ITEM
1. CONSOLIDATED INTERIM FINANCIAL STATEMENTS
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Interim Balance Sheets
(Expressed
in U.S. Dollars)
|
|
|
|
|
As at
30 September
2018
(Unaudited)
|
|
|
As at
30 June
2018
|
|
|
|
Note
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
|
165,054
|
|
|
|
9,701,075
|
|
Loan receivable
|
|
|
3,7
|
|
|
|
4,413,848
|
|
|
|
52,877
|
|
Prepaid expenses
|
|
|
|
|
|
|
41,309
|
|
|
|
6,567
|
|
|
|
|
|
|
|
|
4,620,211
|
|
|
|
9,760,519
|
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4
|
|
|
|
768,660
|
|
|
|
18,233,403
|
|
Properties and equipment
|
|
|
4,5
|
|
|
|
34,579,905
|
|
|
|
1,912
|
|
|
|
|
|
|
|
|
35,348,565
|
|
|
|
18,235,315
|
|
|
|
|
|
|
|
|
39,968,776
|
|
|
|
27,995,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
7
|
|
|
|
32,546
|
|
|
|
8,460
|
|
Share Subscription funds to be returned
|
|
|
6
|
|
|
|
1,982,911
|
|
|
|
1,982,911
|
|
Unearned revenues
|
|
|
|
|
|
|
9,822
|
|
|
|
-
|
|
Payable for purchase of properties
|
|
|
10
|
|
|
|
5,715,490
|
|
|
|
-
|
|
|
|
|
|
|
|
|
7,740,769
|
|
|
|
1,991,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
|
Payable for purchase of properties
|
|
|
10
|
|
|
|
6,250,727
|
|
|
|
-
|
|
|
|
|
|
|
|
|
13,991,496
|
|
|
|
1,991,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
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 September 2018 – 137,128,013 common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2018 – 79,925,000 common shares
|
|
|
|
|
|
|
137,129
|
|
|
|
79,925
|
|
Additional paid-in capital
|
|
|
6
|
|
|
|
55,006,292
|
|
|
|
9,264,384
|
|
Share subscriptions received in advance
|
|
|
6
|
|
|
|
-
|
|
|
|
18,189,623
|
|
Deficit
|
|
|
|
|
|
|
(29,166,141
|
)
|
|
|
(1,529,469
|
)
|
|
|
|
|
|
|
|
25,977,280
|
|
|
|
26,004,463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,968,776
|
|
|
|
27,995,834
|
|
Nature
and Continuance of Operations
(Note 1), and
Subsequent Event
(Note 10)
The
accompanying notes are an integral part of these consolidated interim financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Interim Statements of Operations
(Expressed
in U.S. Dollars)
(Unaudited)
|
|
|
|
|
For
the three months ended
30
September 2018
|
|
|
For
the three months ended
30
September 2017
|
|
|
|
Note
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
41,782
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank
charges and interest
|
|
|
|
|
|
|
113
|
|
|
|
105
|
|
Consulting
fees
|
|
|
|
|
|
|
73,250
|
|
|
|
32,500
|
|
Depreciation
|
|
|
5
|
|
|
|
47,797
|
|
|
|
-
|
|
Filing
and financing fees
|
|
|
|
|
|
|
-
|
|
|
|
1,665
|
|
Foreign
exchange loss
|
|
|
|
|
|
|
282,482
|
|
|
|
-
|
|
Legal
and accounting
|
|
|
|
|
|
|
35,612
|
|
|
|
24,409
|
|
Management
fees
|
|
|
7
|
|
|
|
24,000
|
|
|
|
22,500
|
|
Office
and miscellaneous
|
|
|
|
|
|
|
10,881
|
|
|
|
1,210
|
|
Regulatory
fees
|
|
|
|
|
|
|
1,689
|
|
|
|
10,000
|
|
Rent
|
|
|
|
|
|
|
2,850
|
|
|
|
3,800
|
|
Transfer
agent fees
|
|
|
|
|
|
|
-
|
|
|
|
4,150
|
|
Travel
|
|
|
|
|
|
|
9,024
|
|
|
|
272
|
|
Stock
based compensation
|
|
|
6,7
|
|
|
|
27,125,714
|
|
|
|
-
|
|
Website
development
|
|
|
|
|
|
|
68,613
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
before other item
|
|
|
|
|
|
|
27,640,243
|
|
|
|
100,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
item
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
3
|
|
|
|
3,571
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the period
|
|
|
|
|
|
|
27,636,672
|
|
|
|
100,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted loss per common share
|
|
|
|
|
|
|
0.44
|
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares outstanding
|
|
|
|
|
|
|
62,740,452
|
|
|
|
25,443,696
|
|
The
accompanying notes are an integral part of these consolidated interim financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Interim Statements of Cash Flows
