ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
VIVIC CORP.
INDEX TO FINANCIAL STATEMENTS
|
|
|
|
Report of Independent Registered Public Accounting Firm HKCM CPA & Co.
|
|
|
|
Report of Independent Registered Public Accounting Firm Fruci & Associates II, PLLC
|
|
|
|
Balance
Sheets as of April 30, 2019 and 2018
|
|
|
|
Statement
s of Operations for the Years ended April 30, 2019 and 2018
|
|
|
|
Statements of Cash Flows
for the Years ended April 30, 2019 and 2018
|
|
|
|
Statement
of Changes in Shareholders Equity for the Years ended April 30, 2019 and 2018
|
|
|
|
Notes to Financial Statements
|
|
|
|
7
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To The Stockholders and Board of Directors and of
VIVIC CORP.
Opinion on the Financial Statements
We have audited the accompanying balance sheet of Vivic Corp. (the Company) as of April 30, 2019, the related statements of operations, cash flows and changes in shareholders equity for the year ended April 30, 2019, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of April 30, 2019, and the results of its operations and its cash flows for the year ended April 30, 2019, in conformity with accounting principles generally accepted in the United States of America.
Going Concern Matter
The accompanying financial statements have been prepared assuming that
the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has not established a recurring source of revenue to sufficiently cover its operating costs that raises substantial doubt about its ability to continue as a
going concern. Management's plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ HKCM CPA & Co.
Certified Public Accountants
We have served as the Company's auditor since 2019.
Hong Kong, China
August 12, 2019
8
9
VIVIC CORP.
BALANCE SHEETS
(Currency expressed in United States Dollars (US$), except for number of shares)
|
As of April 30,
|
|
2019
|
|
2018
|
ASSETS
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
170,519
|
|
$
|
14,006
|
Prepayments
|
|
11,000
|
|
|
200
|
|
|
|
|
|
|
Total current assets
|
|
181,519
|
|
|
14,206
|
|
|
|
|
|
|
Non-current assets:
|
|
|
|
|
|
Property, plant and equipment, net
|
|
-
|
|
|
4,704
|
|
|
|
|
|
|
TOTAL ASSETS
|
$
|
181,519
|
|
$
|
18,910
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accrued liabilities and other payable
|
$
|
11,255
|
|
$
|
-
|
Amounts from related parties
|
|
99,937
|
|
|
10,078
|
Income tax payable
|
|
6,941
|
|
|
-
|
|
|
|
|
|
|
Total current liabilities
|
|
118,133
|
|
|
10,078
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
118,133
|
|
|
10,078
|
|
|
|
|
|
|
Commitments and contingencies
|
|
-
|
|
|
-
|
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
Preferred stock, $0.001 par value; 5,000,000 shares authorized; 832,000 and 0 shares issued and outstanding as of April 30, 2019 and 2018, respectively
|
|
832
|
|
|
-
|
Common stock, $0.001 par value; 70,000,000 shares authorized; 29,346,000 and 5,340,000 shares issued and outstanding as of April 30, 2019 and 2018, respectively
|
|
29,346
|
|
|
5,340
|
Additional paid-in capital
|
|
27,963
|
|
|
24,360
|
Retained earnings (accumulated losses)
|
|
5,245
|
|
|
(20,868)
|
|
|
|
|
|
|
Total shareholders equity
|
|
63,386
|
|
|
8,832
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
$
|
181,519
|
|
$
|
18,910
|
See accompanying notes are an integral part of the financial statements.
10
VIVIC CORP.
STATEMENTS OF OPERATIONS
(Currency expressed in United States Dollars (US$), except for number of shares)
|
|
Years ended April 30,
|
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
|
Revenues, net
|
|
$
|
99,975
|
|
$
|
16,300
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
-
|
|
|
9,265
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
99,975
|
|
|
7,035
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
General and administrative
|
|
|
66,921
|
|
|
25,945
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
66,921
|
|
|
25,945
|
|
|
|
|
|
|
|
|
|
Income (loss) from operation
|
|
|
33,054
|
|
|
(18,910)
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
33,054
|
|
|
(18,910)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(6,941)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
|
26,113
|
|
|
(18,910)
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share Basic and Diluted
|
|
$
|
0.00
|
|
|
(0.00)
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
Basic and Diluted
|
|
|
7,378,866
|
|
|
4,813,000
|
|
|
|
|
|
|
|
|
|
See accompanying notes are an integral part of the financial statements.
