PART I – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
|
Page
|
Unaudited Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015
|
F-1
|
Unaudited Consolidated Statements of Operations for the six months ended June 30, 2016 and 2015
|
F-2
|
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015
|
F-3
|
Unaudited Consolidated Statement of Stockholders' Equity (Deficiency)
|
F-4
|
Notes to the Unaudited Consolidated Financial Statements
|
F-5 to F-12
|
CLOUDWEB, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
June 30,
2016
|
|
|
December 31,
2015
|
|
ASSETS
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
9,098
|
|
|
$
|
5,599
|
|
Total current assets
|
|
|
9,098
|
|
|
|
5,599
|
|
|
|
|
|
|
|
|
|
|
Equipment, net
|
|
|
236
|
|
|
|
394
|
|
Goodwill (Note 1,4)
|
|
|
89,496
|
|
|
|
89,496
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
98,830
|
|
|
$
|
95,489
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
17,230
|
|
|
|
5,770
|
|
Due to related parties
|
|
|
138,668
|
|
|
|
86,764
|
|
Due to third party
|
|
|
32,700
|
|
|
|
10,000
|
|
Total current liabilities
|
|
|
188,598
|
|
|
|
102,534
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
188,598
|
|
|
|
102,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity (deficit)
|
|
|
|
|
|
|
|
|
Common stock, no par value: shares authorized 500,000,000; 314,076,369 and 2,500,000 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively
|
|
|
-
|
|
|
|
-
|
|
Additional Paid-in capital
|
|
|
112,127
|
|
|
|
16,810
|
|
Shareholder receivable
|
|
|
(22,306
|
)
|
|
|
(25,559
|
)
|
Accumulated deficit
|
|
|
(177,111
|
)
|
|
|
2,940
|
|
Accumulated other comprehensive income
|
|
|
(2,478
|
)
|
|
|
(1,236
|
)
|
Total stockholders' equity (deficit)
|
|
|
(89,768
|
)
|
|
|
(7,045
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
|
$
|
98,830
|
|
|
$
|
95,489
|
|
The accompanying notes are an integral part of these Financial Statements.
CLOUDWEB, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
REVENUES
|
|
$
|
13,020
|
|
|
$
|
12,252
|
|
|
$
|
21,935
|
|
|
$
|
24,274
|
|
COST OF GOODS SOLD
|
|
|
12,034
|
|
|
|
2,585
|
|
|
|
16,620
|
|
|
|
2,466
|
|
GROSS PROFIT
|
|
|
986
|
|
|
|
9,667
|
|
|
|
5,315
|
|
|
|
21,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
79
|
|
|
|
81
|
|
|
|
157
|
|
|
|
395
|
|
General and administrative expenses
|
|
|
10,340
|
|
|
|
1,987
|
|
|
|
12,866
|
|
|
|
3,929
|
|
Professional fees
|
|
|
18,354
|
|
|
|
-
|
|
|
|
146,849
|
|
|
|
-
|
|
Salaries and Payroll
|
|
|
13,009
|
|
|
|
844
|
|
|
|
25,494
|
|
|
|
(8,150
|
)
|
Total Operating Expenses
|
|
|
41,782
|
|
|
|
2,912
|
|
|
|
185,366
|
|
|
|
(3,826
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM OPERATIONS
|
|
|
(40,796
|
)
|
|
|
6,755
|
|
|
|
(180,051
|
)
|
|
|
25,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,182
|
)
|
Net Income (Loss)
|
|
|
(40,796
|
)
|
|
|
6,755
|
|
|
|
(180,051
|
)
|
|
|
22,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE LOSS (GAIN)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign Currency Translation Adjustments
|
|
|
(229
|
)
|
|
|
(1,335
|
)
|
|
|
(1,242
|
)
|
|
|
377
|
|
TOTAL COMPREHENSIVE INCOME (LOSS)
|
|
$
|
(40,025
|
)
|
|
|
5,420
|
|
|
$
|
(181,293
|
)
|
|
|
22,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED INCOME PER COMMON SHARE
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
314,076,369
|
|
|
|
2,500,000
|
|
|
|
265,677,924
|
|
|
|
2,500,000
|
|
The accompanying notes are an integral part of these Financial Statements.