(Expressed
in U.S. Dollars)
(Unaudited)
|
|
For
the three months ended
30
September 2018
|
|
|
For
the three months ended
30
September 2017
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
Cash
flows from operating activities
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
(27,636,672
|
)
|
|
|
(100,611
|
)
|
Adjustments
to reconcile loss to net cash used by operating activities
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
47,797
|
|
|
|
-
|
|
Stock
based compensation
|
|
|
27,125,714
|
|
|
|
-
|
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Decrease
in amounts receivable
|
|
|
-
|
|
|
|
50,000
|
|
Increase
in prepaid expenses
|
|
|
(34,742
|
)
|
|
|
(6,467
|
)
|
Increase
(decrease) in accounts payable and accrued liabilities
|
|
|
24,086
|
|
|
|
(3,596
|
)
|
Increase
in unearned revenues
|
|
|
9,822
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(463,995
|
)
|
|
|
(60,674
|
)
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase
of properties and equipment
|
|
|
(5,194,830
|
)
|
|
|
(3,157
|
)
|
Loans
receivable
|
|
|
(4,360,971
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,555,801
|
)
|
|
|
(3,157
|
)
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
|
Issuance
of common shares for cash
|
|
|
483,775
|
|
|
|
156,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
483,775
|
|
|
|
156,775
|
|
|
|
|
|
|
|
|
|
|
Increase
(decrease) in cash
|
|
|
(9,536,021
|
)
|
|
|
92,944
|
|
|
|
|
|
|
|
|
|
|
Cash,
beginning
|
|
|
9,701,075
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Cash,
ending
|
|
|
165,054
|
|
|
|
92,944
|
|
Supplemental
Disclosures with Respect to Cash Flows
(Note 9)
The
accompanying notes are an integral part of these consolidated interim financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Consolidated
Interim Statements of Changes in Stockholders’ Deficit
(Expressed
in U.S. Dollars)
(Unaudited)
|
|
|
|
|
Number
of shares issued
|
|
|
Capital
stock
|
|
|
Additional
paid-in capital
|
|
|
Share
subscriptions received in advance / receivable
|
|
|
Deficit
|
|
|
Total
stockholders’ equity
|
|
|
|
|
|
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2017
|
|
|
|
|
|
|
9,945,000
|
|
|
|
9,945
|
|
|
|
1,086,255
|
|
|
|
-
|
|
|
|
(1,061,987
|
)
|
|
|
34,213
|
|
Common
shares issued for cash
|
|
|
6
|
|
|
|
27,610,000
|
|
|
|
27,610
|
|
|
|
1,352,890
|
|
|
|
(1,223,725
|
)
|
|
|
-
|
|
|
|
156,775
|
|
Net
loss
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(100,611
|
)
|
|
|
(100,611
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 September 2017
|
|
|
|
|
|
|
37,555,000
|
|
|
|
37,555
|
|
|
|
2,439,145
|
|
|
|
(1,223,725
|
)
|
|
|
(1,162,598
|
)
|
|
|
90,377
|
|
Common
shares issued for cash
|
|
|
6
|
|
|
|
42,370,000
|
|
|
|
42,370
|
|
|
|
6,825,239
|
|
|
|
1,223,725
|
|
|
|
-
|
|
|
|
8,091,334
|
|
Share
subscriptions received
|
|
|
6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18,189,623
|
|
|
|
-
|
|
|
|
18,189,623
|
|
Net
loss
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(366,871
|
)
|
|
|
(366,871
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 June 2018
|
|
|
|
|
|
|
79,925,000
|
|
|
|
79,925
|
|
|
|
9,264,384
|
|
|
|
18,189,623
|
|
|
|
(1,529,469
|
)
|
|
|
26,004,463
|
|
Common
shares issued for cash
|
|
|
6,7
|
|
|
|
57,203,013
|
|
|
|
57,204
|
|
|
|
45,741,908
|
|
|
|
(18,189,623
|
)
|
|
|
-
|
|
|
|
27,609,489
|
|
Net
loss
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(27,636,672
|
)
|
|
|
(27,636,672
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at 30 September 2018
|
|
|
|
|
|
|
137,128,013
|
|
|
|
137,129
|
|
|
|
55,006,292
|
|
|
|
-
|
|
|
|
(29,166,141
|
)
|
|
|
25,977,280
|
|
The
accompanying notes are an integral part of these consolidated interim financial statements.
