Item 1.
|
Financial Statements
|
INDEX
TO FINANCIAL STATEMENTS
IMAGE
CHAIN GROUP LIMITED, INC.
Consolidated
Balance Sheets
(Unaudited)
|
|
September 30, 2019
|
|
|
December 31, 2018
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
-
|
|
|
$
|
-
|
|
Total Current assets
|
|
|
-
|
|
|
|
-
|
|
Total Assets
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accrued liabilities and other payables
|
|
$
|
27,696
|
|
|
$
|
367
|
|
Due to related party
|
|
|
720,460
|
|
|
|
642,063
|
|
Total Current Liabilities
|
|
|
748,156
|
|
|
|
642,430
|
|
Total Liabilities
|
|
|
748,156
|
|
|
|
642,430
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
Preferred Stock, $0.001 par value, 50,000 shares authorized, issued and outstanding
|
|
|
50
|
|
|
|
50
|
|
Common stock, $0.001 par value, 2,000,000,000 shares authorized, 508,539,882 and 507,070,882 issued as of September 30, 2019 and December 31, 2018, respectively
|
|
|
508,540
|
|
|
|
507,271
|
|
Additional paid in capital
|
|
|
8,124,365
|
|
|
|
5,333,834
|
|
Accumulated deficit
|
|
|
(9,381,111
|
)
|
|
|
(6,483,585
|
)
|
Treasury stock, at cost, 200,000 as of September 30, 2019 and December 31, 2018, respectively
|
|
|
-
|
|
|
|
-
|
|
Total Stockholders’ Deficit
|
|
|
(748,156
|
)
|
|
|
(642,430
|
)
|
Total Liabilities and Stockholders’ Deficit
|
|
$
|
-
|
|
|
$
|
-
|
|
See
accompanying notes to Unaudited Consolidated Financial Statements
IMAGE
CHAIN GROUP LIMITED, INC.
Consolidated
Statements of Operations and Comprehensive Loss
(Unaudited)
|
|
For the three months ended
|
|
|
For the nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
18,899
|
|
|
|
160,568
|
|
|
|
2,897,525
|
|
|
|
231,597
|
|
Total Operating Expenses
|
|
$
|
18,899
|
|
|
$
|
160,568
|
|
|
$
|
2,897,525
|
|
|
$
|
231,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Before Income Taxes
|
|
|
(18,899
|
)
|
|
|
(160,568
|
)
|
|
|
(2,897,525
|
)
|
|
|
(231,597
|
)
|
Provision for income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss from continuing operations
|
|
$
|
(18,899
|
)
|
|
$
|
(160,568
|
)
|
|
$
|
(2,897,525
|
)
|
|
$
|
(231,597
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
-
|
|
|
|
(168,300
|
)
|
|
|
-
|
|
|
|
(698,851
|
)
|
Net Loss from discontinued operations
|
|
$
|
-
|
|
|
$
|
(328,868
|
)
|
|
$
|
-
|
|
|
$
|
(930,448
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(18,899
|
)
|
|
$
|
(328,868
|
)
|
|
$
|
(2,897,525
|
)
|
|
$
|
(930,448
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain from discontinued operations
|
|
|
-
|
|
|
|
(29,678
|
)
|
|
|
-
|
|
|
|
38,777
|
|
Total Comprehensive Loss
|
|
$
|
(18,899
|
)
|
|
$
|
(358,546
|
)
|
|
$
|
(2,897,525
|
)
|
|
$
|
(891,671
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common Share
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
Basic and Diluted Weighted Average Common Shares Outstanding
|
|
|
508,539,882
|
|
|
|
507,270,882
|
|
|
|
508,144,772
|
|
|
|
507,270,882
|
|
See
accompanying notes to Unaudited Consolidated Financial Statements
IMAGE
CHAIN GROUP LIMITED, INC.
Consolidated
Statements of Stockholders’ Equity (Deficit)
For
the Nine months Ended September 30, 2019 and 2018
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Total
|
|
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
Additional
Paid
in
|
|
|
Accumulated
|
|
|
other
comprehensive
|
|
|
Treasury
Stock
|
|
|
Stockholders’
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
loss
|
|
|
Shares
|
|
|
Amount
|
|
|
(Deficit)
|
|
Balance, December 31, 2017
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
507,270,882
|
|
|
$
|
507,271
|
|
|
$
|
5,333,834
|
|
|
$
|
(4,646,033
|
)
|
|
$
|
(390,246
|
)
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
804,876
|
|
Foreign currency translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
112,149
|
|
|
|
-
|
|
|
|
-
|
|
|
|
112,149
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(246,666
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(246,666
|
)
|
Balance, March 31, 2018
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
507,270,882
|
|
|
$
|
507,271
|
|
|
$
|
5,333,834
|
|
|
$
|
(4,892,699
|
)
|
|
$
|
(278,097
|
)
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
670,359
|
|
Foreign currency translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(43,694
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(43,694
|
)
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(354,914
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(354,914
|
)
|
Balance, June 30, 2018
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
507,270,882
|
|
|
$
|
507,271
|
|
|
$
|
5,333,834
|
|
|
$
|
(5,247,613
|
)
|
|
$
|
(321,791
|
)
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
271,751
|
|
Foreign currency translation gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(29,678
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(29,678
|
)
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(328,868
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(328,868
|
)
|
Balance, September 30, 2018
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
507,270,882
|
|
|
$
|
507,271
|
|
|
$