CLOUDWEB, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIENCY)
(Unaudited)
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Shares
|
|
|
Amount
|
|
|
Additional Paid in Capital
|
|
|
Accumulated Other Comprehensive Income
|
|
|
Stockholder Receivable
|
|
|
Retained Earnings (Deficit)
|
|
|
Total Stock holders’ Deficiency
|
|
Balance – December 31, 2015
|
|
|
2,500,000
|
|
|
|
-
|
|
|
$
|
16,810
|
|
|
$
|
(1,236
|
)
|
|
$
|
(25,559
|
)
|
|
$
|
2,940
|
|
|
$
|
(7,045
|
)
|
Recapitalization: shares issued as part of reverse merger (ref Note 1)
|
|
|
310,013,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Stock-based compensation
|
|
|
1,562,569
|
|
|
|
-
|
|
|
|
95,317
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
95,317
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
(180,051
|
)
|
|
|
(180,051
|
)
|
Foreign currency translation adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,242
|
)
|
|
|
3,253
|
|
|
|
-
|
|
|
|
2,011
|
|
Balance – June 30, 2016
|
|
|
314,076,369
|
|
|
|
-
|
|
|
$
|
112,127
|
|
|
$
|
(2,478
|
)
|
|
$
|
(22,306
|
)
|
|
$
|
(177,111
|
)
|
|
$
|
(89,768
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited)
|
Six Months ended
June 30,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
TOTAL NET INCOME
|
|
$
|
(180,051
|
)
|
|
$
|
22,452
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
|
|
|
|
|
Foreign exchange on advances to shareholder receivable
|
|
|
3,253
|
|
|
|
-
|
|
Depreciation
|
|
|
157
|
|
|
|
395
|
|
Stock-based compensation
|
|
|
95,317
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
11,460
|
|
|
|
4,366
|
|
Net cash provided by operating activities
|
|
|
(69,864
|
)
|
|
|
27,213
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Advances to shareholder
|
|
|
|
|
|
|
(35,911
|
)
|
Net cash used in investing activities
|
|
|
-
|
|
|
|
(35,911
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Due to a related party
|
|
|
51,904
|
|
|
|
904
|
|
Due to a third party
|
|
|
22,700
|
|
|
|
-
|
|
Net cash provided by financing activities
|
|
|
74,604
|
|
|
|
904
|
|
|
|
|
|
|
|
|
|
|
Effects on changes in foreign exchange rate
|
|
|
(1,241
|
)
|
|
|
602
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
3,499
|
|
|
|
(7,192
|
)
|
Cash and cash equivalents - beginning of period
|
|
|
5,599
|
|
|
|
12,926
|
|
Cash and cash equivalents - end of period
|
|
$
|
9,098
|
|
|
$
|
5,734
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Disclosures
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
-
|
|
|
$
|
-
|
|
Cash paid for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash Financing and Investing Activities
|
|
|
|
|
|
|
|
|
Common stock issued for services
|
|
$
|
95,317
|
|
|
$
|
-
|
|
The accompanying notes are an integral part of these Financial Statements.
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 1 – Description of business and basis of presentation
Organization and nature of business
Cloudweb, Inc. (the "Company", or “Cloudweb”) is a Florida corporation incorporated on May 25, 2014 as Formigli Inc. On December 3, 2015, the Company changed its name to Cloudweb, Inc.
We were previously engaged in
in the global exclusive distribution of Formigli Bicycles.
On December 3, 2015 the Company increased its authorized share capital from 100,000,000 shares to 500,000,000 shares, no par value, and completed a 100 for 1 forward split for all issued and outstanding shares. All share and per share values have been retroactively impacted to reflect the forward split.
On January 28, 2016, Cloudweb concluded a Share Exchange Agreement entered into with Liao Zhi De, whereby Cloudweb issued 2,500,000 shares of its common stock to Mr. Liao in exchange for 100% of the issued and outstanding equity interests of
Data Cloud Inc. a Nevada corporation (“Data Cloud”)
. Data Cloud owns 100% of the issued and outstanding equity interests of
Web Hosting Solutions Ltd., a United Kingdom company (“WHS”),
which it purchased from James Holland for US$72,000 (GBP 47,000) on November 25, 2015.
WHS has been providing web hosting solutions for approximately ten (10) years and became a UK private limited company in 2012. In connection with the Share Exchange Agreement, Cloudweb elected to enter into the web hosting industry and discontinue its former business operations.
As a result of the Share Exchange Agreement, Zhi De Liao became the Company’s sole executive officer and sole member of the Board of Directors. Concurrently, Mr. Liao, through his controlled entity, Letterston Investments Ltd., acquired 250,000,000 shares of common stock from our former sole officer and director Ms. Amy Chaffe. As a result, on the transaction date, Mr. Liao effectively controlled approximately 81% of the Company’s issued and outstanding shares of common stock.
On February 1, 2016, our former officer and director Amy Chaffe entered into a Waiver, Release and Indemnity agreement with the Company where under she agreed to forgive certain debt in the amount of $167,000 due and payable at January 31, 2016 in exchange for $39,229 and the return of all assets related to the Formigli bicycles, and the sales operations thereunder. As a result of this divestiture,
the Company reflected the operations of Formigli Bicycle as discontinued operations as at the fiscal year ended December 31, 2015. In the current financial statement presentation, operations of the parent company, Cloudweb, have all been allocated to retained earnings and additional paid in capital as at the transaction date.