HQDA
Elderly Life Network Corp.
(formerly
Hartford Retirement Network Corp.)
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 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 changed its name to Hartford Retirement Network Corp. and 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.
These
consolidated interim financial statements do not include all information and footnotes required by GAAP for complete financial
statements. Except as disclosed herein, there have been no material changes in the information disclosed in the notes to the financial
statements for the year ended 30 June 2018 included in the Company’s Annual Report on Form 10-K, filed with the SEC. The
interim unaudited financial statements should be read in conjunction with those financial statements for the year ended 30 June
2018 included in the Company’s Annual Report on Form 10-K. In the opinion of management, all adjustments considered necessary
for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the three months
ended September 30, 2018, are not necessarily indicative of the results that may be expected for the year ending 30 June 2019.
The
Company’s consolidated interim financial statements as at 30 September 2018 and for the three months 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 $27,636,672 for the three months ended 30 September
2018 and has a working deficit of $3,120,558 at 30 September 2018.
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 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 September 2018, the Company had an accumulated deficit of $29,166,141 and cash of $165,054. 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. 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.
Hartford
Retirement Network Corp.
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 2018
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.All inter-company
balances have been eliminated upon consolidation.
2.
|
Recent
Accounting Pronouncement
|
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 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.
Revenue
consist primarily of hotel rental income. We apply the five-step model outlined in Accounting Standards Codification
Topic 606, Revenue from Contracts from Customers (ASC 606). Revenue is recognized when control of the promised products or services
is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled
to in exchange for those products or services (the transaction price). We Adopted ASC 606 effective July 1, 2018. As a result,
we have changed our accounting for revenue recognition. We applied ASC 606 using the modified retrospective method and there was
no material impact to our consolidated financial statements related to the adoption of ASC 606
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 10,087,800).
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).
During
the three-month period ended 30 September 2018, the Company loaned $4,360,971 (RMB 30,000,000) to Zhonghuaai Wufu (Shanghai) Hotel
Management Ltd. The loan was unsecured, bears interest at 4.35% per annum and due in one year (Note 7).
Hartford
Retirement Network Corp.
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 2018
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 (Note
11). 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 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 (paid);
|
|
f.
|
RMB
35,000,000 before 30 December 2018 (RMB 25,682,000 paid);
|
|
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. During the three months ended 30 September 2018,
the Company has paid $5,131,000 (RMB 35,000,000).
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. The cost of $34,625,790 including the remaining balance of the purchase prices has been transferred to properties
and equipment.
On
8 August 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 payments 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.
Hartford
Retirement Network Corp.
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 2018
5.
|
Properties
and Equipment
|
|
|
Property
A
|
|
|
Furniture and Office
Equipment
|
|
|
Total
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
COSTS
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2017
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Additions
|
|
|
-
|
|
|
|
3,157
|
|
|
|
3,157
|
|
30 June 2018
|
|
|
-
|
|
|
|
3,157
|
|
|
|
3,157
|
|
Additions
|
|
|
34,625,790
|
|
|
|
-
|
|
|
|
34,625,790
|
|
30
September 2018
|
|
|
34,625,790
|
|
|
|
3,157
|
|
|
|
34,628,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACCUMULATED
DEPRECIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
30 June 2017
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Additions
|
|
|
-
|
|
|
|
1,245
|
|
|
|
1,245
|
|
30 June 2018
|
|
|
-
|
|
|
|
1,245
|
|
|
|
1,245
|
|
Additions
|
|
|
47,457
|
|
|
|
340
|
|
|
|
47,797
|
|
30
September 2018
|
|
|
47,457
|
|
|
|
1,585
|
|
|
|
49,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
BOOK VALUE
|
|
|
|
|
|
|
|
|
|
|
|
|
30
June 2017
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
30
June 2018
|
|
|
-
|
|
|
|
1,912
|
|
|
|
1,912
|
|
30
September 2018
|
|
|
34,578,333
|
|
|
|
1,572
|
|
|
|
34,579,905
|
|
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 September 2018, the total issued and outstanding capital stock is 137,128,013 common shares with a par value of $0.001 per
common share (30 June 2018 – 79,925,000).
On
4 September 2018, the Company completed a private placement of 41,731,867 common shares for total proceeds of $6,259,780. A stock
based compensation of $27,125,714 has been recognized during the issuance of shares (Note 6).
On
11 July 2018, the Company completed a private placement of 15,471,146 common shares for total proceeds of $12,413,618.
Hartford
Retirement Network Corp.
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 2018
On
7 April 2018, the Company completed a private placement of 47,500,000 common shares for total proceeds of $7,124,109.
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.
As
at 30 June 2018, the Company received $1,982,911 in subscription funds that will be returned to investors due to overpayments
in subscription.
7.
|
Related
Party Transactions
|
During
the three months ended 30 September 2018, the Company paid management fee of $24,000 to the Company’s Chief Financial Officer
(2017 - $22,500).
During
the three months ended 30 September 2018, the Company issued 41,731,867 shares with total proceeds of $6,259,780. A stock based
compensation of $27,125,714 has been recognized during the issuance of shares (Note 6).
Included
in accounts payable and accrued liabilities was $2,566 (30 June 2018 - $3,160) due to the Company’s Chief Financial Officer.
The amount is non-interest bearing, unsecured and due on demand.
During
the three-month period ended 30 September 2018, the Company loaned $4,360,971 (RMB 30,000,000) to Zhonghuaai Wufu (Shanghai) Hotel
Management Ltd. which has common directors and officers with the Company. The loan was unsecured, bears interest at 4.35%
per annum, unsecured and due in one year (Note 4).
Hartford
Retirement Network Corp.
Notes
to the Consolidated Interim Financial Statements
(Expressed
in U.S. Dollars)
(Unaudited)
30
September 2018
8.
|
Supplemental
Disclosures with Respect to Cash Flows
|
|
|
|
For
the three months ended 30 September 2018
$
|
|
|
|
For
the three months ended 30 September 2017
$
|
|
|
|
|
|
|
|
|
|
|
Cash
paid during the period for interest
|
|
|
-
|
|
|
|
-
|
|
Cash
paid during the period for income taxes
|
|
|
-
|
|
|
|
-
|
|
Subsequent
to 30 September 2018, the Company cancelled 2,478,639 of its common stock due to no payments were received from subscribers.
The
Company entered into the APA to purchase two properties in Shanghai totaling RMB 233,000,000. Payments of $23,364,403 (RMB 150,682,000)
has been made and remainder of $11,966,217 (RMB 82,318,000) are due in 18 months (Note 4).
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).
ITEM
2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
terms “HQDA”, “Company”, “we”, “our”, and “us” refer to HQDA Elderly
Life Network Corp. (formerly Hartford Retirement Network Corp.) unless the context suggests otherwise.
FORWARD-LOOKING
STATEMENTS
This
Quarterly Report on Form 10-Q includes “forward-looking statements” as defined by the Securities and Exchange Commission,
or SEC. We make these forward-looking statements in reliance on the safe harbor protections provided under the Private Securities
Litigation Reform Act of 1995. All statements, other than statements of historical facts, included in this Form 10-Q that address
activities, events or developments that we expect, believe or anticipate will or may occur in the future are forward-looking statements.
