Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
The aggregate market value of voting stock held by non-affiliates
on January 31, 2018, based on the average bid and asked prices on that day was $1,087,560. As of January 16, 2019, the Registrant
had outstanding 4,977,332 shares of common stock, par value $0.001.
This annual report on Form 10-K may contain
certain “forward-looking” statements as such term is defined by the Securities and Exchange Commission in its rules,
regulations and releases, which represent the Company’s expectations or beliefs, including but not limited to, statements
concerning the Company’s operations, economic performance, financial condition, growth and acquisition strategies, investments,
and future operational plans. For this purpose, any statements contained herein that are not statements of historical fact may
be deemed to be forward-looking statements. Without limiting the generality of the foregoing, words such as “may,”
“will,” “expect,” “believe,” “anticipate,” “intent,” “could,”
“estimate,” “might,” “plan,” “predict” or “continue” or the negative
or other variations thereof or comparable terminology are intended to identify forward-looking statements. This information may
involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements
to be materially different from the future results, performance, or achievements expressed or implied by any forward-looking statements.
This annual report contains forward-looking
statements, many of which relate to, or are based upon, (a) our plans for developing or participating in the development of new
markets for our horse racing and sports content, (b) our opportunities for implementing horse racing related fantasy sports offerings,
(c) our growth strategies, (d) anticipated trends in our industry, (e) our future financing plans, and (f) our anticipated need
for working capital. These statements may be found under Item 1. “Business,” “Item 2. Properties” and “Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations,” as well as in this annual
report generally. Actual events or results may differ materially from those discussed in forward-looking statements as a result
of various factors and matters described in this annual report. In light of these risks and uncertainties, there can be no assurance
that the forward-looking statements contained in this annual report will in fact occur.
Unless the context otherwise requires or
otherwise notes, references in this Annual Report to “Grand Perfecta,” the “Company,” “we,”
“our” or “us” means Grand Perfecta, Inc., and our subsidiaries that we owned for a portion of our fiscal
year: LinkBit Consulting Co, Ltd. (“LinkBit”), Umajin Hong Kong Ltd. (“Umajin HK”), Sports Perfecta, Inc.
(“Sports Perfecta”) and WRN Co., Ltd. (“WRN”). As described elsewhere in this document, the Company still
operates through two subsidiaries, Umajin HK, which had little to no operations in this fiscal year, and WRN, which is still operating.
PART II
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
Market Information
The common stock of Grand Perfecta trades
in the over-the-counter market under the symbol “GPIW.” The following table sets forth for the respective periods indicated
the prices of the common stock in the over-the-counter market, as reported and summarized on the OTC Marketplace. Such prices are
based on inter-dealer bid and ask prices, without markup, markdown, commissions, or adjustments and may not represent actual transactions.
Calendar Quarter Ended
|
High Bid ($)
|
Low Bid ($)
|
|
|
|
October 31, 2015
|
$0.22
|
$0.14
|
January 31, 2016
|
$0.20
|
$0.12
|
April 30, 2016
|
$0.12
|
$0.07
|
July 31, 2016
|
$0.31
|
$0.07
|
|
|
|
October 31, 2016
|
$0.56
|
$0.10
|
January 31, 2017
|
$0.11
|
$0.04
|
April 30, 2017
|
$0.08
|
$0.06
|
July 31, 2017
|
$0.07
|
$0.04
|
|
|
|
October 31, 2017
|
$0.07
|
$0.04
|
January 31, 2018
|
$0.07
|
$0.03
|
April 30, 2018
|
$0.06
|
$0.03
|
July 31, 2018
|
$0.06
|
$0.03
|
Unregistered Sales of Equity Securities
There are no unregistered
sales of securities that have not been reported previously.
Dividends
We did not make any
distributions to shareholders in fiscal years 2018 or 2017. Our present intention is to retain any earnings for use in our business
activities, so it is not expected that any dividends on the common stock will be declared and paid in the foreseeable future.
Security Holders
At December 19, 2018,
there were approximately 592 holders of record of our common stock.
Equity Compensation Plans
As of July 31, 2018,
there were no equity securities authorized for issuance under any Company compensation plans.
Repurchases of common stock
There were no repurchases
of equity securities by Grand Perfecta in the year ended July 31, 2018.
ITEM 6.
|
SELECTED FINANCIAL DATA
|
Disclosure under this item is not required
of a smaller reporting company.
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
You should read
the following discussion and analysis of our financial condition and results of operations together with our financial statements
and related notes appearing in this Form 10-K. Some of the information contained in this discussion and analysis or set forth elsewhere
in this Form 10-K, including information with respect to our plans and strategy for our business and related financing, includes
forward-looking statements that involve risks and uncertainties. You should know that there are many factors, both within and outside
our control, that could cause actual results to differ materially from the results described in or implied by the forward-looking
statements contained in the following discussion and analysis.
General
Grand Perfecta is engaged in the business
of gathering, transmitting and providing horse racing information via various types of media, including a website owned and operated
by the wholly owned subsidiary WRN. Prior to the Sports Perfecta Transaction and the LinkBit Transaction, the Company was pursuing
development of a fantasy sports offering for a number of different sports, including horse racing, through its wholly-owned subsidiary,
Sports Perfecta. A wholly owned subsidiary, Umajin HK, had been delivering information on horse racing to its users through its
website similar to LinkBit, however it terminated its services at the end of June 2017.
Critical Accounting Policies
Our financial statements have been prepared
in accordance with accounting principles generally accepted in the United States, which require that we make certain assumptions
and estimates that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported
amounts of net revenue and expenses during each reporting period. On an ongoing basis, management evaluates its estimates, including
those related to collection of receivables, impairment of goodwill, contingencies, litigation and income taxes. Management bases
its estimates and judgments on historical experiences and on various other factors believed to be reasonable under the circumstances.
Actual results under circumstances and conditions different than those assumed could result in material differences from the estimated
amounts in the financial statements. Our significant accounting policies are more fully described in the notes to our consolidated
financial statements.
Basis of Presentation
The accompanying consolidated financial
statements of the Company have been prepared in accordance with principles generally accepted in the United States of America
(“GAAP”) and include the accounts of Grand Perfecta and its wholly-owned subsidiaries LinkBit, Umajin HK, WRN and
Sports Perfecta. The Company discontinued the operations of its wholly-owned subsidiaries LinkBit and SPI in June 2018. The accounts
for these subsidiaries have been presented in the discontinued operations in the accompanying consolidated financial statements.
All intercompany balances and transactions have been eliminated in consolidation. The Company has determined that three affiliated
entities, Space Cultivation Mobile, Japan Horse Circle and Basougu Shokuninkai, which LinkBit conducts business with were variable
interest entities and that the Company was the primary beneficiary of each entity. As a result, the Company has consolidated the
accounts of these variable interest entities into the accompanying consolidated financial statements. As the Company does not
have any ownership interest in these variable interest entities, the Company has allocated the contributed capital in these variable
interest entities as a component of non-controlling interest. These three variable interest entities did business with LinkBit.
Therefore, these three entities have also been presented in the discontinued operations in the accompanying consolidated financial
statements. After the discontinued operations, the Company consists of Grand Perfecta and its two remaining wholly-owned subsidiaries,
Umajin HK and WRN There are no variable interest entities since the Company discontinued operations in June 2018.
Financial Statement Reclassification
Certain account balances from prior periods
have been reclassified in these consolidated financial statements to conform to current period classifications. The prior year
amounts have also been modified in these financial statements to properly report amounts under current operations and discontinued
operations (see note 7).
Use of Estimates
The preparation of financial statements in conformity with GAAP
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 of the financial statements, and the reported amounts of revenues and expenses
during the reported periods. Amounts could materially change in the future.
Going Concern
Based on operating losses and negative cash from operations
and the discontinued operations of most of the Company’s operations, substantial doubt exists about the Company’s ability
to continue as a going concern. Management’s plan in this regard is to find new operations to enter into and focus on building
profitable operations. To finance operations while it finds new operations, the Company will continue financing activity such as
taking loans and issuing new shares of the Company’s common stock.
As of July 31, 2018, we had cash of $52,716 and a working capital
deficit of $574,780 as compared to cash of $102,954 at July 31, 2017, of which $665 related to continuing operations and $102,289
related to discontinued operations. As of July 31, 2017 the working capital deficit was $9,117,835.
We continue to have a significant working capital deficit that
adversely affects our business by limiting the resources we have available to pursue the promotion of our information services
and develop new service opportunities for potential customers. Historically, we have relied on extensions of note payment due dates
and new debt financing to repay note obligations as they came due in order to continue operations. Going forward we will continue
to use extensions and new debt financing to address note obligations that come due, endeavor to gradually reduce obligations with
cash flow provided by operations, and pursue over the next 12 months equity financing that we can apply to debt reduction and business
development. Nevertheless, the shortage of working capital adversely affects our ability to develop, sponsor, or participate in
activities that promote our information services to prospective customers and to develop new content, because a substantial portion
of cash flow goes to reduce debt rather than to advance operating activities. There is no assurance that our plans for addressing
our working capital shortages will be successful, and our failure to be reasonably successful should be expected to result in a
significant contraction of our operations and potentially a failure of the business.
