NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
1.
DESCRIPTION OF BUSINESS AND ORGANIZATION
DSwiss,
Inc. is organized as a Nevada limited liability company, incorporated on May 28, 2015. For the purposes of financial statement presentation,
DSwiss, Inc. and its subsidiaries are herein referred to as “the Company” or “we”. The principal activity
of the Company is premier biotech-nutraceutical, beauty supplies, and medical consumables supplies. The company sells medical
consumable supplies, food supplements, skincare, and other related beauty products in Malaysia and around the ASEAN region. We
are globally recognized Turnkey Private Label Manufacturing Services for nutraceutical and skincare OEM/ODM products.
Our
professionals manage from custom formulation of scientifically proven and naturally effective, sourcing raw materials, production, quality
control, stability, and safety test, clinical testing by third-party labs, packaging, and shipping, including import and export.
Our
manufacturing facilities which compliant with GMP (Good Manufacturing Practice), FDA (Food Drug Association), HACCP (Hazard Analysis
and Critical Control Point), JAKIM HALAL, and Mesti.
The
accompanying unaudited condensed consolidated financial statements of DSwiss, Inc. at June 30, 2021 and 2020 have been prepared in accordance
with generally accepted accounting principles (“GAAP”) for interim financial statements, instructions to Form 10-Q, and Regulation
S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with
GAAP have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the financial
statements and notes thereto included in our annual report on Form 10-K for the year ended December 31, 2020. In management’s opinion,
all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation to make our financial
statements not misleading have been included. The results of operations for the periods ended June 30, 2021 and 2020 presented are not
necessarily indicative of the results to be expected for the full year. The December 31, 2020 balance sheet has been derived from our
audited financial statements included in our annual report on Form 10-K for the year ended December 31, 2020.
We
have historically conducted our business through DSwiss Sdn Bhd, a private limited liability company, incorporated in Malaysia. DSwiss
Holding Limited, incorporated in Seychelles, is an investment holding company with 100% equity interest in DSwiss (HK) Limited, a company
incorporated in Hong Kong, which subsequent hold 100% equity interest in DSwiss Sdn. Bhd. On August 31, 2015, DSwiss, Inc. was restructured
to be the holding company parent to, and succeed to the operations of, DSwiss Holding Limited. The former unit holder of DSwiss Holding
Limited became the unit holder of DSwiss, Inc. and DSwiss Holding Limited became a wholly-owned subsidiary of DSwiss, Inc. This transaction
was accounted for as a transaction among entities under common control and the assets, liabilities, revenues and expenses of DSwiss Holding
Limited were carried over to and combined with DSwiss, Inc. at historical cost, and as if the transfer occurred at the beginning of the
period. Prior periods have been retrospectively adjusted for comparative purposes.
We
have invested in DSwiss Biotech Sdn Bhd, a Company incorporated in Malaysia, and owned 40%
equity interest.
The
Company, through its subsidiaries and its variable interest entities (“VIEs”), mainly supplies high quality beauty products.
Details of the Company’s subsidiaries and associates:
SCHEDULE OF VARIABLE INTEREST ENTITY
|
|
Company name
|
|
Place and date of incorporation
|
|
Particulars of
issued capital
|
|
Principal activities
|
|
Proportional of ownership interest
and voting power
held
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
|
DSwiss Holding Limited
|
|
Seychelles,
May 28, 2015
|
|
1 share of ordinary share of US$1 each
|
|
Investment holding
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.
|
|
DSwiss (HK) Limited
|
|
Hong
Kong, May 28, 2015
|
|
1 share of ordinary share of HK$1 each
|
|
Supply of beauty products
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.
|
|
DSwiss Sdn Bhd
|
|
Malaysia,
March 10, 2011
|
|
2 shares of ordinary share of RM 1 each
|
|
Supply of beauty products
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.
|
|
DSwiss Biotech Sdn Bhd(1)
|
|
Malaysia,
March 17, 2016
|
|
250,000 shares of ordinary share of RM 1 each
|
|
Supply of biotech products
|
|
|
40
|
%
|
(1)
|
Based on the contractual arrangements between the Company and other investors, the Company has the power to direct
the relevant activities of these entities unilaterally, and hence the Company has control over these entities.
|
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
2. GOING CONCERN UNCERTAINTIES
The accompanying financial statements have been
prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities
in the normal course of business.
