NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 - ORGANIZATION AND BUSINESS DESCRIPTION
Rayont
Inc. (formerly Velt International Group Inc., or “Rayont” or the “Company”) is a Nevada corporation
formed on February 7, 2011. The Company currently focuses in the areas of biotechnology and internet of things
(IOT).
Given
the acquisition of THF Holdings Pty Ltd and Rayont International (Labuan) Inc as well as the cancer treatment assets that the
Company has invested on, Rayont has been focusing on commercializing these investments. The commercialization of the current assets
for cancer treatment requires medical board approval for almost all of the countries subject to the license. Rayont has conducted
the initial study to identify the requirements for obtaining the approvals for using PDT to treat cancer across different jurisdictions
in Sub-Saharan Africa (“SSA”). The same PDT technology has been licensed in China, Australia and New Zealand. It is
currently undergoing medical trials in Australia and China. The recent announcements show positive results that the technology
works. The Company believes that it will take time before it can start commercializing these assets and start to generate revenues
and operating profits. In order to sustain and grow the business the company has been actively looking for new opportunities post
COVID-19 pandemic.
On
August 26, 2020, the Company established Rayont Technologies Pty Ltd. (Rayont Technologies) through Rayont Australia. Rayont Technologies
is an Australian corporation and IOT providing services such as end-to-end employee engagement and experience platform for businesses
in Australia and globally.
Rayont
Technologies Pty Ltd entered an agreement on October 15, 2020 with Ms. Kayla Ranee Smith to purchase the assets of Workstar Tech
(Aust) Pty Ltd for AUD 302,876.22 payable over 90 days upon Ms Smith transfers the assets to Rayont Technologies Pty Ltd.
On
March 11, 2020, the World Health Organization designated COVID-19 as a global pandemic. Governments around the world have mandated,
and continue to introduce, orders to slow the transmission of the virus, including but not limited to shelter-in-place orders,
quarantines, significant restrictions on travel, as well as work restrictions. To date, the Company has experienced some adverse
impacts; however, the impacts of COVID-19 on our operating results for the year ended September 30, 2020 was limited due to the
nature of our business. The extent of the COVID-19 impact to the Company will depend on numerous factors and developments related
to COVID-19. Consequently, any potential impacts of COVID-19 remain highly uncertain and cannot be predicted with confidence.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“GAAP”). The consolidated financial statements include the financial statements of the Company
and its subsidiary. All significant inter-company balances and transactions have been eliminated on consolidation.
Use
of Estimates
The
preparation of our consolidated financial statements and accompanying notes in conformity with GAAP requires us to make certain
estimates and assumptions. Actual results could differ from those estimates.
Going
Concern
The
Company had a net loss of $229,445 and a net current liability of $1,922,046 for the year ended on September 30, 2020. The accumulated
loss of the Company is $2,735,873 as of September 30, 2020. The Company demonstrates adverse conditions that raise substantial
doubt about the Company’s ability to continue as a going concern. These adverse conditions are negative financial trends,
specifically negative working capital, recurring operating losses, accumulated deficit and other adverse key financial ratios.
The
Company did not generate revenues to cover its operating expense during the year ended September 30, 2019. The Company plans to
continue obtaining funding from the majority shareholder and the President of the Company to support the Company’s normal
business operating. There is no assurance, however, that the Company will be successful in raising the needed capital and, if
funding is available, that it will be available on terms acceptable to the Company.
The
consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded
assets, or the amounts and classification of liabilities that might be necessary in the event that the Company cannot continue
as a going concern.
Concentration
of Risk
The
Company maintains its cash in bank accounts which, at times, may exceed the federally insured limits. The Company has not experienced
any losses in such accounts and believes it is not exposed to any significant credit risk on cash in bank.
There is one customer who accounted for
10% or more of the Company’s sales and accounts receivable for the year ended September 30, 2020 and as of September 30,
2019, respectively. For the year ended September 30, 2019, the Company did not generate any revenue.
There is no supplier who accounted for
10% or more of the Company’s cost of sales for the years ended September 30, 2020 and 2019.
Fair
Value of Financial Instruments
The
carrying amounts of the Company’s current financial assets and liabilities approximated their fair values due to the short
maturities. The fair value of noncurrent financial assets and liabilities are determined based on the value of the discounted
cash flows. The Company believes no material difference exists between the fair value and carry amounts of the noncurrent financial
assets and liabilities
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
As of September 30, 2020 and 2019, the Company had cash in bank of $2,811 and $836, respectively.
Intangible
assets
Intangible
assets for purchased are recognized and measured at cost upon acquisition and consist of the Company’s exclusive license
with an indefinite useful life. The Company has determined that there are currently no legal, regulatory, contractual, economic
or other factors that limit the useful life of the license and accordingly treat the license as indefinite life intangible assets.
