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, 2021
(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.
On February 7, 2021, the Board of Directors of
the Company approved and ratified the incorporation of Shijirun (Yixing) Technology Co., Ltd. (“Shijirun”), a limited liability
company formed under the laws of the Peoples Republic of China (PRC) on February 7, 2021. Well Best International Investment Limited,
a limited liability company formed under the laws of Hong Kong Special Administrative Region (“Well Best”), and a wholly owned
subsidiary of the Company, is the sole shareholder of Shijirun. As a result, Shijirun is an indirect, wholly-owned subsidiary of the Company.
Shijirun will head up the Company’s advance into the new energy industry focusing on developing and producing high-end intelligent
new energy equipment from Yixing City, Jiangsu Province, China.
On March 30, 2021, the Board of Directors of Ionix
Technology, Inc. approved and ratified the incorporation of Huixiang Energy Technology (Suzhou) Co., Ltd. (“Huixiang Energy”),
a limited liability company formed under the laws of the Peoples Republic of China (PRC) on March 18, 2021. Well Best is the sole shareholder
of Huixiang Energy. As a result, Huixiang Energy is an indirect, wholly-owned subsidiary of the Company. Huixiang Energy shall conduct
research and development of next generation advanced battery technologies, manufacture and sales of relevant battery products, including
the solid-state rechargeable lithium ion battery for next generation EV and energy storage systems. Huixiang Energy will also focus on
the operation of battery packs, battery systems and electric vehicles sharing business with its own internet sharing platform relating
to the electric vehicles (online EV hailing services) and its relevant batteries and battery systems. Huixiang Energy will operate in
Suzhou City, Jiangsu Province, China.
Acquisition
On December 27, 2018, the Company entered into
a Share Purchase Agreement (the “Purchase Agreement”) with Jialin Liang and Xuemei Jiang, each of whom are shareholders (the
“Shareholders”) of Changchun Fangguan Electronics Technology Co., Ltd. (“Fangguan Electronics”). Pursuant to the
terms of the Purchase Agreement, the Shareholders, who together own 95.14% of the ownership rights in Fangguan Electronics, agreed to
execute and deliver the Business Operation Agreement, the Equity Interest Pledge Agreement, the Equity Interest Purchase Agreement, the
Exclusive Technical Support Service Agreement (the “Services Agreement”) and the Power of Attorney, all together dated December
27, 2018 are referred to the “VIE Agreements”, to the Company in exchange for the issuance of an aggregate of 15,000,000 shares
of the Company’s common stock, par value $.0001 per share, thereby causing Fangguan Electronics to become the Company’s variable
interest entity. Together with VIE agreements, the Shareholders also agreed to convert shareholder loan of RMB 30 million (approximately
$4.4 million) to capital and make cash contribution of RMB 9.7 million (approximately $1.4 million) to capital. The entirety of the transaction
will hereafter be referred to as the “Transaction”. As a result of the Transaction, the Company is able to exert effective
control over Fangguan Electronics and receive 100% of the net profits or net losses derived from the business operations of Fangguan Electronics.
Fangguan Electronics manufactures and sells Liquid Crystal Module (" LCM") and LCD screens in China based in Changchun City,
Jilin Province, People’s Republic of China. (See Note 4).
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 Transaction date were included in the Company’s consolidated financial statements.
NOTE 2 - GOING CONCERN
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. The Company had an accumulated deficit of $741,820 as of
March 31, 2021. The Company incurred loss from operation and did not generate sufficient cash flow from its operating activities for the
nine months ended March 31, 2021. These factors, among others, raise substantial doubt about the Company’s ability to continue as
a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The Company plans to rely on the proceeds from
loans from both unrelated and related parties to provide the resources necessary to fund the development of the business plan and operations. The
Company is also pursuing other revenue streams which could include strategic acquisitions or possible joint ventures of other business
segments. However, no assurance can be given that the Company will be successful in raising additional capital.
NOTE 3 – 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, 2021 and the results of operations
and cash flows for the periods ended March 31, 2021 and 2020. 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, 2021 are
not necessarily indicative of the results to be expected for the entire year ending June 30, 2021 or for any subsequent periods. The balance
sheet at June 30, 2020 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, 2020 as
included in our Annual Report on Form 10-K as filed with the SEC on September 28, 2020.
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.
Noncontrolling Interests
The Company follows FASB ASC Topic 810, “Consolidation,”
governing the accounting for and reporting of noncontrolling interests (“NCIs”) in partially owned consolidated subsidiaries
and the loss of control of subsidiaries. Certain provisions of this standard indicate, among other things, that NCIs (previously referred
to as minority interests) be treated as a separate component of equity, not as a liability, that increases and decreases in the parent’s
ownership interest that leave control intact be treated as equity transactions rather than as step acquisitions or dilution gains or losses,
and that losses of a partially-owned consolidated subsidiary be allocated to NCIs even when such allocation might result in a deficit
balance.
The net income (loss) attributed to NCIs was separately
designated in the accompanying statements of comprehensive income (loss). Losses attributable to NCIs in a subsidiary may exceed an NCI’s
interests in the subsidiary’s equity. The excess attributable to NCIs is attributed to those interests. NCIs shall continue to be
attributed their share of losses even if that attribution results in a deficit NCI balance. The primary beneficiary receives 100% of the
income and losses of the VIE as disclosed in Note 4, therefore no income or loss is allocated to NCI.
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, the useful lives of property and equipment and intangible
assets, the impairment of long-lived assets, 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.
Cash and cash equivalents
Cash consists of cash on hand and cash in bank.
Cash equivalents represent investment securities that are short-term, have high credit quality and are highly liquid. Cash equivalents
are carried at fair market value and consist primarily of money market funds.
Accounts Receivable
Accounts receivable are recorded at the invoiced
amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from shipment. Credit is extended
based on evaluation of a customer's financial condition, the customer’s credit-worthiness and their payment history. Accounts receivable
outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and over a specified amount
are reviewed individually for collectability. At the end of each period, the Company specifically evaluates individual customer’s
financial condition, credit history, and the current economic conditions to monitor the progress of the collection of accounts receivables.
The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability of its customers to
make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate actions may
be taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged off against
the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does
not have any off-balance-sheet credit exposure related to its customers. As of March 31, 2021 and June 30, 2020, the Company has accounts
receivable balance from non-related party of $3,253,702 and $3,273,141, net of allowance for doubtful accounts of $150,406 and $139,609,
respectively. No bad debt expense was recorded during the three and nine months ended March 31, 2021 and 2020.
