The accompanying notes are an integral part
of these consolidated financial statements.
The accompanying notes are an integral part
of these consolidated financial statements.
The accompanying notes are an integral part
of these consolidated financial statements.
The accompanying notes are an integral part
of these consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2020
(UNAUDITED)
NOTE 1 - NATURE OF OPERATIONS
Ionix
Technology, Inc. (the “Company” or “Ionix”), formerly known as Cambridge Projects Inc., is a Nevada corporation
that was formed on March 11, 2011. By and through its wholly owned subsidiaries and an entity controlled through VIE
agreements in China, the Company sells the high-end intelligent electronic equipment, which includes the portable power banks for
electronic devices, LCM and LCD screens and provides IT and solution-oriented services in China.
NOTE 2 – BASIS OF PRESENTATION
AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The unaudited consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information
and the rules and regulations of the Securities and Exchange Commission. In the opinion of management, the unaudited consolidated
financial statements have been prepared on the same basis as the annual consolidated financial statements and reflect all adjustments,
which include only normal recurring adjustments, necessary to present fairly the financial position as of March 31, 2020 and the
results of operations and cash flows for the periods ended March 31, 2020 and 2019. The financial data and other information disclosed
in these notes to the interim financial statements related to these periods are unaudited. The results for the three and nine months
ended March 31, 2020 are not necessarily indicative of the results to be expected for the entire year ending June 30, 2020 or for
any subsequent periods. The balance sheet at June 30, 2019 has been derived from the audited consolidated financial statements
at that date.
Certain information and footnote disclosures
normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States
have been condensed or omitted pursuant to the Securities and Exchange Commission's rules and regulations. These unaudited consolidated
financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the
year ended June 30, 2019 as included in our Annual Report on Form 10-K as filed with the SEC on September 30, 2019.
Basis of consolidation
The consolidated financial statements include
the accounts of Ionix, its wholly owned subsidiaries and an entity which the Company controls 95.14% and receives 100% of net income
or net loss through VIE agreements. All significant inter-company balances and transactions have been eliminated upon consolidation.
Certain amounts have been reclassified to conform with current
year presentation.
Use of Estimates
The Company’s consolidated financial
statements have been prepared in accordance with US GAAP and this 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 consolidated
financial statements and reported amounts of revenue and expenses during the reporting period. The significant areas requiring
the use of management estimates include, but are not limited to, the allowance for doubtful accounts receivable and advance to
suppliers, the valuation of inventory, provision for staff benefit, recognition and measurement of deferred income taxes and valuation
allowance for deferred tax assets. Although these estimates are based on management’s knowledge of current events and actions
management may undertake in the future, actual results may ultimately differ from those estimates and such differences may be material
to our consolidated financial statements.
Revenue recognition
The Company adopted the new accounting
standard, ASC 606, Revenue from Contracts with Customers, and all the related amendments (new revenue standard) to all contracts
using the modified retrospective method beginning on July 1, 2018. The adoption did not result in an adjustment to the retained
earnings as of June 30, 2018. The comparative information was not restated and continued to be reported under the accounting standards
in effect for those periods. The adoption of the new revenue standard has no impact on either reported sales to customers or net
earnings.
The Company estimates return based on historical
results, taking into consideration the type of customers, the type of transactions and the specifics of each arrangement.
Revenues are recognized when control of
the promised goods or services are transferred to a customer, in an amount that reflects the consideration that the Company expects
to receive in exchange for those goods or services. The Company applies the following five steps in order to determine the appropriate
amount of revenue to be recognized as it fulfills its obligations under each of its agreements:
|
·
|
identify the contract with a customer;
|
|
·
|
identify the performance obligations in the contract;
|
|
·
|
determine the transaction price;
|
|
·
|
allocate the transaction price to performance obligations in the contract; and
|
|
·
|
recognize revenue as the performance obligation is satisfied.
|
Under these criteria, for revenues from
sale of products, the Company generally recognizes revenue when its products are delivered to customers in accordance with the
written sales terms. For service revenue, the Company recognizes revenue when services are performed and accepted by customers.
The following table disaggregates our revenue
by major source for the three and nine months ended March 31, 2020 and 2019, respectively:
|
|
For the Nine Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Sales of LCM and LCD screens - Non-related parties
|
|
$
|
14,518,376
|
|
|
$
|
5,634,086
|
|
Sales of LCM and LCD screens - Related parties
|
|
|
718,194
|
|
|
|
115,897
|
|
Sales of portable power banks
|
|
|
1,719,127
|
|
|
|
1,831,387
|
|
Service contracts
|
|
|
629,771
|
|
|
|
260,067
|
|
Total
|
|
$
|
17,585,468
|
|
|
$
|
7,841,437
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Sales of LCM and LCD screens - Non-related parties
|
|
$
|
2,487,465
|
|
|
$
|
2,760,934
|
|
Sales of LCM and LCD screens - Related parties
|
|
|
73,802
|
|
|
|
-
|
|
Sales of portable power banks
|
|
|
181,033
|
|
|
|
-
|
|
Service contracts
|
|
|
9,870
|
|
|
|
133,868
|
|
Total
|
|
$
|
2,752,170
|
|
|
$
|
2,894,802
|
|
All the operating entities of the Company
are domiciled in the PRC. All the Company’s revenues are derived in the PRC during the three and nine months ended March
31, 2020 and 2019.
Leases
In February 2016, the FASB established
Topic 842, Leases, by issuing Accounting Standards Update (ASU) No. 2016-02, which requires lessees to recognize leases on balance
sheet and disclose key information about the leasing arrangements. The new standard establishes a right-of-use model (“ROU”)
that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than
12 months.
The new standard is effective for us on
July 1, 2019, with early adoption permitted. An entity may choose to use either (1) its effective date or (2) the beginning of
the earliest comparative period presented in the financial statements as its date of initial application. The Company adopted the
new standard on July 1, 2019 and use the effective date as our date of initial application. Consequently, financial information
is not provided for the dates and periods before July 1, 2019. The new standard provides a number of optional expedients in transition.
The Company elected the package of practical expedients which permits us not to reassess under the new standard our prior conclusions
about lease identification, lease classification and initial direct costs.
The new standard has a material effect
on our financial statements. The most significant effects are related to the recognition of new ROU assets and lease liabilities
on our balance sheet for our real estate operating leases. The Company has entered into an office lease arrangement in China with
a lease term longer than 12 months under which we are the lessee. (See Note 5)
Earnings Per Share
Basic net income per share is computed
by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted net income per share
is computed giving effect to all dilutive potential common shares that were outstanding during the period. Dilutive potential common
shares consist of incremental shares issuable upon exercise of stock options and warrants and conversion of convertible debt. Such
potentially dilutive shares are excluded when the effect would be to reduce a net loss per share or increase a net income per share.
The reconciliation of our basic to diluted
weighted average common shares follows:
|
|
Three Months Ended
March 31
|
|
|
Nine Months Ended
March 31
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares
|
|
|
114,104,735
|
|
|
|
114,003,000
|
|
|
|
114,036,665
|
|
|
|
104,148,985
|
|
Effect of potentially dilutive securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Warrants
|
|
|
(191,495
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
- Convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted weighted average common shares
|
|
|
113,913,240
|
|
|
|
114,003,000
|
|
|
|
114,036,665
|
|
|
|
104,148,985
|
|
During the nine months ended March 31,
2020, the Company had outstanding convertible notes and warrants which represent 899,753 shares of commons stock. These shares
of common stock were excluded from the computation of diluted earnings per share since their effect would have been antidilutive.
During the three months ended March 31,
2020, the Company had outstanding convertible notes and warrants which represent 842,313 shares of commons stock, among which 613,147
shares of common stock for convertible notes were excluded from the computation of diluted earnings per share since their effect
would have been antidilutive.