As
of September 30, 2020 and September 30, 2019, the Company had intangible assets of $2,000,000 associated with Rayont International’s
exclusive license for registering and commercializing PhotosoftTM technology for treatment of all cancers across Sub-Sahara
African region. The technology has been licensed in Australia, New Zealand, China, Malaysia and Sub-Sahara Africa.
Property
and equipment
Property
and equipment are carried at cost and, less accumulated depreciation. The cost of repairs and maintenance is expensed as incurred;
major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation
are removed from the accounts, and any resulting gains or losses are included in income in the year of disposal. The Company examines
the possibility of decreases in the value of property and equipment when events or changes in circumstances reflect the fact that
their recorded value may not be recoverable.
The
Company’s property and equipment mainly consists of computer and laser equipment. Depreciation
is computed using the straight-line method over the estimated useful lives of the assets, which range from 5-12 years.
Impairment
of Long-lived Assets
The
Company reviews long-lived assets when changes in circumstances or event could impact the recoverability of the carrying value
of the assets. Recoverability of long-lived assets is determined by comparing the estimated undiscounted cash flows related to
the long-lived assets to their carrying value. Impairment is determined by comparing the present value of future undiscounted
cash flows, or some other fair value measure, to the carrying value of the asset. For the years ended September 30, 2020 and 2019,
no impairment of long-lived assets was indicated, and no impairment loss was recorded.
Revenue
Recognition
Revenue
is recognized upon transfer of control of promised products or services to customers in an amount that reflects the consideration
we expect to be entitled to in exchange for those products and services. We enter into contracts that include products and services,
which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net
of allowances for returns and any taxes collected from customers.
The
Company’s contracts with customers may include multiple performance obligations. Revenue relating to agreements that provide
more than one performance obligation is recognized based upon the relative fair value to the customer of each performance obligation
as each obligation is earned. The Company derives its revenues the follows:
Mobile
Apps:
Revenue
from the mobile apps is recognized when control has transferred to the customer which typically occurs when the mobile apps either
upon delivery of the key code to the customer or upon the deployment of the mobile app to the App Store.
Digital
Learning Solutions:
Revenue
from digital learning solutions is recognized when control has transferred to the customer which typically occurs when the service
is completed or the delivery of the license to the customer.
Maintenance
Services:
The
Company offers maintenance and function improvements services related to the mobile apps for customers. Maintenance service is
considered distinct and is recognized ratably over the maintenance term.
(Loss)
Earnings Per Share
Basic
earnings per share is computed by dividing net income (loss) attribute to stockholders of common stock by the weighted-average
number of common shares outstanding for the period. Diluted net earnings per share is computed by dividing net income (loss) by
the weighted average number of common shares outstanding plus equivalent shares.
Diluted
earnings per share reflects the potential dilution that could occur from common shares issuable through convertible notes and
preferred stock when the effect would be dilutive. The Company only issued common stock and does not have any potentially dilutive
instrument as of September 30, 2020 and 2019.
Translation
of Foreign Currency
Transactions denominated in currencies
other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of
the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into
the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are
recorded in the statement of operations.
The functional currency of the Company
is the United States Dollars (“US$”) and the accompanying financial statements have been expressed in US$. In addition,
the Company maintains its books and record in a local currency, Australian Dollars (“AUD”), which is functional currency
as being the primary currency of the economic environment in which the entity operates.
In general, for consolidation purposes,
assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC
Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues
and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of
financial statements of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income.
Translation of amounts from the local currency
of the Company into US$1 has been made at the following exchange rates for the respective years:
|
|
As of and for the year ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Year-end AUD : US$1 exchange rate
|
|
|
0.7141
|
|
|
|
0.7009
|
|
Yearly average AUD : US$1 exchange rate
|
|
|
0.6772
|
|
|
|
0.7032
|
|
Recent
Accounting Pronouncements
Management
believes none of the recently issued accounting pronouncements will have a material impact on the consolidated financial statements.
NOTE
3 – PROPERTY AND EQUIPMENT, NET
As
of September 30, 2020 and 2019, property and equipment consisted of the following:
|
|
September 30,
|
|
|
|
2020
|
|
|
2019
|
|
Laser equipment
|
|
$
|
1,240,422
|
|
|
$
|
1,171,725
|
|
Computer equipment
|
|
|
7,378
|
|
|
|
7,378
|
|
Total
|
|
|
1,247,800
|
|
|
|
1,179,103
|
|
Less: accumulated depreciation
|
|
|
(403,256
|
)
|
|
|
(279,961
|
)
|
Total property and equipment, net
|
|
$
|
844,544
|
|
|
$
|
899,142
|
|
During
the year ended September 30, 2020 and 2019, the depreciation expenses were $101,591 and $104,985, respectively.