11
VIVIC CORP.
STATEMENTS OF CASH FLOWS
(Currency expressed in United States Dollars (US$))
|
|
Years ended April 30,
|
|
|
2019
|
|
2018
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
26,113
|
|
$
|
(18,910)
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities
|
|
|
|
|
|
|
Depreciation of property, plant and equipment
|
|
|
1,026
|
|
|
1,446
|
|
|
|
|
|
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
Prepayments
|
|
|
(10,800)
|
|
|
-
|
Accrued liabilities and other payable
|
|
|
11,255
|
|
|
-
|
Income tax payable
|
|
|
6,941
|
|
|
-
|
Net cash operating provided by (used in) operating activities
|
|
|
34,535
|
|
|
(17,464)
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchase of property, plant and equipment
|
|
|
-
|
|
|
(6,150)
|
Net cash used in investing activities
|
|
|
-
|
|
|
(6,150)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Advances from a shareholder
|
|
|
99,937
|
|
|
-
|
Proceeds of loan from a former shareholder
|
|
|
2,025
|
|
|
7,850
|
Repayment on loan from shareholder
|
|
|
(4,822)
|
|
|
-
|
Proceeds from issuance of common and preferred stocks
|
|
|
24,838
|
|
|
25,200
|
Net cash provided by financing activities
|
|
|
121,978
|
|
|
33,050
|
|
|
|
|
|
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
|
|
156,513
|
|
|
9,436
|
|
|
|
|
|
|
|
BEGINNING OF YEAR
|
|
|
14,006
|
|
|
4,570
|
|
|
|
|
|
|
|
END OF YEAR
|
|
$
|
170,519
|
|
$
|
14,006
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
-
|
|
$
|
-
|
Cash paid for interest
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
NON-CASH FINANCING TRANSACTIONS
|
|
|
|
|
|
|
Exchange of property, plant and equipment for settlement of debt
|
|
$
|
3,678
|
|
$
|
-
|
|
|
|
|
|
|
|
Gain on settlement of debt
|
|
$
|
3,603
|
|
$
|
-
|
|
|
|
|
|
|
|
See accompanying notes are an integral part of the financial statements.
12
VIVC CORP.
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
FOR THE YEARS ENDED APRIL 30, 2019 AND 2018
(Currency expressed in United States Dollars (US$), except for number of shares)
|
Preferred stock
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
No. of shares
|
|
Amount
|
|
No. of shares
|
|
Amount
|
|
Additional paid-in capital
|
|
|
Retained earnings (accumulated
losses)
|
|
|
Total
shareholders
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of May 1, 2017
|
-
|
|
$
|
-
|
|
4,500,000
|
|
$
|
4,500
|
|
$
|
-
|
|
$
|
(1,958)
|
|
$
|
2,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for $25,200
|
-
|
|
|
-
|
|
840,000
|
|
|
840
|
|
|
24,360
|
|
|
-
|
|
|
25,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(18,910)
|
|
|
(18,910)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of April 30, 2018
|
-
|
|
$
|
-
|
|
5,340,000
|
|
$
|
5,340
|
|
$
|
24,360
|
|
$
|
(20,868)
|
|
$
|
8,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for $24,838
|
832,000
|
|
|
832
|
|
24,006,000
|
|
|
24,006
|
|
|
-
|
|
|
-
|
|
|
24,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on settlement of debt
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
3,603
|
|
|
-
|
|
|
3,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
26,113
|
|
|
26,113
|
Balance as of April 30, 2019
|
832,000
|
|
$
|
832
|
|
29,346,000
|
|
$
|
29,346
|
|
$
|
27,963
|
|
$
|
5,245
|
|
$
|
63,386
|
See accompanying notes are an integral part of the financial statements.
13
VIVIC CORP.
NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED APRIL 30, 2019 AND 2018
(Currency expressed in United States Dollars (US$), except for number of shares)
NOTE-1
ORGANIZATION AND BUSINESS BACKGROUND
VIVIC CORP. (the "Company" or VIVC) is a corporation established under the corporation laws in the State of Nevada on February 16, 2017. VIVIC CORP. is in the tourism business. Starting from December 27, 2018, the Company expanded its main business operations to the research and development of yacht manufacturing, tourism, pier, real estate operations and the application of new energy saving technologies.