Foreign Exchange
The Company’s primary operations are conducted in Japan
and performed by its wholly owned subsidiaries LinkBit and WRN. The Company also conducts operations through Sports Perfecta, and
its Malaysian subsidiary SPT. A wholly owned subsidiary, Umajin HK, had been delivering information on horse racing to its users
through its website similar to LinkBit, however it terminated its service at the end of June 2017. WRN and LinkBit’s functional
currency is the Japanese Yen and Umajin HK’s functional currency is the Hong Kong Dollar. SPT’s functional currency
is the Malaysian Ringgit.
The financial statements of each entity are prepared using the
applicable functional currencies, and have been translated into U.S. dollars (“USD”). Assets and liabilities are translated
into USD at the applicable exchange rates at period-end. Stockholders’ equity is translated using historical exchange rates.
Revenue and expenses are translated at the average exchange rates for the period. Any translation adjustments are included as foreign
currency translation adjustments in accumulated other comprehensive income in the Company’s stockholders’ equity.
The following rates were used to translate the accounts of LinkBit,
Umajin HK, SPT and WRN into USD at the following balance sheet dates.
|
|
Balance Sheet Dates
|
|
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Japanese Yen to USD
|
|
|
0.0090
|
|
|
|
0.0091
|
|
Hong Kong Dollars to USD
|
|
|
0.1274
|
|
|
|
0.1280
|
|
Malaysian Ringgit to USD
|
|
|
0.2466
|
|
|
|
0.2335
|
|
The following rates were used to translate the accounts of LinkBit,
Umajin HK, SPT and WRN into USD for the following operating periods.
|
|
For the Year Ended
|
|
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Japanese Yen to USD
|
|
|
0.0091
|
|
|
|
0.0091
|
|
Hong Kong Dollars to USD
|
|
|
0.1278
|
|
|
|
0.1287
|
|
Malaysian Ringgit to USD
|
|
|
0.2470
|
|
|
|
0.2321
|
|
Cash and Cash Equivalents
The Company considers all highly liquid holdings with maturities
of three months or less at the time of purchase to be cash equivalents. The Company had no cash equivalents as of July 31, 2018
and 2017.
Accounts Receivable
Accounts receivable are carried at net realizable value, representing
the outstanding balance less an allowance for doubtful accounts based on a review of all outstanding amounts. Management determines
the allowance for doubtful accounts by regularly evaluating individual customer receivables and considering each customer's financial
condition and credit history, as well as current economic conditions. Accounts receivable are written off when deemed uncollectible.
Recoveries of accounts receivable previously written off are recorded when received. The Company had no allowance for doubtful
accounts as of July 31, 2018 or 2017.
Property and Equipment
Property and equipment are recorded at historical cost and depreciated
on a straight-line basis over their estimated useful lives once the individual assets are placed in service. Estimated useful lives
for the assets are as follows.
Buildings and fixtures
|
|
8 - 43 years
|
Autos and trucks
|
|
2 - 6 years
|
Tools and equipment
|
|
4 - 10 years
|
Computer software
|
|
5 years
|
Goodwill
The Company’s goodwill represents the excess of purchase
price over tangible and intangible assets acquired, less liabilities assumed arising from business acquisitions. Goodwill is not
amortized, but is reviewed for potential impairment on an annual basis at the reporting unit level. As required by Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 350-20, the Company conducted an analysis
of the goodwill at the reporting unit level. There was no impairment of goodwill during the years ended July 31, 2018 and 2017.
Long-Lived Assets
In accordance with ASC 360-10, the Company evaluates long-lived
assets for impairment whenever events or changes in circumstances indicate that their net book value may not be recoverable. When
such factors and circumstances exist, the Company compares the projected undiscounted future cash flows associated with the related
asset or group of assets over their estimated useful lives against their respective carrying amount. Impairment, if any, is based
on the excess of the carrying amount over the fair value, based on market value when available, or discounted expected cash flows,
of those assets and is recorded in the period in which the determination is made. The Company performed this analysis at July 31,
2018 and 2017 and during the prior year determined that the sum of projected future cash flows over the remaining useful life of
the intangible assets were negative. Accordingly, the Company recorded an impairment charge of $83,712 during the year ended July
31, 2017. There was no impairment of long-lived assets identified during the year ended July 31, 2018.
Fair Value of Financial Instruments
In accordance with ASC 820, the carrying
value of cash and cash equivalents and accounts payable approximates fair value due to the short-term maturity of these instruments.
ASC 820 clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy
to classify the inputs used in measuring fair value as follows:
Level 1- Inputs are unadjusted quoted prices
in active markets for identical assets or liabilities available at the measurement date.
Level 2- Inputs are unadjusted quoted prices
for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets
that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable
market data.
Level 3- Inputs are unobservable inputs
which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the
asset or liability based on the best available information.
The Company has determined that the book value of its outstanding
financial instruments as of July 31, 2018 and 2017 approximates the fair value.
Concentration of Credit Risk
Financial instruments that potentially expose the Company to
concentration of credit risk include cash, accounts receivable, notes receivable, and amounts due from related parties. The Company
maintains its cash in banks located in Japan, Hong Kong, Malaysia and the United States in financial institutions with high credit
ratings. Substantially all of the Company’s revenues are generated from customers in Japan. The Company conducts periodic
reviews of the financial condition and payment practices of its customers and note receivable holders. The Company had no losses
related to the write off of notes receivable during the year ended July 31, 2018. During the year ended July 31, 2017 the loss
related to the write off of notes receivable was $309,400, which is included in discontinued operations in the consolidated statements
of operations and comprehensive income (loss).
Revenue Recognition
The Company’s revenue consists primarily of sales of comprehensive
horse racing information through multiple websites focusing on all aspects of the horse racing industry in Japan. Publication of
horse racing digital magazines, and participating in other public events and media programs related to the horse racing industry
do not generate significant revenue directly. These activities are undertaken for the purpose of increasing the number of horse
racing fans and driving potential customers to our websites so as to hopefully eventually convert them to paying customers.
The Company recognizes revenue on arrangements in accordance
with ASC 605, Revenue Recognition. Revenue is recognized only when the price is fixed and determinable, persuasive evidence of
an arrangement exists, the service is performed and collectability of the resulting receivable is reasonably assured. The majority
of the Company’s revenue is generated by per-item sales. For certain users, payment is received at the time of purchase and
for others it is received after purchase. In either case, the Company recognizes revenue for per-item sales when the requested
information is supplied to the user and collection is reasonably assured. For information packages that span a period of time,
the Company recognizes revenue over the term of the package. Revenues are presented net of refunds, credits and known and estimated
credit card chargebacks. The Company reports revenue net of any required taxes collected from customers and remitted to government
authorities, with the collected taxes recorded as current liabilities until remitted to the relevant government authority. Rights
to content purchased by customers in advance of the content being provided are recorded as deferred revenue.
Income Taxes
The Company accounts for income taxes in accordance with ASC
740, Income Taxes, using the asset and liability method. Under this method, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities
and their respective tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it
is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities
are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Advertising Costs
The Company expenses advertising costs
as incurred. Advertising costs incurred amounted to $94,997 from discontinued operations and $241,623 ($2,413 from continuing
operations and $239,210 from discontinued operations) for the years ended July 31, 2018 and 2017, respectively.
Basic and Diluted Earnings Per Share
In accordance with ASC 260, Earnings Per Share, the basic income
per common share is computed by dividing the net income available to common stockholders by the weighted average common shares
outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if diluted potential
common stock had been converted to common stock. No dilutive potential common shares were included in the computation of diluted
net income per share because their impact was anti-dilutive. As of July 31, 2017, the Company had total options of 3,000,000 which
were excluded from the computation of net income per share because they are anti-dilutive. As of July 31, 2018, the Company did
not have any convertible notes or the options of 3,000,000. As a result, the basic and diluted earnings per share were the same
for each of the periods presented.
Recent Accounting Pronouncements
From time to time, new accounting pronouncements
are issued by FASB that are adopted by the Company as of the specified effective date. If not discussed, management believes that
the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s financial
statements upon adoption.
