NOTES TO AUDITED
FINANCIAL STATEMENTS
JULY 31, 2017 AND
2016
NOTE 1 – GENERAL ORGANIZATION
AND BUSINESS
Tianci International,
Inc. (“the Company”, “Tianci”) was incorporated under the laws of the State of Nevada, U.S. as Freedom
Petroleum, Inc. on June 13, 2012. In May 2015, the Company changed its name to Steampunk Wizards Inc. and on November 9, 2016,
the Company changed its name to Tianci International, Inc. The Company’s fiscal year end is July 31.
Share Exchange and Recapitalization
2015 Share Exchange
On July 16, 2015,
the Company entered into a share exchange agreement (the “Exchange Agreement”), which was consummated on August 21,
2015, with Steampunk Wizards Ltd., a company incorporated pursuant to the laws of Malta (“Malta Co.”), the Company’s
sole officer and director (the “Officer”), being the owner of record of 11,451,541 common shares (before Reverse Stock
Split transaction, See Note 6) of the Company and the persons (the “Shareholders”), being the owners of record of all
of the issued share capital of Malta Co. (the “Steampunk Stock”) as of July 15, 2015. Pursuant to the Exchange Agreement,
upon surrender by the Shareholders and the cancellation by Malta Co. of the certificates evidencing the Steampunk Stock as registered
in the name of each Shareholder, and pursuant to the registration of the Company in the register of members maintained by Malta
Co. as the new holder of the Steampunk Stock and the issuance of the certificates evidencing the aforementioned registration of
the Steampunk Stock in the name of the Company, the Company would issue 4,812,209 shares (before Reverse Stock Split transaction,
See Note 6) , (the “New Shares”), of the Company’s common stock to the Shareholders (or their designees), and
the Officer would cause 10,096,229 shares (before Reverse Stock Split transaction, See Note 6) of the Company’s common stock
that he owns (the “Officer Stock,” together with the New Shares, the “Acquisition Stock”) to be transferred
to the Shareholders (or their designees), which collectively should represent 55% of the issued and outstanding common stock of
the Company immediately after the closing, in exchange for the Steampunk Stock, representing 100% of the issued share capital of
Malta Co. As a result of the exchange of the Steampunk Stock for the Acquisition Stock (the “Share Exchange”), Malta
Co. would become a wholly owned subsidiary (the “Subsidiary”) of the Company and there would be a change of control
of the Company following the closing. There were no warrants, options or other equity instruments issued in connection with the
Exchange Agreement.
For financial accounting
purposes, the Share Exchange is accounted for as a reverse acquisition by the Malta Co., and resulted in a recapitalization, with
Malta Co. being the accounting acquirer and the Company as the acquired entity. The closing of Share Exchange resulted in a change
of control. Accordingly, the historical financial statements prior to the acquisition are those of the accounting acquirer, Malta
Co., and have been prepared to give retroactive effect to the reverse acquisition completed on August 21, 2015, and represent the
operations of Malta Co. The consolidated financial statements after the acquisition date include the balance sheets of both companies
at historical cost, the historical results of Malta Co. and the results of the Company from the acquisition date. All share and
per share information in the accompanying consolidated financial statements and footnotes has been retroactively restated to reflect
the recapitalization.
Incorporated in 2014,
Malta Co. was a games development and technology company specialized in developing enchanting games and gaming technology where
the real and virtual worlds blur.
2016 Securities
Sale and Spin-Off
On October 13, 2016,
the Company entered into a spin-off agreement (the “Spin-Off Agreement”) with Steampunk Wizards Ltd., the Company’s
wholly owned subsidiary and a company incorporated pursuant to the laws of Malta (“Steampunk”), and Praefidi Holdings
Limited (the “Buyer”), an entity organized under the laws of Malta and owned by Brendon Grunewald, former director
of the Company. Pursuant to the Spin-Off Agreement, the Buyer shall receive all of the issued and outstanding capital stock of
Steampunk and the Company shall receive $2,000 as purchase price. The Buyer shall become the sole equity owner of the Steampunk
and the Company shall have no further interest in Steampunk.
On October 26, 2016,
the Company entered into an Agreement and Plan of Merger with its wholly-owned subsidiary, Tianci International, Inc., a newly
formed Nevada Corporation ("Merger Sub"), formed on November 09, 2016, with Merger Sub being the surviving entity. The
transaction contemplated in the Merger Agreement (“Merger”) which became effective on November 9, 2016.
