NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS
FOR THE SIX MONTH PERIODS ENDED MARCH 31, 2017 AND 2016
(UNAUDITED)
NOTE 1 ORGANIZATION AND NATURE OF BUSINESS
Terafox Corp. (Terafox, the Company, we, us or our) was incorporated in the State of Nevada on February 26, 2014 to produce flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine.
Effective March 16, 2015, a change of control occurred with respect to the Company. Pursuant to a Securities Purchase Agreement entered into by and among the Company, Mr. Aleksey Gagauz (Seller) and Yik Kei Ong (Buyer, as nominee/agent for Smart Mate Limited, a Republic of Seychelles company), Seller assigned, transferred and conveyed to Buyer, 4,000,000 shares of common stock of the Company (Common Stock). As a result of the transaction, Smart Mate Limited owns 4,000,000 shares of common stock of the Company (or 62% of the total issued and outstanding shares of common stock of the Company).
On the closing of the above transaction, Mr. Gagauz, the sole officer and director of the Company, resigned in all officer capacities from the Company and Yik Kei Ong was appointed temporary Chief Executive Officer and Chief Financial Officer of the Company and a temporary Director of the Company. Effective immediately after the closing, Mr. Ong resigned in all capacities and Mr. Brian Patrick Foley then was appointed Chief Executive Officer and sole Director of the Company, and Mr. Jennie Pascual Ednalagium was appointed as the Companys Chief Financial Officer, Secretary and Treasurer of the Company.
In addition, effective immediately after the closing, the Company permanently ceased its previous operating activities of producing flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine. Consequently, the Company is now a shell company seeking to merge with another entity with experienced management and opportunities for growth in return for shares of our common stock to create value for our shareholders.
On August 3, 2016, Mr. Brian Patrick Foley resigned as Chief Executive Officer and sole Director of the Company, and Mr. Jennie Pascual Ednalagium resigned as the Companys Chief Financial Officer, Secretary and Treasurer of the Company. Prior to Mr. Foleys resignation as Director, the Board of Directors appointed Chi Yeuk Lau as the Companys sole director and acting Chief Executive Officer, Chief Financial Officer, Secretary and Treasurer of the Companys sole director and acting Chief Executive Officer, Chief Financial Officer, Secretary and Treasurer of the Company.
On February 28, 2017, Chi Yeuk Lau resigned as the Companys acting Chief Executive Officer, Chief Financial Officer, Secretary and Treasurer of the Company and the Board of Directors immediately appointed Mr. Bum Chul Kim as acting Executive Officer, Chief Financial Officer, Secretary and Treasurer of the Company. Ms. Lau remains as the Companys sole director.
NOTE 2 GOING CONCERN
The accompanying financial statements have been prepared in conformity with generally accepted accounting principles, which contemplate continuation of the Company on a going concern basis which assumes the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The Company currently has no business or recurring income which raises substantial doubt about its ability to continue as a going concern.
The ability to continue as a going concern is dependent upon the Companys ability to merger with or acquire profitable operations in the future and, or, obtaining the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. There is no assurance that this series of events will be satisfactorily completed.
6
TERAFOX CORP.
NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS
FOR THE SIX MONTH PERIODS ENDED MARCH 31, 2017 AND 2016
(UNAUDITED)
NOTE 3 SUMMARY OF SIGNIFCANT ACCOUNTING POLICIES
Basis of presentation
The accompanying unaudited financial statements of Company have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion the financial statements include all adjustments (consisting of normal recurring accruals) necessary in order to make the financial statements not misleading. Operating results for the six months ended March 31, 2017 are not necessarily indicative of the final results that may be expected for the year ended September 30, 2017. For more complete financial information, these unaudited financial statements should be read in conjunction with the audited financial statements for the year ended September 30, 2016 included in our Form 10-K filed with the SEC.
Accounting Basis
The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (GAAP accounting). The Company has adopted a September 30 fiscal year end.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company considers all highly liquid investments with the original maturities of six months or less to be cash equivalents. The Company had no cash balances at March 31, 2017.