These forward-looking statements are based on assumptions which we believe are reasonable based on current expectations and projections
about future events and industry conditions and trends affecting our business. However, whether actual results and developments
will conform to our expectations and predictions is subject to a number of risks and uncertainties that, among other things, could
cause actual results to differ materially from those contained in the forward-looking statements, including without limitation
the Risk Factors set forth in our Annual Report on Form 10-K for the year ended June 30, 2018 including the following:
|
●
|
our
failure to obtain additional financing;
|
|
●
|
our
inability to continue as a going concern;
|
|
●
|
the
unique difficulties and uncertainties inherent in the business;
|
|
●
|
local
and multi-national economic and political conditions, and
|
|
●
|
our
common stock.
|
General
We
were an exploration stage company until May 2017, at which time we transitioned to a senior retirement solutions company focusing
on senior housing and retirement services and products.
On
January 20, 2008, the Company allowed its interest in the Sobeski Lake Gold Property Claims to expire. The Sobeski Lake Gold property
consisted of three mineral claims located in the Red Lake Mining District, in the province of Ontario, Canada. We had originally
acquired our interest in the property by making a cash payment of $3,500 on June 16, 2004 to Dan Patrie Exploration Ltd. the registered
owners of the property.
On
January 8, 2008, we acquired, through our wholly owned subsidiary, Dynamic Gravel Holdings Ltd., a 100% interest in two gravel
claims called the Northern Gravel Claims and Super Mammoth Gravel Claims (together the “Super Mammoth Gravel Project”)
situated on tidewater for $25,000. The Super Mammoth Gravel Project was acquired by way of a purchase agreement. Mr. Farshad Shirvani
has been paid CDN$25,000.
On
April 27, 2017, the Company dissolved its wholly owned subsidiary, Dynamic Gravel Holdings Ltd. as part of the Stock Purchase
Agreement (the “Agreement”) dated April 4, 2017, between Tim Coupland and Brian Game, the Company’s former principal
stockholders (the “Sellers”) and Hartford International Retirement Network, Inc. (the “Buyer”), pursuant
to which, among other things, the Sellers agreed to sell to the Buyer, and the Buyer agreed to purchase from Sellers, a total
of 5,185,000 shares of Common Stock beneficially owned by the Sellers (the “Purchase Shares”). The Purchase Shares
represented approximately 52.1% of the Company’s issued and outstanding shares of Common Stock.
In
connection with the transactions contemplated by the Agreement, the Board appointed Lianyue Song, Aaron Schottelkorb and Fuming
Lin to fill vacancies on the Company’s Board of Directors caused by resignations of Messer’s’ Coupland, Game
and Burylo.
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”). The Company is engaged in the business
of providing hotel rooms at favorable rates to travelers to Los Angeles from China.
On
May 18, 2017, the Company sold its Northern Gravel Claims and the Super Mammoth Gravel Claims for $1 to the Company’s former
officer and a former director to focus its efforts on new business venture in senior retirement services and products in China.
The
Senior Living Industry
On
August 31, 2018, the Company’s wholly-owned subsidiary entered into an agreement with Shanghai Qiao Hong Real Estate, Ltd.
(“SQHR”) to manage an apartment building owned by SQHR located in Pudong New Area District Shanghai, China. The apartment
building has 130 one-bedroom apartments and caters to mostly men and women over the age of 50.
The
Company intends to enter the business of owning, leasing and/or operating senior living residences that will provide seniors with
supportive, home life setting with care and services, including activities of daily living, life enrichment and health and wellness.
The
senior living industry encompasses a broad spectrum of senior living service and care options, which include independent living,
assisted living and skilled nursing care. We intend to concentrate on the independent living services.
|
●
|
Independent
living is designed to meet the needs of seniors who choose to live in an environment surrounded by their peers where they
receive services such as housekeeping, meals and activities, but are not reliant on assistance with activities of daily living
(for example, bathing, eating and dressing), although we may offer these services through contracts with third parties.
|
The
Company’s operating philosophy is to provide services and care which meet the individual needs of its residents, and to
enhance their physical and mental well-being, thereby allowing them to live longer and to “age in place.” These facilities
will offer, on a 24-hour basis, personal, supportive and home health care services appropriate for their residents in a home-like
setting, which allow residents to maintain their independence and quality of life. We predict that the average of the residents
at the Company’s facilities will be between 55 and 70.