Inventories
Inventories consist of raw materials, working-in-process
and finished goods. Inventories are valued at the lower of cost or net realizable value. We determine cost on the basis of the weighted
average method. The Company periodically reviews inventories for obsolescence and any inventories identified as obsolete are written down
or written off. Although we believe that the assumptions we use to estimate inventory write-downs are reasonable, future changes in these
assumptions could provide a significantly different result.
Advances to suppliers
Advances to suppliers represent prepayments for
merchandise, which were purchased but had not been received. The balance of the advances to suppliers is reduced and reclassified to inventories
when the raw materials are received and pass quality inspection.
Property, plant and equipment
Property, plant and equipment are recorded at
cost less accumulated depreciation and any impairment. The cost of an asset comprises its purchase price and any directly attributable
costs of bringing the asset to its present working condition and location for its intended use. Repairs and maintenance costs are normally
expensed as incurred. In situations where it can be clearly demonstrated that the expenditure has resulted in an increase in the future
economic benefits expected to be obtained from the use of the asset, the expenditure is capitalized as an additional cost of the asset.
When assets are retired or disposed of, the cost
and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in the statement of comprehensive
income (loss) in the reporting period of disposition.
Depreciation is calculated on a straight-line
basis over the estimated useful life of the assets after taking into account their respective estimated residual value. The estimated
useful life of the assets is as follows:
Buildings
|
|
10 – 20 years
|
Machinery and equipment
|
|
5 – 10 years
|
Office equipment
|
|
3 – 5 years
|
Automobiles
|
|
5 years
|
Intangible assets
Land use right is recorded as cost less accumulated
amortization. Land use rights represent the prepayments for the use of the parcels of land in the PRC where the Company’s production
facilities are located, and are charged to expense over their respective lease periods of 50 years. According to the laws of the PRC,
the government owns all of the land in the PRC. Company or individuals are authorized to use the land only through land use rights granted
by the PRC government for a certain period (usually 50 years).
Purchased intangible assets are recognized and
measured at fair value upon acquisition. Intangible assets acquired separately and with finite useful lives are carried at costs less
accumulated amortization and any accumulated impairment losses. Amortization for intangible assets with finite useful lives is provided
on a straight-line basis over their estimated useful lives. Alternatively, intangible assets with indefinite useful lives are carried
at cost less any subsequent accumulated impairment losses. The estimated useful lives of the intangible assets are as follows:
Land use right
|
|
50 years
|
Computer software
|
|
2-5 years
|
Gains or losses arising from derecognition of
the intangible asset are measured at the difference between the net disposal proceeds and the carrying amount of the assets and are recognized
in the statement of comprehensive income (loss) when the asset is disposed.
Impairment of long-lived assets
In accordance with the provisions of ASC Topic
360, “Impairment or Disposal of Long-Lived Assets”, all long-lived assets such as property, plant and equipment held and used
by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of an asset to its
estimated future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment
to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets.
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.
The control of the products is transferred to the customer upon receipt of goods by the customer. For service revenue, the Company recognizes
revenue when services are performed and accepted by customers.
The following tables disaggregate our revenue
by major source for the three and nine months ended March 31, 2021 and 2020, respectively:
|
|
For the Nine Months Ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Sales of LCM and LCD screens - Non-related parties
|
|
$
|
9,100,076
|
|
|
$
|
14,518,376
|
|
Sales of LCM and LCD screens - Related parties
|
|
|
-
|
|
|
|
718,194
|
|
Sales of portable power banks
|
|
|
-
|
|
|
|
1,719,127
|
|
Service contracts
|
|
|
2,018
|
|
|
|
629,771
|
|
Total
|
|
$
|
9,102,094
|
|
|
$
|
17,585,468
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Sales of LCM and LCD screens - Non-related parties
|
|
$
|
3,160,474
|
|
|
$
|
2,487,465
|
|
Sales of LCM and LCD screens - Related parties
|
|
|
-
|
|
|
|
73,802
|
|
Sales of portable power banks
|
|
|
-
|
|
|
|
181,033
|
|
Service contracts
|
|
|
272
|
|
|
|
9,870
|
|
Total
|
|
$
|
3,160,746
|
|
|
$
|
2,752,170
|
|
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, 2021 and
2020.
Cost of revenues
Cost of revenues includes cost of raw materials
purchased, inbound freight cost, cost of direct labor, depreciation expense and other overhead. Write-down of inventory for lower of cost
or net realizable value adjustments is also recorded in cost of revenues.
Related parties and transactions
The Company identifies related parties, and accounts
for, discloses related party transactions in accordance with ASC 850, "Related Party Disclosures" and other relevant ASC standards.
Parties, which can be a corporation or individual,
are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are
subject to common control or common significant influence.
Transactions between related parties commonly
occurring in the normal course of business are considered to be related party transactions. Transactions between related parties are also
considered to be related party transactions even though they may not be given accounting recognition. While ASC does not provide accounting
or measurement guidance for such transactions, it requires their disclosure nonetheless.
Income taxes
Income taxes are determined in accordance with
the provisions of ASC Topic 740, “Income Taxes” (“ASC 740”). 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 existing
assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740 prescribes a comprehensive model for how
companies should recognize, measure, present, and discloses in their financial statements uncertain tax positions taken or expected to
be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely
than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be
measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the
tax authority assuming full knowledge of the position and relevant facts.
As of March 31, 2021 and June 30, 2020, the Company
did not have any significant unrecognized uncertain tax positions.
Comprehensive income (loss)
Comprehensive income (loss) is defined as the
change in equity of a company during a period from transactions and other events and circumstances excluding transactions resulting from
investments from owners and distributions to owners. Comprehensive income (loss) for the periods presented includes net income (loss),
change in unrealized gains (losses) on marketable securities classified as available-for-sale (net of tax), foreign currency translation
adjustments, and share of change in other comprehensive income of equity investments one quarter in arrears.
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 no material effect on our
consolidated financial statements as the Company does not have a lease with a term longer than 12 months as of March 31, 2021 (See Note
6).
Earnings (losses) per share
Basic earnings (losses) per share is computed
by dividing net income (loss) by the weighted-average number of common shares outstanding during the period. Diluted earnings (losses)
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.
During the nine months ended March 31, 2021 and
2020, the Company had outstanding convertible notes and warrants which represent 1,096,705 and 899,753 shares of commons stock respectively.
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, 2021 and
2020, the Company had outstanding convertible notes and warrants which represent 68,750 and 842,313 shares of commons stock respectively.
These shares of common stock 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.
Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency
using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of comprehensive
income (loss).