On January 4, 2017, the Company issued 19,532,820
shares (before Reverse Stock Split transaction, See Note 6) of our common stock to certain purchasers in accordance with the terms
and conditions of a Securities Purchase Agreement (the “Private Placement SPA”), at price of $0.005 per share for an
aggregate purchase price of $98,104. The shares sold in the private placement were issued in reliance on an exemption from registration
under the Securities Act of 1933, as amended, pursuant to Section 4(2) thereof. The proceeds were used for working capital purposes.
2017 Securities Sale and Change in Control
On August 3, 2017, Tianci, ShiFang Wan (“SFW”),
Chuah Su Mei, and the Chuah Su Chen executed a Stock Purchase Agreement (the “Stock Purchase Agreement”), pursuant
to which SFW sold to Chuah Su Chen and Chuah Su Mei an aggregate of 4,397,837 shares of Common Stock, or approximately 87% of the
issued and outstanding Common Stock, at a purchase price of $350,000. The acquisition consummated on August 15, 2017, and 2,000,000
shares of the Company’s common stock were purchased by Chuah Su Chen using her own personal funds. Upon consummation, the
sole executive officer and director of Tianci resigned from all of her positions with Tianci, and Chuah Su Mei, Chuah Su Chen and
Yeow Yuen Kai were appointed to serve in as executive officers and directors of the Corporation.
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING PRACTICES
Basis of Presentation
The financial statements
and related disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The
Financial Statements have been prepared using the accrual basis of accounting in accordance with Generally Accepted Accounting
Principles (“GAAP”) of the United States and are presented in U.S. dollars.
Use of Estimates
The preparation of
financial statements in conformity with generally accepted accounting principles of the United States requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the year. The more significant
areas requiring the use of estimates include asset impairment and future income tax amounts. Management bases its estimates on
historical experience and on other assumptions considered to be reasonable under the circumstances. However, actual results may
differ from the estimates.
Basis of Consolidation
Through the date of
the Spin-off Agreement on October 13, 2016, these financial statements include the accounts of the Company and its subsidiary,
Steampunk Wizards Ltd. All material intercompany balances and transactions have been eliminated.
Cash and Cash Equivalents
Cash and cash equivalents
include cash in hand and cash in time deposits, certificates of deposit and all highly liquid debt instruments with original maturities
of three months or less. The Company had $2,360 and $0 in cash and cash equivalents at July 31, 2017 and July 31, 2016, respectively.
Fair Value of Financial Instruments
The Company follows
ASC 820, "Fair Value Measurements and Disclosures", which defines fair value as the exchange price that would be received
for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability
in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy
that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources
(observable inputs) and (2) an entity's own assumptions about market participant assumptions developed based on the best information
available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the
highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority
to unobservable inputs (Level 3).
The three levels of
the fair value hierarchy are described below:
Level 1
Level 1 – Inputs
are quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement
date. Valuation of these instruments does not require a high degree of judgment as the valuations are based on quoted prices in
active markets that are readily and regularly available.
Level 2
Level 2 applies to
assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as
quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets
with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs
are observable or can be derived principally from, or corroborated by, observable market data.
Level 3
Level 3 applies to
assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement
of the fair value of the assets or liabilities.
The Company's financial
instruments consist of cash, and accounts payable and accrued liabilities. The carrying amounts of these financial instruments
approximate fair value due to either length of maturity or interest rates that approximate prevailing rates unless otherwise disclosed
in these financial statements.
Revenue Recognition
The Company has yet
to realize revenues from operations. The Company will recognize revenue when delivery of goods or completion of services has occurred
provided there is persuasive evidence of an agreement, acceptance has been approved by its customers, the fee is fixed or determinable
based on the completion of stated terms and conditions, and collection of any related receivable is reasonably assured.
Property, Plant and Equipment
Property, plant and
equipment are carried at cost less accumulated depreciation and accumulated impairment. Cost includes all direct costs necessary
to acquire and prepare assets for use, including internal labor and overhead in some cases. Depreciation is calculated on the straight-line
basis so as to write off the cost of each asset to its residual value over its estimated useful economic life. Costs of repairs
and maintenance are expensed when incurred, while expenditures for refurbishments and improvements that significantly add to the
productive capacity or extend the useful life of an asset are capitalized. When assets are retired or sold, the asset cost and
related accumulated depreciation are eliminated with any remaining gain or loss recognized in net earnings.