The business combination as a result of the Share Exchange Agreement described above is deemed to be a reverse acquisition pursuant to SEC guidance, ASC 805-40-25-1, which provides that the merger of a private operating company into a public corporation with nominal net assets typically results in the owners and management of the private company having actual or effective operating control of the combined company after the transaction, with shareholders of the former public entity continuing only as passive investors. These transactions are considered to be capital transactions in substance, rather than business combinations. That is, the transaction is equivalent to the issuance of stock by the private company for the net monetary assets of the public corporation, accompanied by a recapitalization. The accounting is identical to that resulting from a reverse acquisition, except that no goodwill or other intangible should be recorded. Goodwill reflected on the balance sheets as at June 30, 2016 and December 31, 2015 is goodwill carried on the books of the consolidated subsidiary, Data Cloud Inc.
Accordingly, Cloudweb (the legal acquirer) is considered the accounting acquiree and Data Cloud (the legal acquire) is considered the accounting acquirer. The consolidated financial statements of the combined entity are in substance those of Data Cloud, with assets and liabilities, and revenues and expenses, of Cloudweb being included effective from the date of completion of the Share Exchange Transaction, as Cloudweb is deemed to be a continuation of the business of Data Cloud. The outstanding stock of Cloudweb prior to the Share Exchange Transaction has been
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 1 – Description of business and basis of presentation (cont’d)
accounted for at its net book value and no goodwill has been recognized.
All outstanding shares of Cloudweb at the transaction date have been restated to reflect the effect of the business combination. As a result of the aforementioned transactions a total of
310,013,800
shares of Cloudbweb common stock issued and outstanding at December 31, 2015 are reflected as part of the recapitalization transactions impacted January 28, 2016 in our Statements of Stockholder’s Equity (Deficit). The shares issued as part of the Share Exchange Transaction are the reported opening equity balance.
(Ref: Note 4 below)
Financial Statements Presented
The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 210 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal recurring nature. Operating results for the six months ended June 30, 2016, are not necessarily indicative of the results that may be expected for the fiscal year ending June 30, 2016. For further information, refer to the financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015 as filed with the Securities and Exchange Commission on April 14, 2016.
Note 2 – Going Concern
For the six months ended June 30, 2016, the Company used net cash in operations of $69,864. In addition, the Company had a working capital deficit as of June 30, 2016. The Company believes that its existing capital resources may not be adequate to enable it to execute its business plan. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern. The Company estimates that it will require additional cash resources during 2016 based on its current operating plan and condition. The Company expects cash flows from operating activities to improve, primarily as a result of an increase in revenue and a decrease in certain operating expenses, although there can be no assurance thereof. The accompanying consolidated financial statements do not include any adjustments that might be necessary should we be unable to continue as a going concern. If we fail to generate positive cash flow or obtain additional financing, when required, we may have to modify, delay, or abandon some or all of our business and expansion plans.
Certain reclassifications have been made to the prior period’s financial statements to conform to the current period’s presentation.
Note 3 – Summary of Significant Accounting Policies
Fiscal year end:
The Company has selected December 31 as its fiscal year end.
Principals of Consolidation:
The consolidated financial statements include the accounts of Cloudweb, Inc. and its wholly-owned subsidiary, Data Cloud Inc,. including its wholly-owned subsidiary Web Hosting Solutions Ltd. All significant intercompany balances and transactions have been eliminated.
Foreign Currency Translation and Re-measurement:
The Company's subsidiary Web Hosting Solutions Ltd functional currency is British Pound and reporting currency is the U.S. dollar. All transactions initiated in British Pounds are translated into U.S. dollars in accordance with ASC 830-30, "Translation of Financial Statements," as follows:
|
i)
|
Assets and liabilities at the rate of exchange in effect at the balance sheet date.
|
|
ii)
|
Equity at historical rates.
|
|
iii)
|
Revenue and expense items at the average rate of exchange prevailing during the period.
|
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 3 – Summary of Significant Accounting Policies (cont’d)
|
iii)
|
Revenue and expense items at the average rate of exchange prevailing during the period.
|
Adjustments arising from such translations are included in accumulated other comprehensive income in shareholders’ equity.
Use of Estimates:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.
Cash Equivalents:
The Company considers all highly liquid investments with maturities of 90 days or less from the date of purchase to be cash equivalents.