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, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Balance sheet items, except for equity accounts
|
|
|
6.5713
|
|
|
|
7.0795
|
|
|
|
Nine Months Ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Items in statements of comprehensive income (loss) and cash flows
|
|
|
6.8254
|
|
|
|
6.9799
|
|
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 14).
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
The Company considers the applicability and impact
of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued.
Fair Value Measurement. In August 2018, the FASB
issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value
Measurement, which eliminates, adds and modifies certain disclosure requirements for fair value measurements. Under the guidance, public
companies will be required to disclose the range and weighted average used to develop significant unobservable inputs for Level 3 fair
value measurements. The guidance is effective for all entities for Calendar years beginning after December 15, 2019 and for interim periods
within those Calendar years, but entities are permitted to early adopt either the entire standard or only the provisions that eliminate
or modify the requirements. The Company is currently in the process of evaluating the impact of the adoption of this guidance on its consolidated
financial statements.
In January 2020, the FASB issued ASU 2020-01,
Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic
815) (“ASU 2020-01”), which is intended to clarify the interaction of the accounting for equity securities under Topic 321
and investments accounted for under the equity method of accounting in Topic 323 and the accounting for certain forward contracts and
purchased options accounted for under Topic 815. The guidance is effective for public entities for Calendar years beginning after December
15, 2020 and interim periods within those Calendar years and all other entities for Calendar years beginning after December 15, 2021 and
interim periods within those Calendar years, with early adoption permitted. The Company is currently evaluating the effect of adopting
this ASU on the Company’s consolidated financial statements.
COVID-19
The Company’s operations are affected by
the recent and ongoing outbreak of the coronavirus disease 2019 (COVID-19) which in March 2020, was declared a pandemic by the World Health
Organization. The COVID-19 outbreak is causing lockdowns, travel restrictions, and closures of businesses. The Company’s business
has been negatively impacted by the COVID-19 coronavirus outbreak to certain extent.
From late January 2020 to the middle of March
2020, the Company had to temporarily suspend our manufacturing activities due to government restrictions. During the temporary business
closure period, our employees had very limited access to our manufacturing facilities and the shipping companies were not available and
as a result, the Company experienced difficulty delivering our products to the customers on a timely basis. In addition, due to the COVID-19
outbreak, some of the customers or suppliers may experience financial distress, delay or default on their payments, reduce the scale of
their business, or suffer disruptions in their business due to the outbreak.
As of the date of this filing, the COVID-19 coronavirus
outbreak in China appears to have slowed down and most provinces and cities have resumed business activities under the guidance and support
of the government. However, there is still significant uncertainty regarding the possibility of a second wave of infections, and the breadth
and duration of business disruptions related to COVID-19, which could continue to have material impact to the Company’s operations.
Moreover, the COVID-19 resurgence which occurred early May 2021 would cause one and off traffic restrictions and lockdowns and put numerous
business negotiations and sales contracts signing on hold. It would also have adverse impacts on our supply chains. 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.
NOTE 4 - VARIABLE INTEREST ENTITY
The VIE contractual arrangements
On December 27, 2018, the Company entered into
VIE agreements with two shareholders of 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. (See Note 1).
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.
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 Calendar 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.
Assets of Fangguan Electronics that are collateralized
or pledged are not restricted to settle its own obligations. The creditors of Fangguan Electronics do not have recourse to the primary
beneficiary’s general credit.
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.
There has been no change in facts and circumstances to consolidate the 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, 2021
|
|
|
Balance as of
June 30, 2020
|
|
Cash and cash equivalents
|
|
$
|
326,885
|
|
|
$
|
1,266,426
|
|
Notes receivable
|
|
|
99,327
|
|
|
|
125,798
|
|
Accounts receivable - non-related parties
|
|
|
3,092,630
|
|
|
|
3,069,629
|
|
Inventory
|
|
|
3,648,512
|
|
|
|
2,639,839
|
|
Advances to suppliers - non-related parties
|
|
|
737,284
|
|
|
|
530,670
|
|
Prepaid expenses and other current assets
|
|
|
62,442
|
|
|
|
58,103
|
|
Total Current Assets
|
|
|
7,967,080
|
|
|
|
7,690,465
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
6,788,886
|
|
|
|
6,568,874
|
|
Intangible assets, net
|
|
|
1,491,089
|
|
|
|
1,424,404
|
|
Deferred tax assets
|
|
|
49,257
|
|
|
|
20,743
|
|
Total Assets
|
|
$
|
16,296,312
|
|
|
$
|
15,704,486
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loan
|
|
$
|
1,217,415
|
|
|
$
|
2,034,735
|
|
Accounts payable
|
|
|
2,650,376
|
|
|
|
2,637,792
|
|
Advance from customers
|
|
|
16,648
|
|
|
|
27,501
|
|
Due to related parties
|
|
|
2,221,473
|
|
|
|
1,407,145
|
|
Accrued expenses and other current liabilities
|
|
|
29,076
|
|
|
|
61,856
|
|
Total Current Liabilities
|
|
|
6,134,988
|
|
|
|
6,169,029
|
|
Total Liabilities
|
|
$
|
6,134,988
|
|
|
$
|
6,169,029
|
|
NOTE 5 - 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, 2021
|
|
|
June 30, 2020
|
|
Raw materials
|
|
$
|
1,068,375
|
|
|
$
|
666,981
|
|
Work-in-process
|
|
|
1,128,040
|
|
|
|
500,331
|
|
Finished goods
|
|
|
1,997,253
|
|
|
|
2,096,538
|
|
Total Inventories
|
|
$
|
4,193,668
|
|
|
$
|
3,263,850
|
|
The Company recorded no inventory markdown for
the three and nine months ended March 31, 2021 and 2020.
NOTE 6 - OPERATING LEASE
For the nine months ended March 31, 2021, the
Company had two real estate operating leases for office, warehouses and manufacturing facilities under the terms of one year.
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. On July 20, 2020, Lisite Science further
extended the lease with Keenest for one more year until July 20, 2021 with annual rent of approximately $1,500 (RMB10,000). (See Note
11).
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. On June 5, 2020, Baileqi Electronic further extended the lease with Shenzhen Baileqi S&T for one more year until
May 31, 2021 with monthly rent of approximately $2,500 (RMB17,525). (See Note 11).
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.
