ITEM 1: FINANCIAL STATEMENTS
ACRO BIOMEDICAL CO., LTD.
Balance Sheets
(Unaudited)
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
ASSETS
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
381
|
|
|
$
|
911
|
|
Inventories
|
|
|
938,000
|
|
|
|
878,560
|
|
Purchase deposit for inventory
|
|
|
12,000
|
|
|
|
-
|
|
Prepaid expenses
|
|
|
7,000
|
|
|
|
-
|
|
Total Current Assets
|
|
|
957,381
|
|
|
|
879,471
|
|
|
|
|
|
|
|
|
|
|
Operating lease right of use asset
|
|
|
36,682
|
|
|
|
48,425
|
|
Security deposit
|
|
|
4,230
|
|
|
|
4,230
|
|
TOTAL ASSETS
|
|
$
|
998,293
|
|
|
$
|
932,126
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
1,072
|
|
|
$
|
23,834
|
|
Deferred revenue
|
|
|
20,000
|
|
|
|
37,464
|
|
Due to related parties
|
|
|
123,594
|
|
|
|
26,279
|
|
Operating lease liabilities - current
|
|
|
26,602
|
|
|
|
23,964
|
|
Total Current Liabilities
|
|
|
171,268
|
|
|
|
111,541
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities - noncurrent
|
|
|
10,000
|
|
|
|
22,346
|
|
TOTAL LIABILITIES
|
|
|
181,268
|
|
|
|
133,887
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Preferred stock: 25,000,000 authorized; $0.001 par value; no shares issued and outstanding
|
|
|
-
|
|
|
|
-
|
|
Common stock: 100,000,000 authorized; $0.001 par value; 47,760,000 shares issued and outstanding as of June 30, 2020 and December 31, 2019
|
|
|
47,760
|
|
|
|
47,760
|
|
Additional paid-in capital
|
|
|
873,049
|
|
|
|
871,680
|
|
Accumulated deficit
|
|
|
(103,784
|
)
|
|
|
(121,201
|
)
|
Total Stockholders’ Equity
|
|
|
817,025
|
|
|
|
798,239
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
998,293
|
|
|
$
|
932,126
|
|
The accompanying notes are an integral part of these unaudited financial statements.
ACRO BIOMEDICAL CO., LTD.
Statements of Operations
(Unaudited)
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Revenues
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
687,964
|
|
|
$
|
-
|
|
Cost of revenues
|
|
|
-
|
|
|
|
-
|
|
|
|
528,560
|
|
|
|
-
|
|
Gross profit
|
|
|
-
|
|
|
|
-
|
|
|
|
159,404
|
|
|
|
-
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
62,771
|
|
|
|
68,092
|
|
|
|
140,618
|
|
|
|
282,858
|
|
Total operating expenses
|
|
|
62,771
|
|
|
|
68,092
|
|
|
|
140,618
|
|
|
|
282,858
|
|
Income (loss) from operations
|
|
|
(62,771
|
)
|
|
|
(68,092
|
)
|
|
|
18,786
|
|
|
|
(282,858
|
)
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense - related party
|
|
|
928
|
|
|
|
609
|
|
|
|
1,369
|
|
|
|
717
|
|
Total other expenses
|
|
|
928
|
|
|
|
609
|
|
|
|
1,369
|
|
|
|
717
|
|
Income (loss) before income tax credit
|
|
|
(63,699
|
)
|
|
|
(68,701
|
)
|
|
|
17,417
|
|
|
|
(283,575
|
)
|
Income taxes credit
|
|
|
-
|
|
|
|
(17,877
|
)
|
|
|
-
|
|
|
|
(63,001
|
)
|
Net income (loss)
|
|
$
|
(63,699
|
)
|
|
$
|
(50,824
|
)
|
|
$
|
17,417
|
|
|
$
|
(220,574
|
)
|
Basic and dilutive income (loss) per share of common stock
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
Weighted average number of shares of common stock outstanding
|
|
|
47,760,000
|
|
|
|
47,760,000
|
|
|
|
47,760,000
|
|
|
|
47,760,000
|
|
The accompanying notes are an integral part of these unaudited financial statements.
ACRO BIOMEDICAL CO., LTD.