Foreign currencies translation
The reporting currency of the Company is
the United States Dollar (“US$”). The Company’s subsidiaries in the People’s Republic of China (“PRC”)
maintain their books and records in their local currency, the Renminbi Yuan (“RMB”), which is the functional currency
as being the primary currency of the economic environment in which these entities operate.
In general, for consolidation purposes,
assets and liabilities of its subsidiaries whose functional currency is not the US$ are translated into US$, in accordance with
ASC Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues
and expenses are translated at average rates prevailing during the period. Stockholders’ equity is translated at historical
rates. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate
component of accumulated other comprehensive income within the statements of stockholders’ equity.
Transactions denominated in currencies
other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of
the transaction.
The exchange rates used to translate amounts
in RMB into U.S. Dollars for the purposes of preparing the consolidated financial statements are as follows:
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
Balance sheet items, except for equity accounts
|
|
|
7.0851
|
|
|
|
6.8747
|
|
|
|
Nine Months Ended March 31,
|
|
|
|
|
2020
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
Items in statements of comprehensive income (loss) and cash flows
|
|
|
6.9799
|
|
|
|
6.6639
|
|
Fair Value of Financial Instruments
The carrying value of the Company’s
financial instruments: cash and cash equivalents, accounts receivable, inventory, prepayments and other receivables, accounts payable,
income tax payable, other payables and accrued liabilities approximate at their fair values because of the short-term nature of
these financial instruments.
The Company also follows the guidance of
the ASC Topic 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”), with respect to financial
assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy that prioritizes
the inputs used in measuring fair value as follows:
Level 1: Inputs are based upon unadjusted
quoted prices for identical instruments traded in active markets;
Level 2: Inputs are based upon quoted prices
for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and
model-based valuation techniques (e.g. Black-Scholes Option-Pricing model) for which all significant inputs are observable in the
market or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Where applicable,
these models project future cash flows and discount the future amounts to a present value using market-based observable inputs;
and
Level 3: Inputs are generally unobservable
and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability.
The fair values are therefore determined using model-based techniques, including option pricing models and discounted cash flow
models.
Fair value estimates are made at a specific
point in time based on relevant market information about the financial instrument. These estimates are subjective in nature and
involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions
could significantly affect the estimates.
The Company has the derivative liabilities
measured at fair value on a recurring basis which are valued at level 3 measurement (See Note 12).
Convertible Instruments
The Company evaluates and accounts for
conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives and Hedging Activities”.
Applicable GAAP requires companies to bifurcate
conversion options from their host instruments and account for them as free standing derivative financial instruments according
to certain criteria. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative
instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument
that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under other GAAP with
changes in fair value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative
instrument would be considered a derivative instrument.
The Company accounts for convertible instruments
(when it has been determined that the embedded conversion options should not be bifurcated from their host instruments) as follows:
The Company records when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt
instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note
transaction and the effective conversion price embedded in the note. Debt discounts under these arrangements are amortized over
the term of the related debt to their stated date of redemption.
The Company accounts for the conversion
of convertible debt when a conversion option has been bifurcated using the general extinguishment standards. The debt and equity
linked derivatives are removed at their carrying amounts and the shares issued are measured at their then-current fair value, with
any difference recorded as a gain or loss on extinguishment of the two separate accounting liabilities.
Common Stock Purchase Warrants
The Company classifies as equity any contracts
that require physical settlement or net-share settlement or provide a choice of net-cash settlement or settlement in the Company’s
own shares (physical settlement or net-share settlement) provided that such contracts are indexed to our own stock as defined in
ASC 815-40 ("Contracts in Entity's Own Equity"). The Company classifies as assets or liabilities any contracts that require
net-cash settlement (including a requirement to net cash settle the contract if an event occurs and if that event is outside our
control) or give the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
Recent accounting pronouncements
From time to time, new accounting pronouncements
are issues by the Financial Accounting Standards Board or other standard bodies that may have an impact on the Company’s
accounting and reporting. The Company believes that any recently issued accounting pronouncements and other authoritative guidance
for which the effective date is in the future either will not have an impact on its accounting or reporting or that such impact
will not be material to its financial position, results of operations, and cash flows when implemented.
Risk factor
Due to the outbreak of the Coronavirus
Disease 2019 (COVID-19) in the PRC, the Company’s operational and financial performance has been affected by the epidemic
during the three months period ended March 31, 2020. The Company has been keeping continuous attention on the situation of the
COVID-19, assessing and reacting actively to its impacts on the financial position and operating results of the Company as below:
|
·
|
During PRC national economic shutdown
that was imposed to limit the spread of COVID-19 from this early February to mid-March, our financial condition and results of
operations were adversely affected. Since the restarting of our operation near the end of this March, our financial performances
have been recovering continuously.
|
|
·
|
As the outbreak in China has been subsiding
recently and the Chinese government responded with the package of support including tax-cut and financial assistance, we keep our
continuous attention on the situation of the COVID-19, assess and react actively to its impacts on our future operating results
or near-and-long-term financial condition. Up to the date of this report, the assessment is still in progress.
|
|
·
|
Since we restored our operation near the
end of this March after signs that COVID-19 was under control, we assessed that 1) COVID-19-related impacts on our cost of capital
or access to capital and funding sources and our sources or uses of cash have been insignificant; 2) There is no material uncertainty
about our ongoing ability to meet the covenants of our credit agreements; 3) No any material liquidity deficiency has been identified
and we do not expect to disclose or incur any material COVID-19-related contingencies;4) COVID-19-related impacts on the assets
on our balance sheet or our ability to timely account for those assets have been insignificant; and 5) The possibilities for COVID-19
to trigger any material impairments, increases in allowances for credit losses, restructuring charges, other expenses, or changes
in accounting judgments that have had or are reasonably likely to have a material impact on our financial statements are low. Looking
forward, we keep our continuous attention on the situation of the COVID-19, assess and react actively to its impacts on issues
mentioned above.
|
|
·
|
During PRC national economic shutdown
that was imposed to limit the spread of COVID-19 from this early February to mid-March, COVID-19-related circumstances such as
remote work arrangements adversely affected our ability to maintain operations. Since the lifting of the national shutdown order
near the end of this March, our operations including financial reporting systems, internal control over financial reporting and
disclosure controls and procedures have already resumed. Currently we keep our continuous attention on the situation of the COVID-19,
assess and react actively to its impacts on our future business continuity plans or whether material resource constraints in implementing
these plans. Up to the date of this report, the assessment is still in progress.
|
|
·
|
During PRC national economic shutdown
that was imposed to limit the spread of COVID-19 from this early February to mid-March, the demands for our products or services
were severely affected. Since the restarting of our operation near the end of this March, the demands have been rebounding continuously.
|
|
·
|
During PRC national economic shutdown
that was imposed to limit the spread of COVID-19 from this early February to mid-March, our supply chain or the methods used to
distribute our products or services were severely affected. Since the lift of the national shutdown order near the end of this
March, we expect all of our supply chains or the methods would return to normal gradually.
|
NOTE 3 – VARIABLE INTEREST ENTITY
On December 27, 2018, the Company entered
into VIE agreements with two shareholders of Changchun Fangguan Electronics Technology Co., Ltd. (PRC) (“Fangguan Electronics”)
to control 95.14% of the ownership rights and receive 100% of the net profit or net losses derived from the business operations
of Fangguan Electronics. In exchange for VIE agreements and additional capital contribution, the Company issued 15 million shares
of common stock to two shareholders of Fangguan Electronics.
The transaction was accounted for as a
business combination using the acquisition method of accounting. The assets, liabilities and the operations of Fangguan Electronics
subsequent to the acquisition date were included in the Company’s consolidated financial statements.
