See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 2021 AND
2020
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
NOTE – 1 DESCRIPTION OF BUSINESS AND
ORGANIZATION
Luduson G Inc. ("the
Company" or "LDSN") was organized under the laws of the State of Delaware on March 6, 2014 under the name Jovanovic-Steele,
Inc. The Company’s name was changed to Baja Custom Designs, Inc. on November 30, 2017. The Company was established as part of the
Chapter 11 Plan of Reorganization of Pacific Shores Development, Inc. ("PSD"). The Company’s name was further changed
to Luduson G Inc. on July 15, 2020.
Currently, the Company
through its subsidiaries, mainly provide events marketing strategies with a combination of digital interactive solutions and content production
services in Hong Kong. The Company is principally engaged in developing and distributing digital entertainment - interactive game software
and providing system development consultancy, maintenance services to the customers and providing interactive games installations in shopping
mall events, exhibitions and brand promotions.
Description
of subsidiaries
Description of Subsidiaries |
|
|
|
|
|
|
|
|
Name |
|
Place of incorporation and kind of legal entity |
|
Principal activities and place of operation |
|
Particulars of registered/paid up share capital |
|
Effective interest
held |
|
|
|
|
|
|
|
|
|
Luduson Holding Company Limited |
|
British Virgin Island |
|
Investment holding |
|
10,000
ordinary shares at par value of $1 |
|
100% |
|
|
|
|
|
|
|
|
|
Luduson Entertainment Limited |
|
Hong Kong |
|
Sales and marketing |
|
10,000 ordinary shares for HKD10,000
|
|
100% |
|
|
|
|
|
|
|
|
|
G Music Asia Limited |
|
British Virgin Islands |
|
Event planning |
|
2 ordinary shares at par value of $1
|
|
100% |
The Company and its subsidiaries are hereinafter
referred to as (the "Company").
NOTE – 2 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
The accompanying condensed consolidated financial
statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying
financial statements and notes.
l
Basis of presentation
These accompanying condensed consolidated financial
statements have been prepared in U.S. Dollars in conformity with generally accepted accounting principles in the United States of America
(“U.S. GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission
(the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial
statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to make the financial
statements not misleading have been included. Operating results for the interim period ended March 31, 2022 are not necessarily indicative
of the results that may be expected for the fiscal year ending December 31, 2021. The information included in this Form 10-Q should be
read in conjunction with Management’s Discussion and Analysis, and the financial statements and notes thereto included in the Company’s
Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on April 15, 2022.
l
Use of estimates and assumptions
In preparing these condensed consolidated financial
statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet
and revenues and expenses during the periods reported. Actual results may differ from these estimates.
l
Basis of consolidation
The condensed consolidated financial statements
include the financial statements of the Company and its subsidiaries. All significant inter-company balances and transactions within the
Company have been eliminated upon consolidation.
l
Cash and cash equivalents
Cash and cash equivalents are carried at cost
and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an
original maturity of three months or less as of the purchase date of such investments.
l
Accounts receivable
Accounts receivable are recorded at the invoiced
amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from completion of service.
Credit is extended based on evaluation of a customer's financial condition, the customer credit-worthiness and their payment history.
Accounts receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and
over a specified amount are reviewed individually for collectability. At the end of fiscal year, the Company specifically evaluates individual
customer’s financial condition, credit history, and the current economic conditions to monitor the progress of the collection of
accounts receivables. The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability
of its customers to make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate
actions are taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged
off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The
Company does not have any off-balance-sheet credit exposure related to its customers. As of March 31, 2022 and December 31, 2021, there
were allowances for doubtful debts of $4,951,599 and $4,972,680 respectively.
l
Plant and equipment
Plant and equipment are stated at cost less accumulated
depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected
useful lives from the date on which they become fully operational and after taking into account their estimated residual values:
Schedule of property and equipment useful lives |
|
|
|
|
|
Expected useful lives |
|
Leasehold improvement |
|
3 years |
|
Computer equipment |
|
3-5 years |
|
Furniture and equipment |
|
5 years |
|
Expenditures for repairs and maintenance are expensed
as incurred. When assets have been retired or sold, the cost and related accumulated depreciation are removed from the accounts and any
resulting gain or loss is recognized in the results of operations.