In the field of yacht manufacturing, the Company has developed a series of new energy saving yacht for environmental protection, which can be used in waters with strict environmental protection requirements. In the field of marine tourism, the number of yachts that can be rented has been increased through yacht sharing program system, which can provide services for more customers. In the field of yacht real estate, we are actively developing wharfs. Two wharf projects have reached development intentions with the local government, with a total berth of more than 600. The application of new energy-saving technology has begun trial operation, and market work will be carried out in an all-round way after achieving ideal results.
The Company has adopted an April 30 fiscal year end.
NOTE-2
GOING CONCERN UNCERTAINTY
The accompanying financial statements have been prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
For the year ended April 30, 2019, the Company has not established a recurring source of revenue to sufficiently cover its operating costs in the next twelve months. These factors raise substantial doubt about our ability to continue as a going concern. The Companys ability to continue as a going concern is dependent on its ability to raise additional capital and implement its business and expansion plans. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management believes that the current actions to obtain additional funding and implement its strategic plans provide the opportunity f
or the Company to continue as a going concern. There are no assurances that additional funds will be available when needed from any source or, if available, will be available on terms that are acceptable to us.
NOTE-3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
These accompanying financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (U.S. GAAP).
Use of estimates
In preparing these 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 years reported. Actual results may differ from these estimates.
Cash and cash equivalents
14
Cash and cash equivalents consist primarily of cash in readily available checking and saving accounts. Cash equivalents consist of highly liquid investments that are readily convertible to cash and that mature within three months or less from the date of purchase. The carrying amounts approximate fair value due to the short maturities of these instruments.
Property, plant and equipment
Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking into account their estimated residual values:
|
|
Expected useful life
|
|
|
Buggy and computer equipment
|
|
3 years
|
|
|
Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.
Revenue recognition
The Company follows the guidance of the Accounting Standards Codification (ASC) Topic 605,
Revenue Recognition
. We record revenue when persuasive evidence of an arrangement exists, the services have been provided, the price to the customer is fixed or determinable and collectability of the revenue is reasonably assured.
The Company recognized revenue in the amount of $16,300 for organizing tours for the year ended April 30, 2018. The cost of revenue was $9,265 for purchasing these tours from the tour providers.
The Company recognized revenue in the amount of $99,975 for consulting service for the year ended April 30, 2019.
Income taxes
Income taxes are determined in accordance with the provisions of ASC Topic 740,
Income Taxes
(ASC 740). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
For the years ended April 30, 2019 and 2018, the Company did not have any interest and penalties associated with tax positions. As of April 30, 2019 and 2018, the Company did not have any significant unrecognized uncertain tax positions.
Net income (loss) per share
The Company calculates net income (loss) per share in accordance with ASC Topic 260,
Earnings per Share.
Basic income per share is computed by dividing the net income (loss) by the weighted-average number of common shares outstanding during the year. Diluted income (loss) per share is computed similar to basic income (loss) per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common stock equivalents had been issued and if the additional common shares were dilutive.
15
Stock-based compensation
As of April 30, 2019 and 2018, the Company has not issued any stock-based compensation to its employees.
Stock-based compensation is accounted for at fair value in accordance with ASC 718, when applicable. To date, the Company has not adopted a stock option plan and has not granted any stock options.
Related parties
Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence.
Concentration of credit risk
Financial instruments that potentially subject the Company to concentration of credit risk consist of cash and trust accounts in a financial institution which, at times may exceed the Federal depository insurance coverage of $250,000. The Company has not experienced losses on these accounts and management believes the Company is not exposed to significant risks on such accounts.
Fair value of financial instruments
The carrying value of the Companys financial instruments (excluding finance lease): cash and cash equivalents, accounts receivable, amount due to a related party, accounts payable, income tax payable, amount due to a related party, other payables and accrued liabilities approximate at their fair values because of the short-term nature of these financial instruments.
Management believes, based on the current market prices or interest rates for similar debt instruments, the fair value of short-term bank borrowings and note payable approximate the carrying amount.