Statements of Changes in Stockholders’ Equity
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Total
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid in
|
|
|
Accumulated
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2019
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
871,680
|
|
|
$
|
(121,201
|
)
|
|
$
|
798,239
|
|
Imputed interest on related party loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
441
|
|
|
|
-
|
|
|
|
441
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
81,116
|
|
|
|
81,116
|
|
Balance, March 31, 2020
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
872,121
|
|
|
$
|
(40,085
|
)
|
|
$
|
879,796
|
|
Imputed interest on related party loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
928
|
|
|
|
-
|
|
|
|
928
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(63,699
|
)
|
|
|
(63,699
|
)
|
Balance, June 30, 2020
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
873,049
|
|
|
$
|
(103,784
|
)
|
|
$
|
817,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Retained earnings
|
|
|
Total
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid in
|
|
|
(Accumulated
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit )
|
|
|
Equity
|
|
Balance, December 31, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
869,697
|
|
|
$
|
250,403
|
|
|
$
|
1,167,860
|
|
Imputed interest on related party loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
108
|
|
|
|
-
|
|
|
|
108
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(169,750
|
)
|
|
|
(169,750
|
)
|
Balance, March 31, 2019
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
869,805
|
|
|
$
|
80,653
|
|
|
$
|
998,218
|
|
Imputed interest on related party loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
609
|
|
|
|
-
|
|
|
|
609
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(50,824
|
)
|
|
|
(50,824
|
)
|
Balance, June 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
|
|
47,760,000
|
|
|
$
|
47,760
|
|
|
$
|
870,414
|
|
|
$
|
29,829
|
|
|
$
|
948,003
|
|
he accompanying notes are an integral part of these unaudited financial statements.
ACRO BIOMEDICAL CO., LTD.
Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
17,417
|
|
|
$
|
(220,574
|
)
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Stock based compensation
|
|
|
-
|
|
|
|
148,395
|
|
Imputed interest - related parties
|
|
|
1,369
|
|
|
|
717
|
|
Deferred tax asset
|
|
|
-
|
|
|
|
10,070
|
|
Change of ROU and lease liabilities
|
|
|
2,035
|
|
|
|
-
|
|
Adjustment of income tax for payable
|
|
|
-
|
|
|
|
(73,071
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
(59,440
|
)
|
|
|
-
|
|
Purchase deposit for inventory
|
|
|
(12,000
|
)
|
|
|
-
|
|
Prepaid expenses
|
|
|
(7,000
|
)
|
|
|
(6,000
|
)
|
Accounts payable and accrued expenses
|
|
|
(22,762
|
)
|
|
|
2,108
|
|
Income tax payable
|
|
|
-
|
|
|
|
(19,156
|
)
|
Deferred revenue
|
|
|
(17,464
|
)
|
|
|
20,000
|
|
Net cash used in operating activities
|
|
|
(97,845
|
)
|
|
|
(137,511
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Advances from related parties
|
|
|
97,315
|
|
|
|
100,135
|
|
Net cash provided by financing activities
|
|
|
97,315
|
|
|
|
100,135
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(530
|
)
|
|
|
(37,376
|
)
|
Cash and cash equivalent at beginning of period
|
|
|
911
|
|
|
|
37,607
|
|
Cash and cash equivalent at end of period
|
|
$
|
381
|
|
|
$
|
231
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
-
|
|
|
$
|
19,156
|
|
Cash paid for interest
|
|
$
|
-
|
|
|
$
|
-
|
|
The accompanying notes are an integral part of these unaudited financial statements.
ACRO BIOMEDICAL CO., LTD.
Notes to Financial Statements
June 30, 2020
(Unaudited)
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Acro Biomedical Co., Ltd. (the “Company”) is a Nevada corporation incorporated on September 24, 2014 under the name Killer Waves Hawaii, Inc., which was changed to Acro Biomedical Co., Ltd. on January 30, 2017. The Company’s business is the sale of cordyceps related products and, to a significantly lesser extent, metallothionein MT-3 elizer, a protein that in powder form is used in health supplements. Cordyceps is a fungus that is used in traditional Chinese medicine. The Company has not sold metallothionein MT-3 elizer since the quarter ended March 31, 2018, and its present inventory and the purchase deposit for inventory are for cordyceps related products. Although the Company intends to conduct research and development on its own proprietary products based on cordyceps sinensis, as of June 30, 2020, it has not commenced such activities, and it can provide no assurance that it will be able to conduct such activities.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Unaudited Interim Financial Statements
The accompanying unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information and with Rule 8-03 of Regulation S-X. Accordingly, the unaudited interim financial statements do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Notes to the unaudited interim financial statements that would substantially duplicate the disclosures contained in the audited financial statements for the year ended December 31, 2019 have been omitted; these unaudited interim financial statements should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2019 included within the Company’s transition report on Form 10-K.