Inventory
Inventories are stated at the lower of cost or market determined on a first-in, first out basis.
Following the termination of all its previous operating activities effective March 13, 2016, the Company transferred its remaining inventory to a former director of the Company.
Fair Value of Financial Instruments
Fair value measurements are determined based on the assumptions that market participants would use in pricing an asset or liability. Accounting Standards Codification (ASC) 820-10 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. ASC 820 establishes a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and must be used to measure fair value whenever available.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs which reflect a reporting entitys own assumptions about the assumptions that market participants would use for pricing an asset or liability. For example, level 3 inputs would relate to forecasts of future earnings and cash flows used in a discounted future cash flows method.
As of March 31, 2017, the Companys financial instruments consisted of prepaid expenses, accounts payable, accruals and amounts due to related parties. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
7
TERAFOX CORP.
NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS
FOR THE SIX MONTH PERIODS ENDED MARCH 31, 2017 AND 2016
(UNAUDITED)
NOTE 3 SUMMARY OF SIGNIFCANT ACCOUNTING POLICIES (CONTINUED)
Fixed Assets
Fixed assets are stated at net book value, cost less depreciation. Expenditures for maintenance and repairs are charged to expense as incurred. Additions, major renewals and replacements that increase the propertys useful life are capitalized. Property sold or retired, together with the related accumulated depreciation is removed from the appropriated accounts and the resultant gain or loss is included in net income.
Following the termination of all its previous operating activities effective March 13, 2016, the Company transferred its sole fixed asset to a former officer and director of the Company.
Depreciation is provided using the straight-line method over the estimated useful lives of the asset estimated at 6 years. We recognized a depreciation expense of $-0-during the six months ended March 31, 2017 which has been included in the results from discontinued activities.
Accounting for the Impairment of Long-Lived Assets
The Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Upon such an occurrence, recoverability of assets to be held and used is measured by comparing the carrying amount of an asset to forecasted undiscounted net cash flows expected to be generated by the asset. If the carrying amount of the asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. For long-lived assets held for sale, assets are written down to fair value, less cost to sell. Fair value is determined based on discounted cash flows, appraised values or management's estimates, depending upon the nature of the assets. The Company did not record any impairment charges related to long-lived assets during six month periods ended March 31, 2017 and 2016.
Income Taxes
Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.
Revenue Recognition
The Company recognizes revenue in accordance with Accounting Standards Codification No. 605, Revenue Recognition (ASC-605), ASC-605 requires that four basic criteria must be met before revenue can be recognized: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred; (3) the selling price is fixed and determinable; and (4) collectability is reasonably assured. Determination of criteria (3) and (4) are based on managements judgments regarding the fixed nature of the selling prices of the products delivered and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales are recorded. The Company will defer any revenue for which the product or servicers has not been delivered or provided or is subject to refund until such time that the Company and the customer jointly determine that the product has been delivered or no refund will be required.
Stock-Based Compensation
Stock-based compensation is accounted for at fair value in accordance with ASC Topic 718. To date, the Company has not adopted a stock option plan and has not granted any stock options.
Basic Income (Loss) Per Share
Basic income (loss) per share is calculated by dividing the Companys net loss applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Companys net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There were no such common stock equivalents outstanding during the six months ended March 31, 2017 and 2016.
8
TERAFOX CORP.
NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS
FOR THE SIX MONTH PERIODS ENDED MARCH 31, 2017 AND 2016
(UNAUDITED)
NOTE 3 SUMMARY OF SIGNIFCANT ACCOUNTING POLICIES (CONTINUED)
Comprehensive Income
The Company has which established standards for reporting and display of comprehensive income, its components and accumulated balances. When applicable, the Company would disclose this information on its Statement of Stockholders Equity. Comprehensive income comprises equity except those resulting from investments by owners and distributions to owners. The Company has not had any transactions that are required to be reported in other comprehensive income.
Recent Accounting Pronouncements
The Company does not expect the adoption of recently issued, but not yet effective, accounting pronouncements to have a significant impact on the Companys results of operations, financial position or cash flow.