As of June 30, 2021, the Company suffered an accumulated
deficit of $1,469,970 and net current liabilities of $353,567 for period ended June 20, 2021. The continuation of the Company as a going
concern through June 30, 2021 is dependent upon improving the profitability and the continuing financial support from its major stockholders.
Management believes the existing major shareholders or external financing will provide the additional cash to meet the Company’s
obligations as they become due.
These and other factors raise substantial doubt
about the Company’s ability to continue as a going concern. These financial statements do not include any adjustments to reflect
the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that
may result in the Company not being able to continue as a going concern.
3.
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis
of presentation
The
accompanying condensed consolidated financial statements are prepared in accordance with generally accepted accounting principles in
the United States of America (“US GAAP”).
Basis
of consolidation
The
condensed consolidated financial statements include the accounts of the Company and its subsidiaries in which the Company is the primary
beneficiary. All inter-company accounts and transactions have been eliminated upon consolidation.
Use
of estimates
In
preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets
and liabilities in the balance sheets, and revenues and expenses during the periods reported. Actual results may differ from these estimates.
Revenue
recognition
The
Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step
model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts
or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction
price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance
obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect
the consideration it is entitled to in exchange for the services it transfers to its clients.
Revenue
from trading of retail goods is recognized when title and risk of loss are transferred and there are no continuing obligations
to the customer. Title and the risks and rewards of ownership transfer to and accepted by the customer when the products are collected
by the customer at the Company’s office. Revenue is recorded net of sales discounts, returns, allowances, and other adjustments
that are based upon management’s best estimates and historical experience and are provided for in the same period as the related
revenues are recorded.
The
Company mainly derives its revenue from the sale of healthy food products. Generally, the Company recognizes revenue when products are
sold and accepted by the customers and there are no continuing obligations to the customer.
Cost
of revenue
Cost
of revenue includes the purchase cost of retail goods for re-sale to customers and packing materials (such as boxes). It excludes purchasing
and receiving costs, inspection costs, warehousing costs, internal transfer costs and other costs of distribution network in cost of
revenues.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
Selling
and distribution expenses
Selling
and distribution expenses are primarily comprised of travelling and accommodation, transportation fees such as petrol, toll and parking
and shipping and handling fees.
Cash
and cash equivalents
The
Company consider all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalent.
Inventories
Inventories
consisting of products available for sell, are stated at the lower of cost or market value. Cost of inventory is determined using the
first-in, first-out (FIFO) method. Inventory reserve is recorded to write down the cost of inventory to the estimated market value due
to slow-moving merchandise and damaged goods, which is dependent upon factors such as historical and forecasted consumer demand, and
promotional environment. The Company takes ownership, risks and rewards of the products purchased. Write downs are recorded in cost of
revenues in the Condensed Consolidated Statements of Operations and Comprehensive Income.
Property
and equipment
Property
and equipment are stated at cost less accumulated depreciation and impairment. Depreciation of plant, equipment and software are calculated
on the straight-line method over their estimated useful lives or lease terms generally as follows:
SUMMARY OF PROPERTY AND EQUIPMENT USEFUL LIFE
Classification
|
|
Estimated
useful lives
|
Computer
and software
|
|
5
years
|
Furniture
and fittings
|
|
5
years
|
Office
equipment
|
|
10
years
|
Motor
vehicle
|
|
5
years
|
Intangible
assets
Intangible
assets are stated at cost less accumulated amortization. Intangible assets represented the registration costs of trademarks in Hong Kong,
and Malaysia, which are amortized on a straight-line basis over a useful life of ten years.
The
Company follows ASC Topic 350 in accounting for intangible assets, which requires impairment losses to be recorded when indicators of
impairment are present and the undiscounted cash flows estimated to be generated by the assets are less than the assets’ carrying
amounts. There was no impairment losses recorded on intangible assets for the six months ended June 30, 2021.