Depreciation expense for the three months ended
March 31, 2022 and 2021 were $38,252 and $39,743, respectively.
l
Revenue recognition
The Company adopted Accounting Standards Codification
(“ASC”) 606 – Revenue from Contracts with Customers” (“ASC 606”). Under ASC 606, a performance
obligation is a promise within a contract to transfer a distinct good or service, or a series of distinct goods and services, to a customer.
Revenue is recognized when performance obligations are satisfied and the customer obtains control of promised goods or services. The amount
of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for goods or services.
Under the standard, a contract’s transaction price is allocated to each distinct performance obligation. To determine revenue recognition
for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps:
|
· |
identify the contract with a customer; |
|
· |
identify the performance obligations in the contract; |
|
· |
determine the transaction price; |
|
· |
allocate the transaction price to performance obligations in the contract; and |
|
· |
recognize revenue as the performance obligation is satisfied. |
l
Income taxes
The Company adopted the ASC 740 Income tax
provisions of paragraph 740-10-25-13, which addresses the determination of whether tax benefits claimed or expected to be claimed on a
tax return should be recorded in the condensed consolidated financial statements. Under paragraph 740-10-25-13, the Company may recognize
the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination
by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from
such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized
upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties on income
taxes, accounting in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for
unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.
The estimated future tax effects of temporary
differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs
and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides
valuation allowances as management deems necessary.
l
Uncertain tax positions
The Company did not take any uncertain tax positions
and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the three
months ended March 31, 2022 and 2021.
l
Foreign currencies translation
Transactions denominated in currencies other than
the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction.
Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency
using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement
of operations.
The reporting currency of the Company is United
States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. In addition, the Company
is operating in Hong Kong and maintain its books and record in its local currency, Hong Kong Dollars (“HKD”), which is a functional
currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation
purposes, assets and liabilities of its subsidiary whose functional currency is not US$ are translated into US$, in accordance with ASC
Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and
expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements
of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income within the statements of changes
in stockholder’s equity.
Translation of amounts from HKD into US$ has
been made at the following exchange rates for the three months ended March 31, 2022 and 2021:
Schedule of translation rates | |
| | | |
| | |
| |
March 31, 2022 | | |
March 31, 2021 | |
Period-end HKD:US$ exchange rate | |
| 0.12771 | | |
| 0.12863 | |
Period average HKD:US$ exchange rate | |
| 0.12813 | | |
| 0.12892 | |
l
Comprehensive income
ASC Topic 220, “Comprehensive Income”,
establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income
as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented
in the accompanying condensed consolidated statements of changes in stockholders’ equity, consists of changes in unrealized gains
and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.
l Debt issued with common stock
Debt
issued with common stock is accounted for under the guidelines established by ASC 470-20 – Accounting for Debt With Conversion
or Other Options. The Company recorded the relative fair value of common stock and warrants related to the issuance of debt as a debt
discount or premium. The discount or premium is subsequently amortized to interest expense over the expected term of the debt.
l Leases
The
Company adopts the FASB Accounting Standards Update (“ASU”) 2016-02 “Leases (Topic 842).” for all periods
presented. This standard requires lessees to recognize lease assets (“right of use”) and related lease obligations (“lease
liabilities”) on the balance sheet for leases with terms in excess of 12 months.
The Company determines
if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and
operating lease liabilities in the consolidated balance sheets. Finance leases are included in finance lease ROU assets and finance lease
liabilities in the consolidated balance sheets.
ROU assets represent
the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation
to make lease payments arising from the lease. Operating lease and finance lease ROU assets and liabilities are recognized at January
1, 2019 based on the present value of lease payments over the lease term discounted using the rate implicit in the lease. In cases where
the implicit rate is not readily determinable, the Company uses its incremental borrowing rate based on the information available at
commencement date in determining the present value of lease payments. Lease expense for lease payments is recognized on a straight-line
basis over the lease term.
l
Related parties
The Company follows the ASC 850-10, Related
Party for the identification of related parties and disclosure of related party transactions.
Pursuant to section 850-10-20 the related parties
include a) affiliates of the Company; b) entities for which investments in their equity securities would be required, absent the
election of the fair value option under the Fair Value Option Subsection of section 825–10–15, to be accounted for by the
equity method by the investing entity; c) trusts for the benefit of employees, such as pension and Income-sharing trusts that are managed
by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties with which
the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent
that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g) other parties that
can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one
of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be
prevented from fully pursuing its own separate interests.