The Company also follows the guidance of the ASC Topic 820-10,
Fair Value Measurements and Disclosures
("ASC 820-10"), with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
●
|
Level 1
: Inputs are based upon unadjusted quoted prices for identical instruments traded in active markets;
|
●
|
Level 2 :
Inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques (e.g. Black-Scholes Option-Pricing model) for which all significant inputs are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Where applicable, these models project future cash flows and discount the future amounts to a present value using market-based observable inputs; and
|
●
|
Level 3
: Inputs are generally unobservable and typically reflect managements estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques, including option pricing models and discounted cash flow models.
|
Fair value estimates are made at a specific point in time based on relevant market information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Recent accounting pronouncements
The Company continually assesses any new accounting pronouncements to determine their applicability. When it is determined that a new accounting pronouncement affects the Company's financial reporting, the Company undertakes a study to determine the consequences of the change to its financial statements and assures that there are proper controls in place to ascertain that the Company's financial statements properly reflect the change.
16
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Updates ("ASU") No. 2014-09,
Revenue from Contracts with Customers
. ASU 2014-09 has been modified multiple times since its initial release. This ASU outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective. ASU 2014-09, as amended, becomes effective for annual reporting periods beginning after December 15, 2017. Early adoption is permitted. As an Emerging Growth Company (we expect our Emerging Growth Company status to expire on March 31, 2020), the Company is allowed to adopt new, or updated, accounting standards using the same time frame that applies to private companies. The Company will adopt this standard on April 1, 2019. Management is currently evaluating the impact of adoption of this ASU on the Companys financial statements.
In March 2016, the FASB issued ASU No. 2016-02
, Leases
. The main difference between the provisions of ASU No. 2016-02 and previous U.S. GAAP is the recognition of right-of-use assets and lease liabilities by lessees for those leases classified as operating leases under previous U.S. GAAP. ASU No. 2016-02 retains a distinction between finance leases and operating leases, and the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee have not significantly changed from previous U.S. GAAP. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize right-of-use assets and lease liabilities. The accounting applied by a lessor is largely unchanged from that applied under previous U.S. GAAP. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. This ASU is effective for public business entities in fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted as of the beginning of any interim or annual reporting period. As an Emerging Growth Company, the Company is allowed to adopt new, or updated, accounting standards using the same time frame that applies to private companies. The Company will adopt this standard on April 1, 2020. Management is currently evaluating the impact of adoption of this ASU on the Companys financial statements.
In June 2018, the FASB issued ASU 2018-07,
Improvements to Nonemployee Share-Based Payment Accounting
, or ASU 2018-07. ASU 2018-07 simplifies the accounting for share-based payments to nonemployees by aligning it with the accounting for share-based payments to employees, with certain exceptions. The Company will adopt ASU 2018-07 prospectively as of April 1, 2019. The adoption of ASU 2018-07 is not expected to have a material impact on the Companys financial position, results of operations or related disclosures.
In August 2018, the FASB issued ASU No. 2018-13,
Fair Value Measurement: Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement
(ASU 2018-13), which adds and modifies certain disclosure requirements for fair value measurements. Under the new guidance, entities will no longer be required to disclose the amount and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, or valuation processes for Level 3 fair value measurements. However, public business entities will be required to disclose the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and related changes in unrealized gains and losses included in other comprehensive income. ASU 2018-13 is effective for public business entities for fiscal years beginning after December 15, 2019, including interim periods. Management is currently evaluating the impact that this guidance will have on the Companys financial statements.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on the Companys financial statements upon adoption.
17
NOTE-4
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment consisted of the following:
|
|
As of April 30,
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
Buggy and computer equipment, at cost
|
|
$
|
-
|
|
$
|
6,150
|
Less: accumulated depreciation
|
|
|
-
|
|
|
(1,446)
|
|
|
$
|
-
|
|
$
|
4,704
|
Depreciation expense for the years ended April 30, 2019 and 2018 were $1,026 and $1,446, as part of cost of revenue, respectively.
During the year ended April 30, 2019, all the loans and due owned to the shareholder has been paid off or forgiven by exchange of buggy and computer equipment.
NOTE-5
AMOUNTS DUE TO RELATED PARTIES
The amounts represented temporary advances to the Company by one of its shareholders Honetech Inc., which were unsecured, interest-free and had no fixed terms of repayments. Imputed interest from related party loan is not significant.
