Aphoenity International Holdings Inc 10-Q for FY2020 Q3
Aphoenity International Holdings Inc. (LDSN)
About this 10-Q
Aphoenity International Holdings Inc filed this 10-Q on November 12, 2020, covering the quarter ended September 30, 2020 (FY2020 Q3).
Headline figures
Quarter ended September 30, 2020, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $1.82M
- up 223.0% from $564.86K a year earlier
- Net income
- $725.29K
- up 107.5% from net income of $349.54K a year earlier
U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
| (Mark One) | ||
| [X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2020. |
or
| [_] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from __________ to __________ |
Commission File Number: 001-38457
Luduson G Inc.
(Exact Name of Registrant as Specified in its Charter)
| Delaware | 82-3184409 |
| (State of other jurisdiction of | (I.R.S. Employer |
| incorporation or organization) | Identification Number) |
17/F, 80 Gloucester Road
Wanchai, Hong Kong
Kowloon, Hong Kong (Address of principal executive offices) (Zip Code)
+852 2818 7199
Registrant's Phone:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each Class | Trading Symbol | Name of each exchange on which registered |
| Common Stock, par value US$0.0001 | LDSN | N/A |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [_] No [X]
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes [X] No [_]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer [_] | Accelerated filer [_] | |
| Non-accelerated filer [_] | Smaller reporting company [X] | |
| Emerging growth company [_] | ||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [_]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes [_] No [X]
As of November 10, 2020, the issuer had 28,110,000 shares of common stock issued and outstanding.
| TABLE OF CONTENTS | Page | |
| PART I – FINANCIAL INFORMATION | ||
| Item 1. | Financial Statements | 3 |
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operation | 20 |
| Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 30 |
| Item 4. | Controls and Procedures | 30 |
| PART II – OTHER INFORMATION | ||
| Item 1. | Legal Proceedings | 32 |
| Item 1A. | Risk Factors | 32 |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 32 |
| Item 3. | Defaults Upon Senior Securities | 32 |
| Item 4. | Submission of Matters to a Vote of Security Holders | 32 |
| Item 5. | Other Information | 32 |
| Item 6. | Exhibits | 33 |
| 2 |
PART I – FINANCIAL INFORMATION
LUDUSON G INC.
(Formerly Baja Custom Design, Inc.)
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2020 AND DECEMBER 31, 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| September 30, 2020 | December 31, 2019 | |||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS | ||||||||
| Current asset: | ||||||||
| Cash and cash equivalents | $ | 59,538 | $ | 269,691 | ||||
| Accounts receivable | 1,764,608 | 760,733 | ||||||
| Deposits, prepayments and other receivables | 400,755 | 142,001 | ||||||
| Operating lease right-of-use assets | 8,997 | 35,816 | ||||||
| Total current assets | 2,233,898 | 1,208,241 | ||||||
| Non-current asset: | ||||||||
| Plant and equipment | 864,133 | 9,172 | ||||||
| TOTAL ASSETS | $ | 3,098,031 | $ | 1,217,413 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accrued liabilities and other payables | $ | 19,167 | $ | 1,289 | ||||
| Line of credit | 50,386 | – | ||||||
| Tax payable | 319,493 | 139,804 | ||||||
| Operating lease liabilities | 9,217 | 36,690 | ||||||
| Amount due to a director | 16,500 | – | ||||||
| Total current liabilities | 414,763 | 177,783 | ||||||
| TOTAL LIABILITIES | 414,763 | 177,783 | ||||||
| Commitments and contingencies | – | – | ||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred stock, $.0001 par value, 20,000,000 shares authorized, no shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively | – | – | ||||||
| Common stock, $.0001 par value, 100,000,000 shares authorized, 28,110,000 and 10,000,000 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively | 2,811 | 1,000 | ||||||
| Additional paid in capital | 332,189 | 9,000 | ||||||
| Accumulated other comprehensive income | 12,086 | 5,435 | ||||||
| Retained earnings | 2,336,182 | 1,024,195 | ||||||
| Stockholders’ equity | 2,683,268 | 1,039,630 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 3,098,031 | $ | 1,217,413 | ||||
See accompanying notes to condensed consolidated financial statements.
| 3 |
LUDUSON G INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”))
(Unaudited)
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue, net | $ | 1,824,479 | $ | 564,861 | $ | 2,945,508 | $ | 1,074,884 | ||||||||
| Cost of revenue | (592,792 | ) | (112,078 | ) | (743,860 | ) | (239,382 | ) | ||||||||
| Gross profit | 1,231,687 | 452,783 | 2,201,648 | 835,502 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| General and administrative expenses | (63,528 | ) | (33,890 | ) | (131,085 | ) | (88,016 | ) | ||||||||
| Professional fee | (67,305 | ) | – | (67,305 | ) | – | ||||||||||
| Share-based compensation | (325,000 | ) | – | (325,000 | ) | – | ||||||||||
| Total operating expenses | (455,833 | ) | (33,890 | ) | (523,390 | ) | (88,016 | ) | ||||||||
| Other income | ||||||||||||||||
| Interest expenses | (1,381 | ) | – | (1,381 | ) | – | ||||||||||
| Interest income | 6 | – | 40 | – | ||||||||||||
| INCOME BEFORE INCOME TAXES | 774,479 | 418,893 | 1,676,917 | 747,486 | ||||||||||||
| Income tax expense | (49,191 | ) | (69,357 | ) | (178,846 | ) | (100,473 | ) | ||||||||
| NET INCOME | 725,288 | 349,536 | 1,498,071 | 647,013 | ||||||||||||
| Other comprehensive income (loss): | ||||||||||||||||
| Foreign currency translation gain | 706 | (1,954 | ) | 6,651 | (331 | ) | ||||||||||
| COMPREHENSIVE INCOME | $ | 725,994 | $ | 347,582 | $ | 1,504,722 | $ | 646,682 | ||||||||
| Basic and diluted weighted average shares outstanding | 25,610,000 | 10,000,000 | 17,520,146 | 10,000,000 | ||||||||||||
| Basic and diluted net income per share | $ | 0.03 | $ | 0.03 | $ | 0.09 | $ | 0.03 | ||||||||
See accompanying notes to condensed consolidated financial statements.