The condensed consolidated financial statements
shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other
similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated
or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s)
involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each
of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects
of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements
are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount
due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of
settlement.
l
Commitments and contingencies
The Company follows the ASC 450-20, Commitments
to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result
in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such
contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal
proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the
perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected
to be sought therein.
If the assessment of a contingency indicates that
it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would
be accrued in the Company’s condensed consolidated financial statements. If the assessment indicates that a potentially material
loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent
liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally
not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon
information available at this time that these matters will have a material adverse effect on the Company’s financial position, results
of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s
business, financial position, and results of operations or cash flows.
l
Fair value of financial instruments
The Company follows paragraph 825-10-50-10 of
the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37
of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments.
Paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted
accounting principles (GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair
value measurements and related disclosures, paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a fair value
hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value
hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest
priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by paragraph 820-10-35-37 of the FASB Accounting
Standards Codification are described below:
Level 1 |
|
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. |
|
|
|
Level 2 |
|
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. |
|
|
|
Level 3 |
|
Pricing inputs that are generally observable inputs and not corroborated by market data. |
Financial assets are considered Level 3 when their
fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant
model assumption or input is unobservable.
The fair value hierarchy gives the highest priority
to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If
the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is
based on the lowest level input that is significant to the fair value measurement of the instrument.
The carrying amounts of the Company’s financial
assets and liabilities, such as cash and cash equivalents, accounts receivable, deposits, prepayments and other receivables and operating
lease right-of-use assets approximate their fair values because of the short maturity of these instruments.
l
Recent accounting pronouncements
From time to time, new accounting pronouncements
are issued by the Financial Accounting Standard Board (“FASB”) or other standard setting bodies and adopted by the Company
as of the specified effective date. Unless otherwise discussed, the Company believes that the impact of recently issued standards that
are not yet effective will not have a material impact on its financial position or results of operations upon adoption.
In May 2021, the FASB
issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock
Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), (“ASU 2021-04”).
This ASU reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call
options (for example, warrants) that remain equity classified after modification or exchange. This ASU provides guidance for a modification
or an exchange of a freestanding equity-classified written call option that is not within the scope of another Topic. It specifically
addresses: (1) how an entity should treat a modification of the terms or conditions or an exchange of a freestanding equity-classified
written call option that remains equity classified after modification or exchange; (2) how an entity should measure the effect of a modification
or an exchange of a freestanding equity-classified written call option that remains equity classified after modification or exchange;
and (3) how an entity should recognize the effect of a modification or an exchange of a freestanding equity-classified written call option
that remains equity classified after modification or exchange. This ASU will be effective for all entities for fiscal years beginning
after December 15, 2021. An entity should apply the amendments prospectively to modifications or exchanges occurring on or after the effective
date of the amendments. Early adoption is permitted, including adoption in an interim period. The adoption of ASU 2021-04 on January 1,
2022 did not have a material impact on the Company’s financial statements or disclosures.
The Company has reviewed
all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements
may be expected to cause a material impact on its financial condition or the results of its operations.
NOTE – 3 ACCOUNTS RECEIVABLE
The majority of the Company’s sales are
on open credit terms and in accordance with terms specified in the contracts governing the relevant transactions. The Company evaluates
the need of an allowance for doubtful accounts based on specifically identified amounts that management believes to be uncollectible.
If actual collections experience changes, revisions to the allowance may be required. Based upon the aforementioned criteria, there were
no allowances for doubtful debts to be charged to the consolidated statements of operations for the three months ended March 31, 2022
and 2021.
Schedule of accounts receivable | |
| | | |
| | |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
(Audited) | |
| |
| | |
| |
Accounts receivable, cost | |
$ | 4,960,175 | | |
$ | 5,101,830 | |
Less: allowance for doubtful accounts | |
| (4,951,599 | ) | |
| (4,972,680 | ) |
Accounts receivable, net | |
$ | 8,576 | | |
$ | 129,150 | |
NOTE – 4 DEPOSITS, PREPAYMENTS AND
OTHER RECEIVABLES
Deposits, prepayments and other receivables consisted
of the following:
Schedule of other receivables | |
| | | |
| | |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
(Audited) | |
| |
| | |
| |
Prepayments for business project | |
$ | 138,027 | | |
$ | 138,615 | |
Prepayments for vending machine | |
| 517,220 | | |
| 519,422 | |
Prepayments | |
| 166,022 | | |
| 166,728 | |
Rental deposit | |
| 3,193 | | |
| 3,206 | |
| |
$ | 824,462 | | |
$ | 827,971 | |
Prepayment for business project represents the
security deposit to the project under the collaboration agreement, which is unsecured and non-refundable. The prepayment will be charged
to the project cost upon the commencement of its project in the next six months.