Leases
Prior to November 1, 2019, the Company accounted
for leases under ASC 840, Accounting for Leases. Effective November 1, 2019, the Company adopted the guidance of ASC 842, Leases, which
requires an entity to recognize a right-of-use asset and a lease liability for virtually all leases. The implementation of ASC 842 did
not have a material impact on the Company’s consolidated financial statements and did not have a significant impact on our liquidity.
The Company adopted ASC 842 using a modified retrospective approach. As a result, the comparative financial information has not been
updated and the required disclosures prior to the date of adoption have not been updated and continue to be reported under the accounting
standards in effect for those periods. (see Note 11).
Income
taxes
Income
taxes are determined in accordance with the provisions of ASC Topic 740, “Income Taxes” (“ASC Topic 740”).
Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between
the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted income tax rates expected to apply to taxable income in the periods in which those temporary differences are
expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax
positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of
being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
The
Company conducts major businesses in Malaysia and Hong Kong, and is expanding to China. The Company is subject to tax in these jurisdiction.
As a result of its business activities, the Company will file tax returns that are subject to examination by the foreign tax authority.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
Net
(loss)/income per share
The
Company calculates net (loss)/income per share in accordance with ASC Topic 260, “Earnings per Share.” (loss)/income per share is computed by dividing the net (loss)/income by the weighted-average number of common shares outstanding
during the period. Diluted income per share is computed similar to (loss)/income per share except that the denominator
is increased to include the number of additional common shares that would have been outstanding if the potential common stock equivalents
had been issued and if the additional common shares were dilutive.
Foreign
currencies translation
Transactions
denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing
at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated
into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded
in the Condensed Consolidated Statements of Operations and Comprehensive Income.
The
reporting currency of the Company is United States Dollars (“US$”) and the accompanying financial statements have been expressed
in US$. In addition, the Company’s subsidiaries and VIEs in Malaysia, Hong Kong, maintains their books and record
in their local currency, Ringgits Malaysia (“RM”), Hong Kong Dollars (“HK$”), respectively, 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 within the
statements of stockholders’ equity.
Translation
of amounts from RM into US$1 and HK$ into US$1 has been made at the following exchange rates for the respective periods:
SCHEDULE OF FOREIGN CURRENCIES TRANSLATION
|
|
As of and for the six months ended
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Period-end RM : US$1 exchange rate
|
|
|
4.15
|
|
|
|
4.28
|
|
Period-average RM : US$1 exchange rate
|
|
|
4.09
|
|
|
|
4.25
|
|
Period-end HK$ : US$1 exchange rate
|
|
|
7.77
|
|
|
|
7.75
|
|
Period-average HK$ : US$1 exchange rate
|
|
|
7.77
|
|
|
|
7.76
|
|
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
Related
parties
Parties,
which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control
the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also
considered to be related if they are subject to common control or common significant influence.
Fair
value of financial instruments:
The
carrying value of the Company’s financial instruments: cash and cash equivalents, trade receivables, deposits, trade payable, other
payables, and accounts payable approximate at their fair values because of the short-term nature of these financial instruments.
The
Company also follows the guidance of the ASC Topic 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”),
with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy
that prioritizes the inputs used in measuring fair value as follows:
Level
1: Observable inputs such as quoted prices in active markets;
Level
2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level
3: Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
Segment
reporting
ASC
Topic 280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis
consistent with the Company’s internal organization structure as well as information about geographical areas, business segments
and major customers in financial statements. For the six months ended June 30, 2021, the Company operates in four reportable operating
segment in Malaysia, and Hong Kong.
Recent
accounting pronouncements
The
Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do 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.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
4.
VIE STRUCTURE AND ARRANGEMENTS
On
June 27, 2016, DSwiss (HK) Limited (“DSHK”) entered into a Management Services Agreement (the “Management Services
Agreement I”) which entitles DSHK to substantially entitled to all of the economic benefits of DSwiss Biotech Sdn Bhd (“DSBT”)
in consideration of services provided by DSHK to DSBT. Pursuant to the Management Services Agreement I, DSHK has the exclusive right
to provide to DSBT management, financial and other services related to the operation of DSBT’s business, and DSBT is required to
take all commercially reasonable efforts to permit and facilitate the provision of the services provided by DSHK. As compensation for
providing the services, DSHK is entitled to receive a fee from DSBT, upon demand, equal to 100% of the annual net profits of DSBT during
the term of the Management Services Agreement I. DSHK may also request, on ad hoc basis, quarterly payments of the aggregate fee, which
payments will be credited against DSBT’s future payment obligations.
