ITEM
5 – MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS ISSUER PURCHASES OF EQUITY SECURITIES
Market
Information
The
Company’s common stock, par value, $0.001 per share (“Common Stock”) began trading on the Over the Counter NASDAQ
Electronic Bulletin Board (“OTC:BB”) under the symbol “DYGO” beginning in September 2014. The symbol was
changed to “HFRN” in August 2017, when the company changed its name to Hartford Retirement Network Corp. and subsequently
changed again to its current symbol of “HQDA” when it changed its name to HQDA Elderly Life Network Corp. Since that
time there has been only limited trading. The following table sets forth, for the period indicated, the range of high and low
closing “Bid” prices reported by the OTC. Such quotations represent prices between dealers and may not include markups,
markdowns, or commissions and may not necessarily represent actual transactions.
Fiscal
Year Ending June 30, 2016
|
|
High
Bid
|
|
|
Low
Bid
|
|
|
|
|
|
|
|
|
Quarter
Ended September 30, 2015
|
|
$
|
.75
|
|
|
$
|
.75
|
|
Quarter
Ended December 31, 2015
|
|
$
|
.75
|
|
|
$
|
.75
|
|
Quarter
Ended March 31, 2016
|
|
$
|
.75
|
|
|
$
|
.75
|
|
Quarter
Ended June 30, 2016
|
|
$
|
.75
|
|
|
$
|
.75
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Year Ending June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended September 30, 2016
|
|
$
|
1.00
|
|
|
$
|
.51
|
|
Quarter
Ended December 31, 2016
|
|
$
|
1.00
|
|
|
$
|
.51
|
|
Quarter
Ended March 31, 2017
|
|
$
|
.25
|
|
|
$
|
.25
|
|
Quarter
Ended June 30, 2017
|
|
$
|
1.50
|
|
|
$
|
.25
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Year Ending June 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended September 30, 2017
|
|
$
|
2.00
|
|
|
$
|
1.20
|
|
Quarter
Ended December 31, 2017
|
|
$
|
1.50
|
|
|
$
|
1.50
|
|
Quarter
Ended March 31, 2018
|
|
$
|
1.90
|
|
|
$
|
0.75
|
|
Quarter
Ended June 30, 2018
|
|
$
|
2.75
|
|
|
$
|
2.75
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Year Ending June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended September 30, 2018
|
|
$
|
2.75
|
|
|
$
|
1.95
|
|
October
1 thru October 14, 2018
|
|
$
|
1.95
|
|
|
|
1.95
|
|
On
26 June 2017, the Company increased the authorized shares of common stock of the Company from 75,000,000 shares to 200,000,000
shares and authorized the issuance of up to 10,000,000 shares of preferred stock, with such rights, preferences and limitations
as may be set from time to time by resolution of the Board of Directors.
Holders
of Common Stock
As
of October.10, 2018 we had 154 stockholders of record holding 137,128,013 shares of common stock.
Dividend
Policy
There
are no restrictions in our articles of incorporation or bylaws that prevent us from declaring dividends. The Nevada Revised Statutes,
however, do prohibit us from declaring dividends where, after giving effect to the distribution of the dividend:
1.
|
we
would not be able to pay our debts as they become due in the usual course of business;
or
|
|
|
2.
|
our
total assets would be less than the sum of our total liabilities plus the amount that
would be needed to satisfy the rights of shareholders who have preferential rights superior
to those receiving the distribution.
|
We
have not declared any dividends, and we do not plan to declare any dividends in the foreseeable future.
Equity
Compensation Plan
We
do not have any securities authorized for issuance under any equity compensation plans.
Recent
Sales of Unregistered Securities
Between
July 1 and August 28, 2017, the Company sold 27,610,000 shares of its common stock (the “Shares”) to 48 Chinese investors
for $1,380,500.
On
August 4, 2017, the Company completed a private placement of 5,750,000 common shares for total proceeds of $287,500.
On
August 8, 2017, the Company completed a private placement of 19,910,000 common shares for total proceeds of $995,500
On
September 8, 2017, the Company completed a private placement of 1,950,000 common shares for total proceeds of $97,500.
On
October 5, 2017, the Company completed a private placement of 5,000,000 common shares for total proceeds of $250,000.
As
at March 31, 2018, the Company received $886,540 out of $1,630,500 related to the private placements from April 2017 to October
2017. As a result, the Company has subscriptions receivable of $743,960 as at 31 March 2018.
As
at March 31, 2018, the Company received subscriptions of $1,113,700 in advance related to the private placement that completed
on April 7, 2018
On
April 7, 2018, the Company completed a private placement of 47,500,000 common shares for total proceeds of $7,124,109
On
July 12, 2018 the Company sold 10,903,933 shares of its common stock to 37 Chinese investors for total proceeds
of $8,737,189
.
On
August 15, 2018, the Company sold 4,567,213 shares of its common stock to 16 Chinese investors for total proceeds of $3,676,429.
On
September 4, 2018, the Company completed the sale transaction from April 2018 and issued 41,731,867 shares of its common stock
to HQDA International Investment Holdings Ltd. (“HQDA International”) for total proceeds of $6,259,735. Ms. Xu, the
Company’s CEO and a director, is a principal owner and officer and d director of HQDA International.
The
Shares were sold by the officers and directors of the Company and no commissions were paid for such sales. All of the investors
are residents of China and all offers, and sales were conducted in China. The Shares were sold in a private placement pursuant
to an exemption under the Securities Act of 1933, as amended (the “Act), in accordance with Regulation S of the Act. All
stock certificates will be affixed with the appropriate Regulation S legend restricting sales and transfers.
Selected
Financial Data
The
selected financial information presented below as of and for the periods indicated is derived from our consolidated financial
statements contained elsewhere in this report and should be read in conjunction with those consolidated financial statements.
The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results
could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such
differences include those discussed below and elsewhere in this annual report, particularly in the section entitled “Risk
Factors” found elsewhere in this report.
INCOME
STATEMENT DATA
|
|
Year
Ended
30 June 2018
|
|
|
Year
Ended
30 June 2017
|
|
|
Year
Ended
30 June 2016
|
|
Revenue
|
|
$
|
Nil
|
|
|
$
|
50,000
|
|
|
$
|
Nil
|
|
Operating
Expenses
|
|
$
|
(470,483
|
)
|
|
$
|
(41,860
|
)
|
|
$
|
(148,178
|
)
|
Net
Income (Loss)
|
|
$
|
(467,482
|
)
|
|
$
|
29,464
|
|
|
$
|
(148,178
|
)
|
Net
Income (Loss) Per Share
|
|
$
|
(0.010
|
)
|
|
$
|
0.003
|
|
|
$
|
(0.015
|
)
|
Weighted
Average Number of Common Shares Outstanding (basic and diluted)
|
|
|
49,008,178
|
|
|
|
9,928,890
|
|
|
|
9,909,959
|
|
BALANCE
SHEET DATA
|
|
As
at 30 June 2018
|
|
|
As
at 30 June 2017
|
|
Working
Capital
|
|
$
|
7,769,148
|
|
|
$
|
34,213
|
|
Total
Assets
|
|
$
|
27,995,834
|
|
|
$
|
50,100
|
|
Accumulated
Deficit
|
|
$
|
(1,529,469
|
)
|
|
$
|
(1,061,987
|
)
|
Shareholders’
Equity
|
|
$
|
26,004,463
|
|
|
$
|
34,213
|
|
Historical
results of operations may differ materially from future results.