NOTE 4- DISCONTINUED OPERATIONS
Effective March 16, 2016, the Company permanently ceased its previous operating activities of producing flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine.
The components of the discontinued operations are as follows:
|
|
|
|
|
|
|
SIX Months Ended March 31, 2017
|
SIX Months Ended March 31, 2016
|
|
|
|
Revenue
|
-
|
-
|
|
|
|
Cost of goods sold
|
-
|
-
|
|
|
|
Gross profit
|
-
|
-
|
|
|
|
Operating expenses:
|
|
|
General & administrative
|
40,114
|
9,041
|
|
|
|
Total operating (income) expenses
|
(40,114)
|
9,041
|
|
|
|
Income (loss) from discontinued operations
|
(40,114)
|
$ 14,803
|
Effective February 9, 2016, the landlord of our production facility forgave a balance of rent payable due to him of $9,167 and terminated our outstanding lease with him. Accordingly, there was no balance of rent payable outstanding as of September 30, 2016. We recognized this gain on forgiveness on this debt as in the income statement as part of income from discontinued activities.
Effective March 16, 2016, following our permanent cessation of our previous operating activities of producing flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine, we transferred our equipment with a net book value of $9,257 and inventory with a cost of $806 to our former director and former controlling shareholder. As the transfer was to a related party, the loss on the assets transferred has been recognized in additional aid in capital rather than in the income statement
NOTE 5 PREPAID EXPENSES
As of March 31, 2017, the balance of prepaid expenses was $3,333 (2016 - $9,167).
The outstanding balance of prepaid expenses related to the OTCQB annual membership that was paid in full during the year ended September 30, 2016, but relates to the year ending August 31, 2017.
NOTE 6- FIXED ASSETS
Effective August 2014, the Company purchased an industrial flatbed printing machine model S-SUN C4300
.
We started using the machine to generate revenue in October 2015 and consequently commenced depreciation the cost of the flatbed printing machine from that date over an estimated useful life of 6 years.
Effective March 16, 2016, following our permanent cessation of our previous operating activities of producing flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine, we transferred our equipment with a net book value of $9,257 to our former director and former controlling shareholder. As the transfer was to a related party, the loss on the transfer of the asset transferred has been recognized in additional paid in capital rather than in the income statement
We recognized a depreciation expense of $nil during the six months ended March 31, 2017 which has been included in the results from discontinued activities.
NOTE 7 LOANS FROM RELATED PARTIES
Former Officer and Director of the Company
As of September 30, 2015, a former officer and director of the Company had loaned $14,325 to the Company. The loan was unsecured, non-interest bearing and due on demand.
During the six months ended March 31, 2017, the same former officer and director increased his loan to the Company by $28,531 through payment of a supplier on our behalf for the purchase of inventory.
Effective March 16, 2016, the former officer and director forgave all amounts due to him which amounted to $14,791. The gain on the forgiveness of the loan has been recognized in additional paid in capital rather than in the income statement as the loan was with a related party.
Consequently no balance was due to the former director and officer of the Company either at September 30, 2016 or March 31, 2017
Principal Shareholder
During the six months ended March 31, 2017, the Companys current principal shareholder and a Company affiliated with the Companys current principal shareholder advanced a total of $44,731 to provide working capital for the Company. The loans were unsecured, non-interest bearing and due on demand.
The total balance due under the loans as of March 31, 2017 was $103,552.
NOTE 8 SHAREHOLDERS DEFICIT
Common Stock
The Company has 75,000,000, $0.001 par value shares of common stock authorized.
On June 27, 2014, the Company issued 4,000,000 shares of common stock to a former officer and director for cash proceeds of $4,000 at $0.001 per share.
During January 2015, the Company has issued 285,000 shares of common stock for cash proceeds of $2,759 at $0.01 per share.
During February 2015, the Company has issued 1,275,000 shares of common stock for cash proceeds of $12,400 at $0.01 per share.
During March 2015, the Company issued 720,000 shares of common stock for cash proceeds of $7,160 at $0.01 per share.
NOTE 8 SHAREHOLDERS DEFICIT (CONTINUED)
During April 2015, the Company issued 160,000 shares of common stock for cash proceeds of $1,600 at $0.01 per share.