The
Management Services Agreement I also provides DSHK, or its designee, with a right of first refusal to acquire all or any portion of the
equity of DSBT upon any proposal by the sole shareholder of DSBT to transfer such equity. In addition, at the sole discretion of DSHK,
DSBT is obligated to transfer to DSHK, or its designee, any part or all of the business, personnel, assets and operations of DSBT which
may be lawfully conducted, employed, owned or operated by DSHK, including:
(a)
business opportunities presented to, or available to DSBT may be pursued and contracted for in the name of DSHK rather than DSBT, and
at its discretion, DSHK may employ the resources of DSBT to secure such opportunities;
(b)
any tangible or intangible property of DSBT, any contractual rights, any personnel, and any other items or things of value held by DSBT
may be transferred to DSHK at book value;
(c)
real property, personal or intangible property, personnel, services, equipment, supplies and any other items useful for the conduct of
the business may be obtained by DSHK by acquisition, lease, license or otherwise, and made available to DSBT on terms to be determined
by agreement between DSHK and DSBT;
(d)
contracts entered into in the name of DSBT may be transferred to DSHK, or the work under such contracts may be subcontracted, in whole
or in part, to DSHK, on terms to be determined by agreement between DSHK and DSBT; and
(e)
any changes to, or any expansion or contraction of, the business may be carried out in the exercise of the sole discretion of DSHK, and
in the name of and at the expense of, DSHK; provided, however, that none of the foregoing may cause or have the effect of terminating
(without being substantially replaced under the name of DSHK) or adversely affecting any license, permit or regulatory status of DSBT.
In
addition, DSHK entered into certain agreements with Jervey Choon, (the “DSBT shareholder”), including
(i)
|
a
Call Option Agreement allowing DSHK to acquire the shares of DSBT as permitted by Malaysia laws;
|
|
|
(ii)
|
a
Shareholders’ Voting Rights Proxy Agreement that provides DSHK with the voting rights of the DSBT; and
|
|
|
(iii)
|
an
Equity Pledge Agreement that pledges the shares in DSBT.
|
This
VIE structure provides DSHK, a wholly-owned subsidiary of DSwiss Holding Limited, which is the wholly-owned subsidiary of DSwiss Inc,
with control over the operations and benefits of DSBT without having a direct equity ownership in DSBT.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
5.
STOCKHOLDERS’ EQUITY
As
of June 30, 2021, the Company had a total of 206,904,600 of its common stock issued and outstanding. There are no shares of preferred
stock issued and outstanding.
6.
PROPERTY AND EQUIPMENT
SCHEDULE OF PLANT AND EQUIPMENT
|
|
June
30, 2021
|
|
|
December 31, 2020
|
|
Computers and software
|
|
$
|
97,226
|
|
|
$
|
96,508
|
|
Furniture and fittings
|
|
|
6,144
|
|
|
|
6,144
|
|
Office equipment
|
|
|
13,281
|
|
|
|
11,113
|
|
Motor vehicles
|
|
|
79,054
|
|
|
|
79,054
|
|
Total property and equipment
|
|
$
|
195,705
|
|
|
$
|
192,819
|
|
Accumulated depreciation
|
|
|
(147,912
|
)
|
|
|
(138,371
|
)
|
Effect of translation exchange
|
|
|
(3,879
|
)
|
|
|
(2,495
|
)
|
Property and equipment, net
|
|
$
|
43,914
|
|
|
$
|
51,953
|
|
Depreciation
expense for the three months and six months ended June 30, 2021 were $4,817 and $9,553 respectively.
Depreciation
expense for the three months and six months ended June 30, 2020 were $4,828 and $10,074 respectively.
7.