NOTE 7 – PROPERTY, PLANT AND EQUIPMENT,
NET
The components of property, plant and equipment were as follows:
|
|
March 31, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Buildings
|
|
$
|
4,987,484
|
|
|
$
|
4,601,685
|
|
Machinery and equipment
|
|
|
3,207,568
|
|
|
|
2,822,686
|
|
Office equipment
|
|
|
73,317
|
|
|
|
67,091
|
|
Automobiles
|
|
|
106,492
|
|
|
|
98,848
|
|
Subtotal
|
|
|
8,374,861
|
|
|
|
7,590,310
|
|
Less: Accumulated depreciation
|
|
|
(1,581,266
|
)
|
|
|
(1,016,373
|
)
|
Property, plant and equipment, net
|
|
$
|
6,793,595
|
|
|
$
|
6,573,937
|
|
Depreciation expense related to property, plant
and equipment was $468,186 and $558,789 for the nine months ended March 31, 2021 and 2020, respectively.
Depreciation expense related to property, plant
and equipment was $167,245 and $174,381 for the three months ended March 31, 2021 and 2020, respectively.
As of March 31, 2021 and June 30, 2020, buildings were pledged as collateral
for bank loans (See Note 9).
NOTE 8 – INTANGIBLE ASSETS, NET
Intangible assets consist of the following:
|
|
March 31, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Land use right
|
|
$
|
1,554,011
|
|
|
$
|
1,442,456
|
|
Computer software
|
|
|
29,399
|
|
|
|
25,039
|
|
Subtotal
|
|
|
1,583,410
|
|
|
|
1,467,495
|
|
Less: Accumulated amortization
|
|
|
(92,321
|
)
|
|
|
(43,091
|
)
|
Intangible assets, net
|
|
$
|
1,491,089
|
|
|
$
|
1,424,404
|
|
Amortization expense related to intangible assets
was $44,189 and $21,836 for the nine months ended March 31, 2021 and 2020, respectively.
Amortization expense related to intangible assets
was $10,063 and $7,164 for the three months ended March 31, 2021 and 2020, 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, 2021 and June 30, 2020, land use right was
pledged as collateral for bank loans (See Note 9).
NOTE 9 – SHORT-TERM BANK LOAN
The Company’s short-term bank loans consist
of the following:
|
|
|
|
March 31, 2021
|
|
|
June 30, 2020
|
|
Loan payable to Industrial Bank, due November 2020
|
|
(1)
|
|
$
|
-
|
|
|
$
|
1,836,288
|
|
Loan payable to Industrial Bank, due May 2021
|
|
(2)
|
|
|
166,290
|
|
|
|
154,353
|
|
Loan payable to Industrial Bank, due June 2021
|
|
(2)
|
|
|
47,504
|
|
|
|
44,094
|
|
Loan payable to Industrial Bank, due August 2021
|
|
(3)
|
|
|
547,090
|
|
|
|
-
|
|
Loan payable to Industrial Bank, due June 2021
|
|
(4)
|
|
|
456,531
|
|
|
|
-
|
|
Total
|
|
|
|
$
|
1,217,415
|
|
|
$
|
2,034,735
|
|
|
(1)
|
On November 19, 2019, Fangguan Electronics entered into a short-term loan agreement with Industrial Bank
to borrow approximately US$2.7 million (RMB 18 million) for a year until November 18, 2020 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. On May 20, 2020, Fangguan Electronics partially
repaid this bank loan of approximately US$760,000 (RMB5,000,000). On August 28, 2020 and September 21, 2020, Fangguan Electronics further
partially repaid this bank loan of approximately US$457,000 (RMB3,000,000) and US$760,000 (RMB5,000,000) respectively. On November 18,
2020, Fangguan Electronics repaid the remaining balance in full of this bank loan of approximately US$760,000 (RMB5,000,000).
|
|
(2)
|
During May and Jun 2020, Fangguan Electronics issued two one-year commercial acceptance bills with amounts
of approximately US$166,000 (RMB1,092,743) and US$48,000 (RMB312,161) and maturity dates at May 21, 2021 and June 11, 2021 respectively.
On May 22, 2020 and June 16, 2020, the two commercial acceptance bills were discounted with Industrial Bank at an interest rate of 3.85%
and the balance of the two commercial acceptance bills converted to bank loans with Industrial Bank based on a mutual agreement from both
parties. This loan was also secured by the same collateral as the aforementioned RMB18 million loan under the same bank.
|
|
(3)
|
During August 2020, Fangguan Electronics issued a one-year commercial acceptance bill with amount of approximately
US$547,000 (RMB3,595,096) and maturity date at August 6, 2021. During September 2020, Fangguan Electronics issued a six-month commercial
acceptance bill with amount of approximately US$457,000 (RMB3,000,000) and maturity date at March 9, 2021. On August 11, 2020 and September
10, 2020, the two commercial acceptance bills were discounted with Industrial Bank at an interest rate of 3.80% and the balance of the
two commercial acceptance bills converted to bank loans with Industrial Bank based on a mutual agreement from both parties. This loan
was also secured by the same collateral as the above RMB18 million loan under the same bank. In March 2021, Fangguan Electronics repaid
the commercial acceptance bill of approximately US$457,000 (RMB3,000,000) in full upon maturity.
|
|
(4)
|
During December 2020, Fangguan Electronics issued a six-month commercial acceptance bill with amount of
approximately US$457,000 (RMB3,000,000) and maturity date at June 4, 2021. On December 7, 2020, the commercial acceptance bill was discounted
with Industrial Bank at an interest rate of 3.85% and the balance of the commercial acceptance bill converted to bank loan with Industrial
Bank based on a mutual agreement from both parties. This loan was also secured by the same collateral as the above RMB18 million loan
under the same bank.
|
NOTE 10 - STOCKHOLDERS' EQUITY
Stock Issued for Conversion of Convertible
Debt
During the nine months ended March 31, 2021, the
Company issued a total of 9,470,630 shares of common stock for the conversion of debt in the principal amount of $273,200 together with
all accrued and unpaid interest, according to the conditions of the convertible notes. All these conversions resulted in a total loss
on extinguishment of debt of $256,639 for the nine months ended March 31, 2021. The remaining principal balance due under convertible
notes after these conversions and other debt settlements (See Note 14) is zero.
Stock Issued for Exercise of Warrants
On December 21, 2020, the Company issued a total
of 1,500,000 shares of common stock to FirstFire Global Opportunities Fund, LLC for the exercise of warrants in full, according to the
conditions of the convertible note dated as September 11, 2019. The exercise of warrants resulted in a loss of $67,028 for the nine months
ended March 31, 2021. (See Note 14)
Stock Issued for Private Placement
In December 2020, the Company issued a total of
28,869,999 shares of common stock to nine individual subscribers for an aggregate purchase price of $433,000 at $0.015 per share, according
to the conditions of the subscription agreements signed between the Company and subscribers.
On January 13, 2021, the Company issued a total
of 7,000,000 shares of common stock to one individual subscriber for purchase price of $105,000 at $0.015 per share, according to the
conditions of the subscription agreement signed by both parties.