|
5,333,834
|
|
|
$
|
(5,576,481
|
)
|
|
$
|
(351,469
|
)
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
(86,795
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2018
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
507,270,882
|
|
|
$
|
507,271
|
|
|
$
|
5,333,834
|
|
|
$
|
(6,483,585
|
)
|
|
$
|
-
|
|
|
|
200,000
|
|
|
$
|
-
|
|
|
$
|
(642,430
|
)
|
Common stocks issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
1,269,000
|
|
|
|
1,269
|
|
|
|
2,790,531
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,791,800
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,845,579
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,845,579
|
)
|
Balance, March 31, 2019
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
508,539,882
|
|
|
$
|
508,540
|
|
|
$
|
8,124,365
|
|
|
$
|
(9,329,164
|
)
|
|
$
|
-
|
|
|
|
200,000
|
|
|
$
|
-
|
|
|
$
|
(696,209
|
)
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(33,048
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(33,048
|
)
|
Balance, June 30, 2019
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
508,539,882
|
|
|
$
|
508,540
|
|
|
$
|
8,124,365
|
|
|
$
|
(9,362,212
|
)
|
|
$
|
-
|
|
|
|
200,000
|
|
|
$
|
-
|
|
|
$
|
(729,257
|
)
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(18,899
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(18,899
|
)
|
Balance, September 30, 2019
|
|
|
50,000
|
|
|
$
|
50
|
|
|
|
508,539,882
|
|
|
$
|
508,540
|
|
|
$
|
8,124,365
|
|
|
$
|
(9,381,111
|
)
|
|
$
|
-
|
|
|
|
200,000
|
|
|
$
|
-
|
|
|
$
|
(748,156
|
)
|
See
accompanying notes to Unaudited Consolidated Financial Statements
IMAGE
CHAIN GROUP LIMITED, INC.
Unaudited
Consolidated Statements of Cash Flows
|
|
For the nine months ended
|
|
|
|
September 30,
|
|
|
|
2019
|
|
|
2018
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,897,525
|
)
|
|
$
|
(930,448
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
-
|
|
|
|
41,574
|
|
Depreciation of fixed assets
|
|
|
-
|
|
|
|
177,416
|
|
Salaries paid by shares
|
|
|
2,791,800
|
|
|
|
-
|
|
Expenses paid by related party
|
|
|
78,397
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivables
|
|
|
-
|
|
|
|
61,506
|
|
Other receivables
|
|
|
-
|
|
|
|
24,641
|
|
Inventories
|
|
|
-
|
|
|
|
50,162
|
|
Advances and prepayments to suppliers
|
|
|
-
|
|
|
|
(58,508
|
)
|
Accounts payables
|
|
|
-
|
|
|
|
241,157
|
|
Accrued liabilities and other payables
|
|
|
27,328
|
|
|
|
275,801
|
|
Net cash provided by operating activities
|
|
|
-
|
|
|
|
(116,699
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase of plant and equipment
|
|
|
-
|
|
|
|
(149,139
|
)
|
Net cash used in investing activities
|
|
|
-
|
|
|
|
(149,139
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Repayment of bank borrowings
|
|
|
-
|
|
|
|
(19,979
|
)
|
Proceeds from related parties
|
|
|
-
|
|
|
|
231,230
|
|
Net cash provided by financing activities
|
|
|
-
|
|
|
|
211,251
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
|
-
|
|
|
|
6,256
|
|
|
|
|
|
|
|
|
|
|
Net decrease of cash and cash equivalents
|
|
|
-
|
|
|
|
(48,331
|
)
|
Cash and cash equivalents–beginning of period
|
|
|
-
|
|
|
|
64,856
|
|
Cash and cash equivalents–end of period
|
|
$
|
-
|
|
|
$
|
16,525
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - continuing operations
|
|
$
|
-
|
|
|
$
|
-
|
|
Cash and cash equivalents - discontinued operations
|
|
$
|
-
|
|
|
$
|
16,525
|
|
|
|
|
|
|
|
|
|
|
Supplementary cash flow information:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
-
|
|
|
$
|
241,190
|
|
Income taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Common stock issued for services
|
|
$
|
2,791,800
|
|
|
$
|
-
|
|
See
accompanying notes to Unaudited Consolidated Financial Statements
IMAGE
CHAIN GROUP LIMITED, INC.
Notes
to Unaudited Consolidated Financial Statements
1.
THE COMPANY AND PRINCIPAL BUSINESS ACTIVITIES
Business
Image
Chain Group Limited, Inc. (formerly Have Gun Will Travel Entertainment, Inc.) (“ICGL” or the “Company”)
was incorporated under the laws of Nevada on December 18, 2013. From inception through the date of the Share Exchange as defined
below, the Company was an emerging forward-thinking full-service television pre-production company dedicated to the creation of
original concepts and programming with a bold and innovative edge in the reality television space for sale, option and licensure
to independent producers, cable television networks, syndication companies, and other entities. On June 11, 2015, the Company
amended its Articles of Incorporation with the State of Nevada in order to change its name to Image Chain Group Limited, Inc.
and to increase the authorized shares of common stock from 70,000,000 to 400,000,000 (the “Amendments”). The name
change was undertaken in order to more closely align with the operations of the Company’s wholly-owned subsidiary, Fortune
Delight Holdings Group Ltd (“FDHG”). The increase in authorized shares was undertaken to allow the Company to utilize
the newly available shares to raise capital. The board of directors and the stockholders of the Company approved the Amendments
on May 8, 2015.