Prepayment for vending machine represents the deposit for purchase of vending machines. The prepayment will be charged to the project
cost upon the use of the machine in the next twelve month.
NOTE – 5 AMOUNT
DUE FROM A RELATED PARTY
As of March 31, 2022,
the amount due from a related party, a director represented temporary advances made by the Company’s director, Mr Wong Ka Leung,
which was unsecured, interest-free and repayable on demand.
NOTE –
6 STOCKHOLDERS’ EQUITY
Authorized shares
As of March 31, 2022 and December 31, 2021, the
authorized share capital of the Company consisted of 100,000,000 shares of common stock with $0.0001 par value, and 20,000,000 shares
of preferred stock also with $0.0001 par value. No other classes of stock are authorized.
The Court also ordered the distribution of 2,500,000
warrants in the Company to all administrative creditors of PSD, with these creditors to receive five warrants in the Company for each
$0.10 of PSD's administrative debt which they held. These creditors received 2,500,000
warrants consisting of 500,000
"A Warrants" each convertible into one share of common stock at an exercise price of $4.00;
500,000
"B Warrants" each convertible into one share of common stock at an exercise price of $5.00;
500,000
"C Warrants" each convertible into one share of common stock at an exercise price of $6.00;
500,000
"D Warrants" each convertible into one share of common stock at an exercise price of $7.00;
and 500,000
"E Warrants" each convertible into one share of common stock at an exercise price of $8.00.
All warrants are exercisable at any time prior to August 30, 2020. On April 15, 2020, the expiration dates were extended to August 30,
2025.
As of March 31, 2022, no warrants have been exercised.
Issued and outstanding shares
As of March 31, 2022 and December 31, 2021, 28,210,000
common shares were issued and outstanding, and 2,500,000 warrants to acquire common shares were issued and exercisable.
NOTE –
7 INCOME TAX
The Company mainly operates in Hong Kong and is
subject to taxes in the governing jurisdictions in which it operates. The effective tax rate in the period presented is the result of
the mix of income earned in various tax jurisdictions that apply a broad range of income tax rate, as follows:
United States of America
LDSN is registered in
the State of Delaware and is subject to US federal corporate income tax. The U.S. Tax Cuts and Jobs Act (the “Tax Reform Act”)
was signed into law. The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things, lowering the
U.S. corporate tax rate from 35% to 21% effective January 1, 2018. The Company’s policy is to recognize accrued interest and penalties
related to unrecognized tax benefits in its income tax provision. The Company has not accrued or paid interest or penalties which were
not material to its results of operations for the periods presented. Deferred tax asset is not provided for as the tax losses may not
be able to carry forward after a change in substantial ownership of the Company in May 2020.
As of March 31,
2022, the operations in the United States of America incurred $343,616 of cumulative net operating losses which can be carried
forward to offset future taxable income. The Company has provided for a full valuation allowance against the deferred tax assets of
$72,159 on the expected future tax benefits from the net operating loss carryforwards as the management believes it is more likely
than not that these assets will not be realized in the future.
ASC 740, Accounting
for Income Taxes, which requires an assessment of both positive and negative evidence when determining whether it is more likely than
not that deferred tax assets are recoverable. Such assessment is required on a jurisdiction by jurisdiction basis. The Company’s
history of cumulative losses, along with expected future U.S. losses required that a full valuation allowance be recorded against all
net deferred tax assets. The Company intends to maintain a full valuation allowance on net deferred tax assets until sufficient positive
evidence exists to support reversal of the valuation allowance.
BVI
Under the current BVI law, the Company is not
subject to tax on income.