INTANGIBLE ASSETS
SCHEDULE OF INTANGIBLE ASSETS
|
|
June
30, 2021
|
|
|
December 31, 2020
|
|
Trademarks
|
|
$
|
12,077
|
|
|
$
|
12,077
|
|
Amortization
|
|
|
(6,620
|
)
|
|
|
(6,101
|
)
|
Effect of translation exchange
|
|
|
(421
|
)
|
|
|
(411
|
)
|
Intangible assets, net
|
|
$
|
5,036
|
|
|
$
|
5,565
|
|
Amortization
for the three months and six months ended June 30, 2021 was $519 and $519 respectively.
Amortization
for the three months and six months ended June 30, 2020 was $260 and $520 respectively.
8.
OTHER RECEIVABLES, PREPAID EXPENSES
AND DEPOSITS
SCHEDULE OF OTHER RECEIVABLES, PREPAID EXPENSES AND DEPOSITS
|
|
June
30, 2021
|
|
|
December 31, 2020
|
|
Prepaid expenses
|
|
$
|
1,426
|
|
|
$
|
1,470
|
|
Deposits
|
|
|
-
|
|
|
|
32,134
|
|
Total prepaid expenses and deposits
|
|
$
|
1,426
|
|
|
$
|
33,604
|
|
9.
INVENTORIES
SCHEDULE OF INVENTORIES
|
|
June
30, 2021
|
|
|
December
31, 2020
|
|
Finished
goods, at cost
|
|
$
|
23,005
|
|
|
$
|
37,995
|
|
Total
inventories
|
|
$
|
23,005
|
|
|
$
|
37,995
|
|
10.
OTHER PAYABLES AND ACCRUED LIABILITIES
SCHEDULE OF OTHER PAYABLES AND ACCRUED LIABILITIES
|
|
June
30, 2021
|
|
|
December 31, 2020
|
|
Other payables
|
|
$
|
137,310
|
|
|
$
|
120,521
|
|
Accrued audit fees
|
|
|
11,950
|
|
|
|
18,831
|
|
Accrued other expenses
|
|
|
12,920
|
|
|
|
20,911
|
|
Accrued professional fees
|
|
|
2,500
|
|
|
|
3,750
|
|
Total payables and accrued liabilities
|
|
$
|
164,680
|
|
|
$
|
164,013
|
|
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
11.
FINANCE LEASE LIABILITY
The
Company purchased a motor vehicle under a finance lease agreement with the effective interest rate of 2.72% per annum, due through
June, 2024, with principal and interest payable monthly. The obligation under the finance lease is as follows:
SCHEDULE
OF OBLIGATION UNDER FINANCE LEASE
|
|
As of June 30,
|
|
|
As of December 31,
|
|
|
|
2021
|
|
|
2020
|
|
Finance lease
|
|
$
|
40,105
|
|
|
$
|
46,490
|
|
Less: interest expense
|
|
|
(3,302
|
)
|
|
|
(4,296
|
)
|
Net present value of finance lease
|
|
|
36,803
|
|
|
|
42,194
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
9,585
|
|
|
|
9,876
|
|
Non-current portion
|
|
|
27,218
|
|
|
|
32,318
|
|
Total
|
|
$
|
36,803
|
|
|
$
|
42,194
|
|
As
of June 30, 2021 the maturities of the finance lease for each of the years are as follows:
SCHEDULE OF MATURITIES OF FINANCE LEASE
|
|
|
|
|
|
|
|
2021
|
|
|
|
|
|
9,585
|
|
2022
|
|
|
|
|
|
8,675
|
|
2023
|
|
|
|
|
|
9,079
|
|
2024
|
|
|
|
|
|
9,464
|
|
Total
|
|
|
|
|
$
|
36,803
|
|
12. AMOUNT DUE TO A DIRECTOR
As of June 30, 2021 and December 31, 2020, a
director of the Company advanced $152,334 and $155,437, respectively to the Company, which is unsecured, interest-free with no fixed
repayment term, for working capital purpose.
13.