On
February 13, 2017, the Company filed with the Secretary of State of the State of Nevada a Certificate of Correction (the “Certificate
of Correction”) to correct a mistake made in the Company’s original Articles of Incorporation with regard to the preferred
stock issued in connection with the FDHG Exchange Agreement. As a result, ICGL had 395,000,000 shares of common stock and 5,000,000
shares of preferred stock issued and outstanding. The Company subsequently entered into an agreement pursuant to which the holder
of the preferred stock agreed to retire the preferred stock in exchange for receiving an equal number of shares of common stock
of the Company. As of the date of this Report, that exchange of preferred stock for common stock has not yet occurred.
Effective
May 1, 2017, the Company increased the authorized shares of Common Stock from 3,950,000 to 2,000,000,000 shares with a par value
of $0.001 per share, and to decrease the authorized shares of Preferred Stock from 50,000 to zero (0). As of the date of this
Report, the decrease in shares of Preferred Stock is still in process.
FDHG,
previously, through its wholly-owned operating subsidiaries, was in the business of promoting and distributing its own branded
teas that are grown, harvested, cured, and packaged in the People’s Republic of China (“PRC”). The Company’s
headquarters was previously located in Guangzhou, Guangdong Province, PRC.
Share
Exchange and Reorganization
On
November 14, 2017, the Company entered into a share exchange agreement (the “SEA”) with Image P2P Trading Group Limited
(“Image P2P”) and Image P2P’s shareholders whereby the Company issued 500,000,000 new common shares in exchange
for all of the issued and outstanding ordinary shares of Image P2P, which totaled 50,000. Image P2P is an investment holding company
incorporated and domiciled in the British Virgin Islands.
Share
Exchange and disposal of subsidiaries
On
November 28, 2018, the Company has entered into a Business Transfer Agreement and Share Exchange Agreement (the “Agreements”)
with a group of the original shareholders of Image P2P (the “Image P2P Shareholding Group”), Image P2P and its subsidiaries.
Pursuant to the Agreements, the Image P2P Shareholding Group will exchange 200,000 common shares of the Company for the one common
share of Asia Grand Will Limited held by Image P2P. Asia Grand Will Limited is the holding company for the Company’s operations
in the PRC. Also pursuant to the Agreements, the Image P2P Shareholding Group, Image P2P and Image P2P’s subsidiaries will
transfer to the Company (i) all of its right, title and interest to the intellectual property, including copyrights, patents,
trademarks, process technology and production know-how, of Image P2P and its subsidiaries, (ii) the exclusive distribution rights
in the PRC and worldwide for all products of Image P2P and its subsidiaries, (iii) the exclusive right to all intellectual property
developed by Image P2P and its subsidiaries in the future and (iv) the exclusive distribution rights in the PRC and worldwide
for all products of Image P2P and its subsidiaries developed in the future.
The
200,000 common shares of the Company returned to Image P2P are recognized as common stock in treasury since Image P2P is a wholly
owned subsidiary of the Company, and measured at cost which is the fair value of the common stocks as of the date of the disposal
of subsidiaries.
The
subsidiaries disposed are presented as discontinued operations in this report. Comparatives are reclassified to conform with the
presentation.
The
Company is currently reviewing and revising its future business plans. To date, the Company has not yet identified its future
business plans.
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted
accounting principles for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of
Regulation S-X. In our opinion, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation
have been included. Operating results for the nine months ended September 30, 2019 are not necessarily indicative of the results
that may be expected for the year ending December 31, 2019. Notes to the unaudited interim condensed consolidated financial statements
that would substantially duplicate the disclosures contained in the audited consolidated financial statements for fiscal year
2018 have been omitted. This report should be read in conjunction with the audited consolidated financial statements and the footnotes
thereto for the fiscal year ended December 31, 2018 included in the Company’s Form 10-K as filed with the Securities and
Exchange Commission on March 26, 2019.
Principles
of consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiaries. All significant inter-company accounts
and transactions have been eliminated. The consolidated financial statements include 100% of assets, liabilities, and net income
or loss of those wholly-owned subsidiaries.
The
Company’s subsidiaries are listed as follows:
Name of Company
|
|
Place of
incorporation
|
|
Attributable
equity interest %
|
|
|
Authorized
capital
|
Image P2P Trading Group Limited (“Image P2P”)
|
|
British Virgin Islands
|
|
|
100
|
|
|
USD 50,000
|
Use
of estimates
In
preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts
of assets and liabilities in the balance sheet and revenues and expenses during the periods reported. Actual results may differ
from these estimates.
Foreign
currency translation
Transactions
denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates
prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional
currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting
exchange differences are recorded in the statement of operations.
The
accompanying financial statements are presented in United States dollars (“USD”). The functional currency of the Company
and Image P2P is the USD. The functional currency of Asia Grand Will Limited (“AGWL”) is the Hong Kong dollar (“HKD”).
The functional currency of Fuzhi Yuan (Shenzhen) Holdings Limited (“FZHL”) and Jiangxi Fu Zhi Yuan Biotechnology Co.,
Limited (“FZY”) is the Renminbi (“RMB”). AGWL, FZHL and FZY have been classified as discontinued operations
and have been disposed in the year 2018.
In
general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not the USD are translated
into USD, in accordance with ASC 830, “Translation of Financial Statements”, using the exchange rate on the balance
sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting
from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive
income (loss) within the statement of stockholders’ equity.