Stock Issued as Commitment Shares for Promissory
Note
On December 21, 2020, the Company issued a self-amortization
promissory note to Labrys Fund, L.P in the aggregate principal amount of $300,000. The promissory note is due on or before December 21,
2021 and bears an interest rate of five percent (5%) per annum. The note is not convertible unless in default, as defined in the agreement.
The Company agreed to reserve 7,052,239 shares of its common stock for issuance if any debt is converted.
On December 31, 2020, the Company issued 447,762
shares of common stock (the “First Commitment Shares”) and 1,119,402 shares of common stock (the “Second Commitment
Shares”) related to the promissory note as a commitment fee. The Second Commitment Shares must be returned to the Company’s
treasury if the promissory note is fully repaid and satisfied on or prior to the maturity date. The Company recorded the First Commitment
Shares as debt discount valued at $68,060 based on the quoted market price at issue date and amortized over the term of the promissory
note. The Company recorded the Second Commitment Shares at par for the nine months ended March 31, 2021. (See Note 15)
On March 10, 2021, the Company issued a self-amortization
promissory note to Labrys Fund, L.P in the aggregate principal amount of $500,000. The promissory note is due on or before March 10, 2022
and bears an interest rate of five percent (5%) per annum. The note is not convertible unless in default, as defined in the agreement.
The Company agreed to reserve 6,562,500 shares of its common stock for issuance if any debt is converted.
On March 10, 2021, the Company issued 417,000
shares of common stock (the “First Commitment Shares”) and 1,042,000 shares of common stock (the “Second Commitment
Shares”) related to the promissory note as a commitment fee. The Second Commitment Shares must be returned to the Company’s
treasury if the promissory note is fully repaid and satisfied on or prior to the maturity date. The Company recorded the First Commitment
Shares as debt discount valued at $87,153 based on the quoted market price at issue date and amortized over the term of the promissory
note. The Company recorded the Second Commitment Shares at par for the nine months ended March 31, 2021. (See Note 15)
NOTE 11 - 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 1.3% and 0.7% respectively of the Company’s outstanding common stock. 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 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 1.3% and 0.7% respectively of the Company’s outstanding common stock. The amounts of $177,995 and $0 were included
in the cost of revenue for the three months ended March 31, 2020.
Advances to suppliers - related parties
Lisite Science made advances of $426,852 and $357,577
to Keenest for future purchases as of March 31, 2021 and June 30, 2020, respectively.
Sales to related party
During the nine months ended March 31, 2021 and
2020, Baileqi Electronic sold materials of $0 and $718,194 respectively to Shenzhen Baileqi S&T.
During the three months ended March 31, 2021 and
2020, Baileqi Electronic sold materials of $0 and $73,802 respectively to Shenzhen Baileqi S&T.
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. On July 20, 2020,
Lisite Science further extended the lease with Keenest for one more year until July 20, 2021 with annual rent of approximately $1,500
(RMB10,000). (See Note 6).
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. On June 5, 2020, Baileqi Electronic further extended the lease with Shenzhen Baileqi S&T for one more
year until May 31, 2021 with monthly rent of approximately $2,500 (RMB17,525). (See Note 6).
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, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
Ben Wong
|
|
(1)
|
|
$
|
143,792
|
|
|
$
|
143,792
|
|
Yubao Liu
|
|
(2)
|
|
|
398,866
|
|
|
|
102,938
|
|
Xin Sui
|
|
(3)
|
|
|
2,016
|
|
|
|
2,016
|
|
Baozhen Deng
|
|
(4)
|
|
|
5,601
|
|
|
|
9,437
|
|
Shenzhen Baileqi S&T
|
|
(5)
|
|
|
23,937
|
|
|
|
-
|
|
Jialin Liang
|
|
(6)(11)
|
|
|
1,676,679
|
|
|
|
901,460
|
|
Xuemei Jiang
|
|
(7)(10)
|
|
|
544,793
|
|
|
|
505,685
|
|
Shikui Zhang
|
|
(8)
|
|
|
51,800
|
|
|
|
28,528
|
|
Changyong Yang
|
|
(9)
|
|
|
32,151
|
|
|
|
23,063
|
|
|
|
|
|
$
|
2,879,635
|
|
|
$
|
1,716,919
|
|
(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 0.7% of the Company’s outstanding common stock, and the owner of Shenzhen Baileqi S&T.
(5) Shenzhen Baileqi S&T is a company owned
by Baozhen Deng, a stockholder of the Company.
(6) Jialin Liang is a stockholder of the Company
and the president, CEO, and director of Fangguan Electronics.
(7) Xuemei Jiang is a stockholder of the Company
and the vice president and director of Fangguan Electronics.
(8) Shikui Zhang is a stockholder of the Company
and serves as the legal representative and general manager of Shizhe New Energy since May 2019.
(9) Changyong Yang is a stockholder of the Company,
who owns approximately 1.3% of the Company’s outstanding common stock, and the owner of Keenest.
(10) The liability was assumed from the acquisition
of Fangguan Electronics.
(11) The Company assumed liability of approximately
$5.8 million (RMB39,581,883) from Jialin Liang during the acquisition of Fangguan Electronics. During the year ended June 30, 2019, approximately
$4.4 million (RMB30,000,000) liability assumed was forgiven and converted to capital.
During the nine months ended March 31, 2021, Yubao
Liu advanced $295,928 to Well Best after netting off the refund paid to him.
During the nine months ended March 31, 2021, Baileqi
Electronic refunded $3,836 to Baozhen Deng and Shenzhen Baileqi S&T advanced $23,937 to Baileqi Electronic. Shikui Zhang advanced
approximately $23,000 to Shizhe New Energy. Changyong Yang, a stockholder of the Company, advanced approximately $9,000 to Lisite Science.
On September 23, 2020, Jialin Liang entered into
a short-term loan agreement with Bank of Communications to borrow an individual loan of approximately US$457,000 (RMB 3 million) for one
year with annual interest rate of 3.85%. The borrowing was guaranteed by Fangguan Electronics. Pursuant to the loan agreement, the proceed
from the bank loan could only be used in the operation of Fangguan Electronics. On September 23, 2020, Jialin Liang advanced all of the
proceeds from this bank loan to Fangguan Electronics. In March 2021, Jialin Liang further advanced approximately $249,000 (RMB 1,636,080)
to Fangguan Electronics for operational needs.
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.