In the opinion of management, all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial position; (b) the result of operations; and (c) cash flows, have been made in order to make the unaudited interim financial statements presented not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ from these good faith estimates and judgments.
Revenue Recognition
Revenues are recognized when control of the promised goods or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:
|
·
|
identify the contract with a customer;
|
|
|
|
|
·
|
identify the performance obligations in the contract;
|
|
|
|
|
·
|
determine the transaction price;
|
|
|
|
|
·
|
allocate the transaction price to performance obligations in the contract; and
|
|
|
|
|
·
|
recognize revenue as the performance obligation is satisfied.
|
Under these criteria, the Company generally recognizes revenue when its products are delivered to customers in accordance with the written sales terms.
Inventories
Inventories consist of finished goods. Inventories are valued at the lower of cost or net realizable value. The Company determines cost on the basis of first-in, first-out methods. The Company periodically reviews inventories for obsolescence and any inventories identified as obsolete are written down or written off. Although the Company believes that the assumptions it uses to estimate inventory write-downs are reasonable, future changes in these assumptions could provide a significantly different result. No inventory markdown was recorded for the six months ended June 30, 2020 and 2019.
Net Income (Loss) Per Share of Common Stock
The Company has adopted ASC Topic 260, “Earnings per Share” which requires presentation of basic earnings per share on the face of the statements of operations for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic earnings per share computation. In the accompanying financial statements, basic loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of common stock during the period to reflect the potential dilution that could occur from common shares issuable through contingent share arrangements, stock options and warrants unless the result would be antidilutive. There were no potentially dilutive shares of common stock outstanding for the six months ended June 30, 2020 and 2019.
COVID 19
Since our products are purchased by customers in Taiwan and Hong Kong who sold to their customers in the People’s Republic of China (the “PRC”), our business was impacted by the effects of the COVID-19 pandemic and the actions taken by the governments of the PRC, the Republic of China and Hong Kong. Since we had no sales in the three months ended June 30, 2020 or the three and six months ended June 30, 2019 and modest sales in the six months ended June 30, 2020 (all of which were generated in the three months ended March 31, 2020), as well as sales only in the last quarter of 2019 during the year ended December 31, 2019, we cannot predict the effect of COVID-19 on our business. A prolonged outbreak could have a material adverse impact on financial results and business operations of the Company. The Company believes that the COVID19 pandemic and the government results significantly contributed to its lack of sales in the three months ended June 30, 2020.
NOTE 3 - GOING CONCERN
The accompanying unaudited financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. The Company had minimal cash as of June 30, 2020 and did not generate cash from its operation for the six months ended June 30, 2020 and has no sales in the three months ended June 30, 2020 and, during the year ended December 31, 2019, only had sales in the fourth quarter. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The Company proposes to fund operations through sales of its products and equity financing arrangements. The Company plans to introduce a marketing effort to market its products, however, it cannot give any assurance as to its ability to implement a marketing program or to generate revenue or net income from these efforts. Further, the Company did not have any sales during the three months ended June 30, 2020, does not have any agreements or understanding with respect to any financing and, because of the lack of sales and the absence of any active trading market for its common stock, its financial condition and its lack of an operating history, the Company may not be able to raise funds for capital expenditures, working capital and other cash requirements. The Company’s ability to implement its marketing plan may be affected by the COVID-19 pandemic and actions taken by governments to address the pandemic as well as political events and legislation in Hong Kong. If the Company cannot generate revenue from its products, it may not be able to continue in its business.
NOTE 4 - RELATED PARTY TRANSACTIONS
At June 30, 2020 and December 31, 2019, the Company owed $123,594 and $26,279 to a stockholder who is not a 5% stockholder for non-interest-bearing advances made to or on behalf of the Company, respectively. These advances are due on demand.