| 4 |
LUDUSON G INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”))
(Unaudited)
| Nine Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Cash flow from operating activities: | ||||||||
| Net income | $ | 1,498,071 | $ | 647,013 | ||||
| Adjustments to reconcile net income to net cash generated from operating activities: | ||||||||
| Depreciation of plant and equipment | 7,348 | 4,701 | ||||||
| Stock-based compensation expense | 325,000 | – | ||||||
| Change in operating assets and liabilities: | ||||||||
| Accounts receivable | (1,003,875 | ) | (506,319 | ) | ||||
| Deposits and prepayments | (258,754 | ) | – | |||||
| Accounts payable | – | 29,686 | ||||||
| Lease liabilities | (658 | ) | – | |||||
| Accrued expenses and other payables | 17,878 | – | ||||||
| Tax payable | 179,689 | 100,473 | ||||||
| Net cash generated from operating activities | 764,699 | 275,554 | ||||||
| Cash flow from investing activity: | ||||||||
| Purchase of property, plant and equipment | (862,271 | ) | – | |||||
| Net cash used in investing activities | (862,271 | ) | – | |||||
| Cash flow from financing activities: | ||||||||
| Advance from a director | 16,500 | 209,983 | ||||||
| Proceeds from line of credit | 50,386 | – | ||||||
| Dividend paid | (186,084 | ) | – | |||||
| Net cash (used in) generated from financing activities | (119,198 | ) | 209,983 | |||||
| Effect on exchange rate change on cash and cash equivalents | 6,617 | (336 | ) | |||||
| Net change in cash and cash equivalents | (210,153 | ) | 485,201 | |||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 269,691 | 26,815 | ||||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 59,538 | $ | 512,016 | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||||||||
| Cash paid for tax | $ | – | $ | – | ||||
| Cash paid for interest | $ | – | $ | – | ||||
See accompanying notes to condensed consolidated financial statements.
| 5 |
LUDUSON HOLDING COMPANY LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
| Common stock | Additional paid-in | Accumulated other comprehensive (loss) | Retained | Total stockholders’ | ||||||||||||||||||||
| No. of shares | Amount | capital | income | earnings | equity | |||||||||||||||||||
| Balance as at January 1, 2019 (restated) | 10,000,000 | $ | 1,000 | $ | 9,000 | $ | (717 | ) | $ | 184,919 | $ | 194,202 | ||||||||||||
| Foreign currency translation adjustment | – | – | – | (496 | ) | – | (496 | ) | ||||||||||||||||
| Net income for the period | – | – | – | – | 142,864 | 142,864 | ||||||||||||||||||
| Balance as at March 31, 2019 | 10,000,000 | 1,000 | 9,000 | (1,213 | ) | 327,783 | 336,570 | |||||||||||||||||
| Foreign currency translation adjustment | – | – | – | 2,119 | – | 2,119 | ||||||||||||||||||
| Net income for the period | – | – | – | – | 154,613 | 154,613 | ||||||||||||||||||
| Balance as at June 30, 2019 | 10,000,000 | 1,000 | 9,000 | 906 | 482,396 | 493,302 | ||||||||||||||||||
| Foreign currency translation adjustment | – | – | – | (1,954 | ) | – | (1,954 | ) | ||||||||||||||||
| Net income for the period | – | – | – | – | 349,536 | 349,536 | ||||||||||||||||||
| Balance as at September 30, 2019 | 10,000,000 | $ | 1,000 | $ | 9,000 | $ | (1,048 | ) | $ | 831,932 | $ | 840,884 | ||||||||||||
| Balance as at January 1, 2020 | 10,000,000 | $ | 1,000 | $ | 9,000 | $ | 5,435 | $ | 1,024,195 | $ | 1,039,630 | |||||||||||||
| Dividends paid | – | – | – | – | (186,084 | ) | (186,084 | ) | ||||||||||||||||
| Foreign currency translation adjustment | – | – | – | 4,735 | – | 4,735 | ||||||||||||||||||
| Net income for the period | – | – | – | – | 51,429 | 51,429 | ||||||||||||||||||
| Balance as at March 31, 2020 | 10,000,000 | 1,000 | 9,000 | 10,170 | 889,540 | 909,710 | ||||||||||||||||||
| – | – | |||||||||||||||||||||||
| Shares issued for acquisition of legal acquirer | 15,610,000 | 1,561 | (1,561 | ) | – | – | – | |||||||||||||||||
| Foreign currency translation adjustment | – | – | – | 1,210 | – | 1,210 | ||||||||||||||||||
| Net income for the period | – | – | – | – | 721,354 | 721,354 | ||||||||||||||||||
| Balance as at June 30, 2020 | 25,610,000 | 2,561 | 7,439 | 11,380 | 1,610,894 | 1,632,274 | ||||||||||||||||||
| Shares issued for acquisition of legal acquirer | 2,500,000 | 250 | 324,750 | – | – | 325,000 | ||||||||||||||||||
| Foreign currency translation adjustment | – | – | – | 706 | – | 706 | ||||||||||||||||||
| Net income for the period | – | – | – | – | 725,288 | 725,288 | ||||||||||||||||||
| Balance as at September 30, 2020 | 28,110,000 | $ | 2,811 | $ | 332,189 | $ | 12,086 | $ | 2,336,182 | $ | 2,683,268 | |||||||||||||
See accompanying notes to condensed consolidated financial statements.
| 6 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
NOTE – 1 DESCRIPTION OF BUSINESS AND ORGANIZATION
Luduson G Inc. (formerly Baja Custom Designs, Inc., or "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 September 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.
On April 15, 2020, Linda Master, the former Chief Executive Officer, President and majority owner of the Company, sold 14,960,000 shares of her common stock of the Company, or 95.8% of the issued and outstanding stock of the Company, to Lan Chan, the current Chief Executive Officer, Chief Financial Officer and Secretary of the Company.
On May 8, 2020, the Company executed a Share Exchange Agreement with Luduson Holding Company Limited, a limited liability company organized under the laws of British Virgin Islands (“LHCL”), and the shareholders of LHCL. Pursuant to the Share Exchange Agreement, the Company purchased Ten Thousand (10,000) shares of LHCL (the “LHCL Shares”), representing all of the issued and outstanding shares of common stock of LHCL. As consideration, the Company agreed to issue to the shareholders of LHCL Ten Million (10,000,000) shares of its common stock, at a value of US$0.10 per share, for an aggregate value of US$1,000,000. The Company consummated the acquisition of LHCL on May 22, 2020.
Because the Company is a shell company, LHCL will comprise the ongoing operations of the combined entity and its senior management will serve as the senior management of the combined entity, LHCL is deemed to be the accounting acquirer for accounting purposes. The transaction will be treated as a recapitalization of the Company. Accordingly, the consolidated assets, liabilities and results of operations of the Company will become the historical financial statements of LHCL, and the Company’s assets, liabilities and results of operations will be consolidated with LHCL beginning on the acquisition date. LHCL was the legal acquiree but deemed to be the accounting acquirer. The Company was the legal acquirer but deemed to be the accounting acquiree in the reverse merger. The historical financial statements prior to the acquisition are those of the accounting acquirer (LHCL). After completion of the Share Exchange Transaction, the Company’s condensed consolidated financial statements include the assets and liabilities, the operations and cash flow of the accounting acquirer.
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 Islands | Investment holding | 10,000 ordinary shares at par value of US$1 | 100% | ||||
| Luduson Entertainment Limited | Hong Kong | Sales and marketing | 10,000 ordinary shares for HK$10,000 | 100% | ||||
| G Music Asia Limited | British Virgin Islands | Event planning | 2 ordinary shares at par value of US$1 | 100% |
The Company and its subsidiaries are hereinafter referred to as (the "Company").
| 7 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
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 September 30, 2020 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2020. 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 8-K/A for the fiscal year ended December 31, 2019, filed with the SEC on May 22, 2020.
| 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 collectibility. 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 September 30, 2020 and December 31, 2019, there was no allowance for doubtful accounts.
| 8 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
| 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:
| Expected useful lives | ||||
| Computer equipment and purchased software | 3 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 September 30, 2020 and 2019 were $4,838 and $1,534, respectively.