INCOME TAXES
For
the six months ended June 2021 and 2020, the local (United States) and foreign components of (loss)/income before income taxes
were comprised of the following:
SCHEDULE OF COMPONENTS OF INCOME LOSS BEFORE INCOME TAXES
|
|
For the six months ended
|
|
|
For the six months ended
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Tax jurisdictions from:
|
|
|
|
|
|
|
|
|
- Local
|
|
$
|
(17,845
|
)
|
|
$
|
(12,562
|
)
|
- Foreign, representing
|
|
|
|
|
|
|
|
|
Seychelles
|
|
|
(1,428
|
)
|
|
|
(1,593
|
)
|
Hong Kong
|
|
|
(2,779
|
)
|
|
|
18,234
|
|
Malaysia
|
|
|
31,202
|
|
|
|
14,751
|
|
PRC
|
|
|
-
|
|
|
|
(10,945
|
)
|
|
|
|
|
|
|
|
|
|
The
provision for income taxes consisted of the following:
SCHEDULE OF PROVISION FOR INCOME TAXES
|
|
For the six
months ended
|
|
|
For the six
months ended
|
|
|
|
2021
|
|
|
2020
|
|
Current:
|
|
|
|
|
|
|
|
|
- Local
|
|
$
|
-
|
|
|
$
|
-
|
|
- Foreign
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
- Local
|
|
|
-
|
|
|
|
-
|
|
- Foreign
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
$
|
-
|
|
|
$
|
-
|
|
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 rates. The Company has subsidiaries that operate in various countries: United States, Seychelles, Hong Kong, Malaysia
and PRC that are subject to taxes in the jurisdictions in which they operate, as follows:
United
States of America
The
Company is registered in the State of Nevada and is subject to the tax laws of the United States of America. As of June 30, 2021, the
operations in the United States of America incurred $403,394 of cumulative net operating losses which can be carried forward to
offset future taxable income, at the tax rate of 21%. The net operating loss carry forwards begin to expire in 2038, if unutilized. The
Company has provided for a full valuation allowance of $84,712 against the deferred tax assets on the expected future tax benefits from
the net operating loss carry forwards as the management believes it is more likely than not that these assets will not be realized in
the future.
Seychelles
Under
the current laws of the Seychelles, DSwiss Holding Limited is registered as an international business company which governs by the International
Business Companies Act of Seychelles and there is no income tax charged in Seychelles.
Hong
Kong
DSwiss
(HK) Limited is subject to Hong Kong Profits Tax, which is charged at the statutory income tax rate of 16.5% on its assessable income.
As of June 30, 2021, the operations in the Hong Kong incurred $624,994 of cumulative net operating losses which can be carried forward
to offset future taxable income, at the tax rate of 16.5%. The Company has provided for a full valuation allowance of $103,124 against
the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards as the management believes it
is more likely than not that these assets will not be realized in the future.
Malaysia
DSwiss
Sdn Bhd and DSwiss Biotech Sdn Bhd are subject to Malaysia Corporate Tax, which is charged at the statutory income tax rate range from
17% to 24% on its assessable income. As of June 30, 2021, the operations in the Malaysia incurred $441,491 of cumulative net operating
losses which can be carried forward to offset future taxable income, at the tax rate of 17%. The Company has provided for a full valuation
allowance of $75,002 against the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards as
the management believes it is more likely than not that these assets will not be realized in the future.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
14.