This
discussion and analysis should be read in conjunction with the accompanying consolidated financial statements and related notes.
The discussion and analysis of the financial condition and results of operations are based upon the consolidated financial statements,
which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of
financial statements in conformity with accounting principles generally accepted in the United States of America requires the
Company to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of any contingent
liabilities at the financial statement date and reported amounts of revenue and expenses during the reporting period. On an on-going
basis the Company reviews its estimates and assumptions. The estimates were based on historical experience and other assumptions
that the Company believes to be reasonable under the circumstances. Actual results are likely to differ from those estimates under
different assumptions or conditions, but the Company does not believe such differences will materially affect our financial position
or results of operations. Critical accounting policies, the policies the Company believes are most important to the presentation
of its financial statements and require the most difficult, subjective and complex judgments are outlined below in ― “Critical
Accounting Policies”.
Explanatory
Note on Consolidated Financial Statements
The
audited consolidated financial statements included in this report have been prepared pursuant to the rules and regulations of
the Securities and Exchange Commission.
Plan
of Operations
On
May 11, 2017, the Company entered into a Memorandum of Understanding for Senior Holiday Service Cooperation with Shanghai Qiao
Garden International Travel Agency (“Travel Agent”), superseded by a Retirement Vacation Services Agreement executed
by the parties on August 25, 2017 (collectively referred to as the” Agreement”). Under the Agreement with the Travel
Agent, the Travel Agent has agreed to provide no less than 300 retirement vacation clients per year for a minimum hotel stay of
3,000 nights. The Agreement also provides for payment of a monthly service fee. The Agreement automatically renews on an annual
basis unless otherwise terminated by either party in writing. However, the Company intends to enter into a more permanent agreement
in September 2018. From June 1 through June 30, 2018, the Company has received approximately $Nil in revenues in connection with
the Agreement. The Company is currently marketing its hotel travel service to other travel agencies in China and it is also seeking
other hotels in Southern California to sign up for its services.
The
Company believes that with the execution of the Agreement on May 11, 2017 and the commencement of revenues from its travel service
business that it is no longer a “shell” corporation.
In
addition, the Company intends to provide management services to retirement homes, commercial properties and apartment buildings
in the following China cities: Shanghai, Jiangsu, Zhejiang, Hainan and Shenyang.
Limited
Operating History; Need for Additional Capital
In
the notes to the Company’s audited consolidated financial statements as of June 30, 2018, included elsewhere in this Form
10-K, the Company’s auditors included an explanatory paragraph stating that, because the Company incurred accumulated losses
of $1,529,469 for the period from January 21, 2004 (inception) to June 30, 2018, there was substantial doubt about its ability
to continue as a going concern.
There
is limited historical financial information about the Company upon which to base an evaluation of its performance. The Company
shifted its focus to senior housing and retirement services and products in May 2017. The Company cannot guarantee it will be
successful in its business operations. The Company’s business is subject to risks inherent in the establishment of a new
resource exploration company
,
including limited capital resources, unanticipated problems relating to exploration and additional
costs and expenses that may exceed current estimates. To become profitable the Company will attempt to implement its plan of operation
as detailed above.
Our
cash reserves are not sufficient to meet our obligations for the next twelve-month period. As a result, we will need to seek additional
funding in the near future. We currently do not have a specific plan of how we will obtain such funding. However, we anticipate
that additional funding will be in the form of equity financing from the sale of our common stock. As well, our management is
prepared to provide us with short-term loans.
We
cannot provide investors with any assurance that we will be able to raise sufficient funding from the sale of our common stock
or through a loan from our directors to meet our obligations over the next twelve months. We do not have any arrangements in place
for any future equity financing.
If
we are unable to arrange additional financing, our business plan will fail and operations will cease.
Results
of Operations for the Year Ending June 30, 2018
The
Company’s net loss for the year ended June 30, 2018 was $467,482 compared to a net income of $29,464 for the year ended
June 30, 2017. Pursuant to the Agreement with the Travel Agent in May 2017, the Company recorded a revenue of $50,000 for the
year ended June 30, 2017. The $50,000 was received in July 2017.
Contributing
to the period over period differences were bank charges and interest of $1,054 (2017 - $276), consulting fees of $57,000 (2017
- $Nil), filing and financing fees of $1,665 (2017 - $12,325), legal and accounting fees of $74,333 (2017 - $15,934), management
fees of $75,000 (2017 - $45,000), rent of $12,350 (2017 - $2,700), regulatory fees of $22,842 (2017 - $12,258), travel expenses
of $13,046 (2017 - $426), and foreign exchange loss of $199,135 (2017 – gain of $1,050). Also, during the year ended June
30, 2017, the Company recognized a reversal of income tax penalties of $50,000 and wrote-off $21,324 in accounts payable mostly
due to the former officer and a former director. If not for these non-recurring items, the Company would have reported a loss
of $41,860 from the operations.
Liquidity
and Capital Resources
At
June 30, 2018, we had cash on hand of $9,701,075 (2017 - $Nil) and liabilities of $1,991,371 (2017 - $15,887) consisting of accounts
payable and accrued liabilities and share subscription fund to be returned. In 2016, the Company received an assessment for penalties
from the Internal Revenue Service (“IRS”) regarding failure to file certain supplementary forms for the tax years
2007 to 2011. In 2017, these penalties were reversed by the IRS.
We
will require additional funding in order to cover all anticipated administration costs and to proceed with the Retirement Vacation
Services Agreement executed on August 25, 2017 and the Asset Purchase Agreement executed on April 2, 2018 and to seek out additional
travel agents for similar contracts. The Company also intends to provide management services to retirement homes, commercial properties
and apartment buildings in China, which will result in higher administrative costs in the future.
Capital
Expenditures
On
April 2, 2018, the Company entered into an Asset Purchase Agreement ( the “APA”) whereby the Company will purchase
land, buildings, and right to use, construction use rights and other property rights located in Shanghai from Shanghai Qiao Garden.
Properties are split into two groups:
|
●
|
Property
A: land use rights and adhesive substance use rights, right to own, and right to operate
of the land located in Shanghai Pudong New Area Zhangjiang Ziwei Rd No. 372 and No. 376.