During the six months ended June 30, 2020 and 2019, the stockholder paid expenses of $97,315 and $80,135 on behalf of the Company and the stockholder made a loan of $0 and $20,000 to the Company, respectively.
The Company has imputed interest at the rate of 4% on the advances made to the Company in the amount of $1,369 and $717 during the six months ended June 30, 2020 and 2019, and $928 and $609 during the three months ended June 30, 2020 and 2019, respectively.
NOTE 5 - LEASES
On December 27, 2019, the Company entered into a new lease agreement to rent a storage facility in Hong Kong for a two-year term at HK$16,500 (approximately $2,115) per month. A stockholder paid HK$33,000 (approximately $4,230) as a security deposit and HK$16,500 (approximately $2,115) as prepaid rent on behalf of the Company.
In accordance with ASC 842, the Company recognized operating lease ROU assets and lease liabilities as follows;
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Operating lease ROU asset
|
|
$
|
36,682
|
|
|
$
|
48,425
|
|
|
|
June 30,
|
|
|
December 31,
|
|
Operating lease liabilities
|
|
2020
|
|
|
2019
|
|
Current portion
|
|
$
|
26,602
|
|
|
$
|
23,964
|
|
Non-current portion
|
|
|
10,000
|
|
|
|
22,346
|
|
Total
|
|
$
|
36,602
|
|
|
$
|
46,310
|
|
Future minimum lease payments under operating leases at June 30, 2020 were as follows:
Remainder of 2020
|
|
$
|
14,845
|
|
2021
|
|
|
22,787
|
|
Thereafter
|
|
|
-
|
|
Total
|
|
|
37,632
|
|
Less Imputed interest
|
|
|
(1,030
|
)
|
Operating lease liabilities
|
|
|
36,602
|
|
The Company recognized total lease expense of approximately $12,571 and $15,120 for the six months ended June 30, 2020 and 2019, respectively, primarily related to operating rent lease costs paid to lessors.
NOTE 6 - CONCENTRATION
Revenue
During the six months ended June 30, 2020, all revenue was derived from one customer.
Purchases
During the six months ended June 30, 2020, we purchased inventory from one supplier.
We did not purchase any inventory during the three and six months ended June 30, 2019 and three months ended June 30, 2020. During the three months ended June 30, 2020, we received delivery of inventory which had been purchased during the three months ended March 31, 2020.
NOTE 7 - INCOME TAX
The reconciliation of income tax expense (credit) at the statutory federal income tax rate of 21% to the Company’s effective income taxes is as follows:
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Income tax expense (credit) at statutory rate
|
|
$
|
3,658
|
|
|
$
|
(59,551
|
)
|
Income tax adjustment
|
|
|
|
|
|
|
|
|
Expense not deductible in current period
|
|
|
-
|
|
|
|
69,319
|
|
Imputed interest
|
|
|
287
|
|
|
|
302
|
|
Adjustment of prior year income tax
|
|
|
-
|
|
|
|
(73,071
|
)
|
Operating losses utilized
|
|
|
(3,945
|
)
|
|
|
-
|
|
Income tax expense (credit)
|
|
$
|
-
|
|
|
$
|
(63,001
|
)
|
Net deferred tax assets consist of the following components:
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Operating loss carry forward
|
|
$
|
39,248
|
|
|
$
|
39,248
|
|
Operating losses utilized
|
|
|
(3,945
|
)
|
|
|
-
|
|
Valuation allowance
|
|
|
(35,303
|
)
|
|
|
(39,248
|
)
|
Deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
NOTE 8 - SUBSEQUENT EVENTS
The Company has evaluated subsequent events that have occurred after the date of the balance sheet through the date of issuance of these unaudited financial statements and determined that no subsequent event requires recognition or disclosure to the unaudited financial statements except as set forth below.
On August 7, 2020, the Company’s sole director adopted, and on August 8, 2020, the Company’s stockholders approved, by a written consent signed by the Company’s sole director, who holds 62.8% of the Company’s common stock, the Company’s 2020 Long-Term Incentive Plan, pursuant to which a maximum of 12,000,000 shares of common stock may be issued pursuant to restricted stock grants, incentive stock options, non-qualified stock options and other equity-based incentives may be granted. Awards under the plan may be issued to employees, directors of the Company or its affiliates or consultants. As of the date of the issuance of these unaudited financial statements, no options, stock grants or other equity-based incentives had been granted pursuant to the plan.