Results of Operations for the Year Ended July 31, 2018 and
2017
The following are the results of our operations
for the year ended July 31, 2018 as compared to the year ended July 31, 2017:
|
|
For the Year Ended
|
|
|
|
|
|
|
7/31/2018
|
|
|
7/31/2017
|
|
|
$ Change
|
|
Net sales
|
|
$
|
281,021
|
|
|
$
|
274,695
|
|
|
$
|
6,326
|
|
Total revenue
|
|
|
281,021
|
|
|
|
274,695
|
|
|
|
6,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
286,501
|
|
|
|
250,017
|
|
|
|
36,484
|
|
Advertising
|
|
|
–
|
|
|
|
2,413
|
|
|
|
(2,413
|
)
|
Rent expense
|
|
|
–
|
|
|
|
9,575
|
|
|
|
(9,575
|
)
|
Other general and administrative expenses
|
|
|
825,197
|
|
|
|
1,169,412
|
|
|
|
(344,215
|
)
|
Total operating expenses
|
|
|
1,111,698
|
|
|
|
1,431,417
|
|
|
|
(319,719
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(830,677
|
)
|
|
|
(1,156,722
|
)
|
|
|
326,045
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (loss)
|
|
|
–
|
|
|
|
1,433
|
|
|
|
(1,433
|
)
|
Gain on sale/transfer of subsidiaries
|
|
|
2,245,490
|
|
|
|
–
|
|
|
|
2,245,490
|
|
Total other income (expense)
|
|
|
2,245,490
|
|
|
|
1,433
|
|
|
|
2,244,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before provision for income taxes
|
|
|
1,414,813
|
|
|
|
(1,155,289
|
)
|
|
|
2,570,102
|
|
Provision for (benefit from) income taxes
|
|
|
–
|
|
|
|
637
|
|
|
|
(637
|
)
|
Net income (loss) from continuing operations
|
|
|
1,414,813
|
|
|
|
(1,155,926
|
)
|
|
|
2,570,739
|
|
Net income (loss) from discontinued operations
|
|
|
1,913,368
|
|
|
|
(791,134
|
)
|
|
|
2,704,502
|
|
Provision for (benefit from) income taxes for discontinued operations
|
|
|
(774,666
|
)
|
|
|
97,253
|
|
|
|
(871,919
|
)
|
Net loss attributable to GPI stockholders
|
|
$
|
2,553,515
|
|
|
$
|
(1,849,807
|
)
|
|
$
|
4,403,322
|
|
Net Sales
Our net sales consist primarily of information
and other content relating to the horse racing industry in Japan sold to customers through our websites. Overall, our net sales
increased slightly during the year ended July 31, 2018 as compared to the same period in 2017. However, the majority of operations
were discontinued and the only operation generating sales at the end of the year is WRN. The majority of the sales are being presented
in the net income (loss) from discontinued operations.
Operating Expenses
Total operating expenses for the year ended
July 31, 2018 were $1,111,698, which represented a decrease of $319,719 as compared to the same period in 2017. The lower operating
expenses are due to the decreased operations. WRN will continue to have operating expense that should be consistent with the current
year. The majority of the operating expenses from prior operations are presented in net income (loss) from discontinued operations.
Other Income/ (Expenses)
Total other income/expense for the year
ended July 31, 2018 amounted to a gain of $2,245,490, which increased by $2,244,057 as compared to the same period in 2017. The
increase in other expenses is primarily due to the gain on discontinued operations for the disposal of LinkBit and SPI during the
current year.
Liquidity and Capital Resources
Based on operating losses and negative cash
from operations and the discontinued operations of the majority of the Company’s operations, substantial doubt exists about
the Company’s ability to continue as a going concern. Management’s plan in this regard is to find new operations to
bring in to the Company. To finance operations the Company will continue financing activity such as taking loans and issuing new
shares of the Company’s common stock.
As of July 31, 2018, we had cash of $52,716
and a working capital deficit of $574,780 as compared to cash of $102,954 at July 31, 2017, of which $665 related to continuing
operations and $102,289 related to discontinued operations. As of July 31, 2017 the working capital deficit was $9,117,835.
We continue to have a significant working
capital deficit that adversely affects our business by limiting the resources we have available to pursue the promotion of our
information services and develop new service opportunities for potential customers. Historically, we have relied on extensions
of note payment due dates and new debt financing to repay note obligations as they came due in order to continue operations. Going
forward we will continue to use extensions and new debt financing to address note obligations that come due, endeavor to gradually
reduce obligations with cash flow provided by operations, and pursue over the next 12 months equity financing that we can apply
to debt reduction and business development. Nevertheless, the shortage of working capital adversely affects our ability to develop,
sponsor, or participate in activities that promote our information services to prospective customers and to develop new content,
because a substantial portion of cash flow goes to reduce debt rather than to advance operating activities. There is no assurance
that our plans for addressing our working capital shortages will be successful, and our failure to be reasonably successful should
be expected to result in a significant contraction of our operations and potentially a failure of the business.
The following is a summary of our cash flows
from operating, investing and financing activities for the years ended July 31, 2018 and 2017.
|
|
Year Ended
|
|
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Cash flows provided by (used in) operating activities
|
|
$
|
545,668
|
|
|
$
|
(753,380
|
)
|
Cash flows provided by (used in) investing activities
|
|
$
|
604,938
|
|
|
$
|
(227,010
|
)
|
Cash flows provided by (used in) financing activities
|
|
$
|
(1,201,994
|
)
|
|
$
|
1,005,285
|
|
Net cash flows provided by operating activities
for the year ended July 31, 2018 amounted to $545,668, compared to net cash used of $753,380 for the year ended July 31, 2017.
Net cash flows provided by operating activities were higher during the year ended July 31, 2018 due to profitable operations during
the year compared with net cash flows used by operations during the year ended July 31, 2017, offset with an increase in accounts
payable and accrued liabilities in the prior year.
Net cash provided by investing activities
amounted to $604,938 for the year ended July 31, 2018, compared with net cash used of $227,010 for the year ended July 31, 2017.
The cash flows provided by investing activities during the year ended July 31, 2018 was due primarily to the proceeds from the
disposal of the subsidiaries of $427,673 and investing activities of discontinued operations of $177,265 which was a result of
proceeds from the collection of notes receivable lending of $511,570 offset with payments for notes receivable lending of $330,046
and the purchase of property and equipment of $4,259. The cash flows used in investing activities during the year ended July 31,
2017 was due to investing activities of discontinued operations of $227,010 which was made up of the purchase of property and equipment
of $135,700, payments for note receivable lending of $618,927, offset by $527,617 in proceeds from the collection of notes receivables.
Net cash used in financing activities for
the year ended July 31, 2018 amounted to $1,201,994, as compared to net cash provided by $1,005,285 for the year ended July 31,
2017. Our cash used in financing activities during the year ended July 31, 2018 of $1,201,994 was the result of financing activities
of discontinued operations which included $2,093,000 in proceeds from notes payable offset by payments made on outstanding notes
payable of $3,130,400 and payments made on outstanding notes payable to related parties of $164,594. Our cash provided by
financing activities during the year ended July 31, 2017 of $1,005,285 was primarily the result of $1,630,000 in proceeds from
the sale of stock, offset by financing activities of discontinued operations which included proceeds of $955,500 from notes payable
borrowing, and proceeds of $1,274,000 from related party notes payable borrowing, offset by $1,246,700 in payments made on outstanding
notes payable, $1,001,000 in payments made on our convertible note payable, and $606,515 in payments made on our related party
notes payable.
Description of Indebtedness
The following is a summary of our outstanding
notes payable as of July 31, 2018 and July 31, 2017. All of these notes were included in the discontinued operations of the Company’s
subsidiaries.
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Unsecured note payable issued on June 15, 2016, due on December 15, 2016, bearing interest at 15% per annum (21.9% per annum after the maturity date) due monthly. This note was transferred as part of the discontinued operations.
|
|
$
|
–
|
|
|
$
|
910,000
|
|
Unsecured note payable issued on December 20, 2011, due on December 31, 2016, bearing interest at 15% per annum (18% per annum after the maturity date) due monthly. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
1,911,000
|
|
Unsecured note payable issued on December 18, 2015, due in 20 monthly installments from July 31, 2017 through February 28, 2019, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
864,500
|
|
Unsecured note payable issued on February 5, 2016, due in 23 installments of JPY 3,000,000 beginning in February 2017 and a final installment of JPY 31,000,000 in January 2019, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
746,200
|
|
Unsecured note payable issued on June 28, 2017, payable in full on June 30, 2018, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
418,600
|
|
Unsecured note payable issued on July 20, 2011, due on July 20, 2018, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
273,000
|
|
Unsecured notes payable, non-interest bearing, due on demand. This note was transferred as part of the discontinued operations.
|
|
|
–
|
|
|
|
41,336
|
|
Total notes payable
|
|
|
–
|
|
|
|
5,164,636
|
|
Less: current portion of notes payable
|
|
|
–
|
|
|
|
(4,427,536
|
)
|
Long-term portion of notes payable
|
|
$
|
–
|
|
|
$
|
737,100
|
|
We also had notes payable outstanding from
former related parties, all of which were either due on demand or due during the year ended July 31, 2018. The following is a summary
of our outstanding balances due to related parties as of July 31, 2018 and 2017. All of these notes were included in the discontinued
operations of the Company’s subsidiaries.