Assets are owned by Shanghai Qiao Garden Real Estate Group, a subsidiary 100% owned by
Shanghai Qiao Garden;
|
|
●
|
Property
B: land use right, adhesive substance under construction use rights, right to own, and
right to operate of the land located in Shanghai Chongming District San Shuang Gong Lu
No. 4797. Assets are owned by Shanghai Qiao Garden Information Technology, Ltd. (“Transferor”),
a subsidiary 100% owned by Shanghai Qiao Garden.
|
The
Company has agreed to pay the purchase price totaling of $36,991,173 (RMB 233,000,000) in instalments over the next 20 months
as follows:
|
a.
|
RMB
7,000,000 before April 9, 2018 (paid);
|
|
b.
|
RMB
43,000,000 before April 10, 2018 (paid);
|
|
c.
|
RMB
20,000,000 before May 10, 2018 (paid);
|
|
d.
|
RMB
20,000,000 before July 31, 2018 (paid);
|
|
e.
|
RMB
35,000,000 before October 30, 2018 (RMB 25,682,000 was paid during the year ended June 30, 2018 and RMB 9,318,000 was paid
subsequent to June 30, 2018);
|
|
f.
|
RMB
35,000,000 before December 30, 2018 (RMB 25,682,000 was paid subsequent to June 30, 2018);
|
|
g.
|
RMB
30,000,000 before April 30, 2019;
|
|
h.
|
RMB
22,000,000 before August 31, 2019; and
|
|
i.
|
RMB
21,000,000 before December 31, 2019.
|
As
at June 30, 2018, the Company has paid $18,233,403 (RMB 115,682,000) as deposits. Subsequent to the year-end, the Company has
paid $5,131,000 (RMB 35,000,000).
On
September 1, 2018, the Company has obtained the full management and operation rights of the hotel property and all other assets
of Property A.
On
August 8, 2018, the Company has entered into a share purchase agreement to acquire Property B by acquiring 100% outstanding shares
of the Transferor for $731,968 (RMB 5,000,000). The total proceeds has been included in the deposits paid by the Company and shares
will be transferred when all current and potential liabilities are settled by the Transferor.
Off-balance
Sheet Arrangements
The
Company has no off-balance sheet arrangements that would require disclosure.
Critical
Accounting Policies
Our
consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States
of America. Preparing financial statements in accordance with generally accepted accounting principles requires management to
make estimates and assumptions which affect the reported amounts of assets and liabilities and the disclosure of contingent assets
and liabilities at the balance sheet dates, and the recognition of revenues and expenses for the reporting periods. These estimates
and assumptions are affected by management’s application of accounting policies.
Basis
of presentation
The
consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted
in the United States of America applicable to exploration stage enterprises and are expressed in U.S. dollars. The Company’s
fiscal year end is June 30.
Principles
of consolidation
The
Company’s consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Shanghai
Hartford Health Management Ltd., a company incorporated in the People’s Republic of China from November 9, 2017. All inter-company
balances have been eliminated upon consolidation.
Cash
and cash equivalents
Cash
and cash equivalents include highly liquid investments with original maturities of three months or less.
Financial
instruments
The
carrying amounts of cash and accounts payable approximate fair value because of the short maturity of these items. These fair
value 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 these estimates. The Company does not hold or
issue financial instruments for trading purposes, not does it utilize derivative instruments in the management of foreign exchange,
commodity price or interest rate market risks.
Unless
otherwise noted, it is management’s opinion that the Company is not exposed to significant interest, currency or credit
risk arising from these financial instruments.
Derivative
financial instruments
The
Company has not, to the date of these consolidated financial statements, entered into derivative instruments to offset the impact
of foreign currency fluctuations.
Revenue
recognition
Revenue
includes service and management fees associated with the operation of senior holiday services. Revenue is recognized when the
services are rendered.
Property
and equipment
Property,
plant and equipment is stated at cost less accumulated depreciation and accumulated impairment losses. The cost of an item of
property, plant and equipment consists of the purchase price, any costs directly attributable to bringing the asset to the location
and condition necessary for its intended use and an initial estimate of the costs of dismantling and removing the item.
Depreciation
is provided at rates calculated to write off the cost of property, plant and equipment, less their estimated residual value, using
the straight-line method over the following expected useful lives:
●
|
Computer
equipment 2 years
|
●
|
Furniture
5 years
|
Income
taxes
Deferred
income taxes are reported for timing difference between items of income or expense reported in the consolidated financial statements
and those reported for income tax purposes in accordance with ASC 740, “
Income Taxes
”, which requires the use
of the asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits 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 for tax loss and 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 Company provides for deferred taxes for the estimated future tax effects attributable to temporary differences
and carry-forwards when realization is more likely than not.
Basic
and diluted loss per share
The
Company computes net loss per share in accordance with ASC 260, “
Earnings per Share
”. ASC 260 requires presentation
of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by
dividing net loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS gives effect to all potentially dilutive common shares outstanding during the period using the
treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock
price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or
warrants. Diluted EPS excludes all potentially dilutive shares if their effect is anti-dilutive.
Comprehensive
loss
ASC
220, “
Comprehensive Income
”, establishes standards for the reporting and display of comprehensive loss and
its components in the consolidated financial statements. As at June 30, 2018, the Company has no items that represent a comprehensive
loss and, therefore, has not included a schedule of comprehensive loss in the consolidated financial statements.
Segments
of an enterprise and related information
ASC
280, “
Segment Reporting
”, establishes guidance for the way that public companies report information about operating
segments in annual consolidated financial statements and requires reporting of selected information about operating segments in
interim consolidated financial statements issued to the public. It also establishes standards for disclosures regarding products
and services, geographic areas and major customers. ASC 280 defines operating segments as components of a company about which
separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how
to allocate resources and in assessing performance.
Foreign
currency translation
The
Company’s functional and reporting currency is in U.S. dollars. The consolidated financial statements of the Company are
translated to U.S. dollars in accordance with ASC 830, “
Foreign Currency Matters
”. Monetary assets and liabilities
denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses
arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination
of income. The Company has not, to the date of these consolidated financial statements, entered into derivative instruments to
offset the impact of foreign currency fluctuations.
Use
of estimates
The
preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States
of America requires management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosures
of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues
and expenditures during the reporting period. Actual results could differ from these estimates.
Concentration
of credit risk
The
Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and accounts
receivable. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times,
its cash and cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The
Company’s management also routinely assesses the financial strength and credit worthiness of its customers and any parties
to which it extends funds and as such, it believes that any associated credit risk exposures are limited.
Risks
and uncertainties
The
Company operates in the resource exploration industry that is subject to significant risks and uncertainties, including financial,
operational, technological, and other risks associated with operating a resource exploration business, including the potential
risk of business failure.
Comparative
figures
Certain
comparative figures have been adjusted to conform to the current year’s presentation.
Recent
Accounting Pronouncements
In
February 2016, the FASB issued ASU No. 2016-02 (Topic 842) “Leases.” Topic 842 supersedes the lease recognition requirements
in Accounting Standards Codification (“ASC”) Topic 840 “Leases.” Under Topic 842, lessees are required
to recognize assets and liabilities on the balance sheet for most leases and provide enhanced disclosures. Leases will continue
to be classified as either finance or operating. Topic 842 is effective for annual reporting periods and interim periods within
those years beginning after December 15, 2018. Early adoption by public entities is permitted. Entities are required to use a
modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period
in the financial statements, and there are certain optional practical expedients that an entity may elect to apply. Full retrospective
application is prohibited. The Company does not anticipate this amendment to have a significant impact on the consolidated financial
statements.