CONCENTRATIONS OF RISK
The
Company is exposed to the following concentrations of risk:
SCHEDULE OF CONCENTRATIONS OF RISKS
(a)
Major customers
For
three months ended June 30, 2021 and 2020, the customers who accounted for 10% or more of the Company’s revenues and its accounts
receivable balance at period-end are presented as follows:
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable, trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
11,709
|
|
|
$
|
168,550
|
|
|
|
5
|
%
|
|
|
72
|
%
|
|
$
|
-
|
|
|
|
-
|
|
Customer B
|
|
$
|
108,534
|
|
|
|
-
|
|
|
|
42
|
%
|
|
|
-
|
%
|
|
|
-
|
|
|
|
-
|
|
Customer C
|
|
$
|
91,714
|
|
|
$
|
-
|
|
|
|
36
|
%
|
|
|
-
|
%
|
|
$
|
43,562
|
|
|
|
-
|
|
|
|
$
|
211,957
|
|
|
$
|
168,550
|
|
|
|
83
|
%
|
|
|
72
|
%
|
|
$
|
43,562
|
|
|
|
-
|
|
For
six months ended June 30, 2021 and 2020, the customers who accounted for 10% or more of the Company’s revenues and its accounts
receivable balance at period-end are presented as follows:
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
Revenues
|
|
|
Percentage
of revenues
|
|
|
Accounts
receivable, trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
46,154
|
|
|
$
|
227,731
|
|
|
|
8
|
%
|
|
|
30
|
%
|
|
$
|
-
|
|
|
|
-
|
|
Customer B
|
|
$
|
281,913
|
|
|
$
|
-
|
|
|
|
51
|
%
|
|
|
-
|
%
|
|
|
-
|
|
|
|
-
|
|
Customer C
|
|
$
|
136,227
|
|
|
$
|
114,561
|
|
|
|
25
|
%
|
|
|
15
|
%
|
|
$
|
43,562
|
|
|
|
-
|
|
|
|
$
|
464,294
|
|
|
$
|
342,292
|
|
|
|
84
|
%
|
|
|
45
|
%
|
|
$
|
43,562
|
|
|
|
-
|
|
(b)
Major vendors
For
three months ended June 30, 2021 and 2020, the vendors who accounted for 10% or more of the Company’s purchases and its accounts
payable balance at period-end are presented as follows:
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
Purchase
|
|
|
Percentage
of purchases
|
|
|
Accounts
payable, trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vendor A
|
|
$
|
12,380
|
|
|
$
|
92,746
|
|
|
|
6
|
%
|
|
|
53
|
%
|
|
$
|
-
|
|
|
|
-
|
|
Vendor B
|
|
$
|
129,203
|
|
|
$
|
40,780
|
|
|
|
58
|
%
|
|
|
23
|
%
|
|
$
|
-
|
|
|
|
-
|
|
|
|
$
|
141,583
|
|
|
$
|
133,526
|
|
|
|
64
|
%
|
|
|
76
|
%
|
|
$
|
-
|
|
|
|
-
|
|
For
six months ended June 30, 2021 and 2020, the vendors who accounted for 10% or more of the Company’s purchases and its accounts
payable balance at period-end are presented as follows:
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
Purchase
|
|
|
Percentage
of purchases
|
|
|
Accounts
payable, trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vendor A
|
|
$
|
29,295
|
|
|
$
|
206,815
|
|
|
|
7
|
%
|
|
|
35
|
%
|
|
$
|
-
|
|
|
|
-
|
|
Vendor B
|
|
$
|
258,625
|
|
|
$
|
120,004
|
|
|
|
65
|
%
|
|
|
20
|
%
|
|
$
|
-
|
|
|
|
-
|
|
Vendor C
|
|
$
|
3,833
|
|
|
$
|
85,095
|
|
|
|
1
|
%
|
|
|
15
|
%
|
|
$
|
-
|
|
|
|
-
|
|
|
|
$
|
318,425
|
|
|
$
|
411,914
|
|
|
|
73
|
%
|
|
|
70
|
%
|
|
$
|
-
|
|
|
|
-
|
|
All
vendors are located in Malaysia.
(c)
Credit risk
Financial
instruments that are potentially subject to credit risk consist principally of accounts receivable. The Company believes the concentration
of credit risk in its trade receivables is substantially mitigated by its ongoing credit evaluation process and relatively short collection
terms. The Company does not generally require collateral from customers. The Company evaluates the need for an allowance for doubtful
accounts based upon factors surrounding the credit risk of specific customers, historical trends and other information.
(d)
Exchange rate risk
The
Company cannot guarantee that the current exchange rate will remain stable, therefore there is a possibility that the Company could post
the same amount of income for two comparable periods and because of the fluctuating exchange rate actually post higher or lower income
depending on exchange rate of RM converted to US$ and HK$ converted into US$
on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
DSWISS,
INC.
NOTES
TO CONDENSED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
(UNAUDITED)
15.