Exchange Rates
|
|
9/30/2019
|
|
|
12/31/2018
|
|
|
9/30/2018
|
|
Spot rate 1 RMB : US$ exchange rate
|
|
|
N/A
|
|
|
|
0.1454
|
|
|
|
0.1456
|
|
Average year 1 RMB : US$ exchange rate
|
|
|
N/A
|
|
|
|
0.1514
|
|
|
|
0.1531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year end 1 HKD : US$ exchange rate
|
|
|
0.129
|
|
|
|
0.129
|
|
|
|
0.129
|
|
Average year 1 HKD : US$ exchange rate
|
|
|
0.129
|
|
|
|
0.129
|
|
|
|
0.129
|
|
The
RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions.
No representation is made that the RMB amounts could have been, or could be, converted into US Dollars at the rates used in translation.
Reclassifications
Certain
prior period amounts have been reclassified to conform with the current period presentation.
Recently
Adopted Accounting Standards
In
February 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-02, Leases (“ASC 842”). The guidance
requires lessees to recognize almost all leases on their balance sheet as a right-of-use asset and a lease liability. For income
statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance. Lessor accounting
is similar to the current model, but updated to align with certain changes to the lessee model and the new revenue recognition
standard. Existing sale-leaseback guidance, including guidance for real estate, is replaced with a new model applicable to both
lessees and lessors. ASC 842 is effective for fiscal years beginning after December 15, 2018. The adoption of ASC 842, did not
have a material effect on the Company’s consolidated financial statements.
Management
has considered all recent accounting pronouncements issued. The Company’s management believes that these recent pronouncements
will not have a material effect on the Company’s financial statements.
3.
GOING CONCERN
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates
the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future.
As
of September 30, 2019, the Company had an accumulated deficit of $9,381,111 and net loss of $2,897,525 and net cash used in operations
of $0 for the nine months ended September 30, 2019. Losses have principally occurred as a result of the substantial resources
required for professional fees and general and administrative expenses associated with our operations. The continuation of the
Company as a going concern through September 30, 2020 is dependent upon the continued financial support from its stockholders
or external financing. Management believes the existing stockholders will provide the additional cash to meet with the Company’s
obligations as they become due. However, there is no assurance that the Company will be successful in securing sufficient funds
to sustain the operations.
These
conditions raise substantial doubt about the Company’s ability to continue as a going concern. These financial statements
do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the
amounts and classifications of liabilities that may result from the outcome of these uncertainties. Management believes that the
actions presently being taken to obtain additional funding and implement its strategic plan provides the opportunity for the Company
to continue as a going concern.
4.
DISPOSAL OF SUBSIDIARIES
On
November 28, 2018, the Company has entered into a Business Transfer Agreement and Share Exchange Agreement (the “Agreements”)
with a group of the original shareholders of Image P2P (the “Image P2P Shareholding Group”), Image P2P and its subsidiaries.
Pursuant to the Agreements, the Image P2P Shareholding Group will exchange 200,000 common shares of the Company for the one common
share of Asia Grand Will Limited held by Image P2P. Asia Grand Will Limited is the holding company for the Company’s operations
in the PRC. Also pursuant to the Agreements, the Image P2P Shareholding Group, Image P2P and Image P2P’s subsidiaries will
transfer to the Company (i) all of its right, title and interest to the intellectual property, including copyrights, patents,
trademarks, process technology and production know-how, of Image P2P and its subsidiaries, (ii) the exclusive distribution rights
in the PRC and worldwide for all products of Image P2P and its subsidiaries, (iii) the exclusive right to all intellectual property
developed by Image P2P and its subsidiaries in the future and (iv) the exclusive distribution rights in the PRC and worldwide
for all products of Image P2P and its subsidiaries developed in the future.
Pursuant
to the share exchange agreement, the Company transferred all of the subsidiary shares to the Image P2P Shareholding Group and
received 200,000 common shares of the Company in return.
The
Company has no continuing involvement in the operations of Asia Grand Will Limited. The disposal of Asia Grand Will Limited qualified
as a discontinued operation of the Company and accordingly, the Company has excluded results of Asia Grand Will Limited’s
operations from its Consolidated Statements of Operations and Comprehensive Loss to present this business in discontinued operations.