In
April 2016, the FASB issued ASU 2016 – 10 “Revenue from Contract with Customers: identifying Performance Obligations
and Licensing”. The amendments in this Update clarify the two following aspects (a) contracts with customers to transfer
goods and services in exchange for consideration and (b) determining whether an entity’s promise to grant a license provides
a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right
to access the entity’s intellectual property (which is satisfied over time). The amendments in this Update are intended
to reduce the degree of judgement necessary to comply with Topic 606. This guidance is effective for reporting periods beginning
after December 15, 2017. The Company does not expect the adoption of this guidance to have an impact on the consolidated financial
statements.
In
June 2016, the FASB issued ASU No. 2016-13 “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses
on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets
held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which
will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods
within those years beginning after December 15, 2019. The Company does not anticipate this amendment to have a significant impact
on the consolidated financial statements.
ITEM
7 – CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
As
used herein, the terms “Company,” “our,”, “we,” and “us” refer to Hartford Retirement
Network Corp. (formerly Dynamic Gold Corp.), a Nevada corporation, unless otherwise indicated. In the opinion of management, the
accompanying audited consolidated financial statements included in the Form 10-K reflect all adjustment (consisting only of normal
recurring accruals) necessary for a fair presentation of the results of operations for the period presented. The results of operation
for the years presented are not necessarily indicative of the results to be expected for the future years.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
Report
of Independent Registered Public Accounting Firm
To
the shareholders and the board of directors of HQDA Elderly Life Network Corp. (Formerly Hartford Retirement Network Corp.).
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of HQDA Elderly Life Network Corp. (the “Company”) as of
30 June 2018 and 2017, the related consolidated statements of operations and deficit, cash flows and changes in stockholders’
equity for the years then ended, and the related notes and schedules (collectively referred to as the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of
30 June 2018 and 2017, and the results of its operations and its cash flows for the years then ended, in conformity with accounting
principles generally accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 1 to the financial statements, the Company has not generated revenues in the fiscal year ended June 30, 2018, has incurred
losses in developing its business, and further losses are anticipated. The Company requires additional funds to meet its obligations
and the costs of its operations. These factors raise substantial doubt about the Company’s ability to continue as a going
concern. Management’s plans in this regard are described in Note 1. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on
the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company
Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
reporting in accordance with the standards of the PCAOB. As part of our audits we are required to obtain an understanding of internal
control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion in accordance with the standards of the PCAOB.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that our audits provide a reasonable basis for our opinion.
/S/
DALE MATHESON CARR-HILTON LABONTE LLP
CHARTERED
PROFESSIONAL ACCOUNTANTS
We
have served as the Company’s auditor since 2014
Vancouver,
Canada
October
12, 2018
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Balance Sheets
(Expressed
in U.S. Dollars)
|
|
|
|
|
As
at
30
June 2018
|
|
|
As
at
30
June 2017
|
|
|
|
Note
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
|
9,701,075
|
|
|
|
-
|
|
Accounts
receivable
|
|
|
8
|
|
|
|
-
|
|
|
|
50,000
|
|
Loan
receivable
|
|
|
3
|
|
|
|
52,877
|
|
|
|
|
|
Prepaid
expenses
|
|
|
|
|
|
|
6,567
|
|
|
|
100
|
|
|
|
|
|
|
|
|
9,760,519
|
|
|
|
50,100
|
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4
|
|
|
|
18,233,403
|
|
|
|
-
|
|
Equipment
|
|
|
5
|
|
|
|
1,912
|
|
|
|
-
|
|
|
|
|
|
|
|
|
18,235,315
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,995,834
|
|
|
|
50,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities
|
|
|
7
|
|
|
|
8,460
|
|
|
|
15,887
|
|
Share
subscription funds to be returned
|
|
|
6
|
|
|
|
1,982,911
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,991,371
|
|
|
|
15,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
stock
|
|
|
6
|
|
|
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
|
|
|
|
|
|
200,000,000
common shares, $0.001 par value
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000
preferred shares, $0.001 par value
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
and outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2018
– 79,925,000 common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2017
– 9,945,000 common shares
|
|
|
|
|
|
|
79,925
|
|
|
|
9,945
|
|
Additional
paid-in capital
|
|
|
6
|
|
|
|
9,264,384
|
|
|
|
1,086,255
|
|
Share
subscriptions received in advance
|
|
|
6
|
|
|
|
18,189,623
|
|
|
|
-
|
|
Deficit
|
|
|
|
|
|
|
(1,529,469
|
)
|
|
|
(1,061,987
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,004,463
|
|
|
|
34,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,995,834
|
|
|
|
50,100
|
|
Nature
and Continuance of Operations
(Note 1),
Subsequent Events
(Note 13) and
Commitments
(Note 14)
The
accompanying notes are an integral part of these consolidated financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Statements of Operations and Deficit
(Expressed
in U.S. Dollars)
|
|
Note
|
|
|
For
the
year
ended
30
June 2018
$
|
|
|
For
the
year
ended
30
June 2017
$
|
|
|
For
the
year
ended
30
June 2016
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
8
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
charges and interest
|
|
|
|
|
|
|
1,054
|
|
|
|
276
|
|
|
|
342
|
|
Consulting
fees
|
|
|
7
|
|
|
|
57,000
|
|
|
|
-
|
|
|
|
1,568
|
|
Depreciation
|
|
|
5
|
|
|
|
1,245
|
|
|
|
-
|
|
|
|
-
|
|
Filing
and financing fees
|
|
|
|
|
|
|
1,665
|
|
|
|
12,325
|
|
|
|
9,644
|
|
Foreign
exchange (gain) loss
|
|
|
|
|
|
|
199,135
|
|
|
|
(1,050
|
)
|
|
|
211
|
|
Income
tax penalties
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
Legal
and accounting
|
|
|
|
|
|
|
74,333
|
|
|
|
15,934
|
|
|
|
15,092
|
|
Management
fees
|
|
|
7
|
|
