 starting on July 1, 2016. The Services Agreement is set to expire on June 10, 2020, absent
early termination for breach thereof by either party. Yilaime retains an option to extend the term under its sole discretion until
June 10, 2025 by providing written notice to the Company by March 10, 2019. Yilaime has agreed to be the Company’s exclusive
independent contractor in providing the services in the Services Agreement, and has agreed to a non-compete and non-circumvent
agreement.
Yilaime
is obligated to provide support services only in a manner that is deemed commercially acceptable by Yilaime and Yilaime has the
sole right to determine the means, manner and method by which services will be provided and at the time and location of its choosing.
Furthermore, as the control person of Yilaime, Mr. Perkins might make decisions he deems are in the best interests of Yilaime,
which might be to the detriment of the goals and objectives of the Company.
Modular
Construction & Technology Services Agreement (AmericaTowne)
On
June 28, 2016, we entered into a Modular Construction & Technology Services Agreement (the “Modular Services Agreement”)
with AmericaTowne Inc. (“ATI”), a Delaware corporation and fully-reporting company with the United States Securities
and Exchange Commission (the “SEC”). The impetus behind the Modular Services Agreement was the Company’s Cooperative
Agreement with the Shexian County Government, China. Under the Cooperative Agreement, ATI and the Shexian County Bureau have agreed
to a partnership in furthering the development of an AmericaTowne community in the Hanwang mountains, Shexian, China. In addition,
ATI, at the invitation of the Xiamen Longyan City Chamber of Commerce, Xiamen/Longyan China and the Xiamen City Growth Planning
Agency plan to pursue the development of an AmericaTowne Community and an International School in Longyan County China.
Under
the Modular Services Agreement, ATI Modular shall provide the
research, development, training
and modular technology in a manner deemed commercially acceptable by ATI based on its commercially reasonable requirements, plans
and specifications, which shall be agreed upon in advance of any substantial and material construction.
ATI will pay the
Company a quarterly fee of $125,000 per quarter. The initial fee was paid upon signing the Modular Services Agreement. The Services
Agreement is set to expire on June 10, 2020, absent early termination for breach thereof by either party. ATI retains an option
to extend the term under its sole discretion until June 10, 2025 by providing written notice to the Company by March 10, 2019.
Yilaime has agreed to be the Company’s exclusive independent contractor in providing the services in the Services Agreement,
and has agreed to a non-compete and non-circumvent agreement.
Interest
Charge – Domestic International Sales Agreement (AXP Holding Corporation)
On
June 29, 2016, we entered into an IC-DISC Service Provider Agreement with AXP Holding Corporation, a Nevada corporation (“AXP
Holding”) and related party to the Company through Mr. Perkins control of AXP Holding. AXP Holding is an Interest Charge
- Domestic International Sales Corporation, or “IC-DISC”. AXP IC-DISC tax-exempt status was authorized and approved
by the United States Department of the Treasury, Internal Revenue Service. As an IC-DISC, AXP Holding may, under certain conditions,
act as a sister corporation to entities and provide services to assist a company in obtaining lower tax rates on export income.
In addition to the export tax savings provided by AXP, AXP can provide an additional array of services including promoting the
Company’s export activities, purchasing receivables from the Company at a discount through a factoring relationship, and
providing the Company with working capital loans.
The
term under the IC-DISC Service Provider Agreement is set to expire on December 6, 2019, absent early termination for breach thereof
by either party. AXP retains the right to extend the term, exercising its sole discretion, to December 6, 2024 by providing written
notice to the Company by November 6, 2019. AXP has agreed to a non-compete and non-circumvent in providing the services under
the IC-DISC Service Provider Agreement.
The
Company has agreed to pay AXP a commission fee up to the greater of 50% of the Company’s export net income or 4% of the
Company’s export gross receipts. The Company will determine the exact amount and the method of payment of the commission
fee. The commission fee shall be paid at the option of the Company periodically throughout the year, but no later than December
31 on annual basis. If there is no commission fee due to no export sales, the Company will pay AXP an export service fee of $50,000.
The export service fee, if any, is due on or before December 31 on an annual basis.
In
addition, for referring businesses from the Company’s “Export Platform” or “Community,” AXP agrees
to pay the Company 25% of each “Sales Export Service Fee” charged and received as an “IC-DISC Commission”
from each Exporter or Licensee resulting from participating in the Export Platform or Community. This fee is called a “Group
Export Consulting Fee” in the IC-DISC Service Provider Agreement, and is due no later than fifteen business days after receipt
from the Exporter or Licensee, but no later than December 31 on an annual basis. For illustrative purposes, if AXP receives and
or charges an Exporter 50% of its net export sales as a commission, and that value is $100,000, AXP would owe the Company 25%,
or $25,000. Furthermore, during the term, the Company shall pay AXP a flat fee of $5,000 per transaction for purchasing receivables
from the Company, plus an interest rate for such factoring at the prime rate plus one-percent.
The
Company recognizes and confirms the requirements in ACS 850- 10-50-6 to disclose all related party transactions between the Company
and related party transactions and or relationships.
The
Company also leases office space from Yilaime for $2,500/month.
Pursuant
to ASC 850-10-50-6, the Company makes the following transaction disclosures:
For
Statement of Operations for the three months ended March 31, 2018 and 2017:
|
(a)
|
$125,000 and $125,000 in revenues for ATI Services Agreements with the Company;
|
|
(b)
|
$7,500 and $7,500 for general and administrative expenses for rent expenses the Company paid to Yilaime towards its lease agreement;
|
|
(c)
|
$30,204 and $14,765 of compensation expense for AXP Holding Corp charges for DISC.
|
|
(d)
|
$25,000 and $25,000 for general and administrative operating expenses recorded as stock compensation for respective employment agreements;
|
|
(e)
|
$0 and $1,500 for general and administrative expenses for commissions and fees
|
For
Balance Sheets on March 31, 2018 and December 31, 2017:
|
(a)
|
$469,441 and $349,642 net account receivables ATI owes to the Company;
|
|
(b)
|
$1,277,651 and $1,046,560 net account receivables Yilaime owes to the Company;
|
|
(c)
|
$52,264 and $98,424 prepayments to AXP Holding Corp;
|
|
(d)
|
$1,504,387 and $1,254,387 deferred revenue-Yilaime;
|
|
(e)
|
$13,712 and 23,712 as accounts payable to Anhui Ao De Xin Modular Construction Technology Co., Ltd.;
|
|
(f)
|
$325,000 and 350,000 as deferred compensation pursuant to respective employment agreements
|
NOTE
9. INCOME TAXES
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes.
Significant
components of income tax expense for the three months ended March 31, 2018 and 2017 are as follows
|
|
For
the Three Month Ended
|
|
|
March
31, 2018
|
|
|
March
31, 2017
|
Current
tax expense
|
$
|
4,531
|
|
$
|
2,215
|
Deferred
tax expense
|
|
-
|
|
|
-
|
Tax
expense (benefit)
|
$
|
4,531
|
|
$
|
2,215
|
The
Company had $14,868 and $10,337 of income tax liability as of March 31, 2018 and December 31, 2017, respectively.