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Unsecured note payable issued on March 26, 2012, due on demand, bearing interest at 1% per annum due monthly. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
$
|
–
|
|
|
$
|
910,000
|
|
Unsecured note payable issued on January 30, 2013, due on demand, bearing interest at 1% per annum due monthly. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
|
–
|
|
|
|
455,000
|
|
Unsecured note payable issued on June 14, 2016, non-interest bearing and due on October 31, 2017 discounted using an effective interest rate of 12%. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
|
–
|
|
|
|
273,000
|
|
Unsecured short-term borrowing on April 25, 2017, non-interest bearing and due on demand. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
|
–
|
|
|
|
345,800
|
|
Unsecured note payable issued on September 21, 2016, due on October 31, 2017 discounted using an effective interest rate of 12%. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
|
–
|
|
|
|
273,000
|
|
Unsecured note payable due to the Company's former Chairman and CEO, non-interest bearing and due on demand. This debt was transferred with the discontinued operations.
|
|
|
–
|
|
|
|
1,001,509
|
|
Total notes payable to related parties
|
|
|
–
|
|
|
|
3,258,309
|
|
Discount on notes payable to related parties
|
|
|
–
|
|
|
|
16,515
|
|
Notes payable to related parties, net
|
|
$
|
–
|
|
|
$
|
3,241,794
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
Disclosure under this item is not required
of a smaller reporting company.
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
Grand Perfecta’s financial statements
appear at the end of this report beginning with the Index to Financial Statements on page F-1.
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
Not applicable.
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
Disclosure Controls and Procedures
Pursuant to Rule 13a-15(b)
of the Exchange Act, the Company's management, under the supervision of its Chief Executive Officer and Chief Financial Officer,
has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rule 13a-15(e)
and 15d-15(e) of the Exchange Act) as of the end of the period covered by this Annual Report on Form 10-K. The Company's disclosure
controls and procedures are designed to ensure that information required to be disclosed in reports that the Company files or submits
under the Exchange Act is recorded, processed, summarized and reported within the time period specified in the SEC’s rules
and forms. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving
the desired control objectives. Based upon such evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded
that the Company's disclosure controls and procedures were not effective at July 31, 2018.
Changes in Internal Control over
Financial Reporting
In June 2018, the
Company discontinued most of its operations and disposed of these operating subsidiaries. Along with this change, the then
current management and directors of the Company resigned. New management and a new single board of director member has been
put in place. Because of the lack of additional personnel, there is a weakness in segregation of duties and a weakness in
qualified in-house personnel within the Company. Based on these changes, there were significant changes in our internal
control over financial reporting during the year ended July 31, 2018.
Management’s Annual Report on
Internal Control over Financial Reporting
Management of the Company
is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in
Rule 13a-15(f) and 15d-15(f) of the Exchange Act). The Company's internal control over financial reporting includes policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions
and dispositions of the Company's assets; (2) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with GAAP, and that receipts and expenditures are being made only in accordance
with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial
statements.
Owing to its inherent
limitations, any system of internal control over financial reporting, no matter how well designed and operated, can provide only
reasonable assurance with respect to financial statement preparation and presentation. Accordingly, the Company's internal controls
over financial reporting was designed to provide reasonable assurance to its management and board of directors regarding the preparation
and fair presentation of the Company's published financial statements.
Management assessed
the effectiveness of the Company's internal control over financial reporting as of July 31, 2018, using the criteria set forth
in the
Internal Control—Integrated Framework (2013)
issued by the Committee of Sponsoring Organizations of the Treadway
Commission. Based on such assessment, management concluded that the Company's internal control over financial reporting was not
effective as of July 31, 2018.
A material weakness
is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will not be prevented or detected. As a result of management’s
evaluation described above, it concluded that the Company had a significant control deficiency as of July 31, 2018 that constituted
a material weakness in our internal control over financial reporting. Management has determined that the Company lacks the processes
and procedures to ensure all financial events and transactions are recorded in accordance with US GAAP. More specifically, the
Company engages third party service providers to assist with the preparation of its financial statements in accordance with US
GAAP and to assist with the preparation of its US income taxes, however, the Company lacks in-house personnel capable of reviewing
and overseeing this effort.
This Annual Report
on form 10-K does not include an attestation report of the Company's registered public accounting firm regarding internal control
over financial reporting. Management's report was not subject to attestation by the Company's registered public accounting firm
pursuant to the rules of the SEC that permit the company to provide only management's report in this Annual Report.
ITEM 9B.
|
OTHER INFORMATION
|
None.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. DESCRIPTION OF BUSINESS
Organization
Grand Perfecta, Inc. (“Grand Perfecta”) was incorporated
in the State of Nevada on March 25, 2002, as STI Holdings, Inc. (“STI”). On May 12, 2012, Grand Perfecta completed
an Agreement and Plan of Reorganization whereby it acquired 100% of the issued and outstanding shares of Link Bit Consulting Co,
Ltd. (“LinkBit”), a Japanese corporation, for 25,000,000 common shares in a transaction accounted for as a recapitalization
of LinkBit. Effective March 29, 2013, STI amended its Articles of Incorporation to change its name to Grand Perfecta, Inc. On May
27, 2013, Grand Perfecta issued 272,668 shares in exchange for 100% of the issued and outstanding shares of Umajin Hong Kong Ltd.
(“Umajin HK”), a Hong Kong corporation. In August 2015, Grand Perfecta formed Sports Perfecta, Inc. (“Sports
Perfecta”), as a California subsidiary to pursue development of a fantasy sports offering to horse racing fans. The operations
of Grand Perfecta, LinkBit, Umajin HK, and Sports Perfecta are collectively referred to as the “Company.”
On December 16, 2015, LinkBit acquired 100% of the outstanding
shares of Basougu Shokuninkai Co., Ltd. (“Basougu”), a Japanese corporation (See Note 6). On January 7, 2016, Sports
Perfecta acquired 100% of the outstanding stock of Just Mobile Sdn. Bhd. (“Just Mobile”), a Malaysian company (see
Note 6). On January 20, 2016, Just Mobile changed its name to Sports Perfecta Technologies Sdn Bhd (“SPT”). The operations
of Just Mobile are referred to as SPT after the acquisition date of January 7, 2016.
On June 26, 2018, the Company discontinued operations of its
subsidiary Sports Perfecta, Inc. (“SPI”) along with its wholly owned subsidiary, Sports Perfecta Technologies Sdn Bhd
(“SPT”). Ownership of these two entities were transferred to Neo Sports Ltd., a Japanese company, in exchange for 23,600,000
shares of the Company’s common stock, 100,000 shares of the Company’s Series A convertible preferred stock and the
contract option right to purchase 3,000,000 shares of the Company’s common stock. See note 7.
On June 27, 2018, the Company discontinued operations of its
subsidiary Link Bit Consulting Co., Ltd. (“LBC”) and all of its subsidiaries, except for WRN Co., Ltd. (“WRN”).
The Company continued operations of WRN. On this date, the Company sold LBC and its subsidiaries and assets to IS Digital Ltd.,
a Cayman Island company, in exchange for $500,000. See note 7.
Nature of Business
The Company was engaged in the business of transmitting and
providing horse racing information via various types of media, including multiple websites owned and operated by the wholly owned
subsidiaries of LinkBit, WRN and Umajin HK. LinkBit operated 6 websites through its various subsidiaries, which generated substantially
all of the Company’s revenue. Umajin HK had been delivering information on horse racing to its users through its website,
however it terminated its service at the end of June 2017. The Company was also pursuing development of a fantasy sports offering
through Sports Perfecta, which has not yet generated any significant revenue. In June 2018, the Company discontinued the operations
of its subsidiaries, LinkBit and SPI. WRN continues to operate one of these websites and business.
2. SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The accompanying consolidated financial
statements of the Company have been prepared in accordance with principles generally accepted in the United States of America
(“GAAP”) and include the accounts of Grand Perfecta and its wholly-owned subsidiaries LinkBit, Umajin HK, WRN and
Sports Perfecta. The Company discontinued the operations of its wholly-owned subsidiaries LinkBit and SPI in June 2018. The accounts
for these subsidiaries have been presented in the discontinued operations in the accompanying consolidated financial statements.
All intercompany balances and transactions have been eliminated in consolidation. The Company has determined that three affiliated
entities, Space Cultivation Mobile, Japan Horse Circle and Basougu Shokuninkai, which LinkBit conducts business with were variable
interest entities and that the Company was the primary beneficiary of each entity. As a result, the Company has consolidated the
accounts of these variable interest entities into the accompanying consolidated financial statements. As the Company does not
have any ownership interest in these variable interest entities, the Company has allocated the contributed capital in these variable
interest entities as a component of non-controlling interest. These three variable interest entities did business with LinkBit.
Therefore, these three entities have also been presented in the discontinued operations in the accompanying consolidated financial
statements. After the discontinued operations, the Company consists of Grand Perfecta and its two remaining wholly-owned subsidiaries,
Umajin HK and WRN. There are no variable interest entities since the Company discontinued operations in June 2018.