Following unaudited pro forma combined
statement of operations are based upon the historical financial statements of the Company and Fangguan Electronics for the nine
months ended March 31, 2019 and are presented as if the acquisition had occurred at the beginning of the period.
|
|
For the Nine Months Ended March 31, 2019
|
|
|
|
Fangguan
Electronics
|
|
|
Ionix
Technology
|
|
|
Pro Forma
Adjustments
|
|
|
Pro Forma
Combined
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
7,722,432
|
|
|
$
|
7,841,437
|
|
|
$
|
(1,606,120
|
)
|
|
$
|
13,957,749
|
|
Cost of revenues
|
|
|
6,602,451
|
|
|
|
6,618,015
|
|
|
|
(1,173,150
|
)
|
|
|
12,047,316
|
|
Gross profit
|
|
|
1,119,981
|
|
|
|
1,223,422
|
|
|
|
(432,970
|
)
|
|
|
1,910,433
|
|
Operating expenses
|
|
|
926,013
|
|
|
|
844,694
|
|
|
|
-
|
|
|
|
1,770,707
|
|
Income (loss) from operations
|
|
|
193,968
|
|
|
|
378,728
|
|
|
|
(432,970
|
)
|
|
|
139,726
|
|
Other income (expense)
|
|
|
5,155
|
|
|
|
(34,412
|
)
|
|
|
-
|
|
|
|
(29,257
|
)
|
Income tax provision
|
|
|
29,972
|
|
|
|
139,245
|
|
|
|
-
|
|
|
|
169,217
|
|
Net income (loss)
|
|
$
|
169,151
|
|
|
$
|
205,071
|
|
|
$
|
(432,970
|
)
|
|
$
|
(58,748
|
)
|
Through power of attorney, equity interest
purchase agreement, and equity interest pledge agreement, 95.14% of the voting rights of Fangguan Electronics’ shareholders
have been transferred to the Company so that the Company has effective control over Fangguan Electronics and have the power to
direct the activities of Fangguan Electronics that most significantly impact its economic performance.
Through business operation agreement with
the shareholders of VIE, the Company shall direct the business operations of Fangguan Electronics, including, but not limited to,
adopting corporate policy regarding daily operations, financial management, and employment, and appointment of directors and senior
officers.
Through the exclusive technical support
service agreement with the shareholders of VIE, the Company shall provide VIE with necessary technical support and assistance as
the exclusive provider. And at the request of the Company, VIE shall pay the performance fee, the depreciation and the service
fee to the Company. The performance fee shall be equivalent to 5% of the total revenue of VIE in any fiscal year. The depreciation
amount on equipment shall be determined by accounting rules of China. The Company has the right to set and revise annually this
service fee unilaterally with reference to the performance of VIE.
The service fee that the Company is entitled
to earn shall be the total business incomes of the whole year minus performance fee and equipment depreciation. This agreement
allows the Company to collect 100% of the net profits of the VIE. Except for technical support, the Company did not provide, nor
does it intend to provide, any financial or other support either explicitly or implicitly during the periods presented to its variable
interest entity.
If facts and circumstances change
such that the conclusion to consolidate the VIE has changed, the Company shall disclose the primary factors that caused the change
and the effect on the Company’s financial statements in the periods when the change occurs.
There are no restrictions on the consolidated
VIE’s assets and on the settlement of its liabilities and all carrying amounts of VIE’s assets and liabilities are
consolidated with the Company’s financial statements. In addition, the net income of Fangguan Electronics after Fangguan
Electronics became the VIE of the Company is free of restrictions for payment of dividends to the shareholders of the Company.
Risks associated with the VIE structure
The Company believes that the contractual
arrangements with its VIE and respective shareholders are in compliance with PRC laws and regulations and are legally enforceable.
However, uncertainties in the PRC legal system could limit the Company’s ability to enforce the contractual arrangements.
If the legal structure and contractual arrangements were found to be in violation of PRC laws and regulations, the PRC government
could:
|
·
|
revoke the business and operating licenses
of the Company’s PRC subsidiary and its VIE;
|
|
·
|
discontinue or restrict the operations
of any related-party transactions between the Company’s PRC subsidiary and its VIE;
|
|
·
|
limit the Company’s business expansion
in China by way of entering into contractual arrangements;
|
|
·
|
impose fines or other requirements with
which the Company’s PRC subsidiary and its VIE may not be able to comply;
|
|
·
|
require the Company or the Company’s
PRC subsidiary and its VIE to restructure the relevant ownership structure or operations; or
|
|
·
|
restrict or prohibit the Company’s
use of the proceeds from public offering to finance the Company’s business and operations in China.
|
The Company’s ability to conduct
its business through its VIE may be negatively affected if the PRC government were to carry out of any of the aforementioned actions.
As a result, the Company may not be able to consolidate its VIE in its consolidated financial statements as it may lose the ability
to exert effective control over its VIE and its respective shareholders and it may lose the ability to receive economic benefits
from its VIE. The Company, however, does not believe such actions would result in the liquidation or dissolution of the Company,
its PRC subsidiary and its VIE. The following financial statement amounts and balances of its VIE were included in the accompanying
consolidated financial statements after elimination of intercompany transactions and balances:
|
|
Balance as of
March 31, 2020
|
|
|
Balance as of
June 30, 2019
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,665,104
|
|
|
$
|
361,849
|
|
Notes receivable
|
|
|
23,721
|
|
|
|
120,182
|
|
Accounts receivable - non-related parties
|
|
|
3,226,121
|
|
|
|
3,402,986
|
|
Inventory
|
|
|
2,432,916
|
|
|
|
2,916,515
|
|
Advances to suppliers - non-related parties
|
|
|
346,160
|
|
|
|
106,146
|
|
Prepaid expenses and other current assets
|
|
|
49,655
|
|
|
|
63,756
|
|
Total Current Assets
|
|
|
7,743,677
|
|
|
|
6,971,434
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
6,807,436
|
|
|
|
7,506,849
|
|
Intangible assets, net
|
|
|
1,430,449
|
|
|
|
1,496,399
|
|
Deferred tax assets
|
|
|
45,854
|
|
|
|
54,361
|
|
Total Assets
|
|
$
|
16,027,416
|
|
|
$
|
16,029,043
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loan
|
|
$
|
2,540,543
|
|
|
$
|
2,618,296
|
|
Accounts payable
|
|
|
2,528,657
|
|
|
|
2,637,039
|
|
Advance from customers
|
|
|
31,346
|
|
|
|
32,372
|
|
Due to related parties
|
|
|
1,406,033
|
|
|
|
1,449,064
|
|
Accrued expenses and other current liabilities
|
|
|
89,803
|
|
|
|
148,287
|
|
Total Current Liabilities
|
|
|
6,596,382
|
|
|
|
6,885,058
|
|
Total Liabilities
|
|
$
|
6,596,382
|
|
|
$
|
6,885,058
|
|
NOTE 4 - INVENTORIES
Inventories are stated at the lower of
cost (determined using the weighted average cost) or net realizable value. Inventories consist of the following:
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
Raw materials
|
|
$
|
626,393
|
|
|
$
|
471,189
|
|
Work-in-process
|
|
|
436,945
|
|
|
|
1,719,426
|
|
Finished goods
|
|
|
1,981,789
|
|
|
|
1,188,531
|
|
Total Inventories
|
|
$
|
3,045,127
|
|
|
$
|
3,379,146
|
|
The Company recorded no inventory markdown
for the three and nine months ended March 31, 2020 and 2019.
NOTE 5 - OPERATING LEASE
For the nine months ended March 31, 2020,
the Company had three real estate operating leases for office, warehouses, manufacturing facilities and two boat operating leases
under the terms from four months to three years.