NOTE
4 – NOTE PAYABLE
|
|
September 30,
|
|
|
|
2020
|
|
|
2019
|
|
8% convertible note payable
|
|
$
|
-
|
|
|
$
|
103,000
|
|
Noninterest-bearing notes payable
|
|
|
143,755
|
|
|
|
-
|
|
Total
|
|
$
|
143,755
|
|
|
$
|
103,000
|
|
|
|
|
|
|
|
|
|
|
Notes payable - current
|
|
$
|
143,755
|
|
|
$
|
-
|
|
Notes payable - noncurrent
|
|
$
|
-
|
|
|
$
|
103,000
|
|
8%
convertible note payable
On
August 12, 2019, the Company executed a securities purchase agreement with Power Up Lending Group Ltd. (the “Holder”).
Pursuant to the agreement, the Holder purchased a convertible note (the “Note”) from the Company in the aggregate
principal amount of $103,000. The Note bears interest at the rate of 8% per annum and the maturity date is February 12, 2021.
The amount under the Note may be converted into common stock , $0.001 par value per share, by the Holder at any time during the
period beginning on the date which is 180 days following the date of this Note and ending on the later on the later of the maturity
date and the date of payment of the default amount. On February 7, 2020, the Company repaid the principal amount of $103,000 and
accrued interest of $4,120.
For
the years ended September 30, 2020, the interest expenses were $4,120 and nil, respectively.
Noninterest-bearing
notes payable
In
March 2020, the Company’s subsidiary entered into several loan agreements with outside creditors for the purpose to support
its operation. The loans bear no interest and are due on December 31, 2020. As of September 30, 2020, the Company had outstanding
balances of $143,755 to the outside third party1.
NOTE
5 – STOCK-BASED COMPENSATION
The
Company accounts for stock issued for services using the fair value method in accordance with ASC 718, Stock-Based Compensation,
the measurement date of shares issued for services is the grant date.
On December 19, 2018, the Company issued
3,000,000 shares of its common stock to a consultant for services rendered to the Company at $0.32 per share.
On
January 14, 2019, under the Company’s 2019 Equity Incentive Plan, the Company issued an aggregate of 900,000 shares to a
consultant for services rendered to the Company $0.26 per share.
On
January 30, 2019, the Company issued 200,000 shares of its common stock to a consultant for services rendered to the Company
at $0.26 per share.
On January 30, 2019, the Company issued
300,000 shares of its common stock to a consultant for services rendered to the Company at $0.26 per share.
On
January 31, 2019, the Company issued 150,000 shares of its common stock to a consultant for services rendered to the Company
at $0.26 per share.
On January 31, 2019, the Company issued
250,000 shares of its common stock to a marketing staff for marketing services rendered to the Company at $0.26 per share.
On
February 11, 2019, the Board of Directors authorized the issuance of 1,000,000 shares of the Company’s common stock to its
prior President, for services rendered at $0.25 per share.
On
April 8, 2019, the Company issued 200,000 shares of its common stock to one consultant for services rendered to the Company at
$0.25 per share.
On
April 26, 2019, the Company issued 900,000 shares of its common stock to one consultant for services rendered to the Company at
$0.25 per share.
On
April 8, 2020, under the Company’s 2019 Equity Incentive Plan, the Company issued an aggregate of 250,000 shares of its
common stock to one former officer, the CEO of the Company and one consultant for services rendered to the Company at 0.08 per
shares. The Company recorded the compensation cost of $20,000 for the year ended September 30, 2020. The Company relied upon Section
4(2) and Regulation D of the Securities Act of 1933, as amended, for the issuances of the securities listed above. No commissions
were paid regarding the share issuance and the share certificates were issued with a Rule 144 restrictive legend.
NOTE
6 - INCOME TAXES
The
Company provides for income taxes under the asset and liability approach in accounting for income taxes. Deferred tax assets and
liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and
the tax rates in effect when these differences are expected to reverse. It also requires the reduction of deferred tax assets
by a valuation allowance if based on the weight of available evidence, it is more likely than not that some or all of the deferred
tax assets will not be realized.
The
Company is subject to taxation in the United States and in Malaysia The Company has not recognized an income tax benefit for its
operating losses generated based on uncertainties concerning its ability to generate taxable income in future periods. The tax
benefit for the period presented is offset by a valuation allowance. For the years ended September 30, 2020 and 2019, the Company
has incurred a net loss of approximately $76 thousand and $2,080 thousand in the United States, respectively. The net operating
losses generated in tax years prior to December 31, 2017, can be carryforward for twenty years, whereas the net operating losses
generated after December 31, 2017 can be carryforward indefinitely. For the year ended September 30, 2020 and 2019, the Company’s
subsidiary in Malaysia has incurred a net loss of approximately $25 thousand and $14 thousand, respectively. The net operating
losses generated in tax years can be carryforward for seven years. Management determined that it was unlikely that the Company’s
deferred tax assets would be realized and have provided for a full valuation allowance associated with the net deferred tax assets.
|
|
Years ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
Deferred tax asset, generated from net operating loss
|
|
$
|
504,499
|
|
|
$
|
482,384
|
|
Valuation allowance
|
|
|
(504,499
|
)
|
|
|
(482,384
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|