Financial Statement Reclassification
Certain account balances from prior periods have been reclassified
in these consolidated financial statements to conform to current period classifications. The prior year amounts have also been
modified in these financial statements to properly report amounts under current operations and discontinued operations (see note
7).
Use of Estimates
The preparation of financial statements in conformity with GAAP
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 of the financial statements, and the reported amounts of revenues and expenses
during the reported periods. Amounts could materially change in the future.
Going Concern
Based on operating losses and negative cash from operations
and the discontinued operations of most of the Company’s operations, substantial doubt exists about the Company’s ability
to continue as a going concern. Management’s plan in this regard is to find new operations to enter into and focus on building
profitable operations. To finance operations while it finds new operations, the Company will continue financing activity such as
taking loans and issuing new shares of the Company’s common stock.
As of July 31, 2018, we had cash of $52,716 and a working capital
deficit of $574,780 as compared to cash of $102,954 at July 31, 2017, of which $665 related to continuing operations and $102,289
related to discontinued operations. As of July 31, 2017 the working capital deficit was $9,117,835.
We continue to have a significant working capital deficit that
adversely affects our business by limiting the resources we have available to pursue the promotion of our information services
and develop new service opportunities for potential customers. Historically, we have relied on extensions of note payment due dates
and new debt financing to repay note obligations as they came due in order to continue operations. Going forward we will continue
to use extensions and new debt financing to address note obligations that come due, endeavor to gradually reduce obligations with
cash flow provided by operations, and pursue over the next 12 months equity financing that we can apply to debt reduction and business
development. Nevertheless, the shortage of working capital adversely affects our ability to develop, sponsor, or participate in
activities that promote our information services to prospective customers and to develop new content, because a substantial portion
of cash flow goes to reduce debt rather than to advance operating activities. There is no assurance that our plans for addressing
our working capital shortages will be successful, and our failure to be reasonably successful should be expected to result in a
significant contraction of our operations and potentially a failure of the business.
Foreign Exchange
The Company’s primary operations are conducted in Japan
and performed by its wholly owned subsidiaries LinkBit and WRN. The Company also conducts operations through Sports Perfecta, and
its Malaysian subsidiary SPT. A wholly owned subsidiary, Umajin HK, had been delivering information on horse racing to its users
through its website similar to LinkBit, however it terminated its service at the end of June 2017. WRN and LinkBit’s functional
currency is the Japanese Yen and Umajin HK’s functional currency is the Hong Kong Dollar. SPT’s functional currency
is the Malaysian Ringgit.
The financial statements of each entity are prepared using the
applicable functional currencies, and have been translated into U.S. dollars (“USD”). Assets and liabilities are translated
into USD at the applicable exchange rates at period-end. Stockholders’ equity is translated using historical exchange rates.
Revenue and expenses are translated at the average exchange rates for the period. Any translation adjustments are included as foreign
currency translation adjustments in accumulated other comprehensive income in the Company’s stockholders’ equity.
The following rates were used to translate the accounts of LinkBit,
Umajin HK, SPT and WRN into USD at the following balance sheet dates.
|
Balance Sheet Dates
|
|
|
July 31, 2018
|
|
July 31, 2017
|
|
Japanese Yen to USD
|
|
0.0090
|
|
|
0.0091
|
|
Hong Kong Dollars to USD
|
|
0.1274
|
|
|
0.1280
|
|
Malaysian Ringgit to USD
|
|
0.2466
|
|
|
0.2335
|
|
The following rates were used to translate the accounts of LinkBit,
Umajin HK, SPT and WRN into USD for the following operating periods.
|
For the Year Ended
|
|
|
July 31, 2018
|
|
July 31, 2017
|
|
Japanese Yen to USD
|
|
0.0091
|
|
|
0.0091
|
|
Hong Kong Dollars to USD
|
|
0.1278
|
|
|
0.1287
|
|
Malaysian Ringgit to USD
|
|
0.2470
|
|
|
0.2321
|
|
Cash and Cash Equivalents
The Company considers all highly liquid holdings with maturities
of three months or less at the time of purchase to be cash equivalents. The Company had no cash equivalents as of July 31, 2018
and 2017.
Accounts Receivable
Accounts receivable are carried at net realizable value, representing
the outstanding balance less an allowance for doubtful accounts based on a review of all outstanding amounts. Management determines
the allowance for doubtful accounts by regularly evaluating individual customer receivables and considering each customer's financial
condition and credit history, as well as current economic conditions. Accounts receivable are written off when deemed uncollectible.
Recoveries of accounts receivable previously written off are recorded when received. The Company had no allowance for doubtful
accounts as of July 31, 2018 or 2017.
Property and Equipment
Property and equipment are recorded at historical cost and depreciated
on a straight-line basis over their estimated useful lives once the individual assets are placed in service. Estimated useful lives
for the assets are as follows.
Buildings and fixtures
|
|
8 - 43 years
|
Autos and trucks
|
|
2 - 6 years
|
Tools and equipment
|
|
4 - 10 years
|
Computer software
|
|
5 years
|
Goodwill
The Company’s goodwill represents the excess of purchase
price over tangible and intangible assets acquired, less liabilities assumed arising from business acquisitions. Goodwill is not
amortized, but is reviewed for potential impairment on an annual basis at the reporting unit level. As required by Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 350-20, the Company conducted an analysis
of the goodwill at the reporting unit level. There was no impairment of goodwill during the years ended July 31, 2018 and 2017.
Long-Lived Assets
In accordance with ASC 360-10, the Company evaluates long-lived
assets for impairment whenever events or changes in circumstances indicate that their net book value may not be recoverable. When
such factors and circumstances exist, the Company compares the projected undiscounted future cash flows associated with the related
asset or group of assets over their estimated useful lives against their respective carrying amount. Impairment, if any, is based
on the excess of the carrying amount over the fair value, based on market value when available, or discounted expected cash flows,
of those assets and is recorded in the period in which the determination is made. The Company performed this analysis at July 31,
2018 and 2017 and during the prior year determined that the sum of projected future cash flows over the remaining useful life of
the intangible assets were negative. Accordingly, the Company recorded an impairment charge of $83,712 during the year ended July
31, 2017. There was no impairment of long-lived assets identified during the year ended July 31, 2018.
Fair Value of Financial Instruments
In accordance with ASC 820, the carrying
value of cash and cash equivalents and accounts payable approximates fair value due to the short-term maturity of these instruments.
ASC 820 clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy
to classify the inputs used in measuring fair value as follows:
Level 1- Inputs are unadjusted quoted prices
in active markets for identical assets or liabilities available at the measurement date.
Level 2- Inputs are unadjusted quoted prices
for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets
that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable
market data.
Level 3- Inputs are unobservable inputs
which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the
asset or liability based on the best available information.
The Company has determined that the book value of its outstanding
financial instruments as of July 31, 2018 and 2017 approximates the fair value.
Concentration of Credit Risk
Financial instruments that potentially expose the Company to
concentration of credit risk include cash, accounts receivable, notes receivable, and amounts due from related parties. The Company
maintains its cash in banks located in Japan, Hong Kong, Malaysia and the United States in financial institutions with high credit
ratings. Substantially all of the Company’s revenues are generated from customers in Japan. The Company conducts periodic
reviews of the financial condition and payment practices of its customers and note receivable holders. The Company had no losses
related to the write off of notes receivable during the year ended July 31, 2018. During the year ended July 31, 2017 the loss
related to the write off of notes receivable was $309,400, which is included in discontinued operations in the consolidated statements
of operations and comprehensive income (loss).
Revenue Recognition
The Company’s revenue consists primarily of sales of comprehensive
horse racing information through multiple websites focusing on all aspects of the horse racing industry in Japan. Publication of
horse racing digital magazines, and participating in other public events and media programs related to the horse racing industry
do not generate significant revenue directly. These activities are undertaken for the purpose of increasing the number of horse
racing fans and driving potential customers to our websites so as to hopefully eventually convert them to paying customers.
The Company recognizes revenue on arrangements in accordance
with ASC 605, Revenue Recognition. Revenue is recognized only when the price is fixed and determinable, persuasive evidence of
an arrangement exists, the service is performed and collectability of the resulting receivable is reasonably assured. The majority
of the Company’s revenue is generated by per-item sales. For certain users, payment is received at the time of purchase and
for others it is received after purchase. In either case, the Company recognizes revenue for per-item sales when the requested
information is supplied to the user and collection is reasonably assured. For information packages that span a period of time,
the Company recognizes revenue over the term of the package. Revenues are presented net of refunds, credits and known and estimated
credit card chargebacks. The Company reports revenue net of any required taxes collected from customers and remitted to government
authorities, with the collected taxes recorded as current liabilities until remitted to the relevant government authority. Rights
to content purchased by customers in advance of the content being provided are recorded as deferred revenue.