Lisite Science Technology (Shenzhen) Co.,
Ltd ("Lisite Science") leases office and warehouse space from Shenzhen Keenest Technology Co., Ltd. (“Keenest”),
a related party, with annual rent of approximately $1,500 (RMB10,000) for one year until July 20, 2020. (See Note 9)
Shenzhen Baileqi Electronic Technology
Co., Ltd. ("Baileqi Electronic") leases office and warehouse space from Shenzhen Baileqi Science and Technology Co.,
Ltd. (“Shenzhen Baileqi S&T”), a related party, with monthly rent of approximately $2,500 (RMB17,525) and the lease
period is from June 1, 2019 to May 31, 2020. (See Note 9)
Dalian Shizhe New Energy Technology Co.,
Ltd. (“Shizhe New Energy”) leases a boat from a non-related party with monthly rent of approximately $7,200 (RMB50,000)
for one year from March 1, 2019 to February 28, 2020. On July 1, 2019, Shizhe New Energy leased another boat from the same non-related
party with monthly rent of approximately $7,200 (RMB50,000) for four months from July 10, 2019 to November 10, 2019.
The Company made an accounting policy election
not to recognize lease assets and liabilities for the leases listed above as all lease terms are 12 months or shorter.
On November 1, 2019, the Company leased
an office space located in Dalian, China as its principal executive office under non-cancelable operating lease agreement for three
years, which expires through October 31, 2022. The monthly rent is approximately $715 (RMB5,000). The Company adopted the new standard
to recognize lease asset and liability for this lease after examining the criteria established.
For the nine months ended March 31, 2020,
the Company made $99,604 of fixed cash payments related to operating leases. Non-cash activities involving ROU assets obtained
in exchange for lease liabilities were $19,711 for the nine months ended March 31, 2020, including the impact of adopting the new
leases standard.
As of March 31, 2020, the Company recognized
operating lease liabilities of $20,108, among which $7,646 is classified as current portion and $12,462 is classified as non-current
portion, and Right-of-use assets of $20,825 based on the present value of the remaining minimum rental payments under the current
leasing standards for existing operating leases.
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
Operating lease Right-of-use assets
|
|
$
|
20,825
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
7,646
|
|
|
$
|
-
|
|
Long-term debt
|
|
|
12,462
|
|
|
|
-
|
|
Total operating lease liabilities
|
|
$
|
20,108
|
|
|
$
|
-
|
|
NOTE 6 – PROPERTY, PLANT AND EQUIPMENT,
NET
The components of property, plant and equipment
were as follows:
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
Buildings
|
|
$
|
4,598,048
|
|
|
$
|
4,661,535
|
|
Machinery and equipment
|
|
|
2,934,748
|
|
|
|
3,036,339
|
|
Office equipment
|
|
|
64,853
|
|
|
|
60,052
|
|
Automobiles
|
|
|
98,769
|
|
|
|
101,793
|
|
Subtotal
|
|
|
7,696,418
|
|
|
|
7,859,719
|
|
Less: Accumulated depreciation
|
|
|
(883,508
|
)
|
|
|
(351,082
|
)
|
Property, plant and equipment, net
|
|
$
|
6,812,910
|
|
|
$
|
7,508,637
|
|
Depreciation expense related to property,
plant and equipment was $558,789 and $176,458 for the nine months ended March 31, 2020 and 2019, respectively.
Depreciation expense related to property,
plant and equipment was $174,381 and $176,458 for the three months ended March 31, 2020 and 2019, respectively.
As of March 31, 2020, buildings were pledged
as collateral for bank loans (See Note 8).
NOTE 7 – INTANGIBLE ASSETS, NET
Intangible assets consist of the following:
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
Land use right
|
|
$
|
1,441,316
|
|
|
$
|
1,485,428
|
|
Computer software
|
|
|
25,019
|
|
|
|
25,785
|
|
Subtotal
|
|
|
1,466,335
|
|
|
|
1,511,213
|
|
Less: Accumulated amortization
|
|
|
(35,886
|
)
|
|
|
(14,814
|
)
|
Intangible assets, net
|
|
$
|
1,430,449
|
|
|
$
|
1,496,399
|
|
Amortization expense related to intangible
assets was $21,836 and $7,714 for the nine months ended March 31, 2020 and 2019, respectively.
Amortization expense related to intangible
assets was $7,164 and $7,714 for the three months ended March 31, 2020 and 2019, respectively.
Fangguan Electronics acquired the land
use right from the local government in August 2012 which expires on August 15, 2062. As of March 31, 2020, land use right was pledged
as collateral for bank loans (See Note 8).
NOTE 8 – SHORT-TERM BANK LOAN
On November 12, 2018, Fangguan Electronics
entered into a short-term loan agreement with Industrial Bank to borrow approximately US$2.5 million (RMB 18 million) for a year
with annual interest rate of 5.22%. The borrowing was collateralized by the Company’s buildings and land use right. In addition,
the borrowing was guaranteed by the Company’s shareholder and CEO of Fangguan Electronics, Mr. Jialin Liang, and his wife
Ms. Dongjiao Su. The loan was renewed for one year from November 19, 2019 to November 18, 2020.
NOTE 9 - RELATED PARTY TRANSACTIONS
AND BALANCES
Purchase from related party
During the nine months ended March 31,
2020, the Company purchased $1,642,532 and $37,495 from Keenest and Shenzhen Baileqi S&T which were owned by the Company’s
stockholders who own approximately 1.7% and 1.3% respectively of the Company’s outstanding common stock as of March 31, 2020.
The amounts of $1,642,532 and $37,495 were included in the cost of revenue for the nine months ended March 31, 2020.
During the nine months ended March 31,
2019, the Company’s subsidiaries, Lisite Science and Baileqi Electronic, purchased $1,610,058 and $629,438 from Keenest and
Shenzhen Baileqi S&T which were owned by the Company’s stockholders who own approximately 1.7% and 1.3% respectively
of the Company’s outstanding common stock as of March 31, 2019. The amounts of $1,610,058 and $565,165 were included in the
cost of revenue for the nine months ended March 31, 2019.
During the three months ended March 31,
2020, the Company purchased $177,995 and $0 from Keenest and Shenzhen Baileqi S&T which were owned by the Company’s stockholders
who own approximately 1.7% and 1.3% respectively of the Company’s outstanding common stock as of March 31, 2020. The amounts
of $177,995 and $0 were included in the cost of revenue for the three months ended March 31, 2020.
During the three months ended March 31,
2019, Lisite Science and Baileqi Electronic purchased $0 and $112,176 from Keenest and Shenzhen Baileqi S&T which were owned
by the Company’s stockholders who own approximately 1.7% and 1.3% respectively of the Company’s outstanding common
stock as of March 31, 2019. The amounts of $0 and $111,116 were included in the cost of revenue for the three months ended March
31, 2019.
During the three and nine months ended
March 31, 2019, the Company’s subsidiary, Changchun Fangguan Photoelectric Display Technology Co. Ltd ("Fangguan Photoelectric"),
purchased $0 and $1,498,744 from Fangguan Electronics before Fangguan Electronics became a variable interest entity of the Company
on December 27, 2018 (See Note 3). The president of Fangguan Electronics was the president and a member of the board of directors
of Fangguan Photoelectric before he resigned and left Fangguan Photoelectric in October 2018. The amounts of $0 and $1,130,052
were included in the cost of revenue for the three and nine months ended March 31, 2019.
Advances to suppliers - related parties
Lisite Science made advances of $264,797
and $269,498 to Keenest for future purchases as of March 31, 2020 and June 30, 2019, respectively.
Sales to related party and accounts
receivable from related party
During the nine months ended March 31,
2020 and 2019, Baileqi Electronic sold materials of $718,194 and $93,838 respectively to Shenzhen Baileqi S&T. During the three
months ended March 31, 2020 and 2019, Baileqi Electronic sold materials of $73,802 and $0 respectively to Shenzhen Baileqi S&T.