LEASE RIGHT-OF-USE ASSET AND
LEASE LIABILITIES
The
Company officially adopted ASC 842 for the period on and after January 1, 2019 as permitted by ASU 2016-02. ASC 842 originally required
all entities to use a “modified retrospective” transition approach that is intended to maximize comparability and be less
complex than a full retrospective approach. On July 30, 2018, the FASB issued ASU 2018-11 to provide entities with relief from the costs
of implementing certain aspects of the new leasing standard, ASU 2016-02 of which permits entities may elect not to recast the comparative
periods presented when transitioning to ASC 842. As permitted by ASU 2018-11, the Company elect not to recast comparative periods, thusly.
As
of January 1, 2019, the Company recognized approximately US$136,308,
lease liability as well as right-of-use asset for all leases (with the exception of short-term leases) at the commencement date. Lease
liabilities are measured at present value of the sum of remaining rental payments as of January 1, 2019, with discounted rate
of 4.47%
adopted from Public Bank Berhad’s base lending rate as a reference for discount rate.
A
single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are
classified within operating activities in the statement of cash flows.
The operating lease right and lease liability as follow:
As
of June 30, 2021, operating lease right of use asset as follow:
SCHEDULE OF OPERATING LEASE RIGHT OF USE ASSET
Right-Of-Use Assets
|
|
|
|
|
As of January 1, 2021
|
|
$
|
47,653
|
|
Amortization for the three months ended March 31, 2021
|
|
|
(11,744
|
)
|
Foreign exchange translation
|
|
|
(480
|
)
|
Balance as of March 31, 2021
|
|
$
|
35,429
|
|
Amortization for the three months ended June 30, 2021
|
|
|
(11,875
|
)
|
Foreign exchange translation
|
|
|
(500
|
)
|
Balance as of June 30, 2021
|
|
$
|
23,054
|
|
For
the three months ended June 30, 2021 and 2020, the amortization of the operating lease right of use asset are $11,875
and
$9,440
respectively.
As
of June 30, 2021, operating lease liability as follow:
SCHEDULE OF OPERATING LEASE LIABILITY
Lease Liability
|
|
|
|
|
As of January 1, 2021
|
|
$
|
48,114
|
|
Imputed interest
|
|
|
447
|
|
Gross repayment
|
|
|
(12,241
|
)
|
Foreign exchange translation
|
|
|
(34
|
)
|
Balance as of March 31, 2021
|
|
$
|
36,286
|
|
Imputed interest
|
|
|
311
|
|
Gross repayment
|
|
|
(12,114
|
)
|
Foreign exchange translation
|
|
|
(874
|
)
|
Balance as of June 30, 2021
|
|
$
|
23,609
|
|
Less: lease liability current portion
|
|
|
23,609
|
|
Maturities
of operating lease obligation as follow:
SCHEDULE OF MATURITIES OF OPERATING LEASE OBLIGATION
Year ending
|
|
|
|
December 31, 2021
|
|
|
23,609
|
|
Total
|
|
$
|
23,609
|
|
Other
information:
SCHEDULE OF OPERATING LEASE OTHER INFORMATION
|
|
Period ended
June 30, 2021
|
|
|
Year ended
December 31, 2020
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
|
|
|
|
|
Operating cash flow from operating lease
|
|
$
|
23,195
|
|
|
$
|
45,312
|
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
|
|
23,054
|
|
|
|
47,653
|
|
Remaining lease term for operating lease (years)
|
|
|
1
|
|
|
|
1
|
|
Weighted average discount rate for operating lease
|
|
|
4.47
|
%
|
|
|
4.47
|
%
|
Lease
expenses were $23,195 for the period ended June 30, 2021, respectively while lease expenses were $46,094 for the year ended December
31, 2020
16.
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 financial statements are issued, the Company has evaluated all events or
transactions that occurred after June 30, 2021 up through the date the Company issued the consolidated financial statements.
17.
SIGNIFICANT EVENTS
During
the fiscal year, the World Health Organization declared the Coronavirus (COVID-19) outbreak to be a pandemic, which has caused severe
global social and economic disruptions and uncertainties, including markets where the Company operates.
The
Company considers this outbreak as non-adjusting-events. The consequences brought about by Covid-19 continue to evolve and whilst the
Company actively monitoring and managing its operations to respond to these changes, the Company does not consider it practicable to
provide any quantitative estimate on the potential impact it may have on the Company.