Depreciation expense for the nine months ended September 30, 2020 and 2019 were $7,348 and $4,701, respectively.
| l | Revenue recognition |
The Company adopted Accounting Standards Codification (“ASC”) 606 – Revenue from Contracts with Customers” (“ASC 606”) as of January 1, 2019 using the modified retrospective method. This method allows the Company to apply ASC 606 to new contracts entered into after January 1, 2019, and to its existing contracts for which revenue earned through December 31, 2018 has been recognized under the guidance in effect prior to the effective date of ASC 606. The revenue recognition processes the Company applied prior to adoption of ASC 606 align with the recognition and measurement guidance of the new standard, therefore adoption of ASC 606 did not require a cumulative adjustment to opening equity.
Under ASC 606, a performance obligation is a promise within a contract to transfer a distinct good or service, or a series of distinct goods and services, to a customer. Revenue is recognized when performance obligations are satisfied and the customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for goods or services. Under the standard, a contract’s transaction price is allocated to each distinct performance obligation. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps:
| • | identify the contract with a customer; | |
| • | identify the performance obligations in the contract; | |
| • | determine the transaction price; | |
| • | allocate the transaction price to performance obligations in the contract; and | |
| • | recognize revenue as the performance obligation is satisfied. |
| 9 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
| 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 September 30, 2020 and 2019.
| 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$, in accordance with ASC Topic 830-30, “ Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income within the statements of changes in stockholder’s equity.
| 10 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
Translation of amounts from HKD into US$ has been made at the following exchange rates for the Nine months ended September 30, 2020 and 2019:
| September 30, 2020 | September 30, 2019 | |||||||
| Period-end HKD:US$ exchange rate | 0.12903 | 0.12740 | ||||||
| Period average HKD:US$ exchange rate | 0.12885 | 0.12746 | ||||||
| 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 | Stock based compensation |
The Company accounts for employee and non-employee stock awards under ASC Topic 718, whereby equity instruments issued to employees for services are recorded based on the fair value of the instrument issued and those issued to non-employees are recorded based on the fair value of the consideration received or the fair value of the equity instrument, whichever is more reliably measurable.
| l | Leases |
The Company adopted Topic 842, Leases (“ASC 842”), using the modified retrospective approach through a cumulative-effect adjustment and utilizing the effective date of January 1, 2019 as its date of initial application, with prior periods unchanged and presented in accordance with the previous guidance in Topic 840, Leases (“ASC 840”).
At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use (“ROU”) assets, lease liabilities and long-term lease liabilities. The Company has elected not to recognize on the balance sheet leases with terms of one year or less. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over the expected remaining lease term. However, certain adjustments to the right-of-use asset may be required for items such as prepaid or accrued lease payments. The interest rate implicit in lease contracts is typically not readily determinable. As a result, the Company utilizes its incremental borrowing rates, which are the rates incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment.
| 11 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
In accordance with the guidance in ASC 842, components of a lease should be split into three categories: lease components (e.g. land, building, etc.), non-lease components (e.g. common area maintenance, consumables, etc.), and non-components (e.g. property taxes, insurance, etc.). Subsequently, the fixed and in-substance fixed contract consideration (including any related to non-components) must be allocated based on the respective relative fair values to the lease components and non-lease components.
Lease expense is recognized on a straight-line basis over the lease terms. Lease expense includes amortization of the ROU assets and accretion of the lease liabilities. Amortization of ROU assets is calculated as the periodic lease cost less accretion of the lease liability. The amortized period for ROU assets is limited to the expected lease term.
The Company has elected a practical expedient to combine the lease and non-lease components into a single lease component. The Company also elected the short-term lease measurement and recognition exemption and does not establish ROU assets or lease liabilities for operating leases with terms of 12 months or less.
| 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.
| 12 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
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.
| 13 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
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 |
In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). ASU 2016-13 amends the impairment model by requiring entities to use a forward-looking approach based on expected losses to estimate credit losses on certain types of financial instruments, including trade receivables. In November 2018, the FASB issued ASU No. 2018-19, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (“ASU 2018-19”) which clarifies that receivables arising from operating leases are accounted for using lease guidance and not as financial instruments. In April 2019, the FASB issued ASU No. 2019-04, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments” (“ASU 2019-04”) which clarifies treatment of certain credit losses. In May 2019, the FASB issued ASU No. 2019-05, “Financial Instruments - Credit Losses (Topic 326): Targeted Transition Relief ” (“ASU 2019-05”) which provides an option to irrevocably elect to measure certain individual financial assets at fair value instead of amortized cost. In November 2019, the FASB issued ASU No. 2019-11, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (“ASU 2019-11”), which provides guidance around how to report expected recoveries. In February 2020, the Financial Accounting Standards Board issued ASU No. 2020-02, “Financial Instruments - Credit Losses” (Topic 326) (“ASU 2020-02”) which provides updated guidance on how an entity should measure credit losses on financial instruments and delayed the effective date of the original pronouncement for smaller reporting companies. ASU 2016-13, ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-11 and ASU 2020-02 (collectively, “ASC 326”) are effective for public entities for fiscal years beginning after December 15, 2019, with early adoption permitted. The adoption of ASC 326 did not have a material impact on the Company’s recognition of financial instruments within the scope of the standard.
In January 2017, the FASB issued ASU No. 2017-04, “Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”), which eliminates step two from the goodwill impairment test and instead requires an entity to perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The guidance is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019 and should be adopted on a prospective basis. The adoption of ASU 2017-04 did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”). ASU 2018-13 modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for public entities for fiscal years beginning after December 15, 2019, with early adoption permitted for any removed or modified disclosures. The adoption of ASU 2018-13 did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In December 2019, the FASB issued ASU No 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (“ASU 2019-12”). ASU 2019-12 removes certain exceptions to the general principles in Topic 740 in Generally Accepted Accounting Principles. ASU 2019-12 is effective for public entities for fiscal years beginning after December 15, 2020, with early adoption permitted. The Company does not expect ASU 2019-12 to have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
| 14 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
In March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments” (“ASU 2020-03”). ASU 2020-03 improves and clarifies various financial instruments topics. ASU 2020-03 includes seven different issues that describe the areas of improvement and the related amendments to GAAP, intended to make the standards easier to understand and apply by eliminating inconsistencies and providing clarifications. The Company adopted ASU 2020-03 upon issuance, which did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In March 2020, the FASB issued ASU No 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). ASU 2020-04 provides temporary optional expedients and exceptions to the US GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens related to the expected market transition from the London Interbank Offered Rate (LIBOR) and other interbank offered rates to alternative reference rates. ASU 2020-04 is effective beginning on March 12, 2020, and the Company may elect to apply the amendments prospectively through December 31, 2022. The Company does not expect ASU 2020-04 to have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
NOTE – 3 BUSINESS SEGMENT
The Company considers its business activities to constitute two reportable segments. The segment analysis of the Company’s revenues is as follows:
| Three Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Digital marketing | $ | 1,824,479 | $ | 134,035 | ||||
| Entertainment | – | 430,826 | ||||||
| $ | 1,824,479 | $ | 564,861 | |||||
| Nine Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Digital marketing | $ | 2,926,171 | $ | 345,179 | ||||
| Entertainment | 19,337 | 729,705 | ||||||
| $ | 2,945,508 | $ | 1,074,884 | |||||
NOTE – 4 DEPOSITS, PREPAYMENTS AND OTHER RECEIVABLES
Deposits, prepayments and other receivables consisted of the following,
| September 30, 2020 | December 31,. 2019 | |||||||
| (Audited) | ||||||||
| Prepayments for business project | $ | 139,460 | $ | 138,791 | ||||
| Purchase deposits | 258,069 | – | ||||||
| Rental deposit | 3,226 | 3,210 | ||||||
| $ | 400,755 | $ | 142,001 | |||||
Purchase deposits represent deposit payments made to vendors for procurement of equipment, which are interest-free, unsecured and relieved against accounts payable when goods are received by the Company.
| 15 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
NOTE – 5 LEASE LIABILITY
As of September 30, 2020, the Company entered into one workshop space operating lease with a lease term of 2 years, commencing from January 1, 2019.
Right of use assets and lease liability – right of use are as follows:
| September 30, 2020 | December 31, 2019 | |||||||
| (Audited) | ||||||||
| Right-of-use assets | $ | 8,997 | $ | 35,816 | ||||
The lease liability – right of use is as follows:
| September 30, 2020 | December 31, 2019 | |||||||
| (Audited) | ||||||||
| Current portion | $ | 9,217 | $ | 36,690 | ||||
| Non-current portion | – | – | ||||||
| Total | $ | 9,217 | $ | 36,690 | ||||
As of September 30, 2020, the operating lease payment of $9,217 will become matured in the next 12 months.
NOTE – 6 STOCKHOLDERS’ EQUITY
Authorized shares
As of September 30, 2020 and December 31, 2019, 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 Company's first issuance of common stock, totaling 580,000 shares, took place on March 6, 2014 pursuant to the Chapter 11 Plan of Reorganization confirmed by the U.S. Bankruptcy Court in the matter of Pacific Shores Development, Inc. ("PSD"). The Court ordered the distribution of shares in the Company to all general unsecured creditors of PSD, with these creditors to receive their Pro Rata share (according to amount of debt held) of a pool of 80,000 shares in the Company. The Court also ordered the distribution of shares in the Company to all administrative creditors of PSD, with these creditors to receive one share of common stock in the Company for each $0.10 of PSD's administrative debt which they held. A total of 500,000 shares were issued to PSD’s administrative creditors.
| 16 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
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. As of the date of this report, no warrants have been exercised.
On May 22, 2020, the Company consummated the acquisition of LHCL and agreed to issue to the shareholders of LHCL Ten Million (10,000,000) shares of its common stock, at a value of $0.10 per share, for an aggregate value of $1,000,000.
Issued and outstanding shares
On January 2, 2020, the Company declared and paid a dividend of $186,084 to its stockholders.
On September 9, 2020, the Company issued 2,500,000 shares of its common stock to five individuals of consultants and service providers for the IT programming and marketing services rendered to the Company, at the fair value of $0.13 per shares, totally $325,000.
As of September 30, 2020 and December 31, 2019, 28,110,000 and 15,610,000 common shares issued and outstanding, and 2,500,000 warrants to acquire common shares issued and outstanding.
NOTE – 7 INCOME TAX
The Company mainly operates in Hong Kong that 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:
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 Nine months ended September 30, 2020 and 2019 is as follows:
| Nine Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Income before income taxes | $ | 2,018,417 | $ | 747,486 | ||||
| Statutory income tax rate | 16.5 | % | 16.5 | % | ||||
| Income tax expense at statutory rate | 333,038 | 123,335 | ||||||
| Tax effect of non-deductible items | 1,212 | 776 | ||||||
| Tax holiday | (155,394 | ) | (23,638 | ) | ||||
| Income tax expense | $ | 178,846 | $ | 100,473 | ||||
| 17 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
NOTE – 8 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 – 9 CONCENTRATIONS OF RISK
The Company is exposed to the following concentrations of risk:
(a) Major customers
For the three and nine months ended September 30, 2020 and 2019, 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 September 30, 2020 | September 30, 2020 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Customer A | $ | 1,302,010 | 71 | % | $ | 1,245,736 | ||||||||
| Customer B | 483,291 | 26 | % | 481,194 | ||||||||||
| Total: | $ | 1,785,301 | 98 | % | Total: | $ | 1,726,930 | |||||||
| Three months ended September 30, 2019 | September 30, 2019 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Customer C | $ | 137,153 | 24 | % | $ | 138,400 | ||||||||
| Customer D | 128,912 | 23 | % | 127,558 | ||||||||||
| Customer E | 128,912 | 23 | % | 127,558 | ||||||||||
| Customer A | 76,550 | 14 | % | $ | 76,535 | |||||||||
| Customer B | 57,413 | 10 | % | 45,921 | ||||||||||
| Total: | $ | 528,940 | 94 | % | Total: | $ | 515,972 | |||||||
| 18 |
LUDUSON G INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Currency expressed in United States Dollars (“US$”), except for number of shares)
(Unaudited)
| Nine months ended September 30, 2020 | September 30, 2020 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Customer A | $ | 2,268,849 | 77 | % | $ | 1,245,736 | ||||||||
| Customer B | 541,301 | 18 | % | 481,194 | ||||||||||
| Total: | $ | 2,810,150 | 95 | % | Total: | $ | 1,726,930 | |||||||
| Nine months ended September 30, 2019 | September 30, 2019 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Customer C | $ | 256,444 | 24 | % | $ | 138,400 | ||||||||
| Customer F | 184,997 | 17 | % | – | ||||||||||
| Customer B | 153,101 | 14 | % | 45,921 | ||||||||||
| Customer A | 140,343 | 13 | % | 76,535 | ||||||||||
| Customer D | 127,584 | 12 | % | 127,558 | ||||||||||
| Customer E | 127,584 | 12 | % | 127,558 | ||||||||||
| Total: | $ | 990,053 | 92 | % | Total: | $ | 515,972 | |||||||
| (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.
NOTE – 10 COMMITMENTS AND CONTINGENCIES
As of September 30, 2020, the Company has no material commitments or contingencies.
NOTE – 11 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 September 30, 2020, up through the date the Company issued the unaudited condensed consolidated financial statements. The Company determined that there were no further events to disclose.
| 19 |
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
This Form 10-Q includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included or incorporated by reference in this Form 10-Q which address activities, events or developments which the Company expects or anticipates will or may occur in the future, including such things as future capital expenditures (including the amount and nature thereof); finding suitable merger or acquisition candidates; expansion and growth of the Company's business and operations; and other such matters are forward-looking statements. These statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate under the circumstances. However, whether actual results or developments will conform with the Company's expectations and predictions is subject to a number of risks and uncertainties, including general economic, market and business conditions; the business opportunities (or lack thereof) that may be presented to and pursued by the Company; changes in laws or regulation; and other factors, most of which are beyond the control of the Company.
These forward-looking statements can be identified by the use of predictive, future-tense or forward-looking terminology, such as "believes," "anticipates," "expects," "estimates," "plans," "may," "will," or similar terms. These statements appear in a number of places in this Filing and include statements regarding the intent, belief or current expectations of the Company, and its directors or its officers with respect to, among other things: (i) trends affecting the Company's financial condition or results of operations for its limited history; (ii) the Company's business and growth strategies; and, (iii) the Company's financing plans. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve significant risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements as a result of various factors. Such factors that could adversely affect actual results and performance include, but are not limited to, the Company's limited operating history, potential fluctuations in quarterly operating results and expenses, government regulation, technological change and competition.
Consequently, all of the forward-looking statements made in this Form 10-Q are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by the Company will be realized or, even if substantially realized, that they will have the expected consequence to or effects on the Company or its business or operations. The Company assumes no obligations to update any such forward-looking statements.
History
The Company was established as part of the Chapter 11 Plan of Reorganization of Pacific Shores Development, Inc. ("PSD"). PSD and its subsidiary, Jovanovic-Steele, were in the real estate development business, and the real estate crash and the recession of 2008 made it impossible for them to obtain the financing needed to carry on their projects. In 2010, PSD filed for chapter 11 bankruptcy protection. The U.S. Bankruptcy Court for the Southern District of California ordered the incorporation of the Company and the distribution of the following securities:
| · | 80,000 shares of the Company’s common stock were distributed to all general unsecured creditors of PSD on a pro rata basis according to amount of debt held; |
| · | 500,000 shares of the Company’s common stock were distributed to all administrative creditors of PSD, with these creditors receiving one share of common stock in the Company for each $0.10 of PSD's administrative debt held; |
| · | 2,500,000 common stock purchase warrants of the Company were distributed to all administrative creditors of PSD, with these creditors receiving five common stock purchase warrants of the Company for each $0.10 of PSD's administrative debt held. The 2,500,000 warrants consisted 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. |
The exercise price of the warrants was reduced to $0.10 per share on April 7, 2020, and on April 15, 2020, the warrant expiration date was extended to August 30, 2025.
| 20 |
On March 6, 2014, the Company issued 20,000 common shares for services at par value, $0.0001 per share, for total value of $2. On June 16, 2014 the Company issued a total of 15,000,000 common shares for services at par value, $0.0001 per share, for total value of $1,500. On August 1, 2017 the Company issued a total of 10,000 common shares for services at par value, $0.0001 per share, for a total value of $1.
On April 3, 2020, the Company, Linda Masters, our Chief Executive Officer and President, entered into that certain Stock Purchase Agreement (the “SPA”), pursuant to which Ms. Masters agreed to sell to Lan CHAN 14,960,000 shares of common stock of the Company, par value $0.0001 (the “Shares”), representing approximately 95.8% of the issued and outstanding common stock of the Company, for aggregate consideration of Three Hundred Ninety One Thousand Dollars ($391,000) in accordance with the terms and conditions of the SPA. The acquisition of the Shares consummated on April 15, 2020, and the Shares were purchased by Lan CHAN with his personal funds. As a result of the acquisition, Mr. Chan holds a controlling interest in the Company and may unilaterally determine the election of the Board and other substantive matters requiring approval of the Company’s stockholders.
Upon the consummation of the sale of the Shares, Linda Masters, our Chief Executive Officer, President and director, and Kathleen Chula, our Vice President and Director, resigned from all of their positions with the Company, effective April 15, 2020. Their resignations were not due to any dispute or disagreement with the Company on any matter relating to the Company's operations, policies or practices.
Concurrently with such resignations, Lan CHAN was appointed to serve as the Chief Executive Officer, Chief Financial Officer, President, Secretary and sole Director of the Company, until the next annual meeting of stockholders of the Company and until such director’s successor is elected and qualified or until such director’s earlier death, resignation or removal. None of the directors or executive officers has a direct family relationship with any of the Company’s directors or executive officers, or any person nominated or chosen by the Company to become a director or executive officer. Mr. Chan will serve in his positions without compensation. The Company hopes to enter into a compensatory arrangement with each officer in the future.
Acquisition of LHCL
On May 8, 2020, we executed a Share Exchange Agreement with Luduson Holding Company Limited, a limited liability company organized under the laws of British Virgin Islands (“LHCL”), and the shareholders of LHCL. Pursuant to the Share Exchange Agreement, we purchased Ten Thousand (10,000) shares of LHCL (the “LHCL Shares”), representing all of the issued and outstanding shares of common stock of LHCL. As consideration, we agreed to issue to the shareholders of LHCL Ten Million (10,000,000) shares of our common stock, at a value of US $0.10 per share, for an aggregate value of US $1,000,000. We consummated the acquisition of LHCL on May 22, 2020. It is our understanding that the shareholders of LHCL are not U.S. Persons within the meaning of Regulations S. Accordingly, the Shares were sold pursuant to the exemption provided by Section 4(a)(2) of the Securities Act of 1933, as amended, Regulation D and Regulation S promulgated thereunder.
LHCL is a business-to-business gaming technology company. As a result of our acquisition of LHCL, we entered into the business-to-business gaming industry.
Asia Music Week Collaboration
Effective August 6, 2020, our subsidiary G Music Asia Limited entered into a nonbinding Memorandum of Understanding with I-Generation Company Limited, a company organized under the laws of Hong Kong Special Administrative Region of People’s Republic of China (“MOU”). Pursuant to the MOU, the parties agreed to establish an event tentatively named “AMW Dance Contest” (the “Event”) to be held in the greater China region during Asia Music Week. The MOU sets forth in summary certain terms of cooperation between the parties and the distribution of profits relating to the Event, including the intent of the parties to enter into further definitive agreements. The foregoing description of the MOU is qualified in its entirety by reference to the MOU, which is filed as Exhibit 10.2 to this Quarterly Report and incorporated herein by reference. Because of the COVID-19, the Event is expected to postpone to next year.
| 21 |
Results of Operations
Comparison of the three months ended September 30, 2020 and 2019
During the three months ended September 30, 2020, we conducted business in two reportable segments: digital marketing and entertainment. Our digital marketing business segment consists of digital advertising and online advertising services while our entertainment segment consists of the sale of game solutions. During the three months ended September 30, 2020 and 2019, our revenues were attributable to the following segments:
| Three Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Digital marketing | $ | 1,823,974 | $ | 133,963 | ||||
| Entertainment | – | 430,596 | ||||||
| $ | 1,823,974 | $ | 564,559 | |||||
The following table sets forth certain operational data for the three months ended September 30, 2020 and 2019:
| Three Months Ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Revenues | $ | 1,824,479 | $ | 564,861 | ||||
| Cost of revenue | (592,792 | ) | (112,078 | ) | ||||
| Gross profit | 1,231,792 | 452,783 | ||||||
| Total operating expenses | (455,833 | ) | (33,890 | ) | ||||
| Other income | (1,375 | ) | – | |||||
| Income before Income Taxes | 774,479 | 418,893 | ||||||
| Income tax expense | (49,191 | ) | (69,357 | ) | ||||
| Net income | 725,288 | 349,536 | ||||||
| Net income (excluding stock-based compensation expense) | 1,050,288 | 349,536 | ||||||
Revenue. We generated revenues of $1,824,479 and $564,861 for the three months ended September 30, 2020 and 2019. The significant increase is due to the increase in business volume in digital advertising income from online entertainment portal. To cope with the change in entertaining lifestyle since the COVID-19 pandemic, during the quarter ended June 30, 2020 we launched our self-developed online portal and shared freely our game contents with users, with online advertising services.
| 22 |
During the three months ended September 30, 2020 and 2019, the following customers accounted for 10% or more of our total net revenues:
| Three months ended September 30, 2020 | September 30, 2020 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Ease Audio Group Limited | $ | 1,302,010 | 71 | % | $ | 1,245,736 | ||||||||
| Yu Lin Nuo Ya Interactive Entertainment Company Limited | 483,291 | 26 | % | 481,194 | ||||||||||
| Total: | $ | 1,785,301 | 98 | % | Total: | $ | 1,726,930 | |||||||
| Three months ended September 30, 2019 | September 30, 2019 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Excellent Entertainment Limited | $ | 137,153 | 24 | % | $ | 138,400 | ||||||||
| Knotbase Technology Limited | 128,912 | 23 | % | 127,558 | ||||||||||
| Amezing Hero Limited | 128,912 | 23 | % | 127,558 | ||||||||||
| Ease Audio Group Limited | 76,550 | 14 | % | $ | 76,535 | |||||||||
| Yu Lin Nuo Ya Interactive Entertainment Company Limited | 57,413 | 10 | % | 45,921 | ||||||||||
| Total: | $ | 528,940 | 94 | % | Total: | $ | 515,972 | |||||||
All of our major customers are located in Hong Kong and the PRC
Cost of Revenue. Cost of revenue for the three months ended September 30, 2020, was $592,792, and as a percentage of net revenue, approximately 32.5%. Cost of revenue for the three months ended September 30, 2019, was $112,078, and as a percentage of net revenue, approximately 19.8%. Cost of revenue increased primarily as a result of the increase in our business volume.
Gross Profit. We achieved a gross profit of $1,231,687 and $452,783 for the three months ended September 30, 2020 and 2019, respectively. The increase in gross profit is primarily attributable to the increase in our business volume.
Operating Expenses. We incurred operating expenses of $455,833 and $33,890 for the three months ended September 30, 2020, and 2019, respectively. Operating expenses for the three months ended September 30, 2020, consisted of $32,500 in share based compensation, $67,305 of professional fees and $63,528 of general and administrative expenses. Operating expenses for the three months ended September 30, 2019, consisted solely of general and administrative expenses. The increase in general and administrative expenses is attributable to the increase in our business volume.
Income Tax Expense. Our income tax expenses for the three months ended September 30, 2020 and 2019 was $49,191 and $69,357, respectively.
Net Income. During the three months ended September 30, 2020, we incurred a net income of $725,288, as compared to $349,536 for the same period ended September 30, 2019. The increase in net income is primarily attributable to the increase in our business volume.
| 23 |
Comparison of the nine months ended September 30, 2020 and 2019
During the nine months ended September 30, 2020, we conducted business in two reportable segments: digital marketing and entertainment. Our digital marketing business segment consists of digital advertising and online advertising services while our entertainment segment consists of the sale of game solutions. During the nine months ended September 30, 2020 and 2019, our revenues were attributable to the following segments:
| Nine Months ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Digital marketing | $ | 2,926,171 | $ | 345,179 | ||||
| Entertainment | 19,337 | 729,705 | ||||||
| $ | 2,945,508 | $ | 1,074,884 | |||||
The following table sets forth certain operational data for the nine months ended September 30, 2020 and 2019:
| Nine Months Ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Revenues | $ | 2,945,508 | $ | 1,074,884 | ||||
| Cost of revenue | (743,860 | ) | (239,382 | ) | ||||
| Gross profit | 2,201,648 | 835,502 | ||||||
| Total operating expenses | (523,390 | ) | (88,016 | ) | ||||
| Other income | (1,341 | ) | – | |||||
| Income before Income Taxes | 1,498,071 | 647,013 | ||||||
| Income tax expense | (178,846 | ) | (100,473 | ) | ||||
| Net income | 1,498,071 | 647,013 | ||||||
| Net income (excluding stock-based compensation expense) | 1,823,071 | 647,013 | ||||||
Revenue. We generated revenues of $2,945,508 and $1,074,884 for the nine months ended September 30, 2020 and 2019. The significant increase is due to the increase in business volume in digital advertising income from online entertainment portal. To cope with the change to entertaining lifestyle since the COVID-19 pandemic, during the quarter ended September 30, 2020, we launched our self-developed online portal and shared freely our game contents with users, with online advertising services.
During the nine months ended September 30, 2020 and 2019, the following customers accounted for 10% or more of our total net revenues:
| Nine months ended September 30, 2020 | September 30, 2020 | |||||||||||||
| Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Ease Audio Group Limited | $ | 2,268,849 | 77 | % | $ | 1,245,736 | ||||||||
| Yu Lin Nuo Ya Interactive Entertainment Company Limited | 541,301 | 18 | % | 481,194 | ||||||||||
| Total: | $ | 2,810,150 | 95 | % | Total: | $ | 1,726,930 | |||||||
| 24 |
| Nine months ended September 30, 2019 | September 30, 2019 | |||||||||||||
Customers | Revenues | Percentage of revenues | Accounts receivable | |||||||||||
| Excellent Entertainment Limited | $ | 256,444 | 24 | % | $ | 138,400 | ||||||||
| Shenzhen Jiu Sheng Optoelectronic Comm Tech Co., Ltd | 184,997 | 17 | % | – | ||||||||||
| Yu Lin Nuo Ya Interactive Entertainment Company Limited | 153,101 | 14 | % | 45,921 | ||||||||||
| Ease Audio Group Limited | 140,343 | 13 | % | 76,535 | ||||||||||
| Knotbase Technology Limited | 127,584 | 12 | % | 127,558 | ||||||||||
| Amezing Hero Limited | 127,584 | 12 | % | 127,558 | ||||||||||
| Total: | $ | 990,053 | 92 | % | Total: | $ | 515,972 | |||||||
All of our major customers are located in Hong Kong and the PRC
Cost of Revenue. Cost of revenue for the nine months ended September 30, 2020, was $743,860, and as a percentage of net revenue, approximately 25.3%. Cost of revenue for the nine months ended September 30, 2019, was $239,382, and as a percentage of net revenue, approximately 22.3%. Cost of revenue increased primarily as a result of the increase in our business volume.
Gross Profit. We achieved a gross profit of $2,201,648 and $835,502 for the nine months ended September 30, 2020 and 2019, respectively. The increase in gross profit is primarily attributable to the increase in our business volume.
Operating Expenses. We incurred operating expenses of $523,390 and $88,016 for the nine months ended September 30, 2020, and 2019, respectively. Operating expenses for the nine months ended September 30, 2020, consisted of $32,500 in share based compensation, $67,305 of professional fees and $131,085 of general and administrative expenses. Operating expenses for the nine months ended September 30, 2019, consisted solely of general and administrative expenses. The increase in general and administrative expenses is attributable to the increase in our business volume.
Income Tax Expense. Our income tax expenses for the nine months ended September 30, 2020 and 2019 was $178,846 and $100,473, respectively.
Net Income. During the nine months ended September 30, 2020, we incurred a net income of $1,498,071, as compared to $647,013 for the same period ended September 30, 2019. The increase in net income is primarily attributable to the increase in our business volume and operating profit.
Liquidity and Capital Resources
As of September 30, 2020, we had cash and cash equivalents of $59,538, accounts receivable of $1,764,608, deposits, prepayments and other receivables of $400,755 and operating right-of-use assets of $8,997.
We believe that our current cash and other sources of liquidity discussed below are adequate to support general operations for at least the next 12 months.
| Nine Months Ended September 30, | ||||||||
| 2020 | 2019 | |||||||
| Net cash provided by operating activities | $ | 764,699 | $ | 275,554 | ||||
| Net cash provided by (used in) investing activities | (862,271 | ) | – | |||||
| Net cash (used in) provided by financing activities | (119,198 | ) | 209,983 | |||||
| 25 |
Net Cash Used In Operating Activities.
For the nine months ended September 30, 2020, net cash provided by operating activities was $764,699, which consisted primarily of a net income of $1,498,071, stock-based compensation expense of $325,000, an increase in tax payable of $179,689 and an increase in accrued expenses and other payable of $17,878, offset by an increase in accounts receivable of $1,003,875 and an increase in deposits, prepayments and other receivables of $258,754.
For the nine months ended September 30, 2019, net cash provided by operating activities was $275,554, which consisted primarily of net income of $647,013, an increase of tax payable of $100,473 and an increase in accounts payable of $29,686, offset by an increase in accounts receivable of $506,319.
Net Cash Provided By (Used In) Investing Activities.
For the nine months ended September 30, 2020, cash used in investing activities was $862,271 from the purchase of property, plant and equipment.
For the nine months ended September 30, 2019, there was no net cash provided by investing activities.
Net Cash Provided By (Used In) Financing Activities.
For the nine months ended September 30, 2020, net cash used in financing activities was $119,198 consisting primarily of $186,084 dividend paid to the shareholder of the Company, offset by $16,500 advances from a director and proceeds from line of credit of $50,386.
For the nine months ended September 30, 2019, net cash provided by financing activities was $209,983, consisting primarily of advances from the Company’s related parties.
Off-Balance Sheet Arrangements
We have no outstanding off-balance sheet guarantees, interest rate swap transactions or foreign currency contracts. We do not engage in trading activities involving non-exchange traded contracts.
Critical Accounting Policies and Estimates.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires our management to make assumptions, estimates and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies, if any. We have identified certain accounting policies that are significant to the preparation of our financial statements. These accounting policies are important for an understanding of our financial condition and results of operations. Critical accounting policies are those that are most important to the presentation of our financial condition and results of operations and require management's subjective or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management's current judgments. We believe the following accounting policies are critical in the preparation of our financial statements.
| 26 |
| 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 September 30, 2020 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2020. 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 8-K/A for the fiscal year ended December 31, 2019, filed with the SEC on May 22, 2020.
In preparing these 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 period 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 | 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 collectibility. 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 September 30, 2020 and December 31, 2019, there was no allowance for doubtful accounts.
| l | Revenue recognition |
The Company adopted Accounting Standards Codification (“ASC”) 606 – Revenue from Contracts with Customers” (“ASC 606”) as of January 1, 2019 using the modified retrospective method. This method allows the Company to apply ASC 606 to new contracts entered into after January 1, 2019, and to its existing contracts for which revenue earned through December 31, 2018 has been recognized under the guidance in effect prior to the effective date of ASC 606. The revenue recognition processes the Company applied prior to adoption of ASC 606 align with the recognition and measurement guidance of the new standard, therefore adoption of ASC 606 did not require a cumulative adjustment to opening equity.
| 27 |
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 | 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 Nine months ended September 30, 2020 and 2019:
| September 30, 2020 | September 30, 2019 | |||||||
| Period-end HKD:US$ exchange rate | 0.12903 | 0.12740 | ||||||
| Period average HKD:US$ exchange rate | 0.12885 | 0.12746 | ||||||
| l | Stock based compensation |
The Company accounts for employee and non-employee stock awards under ASC Topic 718, whereby equity instruments issued to employees for services are recorded based on the fair value of the instrument issued and those issued to non-employees are recorded based on the fair value of the consideration received or the fair value of the equity instrument, whichever is more reliably measurable.
| 28 |
| l | Leases |
The Company adopted Topic 842, Leases (“ASC 842”), using the modified retrospective approach through a cumulative-effect adjustment and utilizing the effective date of January 1, 2019 as its date of initial application, with prior periods unchanged and presented in accordance with the previous guidance in Topic 840, Leases (“ASC 840”).
At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Leases with a term greater than one year are recognized on the balance sheet as right-of-use (“ROU”) assets, lease liabilities and long-term lease liabilities. The Company has elected not to recognize on the balance sheet leases with terms of one year or less. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over the expected remaining lease term. However, certain adjustments to the right-of-use asset may be required for items such as prepaid or accrued lease payments. The interest rate implicit in lease contracts is typically not readily determinable. As a result, the Company utilizes its incremental borrowing rates, which are the rates incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment.
In accordance with the guidance in ASC 842, components of a lease should be split into three categories: lease components (e.g. land, building, etc.), non-lease components (e.g. common area maintenance, consumables, etc.), and non-components (e.g. property taxes, insurance, etc.). Subsequently, the fixed and in-substance fixed contract consideration (including any related to non-components) must be allocated based on the respective relative fair values to the lease components and non-lease components.
Lease expense is recognized on a straight-line basis over the lease terms. Lease expense includes amortization of the ROU assets and accretion of the lease liabilities. Amortization of ROU assets is calculated as the periodic lease cost less accretion of the lease liability. The amortized period for ROU assets is limited to the expected lease term.
The Company has elected a practical expedient to combine the lease and non-lease components into a single lease component. The Company also elected the short-term lease measurement and recognition exemption and does not establish ROU assets or lease liabilities for operating leases with terms of 12 months or less.
| l | Recent accounting pronouncements |
In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). ASU 2016-13 amends the impairment model by requiring entities to use a forward-looking approach based on expected losses to estimate credit losses on certain types of financial instruments, including trade receivables. In November 2018, the FASB issued ASU No. 2018-19, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (“ASU 2018-19”) which clarifies that receivables arising from operating leases are accounted for using lease guidance and not as financial instruments. In April 2019, the FASB issued ASU No. 2019-04, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments” (“ASU 2019-04”) which clarifies treatment of certain credit losses. In May 2019, the FASB issued ASU No. 2019-05, “Financial Instruments - Credit Losses (Topic 326): Targeted Transition Relief ” (“ASU 2019-05”) which provides an option to irrevocably elect to measure certain individual financial assets at fair value instead of amortized cost. In November 2019, the FASB issued ASU No. 2019-11, “Codification Improvements to Topic 326, Financial Instruments - Credit Losses” (“ASU 2019-11”), which provides guidance around how to report expected recoveries. In February 2020, the Financial Accounting Standards Board issued ASU No. 2020-02, “Financial Instruments - Credit Losses” (Topic 326) (“ASU 2020-02”) which provides updated guidance on how an entity should measure credit losses on financial instruments and delayed the effective date of the original pronouncement for smaller reporting companies. ASU 2016-13, ASU 2018-19, ASU 2019-04, ASU 2019-05, ASU 2019-11 and ASU 2020-02 (collectively, “ASC 326”) are effective for public entities for fiscal years beginning after December 15, 2019, with early adoption permitted. The adoption of ASC 326 did not have a material impact on the Company’s recognition of financial instruments within the scope of the standard.
| 29 |
In January 2017, the FASB issued ASU No. 2017-04, “Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”), which eliminates step two from the goodwill impairment test and instead requires an entity to perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The guidance is effective for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019 and should be adopted on a prospective basis. The adoption of ASU 2017-04 did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”). ASU 2018-13 modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for public entities for fiscal years beginning after December 15, 2019, with early adoption permitted for any removed or modified disclosures. The adoption of ASU 2018-13 did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In December 2019, the FASB issued ASU No 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes” (“ASU 2019-12”). ASU 2019-12 removes certain exceptions to the general principles in Topic 740 in Generally Accepted Accounting Principles. ASU 2019-12 is effective for public entities for fiscal years beginning after December 15, 2020, with early adoption permitted. The Company does not expect ASU 2019-12 to have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In March 2020, the FASB issued ASU 2020-03, “Codification Improvements to Financial Instruments” (“ASU 2020-03”). ASU 2020-03 improves and clarifies various financial instruments topics. ASU 2020-03 includes seven different issues that describe the areas of improvement and the related amendments to GAAP, intended to make the standards easier to understand and apply by eliminating inconsistencies and providing clarifications. The Company adopted ASU 2020-03 upon issuance, which did not have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
In March 2020, the FASB issued ASU No 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”). ASU 2020-04 provides temporary optional expedients and exceptions to the US GAAP guidance on contract modifications and hedge accounting to ease the financial reporting burdens related to the expected market transition from the London Interbank Offered Rate (LIBOR) and other interbank offered rates to alternative reference rates. ASU 2020-04 is effective beginning on March 12, 2020, and the Company may elect to apply the amendments prospectively through December 31, 2022. The Company does not expect ASU 2020-04 to have a material effect on the Company’s current financial position, results of operations or financial statement disclosures.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a smaller reporting company, as defined by Item 10 (f)(1) of Regulation S-K, we are not required to provide the information required by this item.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
As required by Rule 13a-15 under the Securities Exchange Act of 1934 (the “1934 Act”), as of June 30, 2020, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures. This evaluation was carried out under the supervision and with the participation of our Chief Executive Officer (our principal executive officer) and our Chief Financial Officer (our principal financial officer), who concluded, that because of the material weakness in our internal control over financial reporting (“ICFR”) described below, our disclosure controls and procedures were not effective as of September 30, 2020.
| 30 |
Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during our last quarter ended September 30, 2020, that have materially affected, or are reasonable likely to materially affect, our internal control over financial reporting.
| 31 |
The Company is not a party to any legal proceedings.
None.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
There were no sales of unregistered equity securities during the covered time period.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None.
None.
| 32 |
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
______________
| * | Filed Herewith. |
| ** | XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections. |
| (1) | Incorporated by reference to the Exhibits to Registration Statement on Form 10 filed with the Securities and Exchange Commission on April 30, 2018. |
| (2) | Incorporated by reference to the Exhibits to the Definitive Information Statement of Schedule 14C filed with the Securities and Exchange Commission on June 8, 2020. |
| (3) | Incorporated by reference to the Current Report on Form 8-K filed with the Securities and Exchange Commission on May 22, 2020. |
| (4) | Incorporated by reference to the Exhibit 10.2 to the Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 14, 2020. |
| 33 |
In accordance with Section 13 or 15 (d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: November 12, 2020
| Luduson G Inc. | |
| Registrant | |
| By: /s/ Ka Leung Wong | |
|
Ka Leung Wong Chief Executive Officer and Director |
| 34 |
EXHIBIT 31.1
CERTIFICATION PURSUANT TO
18 USC, SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 302 OF THE SARBANES OXLEY ACT OF 2002
I, Ka Leung Wong, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of Luduson G Inc.; | |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedure to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c. | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based upon such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Dated: November 12, 2020 |
/s/ Ka Leung Wong |
| Ka Leung Wong | |
| Chief Executive Officer |
EXHIBIT 31.2
CERTIFICATION PURSUANT TO
18 USC, SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 302 OF THE SARBANES OXLEY ACT OF 2002
I, Lan Chan, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of Luduson G Inc.; | |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedure to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c. | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based upon such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Dated: November 12, 2020 | /s/ Lan Chan |
|
Lan Chan Chief Financial Officer, Chief Operating Officer and Secretary |
Exhibit 32.1
CERTIFICATION PURSUANT TO
18 USC, SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Luduson G Inc.. (the “Company”) on Form 10-Q for the period ending September 30, 2020 (the “Report”), I, Ka Leung Wong, Chief Executive Officer of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:
| 1. | The Report fully complies with the requirements of Rule 13(a) or 15(d) of the Securities Exchange Act of 1934; and | |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
| Dated: November 12, 2020 | /s/ Ka Leung Wong |
| Ka Leung Wong | |
| Chief Executive Officer |
Exhibit 32.2
CERTIFICATION PURSUANT TO
18 USC, SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Luduson G Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2020 (the “Report”), I, Lan Chan, Chief Financial Officer, Chief Operating Officer and Secretary of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:
| 1. | The Report fully complies with the requirements of Rule 13(a) or 15(d) of the Securities Exchange Act of 1934; and | |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
| Dated: November 12, 2020 | /s/ Lan Chan |
|
Lan Chan Chief Financial Officer, Chief Operating Officer and Secretary |