NOTE-6
INCOME TAXES
VIVC is registered in the State of Delaware and is subject to US federal corporate income tax. The U.S. Tax Cuts and Jobs Act (the Tax Reform Act) was signed into law. The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things, lowering the U.S. corporate tax rate from 35% to 21% effective January 1, 2018. The Companys policy is to recognize accrued interest and penalties related to unrecognized tax benefits in its income tax provision. The Company has not accrued or paid interest or penalties which were not material to its results of operations for the years presented.
The reconciliation of income tax rate to the effective income tax rate based on income before income taxes for the years ended April 30, 2019 and 2018 are as follows:
|
|
Years ended April 30,
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
33,054
|
|
$
|
(18,910)
|
Statutory income tax rate
|
|
|
21%
|
|
|
21%
|
Income tax expense at statutory rate
|
|
|
6,941
|
|
|
(3,971)
|
Tax effect of non-deductible items
|
|
|
-
|
|
|
(411)
|
Tax effect of allowance
|
|
|
-
|
|
|
4,382
|
Income tax expense
|
|
$
|
6,941
|
|
$
|
-
|
NOTE-7
STOCKHOLDERS DEFICIT
The Companys authorized share are 5,000,000 preferred shares and 70,000,000 common shares with a par value of $0.001 per share.
18
For the year ended April 30, 2018, the Company issued 840,000 shares of its common stock at $0.03 per share for total proceeds of $25,200.
For the year ended April 30, 2019, the Company issued 832,000 shares of its preferred stock at $0.001 per share and 24,006,000 shares of its common stock at $0.001 for total proceeds of $24,838.
As of April 30, 2019 and 2018, the Company had a total of 832,000 and 0 shares of its preferred stock issued and outstanding, respectively.
As of April 30, 2019 and 2018, the Company had a total of 29,346,000 and 5,340,000 shares of its common stock issued and outstanding, respectively.
NOTE-8
NET INCOME (LOSS) PER SHARE
Basic net income (loss) per share is computed using the weighted average number of common shares outstanding during the year. The dilutive effect of potential common shares outstanding is included in diluted net (loss) income per share. The following table sets forth the computation of basic and diluted net income (loss) per share for the years ended April 30, 2019 and 2018:
|
|
Years ended April 30,
|
|
|
2019
|
|
2018
|
|
|
|
|
|
|
Net income (loss) attributable to common shareholders
|
|
$
|
26,113
|
|
$
|
(18,910)
|
|
|
|
|
|
|
|
Weighted average common shares outstanding Basic and diluted
|
|
|
7,378,866
|
|
|
4,813,000
|
|
|
|
|
|
|
|
Net (loss) income per share Basic and diluted
|
|
$
|
0.00
|
|
$
|
(0.00)
|
NOTE-9
RELATED PARTY TRANSACTIONS
In support of the Companys efforts and cash requirements, it may rely on advances from related parties until such time that the Company can support its operations or attains adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by officers, directors, or shareholders. Amounts represent advances or amounts paid in satisfaction of liabilities. The advances are considered temporary in nature and have not been formalized by a promissory note.
In December 2018, all the loans and due owned to the shareholder has been paid off or forgiven by exchange of buggy and computer equipment.
The Company paid $13,500 consulting fee to Honetech Inc., its controlling shareholder during the year ended April 30, 2019.
Also, the Company received $99,975 consultancy service income from one of its shareholders during the year ended April 30, 2019.
The Company has been provided office space by its majority shareholder at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.
NOTE-10
COMMITMENTS AND CONTINGENCIES
(a)
Operating lease commitments
As of April 30, 2019, the Company has no material commitments under operating leases.
19
(b)
Capital commitment
As of April 30, 2019, the Company has no material capital commitments in the next twelve months.
NOTE-11
SUBSEQUENT EVENTS
In accordance with ASC Topic 855,
Subsequent Events
, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events or transactions that occurred after April 30, 2019, up through August 9, 2019 the Company issued the financial statements.
On June 25, 2019, the Company formed Vivic Corporation (Hong Kong) Co., Ltd
(Vivic HK), a wholly owned subsidiary company in Hong Kong.
On July 11, 2019, the Company formed a wholly owned branch company in Taiwan (VIVIC Taiwan Branch) at 19 Jianping Third Street, Tainan City. VIVIC Taiwan Branch will be responsible for the research, development and application of energy-saving technologies, and the research and development of the manufacturing of electric ships.
20