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with our financial statements and related notes included elsewhere in this report. This discussion contains forward-looking statements that involve risks, uncertainties and assumptions. See “Forward-Looking Statements.”
Overview
Since January 30, 2017, following a change of control, we have been engaged in the business of developing and marketing nutritional products that promote wellness and a healthy lifestyle. Our business to date has involved the purchase of products from three suppliers in the Republic of China and the sale of these products to three unrelated customers, one of which accounted for all of our sales in the quarters ended March 31, 2020, which were our only sales in the six months ended June 30, 2020, and December 31, 2019, which were our only sales in the year ended December 31, 2019. We did not have any sales during the three months ended June 30, 2020 or first three quarters of the year ended December 31, 2019. We sell product in bulk to companies who may use our products as ingredients in their products or sell the products they purchase from us to their own customers.
All of our sales to date have been sales of cordyceps related products and, in the quarter ended March 31, 2018, metallothionein MT-3 elizer. Cordyceps is a fungus that is used in traditional Chinese medicine. Cordyceps sinensis has been described as a medicine in old Chinese medical books and Tibetan medicine. It is a rare combination of a caterpillar and a fungus and found at altitudes above 4500m in Sikkim. Our present inventory is for cordyseps products. The encoded protein in metallothionein MT-3 is a growth inhibitory factor, and reduced levels of the protein are observed in the brains of individuals with some metal-linked neurodegenerative disorders such as Alzheimer’s disease. We have not sold metallothionein MT-3 elizer since the quarter ended March 31, 2018, and we do not have any orders for metallothionein MT-3 elizer. We cannot assure you that we will be able to sell metallothionein MT-3 elizer in the future. We may also seek to market other products which we see as complimentary to our present products; however, we have not entered into negotiations with respect to the distribution of other products and we cannot assure you that we will be able to market any other products.
All of our revenue for the six months ended June 30, 2020 represents sales to one customer which were made during the three months ended March 31, 2020. There were no sales during the three months ended June 30, 2020. We believe that our failure to sell products in the three months ended June 30, 2020 resulted substantially from the COVID – 19 pandemic and actions taken by governments to address the pandemic. We believe our failure to generate sales reflects a downturn in the market in the PRC for cordyseps products as well as the political conditions in Hong Kong, and we cannot assure you that the market will improve. We also cannot assure you the political instability in Hong Kong will not affect our sales, since our customers in 2017 and 2018 were Hong Kong based customers who sold their products in the People’s Republic of China (the “PRC”) and none of these customers has made purchases from us since the quarter ended December 31, 2018. We cannot assure you that these factors will not affect our ability to generate revenues in the future and, to the extent that any of these factors affects our ability to generate revenue, we may not be able to continue in business.
At present, we have no full-time employees. Our only employee is our chief executive officer who works for us on a part-time basis, and all of our sales to date have been made by our chief executive officer. We plan to develop a marketing program pursuant to which we will seek to:
|
·
|
market raw materials to customers, primarily in Hong Kong, who would use our products as an ingredient on their products;
|
|
|
|
|
·
|
enter into agreements with customers pursuant to which we would develop and supply products which include our ingredients and which meet the specifications of the customer;
|
|
|
|
|
·
|
develop one or more products which we would sell to retail outlets which would sell our products to their customers or sell the products directly to retail customers as on-line sales.
|
We do not presently have either a marketing staff or any manufacturing facilities. We intend to develop a marketing staff by hiring a marketing manager and engaging independent sales representatives or hiring sales and marketing and sales personnel or a combination of independent representatives and sales staff. We cannot assure you that we will be able to engage the necessary qualified personnel or to implement an effective marketing program.
We face significant risks in implementing our business plan including, but not limited to, our ability to raise the necessary financing either through the sale of debt or equity securities or through a loan facility, our ability to increase our customer base and supply chain, our ability to increase our gross margins, our ability to hire and retain qualified research and development, marketing and administrative personnel, our ability to develop products and to market in the United States and other western markets any products we may develop, our ability to comply with any government regulations relating to the manufacture, distribution and marketing any products we develop. We cannot assure you that we can or will develop any products or generate revenue or profits in the future.