Impairment of Long-lived Assets
Long-lived assets
such as property, equipment and identifiable intangibles are reviewed for impairment whenever facts and circumstances indicate
that the carrying value may not be recoverable. When required impairment losses on assets to be held and used are recognized based
on the fair value of the asset. The fair value is determined based on estimates of future cash flows, market value of similar assets,
if available, or independent appraisals, if required. If the carrying amount of the long-lived asset is not recoverable
from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and fair value
of the asset. When fair values are not available, the Company estimates fair value using the expected future cash flows
discounted at a rate commensurate with the risk associated with the recovery of the assets.
Income Taxes
Income taxes are accounted
for under the asset and liability 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 bases
and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment
date. A valuation allowance is recognized if it is more likely than not that some portion, or all, of a deferred tax asset will
not be realized. There were no significant deferred tax items as of July 31, 2017 and July 31, 2016.
The Company applied
the provisions of ASC 740-10-50, “Accounting For Uncertainty In Income Taxes”, which provides clarification related
to the process associated with accounting for uncertain tax position recognized in our financial statements. Audit periods remain
open for review until the statute of limitations has passed. The completion of review or the expiration of the statute of limitations
for a given audit period could result in an adjustment to the Company’s liability for income taxes. Any such adjustment could
be material to the Company’s results of operations for any given quarterly or annual period based, in part, upon the results
of operations for the given period. At July 31, 2017 and July 31, 2016, management considered that the Company had no uncertain
tax positions, and will continue to evaluate for uncertain positions in the future.
Basic and Diluted Earnings (Loss)
Per Share
Basic income (loss)
per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average number
of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available
to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average
number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There
are no such common stock equivalents outstanding as of July 31, 2017 and July 31, 2016.
Concentrations of Credit Risk
The Company's financial
instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and accounts receivable.
The Company places its cash and cash equivalents with financial institutions of high credit worthiness. The Company's management
plans to assess the financial strength and credit worthiness of any parties to which it extends funds, and as such, it believes
that any associated credit risk exposures are limited.
Foreign Currency Translation and Re-measurement
The Company's functional
and reporting currency is the U.S. dollar. All transactions initiated in EURO are translated into U.S. dollars in accordance with
ASC 830-30, "Translation of Financial Statements," as follows:
i)
|
Assets and liabilities at the rate of exchange in effect at the balance sheet date.
|
ii)
|
Equities at historical rate
|
iii)
|
Revenue and expense items at the average rate of exchange prevailing during the period.
|
Adjustments arising
from such translations are included in accumulated other comprehensive income in shareholders’ equity.
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
Spot EURO: USD exchange rate
|
|
$
|
1.10
|
|
|
$
|
1.12
|
|
Average EURO: USD exchange rate
|
|
$
|
1.12
|
|
|
$
|
1.11
|
|
Reclassification
Certain classifications have been made to the
prior year financial statements to conform to the current year presentation. The reclassification had no impact on previously reported
net income (loss) or accumulated deficit.
Recent Accounting Pronouncements
Management has
considered all recent accounting pronouncements issued. The Company's management
believes that these recent pronouncements will not have a material effect on the Company's financial statements.
NOTE 3 – GOING CONCERN
The financial statements
have been prepared on a going concern basis which assumes the Company will be able to realize its assets and discharge its liabilities
in the normal course of business for the foreseeable future. As at July 31, 2017, the Company has working capital deficiency of
$9,138 and has incurred losses since inception resulting in an accumulated deficit of $1,119,659. Further losses are anticipated
in the development of the business, raising substantial doubt about the Company’s ability to continue as a going concern.
The consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty
The ability to continue
as a going concern is dependent upon the Company generating profitable operations in the future and/or to obtain the necessary
financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management
intends to finance operating costs over the next twelve months with loans from directors and/or private placements of common stock.
NOTE 4 –DISCONTINUED OPERATIONS
On October 13, 2016,
the Company entered into a spin-off agreement (the “Spin-Off Agreement”) with Steampunk Wizards Ltd., the Company’s
wholly owned subsidiary and a company incorporated pursuant to the laws of Malta (“Steampunk”), and Praefidi Holdings
Limited (the “Buyer”), an entity organized under the laws of Malta and owned by Brendon Grunewald. Pursuant to the
Spin-Off Agreement, the Buyer shall receive all of the issued and outstanding capital stock of Steampunk and the Company shall
receive $2,000 as purchase price. The Buyer shall become the sole equity owner of the Steampunk and the Company shall have no further
interest in Steampunk.