NOTE 12 – 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, 2021
|
|
|
As of March 31, 2021
|
|
|
|
Revenue
|
|
|
Percentage of
total revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
total accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
1,666,368
|
|
|
|
18
|
%
|
|
$
|
229,336
|
|
|
|
7
|
%
|
Customer B
|
|
|
1,352,195
|
|
|
|
15
|
%
|
|
|
-
|
|
|
|
-
|
%
|
Customer C
|
|
|
950,501
|
|
|
|
10
|
%
|
|
|
184,584
|
|
|
|
5
|
%
|
Total
|
|
$
|
3,969,064
|
|
|
|
43
|
%
|
|
$
|
413,920
|
|
|
|
12
|
%
|
|
|
For the Nine Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
Revenue
|
|
|
Percentage of
total revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
total 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 Three Months Ended
March 31, 2021
|
|
|
As of March 31, 2021
|
|
|
|
Revenue
|
|
|
Percentage of
total revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
total accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
612,781
|
|
|
|
19
|
%
|
|
$
|
229,336
|
|
|
|
7
|
%
|
Customer B
|
|
|
484,802
|
|
|
|
15
|
%
|
|
|
-
|
|
|
|
-
|
%
|
Customer C
|
|
|
441,260
|
|
|
|
14
|
%
|
|
|
184,584
|
|
|
|
5
|
%
|
Total
|
|
$
|
1,538,843
|
|
|
|
48
|
%
|
|
$
|
413,920
|
|
|
|
12
|
%
|
|
|
For the Three Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
Revenue
|
|
|
Percentage of
total revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
total 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
|
%
|
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, 2021
|
|
|
As of March 31, 2021
|
|
|
|
Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
1,148,322
|
|
|
|
14
|
%
|
|
$
|
65,123
|
|
|
|
2
|
%
|
Supplier B
|
|
|
796,553
|
|
|
|
10
|
%
|
|
|
364,146
|
|
|
|
14
|
%
|
Total
|
|
$
|
1,944,875
|
|
|
|
24
|
%
|
|
$
|
429,269
|
|
|
|
16
|
%
|
|
|
For the Nine Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
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 Three Months Ended
March 31, 2021
|
|
|
As of March 31, 2021
|
|
|
|
Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
404,404
|
|
|
|
13
|
%
|
|
$
|
65,123
|
|
|
|
2
|
%
|
Supplier B
|
|
|
371,731
|
|
|
|
12
|
%
|
|
|
-
|
|
|
|
-
|
%
|
Total
|
|
$
|
776,135
|
|
|
|
25
|
%
|
|
$
|
65,123
|
|
|
|
2
|
%
|
|
|
For the Three Months Ended
March 31, 2020
|
|
|
As of March 31, 2020
|
|
|
|
Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
413,924
|
|
|
|
18
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
Total
|
|
$
|
413,924
|
|
|
|
18
|
%
|
|
$
|
-
|
|
|
|
-
|
%
|
All suppliers of the Company are located in the PRC.
NOTE 13 - 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 and subject to the corporate tax rate of 21% on its taxable income.
For the three and nine months ended March 31,
2021 and 2020, the Company did not generate income in United States of America and no provision for income tax was made. 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, 2021.
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, 2021
and 2020, 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 calendar years from
2016 to 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 (benefit)
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,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Tax (benefit) at U.S. statutory rate
|
|
$
|
(215,790
|
)
|
|
$
|
76,062
|
|
Tax rate difference between foreign operations and U.S.
|
|
|
26,511
|
|
|
|
(88,730
|
)
|
Change in valuation allowance
|
|
|
155,922
|
|
|
|
168,429
|
|
Permanent difference
|
|
|
9,802
|
|
|
|
(4,274
|
)
|
Effective tax (benefit)
|
|
$
|
(23,555
|
)
|
|
$
|
151,487
|
|
The provisions for income taxes (benefits) are
summarized as follows:
|
|
For the Nine Months Ended March 31,
|
|
|
|
2021
|
|
|
2020
|
|
Current
|
|
$
|
2,353
|
|
|
$
|
150,181
|
|
Deferred
|
|
|
(25,908
|
)
|
|
|
1,306
|
|
Total
|
|
$
|
(23,555
|
)
|
|
$
|
151,487
|
|
As of March 31, 2021, the Company has approximately
$3,778,000 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. It is more likely than not that the deferred tax assets resulted from net operating loss carryforward 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 resulted from net operating loss carryforward as of March 31,
2021.
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
determined that the Company did not have tax liabilities resulting from GILTI for the three and nine months ended March 31, 2021 and 2020
due to net operating loss carryforwards available in the U.S. Therefore, there was no accrual of GILTI liability as of March 31, 2021
and June 30, 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 14 - CONVERTIBLE DEBT
Convertible notes
Convertible notes payable balance was zero as
of March 31, 2021.
As of June 30, 2020, convertible notes payable
consists of:
|
|
|
|
Note Balance
|
|
|
Debt discount
|
|
|
Carrying Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Power Up Lending Group Ltd
|
|
(1)
|
|
$
|
39,000
|
|
|
$
|
(1,953
|
)
|
|
$
|
37,047
|
|
Firstfire Global Opportunities Fund LLC
|
|
(2)
|
|
|
165,000
|
|
|
|
(32,909
|
)
|
|
|
132,091
|
|
Power Up Lending Group Ltd
|
|
(3)
|
|
|
53,000
|
|
|
|
(13,995
|
)
|
|
|
39,005
|
|
Crown Bridge Partners
|
|
(4)
|
|
|
51,384
|
|
|
|
(15,095
|
)
|
|
|
36,289
|
|
Morningview Financial LLC
|
|
(5)
|
|
|
165,000
|
|
|
|
(64,416
|
)
|
|
|
100,584
|
|
BHP Capital NY
|
|
(6)
|
|
|
91,789
|
|
|
|
-
|
|
|
|
91,789
|
|
Labrys Fund, LP
|
|
(7)
|
|
|
146,850
|
|
|
|
(69,265
|
)
|
|
|
77,585
|
|
Total
|
|
|
|
$
|
712,023
|
|
|
$
|
(197,633
|
)
|
|
$
|
514,390
|
|
|
(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 nine months ended March
31, 2021, Power Up Lending Group Ltd elected to convert $39,000 of the principal amount together with $4,916 of accrued and unpaid interest
of the convertible notes into 264,970 shares of the Company’s common stock. The conversion resulted in a loss on extinguishment
of debt of $32,778. (See Note 10)
The remaining principal balance due
under this convertible note after all conversions is zero as of March 31, 2021.
|
(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.
|
During the nine months ended March
31, 2021, Firstfire Global Opportunities Fund LLC elected to convert $68,850 of the principal amount of the convertible notes into 4,125,000
shares of the Company’s common stock. The conversion resulted in a loss on extinguishment of debt of $67,512 (See Note 10).