|
|
75,000
|
|
|
|
45,000
|
|
|
|
60,000
|
|
Mineral
property exploration expenditure
|
|
|
|
|
|
|
-
|
|
|
|
3,741
|
|
|
|
-
|
|
Office
and miscellaneous
|
|
|
|
|
|
|
8,108
|
|
|
|
250
|
|
|
|
221
|
|
Regulatory
fees
|
|
|
|
|
|
|
22,842
|
|
|
|
12,258
|
|
|
|
7,500
|
|
Rent
|
|
|
7
|
|
|
|
12,350
|
|
|
|
2,700
|
|
|
|
3,600
|
|
Transfer
agent fees
|
|
|
|
|
|
|
4,705
|
|
|
|
-
|
|
|
|
-
|
|
Travel
|
|
|
|
|
|
|
13,046
|
|
|
|
426
|
|
|
|
-
|
|
|
|
|
|
|
|
|
(470,483
|
)
|
|
|
(91,860
|
)
|
|
|
(148,178
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss before other items
|
|
|
|
|
|
|
(470,483
|
)
|
|
|
(41,860
|
)
|
|
|
(148,178
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
3
|
|
|
|
3,001
|
|
|
|
-
|
|
|
|
-
|
|
Reversal
of income tax penalties
|
|
|
9
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
Write-off
of accounts payable
|
|
|
|
|
|
|
-
|
|
|
|
21,324
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) for the year
|
|
|
|
|
|
|
(467,482
|
)
|
|
|
29,464
|
|
|
|
(148,178
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted loss per common share
|
|
|
|
|
|
|
(0.010
|
)
|
|
|
0.003
|
|
|
|
(0.015
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares outstanding
|
|
|
|
|
|
|
49,008,178
|
|
|
|
9,928,890
|
|
|
|
9,909,959
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Statements of Cash Flows
(Expressed
in U.S. Dollars)
|
|
For
the year
ended
30
June 2018
$
|
|
|
For
the year
ended
30
June 2017
$
|
|
|
For
the year
ended
30
June 2016
$
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) for the year
|
|
|
(467,482
|
)
|
|
|
29,464
|
|
|
|
(148,178
|
)
|
Non-cash
items
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions
to capital by related party – expenses
|
|
|
-
|
|
|
|
47,700
|
|
|
|
63,600
|
|
Depreciation
|
|
|
1,245
|
|
|
|
-
|
|
|
|
-
|
|
Reversal
of income tax penalties
|
|
|
-
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
Write-off
of accounts payable
|
|
|
-
|
|
|
|
(21,324
|
)
|
|
|
-
|
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
50,000
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
Prepaid
expenses
|
|
|
(6,467
|
)
|
|
|
(100
|
)
|
|
|
-
|
|
Loans
receivable
|
|
|
(52,877
|
)
|
|
|
-
|
|
|
|
-
|
|
Accounts
payable and accrued liabilities
|
|
|
(7,427
|
)
|
|
|
21,611
|
|
|
|
6,855
|
|
Taxes
payable
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(483,008
|
)
|
|
|
(22,649
|
)
|
|
|
(27,723
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows used in investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
paid for asset purchases
|
|
|
(18,233,403
|
)
|
|
|
-
|
|
|
|
-
|
|
Purchase
of property and equipment
|
|
|
(3,157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,236,560
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common shares for cash
|
|
|
8,248,109
|
|
|
|
20,000
|
|
|
|
30,000
|
|
Share
subscriptions received in advance
|
|
|
18,189,623
|
|
|
|
-
|
|
|
|
-
|
|
Share
subscription funds to be returned
|
|
|
1,982,911
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,420,643
|
|
|
|
20,000
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase
(decrease) in cash
|
|
|
9,701,075
|
|
|
|
(2,649
|
)
|
|
|
2,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash,
beginning of year
|
|
|
-
|
|
|
|
2,649
|
|
|
|
372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash,
end of year
|
|
|
9,701,075
|
|
|
|
-
|
|
|
|
2,649
|
|
Supplemental
Disclosures with Respect to Cash Flows
(Note 10)
The
accompanying notes are an integral part of these consolidated financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Statements of Changes in Stockholders’ Deficiency
(Expressed
in U.S. Dollars)
|
|
Notes
|
|
|
Number
of shares issued
|
|
|
Capital
stock
$
|
|
|
Additional
paid-in capital
$
|
|
|
Share
subscriptions received in advance
$
|
|
|
Deficit,
accumulated
$
|
|
|
Total
stockholders’
equity
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2015
|
|
|
|
|
|
|
9,895,000
|
|
|
|
9,895
|
|
|
|
925,005
|
|
|
|
-
|
|
|
|
(943,273
|
)
|
|
|
(8,373
|
)
|
Contributions
to capital by related party
|
|
|
7,10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
63,600
|
|
|
|
-
|
|
|
|
-
|
|
|
|
63,600
|
|
Common
shares issued for cash
|
|
|
6
|
|
|
|
30,000
|
|
|
|
30
|
|
|
|
29,970
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
Net
loss for the year
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(148,178
|
)
|
|
|
(148,178
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2016
|
|
|
|
|
|
|
9,925,000
|
|
|
|
9,925
|
|
|
|
1,018,575
|
|
|
|
-
|
|
|
|
(1,091,451
|
)
|
|
|
(62,951
|
)
|
Contributions
to capital by related party
|
|
|
7,10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
47,700
|
|
|
|
-
|
|
|
|
-
|
|
|
|
47,700
|
|
Common
shares issued for cash
|
|
|
6
|
|
|
|
20,000
|
|
|
|
20
|
|
|
|
19,980
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,000
|
|
Net
income for the year
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29,464
|
|
|
|
29,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2017
|
|
|
|
|
|
|
9,945,000
|
|
|
|
9,945
|
|
|
|
1,086,255
|
|
|
|
-
|
|
|
|
(1,061,987
|
)
|
|
|
34,213
|
|
Common
shares issued for cash
|
|
|
6
|
|
|
|
69,980,000
|
|
|
|
69,980
|
|
|
|
8,178,129
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,248,109
|
|
Share
subscriptions received
|
|
|
6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18,189,623
|
|
|
|
-
|
|
|
|
18,189,623
|
|
Net
loss for the year
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(467,482
|
)
|
|
|
(467,482
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2018
|
|
|
|
|
|
|
79,925,000
|
|
|
|
79,925
|
|
|
|
9,264,384
|
|
|
|
18,189,623
|
|
|
|
(1,529,469
|
)
|
|
|
26,004,463
|
|
The
accompanying notes are an integral part of these consolidated financial statements
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
1.
|
NATURE
AND CONTINUANCE OF OPERATIONS
|
HQDA
Elderly Life Network Corp. (formerly Hartford Retirement Network Corp.) (the “Company”) was incorporated under the
laws of the State of Nevada on 21 January 2004.
Effective
26 June 2017, the Company increased its authorized shares of common stock, par value $0.001 per share from 75,000,000 to 200,000,000
and authorized 10,000,000 preferred stock, par value $0.001 per share, with such rights, preferences and limitations as may be
set from time to time by resolution of the Board of Directors (Note 6).
These
consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted
in the United States of America (“GAAP”). The Company was in the business of acquiring and exploring mineral properties.
In May 2017, the Company shifted its focus to senior housing and retirement services and products. The Company is devoting all
of its present efforts in establishing a new business.