Accounts Receivable and Allowance for Doubtful Accounts:
Accounts receivable are stated at the amount that management expects to collect from outstanding balances. Bad debts and allowances are provided based on historical experience and management’s evaluation of outstanding accounts receivable. Management evaluates past due or delinquency of accounts receivable based on the open invoices aged on due date basis. The allowance for doubtful accounts at June 30, 2016 and June 30, 2015 is Nil.
Property, Plant and Equipment:
Property, plant and equipment are carried at cost less accumulated depreciation. Cost includes all direct costs necessary to acquire and prepare assets for use, including internal labor and overhead in some cases. Depreciation of property, plant and equipment is provided on the straight-line method over estimated useful lives. The costs of repairs and maintenance are expensed when incurred, while expenditures for refurbishments and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. When assets are retired or sold, the asset cost and related accumulated depreciation are eliminated with any remaining gain or loss recognized in net earnings.
Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives.
Computer Equipment 4 year - straight line
Long-lived Assets:
Long-lived assets such as property, plant and equipment and are reviewed for impairment whenever facts and circumstances indicate that the carrying value may not be recoverable. When required impairment losses on assets to be held and used are recognized based on the fair value of the asset. The fair value is determined based on estimates of future cash flows, market value of similar assets, if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and fair value of the asset. When fair values are not available, the Company estimates fair value using the expected future cash flows discounted at a rate commensurate with the risk associated with the recovery of the assets. We did not recognize any impairment losses for any periods presented.
Goodwill and Other Intangible Assets
Goodwill represents the excess of consideration paid over the fair value
of net assets acquired in business combinations. Goodwill and other indefinite-lived intangible assets are not amortized but are tested at least annually for impairment. The fair value as of the testing date is determined based on estimates of future cash flows, market value of similar assets, if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and fair value of the asset. When fair values are not available, the Company estimates fair value using the expected future cash flows discounted at a rate commensurate with the risk associated with the recovery of the assets. The Company determined to test its recorded goodwill for impairment as at June 30, 2016 using expected future discounted cash flows. There was no impairment loss recorded as at June 30, 2016.
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 3 – Summary of Significant Accounting Policies (cont’d)
Revenue Recognition:
The Company recognizes revenue from the sale of products and services in accordance with ASC 605,"Revenue Recognition."
The Company recognizes revenue from services only when all of the following criteria have been met:
|
i)
|
Persuasive evidence for an agreement exists;
|
|
ii)
|
Service has been provided;
|
|
iii)
|
The fee is fixed or determinable; and,
|
|
iv)
|
Collection is reasonably assured.
|
Revenue related to consulting services is fully recognized when the above criteria are met.
Share-based Expenses:
ASC 718 "Compensation – Stock Compensation" prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50, "Equity – Based Payments to Non-Employees." Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
There were $95,317 share-based expenses for the period ended June 30, 2016 and $nil for the period ended June 30, 2015.
Fair Value of Financial Instruments:
The Company’s financial instruments consist of cash, receivables, payables, and due to related party. The carrying amount of cash, receivables and payables approximates fair value because of the short-term nature of these items. The carrying amount of the notes payable approximates fair value as the individual borrowings bear interest at market interest rates
Deferred Income Taxes and Valuation Allowance:
The Company accounts for income taxes under ASC 740 "Income Taxes." Under the asset and liability method of ASC 740, 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 bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations. No deferred tax assets or liabilities were recognized as at June 30, 2016 and 2015.
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 3 – Summary of Significant Accounting Policies (cont’d)
Basic and Diluted Loss Per Share
: In accordance with ASC Topic 280 – “Earnings Per Share”, the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive.
New Accounting Pronouncements:
In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The new standard requires financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The standard will be effective for the Company beginning January 1, 2020, with early application permitted. This standard is not expected to have a material impact on our financial position, results of operations or statement of cash flows upon adoption.
In March 2016, the FASB issued ASU No. 2016-09, Compensation — Stock Compensation: Improvements to Employee Share-Based Payment Accounting (“ASU 2016-09”). The new guidance will change how companies account for certain aspects of share-based payments to employees. Under existing accounting guidance, tax benefits and certain tax deficiencies arising from the vesting of share-based payments are recorded in additional paid-in-capital. The new guidance will require such benefits or deficiencies to be recognized as income tax benefits or expenses in the statement of operations. Companies are required to apply the new guidance prospectively. The new standard is effective for fiscal years beginning after December 15, 2016.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires the lessee to recognize assets and liabilities for leases with lease terms of more than twelve months. For leases with a term of twelve months or less, the Company is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. Further, the lease requires a finance lease to recognize both an interest expense and an amortization of the associated expense. Operating leases generally recognize the associated expense on a straight line basis. ASU 2016-02 requires the Company to adopt the standard using a modified retrospective approach and adoption beginning on January 1, 2019.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments - Overall: Recognition and Measurement of Financial Assets and Financial Liabilities. This new standard provides guidance on how entities measure certain equity investments and present changes in the fair value. This standard requires that entities measure certain equity investments that do not result in consolidation and are not accounted for under the equity method at fair value and recognize any changes in fair value in net income. ASU 2016-01 is effective for fiscal years beginning after December 31, 2017.