The
following table shows the results of operations of Asia Grand Will Limited for the nine months ended September 30, 2019 and 2018
which are included in the loss from discontinued operations:
|
|
For the nine months ended September 30,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
-
|
|
|
$
|
253,859
|
|
Cost of sales
|
|
|
-
|
|
|
|
(438,160
|
)
|
Gross loss
|
|
|
-
|
|
|
|
(184,301
|
)
|
|
|
|
|
|
|
|
|
|
Selling and marketing expenses
|
|
|
-
|
|
|
|
46,560
|
|
General and administrative expenses
|
|
|
-
|
|
|
|
246,990
|
|
Operating loss
|
|
|
-
|
|
|
|
(477,851
|
)
|
Government subsidy
|
|
|
-
|
|
|
|
-
|
|
Interest income
|
|
|
-
|
|
|
|
-
|
|
Other Income
|
|
|
-
|
|
|
|
20,724
|
|
Interest expense
|
|
|
-
|
|
|
|
(148,243
|
)
|
Loss before taxes
|
|
|
-
|
|
|
|
(605,370
|
)
|
Income tax expense
|
|
|
-
|
|
|
|
(534
|
)
|
Net loss
|
|
$
|
-
|
|
|
$
|
(605,904
|
)
|
The
following table shows the carrying amounts of the major classes of assets and liabilities associated with Asia Grand Will Limited
as of November 28, 2018:
|
|
November 28, 2018
|
|
Cash and cash equivalents
|
|
$
|
16,332
|
|
Accounts receivable, net
|
|
|
26,411
|
|
Inventories
|
|
|
26,416
|
|
Advances and prepayment to suppliers
|
|
|
64,599
|
|
Prepaid taxes and taxes recoverable
|
|
|
93,489
|
|
Total Current assets
|
|
$
|
227,247
|
|
|
|
|
|
|
Plant and equipment, net
|
|
|
10,328,609
|
|
Construction in progress and prepayment for equipment
|
|
|
472,261
|
|
Intangible assets, net
|
|
|
443,520
|
|
Other assets
|
|
|
132,967
|
|
Total Non-current Assets
|
|
$
|
11,377,356
|
|
|
|
|
|
|
Short-term bank loans
|
|
|
2,138,455
|
|
Long-term bank loans – current portion
|
|
|
431,430
|
|
Accounts payable
|
|
|
1,009,386
|
|
Accrued liabilities and other payables
|
|
|
1,490,365
|
|
Customers advances and deposits
|
|
|
55,165
|
|
Due to related parties
|
|
|
4,231,072
|
|
Total Current Liabilities
|
|
$
|
9,355,873
|
|
|
|
|
|
|
Loans payable
|
|
|
1,658,896
|
|
Total Non-current Liabilities
|
|
$
|
1,658,896
|
|
|
|
|
|
|
Net assets and liabilities
|
|
$
|
589,835
|
|
Consideration received on disposal
|
|
|
-
|
|
Recycling of accumulated other comprehensive income
|
|
|
368,397
|
|
Loss on disposal
|
|
$
|
958,231
|
|
5.
RELATED PARTY TRANSACTIONS
During
the nine months ended September 30, 2019, $1,029,600 services fee was paid to David Po (the Secretary and Chairman of the Board
of Director) with 468,000 shares of common stock and $52,800 services fee was paid to Jonathan Ka Kit Tam (former Chief Financial
Officer and Director, resigned on Mar 30, 2019) with 24,000 shares of common stock at $2.2 per share for their services provided
and to be provided for the year ended December 31, 2019.
During
the nine months ended September 30, 2019, David Po advanced $78,397 for operating expenses. Amounts due to Mr. Po as of September
30, 2019 and December 31, 2018, were $720,460 and $642,063, respectively.
The
owing to Mr. Po consists of working capital advances and borrowings. These amounts are due on demand and are non-interest bearing.
6.
STOCKHOLDERS’ EQUITY (DEFICIT)
Preferred
Stock
The
Company is authorized to issue 50,000 shares, with a stated par value of $0.001 per share with such powers, preferences, rights
and restrictions which shall be determined by the Corporation’s Board of Directors in its sole discretion, and which designations
and issuances shall not require the approval of the shareholders of the Corporation.
During
the nine months ended September 30, 2019, there were no issuances of Preferred Stock.
As
of September 30, 2019 and December 31, 2018, 50,000 shares of preferred stock were issued and outstanding.
Common
Stock
The
Company is authorized to issue 2,000,000,000 shares of common stock at a par value of $0.001.
During
the nine months ended September 30, 2019, the Company has issued 1,269,000 shares of common stock to certain related and unrelated
parties for their services provided and to be provided for the year ended December 31, 2019 at $2.2 per share, value of total
$2,791,800 which was fully expensed in this period.
As
of September 30, 2019 and December 31, 2018, 508,539,882 and 507,270,882 shares of common stock were issued, respectively.
7.
SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date which the financial statements were available to be issued. All subsequent
events requiring recognition as of September 30, 2019 have been incorporated into these financial statements and there are no
subsequent events that require disclosure in accordance with FASB ASC Topic 855, “Subsequent Events.”
Item 2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
Cautionary
Statements
This
Quarterly Report on Form 10-Q (this “Quarterly Report”) contains forward-looking statements, including, without limitation,
in the sections captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations,”
and elsewhere. Any and all statements contained in this Quarterly Report that are not statements of historical fact may be deemed
forward-looking statements. Terms such as “may,” “might,” “would,” “should,” “could,”
“project,” “estimate,” “pro-forma,” “predict,” “potential,” “strategy,”
“anticipate,” “attempt,” “develop,” “plan,” “help,” “believe,”
“continue,” “intend,” “expect,” “future” and terms of similar import (including
the negative of any of the foregoing) may be intended to identify forward-looking statements. However, not all forward-looking
statements may contain one or more of these identifying terms.
Forward-looking
statements in this Quarterly Report may include, without limitation, statements regarding (i) the plans and objectives of management
for future operations, including plans or objectives relating to the growth of tea polyphenol sales and development of our tea
polyphenol-based products, (ii) the plans or objectives relating to our future business acquisitions, if any, (iii) a projection
of income (including income/loss), earnings (including earnings/loss) per share, capital expenditures, dividends, capital structure
or other financial items, (iv) our future financial performance, including any such statement contained in a discussion and analysis
of financial condition by management or in the results of operations included pursuant to the rules and regulations of the Securities
and Exchange Commission, or the SEC, and (v) the assumptions underlying or relating to any statement described in points (i),
(ii), (iii) or (iv) above.