The trade-related balance receivable from Shenzhen Baileqi S&T was $420,906 and $340,026 as of March 31, 2020 and June 30,
2019, respectively.
During the three and nine months ended
March 31, 2019, Fangguan Photoelectric sold products of $0 and $22,059 to Fangguan Electronics before Fangguan Electronics became
a variable interest entity of the Company on December 27, 2018 (See Note 3).
Lease from related party
Lisite Science leases office and warehouse
space from Keenest, a related party, with annual rent of approximately $1,500 (RMB10,000) for one year until July 20, 2020.
Baileqi Electronic leases office and warehouse
space from Shenzhen Baileqi S&T, a related party, with monthly rent of approximately $2,500 (RMB17,525) and the lease period
is from June 1, 2019 to May 31, 2020.
Due to related parties
Due to related parties represents certain
advances to the Company or its subsidiaries by related parties. The amounts are non-interest bearing, unsecured and due on demand.
|
|
|
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
Ben Wong
|
|
|
(1
|
)
|
|
$
|
143,792
|
|
|
$
|
143,792
|
|
Yubao Liu
|
|
|
(2
|
)
|
|
|
452,544
|
|
|
|
498,769
|
|
Xin Sui
|
|
|
(3
|
)
|
|
|
2,016
|
|
|
|
2,016
|
|
Baozhen Deng
|
|
|
(4
|
)
|
|
|
6,606
|
|
|
|
3,900
|
|
Baozhu Deng
|
|
|
(5
|
)
|
|
|
-
|
|
|
|
5,303
|
|
Jialin Liang
|
|
|
(6
|
)
|
|
|
900,747
|
|
|
|
928,314
|
|
Xuemei Jiang
|
|
|
(7
|
)
|
|
|
505,286
|
|
|
|
520,750
|
|
Liang Zhang
|
|
|
(8
|
)
|
|
|
-
|
|
|
|
625
|
|
Zijian Yang
|
|
|
(9
|
)
|
|
|
-
|
|
|
|
1,869
|
|
Shikui Zhang
|
|
|
(10
|
)
|
|
|
21,732
|
|
|
|
-
|
|
|
|
|
|
|
|
$
|
2,032,723
|
|
|
$
|
2,105,338
|
|
(1) Ben Wong was the controlling shareholder
of Shinning Glory until April 20, 2017, which holds majority shares in Ionix Technology, Inc.
(2) Yubao Liu is the controlling shareholder
of Shinning Glory since April 20, 2017, which holds majority shares in Ionix Technology, Inc.
(3) Xin Sui is a member of the board of
directors of Welly Surplus.
(4) Baozhen Deng is a stockholder of the
Company, who owns approximately 1.3% of the Company’s outstanding common stock, and the owner of Shenzhen Baileqi S&T.
(5) Baozhu Deng is a relative of Baozhen
Deng, a stockholder of the Company.
(6) Jialin Liang is the president, CEO,
and director of Fangguan Electronics.
(7) Xuemei Jiang is the vice president
and director of Fangguan Electronics.
(8) Liang Zhang is the legal representative
of Shizhe New Energy until May 2019.
(9) Zijian Yang is the supervisor of Shizhe
New Energy.
(10) Shikui Zhang serves as the legal representative
and general manager of Shizhe New Energy since May 2019.
During the nine months ended March 31,
2020, Yubao Liu was refunded $46,225 by Welly Surplus and Well Best after netting off his advances to Well Best. Baileqi Electronic
refunded $5,303 to Baozhu Deng and Baozhen Deng advanced $2,706 to Baileqi Electronic. Shizhe New Energy refunded $625 and $1,869
to Liang Zhang and Zijian Yang respectively. Shikui Zhang advanced $21,732 to Shizhe New Energy.
During the nine months ended March 31,
2019, Yubao Liu advanced $327,286 to Well Best. Baileqi Electronic borrowed $4,470 from Baozhu Deng. In addition, Baozhen Deng
refunded $7,680 to Baileqi Electronic. Liang Zhang and Zijian Yang advanced $7,370 and $4,856 to Shizhe New Energy, respectively.
Jialin Liang advanced $270,112 (RMB 1.8 million) to Fangguan Electronics.
NOTE 10 – CONCENTRATION
Major customers
Customers who accounted for 10% or more
of the Company’s revenues (goods sold and services) and its outstanding balance of accounts receivable are presented as
follows:
|
|
For the Nine Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
Percentage of
revenue
|
|
|
|
Accounts
receivable
|
|
|
|
Percentage of
accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
2,047,553
|
|
|
|
12
|
%
|
|
$
|
24,960
|
|
|
|
1
|
%
|
Customer B
|
|
|
2,009,817
|
|
|
|
11
|
%
|
|
|
376,704
|
|
|
|
10
|
%
|
Total
|
|
$
|
4,057,370
|
|
|
|
23
|
%
|
|
$
|
401,664
|
|
|
|
11
|
%
|
|
|
For the Nine Months Ended
March 31, 2019
|
|
|
As of March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
Percentage of
total revenue
|
|
|
|
Accounts
receivable
|
|
|
|
Percentage of
total accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
1,497,073
|
|
|
|
19
|
%
|
|
$
|
-
|
|
|
|
-%
|
|
Customer B
|
|
|
2,603,631
|
|
|
|
33
|
%
|
|
|
205,266
|
|
|
|
7
|
%
|
Total
|
|
$
|
4,100,704
|
|
|
|
52
|
%
|
|
$
|
205,266
|
|
|
|
7
|
%
|
|
|
For the Three Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
Percentage of
revenue
|
|
|
|
Accounts
receivable
|
|
|
|
Percentage of
accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
315,541
|
|
|
|
11
|
%
|
|
$
|
24,960
|
|
|
|
1
|
%
|
Customer B
|
|
|
748,422
|
|
|
|
27
|
%
|
|
|
376,704
|
|
|
|
10
|
%
|
Total
|
|
$
|
1,063,963
|
|
|
|
38
|
%
|
|
$
|
401,664
|
|
|
|
11
|
%
|
|
|
For the Three Months Ended
March 31, 2019
|
|
|
As of March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
Percentage of
total revenue
|
|
|
|
Accounts
receivable
|
|
|
|
Percentage of
total accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
654,209
|
|
|
|
23
|
%
|
|
$
|
205,266
|
|
|
|
7
|
%
|
Customer B
|
|
|
320,756
|
|
|
|
11
|
%
|
|
|
149,798
|
|
|
|
5
|
%
|
Total
|
|
$
|
974,965
|
|
|
|
34
|
%
|
|
$
|
355,064
|
|
|
|
12
|
%
|
Primarily all customers are located in
the PRC.
Major suppliers
The suppliers who accounted for 10% or
more of the Company’s total purchases (materials and services) and its outstanding balance of accounts payable are presented
as follows:
|
|
For the Nine Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
Total Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A - related party
|
|
$
|
1,642,532
|
|
|
|
12
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
Supplier B
|
|
|
2,582,034
|
|
|
|
19
|
%
|
|
|
-
|
|
|
|
-
|
%
|
Total
|
|
$
|
4,224,566
|
|
|
|
31
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
|
|
For the Nine Months Ended
March 31, 2019
|
|
|
As of March 31, 2019
|
|
|
|
Total Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A - related party
|
|
$
|
1,610,058
|
|
|
|
23
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
Supplier B - related party
|
|
|
1,498,744
|
|
|
|
21
|
%
|
|
|
-
|
|
|
|
-
|
%
|
Supplier C
|
|
|
1,165,459
|
|
|
|
16
|
%
|
|
|
79,965
|
|
|
|
2
|
%
|
Total
|
|
$
|
4,274,261
|
|
|
|
60
|
%
|
|
$
|
79,965
|
|
|
|
2
|
%
|
|
|
For the Three Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
Total Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
413,924
|
|
|
|
18
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
Total
|
|
$
|
413,924
|
|
|
|
18
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
|
|
For the Three Months Ended March 31, 2019
|
|
|
As of March 31, 2019
|
|
|
|
Total Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
366,985
|
|
|
|
15
|
%
|
|
$
|
79,965
|
|
|
|
2
|
%
|
Supplier B
|
|
|
231,080
|
|
|
|
9
|
%
|
|
|
347,047
|
|
|
|
10
|
%
|
Total
|
|
$
|
598,065
|
|
|
|
24
|
%
|
|
$
|
427,012
|
|
|
|
12
|
%
|
All suppliers of the Company are located
in the PRC.