Income Taxes
The Company accounts for income taxes in accordance with ASC
740, Income Taxes, using the asset and liability method. Under this method, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities
and their respective tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it
is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities
are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Advertising Costs
The Company expenses advertising costs as incurred. Advertising
costs incurred amounted to $94,997 from discontinued operations and $241,623 ($2,413 from continuing operations and $239,210 from
discontinued operations) for the years ended July 31, 2018 and 2017, respectively.
Basic and Diluted Earnings Per Share
In accordance with ASC 260, Earnings Per Share, the basic income
per common share is computed by dividing the net income available to common stockholders by the weighted average common shares
outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if diluted potential
common stock had been converted to common stock. No dilutive potential common shares were included in the computation of diluted
net income per share because their impact was anti-dilutive. As of July 31, 2017, the Company had total options of 3,000,000 which
were excluded from the computation of net income per share because they are anti-dilutive. As of July 31, 2018, the Company did
not have any convertible notes or the options of 3,000,000. As a result, the basic and diluted earnings per share were the same
for each of the periods presented.
Recent Accounting Pronouncements
From time to time, new accounting pronouncements
are issued by FASB that are adopted by the Company as of the specified effective date. If not discussed, management believes that
the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s financial
statements upon adoption.
3.
STOCKHOLDERS’ EQUITY
Preferred Stock
The Company is authorized to issue up to 100,000,000 shares
of preferred stock with a par value of $0.001, with 100,000 shares designated as Series A Preferred Stock. The Series A Preferred
Stock receive a 10 to 1 voting preference over common stock. Accordingly, for every share of Series A Preferred Stock held, the
holder receives the voting rights equal to 10 shares of common stock. As such, the holders of the Series A Preferred Stock have
the equivalent voting capability of 1,000,000 shares of common stock. The Series A Preferred Stock also has a $0.05 per share liquidation
preference over common stock, and can be redeemed by the Company at any time, upon thirty days’ notice, for $0.05 per share.
On June 26, 2018, as part of the transfer agreement of SPI,
the Company received the outstanding 100,000 shares of Series A Preferred Stock and immediately cancelled these shares (see note
7).
The Company had 0 and 100,000 shares of Series A Preferred Stock
issued and outstanding as of July 31, 2018 and 2017, respectively.
Common Stock Transactions
On August 23, 2016, the Company entered into an Offshore Securities
Purchase Agreement with an investor whereby the Company sold 1,000,000 shares of common stock for a purchase price of JPY100,000,000
(US $1,000,000 as of August 23, 2016).
On April 10, 2017, the Company entered into an Offshore Securities
Purchase Agreement with an investor whereby the Company sold 700,000 shares of common stock for a purchase price of JPY70,000,000
(US $630,000 as of April 10, 2017).
On June 26, 2018, as part of the transfer agreement of SPI,
the Company received 23,600,000 shares of Common Stock and immediately cancelled these shares (see note 7).
On July 9, 2018, the Company cancelled 3,222,668 shares of common
stock that had been returned to the Company by the stock holders for no compensation.
The Company had 4,977,332 and 31,800,000 shares of Common Stock
issued and outstanding as of July 31, 2018 and 2017, respectively.
Stock Options
On June 26, 2018, as part of the transfer agreement of SPI,
the Company received the contract option right to purchase 3,000,000 shares of Common Stock and immediately cancelled this contract
option (see note 7). There were no options outstanding as of July 31, 2018.
4.
INCOME TAXES
The Company records its deferred taxes under the liability method,
whereby deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between
the financial statement carrying amounts of assets and liabilities and their respective tax bases. Deferred tax assets and liabilities
are determined based on multi-national, multi-jurisdictional nature of the Company’s operations. Deferred tax assets are
reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the
deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws
and rates on the date of enactment.
Net deferred tax assets from continuing
operations consisted of the following as of July 31, 2018 and 2017.
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Loss carryforwards
|
|
$
|
569,710
|
|
|
$
|
–
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
(569,710
|
)
|
|
|
–
|
|
Net deferred tax assets
|
|
$
|
–
|
|
|
$
|
–
|
|
The income tax provision differs from
the amount of income tax determined by applying the applicable income tax rate to pretax income from continuing operations for
the years ended July 31, 2018 and 2017 due to the following.
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Income tax expense (benefit) based on book income at the statutory rate
|
|
$
|
536,238
|
|
|
$
|
(209,363
|
)
|
IRS tax penalty
|
|
|
–
|
|
|
|
210,000
|
|
Permanent book to tax differences
|
|
|
(471,553
|
)
|
|
|
–
|
|
Valuation allowance
|
|
|
(64,685
|
)
|
|
|
–
|
|
Total income tax provision
|
|
$
|
–
|
|
|
$
|
637
|
|
The Company classifies income tax penalties and interest, if
any, as part of other general and administrative expenses in the accompanying consolidated statements of operations. The Company
had accrued penalties of $600,000 as of July 31, 2018 and 2017 resulting from the failure to timely file required returns in the
US from 2013 through 2016.
At July 31, 2018, the Company had
net operating loss carryforwards of approximately $2,713,000 that may be offset against future taxable income from the year 2019
through 2038. No tax benefit has been reported in the July 31, 2018 consolidated financial statements since the potential tax
benefit is offset by a valuation allowance of the same amount. The Company's tax years for its Federal and State US jurisdictions
which are currently open for examination are the years of 2014 - 2017. The Company’s tax years in Japanese jurisdictions
that are open for examination are the years of 2013 – 2017.
The Company adopted the provisions of
ASU 2015-17 prospectively, with the first annual period of change effective July 31, 2018. Prior periods were not retrospectively
adjusted.
5.
COMMITMENTS AND CONTINGENCIES
Operating Leases
Prior to June 27, 2018, the Company was leasing its corporate
headquarters and administrative offices in Tokyo, Japan, as well as the administrative offices of SPT in Kuala Lumpur, Malaysia
under non-cancelable operating leases extending through April 15, 2019. These leases were transferred with the discontinued operations.
The lease of the Umajin HK office ended on July 21, 2017. The Company also leases other office space as needed on a month-to-month
basis.
The Company incurred rent expense for continuing operations
of $0 and for discontinued operations of $363,976 for the year ended July 31, 2018 and for continuing operations of $9,575 and
for discontinued operations of $710,565 for the year ended July 31, 2017.
Litigation
In the ordinary course of business, the Company may be or has
been involved in legal proceedings from time to time. As of the date of this annual report, there have been no material legal proceedings
relating to the Company.
6.
RELATED PARTY TRANSACTIONS
In June 2018, the Company entered into a consulting agreement
with its new CEO and sole director. The agreement was for five months from June through October. The Company agreed to pay him
$3,000 per month for his services in running the Company and making sure that the required audit and filings get completed. As
of July 31, 2018 the Company had $6,000 in accrued liabilities for this agreement.
The following related party transactions were all related to
the Company’s previous management and the discontinued operations. These related party transactions all were eliminated with
the discontinuation of LBC and SPI (see note 7):
As of July 31, 2018 and 2017, the Company had $0 and $3,258,309,
respectively of notes payable due to related parties (see note 7).
Umajin Co., Ltd. (“Umajin Japan”), was a related
party entity owned by one of the former directors of the Company. The Company and Umajin Japan entered into a service agreement
which was modified on November 1, 2015 to set the monthly fee payable by the Company to Umajin Japan for providing horserace information
at 16 million Yen per month (inclusive of consumption tax), and to set the monthly fee payable for providing a horseracing related
email magazine and web page content at 7 million Yen per month (inclusive of consumption tax) for a total of 23 million Yen per
month. The Company and Umajin Japan agreed to reduce the monthly fees from 23 million Yen to 11 million Yen subsequent to October
2016. Subsequent to February 2017, the Company and Umajin Japan agreed to reduce the fee to 8 million Yen per month through July
2018.
Total fees paid to Umajin Japan for the year ended July 31,
2018 and 2017 amounted to $793,520 and $1,255,800, respectively. The fees paid to Umajin Japan are included in income (loss) from
operations of discontinued operations in the accompanying consolidated statements of operations. As of July 31, 2018 the Company
had $0 due to Umajin Japan due to the sale of LBC (see note 7). As of July 31, 2017 the Company had $108,604 due to Umajin Japan
which is reflected in current liabilities of discontinued operations in the accompanying consolidated balance sheets.
During the years ended July 31, 2018 and 2017, the Company received
consulting services from Cheval Attache, a related party entity owned by one of the Company’s former directors, (including
amounts for consumption tax) of $108,108 and $117,938, respectively, which are included in income (loss) from operations of discontinued
operations in the accompanying consolidated statements of operations. During the year ended July 31, 2017, the Company also charged
Cheval Attache (including amounts for consumption tax) $100,300 of revenue related to information provided relating to providing
horseracing contacts, which is included in income (loss) from operations of discontinued operations in the accompanying consolidated
statement of operations.