Although our business plan initially contemplated that we would conduct research and development on our own proprietary products based on cordyceps sinensis, to date we have neither commenced such activities nor take any preliminary steps with respect to such activities. We do not presently have the funds necessary for us to engage in such activities, and we cannot assure you that we will be able to commence any research and development activities or that any such activities that we may undertake will be successful.
We require funds for our operations. At June 30, 2020, we had $381cash and cash equivalents, $938,000 of inventory of cordyceps products. Although we may seek to raise funds in the equity market, we have no agreements or understandings with respect to any funding and we can give no assurance as to the availability or terms of any such financing. Because of our financial condition, the lack of sales in the three months ended June 30, 2020 or first nine months of 2019 and only modest sales in the fourth quarter of 2019 and the first quarter of 2020, our reliance of sales primarily of one product, along with the absence of an active market for our stock and our market capitalization in relation to our financial performance, together with risk related to the COVID-19 pandemic and the political and legal situation in Hong Kong, it may be difficult for us to raise funds in the equity market, and, if we are able to raise funds our stockholders may suffer significant dilution.
To the extent that we implement our business plan, we anticipate that we will incur marketing and other expenses without any assurance that such expenses will generate any significant revenue or net income. Because of our cash position, we may use equity-based compensation for our employees and independent contractors. In August 2020, we adopted our 2020 long-term incentive plan, pursuant to which up to 12,000,000 shares can be issued. In order to pay cash expenses, we may have to rely on loans from stockholders or related parties, although we do not have any agreements or understandings at this time.
Effects of COVID-19
Since our products are purchased by customers in Hong Kong as one ingredient of a product to be sold to their customers, our business has been and may continue to be impacted by the effects of the COVID-19 pandemic and the actions taken by the governments of the PRC, Hong Kong and the Republic of China (“Taiwan”) as they effect manufacturers and their customers. Since we had modest sales in the three months ended March 31, 2020 as well as the year ended December 31, 2019, with sales in only the last quarter of 2019, we cannot predict the effect of COVID-19 on our business. A prolonged outbreak could have a material adverse impact on our financial results and business operations. Factors relating to COVID-19 which significantly contributed to our lack of revenue in the three months ended June 30, 2020, may affect us and the market for our products include, but are not limited to, the following.
|
·
|
The effect of COVID-19 on the ability of our customers and potential customers to manufacture products.
|
|
|
|
|
·
|
The financial health of our potential customers.
|
|
|
|
|
·
|
Since our customers use our products as an ingredient in their products, the inability of the customer to obtain other ingredients may affect their willingness or ability to purchase our product.
|
|
|
|
|
·
|
The ability of our customers to ship their products to China and the ability of their customers to distribute product to retail markets.
|
|
·
|
The willingness or ability of the ultimate purchasers in the PRC and any other countries to which our customers sell products to purchase products with our ingredients and their perception as to whether the products may have beneficial effects to them.
|
|
|
|
|
·
|
The extent to which any quarantine which may be imposed affects the willingness or ability of consumers to purchase products with our ingredients.
|
|
|
|
|
·
|
The perceived benefit, if any, to consumers of products with our ingredients.
|
|
|
|
|
·
|
The extent to which the purchase of products with our ingredients is a low priority item for a population whose disposable income may have decreased as a result of COVID-19 and the steps taken by governments to curb the spread of infection.
|
Results of Operations
Three and Six Months Ended June 30, 2020 and 2019.
For the three months ended June 30, 2020, we had no revenue, operating expenses of $62,771, primarily professional fees relating to our status as a public company, interest expense of $928 and a net loss of $63,699, or $(0.00) per share (basic and diluted).
For the three months-ended June 30, 2019, we had no revenues, operating expenses of $68,092, primarily professional fees related to our status as a public company, interest expense of $609, a loss before income taxes of $68,701, an income tax credit of $17,877, and a net loss of $50,824 or $(0.00) per share (basic and diluted).