NOTE 11 - INCOME TAXES
The effective tax rate in the periods presented
is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rate. The Company
operates in United States of America, Hong Kong and the PRC that are subject to taxes in the jurisdictions in which they operate.
United States of America
The Company is registered in the State
of Nevada and is subject to the tax laws of United States of America.
For the three and nine months ended March
31, 2020 and 2019, there is no assessable income chargeable to profit tax in United States of America. Under normal circumstances,
the Internal Revenue Service is authorized to audit income tax returns during a three-year period after the returns are filed.
In unusual circumstances, the period may be longer. Tax returns for the years ended June 30, 2016 and after were still open
to audit as of March 31, 2020.
Hong Kong
The Company’s subsidiaries, Well
Best and Welly Surplus, are registered in Hong Kong and subject to income tax rate of 16.5%. For the three and nine months ended
March 31, 2020 and 2019, there is no assessable income chargeable to profit tax in Hong Kong.
The PRC
The Company’s subsidiaries in China
are subject to a unified income tax rate of 25%. Fangguan Electronics was certified as high-tech enterprises for three years from
November 2016 to November 2019 and is taxed at a unified income tax rate of 15%. Fangguan Electronics has renewed the high-tech
enterprise certificate which granted it the tax rate of 15% for the three whole calendar years of 2019 to 2021.
The reconciliation of income tax expense
at the U.S. statutory rate of 21% to the Company's effective tax rate is as follows:
|
|
For the Nine Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Tax at U.S. statutory rate
|
|
$
|
76,062
|
|
|
$
|
72,306
|
|
Tax rate difference between foreign operations and U.S.
|
|
|
(88,730
|
)
|
|
|
21,437
|
|
Change in valuation allowance
|
|
|
168,429
|
|
|
|
36,163
|
|
Permanent difference
|
|
|
(4,274
|
)
|
|
|
9,339
|
|
Effective tax
|
|
$
|
151,487
|
|
|
$
|
139,245
|
|
The provisions for income taxes are summarized
as follows:
|
|
For the Nine Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Current
|
|
$
|
150,181
|
|
|
$
|
154,977
|
|
Deferred
|
|
|
1,306
|
|
|
|
(15,732
|
)
|
Total
|
|
$
|
151,487
|
|
|
$
|
139,245
|
|
As of March 31, 2020, the Company has approximately
$1,959,000 net operating loss carryforwards available in the U.S., Hong Kong and China to reduce future taxable income which will
begin to expire from 2035. Except for the net operating loss carryforwards of $209,542 from Fangguan Electronics and Shizhe New
Energy incurred in the three months ended March 31, 2020, it is more likely than not that the deferred tax assets cannot be utilized
in the future because there will not be significant future earnings from the entities which generated the net operating loss. Therefore,
the Company recorded a full valuation allowance on its deferred tax assets except for the deferred tax assets of Fangguan Electronics
and Shizhe New Energy of $51,460 as of March 31, 2020.
In accordance with the current tax laws
in the U.S., the Company is subject to a corporate tax rate of 21% on its taxable income. No provision for taxes is made for U.S.
income tax for the nine months ended March 31, 2020 and 2019 as it has no taxable income in the U.S.
On December 22, 2017, the “Tax Cuts
and Jobs Act” (“The 2017 Tax Act”) was enacted in the United States. Under the provisions of the Act, the U.S.
corporate tax rate decreased from 34% to 21%. Accordingly, the Company has re-measured its deferred tax assets on net operating
loss carry forwards in the U.S at the lower enacted cooperated tax rate of 21%. However, this re-measurement has no effect on the
Company’s income tax expenses as the Company has provided a 100% valuation allowance on its deferred tax assets previously.
Additionally, the 2017 Tax Act implemented
a modified territorial tax system and imposing a tax on previously untaxed accumulated earnings and profits (“E&P”)
of foreign subsidiaries (the “Toll Charge”). The Toll Charge is based in part on the amount of E&P held in cash
and other specific assets as of December 31, 2017. The Toll Charge can be paid over an eight-year period, starting in 2018, and
will not accrue interest. The 2017 Tax Act also imposed a global intangible low-taxed income tax (“GILTI”), which is
a new tax on certain off-shore earnings at an effective rate of 10.5% for tax years beginning after December 31, 2017 (increasing
to 13.125% for tax years beginning after December 31, 2025) with a partial offset for foreign tax credits.
The Company has determined that this one-time
Toll Charge has no effect on the Company’s income tax expenses as the Company has no undistributed foreign earnings at either
of the two testing dates of November 2, 2017 and December 31, 2017.
For purposes of the inclusion of GILTI,
the Company has determined that the Company has no taxable off-shore earnings as of March 31, 2020 and 2019, respectively. Therefore,
this is no accrual of US income tax for GILTI as of March 31, 2020.
The extent of the Company’s operations
involves dealing with uncertainties and judgments in the application of complex tax regulations in a multitude of jurisdictions.
The final taxes paid are dependent upon many factors, including negotiations with taxing authorities in various jurisdictions and
resolution of disputes arising from federal, state and international tax audits. The Company recognizes potential liabilities and
records tax liabilities for anticipated tax audit issues in the United States and other tax jurisdictions based on its estimate
of whether, and the extent to which, additional taxes will be due.
NOTE 12 - CONVERTIBLE DEBT
Convertible notes
As of March 31, 2020, convertible notes
payable consists of:
|
|
|
|
|
Note Balance
|
|
|
Debt discount
|
|
|
Carrying Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Power Up Lending Group Ltd
|
|
|
(1
|
)
|
|
$
|
69,000
|
|
|
$
|
(16,031
|
)
|
|
$
|
52,969
|
|
Firstfire Global Opportunities Fund LLC
|
|
|
(2
|
)
|
|
|
165,000
|
|
|
|
(73,934
|
)
|
|
|
91,066
|
|
Power Up Lending Group Ltd
|
|
|
(3
|
)
|
|
|
53,000
|
|
|
|
(24,036
|
)
|
|
|
28,964
|
|
Crown Bridge Partners
|
|
|
(4
|
)
|
|
|
55,000
|
|
|
|
(27,056
|
)
|
|
|
27,944
|
|
Morningview Financial LLC
|
|
|
(5
|
)
|
|
|
165,000
|
|
|
|
(105,441
|
)
|
|
|
59,559
|
|
BHP Capital NY
|
|
|
(6
|
)
|
|
|
102,900
|
|
|
|
(61,069
|
)
|
|
|
41,831
|
|
Labrys Fund, LP
|
|
|
(7
|
)
|
|
|
146,850
|
|
|
|
(101,756
|
)
|
|
|
45,094
|
|
Total
|
|
|
|
|
|
$
|
756,750
|
|
|
$
|
(409,323
|
)
|
|
$
|
347,427
|
|
|
(1)
|
On July 25, 2019, the Company entered into a Securities Purchase Agreement with Power Up Lending
Group Ltd to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in the
aggregate principal amount of $103,000 and received $94,840 in cash on August 1, 2019 after deducting legal fees and other costs.