The
Company’s primary focus will be in China, where is intends to grow and become a leader in assisted living facilities. The
Company also will seek to develop or acquire facilities in other Southeast Asian countries. The Company believes that by concentrating
or “clustering” its facilities in target areas with desirable demographics, it can increase the efficiency of its
management resources and achieve broad economies of scale.
The
long-term care industry encompasses a wide continuum of services and residential arrangements for elderly senior citizens. Skilled
nursing facilities provide the highest level of care and are designed for elderly senior citizens who need chronic nursing and
medical attention and are not able to live on their own. Further, skilled nursing facilities tend to be one of the most expensive
alternatives while providing elderly senior citizens with limited independence and a diminished quality of life. On the other
end of the continuum is home-based care, which typically is provided in an individual’s private residence. While this alternative
allows the elderly individual to “age in place” in his or her home and, in certain instances, can provide most of
the services available at a skilled nursing facility, it does not foster any sense of community or the ability to participate
in group activities.
Assisted
living facilities generally are designed to fill the gap in the middle of this continuum. Assisted living facilities have been
described by the Assisted Living Federation of America (“ALFA”) as providing a special combination of housing and
personal, supportive and home health care services designed to respond to the individual needs of those who need, or desire help
with their activities of daily living, including personal care and household management. Services in an assisted living facility
are generally available 24 hours a day to meet the scheduled and unscheduled needs of residents, thereby promoting maximum dignity
and independence.
The
assisted living industry is highly fragmented. However, the Company believes that substantial industry consolidation is underway.
At present, the industry is characterized by participants who operate only a limited number of facilities and who frequently can
offer only basic assistance with a limited number of activities of daily living. The Company intends to be characterized by the
following: (i) the ability to offer premium accommodations and a comprehensive bundle of standard services for a single inclusive
monthly fee; (ii) sophisticated, professional management structures and highly trained employees; (iii) a cost-efficient, user-specific
prototype facility; and (iv) experience in providing home health care services.
The
Company’s facilities will provide services and care which are designed to meet the individual needs of its residents, enhance
their physical and mental well-being and promote a supportive, independent and home-like setting. Most of the Company’s
facilities will be primarily designed as premium facilities at which residents receive a comprehensive, bundled package of standard
services for a single monthly fee.
The
Company will strive to combine in its facilities the best aspects of independent living with the protection and safety of assisted
living, with trained staff members who provide 24-hour care and monitoring of every resident. The assisted living facilities will
be designed and decorated to have a home-like atmosphere. Residents will be encouraged to furnish their rooms with personal items
they have collected during their lifetime.
Our
assisted living facilities differ from skilled nursing facilities in that our assisted living facilities will not provide the
more extensive, and costly, nursing and medical care found in nursing homes. Assisted living facilities differ from continuing
care retirement communities in that, among other things, residents of assisted living facilities are not obligated to purchase
frequently expensive lifetime contracts for residential living and care.
The
long-term care industry is highly competitive, and the Company expects that the assisted living business in particular will become
more competitive in the future. The Company will compete with numerous other companies providing similar long-term care alternatives
such as home health agencies, life care at home, community-based service programs, retirement communities and convalescent facilities.
Nursing facilities that provide long-term care services are also a potential source of competition for the Company. Providers
of assisted living communities compete for residents primarily on the basis of quality of care, price, reputation, physical appearance
of the facilities, services offered, family preferences, physical referrals, and locations. Almost all of the Company’s
competitors will be significantly larger than the Company and have, or may obtain, greater financial resources than those currently
available to the Company.
Results
of Operations for the Three Months Ended September 30, 2018
The Company reported a net income for the
three months ended September 30, 2018 of $27,676,632 compared to a net loss of $100,611 for the three months ended September
30, 2017, which includes foreign exchange loss of $282,482 on the translation of operations in China.
The
Company reported revenues of $41,782 for the quarter ended September 30, 2018 from the property that was recently acquired in
Shanghai Pudong New Area.