The
Company’s consolidated financial statements as at 30 June 2018 and for the year then ended have been prepared on a going
concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course
of business. The Company reported a net loss of $467,482 for the year ended 30 June 2018 (30 June 2017 – income of $29,464,
30 June 2016 – loss of $148,178) and has a working capital of $7,769,148 at 30 June 2018 (30 June 2017 –$34,213).
Management
cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive, or raise
additional debt and/or equity capital. Management believes that the Company’s capital resources will not be adequate to
continue operating and maintaining its business strategy for the next 12 months. If the Company is unable to raise additional
capital in the near future, management expects that the Company will need to curtail operations, seek additional capital on less
favorable terms and/or pursue other remedial measures. These consolidated financial statements do not include any adjustments
related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary
should the Company be unable to continue as a going concern.
At
30 June 2018, the Company had an accumulated deficit of $1,529,469 and cash of $9,701,075. Although management is currently attempting
to implement its new business plan, and is seeking additional sources of equity or debt financing, there is no assurance these
activities will be successful. Accordingly, the Company must rely on its president to perform essential functions without compensation
until a business operation can be commenced. These factors raise substantial doubt about the ability of the Company to continue
as a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome of
this uncertainty.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
2.
|
SIGNIFICANT
ACCOUNTING POLICIES
|
The
following is a summary of significant accounting policies used in the preparation of these consolidated financial statements.
Basis
of presentation
The
consolidated financial statements of the Company have been prepared in accordance with GAAP and are expressed in U.S. dollars.
The Company’s fiscal year end is 30 June.
Principles
of consolidation
The
Company’s consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Shanghai
Hartford Health Management Ltd., a company incorporated in the People’s Republic of China from 9 November 2017, and Dynamic
Grand Holdings Ltd., a company incorporated in Alberta, Canada from the date of incorporation on November 21, 2007 to the date
of it being dissolved on 27 April 2017. All inter-company balances have been eliminated upon consolidation.
Cash
and cash equivalents
Cash
and cash equivalents include highly liquid investments with original maturities of three months or less.
Derivative
financial instruments
The
Company has not, to the date of these consolidated financial statements, entered into derivative instruments to offset the impact
of foreign currency fluctuations.
Revenue
recognition
Revenue
includes service and management fees associated with the operation of senior holiday services. Revenue is recognized when the
services are rendered.
Property
and equipment
Property
and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. The cost of an item of property
and equipment consists of the purchase price, any costs directly attributable to bringing the asset to the location and condition
necessary for its intended use and an initial estimate of the costs of dismantling and removing the item.
Depreciation
is provided at rates calculated to write off the cost of property and equipment, less their estimated residual value, using the
straight-line method over the following expected useful lives:
|
●
|
Computer
equipment: 2 years
|
|
●
|
Furniture:
5 years
|
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
2.
|
SIGNIFICANT
ACCOUNTING POLICIES (continued)
|
Income
taxes
Deferred
income taxes are reported for timing differences between items of income or expense reported in the consolidated financial statements
and those reported for income tax purposes in accordance with Accounting Standards Codification (“ASC”) 740,
“Income
Taxes”
, which requires the use of the asset/liability method of accounting for income taxes. Deferred income taxes and
tax benefits are recognized for the future tax consequences attributable to differences between the financial statement carrying
amounts of assets and liabilities and their respective tax bases, and for tax losses and 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 Company provides for deferred taxes for the estimated future tax effects
attributable to temporary differences and carry-forwards when realization is more likely than not.
Basic
and diluted net loss per share
The
Company computes net income (loss) per share in accordance with ASC 260, “
Earnings per Share
”. ASC 260 requires
presentation of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is
computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding
(denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period
using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average
stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options
or warrants. Diluted EPS excluded all dilutive potential shares if their effect is anti-dilutive.
Segments
of an enterprise and related information
ASC
280,
“Segment Reporting”
establishes guidance for the way that public companies report information about operating
segments in annual consolidated financial statements and requires reporting of selected information about operating segments in
interim consolidated financial statements issued to the public. It also establishes standards for disclosures regarding products
and services, geographic areas and major customers. ASC 280 defines operating segments as components of a company about which
separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how
to allocate resources and in assessing performance.
Foreign
currency translation
The
Company’s functional and reporting currency is U.S. dollars. The consolidated financial statements of the Company are translated
to U.S. dollars in accordance with ASC 830, “
Foreign Currency Matters
”. Monetary assets and liabilities denominated
in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses arising on
translation or settlement of foreign currency denominated transactions or balances are included in the determination of income.
The Company has not, to the date of these consolidated financial statements, entered into derivative instruments to offset the
impact of foreign currency fluctuations.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
2.
|
SIGNIFICANT
ACCOUNTING POLICIES (continued)
|
Use
of estimates and assumptions
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions
that affect the amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenditures during the reporting period. Actual results could differ
from these estimates.
Comparative
figures
Certain
comparative figures have been adjusted to conform to the current year’s presentation.
Recently
issued accounting pronouncements
In
February 2016, the FASB issued ASU No. 2016-02 (Topic 842) “Leases.” Topic 842 supersedes the lease recognition requirements
in Accounting Standards Codification (“ASC”) Topic 840 “Leases.” Under Topic 842, lessees are required
to recognize assets and liabilities on the balance sheet for most leases and provide enhanced disclosures. Leases will continue
to be classified as either finance or operating. Topic 842 is effective for annual reporting periods and interim periods within
those years beginning after 15 December 2018. Early adoption by public entities is permitted. Entities are required to use a modified
retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the
financial statements, and there are certain optional practical expedients that an entity may elect to apply. Full retrospective
application is prohibited. The Company does not anticipate this amendment to have a significant impact on the consolidated financial
statements.
In
April 2016, the FASB issued ASU 2016 – 10 “Revenue from Contract with Customers: identifying Performance Obligations
and Licensing”. The amendments in this Update clarify the two following aspects (a) contracts with customers to transfer
goods and services in exchange for consideration and (b) determining whether an entity’s promise to grant a license provides
a customer with either a right to use the entity’s intellectual property (which is satisfied at a point in time) or a right
to access the entity’s intellectual property (which is satisfied over time). The amendments in this Update are intended
to reduce the degree of judgement necessary to comply with Topic 606. This guidance is effective for reporting periods beginning
after 15 December 2017. The Company does not expect the adoption of this guidance to have an impact on the consolidated financial
statements.
In
June 2016, the FASB issued ASU No. 2016-13 “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses
on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets
held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which
will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods
within those years beginning after 15 December 2019. The Company does not anticipate this amendment to have a significant impact
on the consolidated financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
During
the year ended 30 June 2018, the Company loaned $1,576,921 (RMB 10,437,800) to Shanghai Qiao Garden Group (“Shanghai Qiao
Garden”). The loan was unsecured, bears interest at 8% per annum and due on demand. During the year ended 30 June 2018,
the Company received $1,524,044 (RMB 10,087,000).
During
the year ended 30 June 2018, the Company waived $51,299, the full amount of accrued interest as the Company demanded the payment
prematurely (2017 - $Nil).