Hong Kong
The Company’s subsidiary operating in Hong
Kong is subject to the Hong Kong Profits Tax at the two-tiered profits tax rates from 8.25% to 16.5% on the estimated assessable profits
arising in Hong Kong during the current year, after deducting a tax concession for the tax year. The reconciliation of income tax rate
to the effective income tax rate for the three months ended March 31, 2022 and 2021 is as follows:
Reconciliation of income taxes | |
| | | |
| | |
| |
Three Months ended March 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
(Loss) income before income taxes | |
$ | (89,452 | ) | |
$ | 120,152 | |
Statutory income tax rate | |
| 16.5% | | |
| 16.5% | |
Income tax expense at statutory rate | |
| (14,759 | ) | |
| 19,825 | |
Tax effect of non-deductible items | |
| 6,312 | | |
| 6,558 | |
Tax effect of deductible items | |
| (559 | ) | |
| (703 | ) |
Tax holiday | |
| – | | |
| (12,840 | ) |
Net operating loss | |
| 9,006 | | |
| – | |
Income tax expense | |
$ | – | | |
$ | 12,840 | |
As of March 31,
2022, the operations in Hong Kong incurred $54,408 of cumulative net operating losses which can be carried forward to offset future
taxable income at no expiry. The Company has provided for a full valuation allowance against the deferred tax assets of
$8,977 on the expected future tax benefits from the net operating loss carryforwards as the management believes it is more
likely than not that these assets will not be realized in the future.
NOTE –
7 RELATED PARTY TRANSACTIONS
Apart from the transactions and balances detailed
elsewhere in these accompanying condensed consolidated financial statements, the Company has no other significant or material related
party transactions during the periods presented.
NOTE –
8 CONCENTRATIONS OF RISK
The Company is exposed to the following concentrations of risk:
(a) Major
customers
For the three months ended March 31, 2022 and
2021, the individual customer who accounts for 10% or more of the Company’s revenues and its outstanding receivable balances as
at period-end dates, are presented as follows:
| |
Three months ended March 31, 2021 | | |
March 31, 2021 | |
Customers | |
Revenues | | |
Percentage of revenues | | |
Accounts receivable | |
| |
| | |
| | |
| |
Customer A | |
$ | 116,026 | | |
| 60% | | |
$ | 2,132,021 | |
Customer B | |
| 38,675 | | |
| 20% | | |
| 1,398,494 | |
Customer C | |
| 38,675 | | |
| 20% | | |
| 1,124,229 | |
| |
| | | |
| | | |
| | |
Total: | |
$ | 193,376 | | |
| 100% | | Total: |
$ | 4,654,744 | |
(b) Economic
and political risk
The Company’s major operations are conducted
in Hong Kong. Accordingly, the political, economic, and legal environments in Hong Kong, as well as the general state of Hong Kong’s
economy may influence the Company’s business, financial condition, and results of operations.
(c) Exchange
rate risk
The Company cannot guarantee that the current
exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable
periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD converted
to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
9. COMMITMENTS
AND CONTINGENCIES
As of March 31, 2022, the Company has no material
commitments or contingencies.
On August
20, 2021, the Company entered into an Equity Purchase Agreement with Williamsburg Venture Holdings, LLC, a Nevada limited liability company
(“Investor”), pursuant to which the Investor agreed to invest up to Thirty Million Dollars ($30,000,000) over a 36-month
period in accordance with the terms and conditions of that certain Equity Purchase Agreement, dated as of August 20, 2021, by and between
the Company and the Investor (the “Equity Purchase Agreement”). During the term, the Company shall be entitled to put to
the Investor, and the Investor shall be obligated to purchase, such number of shares of the Company’s common stock and at such
price as are determined in accordance with the Equity Purchase Agreement. The per share purchase price for the Williamsburg Put Shares
will be equal to 88% the lowest traded price of the Common Stock on the principal market during the five (5) consecutive trading days
immediately preceding the date which Williamsburg received the Williamsburg Put Shares as DWAC Shares in its brokerage account (as reported
by Bloomberg Finance L.P., Quotestream, or other reputable source). In connection with the Equity Purchase Agreement, the parties also
entered into a Registration Rights Agreement (the “Registration Rights Agreement”) pursuant to which the Company agreed to
register with the SEC the common stock issuable under the Equity Purchase Agreement, among other securities. The Company agreed to use
its best efforts to file such registration statement with the SEC by November 30, 2021.
10. SUBSEQUENT
EVENTS
In accordance with ASC Topic 855, “Subsequent
Events”, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date
but before consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred after March
31, 2022, up through the date the Company issued the unaudited condensed consolidated financial statements. During the period, the Company
did not have any material subsequent events other than disclosed above.