G-Liberta, a subsidiary of Cheval Attache, performed certain
advertising and research services for the Company. Total expenses related to G-Liberta during the year ended July 31, 2018 and
2017 amounted to $2,800 and $1,209, respectively, and are reflected as part of income (loss) from operations of discontinued operations
in the accompanying consolidated statements of operations. As of July 31, 2018 the Company had $0 due to G-Liberta due to the
sale of LBC (see note 7) and as of July 31, 2017 the Company had $1,209 due to G-Liberta which is reflected in current liabilities
of discontinued operations in the accompanying consolidated balance sheets.
On October 17, 2016, the Company entered into an agreement with
Clara Ltd., a related party entity owned by one of the Company’s former directors, allowing Clara Ltd. access to the Company’s
database containing certain horse racing information owned by the Company for an indefinite period. As compensation, the Company
was to receive a total of 30,000,000 Yen, payable in 10 monthly installments starting in November 2016. As of July 31, 2017 the
amount due under this agreement was $27,300 which is reflected in current liabilities of discontinued operations in the accompanying
consolidated balance sheets, which was paid in full in August of 2017. The revenue related to this transaction of $273,000 is reflected
as income (loss) from operations of discontinued operations on the accompanying consolidated statement of operations for the year
ended July 31, 2017 with no revenue recorded from the related party during the year ended July 31, 2018.
7.
DISCONTINUED OPERATIONS
During the year ended July 31, 2018 the Company decided to discontinue
most of its operating activities. This was done by way of the following two transactions:
On June 26, 2018, the Company exchanged all the issued and outstanding
shares of common stock of its wholly owned subsidiary, Sports Perfecta, Inc. (“SPI”) to Neo Sports, Ltd, a Japanese
company, for 100,000 shares of the Company’s series A preferred stock, 23,600,000 shares of the Company’s common stock
and an option contract right for 3,000,000 shares of the Company’s common stock. This transaction included SPI’s wholly
owned subsidiary, Sports Perfecta Technologies Sdn Bhd.
On June 27, 2018, the Company exchanged all the issued and outstanding
shares of common stock of its wholly owned subsidiary, Link Bit Consulting Co. Ltd. (“LBC”) to IS Digital Ltd., a Cayman
Island company for $420,000 in cash and 100% of the account receivable balance owed to the Company by LBC for $80,000 in cash.
This transaction included all of LBC’s subsidiaries, except for WRN Co. Ltd. (“WRN”). WRN’s issued and
outstanding common stock was transferred to the Company from LBC on this date.
In accordance with the provisions of ASC 205-20, the Company
has separately reported the assets and liabilities of the discontinued operations in the consolidated balance sheets. The assets
and liabilities have been reflected as discontinued operations in the consolidated balance sheets as of July 31, 2018 and July
31, 2017, and consist of the following:
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
CURRENT ASSETS OF DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
–
|
|
|
$
|
102,289
|
|
Accounts receivable, net
|
|
|
–
|
|
|
|
1,065,541
|
|
Accounts receivable - related party
|
|
|
–
|
|
|
|
27,300
|
|
Current portion of notes receivable [1]
|
|
|
–
|
|
|
|
2,057,251
|
|
Deferred tax assets, current [2]
|
|
|
–
|
|
|
|
206,270
|
|
Prepaid expenses and other current assets
|
|
|
–
|
|
|
|
30,803
|
|
TOTAL CURRENT ASSETS OF DISCONTINUED OPERATIONS
|
|
$
|
–
|
|
|
$
|
3,489,454
|
|
|
|
|
|
|
|
|
|
|
NONCURRENT ASSETS OF DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
Property and equipment, net [3]
|
|
$
|
–
|
|
|
$
|
174,311
|
|
Long-term note receivable, net of current portion [1]
|
|
|
–
|
|
|
|
605,449
|
|
Deferred tax assets, long-term [2]
|
|
|
–
|
|
|
|
583,052
|
|
Goodwill [4]
|
|
|
–
|
|
|
|
6,917,722
|
|
Other assets [5]
|
|
|
–
|
|
|
|
181,414
|
|
TOTAL NONCURRENT ASSETS OF DISCONTINUED OPERATIONS
|
|
$
|
–
|
|
|
$
|
8,461,948
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES OF DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
–
|
|
|
$
|
2,826,219
|
|
Accounts payable - related party
|
|
|
–
|
|
|
|
109,813
|
|
Deferred revenues
|
|
|
–
|
|
|
|
866,866
|
|
Current portion of notes payable [6]
|
|
|
–
|
|
|
|
4,427,536
|
|
Notes payable to related parties [7]
|
|
|
–
|
|
|
|
3,241,794
|
|
Taxes payable
|
|
|
–
|
|
|
|
513,384
|
|
TOTAL CURRENT LIABILITIES OF DISCONTINUED OPERATIONS
|
|
$
|
–
|
|
|
$
|
11,985,612
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES OF DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
|
|
Long-term portion of notes payable, net of current portion [6]
|
|
$
|
–
|
|
|
$
|
737,100
|
|
TOTAL LONG-TERM LIABILITIES OF DISCONTINUED OPERATIONS
|
|
$
|
–
|
|
|
$
|
737,100
|
|
[1]
|
The Company’s outstanding notes receivable consist of unsecured advances, including interest ranging from 0% to 3% per
annum, payable in full on dates extending through 2039. As of July 31, 2018 and 2017, the Company had total outstanding notes receivable
of $0 and $2,662,700, respectively. The portion of these outstanding notes receivables that were either due on demand or had scheduled
due dates within one year amounted to $0 and $2,057,251 as of July 31, 2018 and 2017, respectively.
|
[2]
|
Net deferred tax assets from discontinued operations consisted of the following as of July 31, 2018 and 2017:
|
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Commission expenses
|
|
$
|
–
|
|
|
$
|
425,797
|
|
Loss carryforwards
|
|
|
–
|
|
|
|
172,145
|
|
Allowance for doubtful accounts
|
|
|
–
|
|
|
|
143,554
|
|
Other
|
|
|
–
|
|
|
|
84,564
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Others
|
|
|
–
|
|
|
|
(10,529
|
)
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
–
|
|
|
|
(26,209
|
)
|
Net deferred tax assets
|
|
$
|
–
|
|
|
$
|
789,322
|
|
The income tax provision differs from the amount of income tax
determined by applying the applicable income tax rate to pretax income from discontinued operations for the years ended July 31,
2018 and 2017 due to the following:
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Income tax expense (benefit) based on book income at Japanese statutory rate
|
|
$
|
748,934
|
|
|
$
|
(209,116
|
)
|
Entertainment expense
|
|
|
65,333
|
|
|
|
80,914
|
|
Additional taxes
|
|
|
3,966
|
|
|
|
3,966
|
|
Tax rate difference between current tax and deferred tax assets
|
|
|
3,539
|
|
|
|
3,539
|
|
Others
|
|
|
(47,106
|
)
|
|
|
23,444
|
|
Total income tax provision
|
|
$
|
774,666
|
|
|
$
|
(97,253
|
)
|
[3]
|
The Company’s property and equipment consisted of the following.
|
|
|
July 31, 2018
|
|
|
July 31, 2017
|
|
Buildings and fixtures
|
|
$
|
–
|
|
|
$
|
102,528
|
|
Autos and trucks
|
|
|
–
|
|
|
|
275,799
|
|
Tools and equipment
|
|
|
–
|
|
|
|
423,632
|
|
Computer software
|
|
|
–
|
|
|
|
1,442,753
|
|
|
|
|
–
|
|
|
|
2,244,712
|
|
Less: accumulated depreciation
|
|
|
–
|
|
|
|
(2,070,401
|
)
|
|
|
$
|
–
|
|
|
$
|
174,311
|
|
Depreciation expense amounted to $25,867 and $54,053 for the
year ended July 31, 2018 and 2017, respectively.
[4]
|
The Company had recorded goodwill relating to the purchase of Media 21, Inc. in 2011, as well as the acquisition of Umajin
HK on May 27, 2013. The following is a summary of the activity relating to goodwill for the years ended July 31, 2018 and 2017.
|
Balance as of July 31, 2016
|
$
|
7,449,853
|
|
Foreign currency translation adjustment
|
|
(532,131
|
)
|
Balance as of July 31, 2017
|
$
|
6,917,722
|
|
Transfer of discontinued operation assets
|
|
(6,917,722
|
)
|
Balance as of July 31, 2018
|
$
|
–
|
|
[5]
|
Intangible assets acquired with SPT represent developed technology which had an estimated useful life of 4 years. Amortization
expense for intangible assets amounted to $0 and $34,390 for year ended July 31, 2018 and 2017, respectively. As of July 31, 2017,
the Company determined that the future projected cash flows over the remaining useful life of the intangible assets were negative.