The convertible note bears interest rate at 6% per annum and due on July 25, 2020. The convertible note can be converted into shares
of the Company’s common stock at 65% of the average of the two lowest trading prices during the fifteen trading day prior
to the conversion date.
|
During the three months ended
March 31, 2020, Power Up Lending Group Ltd elected to convert $34,000 of the principal amount of the convertible notes into 40,057
shares of the Company’s common stock. The conversion resulted in a loss on extinguishment of debt of $15,074. (See Note 13)
|
(2)
|
On September 11, 2019, the Company entered into a Securities Purchase Agreement with Firstfire
Global Opportunities Fund LLC to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of
the Company, in the aggregate principal amount of $165,000 and received $143,500 in cash on September 18, 2019 after deducting
an original issue discount in the amount of $15,000 (the “OID”), legal fees and other costs. The convertible note bears
interest rate at 5% per annum and payable in one year. Conversion price shall be equal to the lower of (i) $2.00 or (ii) 75% multiplied
by the lowest traded price of the common stock during the twenty consecutive trading day period immediately preceding the date
of the respective conversion.
|
|
(3)
|
On November 4, 2019, the Company entered into a Securities Purchase Agreement with Power Up Lending
Group Ltd to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in the
aggregate principal amount of $53,000 and received $47,350 in cash on November 12, 2019 after deducting legal fees and other costs.
The convertible note bears interest rate at 6% per annum and due on November 4, 2020. The convertible note can be converted into
shares of the Company’s common stock at 65% of the average of the two lowest trading prices during the fifteen trading day
prior to the conversion date.
|
|
(4)
|
On November 12, 2019, the Company entered into a Securities Purchase Agreement with Crown Bridge
Partners, LLC to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in
the aggregate principal amount sum up to $165,000 with a purchase price sum up to $156,750. During November 2019, First Tranche
of the agreement was executed in the principal amount of $55,000 and the Company received $50,750 in cash on November 15, 2019
after deducting an OID in the amount of $2,750, legal fees and other costs. The convertible note bears interest rate at 5% per
annum and due on November 12, 2020. The convertible note can be converted into shares of the Company’s common stock at 75%
multiplied by the lowest traded price of the common stock during the twenty consecutive trading day period immediately preceding
the date of the respective conversion.
|
|
(5)
|
On November 20, 2019, the Company entered into a Securities Purchase Agreement with Morningview
Financial, LLC to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in
the aggregate principal amount of $165,000 and received $153,250 in cash on November 22, 2019 after deducting an OID in the amount
of $8,250, legal fees and other costs. The convertible note bears interest rate at 5% per annum and due on November 20, 2020. Conversion
price shall be equal to the lower of (i) $2.00 or (ii) 75% multiplied by the lowest traded price of the common stock during the
twenty consecutive trading day period immediately preceding the date of the respective conversion.
|
|
(6)
|
On December 3, 2019, the Company entered into a Securities Purchase Agreement with BHP Capital
NY, Inc to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in the aggregate
principal amount of $102,900 and received $95,500 in cash on December 13, 2019 after deducting and OID in the amount of $4,900,
legal fees and other costs. The convertible note bears interest rate at 5% per annum and due on December 3, 2020. The convertible
note can be converted into shares of the Company’s common stock at 75% of the average of the two lowest trading prices during
the fifteen trading day prior to the conversion date.
|
|
(7)
|
On January 10, 2020, the Company entered into a convertible promissory note with Labrys Fund, LP
to issue and sell, upon the terms and conditions set forth in the agreement a convertible note of the Company, in the aggregate
principal amount of $146,850 and received $137,000 in cash on January 13, 2020 after deducting an OID in the amount of $7,350,
legal fees and other costs. The note is due on January 10, 2021 and bears interest at 5% per annum. The conversion price shall
be equal to 75% multiplied by the lesser of the lowest closing bid price or lowest traded price of the Common Stock during the
twenty (20) consecutive trading day period immediately preceding the date of the respective conversion.
|
For the three and nine months ended March
31, 2020, the Company recorded the amortization of debt discount of $170,138 and $351,474 for the convertible notes issued, which
were included in other income and expenses in the consolidated statement of comprehensive income (loss).
Derivative liability
Upon issuing of the convertible notes,
the Company determined that the conversion feature embedded in the notes referred to above that contain a potential variable conversion
amount constitutes a derivative which has been bifurcated from the note and accounted for as a derivative liability, with a corresponding
discount recorded to the associated debt. The excess of the derivative value over the face amount of the note, if any, is recorded
immediately to interest expense at inception.
The derivative liability in connection
with the conversion feature of the convertible debt is the only financial liability measured at fair value on a recurring basis.
The change of derivative liabilities is
as follows:
Issued during the nine months ended March 31, 2020
|
|
$
|
555,696
|
|
Converted
|
|
|
(22,242
|
)
|
Change in fair value recognized in operations
|
|
|
(86,602
|
)
|
Balance at March 31, 2020
|
|
$
|
446,852
|
|
The estimated fair value of the derivative
instruments was valued using the Black-Scholes option pricing model at issuance date and March 31, 2020, using the following assumptions:
Estimated dividends
|
|
|
None
|
|
Expected volatility
|
|
|
55.87% to 75.76%
|
|
Risk free interest rate
|
|
|
0.70% to 2.08%
|
|
Expected term
|
|
|
3.8 to 12 months
|
|
Warrants
In connection with the issuance of the
$165,000 convertible promissory note on September 11, 2019, FirstFire Global Opportunities Fund, LLC is entitled, upon the terms
and subject to the limitations on exercise and the conditions set forth in the agreement, at any time on or after the date of issuance
hereof to purchase from the Company up to 68,750 shares of common stock. Exercise price shall be $2.40, and the warrants can be
exercised within 5 years which is before September 11, 2024.
In connection with the issuance of the
$55,000 convertible promissory note on November 12, 2019, Crown Bridge Partners, LLC is entitled, upon the terms and subject to
the limitations on exercise and the conditions set forth in the agreement, at any time on or after the date of issuance hereof
to purchase from the Company up to 22,916 shares of common stock. Exercise price shall be $2.80, and the warrants can be exercised
within 5 years which is before November 12, 2024.
In connection with the issuance of the
$165,000 convertible promissory note on November 20, 2019, Morningview Financial LLC is entitled, upon the terms and subject to
the limitations on exercise and the conditions set forth in the agreement, at any time on or after the date of issuance hereof
to purchase from the Company up to 68,750 shares of common stock. Exercise price shall be $2.80, and the warrants can be exercised
within 5 years which is before November 20, 2024.
In connection with the issuance of the
$146,850 convertible promissory note on January 10, 2020, Labrys Fund, LP is entitled, upon the terms and subject to the limitations
on exercise and the conditions set forth in the agreement, at any time on or after the date of issuance hereof to purchase from
the Company up to 68,750 shares of common stock. Exercise price shall be $2.80, and the warrants can be exercised within 5 years
which is before January 10, 2025.
The estimated fair value of the warrants
was valued using the Black-Scholes option pricing model at grant date, using the following assumptions:
Estimated dividends
|
|
|
None
|
|
Expected volatility
|
|
|
56.23% to 71.08%
|
|
Risk free interest rate
|
|
|
1.73% to 1.92%
|
|
Expected term
|
|
|
5 years
|
|
Since the warrants can be exercised at
$2.4 or $2.8 and are not liabilities, the face value of convertible notes was allocated between convertible note and warrant based
on the fair values of the conversion debt and warrants. Accordingly, $147,492 was allocated to warrants and recorded in additional
paid in capital account during the nine months ended March 31, 2020.