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 4– Business Combination
On January 28, 2016, Cloudweb concluded a Share Exchange Agreement entered into with Zhi De Liao, whereby Cloudweb issued 2,500,000 shares of its common stock to Mr. Liao in exchange for 100% of the issued and outstanding equity interests of
Data Cloud Inc. a Nevada corporation (“Data Cloud”)
. Data Cloud owns 100% of the issued and outstanding equity interests of
Web Hosting Solutions Ltd., a United Kingdom company (“WHS”),
which it purchased from James Holland for US$72,688 (GBP 47,000) on November 25, 2015.
WHS has been providing web hosting solutions for approximately ten (10) years and became a UK private limited company in 2012. In connection with the Share Exchange Agreement, Cloudweb elected to enter into the web hosting industry
As a result of the Share Exchange Agreement, Zhi De Liao became the sole executive officer and sole member of the Board of Directors of Cloudweb. Mr. Liao also controls Letterston Investments Ltd., which acquired 250,000,000 shares of common stock of Cloudweb on January 28, 2016. Therefore, Mr. Liao controls approximately 81% of Cloudweb’s issued and outstanding shares of common stock.
The business combination as a result of the Share Exchange Agreement is deemed to be a reverse acquisition pursuant to SEC guidance, ASC 805-40-25-1, which provides that the merger of a private operating company into a public corporation with nominal net assets typically results in the owners and management of the private company having actual or effective operating control of the combined company after the transaction, with shareholders of the former public entity continuing only as passive investors. These transactions are considered to be capital transactions in substance, rather than business combinations. That is, the transaction is equivalent to the issuance of stock by the private company for the net monetary assets of the public corporation, accompanied by a recapitalization. The accounting is identical to that resulting from a reverse acquisition, except that no goodwill or other intangible should be recorded.
Accordingly, Cloudweb (the legal acquirer) is considered the accounting acquiree and Data Cloud (the legal acquire) is considered the accounting acquirer. The consolidated financial statements of the combined entity are in substance those of Data Cloud, with assets and liabilities, and revenues and expenses, of Cloudweb being included effective from the date of completion of the Share Exchange Transaction, as Cloudweb is deemed to be a continuation of the business of Data Cloud. The outstanding stock of Cloudweb prior to the Share Exchange Transaction has been accounted for at its net book value and no goodwill has been recognized.
Upon the closing, the Company changed its business from the global exclusive distribution of Formigli Bicycles to
enter into the web hosting industry.
On February 1, 2016, our former officer and director Amy Chaffe entered into a Waiver, Release and Indemnity agreement with the Company where under she agreed to forgive certain debt in the amount of $167,000 due and payable at January 31, 2016 in exchange for $39,229 and the return of all assets related to the Formigli bicycles, and the sales operations thereunder. All operations were noted as discontinued effective December 31, 2015.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed relative to the Parent company operations, at the business combination transaction date, January 28, 2016. As a result of the divestiture of the Company’s prior assets and settlement of all exiting liabilities as at the transaction date, the table reflects net assets of $Nil:
Total identifiable assets
|
|
$
|
-
|
|
Total identifiable liabilities
|
|
$
|
-
|
|
|
|
|
|
|
Net identifiable assets
|
|
$
|
-
|
|
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
Note 5 – Common Stock
Authorized Stock
The Company’s authorized common stock consists of 500,000,000 shares with no par value. Transactions described herein reflect the impact of the reverse acquisition and recapitalization completed on January 28, 2016.
Common Shares
On March 22, 2016 the Company issued One Million Five Hundred Sixty-Two Thousand Five Hundred Sixty-Nine (1,562,569) shares to James Holland as compensation for his service on the Board. The Company recorded $95,317 as stock-based compensation in respect of the shares issued based on the fair market value of the shares on the date of issuance.
As at June 30, 2016 and December 31, 2015 we had a total of 314,076,369 and 2,500,000 shares issued and outstanding.
Note 6 – Related Party Transactions
The Company had amounts owing to an entity controlled by Mr. Liao, the Company’s sole executive officer and sole member of the Board of Directors of $126,629 and $73,461 as of June 30, 2016 and December 31, 2015. The amounts are non-interest bearing and have no terms of repayment.
The Company’s operating subsidiary had amounts owing to an entity owned by a director of the Company of $12,039 (GBP £8,988) and $13,303 (GBP £8,988) as of June 30, 2016 and December 31, 2015 respectively. The amounts are non-interest bearing and have no terms of repayment.
The Company’s operating subsidiary had amounts owing from a director of the Company of $22,306 and $25,559 as of June 30, 2016 and December 31, 2015, respectively. The amounts are non-interest bearing and have no terms of repayment.
Pursuant to an agreement between the Company’s subsidiary, Data Cloud and Mr. James Holland, our Chief Technology Officer, dated November 25, 2015, Data Cloud, agreed to (a) appoint Mr. Holland to its Board of Directors, (b) employ Mr. Holland on terms described below, and (c) agreed to invest a minimum of USD $10,000 per month in debt or equity into WHS for three (3) consecutive months following the closing of the transaction.
Data Cloud employs Mr. Holland to continue management and operations of WHS during the period of his employment. The compensation during the term of his employment with Data Cloud will consist of (i) a fixed salary of GBP1,750 per month, (ii) fifteen percent (15%) of all net profits generated by WHS during the period of Mr. Holland’s employment with Data Cloud, (iii) and reimbursement of an automobile lease. For purposes of the above calculation, “profits” means revenue minus expenses. Mr. Holland’s employment with Data Cloud can be terminated by him or Data Cloud, for any or no reason, upon ninety (90) days advance notice after the first six (6) months of his employment (during the first six (6) months neither party may terminate). Upon termination, Data Cloud shall have no further obligation to pay any compensation to Mr. Holland.
On February 1, 2016, the fixed salary for Mr. Holland was agreed to be increased to GBP38,000 per annum (GBP3,167 per month) with immediate effect.
During the six months ended June 30, 2016, the Company was charged fees of GBP$17,580 (US$25,210) by Mr. Holland and paid
Mr. Holland
GBP13,705 (US$19,653) leaving GBP3,875 (USD$5,191) in the accounts payable.
CLOUDWEB, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
8. INCOME TAXES
The Company provides for income taxes under ASC 740, "Income Taxes”. ASC 740 requires the use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these differences are expected to reverse. It also requires the reduction of deferred tax assets by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.
The Company is subject to taxation in the US. The Company’s income tax rate was 34% for 2016 and 2015.
The provision for income taxes in US consists of the following:
|
|
Six months ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Current operations
|
|
$
|
51,400
|
|
|
$
|
-
|
|
Timing differences, Stock based compensation
|
|
|
(32,408
|
)
|
|
|
-
|
|
Less, Change in valuation allowance
|
|
|
(18,992
|
)
|
|
|
-
|
|
Net refundable amount
|
|
$
|
-
|
|
|
$
|
-
|
|
Income tax years for 2014 and 2015 are open to examination by the taxing authorities.
The Company is subject to taxation in the Great Britain. The Company’s income tax rate was 20% for 2016 and 2015.
The provision for income taxes in Great Britain consists of the following:
|
|
Six months ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Current operations
|
|
$
|
5,700
|
|
|
$
|
(4,490
|
)
|
Less, Change in valuation allowance
|
|
|
(5,700
|
)
|
|
|
4,490
|
|
Net refundable amount
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
9. SUBSEQUENT EVENTS
The Company has evaluated subsequent events from the balance sheet date through the date that the financial statements were issued and determined that there are no additional subsequent events to disclose.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
This quarterly report contains forward-looking statements relating to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as "may", "should", "intends", "expects", "plans", "anticipates", "believes", "estimates", "predicts", "potential", or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors which may cause our or our industry's actual results, levels of activity or performance to be materially different from any future results, levels of activity or performance expressed or implied by these forward-looking statements.
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity or performance. You should not place undue reliance on these statements, which speak only as of the date that they were made. These cautionary statements should be considered with any written or oral forward-looking statements that we may issue in the future. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results, later events or circumstances or to reflect the occurrence of unanticipated events.
In this report unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares of our capital stock.
The management’s discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP").
As used in this quarterly report, the terms "we", "us", "our", and "our company" means Cloudweb
, Inc
., unless otherwise indicated.
Overview
CLOUDWEB, INC. (“Cloudweb” or the “Company”), formerly known as Formigli, Inc., was incorporated in the State of Florida on May 25, 2014. The Company provides website hosting and cloud computing services. Zhi De Liao is the Company’s Chief Executive Officer. Our headquarters are located at Dept. Office 12a, Greenhill Street, Stratford Upon Avon, Warwickshire, United Kingdom CV376L.
Recent Developments
Cloudweb was a company in the development stages that planned to engage in the worldwide distribution of custom handmade Italian road bikes, made by Renzo Formigli. Amy Chaffe, who was the President, Chief Executive Officer, Chief Financial Officer, founded the Company.
The Company and Ms. Chaffe decided to conduct a corporate restructuring. On December 3, 2015, Mr. Renzo Formigli resigned as a member of the Board of Directors of the Company.
On the same day, the Company filed Articles of Amendment to its Articles of Incorporation with the Florida Department of State whereby it amended its Articles of Incorporation by (i) changing its name to “Cloudweb, Inc.”, (ii) increasing the Company’s authorized number of shares of common stock from 100 million to 500 million, and (iii) increasing the Company’s total issued and outstanding shares of common stock by conducting a forward split of such shares at the rate of 100 shares for every one (1) share currently issued and outstanding (the “Forward Split”).
The Company then filed an Issuer Company-Related Action Notification Form with FINRA requesting that the name change be effected in the market. It also requested that its ticker symbol be changed to “CLOW”.
Amy Chaffe, who at that time was the Company’s President, Chief Executive Officer, Chief Financial Officer and sole member of the Company’s Board of Directors, executed an agreement whereby an aggregate of 7,500,000 shares of Company common stock owned by her would be cancelled without any remuneration, leaving Ms. Chaffe owning 2,500,000 shares of Company common stock after such cancellation and prior to the Forward Split.
On January 28, 2016, a change in control of Cloudweb Inc. (the "Company") occurred by virtue of the Company's largest shareholder Amy Chaffe selling all of the shares of the Company's common stock that she owned, which was in the amount of 250,000,000 shares, to certain third party investors. Such shares sold by Ms. Chaffe represented 80% of the Company's total issued and outstanding shares of common stock. As part of the sale of the shares, the purchaser of such shares, Mr. Zhi De Liao, arranged with Ms. Chaffe his appointment to the Company's Board of Directors and as an executive officer of the Company. Immediately thereafter, Ms. Chaffe resigned as a member of the Board. Mr. Zhi De Liao is Cloudweb’s Chief Executive Officer, President, Chief Financial Officer, and a member of Cloudweb’s Board of Directors.
Cloudweb then completed the acquisition of 100% of the issued and outstanding equity interests of Data Cloud from Mr. Liao pursuant to a Share Exchange Agreement. As a result of the completion of this acquisition, 2,500,000 shares of Cloudweb’s common stock were issued to Mr. Liao. Mr. Liao now controls 81% of the Company’s total issued and outstanding shares of common stock.
Data Cloud owns 100% of the issued and outstanding equity interests of Web Hosting Solutions Ltd (“WHS”), which it purchased from James Holland for GBP 47,000. Pursuant to the Purchase Agreement, Data Cloud agreed to employ Mr. Holland to continue management and operations of WHS during the period of his employment and appoint Mr. Holland to its Board of Directors. WHS has been providing web hosting solutions for approximately ten (10) years and became a UK private limited company in 2012. In connection with the Share Exchange Agreement, Cloudweb elected to enter into the web hosting industry.
Other than as set out herein, we have not been involved in any bankruptcy, receivership or similar proceedings, nor have we been a party to any material reclassification, merger, consolidation or purchase or sale of a significant amount of assets not in the ordinary course of our business.
Liquidity and Capital Resources
The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited financial statements for the six months ended June 30, 2016 and audited financial statements for the year ended December 31, 2015, along with the accompanying notes.
At the end of June 30, 2016 we had cash on hand totaling $9,098 (December 31, 2015 - $5,599), total assets of $98,830 (December 31, 2015 - 95,489) and liabilities of $188,598 (December 31, 2015 - $102,534).
During the first quarter of the current fiscal year, the Company elected to discontinue its former operations, which were divested, and entered into a share exchange agreement to acquire a new business in the web hosting industry, concurrent with a change in control.
We anticipate we will need to secure additional funds in order to continue our business. We believe that we will be able to obtain loans from a current shareholder of the Company to meet shortfalls; however we cannot provide any assurance that we will be able to raise additional proceeds or secure additional loans in the future to cover our expenses related to maintaining our reporting company status (estimated at $60,000 for the next twelve (12) months). Furthermore, there is no guarantee we will receive the required financing to complete our business strategies; we cannot provide any assurance that future financing will be available to us on acceptable terms. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our operations. If we are unable to accomplish raising adequate funds then it would be likely that any investment made into the Company would be lost in its entirety.
Results of Operations
Three months ended June 30, 2016 compared to the three months ended June 30, 2015
We generated gross profit during the three months ended June 30, 2016 of $986 as compared to $9,667 during the three months ended June 30, 2015. Gross revenues for the three months ended June 2016 and 2015 were $13,020 and $12,252, respectively. Costs of goods sold during the three months ended June 30, 2016 was $12,034 as opposed to $2,585 for the three months ended June 30, 2015. The increase to costs of sales was a result of subcontractor services in the period to enahance our system. Prior year comparative figures reflect year-end adjustments to the annual costs of goods sold for Web Hosting Solutions in order to reallocate certain previously recorded costs to operating expense. Additionally, we continue to incur administrative costs related to filing requirements as a public issuer and ongoing operations as well as operating costs related to our core business. Such operating expenses totaled $41,782 for the three months ended June 30, 2016 as compared to $2,912 in the three months ended June 30, 2015. Operating expenses during the three months ended June 30, 2016 include professional fees of $18,354 consisting of legal, audit and accounting fees with respect to the requirements for public reporting and transactional costs related to the share exchange agreement, salaries of $13,009 and general and administrative expenses of $10,340. Operating expenses during the three months ended June 30, 2015 include general and administrative expenses of $1,987 and salaries and payroll expense of $844. Depreciation for the three months ended June 2016 and 2015 was $79 and $81, respectively. The Company recorded a net loss of $40,796 for the three months ended June 30, 2016, as compared to net income of $6,755 for the three months ended June 30, 2015.
Six months ended June 30, 2016 compared to the six months ended June 30, 2015
We generated gross profit during the six months ended June 30, 2016 of $5,315 as compared to $21,808 for the six months ended June 30, 2015. Revenues for the six months ended June 2016 and 2015 were $21,935 and $24,274, respectively. The decline in revenues is a result of the expiry of certain contracts during the period which were not renewed. Costs of goods sold during the six months ended June 30, 2016 was $16,620 as opposed to $2,466 for the six months ended June 30, 2015. The increase to costs of sales was a result of subcontractor services in the period. Prior year comparative figures reflect year-end adjustments to the annual costs of goods sold for Web Hosting Solutions in order to reallocate certain previously recorded costs to operating expense. Additionally, we continue to incur administrative costs related to filing requirements as a public issuer and ongoing operations as well as operating costs related to our core business. Such operating expenses totaled $185,366 for the six months ended June 30, 2016 as compared to $(3,826) in the six months ended June 30, 2015. Operating expenses during the six months ended June 30, 2016 include professional fees of $146,849 consisting of legal, audit and accounting fees with respect to the requirements for public reporting and transactional costs related to the share exchange agreement, salaries of $25,494 and general and administrative expenses of $12,866. During the six months ended June 30, 2015, a gain to salaries and payroll of $8,150 reflects the reallocation of certain amounts previously reported as salaries but reallocated to dividends as at June 30, 2015. General and administrative expenses totaled $3,929 for the six months ended June 30, 2015. Depreciation for the six months ended June 2016 and 2015 was $157 and $395, respectively. The Company recorded net losses of $180,051 for the six months ended June 30, 2016 as compared to net income of $25,934 for the six months ended June 30, 2015.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.
Critical Accounting Policies and Estimates
The preparation of our financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, management evaluates its estimates and judgments which are based on historical experience and on various other factors that are believed to be reasonable under the circumstances. The results of their evaluation form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions and circumstances. Our significant accounting policies are more fully discussed in the Notes to our Financial Statements, included herein.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02,
Leases
(“ASU 2016–02”) which replaces the existing guidance in ASC 840,
Leases
. The new standard establishes a right-of-use model that requires a lessee to record a right-of-use asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the statement of operations. The guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and requires retrospective application. The Company will adopt ASU 2016-02 in fiscal 2019 and is currently evaluating the impact to its consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-09,
Compensation — Stock Compensation: Improvements to Employee Share-Based Payment Accounting
(“ASU 2016-09”). The new guidance will change how companies account for certain aspects of share-based payments to employees. Under existing accounting guidance, tax benefits and certain tax deficiencies arising from the vesting of share-based payments are recorded in additional paid-in-capital. The new guidance will require such benefits or deficiencies to be recognized as income tax benefits or expenses in the statement of operations. Companies are required to apply the new guidance prospectively. The new standard is effective for fiscal years beginning after December 15, 2016, and the Company is currently evaluating the impact that ASU 2016-09 will have on its consolidated financial statements.
In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The new standard requires financial assets measured at amortized cost be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The standard will be effective for the Company beginning January 1, 2020, with early application permitted. This standard is not expected to have a material impact on our financial position, results of operations or statement of cash flows upon adoption.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
A smaller reporting company is not required to provide the information required by this Item.
ITEM 4. CONTROLS AND PROCEDURES
Management’s Report on Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to our management, including our president and chief financial officer (our principal executive officer, principal financial officer and principal accounting officer) to allow for timely decisions regarding required disclosure.
As of the end of the quarter covered by this report, we carried out an evaluation, under the supervision and with the participation of our president and chief financial officer (our principal executive officer, principal financial officer and principal accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our president and chief financial officer (our principal executive officer, principal financial officer and principal accounting officer) concluded that our disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting during the quarterly period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.