4.
|
ASSET
PURCHASE AGREEMENT
|
On
2 April 2018, the Company entered into an Asset Purchase Agreement ( the “APA”) whereby the Company will purchase
land, buildings, and right to use, construction use rights and other property rights located in Shanghai from Shanghai Qiao Garden.
Properties are split into two groups:
|
●
|
Property
A: land use rights and adhesive substance use rights, right to own, and right to operate of the land located in Shanghai Pudong
New Area Zhangjiang Ziwei Rd No. 372 and No. 376. Assets are owned by Shanghai Qiao Garden Real Estate Group, a subsidiary
100% owned by Shanghai Qiao Garden;
|
|
●
|
Property
B: land use right, adhesive substance under construction use rights, right to own, and right to operate of the land located
in Shanghai Chongming District San Shuang Gong Lu No. 4797. Assets are owned by Shanghai Qiao Garden Information Technology,
Ltd. (“Transferor”), a subsidiary 100% owned by Shanghai Qiao Garden.
|
The
Company has agreed to pay the purchase price totaling of $36,991,173 (RMB 233,000,000) in instalments over the next 20 months
as follows:
|
a.
|
RMB
7,000,000 before 9 April 2018 (paid);
|
|
b.
|
RMB
43,000,000 before 10 April 2018 (paid);
|
|
c.
|
RMB
20,000,000 before 10 May 2018 (paid);
|
|
d.
|
RMB
20,000,000 before 31 July 2018 (paid);
|
|
e.
|
RMB
35,000,000 before 30 October 2018 (RMB 25,682,000 was paid during the year ended 30 June 2018 and RMB 9,318,000 was paid subsequent
to 30 June 2018);
|
|
f.
|
RMB
35,000,000 before 30 December 2018 (RMB 25,682,000 was paid subsequent to 30 June 2018);
|
|
g.
|
RMB
30,000,000 before 30 April 2019;
|
|
h.
|
RMB
22,000,000 before 31 August 2019; and
|
|
i.
|
RMB
21,000,000 before 31 December 2019.
|
As
at 30 June 2018, the Company has paid $18,233,403 (RMB 115,682,000) as deposits (Note 14). Subsequent to the year-end, the Company
has paid $5,131,000 (RMB 35,000,000).
Subsequent
to the year-end, the Company has obtained the full management and operation rights of the hotel property and all other assets
of Property A (Note 13).
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
4.
|
ASSET
PURCHASE AGREEMENT (continued)
|
Subsequent
to the year-end, the Company has entered into a share purchase agreement to acquire Property B by acquiring 100% outstanding shares
of the Transferor for $731,968 (RMB 5,000,000). The total proceeds has been included in the deposits paid by the Company and shares
will be transferred when all current and potential liabilities are settled by the Transferor (Note 13).
|
|
Furniture
and
Office
Equipment
$
|
|
|
Total
$
|
|
COSTS
|
|
|
|
|
|
|
|
|
30 June 2017
|
|
|
-
|
|
|
|
-
|
|
Additions
|
|
|
3,157
|
|
|
|
3,157
|
|
30 June 2018
|
|
|
3,157
|
|
|
|
3,157
|
|
|
|
|
|
|
|
|
|
|
ACCUMULATED
DEPRECIATION
|
|
|
|
|
|
|
|
|
30 June 2017
|
|
|
-
|
|
|
|
-
|
|
Additions
|
|
|
1,245
|
|
|
|
1,245
|
|
30
June 2018
|
|
|
1,245
|
|
|
|
1,245
|
|
|
|
|
|
|
|
|
|
|
NET
BOOK VALUE
|
|
|
|
|
|
|
|
|
30
June 2017
|
|
|
-
|
|
|
|
-
|
|
30
June 2018
|
|
|
1,912
|
|
|
|
1,912
|
|
Authorized
The
total authorized capital is 200,000,000 common shares with a par value of $0.001 and 10,000,000 preferred shares with a par value
of $0.001.
On
26 June 2017, the Company increased the authorized shares of common stock of the Company from 75,000,000 shares to 200,000,000
shares and authorized the issuance of up to 10,000,000 shares of preferred stock, with such rights, preferences and limitations
as may be set from time to time by resolution of the Board of Directors (Note 1).
Issued
and outstanding
At
30 June 2018, the total issued and outstanding capital stock is 79,925,000 common shares with a par value of $0.001 per common
share (30 June 2017 - 9,945,000).
On
7 April 2018, the Company completed a private placement of 47,500,000 common shares for total proceeds of $7,124,109.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
6.
|
CAPITAL
STOCK (continued)
|
Issued
and outstanding (continued)
On
2 March 2018, the Company completed a private placement of 2,920,000 common shares for total proceeds of $146,000.
On
5 October 2017, the Company completed a private placement of 5,000,000 common shares for total proceeds of $250,000.
On
8 September 2017, the Company completed a private placement of 1,950,000 common shares for total proceeds of $97,500.
On
8 August 2017, the Company completed a private placement of 19,910,000 common shares for total proceeds of $995,500
On
4 August 2017, the Company completed a private placement of 5,750,000 common shares for total proceeds of $287,500.
During
the year ended 30 June, 2018, the Company cancelled 13,050,000 common shares for total proceeds of $652,500 which was not received.
On
20 April 2017, the Company completed a private placement of 20,000 common shares at a price of $1.00 per share for total proceeds
of $20,000.
As
at 30 June 2018, the Company received subscriptions of $18,189,623 in advance related to the private placement that was closed
subsequent to 30 June 2018 (Note 13).
As
at 30 June 2018, the Company received $1,982,911 in subscription funds that will be returned to investors due to cancellation
of the subscriptions ((Note 13).
7.
|
RELATED
PARTY TRANSACTIONS
|
During
the year ended 30 June 2018, a former officer and a former director of the Company made contributions to capital for management
fees in the amount of $Nil (2017 - $45,000, 2016 – $60,000) and for rent in the amount of $Nil (2017 - $2,700, 2016 –
$3,600) (Note 10).
During
the year ended 30 June 2018, the Company paid management fees of $75,000 and consulting fee of $16,000 to the Company’s
Chief Financial Officer (2017 - $Nil, 2016 - $Nil).
Included
in accounts payable and accrued liabilities was $3,160 (30 June 2017 - $3,034) due to the Company’s Chief Financial Officer.
The amount is non-interest bearing, unsecured and due on demand.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
On
25 August 2017, the Company entered into a Retirement Vacation Services Agreement (the “Service Agreement”) with Shanghai
Qiao Garden International Travel Agency (“Shanghai Travel”), whereby the Company is to provide favorable pricing on
hotel rooms in California, USA from 15 May 2017 to 31 May 2018. The agreement can be renewed automatically on an annual basis.
Shanghai Travel will provide at least 300 retirement vacation clients annually, for a minimum total hotel stay of 3,000 nights.
The Company will be charging Shanghai Travel $80 per client per hotel stay and $2,000 monthly management fees. During the year
ended 30 June 2018, the Company did not record any receivables related to the monthly management fee as there was uncertainty
as to whether the amount would be collectible (30 June 2017 - $50,000). At 30 June 2018, this service agreement was terminated.