The
forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may
not be realized because they are based upon our current projections, plans, objectives, beliefs, expectations, estimates and assumptions
and are subject to a number of risks and uncertainties and other influences, many of which we have no control over. Actual results
and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements
as a result of these risks and uncertainties. Factors that may influence or contribute to the inaccuracy of the forward-looking
statements or cause actual results to differ materially from expected or desired results may include, without limitation:
|
●
|
volatility or decline
of our stock price;
|
|
●
|
potential fluctuation
of quarterly results;
|
|
●
|
continued failure
to earn revenues or profits;
|
|
●
|
inadequate capital
to continue or expand our business, and inability to raise additional capital or financing to implement our business plans;
|
|
●
|
decline in demand
for our products and services;
|
|
●
|
rapid adverse changes
in markets;
|
|
●
|
litigation with
or legal claims and allegations by outside parties against us;
|
|
●
|
insufficient revenues
to cover operating costs; and
|
|
●
|
estimates of our
future revenue, expenses, capital requirements and our need for additional financing;
|
Because
the statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by
the forward-looking statements. ICGL cautions you not to place undue reliance on the statements, which speak only as of the date
of this Quarterly Report. The cautionary statements contained or referred to in this section should be considered in connection
with any subsequent written or oral forward-looking statements that ICGL or persons acting on its behalf may issue. ICGL does
not undertake any obligation to review or confirm analysts’ expectations or estimates or to release publicly any revisions
to any forward-looking statements to reflect events or circumstances after the date of this Quarterly Report, or to reflect the
occurrence of unanticipated events, except as required by law.
Overview
Image
Chain Group Limited, Inc. (formerly Have Gun Will Travel Entertainment, Inc.) was incorporated under the laws of Nevada on December
18, 2013, and initially sought to create reality television programming. References in this Quarterly Report to “ICGL”,
“Image Chain”, the “Company”, the “Registrant”, “we”, “our” or “us”
are to Image Chain Group Limited, Inc.
On
May 5, 2015, ICGL entered into a share exchange agreement (the “FDHG Exchange Agreement”) with Fortune Delight Holdings
Group Ltd (“FDHG”) and Wu Jun Rui, on behalf of himself and certain other individuals who were to receive shares of
ICGL pursuant to the FDHG Exchange Agreement (the “FDGH Shareholders”). On the terms and subject to the conditions
set forth in the FDHG Exchange Agreement, on May 5, 2015, Wu Jun Rui transferred all 50,000 shares of FDHG common stock, consisting
of all of the issued and outstanding shares of FDHG, to ICGL in exchange for the issuance to the stockholders of FDHG of 59,620,000
shares of the Company’s common stock, par value $.001 per share (“Common Stock”) and 5,000,000 shares of the
Company’s preferred stock, par value $.001 per share (“Preferred Stock”).
As
a result of the closing of the FDHG Exchange Agreement, FDHG became the Company’s wholly owned subsidiary. FDHG, through
its subsidiaries, manufactured and sold “Image Tea”-branded tea products from its tea garden in Yunnan Province.
On
June 11, 2015, the Company amended its Articles of Incorporation in order to change its name to Image Chain Group Limited, Inc.
and to increase the authorized shares of Common Stock from 70,000,000 to 400,000,000. The name change was undertaken in order
to more closely align with the operations of the Company’s wholly-owned subsidiary. The increase in authorized Common Stock
was undertaken to allow the Company to utilize the newly available shares to raise capital.
On
or about November 15, 2016, FDHG disposed of its ownership of all operating assets, and as a result ICGL became a shell company,
as defined by Rule 12b-2 under the Exchange Act (the “Disposition Event”). The Disposition Event is evidenced by a
bought and sold note stamped by the Inland Revenue Department of Hong Kong, which we believe is a legally binding document.
On
February 13, 2017, the Company filed with the Secretary of State of the State of Nevada a Certificate of Correction (the “Certificate
of Correction”) to correct a mistake made in the Company’s original Articles of Incorporation with regard to the Preferred
Stock issued in connection with the FDHG Exchange Agreement. As a result, ICGL had 395,000,000 shares of Common Stock and 5,000,000
shares of Preferred Stock issued and outstanding. The Company subsequently entered into an agreement pursuant to which the holder
of the Preferred Stock agreed to retire the Preferred Stock in exchange for receiving an equal number of shares of Common Stock
of the Company. As of the date of this Quarterly Report, that exchange of Preferred Stock for Common Stock has not yet
occurred.
On
May 1, 2017, upon recommendation of the Board of Directors, a majority of Image Chain’s common stockholders consented in
writing to amendment of Image Chain’s Articles of Incorporation to (i) effect a reverse stock split on a 1 for 100 stock
split basis from 400,000,000 authorized shares with a par value of $0.001 per share to 4,000,000 authorized shares with a par
value of $0.001, and (ii) after the reverse stock split, to increase the authorized shares of Common Stock from 3,950,000 to 2,000,000,000
shares with a par value of $0.001 per share, and to decrease the authorized shares of Preferred Stock from 50,000 to zero (0).
As of the date of this Quarterly Report, the reverse stock split and increase in authorized shares have been completed, and the
decrease in shares of Preferred Stock is still in process, as a result 50,000 shares of Preferred Stock are authorized and outstanding.
Image
P2P Trading Group Limited (“Image P2P”), a company organized under the laws of the British Virgin Islands, was incorporated
on April 21, 2015. Asia Grand Will Limited (“AGWL”) was incorporated on March 18, 2017 in the Hong Kong SAR. AGWL
wholly owns Fuzhi Yuan (Shenzhen) Holdings Limited (“FYSZ”) which was established on June 20, 2017 in the PRC. FYSZ
is a wholly owned foreign entity under PRC law. FYSZ wholly owns Jiangxi Fuzhiyuan Biotechnology Limited (“Fuzhiyuan Biotechnology”),
which was established on January 5, 2013 in the PRC. FYSZ acquired Fuzhiyuan Biotechnology on July 14, 2017. AGWL and FYSZ are
intermediary holding companies. Image P2P conducts its operations through Fuzhiyuan Biotechnology. Image P2P acquired AGWL on
Jul 28, 2017.