The details of the outstanding warrants
are as follows:
|
|
Number of
shares
|
|
|
Weighted Average
Exercise Price
|
|
|
Remaining
Contractual Term
(years)
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at July 1, 2019
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
Granted
|
|
|
229,166
|
|
|
|
2.68
|
|
|
|
5
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding at March 31, 2020
|
|
|
229,166
|
|
|
$
|
2.68
|
|
|
|
4.45 to 4.78
|
|
NOTE 13 – STOCKHOLDER’S EQUITY
Stock Issued for Services
The Company engaged Maxim Group LLC as
its financial advisor to assist the Company in articulating its growth strategy to the investment community and up-list its securities
to a National Securities Exchange. On February 10, 2020, the Company issued 150,000 shares of common stock valued at $262,500 to
Maxim Group LLC as a part of its compensation. The share-based compensation is amortized over service period from December 16,
2019 to November 30, 2020 and the amortization expense was $79,891 for the three and nine months ended March 31, 2020.
Stock Issued for Conversion of Convertible Debt
On January 31, 2020, the Company issued
a total of 12,775 shares of common stock to Power Up Lending Group Ltd for the conversion of debt in the principal amount of $12,000
according to the conditions of the convertible note dated as July 25, 2019. The conversion resulted in a loss on extinguishment of debt of $7,813.
On February 18, 2020, the Company issued
a total of 11,834 shares of common stock to Power Up Lending Group Ltd for the conversion of debt in the principal amount of $10,000
according to the conditions of the convertible note dated as July 25, 2019. The conversion resulted in a loss on extinguishment of debt of $2,901.
On February 28, 2020, the Company issued
a total of 15,448 shares of common stock to Power Up Lending Group Ltd for the conversion of debt in the principal amount of $12,000
according to the conditions of the convertible note dated as July 25, 2019. The conversion resulted in a loss on extinguishment of debt of $4,360.
NOTE 14 – SEGMENT INFORMATION
The Company’s business is classified
by management into three reportable business segments (smart energy, photoelectric display and service contracts) supported by
a corporate group which conducts activities that are non-segment specific. The smart energy reportable segment derives revenue
from the sales of portable power banks that is intended to be utilized as a power source for electronic devices such as the iphone,
ipad, mp3/mp4 players, PSP gaming systems, and cameras. The photoelectric display reportable segment derives revenue from the sales
of LCM and LCD screens manufactured for small devices such as video capable baby monitors, electronic devices such as tablets and
cell phones, and for use in televisions or computer monitors. The service contracts reportable segment derives revenue from providing
IT and solution-oriented services. Unallocated items comprise mainly corporate expenses and corporate assets.
Although all of the Company’s revenue
is generated from Mainland China, the Company is organizationally structured along business segments. The accounting policies of
each operating segments are same and are described in Note 2, “Summary of Significant Accounting Policies.”
The following tables provide the business
segment information for the three and nine months ended March 31, 2020 and 2019.
|
|
For the Nine Months Ended March 31, 2020
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,719,127
|
|
|
$
|
15,236,570
|
|
|
$
|
629,771
|
|
|
$
|
-
|
|
|
$
|
17,585,468
|
|
Cost of Revenues
|
|
|
1,642,532
|
|
|
|
12,786,020
|
|
|
|
421,642
|
|
|
|
-
|
|
|
|
14,850,194
|
|
Gross profit
|
|
|
76,595
|
|
|
|
2,450,550
|
|
|
|
208,129
|
|
|
|
-
|
|
|
|
2,735,274
|
|
Operating expenses
|
|
|
10,094
|
|
|
|
1,491,200
|
|
|
|
25,326
|
|
|
|
497,501
|
|
|
|
2,024,121
|
|
Income (loss) from operations
|
|
|
66,501
|
|
|
|
959,350
|
|
|
|
182,803
|
|
|
|
(497,501
|
)
|
|
|
711,153
|
|
Net income (loss)
|
|
$
|
59,915
|
|
|
$
|
779,838
|
|
|
$
|
165,603
|
|
|
$
|
(794,644
|
)
|
|
$
|
210,712
|
|
|
|
For the Nine Months Ended March 31, 2019
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,831,387
|
|
|
$
|
5,749,983
|
|
|
$
|
260,067
|
|
|
$
|
-
|
|
|
$
|
7,841,437
|
|
Cost of Revenues
|
|
|
1,630,188
|
|
|
|
4,789,880
|
|
|
|
197,947
|
|
|
|
-
|
|
|
|
6,618,015
|
|
Gross profit
|
|
|
201,199
|
|
|
|
960,103
|
|
|
|
62,120
|
|
|
|
-
|
|
|
|
1,223,422
|
|
Operating expenses
|
|
|
11,728
|
|
|
|
574,524
|
|
|
|
39,270
|
|
|
|
219,172
|
|
|
|
844,694
|
|
Income (loss) from operations
|
|
|
189,471
|
|
|
|
385,579
|
|
|
|
22,850
|
|
|
|
(219,172
|
)
|
|
|
378,728
|
|
Net income (loss)
|
|
$
|
141,214
|
|
|
$
|
261,823
|
|
|
$
|
21,204
|
|
|
$
|
(219,170
|
)
|
|
$
|
205,071
|
|
|
|
For the Three Months Ended March 31, 2020
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
181,033
|
|
|
$
|
2,561,267
|
|
|
$
|
9,870
|
|
|
$
|
-
|
|
|
$
|
2,752,170
|
|
Cost of Revenues
|
|
|
177,995
|
|
|
|
2,256,426
|
|
|
|
72,097
|
|
|
|
-
|
|
|
|
2,506,518
|
|
Gross profit (loss)
|
|
|
3,038
|
|
|
|
304,841
|
|
|
|
(62,227
|
)
|
|
|
-
|
|
|
|
245,652
|
|
Operating expenses
|
|
|
3,960
|
|
|
|
377,641
|
|
|
|
8,109
|
|
|
|
248,935
|
|
|
|
638,645
|
|
Loss from operations
|
|
|
(922
|
)
|
|
|
(72,800
|
)
|
|
|
(70,336
|
)
|
|
|
(248,935
|
)
|
|
|
(392,993
|
)
|
Net income (loss)
|
|
$
|
347
|
|
|
$
|
(83,297
|
)
|
|
$
|
(64,462
|
)
|
|
$
|
(488,810
|
)
|
|
$
|
(636,222
|
)
|
|
|
For the Three Months Ended March 31, 2019
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
-
|
|
|
$
|
2,760,934
|
|
|
$
|
133,868
|
|
|
$
|
-
|
|
|
$
|
2,894,802
|
|
Cost of Revenues
|
|
|
-
|
|
|
|
2,184,085
|
|
|
|
87,295
|
|
|
|
-
|
|
|
|
2,271,380
|
|
Gross profit
|
|
|
-
|
|
|
|
576,849
|
|
|
|
46,573
|
|
|
|
-
|
|
|
|
623,422
|
|
Total operating expenses
|
|
|
2,882
|
|
|
|
486,969
|
|
|
|
26,403
|
|
|
|
34,675
|
|
|
|
550,929
|
|
Income (loss) from operations
|
|
|
(2,882
|
)
|
|
|
89,880
|
|
|
|
20,170
|
|
|
|
(34,675
|
)
|
|
|
72,493
|
|
Net income (loss)
|
|
$
|
(2,866
|
)
|
|
$
|
39,811
|
|
|
$
|
18,792
|
|
|
$
|
(34,673
|
)
|
|
$
|
21,064
|
|
NOTE 15 - SUBSEQUENT EVENTS
The Company has evaluated the existence
of significant events subsequent to the balance sheet date through the date the financial statements were issued and has determined
that there were no subsequent events or transactions which would require recognition or disclosure in the financial statements.