The
Company has losses carried forward for income tax purposes to 30 June 2018. There are no current or deferred tax expenses for
the year ended 30 June 2018 due to the Company’s loss position. The Company has fully reserved for any benefits of these
losses. The deferred tax consequences of temporary differences in reporting items for financial statement and income tax purposes
are recognized, as appropriate. Realization of the future tax benefits related to the deferred tax assets is dependent on many
factors, including the Company’s ability to generate taxable income within the net operating loss carryforward period. Management
has considered these factors in reaching its conclusion as to the valuation allowance for financial reporting purposes.
|
The
provision for refundable federal income tax consists of the following:
|
|
|
For
the
year
ended
30
June
2018
$
|
|
|
For
the
year
ended
30
June
2017
$
|
|
|
For
the
year
ended
30
June
2016
$
|
|
|
|
|
|
|
|
|
|
|
|
Income
tax rate
|
|
|
21
|
%
|
|
|
34
|
%
|
|
|
34
|
%
|
Current
operations
|
|
|
(98,171
|
)
|
|
|
10,017
|
|
|
|
(50,380
|
)
|
Contributions
to capital by related parties
|
|
|
-
|
|
|
|
16,218
|
|
|
|
21,624
|
|
Impact
on change of tax rates and others
|
|
|
66,975
|
|
|
|
-
|
|
|
|
-
|
|
Less:
Change in valuation allowance
|
|
|
31,196
|
|
|
|
(26,235
|
)
|
|
|
28,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
refundable amount
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
9.
|
INCOME
TAXES (continued)
|
|
The
composition of the Company’s deferred tax assets as at 30 June 2018 and 30 June 2017 are as follows:
|
|
|
As
at 30 June
2018
$
|
|
|
As
at 30 June
2017
$
|
|
|
|
|
|
|
|
|
Net
income tax operating loss carryforward
|
|
|
176,134
|
|
|
|
144,938
|
|
Less:
Valuation allowance
|
|
|
(176,134
|
)
|
|
|
(144,938
|
)
|
|
|
|
|
|
|
|
|
|
Net
deferred tax asset
|
|
|
-
|
|
|
|
-
|
|
The
potential income tax benefit of these losses has been offset by a full valuation allowance.
As
at 30 June 2018, the Company has an unused net operating loss carry-forward balance of approximately $839,000 that is available
to offset future taxable income. This unused net operating loss carry-forward balance expires between 2024 and 2038.
During
the year ended 30 June 2016, the Company received an assessment for penalties from the Internal Revenue Service regarding failure
to file certain supplementary forms for the tax years 2007 to 2011. During the year ended 30 June 2017, the penalties were reversed.
10.
|
SUPPLEMENTAL
DISCLOSURES WITH RESPECT TO CASH FLOWS
|
|
|
For
the
year
ended
30
June
2018
$
|
|
|
For
the
year
ended
30
June
2017
$
|
|
|
For
the
year
ended
30
June
2016
$
|
|
|
|
|
|
|
|
|
|
|
|
Cash
paid during the period for interest
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cash
paid during the period for income taxes
|
|
|
828
|
|
|
|
-
|
|
|
|
-
|
|
During
the year ended 30 June 2018, a former officer and a former director of the Company made contributions to capital for management
fees in the amount of $Nil (2017 - $45,000, 2016 – $60,000) and for rent in the amount of $Nil (2017 - $2,700, 2016 –
$3,600) (Note 7).
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
11.
|
FINANCIAL
INSTRUMENTS
|
The
carrying value of cash and accounts payable approximates fair value due to the short-term maturity of these financial instruments.
Credit
Risk
Financial
instruments that potentially subject the Company to credit risk consist of cash. The Company deposits cash with high credit quality
financial institutions as determined by rating agencies. The Company is subject to medium credit risk with respect to its loans
receivable due to potential non repayment.
Currency
Risk
The
Company’s functional and reporting currency is the U.S. dollar. Foreign currency transactions are primarily undertaken in
Chinese Yuan. The Company has not, to the date of these consolidated financial statements, entered into derivative instruments
to offset the impact of foreign currency fluctuations.
If
the Chinese Yuan had weakened (strengthened) against the U.S. dollar, with all other variables held constant, by 100 basis points
(1%) at year end, the impact on net loss would have approximately $97,000
At
the end of the reporting period, the carrying amounts of monetary assets and monetary liabilities denominated in Chinese Yuan
are as follows:
|
|
As
at 30 June
2018
$
|
|
|
As
at 30 June
2017
$
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
9,736,992
|
|
|
|
-
|
|
Interest
Rate Risk
The
Company has cash balances and no interest-bearing debt. It is management’s opinion that the Company is not exposed to significant
interest risk arising from these financial instruments.
Liquidity
Risk
Liquidity
risk is the risk that an entity will encounter difficulty in meeting obligations associated with its financial liabilities. The
Company is reliant upon a related party and private placements as its sources of cash. The Company has received financing from
a related party and private placements in the past; however, there is no assurance that it will be able to do so in the future.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to Consolidated Financial Statements
(Expressed
in U.S. Dollars)
30
June 2018
12.
|
SEGMENTED
INFORMATION
|
The
Company operates in one industry segment, being the senior housing and retirement services in China. Majority of capital assets
are located in China. There are $9,684,115 saved in bank accounts in China in the form of Chinese Yuan, a loan of $52,877 receivable
from a Chinese company and $18,233,403 in deposits for asset purchases in China.
Between
30 June 2018 and 10 October 2018, the Company issued 57,203,013 shares of its common stock for gross proceeds of $18,673,398 (Note
6).
Between
30 June 2018 and 10 October 2018, the Company cancelled 1,421,072 shares of its common stock for gross proceeds of $1,136,858
which were returned to treasury for cancellation. The remainder of 1,057,567 shares of its common stock for gross proceeds of
$846,053 will be cancelled (Note 6).
Between
30 June 2018 and 10 October 2018, the Company paid $5,131,000 (RMB 35,000,000) as deposit for assets purchasing (Note 4).
On
1 September 2018, the Company has obtained the full management and operation rights of the hotel property and all other assets
of Property A listed in asset purchase agreement (Note 4).
On
8 August 2018, the Company entered into a share purchase agreement to purchase 100% outstanding shares of the Transferor for RMB
5,000,000. The transfer will be complete when all current and potential liabilities are settled by the Transferor (Note 4).
The
Company entered into the APA to purchase two properties in Shanghai totaling $ 36,991,173 (RMB 233,000,000). Payments of $18,233,403
has been made during the year ended 30 June 30 2018 and remainder of $ 18,757,769 are due in 18 months.
On
15 June 2018, the Company entered into a conference consultancy service agreement whereas the consultant will provide consulting
service and assistance to the Company to hold 30 conferences in China within a two-year period for a total purchase price of $
794,000 (RMB 5,250,000).