After the foregoing conversions, on
November 12, 2020, the Company paid Firstfire Global Opportunities Fund LLC, the holder of the Company’s convertible debt an aggregate
of $130,500 in order to terminate their convertible note dated September 11, 2019, including all accrued and unpaid interest. The payment
was made by Yubao Liu on behalf of the Company and the note holder confirmed this full settlement on November 13, 2020. The debt settlement
resulted in a gain on extinguishment of debt of $94,928.
The remaining principal balance due
under this convertible note after all conversions and settlement is zero as of March 31, 2021.
|
(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.
|
On September 16, 2020, the Company
entered into a Note Settlement Agreement with Power Up Lending Group Ltd., the holder of the Company’s convertible debt. The Note
Settlement Agreement terminated their convertible note dated November 4, 2019, including all accrued and unpaid interest, after the Company
paid an aggregate of $75,000 on September 16, 2020. The debt settlement resulted in a gain on extinguishment of debt of $15,346.
|
(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.
|
On October 16, 2020, the Company issued
a total of 500,000 shares of common stock to Crown Bridge Partners, LLC for the conversion of debt in the principal amount of $3,500 according
to the conditions of the convertible note dated as November 12, 2019. The conversion resulted in a loss on extinguishment of debt of $22,424.
(See Note 10)
After the foregoing conversions, on
December 7, 2020, the Company paid Crown Bridge Partners, LLC, the holder of the Company’s convertible debt an aggregate of $82,500
in order to terminate their convertible note dated November 12, 2019, including all accrued and unpaid interest. Among the total, payment
of $60,000 was made by Yubao Liu on behalf of the Company while the remaining payment of $22,500 was made directly by the Company. The
note holder confirmed this full settlement on December 10, 2020. The debt settlement resulted in a gain on extinguishment of debt of $206,377.
The remaining principal balance due
under this convertible note after all conversions and settlement is zero as of March 31, 2021.
|
(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.
|
On September 24, 2020, Morningview
Financial, LLC elected to convert $15,000 of the principal amount of the convertible notes into 568,182 shares of the Company’s
common stock. The conversion resulted in a loss on extinguishment of debt of $5,907. (See Note 10)
After the foregoing conversions, on
November 12, 2020, the Company paid Morningview Financial, LLC, the holder of the Company’s convertible debt an aggregate of $175,000
in order to terminate their convertible note dated November 20, 2019, including all accrued and unpaid interest. The payment was made
by Yubao Liu on behalf of the Company and the note holder confirmed this full settlement on November 14, 2020. The debt settlement resulted
in a gain on extinguishment of debt of $209,604.
The remaining principal balance due
under this convertible note after all conversions and settlement is zero as of March 31 ,2021.
|
(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.
|
On April 14, 2020, the Company entered
into an Amendment to Securities Purchase Agreement with BHP Capital NY, Inc dated on December 3, 2019. The Company agreed to pay off this
note holder in 6 installments of $23,186.79 each, with an aggregate amount of $139,121 (including principal of $137,114 and interest of
$2,007). The repayment resulted in a loss on extinguishment of debt of $4,703, which was included in other income and expense in the consolidated
statement of comprehensive income (loss) for the year ended June 30, 2020.
In May and June 2020, the Company paid
two installments totaling $46,373 (including principal of $45,325 and interest of $1,048) and note payable balance decreased to $91,789
as of June 30, 2020. During the period from July to September 2020, the Company continued to pay 4 installments of an aggregate amount
of $92,748 (including principal of $91,789 and interest of $959).
As of the date of this report, the
Company has made total six installments payment of an aggregate amount of $139,121 (including principal of $137,114 and interest of $2,007).
The note payable balance decreased to zero as of March 31, 2021.
|
(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.
|
During the nine months ended March
31, 2021, Labrys Fund, LP elected to convert $146,850 of the principal amount together with all accrued and unpaid interest of the convertible
notes into 4,012,478 shares of the Company’s common stock. The conversion resulted in a loss on extinguishment of debt of $128,018.
The remaining principal balance due under this convertible note after all conversions is zero as of March 31, 2021. (See Note 10)
All convertible notes aforementioned
For the nine months ended March 31, 2021 and 2020,
the Company recorded the amortization of debt discount of $138,399 and $351,474 for the convertible notes issued, which were included
in other income and expense in the consolidated statement of comprehensive income (loss).
For the three months ended March 31, 2021 and
2020, the Company recorded the amortization of debt discount of $0 and $170,138 for the convertible notes issued, which were included
in other income and expense 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:
Balance at July 1, 2020
|
|
$
|
276,266
|
|
Converted
|
|
|
(357,868
|
)
|
Debt settlement
|
|
|
(566,030
|
)
|
Change in fair value recognized in operations
|
|
|
647,632
|
|
Balance at March 31, 2021
|
|
$
|
-
|
|
The estimated fair value of the derivative instruments
was valued using the Black-Scholes option pricing model during the nine months ended March 31, 2021, using the following assumptions:
Estimated dividends
|
|
None
|
Expected volatility
|
|
78.55% to 253.30%
|
Risk free interest rate
|
|
0.61% to 0.93%
|
Expected term
|
|
0 to 6 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.
On December 21, 2020, the Company issued a total
of 1,500,000 shares of common stock to FirstFire Global Opportunities Fund, LLC for the exercise of warrants in full. The exercise of
warrants resulted in a loss of $67,028 for the nine months ended March 31, 2021. After this exercise, FirstFire Global Opportunities Fund,
LLC is not entitled to any warrant to purchase shares. (See Note 10)
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 December 2020, the Company paid a total of
$82,500 to fully settle the convertible note dated November 12, 2019 with Crown Bridge Partners, LLC, including all accrued and unpaid
interest and unexercised warrants. After this settlement, Crown Bridge Partners, LLC is not entitled to any warrant to purchase shares.
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 November 2020, the Company paid a total of
$175,000 to fully settle the convertible note dated November 20, 2019 with Morningview Financial LLC, including all accrued and unpaid
interest and unexercised warrants. After this settlement, Morningview Financial LLC is not entitled to any warrant to purchase shares.
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 feature and warrants. Accordingly, $147,492 was allocated to warrants and recorded in additional paid in capital
account during the year ended June 30, 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, 2020
|
|
|
229,166
|
|
|
$
|
2.68
|
|
|
|
4.2 to 4.53
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised or settled
|
|
|
(160,416
|
)
|
|
|
2.63
|
|
|
|
4.05 to 4.16
|
|
Cancelled or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding at March 31, 2021
|
|
|
68,750
|
|
|
$
|
2.80
|
|
|
|
3.78
|
|
NOTE 15 – PROMISSORY NOTE
On December 21, 2020, the Company issued a self-amortization
promissory note to Labrys Fund, L.P in the aggregate principal amount of $300,000. The promissory note is due on or before December 21,
2021 and bears an interest rate of five percent (5%) per annum. The note is not convertible unless in default, as defined in the agreement.