The
reorganization of Image P2P and its subsidiaries via the acquisitions detailed above, by and amongst Image P2P and AGWL, FYSZ,
and Fuzhiyuan Biotechnology, have been accounted for under US GAAP as business combinations under common control.
On
November 14, 2017, Image Chain entered into a share exchange agreement (the “Exchange Agreement”) with Image P2P and
the shareholders of Image P2P (the “Sellers”). Pursuant to the Exchange Agreement, the Sellers transferred all 50,000
shares of Image P2P outstanding common stock to the Company in exchange for 500,000,000 shares of Common Stock (the “Share
Exchange”). As a result of the Share Exchange, Image P2P became the Company’s wholly-owned subsidiary. Image P2P,
through its subsidiaries, is engaged in producing, marketing and selling tea polyphenol products, and is developing for production
tea polyphenol-based products. Image P2P is located in the PRC.
The
Share Exchange has been accounted for as a reverse- merger and recapitalization of Image Chain where Image Chain (the legal acquirer)
is considered the accounting acquiree and Image P2P (the acquiree) is considered the accounting acquirer. As a result of this
transaction, the Company is deemed to be a continuation of the business of Image P2P.
On
November 28, 2018, the Company entered into a Business Transfer Agreement and Share Exchange Agreement (the “Agreements”)
with a group of the original shareholders of Image P2P (the “Image P2P Shareholding Group”), Image P2P and its subsidiaries.
Pursuant to the Agreements, the Image P2P Shareholding Group exchanged 200,000 common shares of the Company for the one common
share of Asia Grand Will Limited held by Image P2P. Asia Grand Will Limited is the holding company for the Company’s operations
in the PRC. Also pursuant to the Agreements, the Image P2P Shareholding Group, Image P2P and Image P2P’s subsidiaries transferred
to the Company (i) all of its right, title and interest to the intellectual property, including copyrights, patents, trademarks,
process technology and production know-how, of Image P2P and its subsidiaries, (ii) the exclusive distribution rights in the PRC
and worldwide for all products of Image P2P and its subsidiaries, (iii) the exclusive right to all intellectual property developed
by Image P2P and its subsidiaries in the future and (iv) the exclusive distribution rights in the PRC and worldwide for all products
of Image P2P and its subsidiaries developed in the future.
The
200,000 common shares of the Company returned to Image P2P are recognized as common stock in treasury since Image P2P is a wholly
owned subsidiary of the Company and measured at cost which is the fair value of the common stocks as of the date of the disposal
of subsidiaries.
The
subsidiaries disposed are presented as discontinued operations in this report. Comparatives are reclassified to conform with the
presentation.
Our
principal executive offices are located at Room 501, 5F, Bonham Centre, No. 79-85, Bonham Strand, Sheung Wan, Hong Kong, S.A.R.,
People’s Republic of China. Our telephone number is (852) 3188-2700. We do not have a corporate website. Our periodic and
current reports with the SEC can be obtained from the SEC website, www.sec.gov.
Company
Overview
On
November 28, 2018, the Company disposed of Asia Grand Will Limited and its subsidiaries and hence have terminated the business
of tea polyphenol products production and sales.
Currently,
since the Sino-US trade war may affect the enterprises operating in China in 2018, the Company has gradually shifted its market
target to Malaysia. It is seeking to develop business in healthy Halal food.
While
we expect to focus on our efforts in the Halal Food License area, we will continue to seek new business opportunities with established
business entities for merger with or acquisition of a target business in order to best protect our shareholder interests. In certain
instances, a target business may wish to become our subsidiary or may wish to contribute assets to us rather than merge. We have
not yet begun negotiations or entered into any definitive agreements in the Halal Food License business, or for any other potential
new business opportunities, and there can be no assurance that we will be able to enter into any definitive agreements.
We
anticipate that the selection of a business opportunity in which to participate will be complex and without certainty of success.
Business opportunities may be available in many different industries and at various stages of development, all of which will make
the task of comparative investigation and analysis of such business opportunities extremely difficult and complex. Business opportunities
that we believe are in the best interests of our company may be scarce, or we may be unable to obtain the ones that we want. We
can provide no assurance that we will be able to locate compatible business opportunities.
Currently,
we do not have a source of revenue. We are not able to fund our cash requirements through our current operations. We have been
reliant on loans by affiliated and non-affiliated parties to provide financial contributions and services to keep our company
operating. Further, we believe that our company may have difficulties raising capital from other sources until we locate a prospective
merger candidate through which we can pursue our plan of operation. If we are unable to secure adequate capital to continue our
acquisition efforts, our shareholders may lose some or all of their investment and our business may fail. We currently have no
written or oral agreement from our majority shareholder to continue to provide financial contributions.