The following table shows the results of
operations of Steampunk for fiscal years 2017 and 2016 which are included in the loss from discontinued operations:
|
|
Year Ended
|
|
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
–
|
|
|
$
|
–
|
|
|
|
|
|
|
|
|
|
|
Development costs
|
|
|
–
|
|
|
|
(145,002
|
)
|
Office and miscellaneous
|
|
|
(498
|
)
|
|
|
(199,932
|
)
|
Professional fees
|
|
|
–
|
|
|
|
(21,822
|
)
|
Interest expenses
|
|
|
–
|
|
|
|
(7,077
|
)
|
Other income
|
|
|
–
|
|
|
|
5,908
|
|
Gain on sale of investment
|
|
|
200,528
|
|
|
|
–
|
|
Total Income (Expense)
|
|
|
200,030
|
|
|
|
(367,925
|
)
|
|
|
|
|
|
|
|
|
|
Gain (Loss) from Discontinued Operation, Net of Tax Benefits
|
|
$
|
200,030
|
|
|
$
|
(367,925
|
)
|
The following table
shows the carrying amounts of the major classes of assets and liabilities associated with the steampunk as of the October 13, 2016.
|
|
October 13,
|
|
|
|
2016
|
|
Cash overdraft
|
|
$
|
529
|
|
Prepaid expenses and other deposits
|
|
|
(4,752
|
)
|
Other current assets
|
|
|
(13,538
|
)
|
Property and equipment, net
|
|
|
(12,614
|
)
|
Accounts payable and accrued liabilities
|
|
|
15,787
|
|
Due to related parties
|
|
|
233,602
|
|
Net assets and liabilities
|
|
|
219,014
|
|
Accumulated other comprehensive loss
|
|
|
(20,486
|
)
|
Consideration received in cash
|
|
|
2,000
|
|
Gain on sale of investment
|
|
$
|
200,528
|
|
The following table summarizes the carrying
amounts of the assets and liabilities held for sale,
|
|
July 31,
|
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
Assets held for sale
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
–
|
|
|
$
|
339
|
|
Prepaid expenses and other deposits
|
|
|
–
|
|
|
|
4,808
|
|
Other current assets
|
|
|
–
|
|
|
|
13,698
|
|
Property and equipment, net
|
|
|
–
|
|
|
|
12,764
|
|
Total assets held for sale
|
|
$
|
–
|
|
|
$
|
31,609
|
|
|
|
|
|
|
|
|
|
|
Liabilities held for sale
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
–
|
|
|
$
|
21,590
|
|
Due to related parties
|
|
|
–
|
|
|
|
92,379
|
|
Short-term loans
|
|
|
–
|
|
|
|
138,757
|
|
Total liabilities held for sale
|
|
$
|
–
|
|
|
$
|
252,726
|
|
NOTE 5 – DUE TO RELATED PARTY
Due to related party
On August 21, 2015,
the Company assumed $101,095 loans provided by the former Chief Executive Officer (“CEO”) and shareholder of the Company
through the share exchange transaction. During the period ended July 31, 2016, the former CEO advanced $16,822 to the Company and
the Company repaid $57,917 to the former CEO. In addition, pursuant to an employee agreement effective on March 1, 2014, the Company
was obligated to pay $10,000 per month to the former CEO for management services until January 31, 2016. Accordingly, $60,000 management
fees for the period during August 1, 2015 to January 31, 2016, were accrued as amount due to related parties. As at July 31, 2016,
the Company owed $120,000 to the former CEO and shareholder. During the year ended July 31, 2017, Debt of $120,000 was converted
into shares of common stock, at a price per share of $0.047, for an aggregate number of 2,553,191 shares. As of July 31, 2017,
and 2016, the Company owed $0 and $120,000 to the former CEO and shareholder.
During the year ended
July 31, 2017, the Company had a change of control, pursuant to which former shareholders paid $118,640 for outstanding accounts
payable. The $118,640 was immediately forgiven and recorded as contributed capital pursuant conditions of the change of control.
During the year ended
July 31, 2016, a shareholder of the Company made vendor payments of $11,824 directly on behalf of the Company. During the year
ended July 31, 2017, debt of $11,824 was forgiven and the Company recorded the debt forgiveness as additional paid in capital.
As of July 31, 2017 and 2016, the Company owed $0 and $11,824 to a shareholder of the Company. This loan is non-interest bearing
and due on demand.
As of July 31, 2017
and 2016, related parties were owed $0 and $131,824, respectively.
NOTE 6 –
EQUITY
Preferred Stock
The Company has 20,000,000
authorized preferred shares with a par value of $0.0001 per share. The Board of Directors are authorized to divide the authorized
shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from
the shares of all other series and classes.
There were no shares
of preferred stock issued and outstanding as of July 31, 2017 and 2016.
Common Stock
The
Company has authorized 100,000,000 common shares with a par value of $0.0001 per share. Each common share entitles the holder
to one vote, in person or proxy, on any matter on which action of the stockholders of the corporation is sought.
On August 21, 2015, pursuant
to the Share Exchange Agreement (See Note 1), the Company issued 372,711 shares of common stock to the stockholders of Malta in
exchange for 3,170,000 shares of Malta’s common stock, representing 100% of its issued and outstanding common stock.
As a result of the reverse acquisition accounting, these shares issued to the former Malta stockholders are treated as being outstanding
from the date of issuance of the Malta shares.
During the year ended July 31, 2016, the
Company issued 321,471 shares of common stock as follows:
|
•
|
15,340 shares of common stock for cash of $440,579.
|
|
•
|
As part of reverse acquisition, the Company’s existing shareholders retained 306,131 share of the Company common stock, which was considered an addition during the year ended July 31, 2016.
|
|
•
|
During the year ended July 31, 2016, the shareholder of the Company paid expenses of $3,250 on behalf of the Company which was recorded as capital contribution.
|
During the year ended
July 31, 2017,
the Company issued the shares of common stock as follows”
|
•
|
2,553,191 shares (before Reverse Stock
Split transaction) of common stock for conversion of debt (see Note 5).
|
|
•
|
19,532,820 shares (before Reverse Stock
Split transaction) of its Common Stock, at a per share price of $0.005, in a private placement to 42 investors for which the Company
received proceeds of $98,104.
|
|
•
|
On April 21, 2017, the Company issued
500,000 shares of common stock, par value $0.0001 per share, to one shareholder for an aggregate price of $5,000.
|
|
•
|
On July 17, 2017, the Company issued 3,308,628
shares of common stock, par value $0.0001 per share, to one shareholder for an aggregate price of $3,309.
|
Reverse Stock Split
transaction
On March 15, 2017,
the Company filed a Certificate of Correction with the Nevada Secretary of State, which was effective April 6, 2017 upon its receipt
of the written notice from Financial Industry Regulatory Authority ("FINRA"). Pursuant to the Certificate of Correction,
the Company effectuated a 1-for-40 reverse stock split of its issued and outstanding shares of common stock, $0.0001 par value,
whereby 49,854,280 outstanding shares of the Company’s common stock were exchanged for 1,246,357 shares of the Company's
common stock. Common share amounts and per share amounts in these financial statements have been retroactively adjusted to reflect
this reverse split.
As
a result of the above transactions, t
here were 5,054,985 and 694,182 shares of common stock issued and outstanding as of
July 31, 2017 and July 31, 2016, respectively.
NOTE 7 – INCOME TAXES
Tianci International,
Inc. (formerly Steampunk Wizards Inc.), was formed in June 2012 under the name Freedom Petroleum, Inc. Prior to the Share Exchange
in August 21, 2015, the Company only had operations in the United States. In August 2015, the Company became the parent of Malta
Co., a wholly owned Malta subsidiary, which files tax returns in Malta.
The Malta and U.S. components of (loss)
income before income taxes were as follows:
|
|
For the Years Ended
|
|
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
United States
|
|
$
|
(430,888
|
)
|
|
$
|
(315,576
|
)
|
Malta
|
|
|
(498
|
)
|
|
|
(367,925
|
)
|
Loss before income taxes
|
|
$
|
(431,386
|
)
|
|
$
|
(683,501
|
)
|
The income tax provision (benefit) for
the years ended July 31, 2017 and 2016 consists of the following:
|
|
For the Years Ended
|
|
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
Income tax expense(benefit) at statutory rate:
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
(146,502
|
)
|
|
$
|
(107,296
|
)
|
Malta
|
|
|
–
|
|
|
|
(128,774
|
)
|
Total
|
|
|
(146,502
|
)
|
|
|
(236,070
|
)
|
Change in valuation allowance
|
|
|
146,502
|
|
|
|
236,070
|
|
Income tax expense (benefit)
|
|
$
|
–
|
|
|
$
|
–
|
|
Deferred taxes reflect
the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes
and the amounts recorded for tax purposes. Significant components of the Company’s deferred tax assets and liabilities are
as follows:
|
|
July 31,
|
|
|
|
2017
|
|
|
2016
|
|
NOL Carryover:
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
688,138
|
|
|
$
|
541,636
|
|
Malta
|
|
|
–
|
|
|
|
294,687
|
|
Total
|
|
|
688,138
|
|
|
|
836,323
|
|
Valuation allowance
|
|
|
(688,138
|
)
|
|
|
(836,323
|
)
|
Net deferred tax asset
|
|
$
|
–
|
|
|
$
|
–
|
|
The reconciliation of the effective income
tax rate to the U.S. federal statutory rate as of July 31, 2017 and 2016:
Federal income tax rate
|
|
|
34.0%
|
|
Increase in valuation allowance
|
|
|
(34.0%
|
)
|
Effective income tax rate
|
|
|
0.0%
|
|
The reconciliation of the effective income
tax rate to Malta statutory rate as of July 31, 2016:
Income tax rate
|
|
|
35.0%
|
|
Increase in valuation allowance
|
|
|
(35.0%
|
)
|
Effective income tax rate
|
|
|
0.0%
|
|
At July 31, 2017 and
2016, the Company had $2,023,935 and $1,593,047, respectively of the U.S. net operating losses (the “U.S. NOLs”), which
are available to offset future taxable income until 2036.
At July 31, 2017 and
2016, the Company had $0 and $841,962, respectively of foreign net operating losses (the “Malta NOLs”) that may be
available to offset future taxable income until 2036. Due to the Spin-Off Agreement dated on October 13, 2016, the Malta NOLs are
no longer available to the Company.
The Company assesses
the likelihood that deferred tax assets will be realized. ASC 740, “Income Taxes” requires that a valuation allowance
be established when it is “more likely than not” that all, or a portion of, deferred tax assets will not be realized.
A review of all available positive and negative evidence needs to be considered, including the scheduled reversal of deferred tax
liabilities, projected future taxable income, and tax planning strategies. After consideration of all the information available,
management believes that uncertainty exists with respect to future realization of its deferred tax assets and has, therefore, established
a full valuation allowance as of July 31, 2017 and 2016.
The Company has not
completed its evaluation of NOL utilization limitation under IRC Section 382, change of ownership rules, but believes that it had
a change of ownership that would limit the amount of U.S. NOLs that could be utilized each year based on the “Internal Revenue
Code, as Amended “
The Company’s
tax returns are subject to examination by tax authorities beginning with the year ended July 31, 2013.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
The Company has no other commitments or
contingencies as of July 31, 2017.
From time to time
the Company may become a party to litigation matters involving claims against the Company.
Management believes
that it is adequately insured for its operations and there are no current matters that would have a material effect on the Company's
financial position or results of operations.
NOTE 9 – SUBSEQUENT EVENTS
On August 3, 2017,
the Company entered into a Stock Purchase Agreement (the “SPA”) with Shifang Wan, the record holder of approximately
87.00% of the outstanding common stock of the Company (the “Seller”), and Chuah Su Mei and Chuah Su Chen, (the “Purchasers”
and together with the Company and the Seller, the “Parties”).
Pursuant to the SPA,
the Seller agrees to sell to the Purchasers and the Purchasers, in reliance on the representations and warranties contained in
the SPA, and subject to the terms and conditions of the SPA, agree to purchase from the Sellers 4,397,837 shares of Common Stock
of the Company (the “Shares”) for a total gross purchase price of Three Hundred Fifty Thousand Dollars ($350,000) (the
"Gross Purchase Price"), payable in immediately available funds in United States currency.
The Parties plan to
close the sale and purchase of the Shares (the “Transaction”) on August 11, 2017. Upon closing of the Transaction,
the Seller shall own no common stock of the Company. The Purchasers shall collectively own approximately 87.00% of the outstanding
common stock of the Company and appoint new directors and officers of the Company.
The Company has evaluated subsequent events
through the date which the financial statements were available to be issued. All subsequent events requiring recognition as of
July 31, 2017 have been incorporated into these financial statements and there are no subsequent events that require disclosure
in accordance with FASB ASC Topic 855, “Subsequent Events.”