The Company agreed to reserve 7,052,239 shares of its common stock for issuance if any debt is converted. The Company executed and closed
the transaction on December 31, 2020 and received $253,500 in cash after deducting an OID in the amount of $30,000, legal fees of $3,000
and other costs of $13,500. The self-amortization promissory note has an amortization schedule of $35,000 payment at each month end beginning
April 23, 2021 through December 21, 2021.
In connection with the issuance of promissory
note, on December 31, 2020, the Company issued 447,762 shares of common stock (the “First Commitment Shares”) and 1,119,402
shares of common stock (the “Second Commitment Shares”) related to the promissory note as a commitment fee. The Second Commitment
Shares must be returned to the Company’s treasury if the promissory note is fully repaid and satisfied on or prior to the maturity
date. The Company recorded the First Commitment Shares as debt discount valued at $68,060 based on the quoted market price at issue date
and amortized over the term of the promissory note. The Company recorded the Second Commitment Shares at par for the nine months ended
March 31, 2021. (See Note 10)
On March 10, 2021, the Company issued a self-amortization
promissory note to Labrys Fund, L.P in the aggregate principal amount of $500,000. The promissory note is due on or before March 10, 2022
and bears an interest rate of five percent (5%) per annum. The note is not convertible unless in default, as defined in the agreement.
The Company agreed to reserve 6,562,500 shares of its common stock for issuance if any debt is converted. The Company executed and closed
the transaction on March 19, 2021 and received $434,000 in cash after deducting an OID in the amount of $50,000, legal fees of $2,500
and other costs of $13,500. The self-amortization promissory note has an amortization schedule of $58,333.33 payment at each month beginning
July 9, 2021 through March 10, 2022.
In connection with the issuance of promissory
note, on March 10, 2021, the Company issued 417,000 shares of common stock (the “First Commitment Shares”) and 1,042,000 shares
of common stock (the “Second Commitment Shares”) related to the promissory note as a commitment fee. The Second Commitment
Shares must be returned to the Company’s treasury if the promissory note is fully repaid and satisfied on or prior to the maturity
date. The Company recorded the First Commitment Shares as debt discount valued at $87,153 based on the quoted market price at issue date
and amortized over the term of the promissory note. The Company recorded the Second Commitment Shares at par for the nine months ended
March 31, 2021. (See Note 10)
For the three and nine months ended March 31,
2021, the Company recorded the amortization of debt discount of $37,532 and $38,806 for the self-amortization promissory notes issued,
which was included in other income and expense in the consolidated statement of comprehensive income (loss).
NOTE 16 – 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 3, “Summary of Significant Accounting Policies”.
The following tables provide the business segment
information for the three and nine months ended March 31, 2021 and 2020.
|
|
For the Nine Months Ended March 31, 2021
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
-
|
|
|
$
|
9,100,076
|
|
|
$
|
2,018
|
|
|
$
|
-
|
|
|
$
|
9,102,094
|
|
Cost of Revenues
|
|
|
-
|
|
|
|
8,061,782
|
|
|
|
10,159
|
|
|
|
-
|
|
|
|
8,071,941
|
|
Gross profit (loss)
|
|
|
-
|
|
|
|
1,038,294
|
|
|
|
(8,141
|
)
|
|
|
-
|
|
|
|
1,030,153
|
|
Operating expenses
|
|
|
8,374
|
|
|
|
1,202,101
|
|
|
|
23,641
|
|
|
|
176,268
|
|
|
|
1,410,384
|
|
Loss from operations
|
|
|
(8,374
|
)
|
|
|
(163,807
|
)
|
|
|
(31,782
|
)
|
|
|
(176,268
|
)
|
|
|
(380,231
|
)
|
Net loss
|
|
$
|
(8,213
|
)
|
|
$
|
(147,074
|
)
|
|
$
|
(31,781
|
)
|
|
$
|
(816,950
|
)
|
|
$
|
(1,004,018
|
)
|
|
|
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 Three Months Ended March 31, 2021
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
-
|
|
|
$
|
3,160,474
|
|
|
$
|
272
|
|
|
$
|
-
|
|
|
$
|
3,160,746
|
|
Cost of Revenues
|
|
|
-
|
|
|
|
2,802,520
|
|
|
|
(23
|
)
|
|
|
-
|
|
|
|
2,802,497
|
|
Gross profit
|
|
|
-
|
|
|
|
357,954
|
|
|
|
295
|
|
|
|
-
|
|
|
|
358,249
|
|
Operating expenses
|
|
|
2,842
|
|
|
|
428,842
|
|
|
|
5,893
|
|
|
|
37,666
|
|
|
|
475,243
|
|
Loss from operations
|
|
|
(2,842
|
)
|
|
|
(70,888
|
)
|
|
|
(5,598
|
)
|
|
|
(37,666
|
)
|
|
|
(116,994
|
)
|
Net loss
|
|
$
|
(2,841
|
)
|
|
$
|
(26,820
|
)
|
|
$
|
(5,598
|
)
|
|
$
|
(80,335
|
)
|
|
$
|
(115,594
|
)
|
|
|
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
|
)
|
NOTE 17 - SUBSEQUENT EVENTS
On May 6, 2021, our Board of Directors (the “Board”)
approved the following actions which are also taken by written consent in lieu of a meeting by the holders of a majority of the voting
power of our outstanding capital stock as of the same date:
|
(1)
|
An increase in the total number of authorized stock of the Company from 200,000,000 to 400,000,000 shares
consisting of: (i) 395,000,000 shares of common stock, par value $0.0001 per share (“Common Stock”); and (ii) 5,000,000 shares
of preferred stock par value $0.0001 per share (“Preferred Stock”) (the “Authorized Share Increase”) and related
Certificate of Amendment to Articles of Incorporation;
|
|
(2)
|
To effect, at the discretion of the Company’s Board, a reverse stock split of all outstanding shares
of the Company’s Common Stock, at a ratio of not less than 1-for-2 and not greater than 1-for-10, such ratio to be determined by
the Company’s Board at any time before April 30, 2022, without further approval or authorization of our stockholders (the “Reverse
Stock Split”) and related amendment to our Articles of Incorporation.
|
END NOTES TO FINANCIAL STATEMENTS