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
June 30, 2021
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 furnace used in firing for lithium battery , the lithium
battery packs,the portable power banks for electronic devices, LCM and LCD screens and provides IT and solution-oriented services in China.
New
subsidiaries
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 conducts 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 energy storage systems. Huixiang Energy also 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.
Authorized
share increase
On May 6, 2021, the Board of Directors and the
holders of the majority of issued and outstanding voting securities of the Company approved an amendment (the “Amendment”)
to our Articles of Incorporation to increase the authorized number of shares of common stock 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. The approval was made in accordance with Sections 78.320 and 78.390 of the Nevada Revised Statues,
which provide that a corporation’s articles may be amended by written consent of the stockholders representing at least a majority
of the voting power. The Amendment was filed with the Nevada Secretary of State on June 7, 2021.
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– BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of presentation
The Company’s audited consolidated financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”).
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.
The subsidiaries of ionix are as follows:
Well Best International Investment Limited
Welly Surplus International Limite
Shijirun (Yixing) Technology Co., Ltd
Huixiang Energy Technology (Suzhou) Co., Ltd
Changchun Fangguan Photoelectric Display Technology Co. Ltd
Dalian Shizhe New Energy Technology Co., Ltd
Shenzhen Baileqi Electronic Technology Co., Ltd
Lisite Science Technology (Shenzhen) Co., Ltd
Changchun Fangguan Electronics Technology Co., Ltd(VIE)
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 June 30, 2021 and June 30, 2020, the Company has accounts
receivable balance from non-related party of $4,936,974 and $3,273,141, net of allowance for doubtful accounts of $152,995 and $139,609,
respectively. No bad debt expense was recorded during the year ended June 30, 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 year ended June 30, 2021 and 2020, respectively:
|
|
For the Year Ended June 30,
|
|
|
|
2021
|
|
|
2020
|
|
Sales of LCM and LCD screens - Non-related parties
|
|
$
|
13,203,190
|
|
|
$
|
17,470,966
|
|
Sales of LCM and LCD screens - Related parties
|
|
|
0
|
|
|
|
713,008
|
|
Sales of batteries and battery-related equipments
|
|
|
1,084,082
|
|
|
|
0
|
|
Sales of portable power banks
|
|
|
0
|
|
|
|
1,709,799
|
|
Service contracts
|
|
|
41,054
|
|
|
|
705,455
|
|
Total
|
|
$
|
14,328,326
|
|
|
$
|
20,599,228
|
|
All the operating entities of the Company are domiciled in the
PRC. All the Company’s revenues are derived in the PRC during the year ended June 30, 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 June 30, 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 June 30, 2021 (See Note 5).
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.
The reconciliation of our basic to diluted weighted average
common shares follows:
|
|
|
|
|
|
|
|
For the Years Ended
June 30
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Basic weighted average common shares
|
|
|
138,654,876
|
|
|
|
114,077,157
|
|
Effect of potentially dilutive securities
|
|
|
|
|
|
|
|
|
- Warrants
|
|
|
(318,185
|
)
|
|
|
(148,680
|
)
|
- Convertible notes
|
|
|
0
|
|
|
|
0
|
|
Diluted weighted average common shares
|
|
|
138,336,691
|
|
|
|
113,928,477
|
|
During the year ended June 30, 2021,the Company had outstanding convertible
notes and warrants which represent 1,096,705 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 year ended June 30, 2020, the Company had outstanding convertible notes
and warrants which represent 899,753 shares of commons stock, among which 670,587 shares of common stock for convertible notes were excluded
from the computation of diluted earnings per share since their effect would have been antidilutive.
Foreign currencies translation
The reporting currency of the Company is the United States Dollar
(“US$”). The Company’s subsidiaries in the People’s Republic of China (“PRC”) maintain their books
and records in their local currency, the Renminbi Yuan (“RMB”), which is the functional currency as being the primary currency
of the economic environment in which these entities operate.
In general, for consolidation purposes, assets and liabilities
of its subsidiaries whose functional currency is not the US$ are translated into US$, in accordance with ASC Topic 830-30, “Translation
of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates
prevailing during the period. Stockholders’ equity is translated at historical rates. The gains and losses resulting from translation
of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within
the statements of stockholders’ equity.
Transactions denominated in currencies other than the functional
currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. 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:
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Balance sheet items, except for equity accounts
|
|
|
6.4601
|
|
|
|
7.0795
|
|
|
|
Year Ended June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Items in statements of comprehensive income (loss) and cash flows
|
|
|
6.7698
|
|
|
|
7.0307
|
|
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 13).
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 3 - 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
June 30, 2021
|
|
|
Balance as of
June 30, 2020
|
|
Cash and cash equivalents
|
|
$
|
702,979
|
|
|
$
|
1,266,426
|
|
Notes receivable
|
|
|
76,743
|
|
|
|
125,798
|
|
Accounts receivable - non-related parties
|
|
|
3,638,354
|
|
|
|
3,069,629
|
|
Inventory
|
|
|
4,899,831
|
|
|
|
2,639,839
|
|
Advances to suppliers - non-related parties
|
|
|
749,975
|
|
|
|
530,670
|
|
Prepaid expenses and other current assets
|
|
|
62,251
|
|
|
|
58,103
|
|
Total Current Assets
|
|
|
10,130,133
|
|
|
|
7,690,465
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
6,787,525
|
|
|
|
6,568,874
|
|
Intangible assets, net
|
|
|
1, 508,583
|
|
|
|
1,424,404
|
|
Deferred tax assets
|
|
|
50,105
|
|
|
|
20,743
|
|
Total Assets
|
|
$
|
18,476,346
|
|
|
$
|
15,704,486
|
|
|
|
|
|
|
|
|
|
|
Short-term bank loan
|
|
$
|
904,832
|
|
|
$
|
2,034,735
|
|
Accounts payable
|
|
|
3,960,792
|
|
|
|
2,637,792
|
|
Advance from customers
|
|
|
150,110
|
|
|
|
27,501
|
|
Due to related parties
|
|
|
2,349,518
|
|
|
|
1,407,145
|
|
Accrued expenses and other current liabilities
|
|
|
49,968
|
|
|
|
61,856
|
|
Total Current Liabilities
|
|
|
7,415,220
|
|
|
|
6,169,029
|
|
Total Liabilities
|
|
$
|
7,415,220
|
|
|
$
|
6,169,029
|
|
NOTE 4 - INVENTORIES
Inventories are stated at the lower of cost (determined using
the weighted average cost) or net realizable value. Inventories consist of the following:
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
Raw materials
|
|
$
|
1,314,020
|
|
|
$
|
666,981
|
|
Work-in-process
|
|
|
3,367,716
|
|
|
|
500,331
|
|
Finished goods
|
|
|
772,635
|
|
|
|
2,096,538
|
|
Total Inventories
|
|
$
|
5,454,371
|
|
|
$
|
3,263,850
|
|
The Company recorded no inventory markdown for the years ended
June 30, 2021 and 2020.
NOTE 5- OPERATING LEASE
For the year ended June 30, 2021, the Company
had two real estate operating leases for office and warehouse under the terms of one year. For the year ended June 30, 2020, the Company
had three real estate operating leases for office, warehouses, manufacturing facilities and two boat operating leases under the terms
from four months to three years.
Lisite Science Technology (Shenzhen) Co., Ltd ("Lisite
Science") leases office and warehouse space from Shenzhen Keenest Technology Co., Ltd. (“Keenest”), a related party,
with annual rent of approximately $1,500 (RMB10,000) for one year until July 20, 2020. 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 10).On July
20, 2021, Lisite Science further extended the lease with Keenest for one more year until July 20, 2022 with annual rent of approximately
$295 (RMB2,000).
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 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 10).This lease was not extended when it expired in May 2021.
Dalian Shizhe New Energy Technology Co., Ltd.
(“Shizhe New Energy”) leases a boat from a non-related party with monthly rent of approximately $7,200 (RMB50,000) for one
year from March 1, 2019 to February 28, 2020. On July 1, 2019, Shizhe New Energy leased another boat from the same non-related party with
monthly rent of approximately $7,200 (RMB50,000) for four months from July 10, 2019 to November 10, 2019.
On November 1, 2019, the Company leased an office
space located in Dalian, China as its principal executive office under non-cancelable operating lease agreement for three years, which
expires through October 31, 2022. The monthly rent is approximately $715 (RMB5,000). The Company adopted the new standard to recognize
lease asset and liability for this lease after examining the criteria established. For the year ended June 30, 2020, the Company made
$109,563 of fixed cash payments related to operating leases. Non-cash activities involving ROU assets obtained in exchange for lease liabilities
were $19,711 for the year ended June 30, 2020, including the impact of adopting the new leases standard.
On June 30, 2020, this lease agreement was early
terminated on a mutually agreed basis between the Company and the landlord. The Company paid the lessor a termination fee of approximately
$1,400 (RMB10,000). The lease asset and liability were extinguished accordingly and decreased to zero as of June 30, 2020.
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 6 – PROPERTY, PLANT AND EQUIPMENT, NET
The components of property, plant and equipment were as follows:
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Buildings
|
|
$
|
5,073,335
|
|
|
$
|
4,601,685
|
|
Machinery and equipment
|
|
|
3,216,474
|
|
|
|
2,822,686
|
|
Office equipment
|
|
|
75,374
|
|
|
|
67,091
|
|
Automobiles
|
|
|
173,090
|
|
|
|
98,848
|
|
Subtotal
|
|
|
8,538,273
|
|
|
|
7,590,310
|
|
Less: Accumulated depreciation
|
|
|
(1,745,958
|
)
|
|
|
(1,016,373
|
)
|
Property, plant and equipment, net
|
|
$
|
6,792,315
|
|
|
$
|
6,573,937
|
|
Depreciation expense related to property, plant and equipment
was $676,191 and $723,346 for the year ended June 30, 2021 and 2020, respectively.
As of June 30, 2021 and June 30, 2020, buildings were pledged as collateral for bank
loans (See Note 8).
NOTE 7– INTANGIBLE ASSETS, NET
Intangible assets consist of the following:
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
Land use right
|
|
$
|
1,580,761
|
|
|
$
|
1,442,456
|
|
Computer software
|
|
|
29,905
|
|
|
|
25,039
|
|
Subtotal
|
|
|
1,610,666
|
|
|
|
1,467,495
|
|
Less: Accumulated amortization
|
|
|
(102,083
|
)
|
|
|
(43,091
|
)
|
Intangible assets, net
|
|
$
|
1,508,583
|
|
|
$
|
1,424,404
|
|
Amortization expense related to intangible assets was $30,705
and $28,905 for the year ended June 30, 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 June 30, 2021 and June 30, 2020, land use right was pledged as collateral
for bank loans (See Note 8).
NOTE 8 – SHORT-TERM BANK LOAN
The Company’s short-term bank loans consist of the following:
|
|
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
Loan payable to Industrial Bank, due November 2020
|
|
(1)
|
|
$
|
0
|
|
|
$
|
1,836,288
|
|
Loan payable to Industrial Bank, due May 2021
|
|
(2)
|
|
|
0
|
|
|
|
154,353
|
|
Loan payable to Industrial Bank, due June 2021
|
|
(2)
|
|
|
0
|
|
|
|
44,094
|
|
Loan payable to Industrial Bank, due August 2021
|
|
(3)
|
|
|
556,508
|
|
|
|
0
|
|
Loan payable to Industrial Bank, due October2021
|
|
(4)
|
|
|
348,324
|
|
|
|
0
|
|
Total
|
|
|
|
$
|
904,832
|
|
|
$
|
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. In May and June 2021, Fangguan Electronics repaid the commercial acceptance
bill of approximately US$166,000(RMB1,092,743) and US$48,000 (RMB312,161) in full upon maturity respectively.
|
|
(3)
|
During August 2020, Fangguan Electronics issued a one-year commercial acceptance bill with amount of approximately
US$556,508 (RMB3,595,096) and maturity date at August 6, 2021. On August 31, 2021, the amount has been repaid in full. During September
2020, Fangguan Electronics issued a six-month commercial acceptance bill with amount of approximately US$464,389 (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$464,389 (RMB3,000,000) in
full upon maturity.
|
|
(4)
|
During April 2021, Fangguan Electronics issued a six-month commercial acceptance bill with amount of approximately
US$348,324(RMB2,250,212) and maturity date at October 13, 2021. On April 13, 2021, 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 9 - STOCKHOLDERS' EQUITY
Stock Issued for Services
The Company engaged Maxim Group LLC (“Maxim”)
as its financial advisor to assist the Company in articulating its growth strategy to the investment community and up-list its securities
to a National Securities Exchange. On February 10, 2020, the Company issued 150,000 shares of common stock valued at $262,500 based on
the quoted market price to Maxim Group LLC as a part of its compensation.
On May 19, 2020, the Company and Maxim mutually
agreed to terminate all rights and obligations. Pursuant to the Settlement Agreement dated May 19, 2020, Maxim returned 75,000 shares
of common stock valued at $131,250 to the Company for cancellation. The net cost of $131,250 was amortized in full during the year ended
June 30, 2020.
Stock Issued for Conversion of Convertible Debt
During the year ended June 30, 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 gain on extinguishment
of debt of $202,588 for the year ended June 30, 2021. The remaining principal balance due under convertible notes after these conversions
and other debt settlements (See Note 13) is zero.
During the year ended June 30, 2020, the Company issued a total of
96,265 shares of common stock for the conversion of debt in the principal amount of $67,615.6 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 $41,255
for the year ended June 30, 2020.
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 Year ended June 30, 2021.
(See Note 13)
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 year ended June 30, 2021. (See Note 14)
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 year ended June 30, 2021. (See Note 14)
NOTE 10 - RELATED PARTY TRANSACTIONS AND BALANCES
Purchase from related party
During the year ended June 30, 2021, the Company did not purchase from any related
party.
During the year ended June 30, 2020, the Company purchased $1,630,684
and $37,393 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 $1,630,684 (Lisite Science) and $37,393 (Baileqi
Electronic) were included in the cost of Revenue for the year ended June 30, 2020.
Advances to suppliers - related parties
Lisite Science made advances of $434,200 and $357,577 to Keenest
for future purchases as of June 30, 2021 and June 30, 2020, respectively.
Sales to related party
During the year ended June 30, 2021 and 2020, Baileqi Electronic
sold materials of $0 and $713,008 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 5). On July 20, 2021, Lisite Science further extended the lease with Keenest for one
more year until July 20, 2022 with annual rent of approximately $295
(RMB2,000).
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 5). This lease was not extended when it expired in May 2021.
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.
|
|
|
|
|
June 30, 2021
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
Ben Wong
|
|
(1)
|
|
|
$
|
143,792
|
|
|
$
|
143,792
|
|
Yubao Liu
|
|
(2)
|
|
|
|
352,236
|
|
|
|
102,938
|
|
Xin Sui
|
|
(3)
|
|
|
|
2,016
|
|
|
|
2,016
|
|
Baozhen Deng
|
|
(4)
|
|
|
|
45,276
|
|
|
|
9,437
|
|
Jialin Liang
|
|
(6)
|
(11)
|
|
|
1,844,857
|
|
|
|
901,460
|
|
Xuemei Jiang
|
|
(7)
|
(10)
|
|
|
554,171
|
|
|
|
505,685
|
|
Shikui Zhang
|
|
(8)
|
|
|
|
58,961
|
|
|
|
28,528
|
|
Biao Shang
|
|
(5)
|
|
|
|
19,804
|
|
|
|
0
|
|
Changyong Yang
|
|
(9)
|
|
|
|
32,705
|
|
|
|
23,063
|
|
|
|
|
|
|
$
|
3,053,818
|
|
|
$
|
1,716,919
|
|
|
(1)
|
Ben Wong was the former controlling shareholder (before April
20, 2017) of Shinning Glory, which holds majority shares in the Company.
|
|
(2)
|
Yubao Liu has been the controlling shareholder of Shinning Glory
since April 20, 2017, which holds majority shares in the Company. He also serves as director of the Company.
|
|
(3)
|
Xin Sui serves as director 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)
|
Biao Shang is a stockholder of the Company and serves as director
of Fangguan Photoelectric.
|
|
(6)
|
Jialin Liang is a stockholder of the Company, serves as the
president, CEO, and director of Fangguan Electronics and director of the Company.
|
|
(7)
|
Xuemei Jiang is a stockholder of the Company and serves as director
of both Fangguan Electronics and the Company.
|
|
(8)
|
Shikui Zhang is a stockholder of the Company and serves as the
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 represents the advances to Fangguan Electronics by Xuemei Jiang at the acquisition
date of Fangguan Electronics (December 27, 2018). Thereafter Ms.Jiang neither made any further advance nor was refunded.
|
|
(11)
|
At the acquisition date of Fangguan Electronics (December 27, 2018), the advances to Fangguan
Electronics by Jialin Liang amounted to be approximately $5.8
million (RMB39,581,883),
among which approximately $4.4
million (RMB30,000,000)
was used for debt for equity swap by Mr.Liang during the capital increase of Fangguan Electronics occurred in March 2019. Thereafter
Mr.Liang continued making advances to Fangguan Electronics.
|
During the year ended June 30, 2021, after netting
off the refund by Fangguan Electronics, Mr Liang 's advance to Fangguan amounted to $983,397, among which $464,000 (RMB 3 million) was
the proceeds from a one -year term bank loan that Mr.Liang borrowed in his own name . The loan is guaranteeed by Fangguan Electronics
and can solely be used for supplementing the working capital of Fangguan Electronics. Mr. Liang himself bears the interest at 3.85% annually.
During the year ended June 30, 2021, Shenzhen
Baileqi S&T paid back Baileqi Electronic directly for the amount of $383,031 (RMB2,474,417). Therefore the equivalent amount of due
to Yubao Liu previously offered by Mr.Liu to settle the liability on behalf of Baileqi S&T, was reversed to the current account with
Mr.Liu. Considering this reversal,and setting off the further advance by Mr Liu, the net refund to Mr Liu was approximately $133,733
during the year ended June 30, 2021.
During the year ended June 30, 2021, Baozhen Deng
advanced $35,839 to Baileqi Electronic. Shikui Zhang advanced approximately $30,433 to Shizhe New Energy. Changyong Yang, a stockholder
of the Company, advanced approximately $9,642 to Lisite Science. Biao Shang advanced $19,804 to Fangguan Photoelectric.
During the year ended June 30, 2020, Yubao Liu
was refunded $46,312 by Welly Surplus and Well Best after netting off his advances to Well Best. In addition, Yubao Liu agreed to decrease
his advances to Well Best of $349,519 (RMB2,474,417) to pay off the trade receivables due from Shenzhen Baileqi S&T to Baileqi Electronic
on behalf of Shenzhen Baileqi S&T.
During the year ended June 30, 2020, Baileqi Electronic
refunded $5,303 to Baozhu Deng and Baozhen Deng advanced $5,537 to Baileqi Electronic. Shizhe New Energy refunded $625 and $1,869 to Liang
Zhang and Zijian Yang respectively. Shikui Zhang advanced $28,528 to Shizhe New Energy. Changyong Yang, a stockholder of the Company,
advanced $23,063 to Lisite Science.
NOTE 11– 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 Year Ended
June 30, 2021
|
|
|
As of June 30, 2021
|
|
|
|
Revenue
|
|
|
Percentage of
total revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
total accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
2,323,869
|
|
|
|
16
|
%
|
|
$
|
0
|
|
|
|
0
|
%
|
Customer B
|
|
|
1,931,936
|
|
|
|
14
|
%
|
|
|
0
|
|
|
|
0
|
%
|
Customer C
|
|
|
1,488,695
|
|
|
|
10
|
%
|
|
|
0
|
|
|
|
0
|
%
|
Total
|
|
$
|
5,744,500
|
|
|
|
40
|
%
|
|
$
|
0
|
|
|
|
0
|
%
|
|
|
For the Year Ended
June 30, 2020
|
|
|
As of June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
Percentage of
revenue
|
|
|
Accounts
receivable
|
|
|
Percentage of
accounts
receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer A
|
|
$
|
3,235,320
|
|
|
|
16
|
%
|
|
$
|
648,786
|
|
|
|
20
|
%
|
Customer B
|
|
|
2,168,387
|
|
|
|
11
|
%
|
|
|
0
|
|
|
|
0
|
%
|
Total
|
|
$
|
5,403,707
|
|
|
|
27
|
%
|
|
$
|
648,786
|
|
|
|
20
|
%
|
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 Year Ended
June 30, 2021
|
|
|
As of June 30, 2021
|
|
|
|
Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A
|
|
$
|
1,786,674
|
|
|
|
18
|
%
|
|
$
|
55,820
|
|
|
|
1
|
%
|
Supplier B
|
|
|
1,151,483
|
|
|
|
12
|
%
|
|
|
537,335
|
|
|
|
11
|
%
|
Total
|
|
$
|
2,938,157
|
|
|
|
30
|
%
|
|
$
|
593,155
|
|
|
|
12
|
%
|
|
|
For the Year Ended
June 30, 2020
|
|
|
As of June 30, 2020
|
|
|
|
Total Purchase
|
|
|
Percentage of
total purchase
|
|
|
Accounts
payable
|
|
|
Percentage of
total accounts
payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplier A - related party
|
|
$
|
1,630,684
|
|
|
|
10
|
%
|
|
$
|
0
|
|
|
|
0
|
%
|
Supplier B
|
|
|
3,053,591
|
|
|
|
18
|
%
|
|
|
218,709
|
|
|
|
8
|
%
|
Total
|
|
$
|
4,684,275
|
|
|
|
28
|
%
|
|
$
|
218,709
|
|
|
|
8
|
%
|
All suppliers of the Company are located in the PRC.
NOTE 12- 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 year ended June 30, 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 June 30, 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 year ended June 30, 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 Year Ended June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
Tax (benefit) at U.S. statutory rate
|
|
$
|
(89,057
|
)
|
|
$
|
(22,023
|
)
|
Tax rate difference between foreign operations and U.S.
|
|
|
(31,378
|
)
|
|
|
(73,374
|
)
|
Change in valuation allowance
|
|
|
141,902
|
|
|
|
287,447
|
|
Permanent difference
|
|
|
(38,943
|
)
|
|
|
(19,251
|
)
|
Effective tax (benefit)
|
|
$
|
(17,476
|
)
|
|
$
|
172,799
|
|
The provisions for income taxes (benefits) are summarized as
follows:
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended June 30,
|
|
|
|
2021
|
|
|
2020
|
|
Current
|
|
$
|
8,645
|
|
|
$
|
140,531
|
|
Deferred
|
|
|
(26,121
|
)
|
|
|
32,268
|
|
Total
|
|
$
|
(17,476
|
)
|
|
$
|
172,799
|
|
The tax effects of temporary differences that give rise to the Company’s
net deferred tax assets are as follows:
|
|
|
|
|
|
|
|
As of June 30,
|
|
|
|
2021
|
|
|
2020
|
|
Deferred tax assets:
|
|
|
|
|
|
|
Net operating loss carryforward
|
|
$
|
297,929
|
|
|
$
|
439,831
|
|
Allowance for doubtful accounts
|
|
|
48,958
|
|
|
|
44,900
|
|
Others
|
|
|
11,947
|
|
|
|
9,087
|
|
|
|
|
358,834
|
|
|
|
493,818
|
|
Less valuation allowance
|
|
|
(297,929
|
)
|
|
|
(439,831
|
)
|
Total Deferred tax assets
|
|
$
|
60,905
|
|
|
$
|
53,987
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability:
|
|
|
|
|
|
|
|
|
Revenue cutoff
|
|
$
|
10,800
|
|
|
$
|
33,244
|
|
Total Deferred tax liability
|
|
$
|
10,800
|
|
|
$
|
33,244
|
|
|
|
|
|
|
|
|
|
|
Net Deferred tax assets
|
|
$
|
50,105
|
|
|
$
|
20,743
|
|
As of June 30, 2021, the Company has approximately $3,419,353
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 June 30,
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 year ended June 30, 2021 and 2020 due to net operating loss
carryforwards available in the U.S. Therefore, there was no accrual of GILTI liability as of June 30, 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 13 - CONVERTIBLE DEBT
Convertible notes
Convertible notes payable balance was zero as of June 30, 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
|
|
|
|
0
|
|
|
|
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 year ended June 30, 2020,
Power Up Lending Group Ltd elected to convert $64,000 of the principal amount of the convertible notes into 76,265 shares of the Company’s
common stock. The conversion resulted in a loss on extinguishment of debt of $25,782.
During the year ended June 30, 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 9)
The remaining principal balance due under this convertible
note after all conversions is zero as of June 30, 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 year ended June 30, 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 9).
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 June 30, 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.
|
During the year ended June 30, 2020,
Crown Bridge Partners, LLC elected to convert $3,615.6 of the principal amount of the convertible notes into 20,000 shares of the Company’s
common stock. The conversion resulted in a loss on extinguishment of debt of $15,473.
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 9)
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 June 30, 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 9)
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 June 30 ,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 June 30, 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 year ended June 30, 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 June 30, 2021. (See Note 9)
All convertible notes aforementioned
For the Year ended June 30, 2021 and 2020, the Company recorded
the amortization of debt discount of $138,399 and $500,675 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:
|
|
|
|
|
Issued during the year ended June 30, 2020
|
|
$
|
555,696
|
|
Converted
|
|
|
(42,308)
|
|
Debt settlement
|
|
|
(85,223)
|
|
Change in fair value recognized in operations
|
|
|
(151,899)
|
|
Balance at June 30, 2020
|
|
|
276,266
|
|
Converted
|
|
|
(357,868
|
)
|
Debt settlement
|
|
|
(566,030
|
)
|
Change in fair value recognized in operations
|
|
|
647,632
|
|
Balance at June 30, 2021
|
|
$
|
0
|
|
The estimated fair value of the derivative instruments was valued
using the Black-Scholes option pricing model during the year ended June 30, 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
|
The estimated fair value of the derivative instruments was valued using
the Black-Scholes option pricing model at issuance date and June 30, 2020, using the following assumptions:
Estimated dividends
|
|
None
|
Expected volatility
|
|
55.87% to 78.46%
|
Risk free interest rate
|
|
0.66% to 2.08%
|
Expected term
|
|
0 to 12 months
|
Warrants
In connection with the issuance of the $165,000 convertible
promissory note on September 11, 2019, FirstFire Global Opportunities Fund, LLC is entitled, upon the terms and subject to the limitations
on exercise and the conditions set forth in the agreement, at any time on or after the date of issuance hereof to purchase from the Company
up to 68,750 shares of common stock. Exercise price shall be $2.40, and the warrants can be exercised within 5 years which is before September
11, 2024.
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 Year ended June 30, 2021. After this exercise, FirstFire Global Opportunities Fund, LLC is not entitled to
any warrant to purchase shares. (See Note 9)
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, 2019
|
|
|
0
|
|
|
$
|
0
|
|
|
|
0
|
|
Granted
|
|
|
229,166
|
|
|
|
2.68
|
|
|
|
5
|
|
Exercised
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Cancelled or expired
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Outstanding at June 30, 2020
|
|
|
229,166
|
|
|
|
2.68
|
|
|
|
4.2 to 4.53
|
|
Granted
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Exercised or settled
|
|
|
(160,416
|
)
|
|
|
2.63
|
|
|
|
4.05 to 4.16
|
|
Cancelled or expired
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Outstanding at June 30, 2021
|
|
|
68,750
|
|
|
$
|
2.80
|
|
|
|
3.53
|
|
NOTE 14– PROMISSORY NOTE
Schedule of promissory note
|
|
Note Balance
|
Debt Discount
|
Carrying Value
|
Labrys Fund, LP
|
(1)
|
$195,000
|
55,526
|
139,474
|
Labrys Fund, LP
|
(2)
|
500,000
|
106,158
|
393,842
|
Total
|
|
$695,000
|
161,684
|
533,316
|
|
(1)
|
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 on 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 year ended June 30,
2021. (See Note 9)
|
(2)
|
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 on 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 year ended June 30, 2021. (See
Note 9)
For the year ended June 30, 2021, the Company recorded the amortization
of debt discount of $106,029 for the self-amortization promissory notes issued, which was included in other income and expense in the
consolidated statement of comprehensive income (loss).
NOTE 15 – SEGMENT INFORMATION
The Company’s business was classified by management into
three reportable business segments (smart energy, photoelectric display and service contracts) before March 31,2021 and into four segments
(smart energy, photoeletric display, service contract and lithium battery-related business )after March 31,2021 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.The lithium
battery -related business reportable segment derives revenue from providing lithium battery packs and furnace used in firing for lithium
battery,etc. Unallocated items comprise mainly corporate expenses and corporate assets.
Although all of the Company’s revenue is generated from Mainland China, the
Company is organizationally structured along business segments. The accounting policies of each operating segments are same and are described
in Note 2, “Summary of Significant Accounting Policies”.
The following tables provide the business segment information
for the year ended June 30, 2021 and 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended June 30, 2021
|
|
|
|
Lithume
battery-related
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,084,083
|
|
|
$
|
0
|
|
|
$
|
13,203,189
|
|
|
$
|
41,054
|
|
|
$
|
0
|
|
|
$
|
14,328,326
|
|
Cost of Revenues
|
|
|
982,814
|
|
|
|
0
|
|
|
|
11,057,298
|
|
|
|
10,290
|
|
|
|
0
|
|
|
|
12,050,402
|
|
Gross profit (loss)
|
|
|
101,269
|
|
|
|
0
|
|
|
|
2,145,891
|
|
|
|
30,764
|
|
|
|
0
|
|
|
|
2,277,924
|
|
Operating expenses
|
|
|
8,590
|
|
|
|
10,804
|
|
|
|
1,707,702
|
|
|
|
29,819
|
|
|
|
214,012
|
|
|
|
1,970,927
|
|
Income (loss) from operations
|
|
|
92,679
|
|
|
|
(10,804
|
)
|
|
|
438,189
|
|
|
|
945
|
|
|
|
(214,012
|
)
|
|
|
306,997
|
|
Net income (loss)
|
|
$
|
88,918
|
|
|
$
|
(10,614
|
)
|
|
$
|
445,494
|
|
|
$
|
948
|
|
|
$
|
(931,353
|
)
|
|
$
|
(406,607
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended June 30, 2020
|
|
|
|
Smart
energy
|
|
|
Photoelectric
display
|
|
|
Service
contracts
|
|
|
Unallocated
items
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
1,709,799
|
|
|
$
|
18,183,974
|
|
|
$
|
705,455
|
|
|
$
|
0
|
|
|
$
|
20,599,228
|
|
Cost of Revenues
|
|
|
1,630,684
|
|
|
|
15,431,065
|
|
|
|
444,684
|
|
|
|
0
|
|
|
|
17,506,433
|
|
Gross profit
|
|
|
79,115
|
|
|
|
2,752,909
|
|
|
|
260,771
|
|
|
|
0
|
|
|
|
3,092,795
|
|
Operating expenses
|
|
|
12,708
|
|
|
|
1,743,219
|
|
|
|
33,191
|
|
|
|
953,506
|
|
|
|
2,742,624
|
|
Income (loss) from operations
|
|
|
66,407
|
|
|
|
1,009,690
|
|
|
|
227,580
|
|
|
|
(953,506
|
)
|
|
|
350,171
|
|
Net income (loss)
|
|
$
|
58,151
|
|
|
$
|
834,284
|
|
|
$
|
204,848
|
|
|
$
|
(1,374,951
|
)
|
|
$
|
(277,668
|
)
|
NOTE 16- COMMITMENTS AND CONTINGENCIES
Lease commitment
Lisite Science leases office and warehouse space from Keenest, a related party, with
annual rent of approximately $295 (RMB2,000) until July 20, 2022.
The future minimum lease payments for non-cancelable operating leases held by the
Company as of June 30, 2021 was $295, which will be paid in fiscal year ended June 30, 2022.
NOTE 17- SUBSEQUENT EVENTS
Stock Issued as Commitment Shares for Promissory Note
On July 5, 2021, the Company issued a self-amortization promissory note to FIRSTFIRE
GLOBAL OPPORTUNITIES FUND, LLC in the aggregate principal amount of $500,000. The promissory note is due on or before July 6, 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 July 15,2021 and received $437,500 in cash after deducting an OID in the amount of $50,000 and other costs of $12,500.
The self-amortization promissory note has an amortization schedule of $58,333.33 payment at each month beginning November 9, 2021 through
July 6, 2022.
In connection with the issuance of promissory note, on July 8 , 2021, the Company
issued 300,000 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 records the First Commitment
Shares as debt discount valued at $51,000 based on the quoted market price at issue date and amortized over the term of the promissory
note and the Second Commitment Shares at par for the three months ended September 30, 2021
END NOTES TO FINANCIAL STATEMENTS