As a result, the Company recorded an impairment charge during the year ended July 31, 2017 of $83,712, representing the book value
of the intangible assets at the time.
|
[6]
|
A summary of the Company’s outstanding notes payable is as follows:
|
|
July 31, 2018
|
|
July 31, 2017
|
|
Unsecured note payable issued on June 15, 2016, due on December 15, 2016, bearing interest at 15% per annum (21.9% per annum after the maturity date) due monthly. This note was transferred as part of the discontinued operations.
|
$
|
–
|
|
$
|
910,000
|
|
Unsecured note payable issued on December 20, 2011, due on December 31, 2016, bearing interest at 15% per annum (18% per annum after the maturity date) due monthly. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
1,911,000
|
|
Unsecured note payable issued on December 18, 2015, due in 20 monthly installments from July 31, 2017 through February 28, 2019, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
864,500
|
|
Unsecured note payable issued on February 5, 2016, due in 23 installments of JPY 3,000,000 beginning in February 2017 and a final installment of JPY 31,000,000 in January 2019, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
746,200
|
|
Unsecured note payable issued on June 28, 2017, payable in full on June 30, 2018, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
418,600
|
|
Unsecured note payable issued on July 20, 2011, due on July 20, 2018, bearing interest at 12% per annum due monthly. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
273,000
|
|
Unsecured notes payable, non-interest bearing, due on demand. This note was transferred as part of the discontinued operations.
|
|
–
|
|
|
41,336
|
|
Total notes payable
|
|
–
|
|
|
5,164,636
|
|
Less: current portion of notes payable
|
|
–
|
|
|
(4,427,536
|
)
|
Long-term portion of notes payable
|
$
|
–
|
|
$
|
737,100
|
|
Substantially all of the above outstanding notes payable were
personally guaranteed by the Company’s former Chief Executive Officer.
[7]
|
A summary of the Company’s outstanding notes payable to related parties is as follows:
|
|
July 31, 2018
|
|
July 31, 2017
|
|
Unsecured note payable issued on March 26, 2012, due on demand, bearing interest at 1% per annum due monthly. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
$
|
–
|
|
$
|
910,000
|
|
Unsecured note payable issued on January 30, 2013, due on demand, bearing interest at 1% per annum due monthly. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
–
|
|
|
455,000
|
|
Unsecured note payable issued on June 14, 2016, non-interest bearing and due on October 31, 2017 discounted using an effective interest rate of 12%. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
–
|
|
|
273,000
|
|
Unsecured short-term borrowing on April 25, 2017, non-interest bearing and due on demand. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
–
|
|
|
345,800
|
|
Unsecured note payable issued on September 21, 2016, due on October 31, 2017 discounted using an effective interest rate of 12%. The balance was due to a related party entity which is owned by one of the former directors of the Company. This debt was transferred with the discontinued operations.
|
|
–
|
|
|
273,000
|
|
Unsecured note payable due to the Company's former Chairman and CEO, non-interest bearing and due on demand. This debt was transferred with the discontinued operations.
|
|
–
|
|
|
1,001,509
|
|
Total notes payable to related parties
|
|
–
|
|
|
3,258,309
|
|
Discount on notes payable to related parties
|
|
–
|
|
|
16,515
|
|
Notes payable to related parties, net
|
$
|
–
|
|
$
|
3,241,794
|
|
The Company imputed interest on the above notes payable received
on June 14, 2016 and September 21, 2016 using the effective interest rate of 12%, which approximated the Company’s incremental
borrowing rate. The total interest imputed amounted to $78,628, including $61,754 during the year ended July 31, 2017 and $0 during
the year ended July 31, 2018. The imputed interest was recorded as a discount to the note payable and an increase to additional
paid-in capital. The amounts are being amortized as interest expense through the maturity dates of the notes, which amounted to
$16,515 and $57,128 during the year ended July 31, 2018 and 2017, respectively.
In accordance with the provisions of ASC 205-20, the Company
has not included in the results of continuing operations the results of operations of the discontinued operations in the consolidated
statements of operations and comprehensive income (loss). The results of operations for these entities for the period ended June
27, 2018 and year ended July 31, 2017 have been reflected as discontinued operations in the consolidated statements of operations
and comprehensive income (loss) for the years ended July 31, 2018 and 2017, and consist of the following:
|
Year Ended
|
|
|
July 31, 2018
|
|
July 31, 2017
|
|
REVENUES OF DISCONTINUED OPERATIONS
|
$
|
11,119,238
|
|
$
|
12,724,319
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES OF DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
Cost of sales
|
|
2,428,226
|
|
|
3,347,993
|
|
Depreciation and amortization expense
|
|
25,867
|
|
|
88,443
|
|
Impairment expense
|
|
–
|
|
|
83,712
|
|
Advertising expense
|
|
94,997
|
|
|
239,210
|
|
Rent Expense
|
|
363,976
|
|
|
710,565
|
|
Salaries and wages expense
|
|
2,938,904
|
|
|
4,298,044
|
|
Other general and administrative expenses
|
|
2,663,376
|
|
|
3,847,281
|
|
|
|
8,515,346
|
|
|
12,615,248
|
|
OPERATING INCOME (LOSS) OF DISCONTINUED OPERATIONS
|
|
2,603,892
|
|
|
109,071
|
|
|
|
|
|
|
|
|
OTHER (INCOME) EXPENSE OF DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
Other (income) expense
|
|
(714
|
)
|
|
9,822
|
|
(Gain) loss on foreign exchange
|
|
(18,040
|
)
|
|
(27,306
|
)
|
Interest income
|
|
(5,854
|
)
|
|
(9,662
|
)
|
Interest expense
|
|
715,132
|
|
|
927,351
|
|
|
|
690,524
|
|
|
900,205
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES OF DISCONTINUED OPERATIONS
|
|
1,913,368
|
|
|
(791,134
|
)
|
Provision for (benefit from) income
taxes of discontinued operations [2]
|
|
774,666
|
|
|
(97,253
|
)
|
NET INCOME (LOSS) OF DISCONTINUED OPERATIONS
|
$
|
1,138,702
|
|
$
|
(693,881
|
)
|
In accordance with the provisions of ASC 205-20, the Company
has separately reported the cash flow activity of the discontinued operations in the consolidated statements of cash flows. The
cash flow activity from discontinued operations for the period ended June 27, 2018 and year ended July 31, 2017 have been reflected
as discontinued operations in the consolidated statements of cash flows for the years ended July 31, 2018 and 2017, and consist
of the following:
|
Year Ended
|
|
|
July 31, 2018
|
|
July 31, 2017
|
|
DISCONTINUED OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income (loss)
|
$
|
1,138,702
|
|
$
|
(693,881
|
)
|
Depreciation and amortization
|
|
25,867
|
|
|
88,443
|
|
Amortization of debt discount
|
|
16,515
|
|
|
57,128
|
|
Impairment charge
|
|
–
|
|
|
83,712
|
|
Loss on disposal of property, plant and equipment
|
|
–
|
|
|
132,746
|
|
Loss on write-off of notes receivables
|
|
–
|
|
|
309,400
|
|
Provision for (benefit from) deferred taxes
|
|
73,810
|
|
|
(109,279
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
|
(517,058
|
)
|
|
(379,934
|
)
|
Accounts receivable - related party
|
|
18,200
|
|
|
(27,300
|
)
|
Prepaid expenses and other current assets
|
|
16,002
|
|
|
(18,961
|
)
|
Other assets
|
|
(11,475
|
)
|
|
443,691
|
|
Accounts payable and accrued liabilities
|
|
(169,821
|
)
|
|
357,601
|
|
Accounts payable and accrued liabilities to related party
|
|
39,511
|
|
|
(149,236
|
)
|
Deferred revenue
|
|
(118,585
|
)
|
|
(455,428
|
)
|
Taxes payable
|
|
818,287
|
|
|
225,952
|
|
Net cash provided by (used in) operating activities of discontinued operations
|
$
|
1,329,955
|
|
$
|
(135,346
|
)
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES OF DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
Purchase of property and equipment
|
$
|
(4,259
|
)
|
$
|
(135,700
|
)
|
Proceeds from collection of notes receivables
|
|
511,570
|
|
|
527,617
|
|
Payments for notes receivable lending
|
|
(330,046
|
)
|
|
(618,927
|
)
|
Net cash provided by (used in) investing activities of discontinued operations
|
$
|
177,265
|
|
$
|
(227,010
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES OF DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
Proceeds from notes payable
|
$
|
2,093,000
|
|
$
|
955,500
|
|
Payments on note payable
|
|
(3,130,400
|
)
|
|
(1,246,700
|
)
|
Payments on convertible note payable
|
|
–
|
|
|
(1,001,000
|
)
|
Payments on notes payable - related parties
|
|
–
|
|
|
(606,515
|
)
|
Proceeds from notes payable - related parties
|
|
(164,594
|
)
|
|
1,274,000
|
|
Net cash used in financing activities of discontinued operations
|
$
|
(1,201,994
|
)
|
$
|
(624,715
|
)
|
8.
SUBSEQUENT EVENTS
Management has evaluated subsequent events,
in accordance with FASB ASC Topic 855, “Subsequent Events,” through January 16, 2019, the date which the consolidated
financial statements were available to be issued and there are no material subsequent events.