For the six months ended June 30, 2020, we had revenue of $687,964, representing sales of cordyceps products from one customer. Our cost of revenue was $528,560, our gross profit was $159,404, and our gross margin was 23.17%. Our operating expenses were $140,618, primarily professional fees relating to our status as a public company, our interest expense was $1,369 and we had net income of $17,417, or $0.00 per share (basic and diluted).
For the six months ended June 30, 2019 we had no revenue, operating expenses of $282,858, primarily stock-based compensation to consultants of $148,395, and professional fees relating to our status as a public company, interest expense of $717, a loss before income tax credit of $283,575, an income tax credit of $63,001, and a net loss of $220,574, or $(0.00) per share (basic and diluted).
Because of our dependence on a few customers, one of which accounted for all of our sales since January 1, 2019, our revenue in any quarter is dependent upon both the timing of orders from customers and the delivery of products from our suppliers.
Liquidity and Capital Resources
The following table summarizes our changes in working capital from December 31, 2019 to June 30, 2020:
|
|
June 30, 2020
|
|
|
December 31,
2019
|
|
|
Change
|
|
|
% Change
|
|
Current assets
|
|
$
|
957,381
|
|
|
$
|
879,471
|
|
|
$
|
77,910
|
|
|
|
8.9
|
%
|
Current liabilities
|
|
$
|
171,268
|
|
|
$
|
111,541
|
|
|
$
|
59,727
|
|
|
|
53.5
|
%
|
Working capital
|
|
$
|
786,113
|
|
|
$
|
767,930
|
|
|
$
|
18,183
|
|
|
|
2.4
|
%
|
Our principal current asset is inventory, which was $938,000 at June 30, 2020 and $878,560 at December 31, 2019. To the extent that we are not able to sell our inventory, our working capital will be materially impaired.
The following table summarizes our cash flows for the six months ended June 30, 2020 and 2019:
|
|
Six Months Ended June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Cash (used in) operating activities
|
|
$
|
(97,845
|
)
|
|
$
|
(137,511
|
)
|
Cash provided by financing activities
|
|
|
97,315
|
|
|
|
100,135
|
|
Cash and cash equivalents end of period
|
|
|
381
|
|
|
|
231
|
|
Cash used in operating activities of $97,845 for the six months ended June 30, 2020 reflected primarily our net income of $17,417 decreased primarily by an increase in inventory of $59,440, a decrease in accounts payable and accrued expenses of $22,762, and a decrease of deferred revenue of $17,464 and an increase in prepaid expenses of $12,000.
Cash used by operating activities of $137,511 for the six months ended June 30, 2019 reflected primarily our net loss of $220,574, decreased primarily by stock-based compensation of $148,395, deferred revenue of $20,000 and a deferred tax asset of $10,070, and increased by an adjustment in income tax payable $73,071 and income tax payable of $19,156.
Our cash used in financing activities of $97,315 for the six months ended June 30, 2020 and $100,135 for the six months ended June 30, 2019 represented advances from related parties.
Going Concern
The accompanying unaudited financial statements have been prepared assuming that we will continue as a going concern, which contemplates the realization of assets and the liquidation of liabilities in the normal course of business. We had minimal cash as of June 30, 2020 and did not generate cash from its operation for the six months ended June 30, 2020 and we had no sales in the three months ended June 30, 2020 and, during the year ended December 31, 2019, we only had sales in the fourth quarter. These factors, among others, raise substantial doubt about our ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
We propose to fund operations through sales of its products and equity financing arrangements. We plan to introduce a marketing effort to market our products, however, we cannot give any assurance as to our ability to implement a marketing program or to generate revenue or net income from these efforts. Further, we did not have any sales during the three months ended June 30, 2020, do not have any agreements or understanding with respect to any financing and, because of the lack of sales and the absence of any active trading market for our common stock, our financial condition and our lack of an operating history, we may not be able to raise funds for capital expenditures, working capital and other cash requirements. Our ability to implement our proposed marketing plan may be affected by the COVID-19 pandemic and actions taken by governments to address the pandemic as well as political events and legislation in Hong Kong. If we cannot generate revenue from our products, we may not be able to continue in its business.
Critical Accounting Policy and Estimates
Our critical accounting policies are disclosed in Note 2 or Notes to Financial Statements.
Recent Accounting Pronouncements
Management has considered all recent accounting pronouncements. Our management believes that these recent pronouncements will not have a material effect on our financial statements.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.