There were 6,440,000 shares of common stock issued and outstanding as of September 30 and March 31, 2017.
Additional Paid in Equity
Effective March 16, 2016, following our permanent cessation of our previous operating activities of producing flyers, posters and printing images on multiple surfaces, such as glass, leather, plastic, using automated industrial flatbed printing machine, we transferred our equipment with a net book value of $9,257 and inventory with a cost of $806 to our former director and former controlling shareholder. As the transfer was to a related party, the loss on the assets transferred has been recognized in additional aid in capital rather than in the income statement
Further, on March 16, 2016, a former officer and director forgave all amounts due to him which amounted to $14,791. The gain on the forgiveness of the loan has been recognized in additional paid in capital rather than in the income statement as the loan was with a related party.
NOTE 9 COMMITMENTS AND CONTINGENCIES
Legal
We were not subject to any legal proceedings during the six months ended March 31, 2017 and none are threatened or pending to the best our knowledge and belief.
Contractual
Production Space
On July 1, 2014, the Company has entered in a two-year production space lease agreement started February 1, 2015. Annual rental fees for first year will be $6,000 and $5,400 for the second year. On September 3, 2014, by mutual agreement the parties have decided that the lease agreement will terminate on October 31, 2015. On August 31, 2015, the Company signed a new two years Lease Agreement. For the first and second year of the Agreement, the annual rental fee is $3,360 with monthly price of $280.
Effective February 9, 2016, our landlord forgave a balance of rent payable due to him of $8,157 and terminated our outstanding lease with him. Accordingly, there was no balance of rent payable outstanding as of September 30 or March 31, 2017.
Office Space
The Companys office space has been, and continues to be, provided by an officer of the Company without charge. There is no obligation for the officer to continue this arrangement. Such costs are immaterial to the financial statements and accordingly are not reflected herein. The officers and directors are involved in other business activities and most likely will become involved in other business activities in the future.
NOTE 10 INCOME TAXES
As of March 31, 2017, the Company had net operating loss carry forwards of approximately $133,167 ($82,502 as of September 30, 2016) that may be available to reduce future years taxable income in varying amounts through 2031.
Following the Companys change of control effective May 16, 2016, due to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards of approximately $32,648 for Federal income tax reporting purposes may be subject to annual limitations.
Future tax benefits which may arise as a result of these losses have not been recognized in these financial statements, as their realization is determined not likely to occur and accordingly, the Company has recorded a valuation allowance for the deferred tax asset relating to these tax loss carry-forwards.
The provision for Federal income tax consists of the following:
|
|
|
|
|
|
|
Six Months Ended
|
|
March
31, 2017
|
March
31, 2016
|
Federal income tax (liability) benefit attributable to:
|
|
|
Current Operations
|
17,226
|
(1,823)
|
Less: brought forward tax losses / (valuation allowance)
|
(17,226)
|
1,823
|
Net provision for Federal income taxes
|
-
|
0
|
The cumulative tax effect at the expected rate of 34% of significant items comprising our net deferred tax amount is as follows:
|
|
|
|
|
|
|
March
31, 2017
|
September
30, 2016
|
Deferred tax asset attributable to:
|
|
|
Net operating loss carryover
|
45,277
|
28,051
|
Less: valuation allowance
|
(45,277)
|
(28,051)
|
Net deferred tax asset
|
-
|
$ -
|
Assessed Penalties
The Company had been assessed by the IRS with a penalty of $10,000 in respect of the late filing of one of its corporate tax returns. The Company had appealed against the assessment and believed that it was probable that the appeal would be successful. Consequently, no liability for this assessed penalty has been recognized in these financial statements at this time. Effective November 16, 2016, the Company was notified by the IRS that the $10,000 penalty that had initially been assessed had now been abated in full and was no longer due and payable.
NOTE 11 SUBSEQUENT EVENTS
The Company evaluated subsequent events from March 31, 2017 through May 17, 2017. There have been no subsequent events after March 31, 2017 for which disclosure is required.
9