Legal
and accounting fees increased by $11,203 to $35,612 for the three months ended September 30, 2018 from $24,409 for the three months
ended September 30, 2017 as a result of finalizing the asset purchase agreement. Consulting fees increased by $40,750 to $73,250
for the three months ended September 30, 2018 from $32,500 for the three months ended September 30, 2017 due to the increased
operating activities.
The
Company recorded a non-cash depreciation expense of $47,797 on its properties and equipment. A major component of the Company’s
properties and equipment was its property located in Shanghai Pudong New Area.
The
Company also recorded a non-cash stock based compensation of $27,125,714 related to 41,731,867 common shares issued on September
4, 2018 to a related party.
Removing
the two non-cash expenses as described above and the foreign exchange loss for the period, the net loss for the three months ended
September 30, 2018 would have been $180,679.
Liquidity
and Capital Resources
At
September 30, 2018, the Company had cash on hand of $165,054 and liabilities of $13,991,496 consisting of accounts payable
and accrued liabilities, which includes $2,566 due to an officer and a director of the Company, share subscription funds to be
returned of $1,982,911, unearned revenue of $9,822 and payables for purchase of properties of $11,966,217.
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 (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 (paid);
|
|
f.
|
RMB
35,000,000 before December 30, 2018 (RMB 25,682,000 paid);
|
|
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. During the three months ended 30 September 2018,
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. The cost of $34,625,790
including the remaining balances of the purchase prices has been transferred to properties and equipment.
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.
Employees
At
present, we have no employees, other than our current officers and directors, who devote their time as required to our business
operations.
Off-balance
Sheet Arrangements
The
Company has no off-balance sheet arrangements that would require disclosure.
Critical
Accounting Policies
Our
interim 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.
ITEM
4 – CONTROLS AND PROCEDURES
(a)
Evaluation of Disclosure Controls and Procedures
Based
on the management’s evaluation (with the participation of our President and Chief Financial Officer), our President and
Chief Financial Officer have concluded that as of September 30, 2018, the Company’s disclosure controls and procedures (as
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange of 1934 (the “Exchange Act”)) are effective
to provide reasonable assurance that the information required to be disclosed in this quarterly report on Form 10-Q is recorded,
processed, summarized and reported within the time period specified in Securities and Exchange Commission rules and forms, and
that such information is accumulated and communicated to the Company’s management, including the Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure.
(b)
Internal control over financial reporting
Management’s
annual report on internal control over financial reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f)
and 15d-15(f) under the Exchange Act. Our internal control over financial reporting is intended to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance
with U.S. GAAP. Our internal control over financial reporting should include those policies and procedures that: pertain to the
maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets;
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance
with applicable GAAP, and that receipts and expenditures are being made only in accordance with authorizations of management and
the Board of Directors; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
use or disposition of our assets that could have a material effect on the financial statements.
Under
the supervision and with the participation of our management, including Ms. Ziyun Xu, our Chief Executive Officer, and Mr. Jimmy
Zhou, our Chief Financial Officer, we have evaluated the effectiveness of our internal control over financial reporting and preparation
of our quarterly consolidated financial statements as of September 30, 2018 and believe they are effective.
Based
upon their evaluation of our controls, Ms. Ziyun Xu, our Chief Executive Officer, and Mr. Jimmy Zhou, our Interim Chief Financial
Officer, has concluded that, there were no significant changes in our internal control over financial reporting or in other factors
during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control
over financial reporting.
Attestation
report of the registered public accounting firm
This
quarterly report does not include an attestation report of the Company’s registered public accounting firm regarding internal
control over financial reporting. Management’s report was not subject to attestation by the Company’s registered public
accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit the company to provide only
management’s report in this report.
Changes
in internal control over financial reporting
There
were no changes in our internal controls that occurred during the quarter covered by this report that have materially affected,
or are reasonably likely to materially affect our internal controls.
Changes
in Internal Controls
Based
on the evaluation as of September 30, 2018, Ms. Ziyun Xu, our Chief Executive Officer, and Mr. Jimmy Zhou, our Chief Financial
Officer have concluded that there were no significant changes in our internal controls over financial reporting or in any other
areas that could significantly affect our internal controls subsequent to the date of his most recent evaluation, including corrective
actions with regard to significant deficiencies and material weaknesses.