Results
of Operations
Three
months ended September 30, 2019 compared to three months ended September 30, 2018.
|
|
Three months ended September 30,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
-
|
|
|
|
-
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
18,899
|
|
|
|
160,568
|
|
Total operating expenses
|
|
|
18,899
|
|
|
|
160,568
|
|
Loss Before Income Taxes
|
|
|
(18,899
|
)
|
|
|
(160,568
|
)
|
Provision for Income Taxes
|
|
|
-
|
|
|
|
-
|
|
Net loss from continuing operations
|
|
|
(18,899
|
)
|
|
|
(160,568
|
)
|
Loss from discontinued operations
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of tax
|
|
|
-
|
|
|
|
(168,300
|
)
|
Net Loss from discontinued operations
|
|
|
-
|
|
|
|
(168,300
|
)
|
Net Loss
|
|
|
(18,899
|
)
|
|
|
(328,868
|
)
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
|
Foreign currency translation gain from discontinued operations
|
|
|
-
|
|
|
|
(29,678
|
)
|
Total Comprehensive loss
|
|
|
(18,899
|
)
|
|
|
(358,546
|
)
|
Loss per share
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common Share
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
Basic and Diluted Weighted Average Common Shares Outstanding
|
|
|
508,539,882
|
|
|
|
507,270,882
|
|
Operating
Expenses
Our
general and administrative expenses decreased from $160,568 for the three months ended September 30, 2018 to $18,899 for the three
months ended September 30, 2019. The decrease was mainly attributed to rental fee, legal and professional fee in 2018, which is
absent in the same period in 2019.
Loss
from discontinued operations
Our
loss from discontinued operations decreased from $168,300 for the three months ended September 30, 2018 to $0 for the three months
ended September 30, 2019. The decrease was due to disposal of subsidiaries before this period on November 28, 2018.
Other
Comprehensive Income
For
the three months ended September 30, 2018 we had a foreign currency loss of $29,678, compared to a foreign currency gain of $0
for the three months ended September 30, 2019. The variation in foreign currency gain or loss was tied directly to the fluctuation
in value of the Renminbi and Hong Kong dollar, our functional currencies, to the US dollar, the currency used for reporting our
US GAAP operating results. The decrease in the loss was due to disposal of subsidiaries before this period on November 28, 2018.
Nine
months ended September 30, 2019 compared to nine months ended September 30, 2018.
|
|
Nine
months ended
September
30,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
-
|
|
|
|
-
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
General
and administrative expenses
|
|
|
2,897,525
|
|
|
|
231,597
|
|
Total operating expenses
|
|
|
2,897,525
|
|
|
|
231,597
|
|
Loss Before Income Taxes
|
|
|
(2,897,525
|
)
|
|
|
(231,597
|
)
|
Provision for Income Taxes
|
|
|
-
|
|
|
|
-
|
|
Net loss from continuing operations
|
|
|
(2,897,525
|
)
|
|
|
(231,597
|
)
|
Loss from discontinued operations
|
|
|
|
|
|
|
|
|
Loss from discontinued
operations, net of tax
|
|
|
-
|
|
|
|
(698,851
|
)
|
Net Loss from discontinued operations
|
|
|
-
|
|
|
|
(698,851
|
)
|
Net Loss
|
|
|
(2,897,525
|
)
|
|
|
(930,448
|
)
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
|
Foreign currency
translation gain from discontinued operations
|
|
|
-
|
|
|
|
38,777
|
|
Total Comprehensive loss
|
|
|
(2,897,525
|
)
|
|
|
(891,671
|
)
|
Loss per share
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common Share
|
|
|
(0.01
|
)
|
|
|
(0.00
|
)
|
Basic and Diluted Weighted Average Common Shares
Outstanding
|
|
|
508,144,772
|
|
|
|
507,270,882
|
|
Operating
Expenses
Our
general and administrative expenses increased from $231,597 for the nine months ended September 30, 2018 to $2,897,525 for the
nine months ended September 30, 2019. The increase was mainly attributed to salaries paid by shares of $2,791,800 in this period,
which is absent in the same period in 2018.
Loss
from discontinued operations
Our
loss from discontinued operations decreased from $698,851 for the nine months ended September 30, 2018 to $0 for the nine months
ended September 30, 2019. The decrease was due to disposal of subsidiaries before this period on November 28, 2018.
Other
Comprehensive Income
For
the nine months ended September 30, 2018 we had a foreign currency gain of $38,777, compared to a foreign currency gain of $0
for the nine months ended September 30, 2019. The variation in foreign currency gain or loss was tied directly to the fluctuation
in value of the Renminbi and Hong Kong dollar, our functional currencies, to the US dollar, the currency used for reporting our
US GAAP operating results. The decrease in the gain was due to disposal of subsidiaries before this period on November 28, 2018.
Liquidity
and Capital Resources
Since
the inception of the Company, we have incurred significant net losses and negative cash flows from operations. During the nine
months ended September 30, 2019 and the nine months ended September 30, 2018, we had net losses of $2,897,525 and $930,448, respectively.
At September 30, 2019, we had an accumulated deficit of $9,381,111. As discussed in our financial statements for the nine months
ended September 30, 2019, these factors raise substantial doubt about our ability to continue as a going concern.
To
date, we have financed our operations principally through borrowings from our related parties. Depending on our future operational
results, we may need to conduct one or more equity or debt financings within the next 12 months.
We
could potentially need our available financial resources sooner than we currently expect, and we may incur additional indebtedness
to meet future financing needs. Adequate additional funding may not be available to us on acceptable terms or at all. In addition,
although we anticipate being able to obtain additional financing through non-dilutive means, we may be unable to do so. Our failure
to raise capital as and when needed could have significant negative consequences for our business, financial condition and results
of operations. Our future capital requirements and the adequacy of available funds will depend on many factors, many of which
are beyond our control.
Related
Party Loans
See
“Related Party Transactions” in Note 5 of Notes to the Financial Statements. These unsecured loans do not bear interest
or fixed dates for repayment.
Cash
flows
The
following table summarizes our cash flows for the periods presented: