UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q


[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended September 30, 20172022

or


[  ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


Commission File Number: 000-50559


SCIENTIFIC ENERGY, INC.INC.

(Exact name of registrant as specified in its charter)


Utah87-0680657

(State or other jurisdiction of incorporation or organization         (I.R.S. Employer Identification No.)


27 Weldon Street, Jersey City, New Jersey07306

(Address of principal executive offices)                  (Zip Code)


(201) 985-8100(852) 2530-2089

(Registrant's telephone number, including area code)


Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes [X]     No [   ]


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes   [X ]    No [   ]


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of large"large accelerated filer,” “accelerated" "accelerated filer,” “smaller" "smaller reporting company," and emerging"emerging growth companycompany" in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

Emerging growth company

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 


Indicate by check mark whether the registrantRegistrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes     No    [X]


Securities registered pursuant to Section 12(b) of the Act:  None.



Applicable Only to Corporate Issuers


Indicate the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: 114,915,852263,337,500 shares of common stock, par value $0.01, as of November 6, 2017.18, 2022.













TABLE OF CONTENTS





 

PART I – FINANCIAL INFORMATION

 

 

 

Item 1.

Financial Statements

3

 

 

 

 

Condensed Consolidated Balance Sheets as of September 30, 20172022 (unaudited) and December 31, 20162021

3

 

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)Loss for the Three and Nine Months Ended September 30, 20172022 and 20162021 (unaudited)

4

 

Condensed Consolidated Statement of Stockholders’ Deficit for the Nine Months Ended September 30, 2022 (unaudited)

 

5

Condensed Consolidated Statement of Stockholders’ Deficit for the Nine Months Ended September 30, 2021 (unaudited)

6

 

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 20172022 and 20162021 (unaudited)

5

7

 

Notes to Condensed Consolidated Financial Statements (unaudited)

68

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Conditions and Results of Operations

1117

 

 

 

Item 3.

Quantitative and Qualitative Disclosure about Market Risk

1320

 

 

 

Item 4.

Controls and Procedures

1421

 

 

 

PART II – OTHER INFORMATION

 

 

 

Item 6.

Exhibits

1422

 

 

 

SIGNATURES

1422

 

 

 

 







































Item 1.    Financial Statements


SCIENTIFIC ENERGY, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

September 30,

December 31,

 

2022

2021

(unaudited)

ASSETS

 

 

Current assets:

 

 

Cash and cash equivalents

$2,895,560  

$4,920,375  

Loan receivables

991,535  

997,923  

Accounts receivable

908,000  

842,917  

Other receivables

502,907  

66,388  

Amount due from related companies

1,438,377  

1,377,231  

Amount due from joint venture

24,678  

24,679  

Amount due from shareholder

499,548  

942,267  

Inventories

149,385  

255,287  

Prepaid expense

279,436  

369,367  

 Total current assets

7,689,426  

9,796,434  

 

 

 

Non-current assets:

 

 

Property, plant and equipment, net

83,883  

77,006  

Intangible assets

1,040,194  

1,226,001  

Goodwill

71,664,639  

71,664,639  

Operating lease right to use assets

470,774  

586,922  

Deposits

321,913  

525,973  

 Total non-current assets

73,581,403  

74,080,541  

 

 

 

Total assets

 $81,270,829  

 $83,876,975  

 

 

 

LIABILITIES AND STOCKHOLDERS' SURPLUS

 

 

Current liabilities:

 

 

Accounts payable

$6,302,317  

$6,199,998  

Accrued expenses

2,829,220  

2,862,306  

Amount due to related party

19,874  

20,002  

Deposit received

1,978,106  

1,336,256  

Other payables

681,330  

1,217,427  

Bank loans

666,249  

566,046  

Operating lease liabilities

285,300  

400,009  

 Total current liabilities

12,762,396  

12,602,044  

 

 

 

Non-current liabilities:

 

 

Bank loans

729,753  

481,357  

Operating lease liability

185,474  

186,913  

 Total non-current liabilities

915,227  

668,270  

 

 

 

Total liabilities

13,677,623  

13,270,314  

 

 

 

Commitments and contingencies

 

 

 

 

 

Stockholders' equity:

 

 

Preferred stock: par value $0.01 per share; 25,000,000 shares authorized, none issued and outstanding

 

 

Common stock: par value $0.01 per share, 500,000,000 shares authorized, 263,337,500 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively

2,633,375  

2,633,375  

Additional paid in capital

78,460,638  

78,460,638  

Accumulated deficit

(13,364,241) 

(10,268,776) 

Accumulated other comprehensive loss

12,858  

(114,160) 

 Total stockholders' surplus

67,742,630  

70,711,077  

 

 

 



Non-controlling interests

(149,424)

(104,416)

Total liabilities and stockholders' equity

$81,270,829 

$83,876,975 

See the accompanying notes to the unaudited condensed consolidated financial statements





SCIENTIFIC ENERGY, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

September 30,

 

December 31,

 

2017

 

2016

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

113,048

 

$

163,806

Prepaid expense and other receivables

 

 6,958

 

 

6,537

  Total current assets

 

120,006         

 

 

170,343

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

Property, plant and equipment

 

-

 

 

-

Deposits

 

13,727

 

 

13,825

 

 

 

 

 

 

Total assets

$

133,733

 

$

184,168

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued expenses

$

1,150,119

 

$

1,151,724

 

 

 

 

 

 

Stockholders' deficit:

 

 

 

 

 

Preferred stock: par value $0.01 per share; 25,000,000 shares authorized, none issued and outstanding

 

 -   

 

 

-   

Common stock: par value $0.01 per share, 500,000,000 shares authorized, 114,915,852 and 94,915,852 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively

 

          1,149,159

 

 

949,159

Additional paid in capital

 

        5,734,030

 

 

5,734,030

Accumulated deficit

 

(7,893,547)

 

 

       (7,646,104)

Accumulated other comprehensive loss

 

(6,028)

 

 

              (4,641)

  Total stockholders' deficit

 

       (1,016,386)

 

 

          (967,556)

 

 

 

 

 

 

Total liabilities and stockholders' deficit

$

133,733

 

$

184,168

 

 

 

 

 

 

See the accompanying notes to the unaudited condensed consolidated financial statements

SCIENTIFIC ENERGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE LOSS

Three Months ended September 30, 2022

Three Months ended September 30, 2021

Nine Months ended September 30, 2022

Nine Months ended September 30, 2021

REVENUE

$11,249,720 

$

$33,070,741 

$

COST OF REVENUE

(7,637,524)

(23,873,771)

 GROSS PROFIT

3,612,196 

9,196,970 

OPERATING EXPENSES:

Selling, general and administrative expenses

4,152,071 

96,489 

12,149,149 

202,695 

Depreciation

27,844 

246 

159,268 

736 

 Total operating expenses

4,179,915 

96,735 

12,308,417 

203,431 

NET LOSS FROM OPERATIONS

(567,719)

(96,735)

(3,111,447)

(203,431)

Other income (expense):

Interest (expense) income

(9,730)

(1,446)

(28,836)

(7,294)

Net loss before provision for income taxes

(577,449)

(98,181)

(3,140,283)

(210,725)

Income taxes

(190)

(190)

NET LOSS

$(577,639)

$(98,181)

$(3,140,473)

$(210,725)

Net loss attributable to non-controlling interests

15,307 

45,008 

Net loss attributable to Scientific Energy, Inc.

$(562,332)

$(98,181)

$(3,095,465)

$(210,725)

OTHER COMPREHENIVE LOSS:

Foreign translation gain

56,252 

1,010 

127,018 

1,912 

Comprehensive loss

$(506,080)

$(97,171)

$(2,968,447)

$(208,813)

Net loss per common share, basic and diluted

$(0.002)

$(0.001)

$(0.012)

$(0.002)

Weighted average common shares outstanding, basic and diluted

263,337,500 

126,365,309 

263,337,500 

118,774,277 

See the accompanying notes to the unaudited condensed consolidated financial statements






SCIENTIFIC ENERGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT

NINE MONTHS ENDED SEPTEMBER 30, 2022

Common Stock

Shares

Amount

Additional Paid- in Capital

Accumulated Deficit

Other Comprehensive Income (loss)

Non-Controlling Interests

Total

Balance, December 31, 2021

263,337,500

$2,633,375

$78,460,638

$(10,268,776)

$(114,160)

$(104,416)

$70,606,661 

Foreign currency transaction gain (loss)

-

-

-

(5,784)

(5,784)

Net loss

-

-

-

(1,018,322)

(12,797)

(1,031,119)

Balance, March 31, 2022 (unaudited)

263,337,500

2,633,375

78,460,638

(11,287,098)

(119,944)

(117,213)

69,569,758 

Foreign currency transaction gain (loss)

-

-

-

76,550 

76,550 

Net loss

-

-

-

(1,514,811)

(16,904)

(1,531,715)

Balance, June 30, 2022 (unaudited)

263,337,500

2,633,375

78,460,638

(12,801,909)

(43,394)

(134,117)

68,114,593 

Foreign currency transaction gain (loss)

-

-

-

56,252 

56,252 

Net loss

-

-

-

(562,332)

(15,307)

(577,639)

Balance, September 30, 2022 (unaudited)

263,337,500

$2,633,375

$78,460,638

$(13,364,241)

$12,858 

$(149,424)

$67,593,206 

See the accompanying notes to the unaudited condensed consolidated financial statements















SCIENTIFIC ENERGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(unaudited)

 

 

 

 

 

 

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

REVENUE

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

-

 

 

                      -

 

 

                        -

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

$

62,617

 

$

90,303

 

$

247,444

 

$

298,592

  Total operating expenses

 

62,617

 

 

90,303

 

 

247,444

 

 

298,592

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS FROM OPERATIONS

 

(62,617)

 

 

(90,303)

 

 

(247,444)

 

 

(298,592)

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

-   

 

 

                        2   

 

 

                        1

 

 

6   

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAX

 

(62,617)

 

 

           (90,301)

 

 

               (247,443)

 

 

               (298,586)

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

-   

 

 

                          -   

 

 

                         -   

 

 

-   

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

$

(62,617)

 

$

(90,301)

 

$

(247,443)

 

$

(298,586)

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE LOSS:

 

 

 

 

 

 

 

 

 

 

 

Foreign translation (loss) gain

 

(111)

 

 

         16

 

 

        (1,387)

 

 

(1,030)

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE LOSS

$

(62,728)

 

$

(90,285)

 

$

(248,830)

 

$

(299,616)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share, basic and diluted

$

(0.00)

 

$

(0.00)

 

$

(0.00)

 

$

(0.00)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic and diluted

 

114,915,852

 

 

   94,915,852

 

 

     103,267,500

 

 

94,915,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See the accompanying notes to the unaudited condensed consolidated financial statements

 

 

 

 

 

 

 

 

 

 

 

 




























SCIENTIFIC ENERGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT

NINE MONTHS ENDED SEPTEMBER 30, 2021

Common Stock

Shares

Amount

Additional Paid- in Capital

Accumulated Deficit

Other Comprehensive Income (loss)

Non- controlling interests

Total

Balance, December 31, 2020

114,915,852

$1,149,159

$5,734,030

$(9,301,091)

$8,097

$

$(2,409,805)

Foreign currency transaction gain (loss)

-

-

-

439

439 

Net loss

-

-

-

(38,299)

-

(38,299)

Balance, March 31, 2021 (unaudited)

114,915,852

1,149,159

5,734,030

(9,339,390)

8,536

(2,447,665)

Foreign currency transaction gain (loss)

-

-

-

463

463 

Net loss

-

-

-

(74,245)

-

(74,245)

Balance, June 30, 2021 (unaudited)

114,915,852

$1,149,159

$5,734,030

$(9,413,635)

$8,999

$

$(2,521,447)

Issuance of shares in connection with acquisition of subsidiaries

131,337,500

1,313,375

64,355,375

-

(75,898)

65,592,852 

Issuance of ordinary shares

17,084,148

170,841

8,371,233

8,542,074 

Foreign currency transaction gain (loss)

-

-

-

1,010

1,010 

Net loss

-

-

-

(98,181)

-

(98,181)

Balance, September 30, 2021 (unaudited)

263,337,500

$2,633,375

$78,460,638

$(9,511,816)

$10,009

$(75,898)

$71,516,308 








SCIENTIFIC ENERGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

 

 

 

 

 

 

Nine months ended September 30,

 

 

2017

 

 

2016

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net loss

$

(247,443)

 

$

(298,586)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

Prepaid expenses and other

 

                     (469)

 

 

2,099

Accounts payable and accrued expenses

 

(1,597)

 

 

183

  Net cash used in operating activities

 

(249,509)

 

 

(296,304)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

  Net cash provided in investing activities

 

-

 

 

-   

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 Proceeds from issuance of common stock

 

200,000

 

 

-

  Net cash provided in financing activities

 

200,000

 

 

-

 

 

 

 

 

 

Effect of currency rate changes on cash

 

(1,249)

 

 

(1,016)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(50,758)

 

 

(297,320)

Cash and cash equivalents, beginning of period

 

163,806

 

 

548,711

 

 

 

 

 

 

Cash and cash equivalents, end of period

$

113,048

 

$

251,391

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

 

 

 

Interest paid

$

-   

 

$

-   

Taxes paid

$

-   

 

$

-   

 

 

 

 

 

 

See the accompanying notes to the unaudited condensed consolidated financial statements









See the accompanying notes to the unaudited condensed consolidated financial statements






SCIENTIFIC ENERGY, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine months ended September 30, 2022

Nine months ended September 30, 2021

CASH FLOWS FROM OPERATING ACTIVITIES:

Net loss

$(3,140,473)

$(210,725)

Adjustments to reconcile net loss to net cash used in operating activities:

Depreciation

29,648 

736 

Amortization

129,620 

Loss on disposal of property and equipment

8,020 

Account receivables

(65,083)

Inventories

105,902 

(522)

Deposits

204,059 

50 

Prepaid expenses

89,931 

(200)

Other receivables

(436,519)

(1,000,349)

Accounts payable

102,320 

Accrued expenses

(33,086)

(1,161,831)

Deposits received

641,850 

Other payable

(536,098)

Net cash used in operating activities

(2,899,909)

(2,372,841)

CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of property, plant and equipment

(41,561)

Purchase of intangible asset

(63,743)

Repayment from shareholder

442,720 

Advances to related company

(61,274)

4,475,322 

 Net cash provided by investing activities

276,142 

4,475,322 

CASH FLOWS FROM FINANCING ACTIVITIES

Acquisition of subsidiary

4,329,492 

Proceeds from notes payable

(233,936)

Proceeds from subscription received

(1,041,539)

Loan borrowings

618,437 

Repayment of bank borrowings

(203,363)

 Net cash provided by financing activities

415,074 

3,054,017 

Effect of currency rate changes on cash

183,878 

1,912 

Net (decrease) increase in cash and cash equivalents

(2,024,815)

5,158,410 

Cash and cash equivalents, beginning of period

4,920,375 

14,468 

Cash and cash equivalents, end of period

$2,895,560 

$5,172,878 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Interest paid

$28,836

$7,294

Income taxes paid

$-

$-

Non cash financing activities:

Record right to use assets upon adoption of ASC 842

$470,774

$718,640

Record lease liabilities upon adoption of ASC 842

$470,774

$718,640




See the accompanying notes to the unaudited condensed consolidated financial statements




SCIENTIFIC ENERGY, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 20172022



NOTE 1 – ORGANIZATION AND PRINCIPAL ACTIVITIES


Scientific Energy, Inc., (the "Company") was incorporated under the laws of the State of Utah on May 30, 2001.  Prior to August 2011, the Company was principally devoted to the buying and selling of various types and grades of graphite, such as medium- and high-carbon graphite, high-purity graphite, micro-powder graphite and expandable graphite.   In August 2011, the Company decided to engage in a business of e-commerce platform. Currently the Company is in the process of developing a website, which provides an e-commerce platform, where registered members can exchange goods and services.


On March 28, 2006, the Company set up a wholly-ownedwholly owned subsidiary, PDI Global Limited (“PDI”), which was incorporated in the British Virgin Islands in order to engage in a business of e-commerce platform.


In January 2008, the Company entered into a joint venture agreement with China Resources Development Group Ltd., a Hong Kong company.  Under the agreement, a joint venture company, Kabond Investments Ltd (the “JVC”), was established in Hong Kong, and the Company invested $39.6 million Hong Kong dollars (approximately $5.09 million) into the JVC for 72% of the JVC’s capital shares, and China Resources Development Group Ltd., jointly with its partner, invested $15.4 million Hong Kong dollars (approximately $1.98 million) into the JVC to receive 28% of the JVC’s capital shares.  In December 2008, all equity interest of the JVC owned by the Company was sold to a third party for $39.6 million Hong Kong dollars (approximately $5,109,743).


In January 2009, the Company through its wholly-owned subsidiary, PDI, entered into a joint venture agreement with China Resources Development Group Ltd.  Under the agreement, the Company agreed to invest $43,040,000 Hong Kong dollars (approximately $5.55 million) into a joint venture company Sinoforte Ltd. in Hong Kong (“Sinoforte”).  The Company got 80% of Sinoforte's capital shares, and China Resources invested $10,222,000 Hong Kong dollars, approximately $1,318,967, and another investor invested $538,000 Hong Kong dollars, or approximately $69,419, into Sinoforte for 19% and 1% of Sinoforte's capital shares, respectively.  The main business of Sinoforte was trading mineral products such as graphite produced in China.  In June 2009 and September 2009, respectively, China Resources and the other minority investor cancelled their investments in Sinoforte, and the full amount of their original investments was returned.  As a result, Sinoforte became a wholly-owned subsidiary of PDI. On December 8, 2020, PDI sold all the shares of Sinoforte to the Company at consideration of HK$10.


On February 28, 2012, the Company set up a wholly-owned subsidiary, Makeliving Ltd., which was incorporated in the Cayman Islands in order to engage in a business of e-commerce platform.

On January 23, 2018, the Company entered into an agreement with Cityhill Limited, a wholly owned subsidiary of South Sea Petroleum Holdings Limited, a Hong Kong listed public company, pursuant to which parties agreed to establish a joint venture (the “Joint Venture”).  Each party owns 50% equity interest in the Joint Venture respectively.

On February 8, 2021, the Company acquired an entire share of a Hong Kong company, Qwestro Limited, for HK$1,000 without any goodwill and bargaining purchase.

On March 24, 2021, the Company disposed of its wholly-owned dormant subsidiary, PDI Global Limited, with a positive net worth of $1 to an unaffiliated third-party purchaser for $1.  

In September 27, 2021, the Company completed the acquisition of 98.75% shares of Macao E-Media Development Company Limited (“MED”). As consideration for the MED shares, the Company agreed to issue the Sellers, or its assigns, in a total of 131,337,500 shares of the Company’s restricted common stock, par value $0.01 per share, at a consideration of $0.50 per share, in the aggregate consideration of $65,668,750 (the “Purchase Price”). As a result of this acquisition, MED becomes a 98.75% owned subsidiary of the Company. MED was founded at Macau in 2011. Its main area of business includes food and grocery order-pickup-delivery services from local restaurants, supermarkets and hotels. MED has four subsidiaries, each of which is in charge of respective area such as Development & Maintenance, Marketing & Operation, Logistics & Delivery, Payment & Clearance, Emerging Market Business Development.






NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Basis of Presentation


The accompanying unaudited consolidated financial statements of the Company are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States of America (“US GAAP”) and pursuant to the accounting and disclosure rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). In the opinion of management, all adjustments (consisting of normal recurring adjustments) have been made that are necessary to present fairly the financial position, and the results of its operations and its cash flows. Operating results as presented are not necessarily indicative of the results to be expected for a full year.


The Company's consolidated financial statements are prepared using the generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not generated significant revenues since 2011 and is unlikely to generate significant earnings in the immediate or foreseeable future. The continuation of the Company as a going concern is dependent upon the ability of the Company to generate enough revenues and/or obtain necessary equity financing to continue operations and the attainment of profitable operations. The management will seek to raise funds from shareholders.


The accompanying condensed consolidated financial statements present the financial position and the results of operations of the Company and its 100% ownedmajority-owned subsidiaries, Macao E-Media Development Company Limited, Makeliving, Ltd. and PDI.  PDI,Sinoforte Limited.  Qwestro Limited, in turn, is the 100% ownerowned subsidiary and consolidates with Sinoforte Limited, a Hong Kong corporation.  Limited.


All significant intercompany transactions and balances have been eliminated in consolidation.

Business Combinations

The Company accounts for acquisition of entities that include inputs and processes and has the ability to create outputs as business combinations. The Company allocates the purchase price of the acquisition to the tangible assets, liabilities and identifiable intangible assets acquired based on their estimated fair values. The excess of the purchase price over those fair values is recorded as goodwill. Acquisition-related expenses and integration costs are expensed as incurred.

Interim Financial Statements


The following (a) condensed consolidated balance sheet as of December 31, 2016,2021, which has been derived from audited financial statements, and (b) the unaudited condensed consolidated interim financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 20172022 are not necessarily indicative of results that may be expected for the year ending December 31, 2017.2022. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 20162021 included in the Company’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”) on March 27, 2017.April 15, 2022.


Revenue Recognition


The Company recognizes revenue in accordance with Accounting Standards Codification subtopic 605-10, Revenue Recognition (“ASC 605-10”) which requires that four basic criteria must be met before revenue can be recognized:when: (1) persuasive evidence of an arrangement exists; (2) delivery has occurred; (3) the selling price is fixed or determinable; and (4) collectability is reasonably assured. Determination of criteria (3) and (4) are based on management'smanagement’s judgments regarding the fixed nature of the selling prices of the products delivered and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales arerevenue is recorded.


ASC 605-10 incorporates Accounting Standards Codification subtopic 605-25, Multiple-Element Arrangements (“ASC 605-25”).  ASC 605-25 addresses accounting for arrangements that may involve the delivery or performance of multiple products, services and/or rights to use assets.  The effect of implementing ASC 605-25 on the Company's financial position and results of operations was not significant.


The Company defers any revenue for which the product has not been delivered or services have not been rendered or are subject to refund until such time that the Company and the customer jointly determine that the product has been delivered or services have been rendered or no refund will be required.


Revenues on the sale of products, net of estimated costs of returns and allowance, are recognized at the time products are shipped to customers, legal title has passed, and all significant contractual obligations of the Company have been satisfied. Products are generally sold on open accounts under credit terms customary to the geographic region of distribution. The Company performs ongoing credit evaluations of the customers and generally does not require collateral to secure the accounts receivable.


The Company is exploring web based e-commerce to bring buyersoperating mobile platform of ordering and sellersdelivery services for restaurants and supermarket in Macau, together recognizing revenue as commissions on closed transactions.





Segment information


ASC 280-10 establishes standards for reporting information regarding operating segments in annual financial statements and requires selected information for those segments to be presented in interim financial reports issued to stockholders. ASC 280-10 also establishes standards for related disclosures about products and services and geographic areas. Operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in making decisions how to allocate resources and assess performance.  All sales and substantial assets of the Company are in China.Macao. The Company applies the management approach to the identification of our reportable operating segments as provided in accordance with ASC 280-10.  The information disclosed herein materially represents all of the financial information related to the Company’s principal operating segment.


Use of Estimates


The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.




Concentration of Credit Risk


The Company’s financial instruments that are exposed to a concentration of credit risk are cash and accounts receivable.  Generally, the Company’s cash and cash equivalents in interest-bearing accounts may exceed FDIC insurance limits. The financial stability of these institutions is periodically reviewed by senior management.


As of September 30, 20172022, and December 31, 2016,2021, the Company maintained $163,535$2,880,286 and $152,113$4,899,488 in foreign bank accounts not subject to FDIC coverage.


The Company has no significant off-balance-sheet concentrations of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements.


Cash and Cash Equivalents


CashFor purposes of the statements of cash flows, cash and cash equivalents consist of bankinclude cash on hand and demand deposits with original maturities of three months or less, which are unrestricted as to withdrawal and use the Company maintained accounts atheld by banks.


Comprehensive Income (Loss)


The Company adopted Accounting Standards Codification subtopic 220-10, Comprehensive Income (“ASC 220-10”) which establishes standards for the reporting and displaying of comprehensive income and its components. Comprehensive income is defined as the change in equity of a business during a period from transactions and other events and circumstances from non-owners sources.  It includes all changes in equity during a period except those resulting from investments by owners and distributions to owners. ASC 220-10 requires other comprehensive income (loss) to include foreign currency translation adjustments.


Foreign Currency Translation


The Company translates the foreign currency consolidated financial statements into US Dollars (“USD”) using the year or reporting period-end or average exchange rates in accordance with the requirements of Accounting Standards Codification subtopic 830-10, Foreign Currency Matters (“ASC 830-10”).  Assets and liabilities of these subsidiaries were translated at exchange rates as of the balance sheet date.  Revenues and expenses are translated at average rates in effect for the periods presented.


The consolidated financial statements were presented in US Dollars except as other specified.


The cumulative translation adjustment is included in the accumulated other comprehensive gain (loss) within stockholders’ equity (deficit).  Foreign currency transaction gains and losses arising from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the consolidated results of operations.


The exchange rates used to translate amounts in HKD and MOP into US Dollars for the purposes of preparing the consolidated financial statements were as follows:




 

 

September 30,

 

December 31,

 

 

2017

 

2016

Exchange rate on balance sheet dates

 

 

 

 

USD : HKD exchange rate

 

7.8098

 

7.7545

 

 

 

 

 

 

 

For the nine months ended September 30,

 

 

2017

 

2016

Average exchange rate for the period

 

 

 

 

USD : HKD exchange rate

 

7.7876

 

7.7764



 

 

September 30,

 

December 31,

 

 

2022

 

2021

Exchange rate on balance sheet dates

 

 

 

 

HKD : USD exchange rate

 

7.8494

 

7.7992

MOP : USD exchange rate

 

8.0849

 

8.0332

 

 

 

 

 

 

 

For the nine months ended September 30,

 

 

2022

 

2021

Average exchange rate for the period

 

 

 

 

HKD : USD exchange rate

 

7.8482

 

7.7738

MOP : USD exchange rate

 

8.0836

 

8.0070

Property, plant and equipment


The estimated useful lives of property, plant and equipment are as follows:

 

 

 

 

 

 

Office equipment

 

33-5 years

 

Furniture and fixtures

 

3 years

Vehicles

43-5 years

 



The Company evaluates the carrying value of items of property, plant and equipment to be held and used whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.  The carrying value of an item of property, plant and equipment is considered impaired when the projected undiscounted future cash flows related to the asset are less than its carrying value.  The Company measures impairment based on the amount by which the carrying value of the respective asset exceeds its fair value.  Fair value is determined primarily using the projected future cash flows discounted at a rate commensurate with the risk involved.


Depreciation expenseIntangible assets

Purchased intangible assets are recognized and measured at fair value upon acquisition. Separately identifiable intangible assets that have determinable lives continue to be amortized over their estimated useful lives using the straight-line method based on their estimated useful lives as follows:

Software

1-10 years

The Company reviews intangible assets for impairment whenever events or changes in circumstances indicate that the threecarrying amount of an asset may not be recoverable.

Trade receivables

Trade receivables are recorded at the invoiced amount and nine months endeddo not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. An allowance for doubtful accounts is established and recorded based on management’s assessment of potential losses based on the credit history and relationships with the customers. Management reviews its receivables on a regular basis to determine if bad debt allowance is adequate, and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance for doubtful accounts after management has determined that the likelihood of collection is not probable.

The Company considered the amounts of receivables in dispute and believes an allowance for these receivables were not necessary as of September 30, 20172022 and 2016 was nil and nil, respectively.December 31, 2021.


Fair Value MeasurementMeasurements


ASC Topic 820 defines fair value, establishes a framework for measuring fair value and enhances disclosure requirements for fair value measurements. This topic does not require any new fair value measurements. ASC Topic 820 defines fair value as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. As a basis for considering such assumptions, ASC Topic 820 establishes a three-tier value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:





Level 1 -

Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.

Level 2 -

Other inputs that is directly or indirectly observable in the marketplace.

 

 

 

Level 3 -

Unobservable inputs which are supported by little or no market activity.

 

 

 


The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.


Earnings (Loss) Per Share


Earnings Per Share (‘EPS”) is computed by dividing net income available to common stockholders by the weighted average number of common stock shares outstanding during the year.  Diluted EPS is computed by dividing net income available to common stockholders by the weighted average number of common stock shares outstanding during the year plus potential dilutive instruments such as stock options and warrants.  


The effect of stock options on diluted EPS is determined through the application of the treasury stock method, whereby proceeds received by the Company based on assumed exercises are hypothetically used to repurchase the Company's common stock at the average market price during the period.  The Company has no stock options, warrants or other potentially dilutive instruments outstanding at September 30, 20172022 and 2016.December 31, 2021.


Investment in Unconsolidated Joint Ventures

The Company entered into a JV agreement with an independent third party, to form a JV company. The joint venture agreement provides the Company with only the rights to the assets and obligation for the liabilities of the joint arrangement resting primarily with the JV. In adopting ASC Topic 323, Investments - Equity Method and Joint Ventures (Topic 323), the Company’s investment in joint venture is accounted for using the equity method.

Inventories

Inventories are carried at the lower of cost and net realizable value, as determined using the weighted average cost method. Management compares the cost of inventories with the net realizable value and if applicable, an allowance is made for writing down the inventory to its net realizable value, if lower than cost. On an ongoing basis, inventories are reviewed for potential write-down for estimated obsolescence or unmarketable inventories which equals the difference between the costs of inventories and the estimated net realizable value based upon forecasts for future demand and market conditions. When inventories are written-down to the lower of cost or net realizable value, it is not marked up subsequently based on changes in underlying facts and circumstances.

The Company entered into a purchase agreement with JV company and through their platform to purchase of gold. In adopting ASC Topic 330, Inventory, it permits certain inventories such as precious metals, agricultural and mineral inventories to be stated above cost in exceptional cases. We believe that because our business model is to trade gold and held in short-term, market value is a more useful and relevant measurement than lower of cost or market value.

Goodwill

Goodwill is recorded as the difference between the aggregate consideration paid for in a business combination and the fair value of the acquired net tangible and intangible assets acquired. The Company evaluates goodwill for impairment on an annual basis in the fourth quarter or more frequently if indicators of impairment exist that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. Based on that qualitative assessment, if it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company conducts a quantitative goodwill impairment test, which involves comparing the estimated fair value of the reporting unit with its carrying value, including goodwill. The Company estimates the fair value of a reporting unit using a combination of the income and market approach. If the carrying value of the reporting unit exceeds its estimated fair value, an impairment loss is recorded for the difference.




Non-controlling interest

Non-controlling interests represent the equity interests in the subsidiaries that are not attributable, either directly or indirectly, to the Company.

Recent Accounting Pronouncements


ThereThe Company has considered all new accounting pronouncements and has concluded that there are various updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries and are not expected to ano new pronouncements that may have a material impact on the Company's consolidated financial position, results of operations, financial condition, or cash flows.flows, based on current information.


NOTE 3 – GOING CONCERN


As shown in the accompanying consolidated financial statements, the Company has generated a net loss of $247,443$3,140,473 and an accumulated deficit of $7,893,547$13,364,241 as of September 30, 2017.2022. The Company also experienced insufficient cash flows from operations and will be required continuous financial support from the shareholders. The Company will need to raise capital to fund its operations until it is able to generate sufficient revenue to support the future development. Moreover, the Company may be continuously raising capital through the sale of debt and equity securities.


The Company’s ability to achieve these objectives cannot be determined at this stage. If the Company is unsuccessful in its endeavors, it may be forced to cease operations. These consolidated financial statements do not include any adjustments that might result from this uncertainty which may include adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern.


These factors have raised substantial doubt about the Company’s ability to continue as a going concern. There can be no assurances that the Company will be able to obtain adequate financing or achieve profitability. Theseconsolidatedfinancial statements do not include any adjustments that might result from the outcome of this uncertainty.


NOTE 4 – PROPERTY, PLANT AND EQUIPMENT


FurnitureProperty, plant and equipment as of September 30, 20172022 and December 31, 20162021 is summarized as follows:

 

 

 

September 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

Office furniture and  fixtures

 

$

679

 

 

$

679

 

Office equipment

 

 

7,027

 

 

 

7,027

 

Vehicles

 

 

165,313

 

 

 

165,313

 

Less:  accumulated depreciation

 

 

(173,019

)

 

 

(173,019

)

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net 

 

$

-

 

 

$

-

 

Schedule of Property and Equipment

 

 

 

 

 

 

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Furniture and fixtures

 

$

60,465

 

 

$

55,369

 

Office equipment

 

 

150,257

 

 

 

137,118

 

Less:  accumulated depreciation

 

 

(126,839

)

 

 

(115,481

)

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net 

 

$

83,883

 

 

$

77,006

 

 


Depreciation expense for the three months and nine months ended September 30, 2022 were $5,989 and 29,648 respectively; and for the three months and nine months ended September 30, 2021 were $246 and $736, respectively.

NOTE 5 – INTANGIBLE ASSETS

Software as of September 30, 2022 and December 31, 2021 is summarized as follows:

 

 

September 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Software

 

$

1,867,696

 

 

$

1,940,614

 

Less:  accumulated amortization

 

 

(827,502

)

 

 

(714,613

)

 

 

 

 

 

 

 

 

 

Intangible assets, net 

 

$

1,040,194

 

 

$

1,226,001

 

Amortization expense for the three months and nine months ended September 30, 2022 were $21,855 and $129,620, respectively; and for the three months and nine months ended September 30, 2021 was $Nil.

NOTE 6 – GOODWILL




 

 

 

 

 

 

 

 

 

September 30,

2022

 

 

December 31, 2021

Goodwill

$

71,664,639

 

 

$

71,664,639

Less accumulated impairment losses

 

-

 

 

 

-

Balance at end of period

$

71,664,639

 

 

$

71,664,639

Goodwill has been allocated for impairment testing purposes to the acquisition of the shares of Macao E-Media Development Company Limited by the Company.

The assets were valued using a Fair Market Value basis as defined by The Financial Accounting Standards Board (FASB ASC 820). Liabilities were taken from Macao E-Media Development Company Limited Consolidated Balance Sheet as of September 27, 2021.

NOTE 7 – RIGHT TO USE ASSETS AND LEASE LIABILITY

In January 2020, the Company entered a two-year lease for office space of approximately 770 square feet in Hong Kong, expiring January 10, 2022, with monthly payments of approximately $4,418 per month.

In September 2021, the Company entered the lease agreement for office and supermarket with MED and its subsidiaries in Macao and Zhuhai, with monthly payments of approximately $44,724 per month.

At lease commencement date, the Company estimated the lease liability and the right of use assets at present value using the Company’s estimated incremental borrowing rate of 8% and determined the initial present value, at inception, of $1,302,109.  

Right to use assets is summarized below:

 

 

 

 

 

 

 

 

 

September 30,

2022

 

 

December 31, 2021

Macao and Zhuhai

$

1,121,320   

 

 

$

1,175,932   

Hong Kong

 

98,029   

 

 

 

98,331   

Subtotal

 

1,219,349   

 

 

 

1,274,263   

Less: accumulated depreciation

 

(748,575)  

 

 

 

(687,341)  

Right to use assets, net

$

470,774   

 

 

$

586,922   

During the nine months ended September 30, 2022 and 2021, the Company recorded $342,966 and $24,887 as depreciation on ROU assets; and the Company recorded $34,494 and $1,620 as financial interest to current period operations.

Lease liability is summarized below:

 

 

 

 

 

 

 

 

September 30,

2022

 

December 31, 2021

Macao and Zhuhai

$

408,104   

 

$

586,922   

Hong Kong

 

62,670   

 

 

-   

Total lease liability

 

470,774   

 

 

586,922   

Less: short term portion

 

(285,300)  

 

 

(400,009)  

Long term portion

$

185,474   

 

$

186,913   

Maturity analysis under these lease agreements are as follows:

 

 

September 30,

2022

 

December 31, 2021

Period / year ended September 30, 2022 and December 31, 2021

$

504,107   

 

$

627,609   

Less: Present value discount

 

(33,333)  

 

 

(40,687)  

Lease liability

$

470,774   

 

$

586,922   




Lease expense for the three months ended September 30, 2022 was comprised of the following:

 

 

 

Operating lease expense

 

$

99,568

 

Short-term lease expense

 

 

24,389

 

 

 

$

123,957

 

Lease expense for the nine months ended September 30, 2022 was comprised of the following:

 

 

 

Operating lease expense

 

$

342,675

 

Short-term lease expense

 

 

99,251

 

 

 

$

441,926

 

Lease expense for the three months ended September 30, 2021 was comprised of the following:

 

 

 

Operating lease expense

 

$

400,099

 

Short-term lease expense

 

 

92,508

 

 

 

$

492,607

 

Lease expense for the nine months ended September 30, 2021 was comprised of the following:

 

 

 

Operating lease expense

 

$

426,588

 

Short-term lease expense

 

 

96,408

 

 

 

$

522,996

 

NOTE 8 - LOAN RECEIVABLES

In September 10, 2021, the Company’s subsidiary, Sinoforte Limited entered into a business loan agreement, by and among the joint venture, Gold Gold Gold Limited (“3G”), whereby the Company provide the fund for $1,000,000 to 3G for its business operating use. The loan amount was unsecured, with interest rate 5% per annum and has no fixed terms of repayment.

NOTE 9 - INVENTORIES

The Company purchased gold from the platform under its joint venture, Gold Gold Gold Limited. Inventories for gold as of September 30, 2022 was $522. The Macao subsidiary, Green Supply Chain Management Company Limited which was trading as supermarket and had $148,863 merchandise inventory as of September 30, 2022.

NOTE 10 – BANK LOANS

The bank loans are borrowed by MED and Zhuhai Chengmi Technology Company Limited (“Chengmi”), which are the new subsidiaries during business combinations in September 2021. The banking credit facility from MED dated March 3, 2020 for a maximum principal of $374,672 expiring July 31, 2025 at an interest rate of 4.25%. This loan is secured against the directors of MED and for the use of MED operation due to the outbreak of COVID-19. Another bank loan borrowed by Chengmi with principle of $464,583 and $309,721 and expiring December 2022 and May 2023 respectively, at an interest rate of 4.6% and 4.45% per annum.

In June 13, 2022, MED borrowed a new loan from Macao local bank, Ant Bank with the principle of $618,521 (equivalent to MOP5,000,000).

NOTE 11 – CAPITAL STOCK


The Company is authorized to issue 500,000,000 shares of common stock, $0.01 par value, and 25,000,000 shares of preferred stock, $0.01 par value.  As of September 30, 2017,2022 and December 31, 2021, there were 114,915,852263,337,500 shares of the Company’s common stock issued and outstanding, and none of the preferred shares were issued and outstanding.


On June 8, 2017, the Company sold 20,000,000 shares of its common stock to Aspect Group Limited for net proceeds of $200,000.  


As of September 30, 2017,2022, Kelton Capital Group Ltd. owned 31,190,500 shares or 32.9%11.8% of the Company’s common stock, and Aspect Group Limited owned 20,000,00026,000,000 shares, or 17.4%9.9% of the Company’s common stock, and Jiang Haitao owned




46,588,236 shares, or 17.7% of the Company’s common stock. Other than Kelton Capital Group Ltd. andLtd, Aspect Group Ltd.,Ltd, and Jiang Haitao, no person owns 5% or more of the Company’s issued and outstanding shares.


NOTE 612 – LOSS PER SHARE


The following table sets forth the computation of basic and diluted loss per common share for the three and nine months ended September 30, 20172022 and 2016,2021, respectively:


Three Months

Ended September 30, 2022

Three Months

Ended September 30, 2021

Nine Months

Ended September 30, 2022

Nine Months

Ended September 30, 2021

Numerator-basic and diluted

Net loss

$(577,639)

$(98,181)

$(3,140,473)

$(210,725)

Denominator

Weighted average number of common shares outstanding-basic and diluted

263,337,500 

126,365,309 

263,337,500 

118,774,277 

Loss per common share - basic and diluted

$(0.002)

$(0.001)

$(0.012)

$(0.002)


NOTE 13 - JOINT VENTURE

SCHEDULE OF EARNINGS (LOSS) PER SHARE


Gold Gold Gold Limited (“JV”) was created in February 2018. The Company entered into a JV agreement with primary activity of trading of gold. The Company injected $12,839 (HK$100,000) to the JV during the year 2019. The Company shared the operating loss from JV of $12,839.

 

Three Months

Ended September 30,

 2017

 

Three Months

Ended

 September 30, 2016

 

Nine Months

Ended

September 30, 2017

 

Nine Months

Ended

September 30, 2016

Numerator-basic and diluted

 

 

 

 

 

 

 

Net loss

$

(62,617)

 

$

(90,301)

 

$

(247,443)

 

$

(298,586)

 Denominator

 

 

 

 

 

 

 

Weighted average number of common shares outstanding-basic and diluted


114,915,852

 


94,915,852

 


103,267,500

 


94,915,852

 

 

 

 

 

 

 

 

Loss per common share - basic and diluted

$

(0.00)

 

$

(0.00)

 

$

(0.00)

 

$

(0.00)

Summarized financial information for joint venture is as follows:

Balance Sheets:

 

September 30, 2022

 

December 31, 2021

 

 

 

(unaudited)

 

(audited)

 

Property, plant and equipment, net

 

$

2,838

 

$

3,676

 

Other receivables and prepaid

 

 

9,238

 

 

8,920

 

Inventory

 

 

5,832,279

 

 

4,181,874

 

Cash and cash equivalents

 

 

152,098

 

 

1,379,175

 

Total assets

 

 

5,996,453

 

 

5,573,645

 

 

 

 

 

 

 

 

 

Other payable to shareholder

 

 

(4,410,963

)

 

(4,265,052

)

Customer deposit

 

 

(5,586,399

)

 

(4,885,447

)

Total liabilities

 

 

(9,997,362

)

 

(9,150,499

)

 

 

 

 

 

 

 

 

Net liabilities

 

$

(4,000,909

)

$

(3,576,854

Statement of Operations:

 

Nine months ended

September 30, 2022

 

 

 

(unaudited)

 

Revenue

 

$

5,168,394

 

Less: Cost of sales

 

 

(5,005,347

)

 

 

163,047

 

Operating expense

 

 

(450,346

)

Depreciation

 

 

(815

)

Net loss from operations

 

 

(288,114

)

 

 

 

 

 

Other income (expense):

 

 

 

 

Interest (expense) income, net

 

 

(158,908

)

Net loss

 

$

(447,022






NOTE 714 - COMMITMENTS AND CONTINGENCIES


Consulting agreements


Consulting Agreement with Tsui Siu Ting: On January 1, 2010, the Company entered into a Consulting Agreement with Tsui Siu Ting.  Under the Agreement, Mr. Tsui shall serve as a business advisor to the Company, on a non-exclusive basis, and render such advice and services to the Company as may be reasonably requested or assigned by the Company, including, without limitation, new business development and marketing activities in China and Hong Kong.  In consideration for his services, the Company agrees to pay to Mr. Tsui a monthly fee of $20,000 Hong Kong dollars (approximately $2,564). The initial term of this agreement is five years, which shall be automatically extended for additional five years if no notice of termination is given by any party 60 days prior to expiration. The agreement was ended on March 31, 2017.


Operating leases 

The Company leases approximately 250 square feet in Jersey City, New Jersey on a month to month basis of approximately $565 per month.  In addition, the Company entered into a two year lease for office space of approximately 770 square feet in Hong Kong, expiring January 2018, with monthly payments of approximately $3,780 per month.


The payment schedule for the operating lease agreements is listed below:

For the twelve months ended

March 31, 2018

58,430


During the nine months ended September 30, 2017 and 2016, rent expense was $39,293 and $39,450, respectively.


Legal proceedings

 

As of September 30, 2017,2022, the Company is not aware of any material outstanding claim and litigation against them.


NOTE 815 - SUBSEQUENT EVENTS


In accordance with ASC 855, “Subsequent Events,” the Company has evaluated subsequent events through the date of filing.  No material subsequent events were noted.




Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONSCONDITION AND RESULTS OF OPERATIONS


This report contains certain forward-looking statements that involve risks and uncertainties.  We use words such as "anticipate," "believe," "expect," "future," "intend," "plan," and similar expressions to identify forward-looking statements. These statements are only predictions.  Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.  You should not place undue reliance on these forward-looking statements, which apply only as of the date of this report.  Our actual results could differ materially from those anticipated in these forward-looking statements.


Overview


The Company conducts business primarily through its wholly owned subsidiary Sinoforte Ltd., a Hong Kong corporation.


Prior to August 2011, the Company operated primarily as a merchant, buying and selling various type and grades of graphite, such as medium- and high-carbon graphite, high-purity graphite, micro-powder graphite and expandable graphite. As a merchant, the Company acted as a reseller. It purchased graphite products in bulk, primarily from graphite producers, and resold them, either in bulk or in smaller quantities (in either case, without further processing), to various small and mid-sized customers.    


In August 2011, the Company started to engage in a business of e-commerce platform.  Currently the Company is in the process of developing a website, “Makeliving.com” ("Makeliving"), which provides an e-commerce platform, where registered members can exchange goods and services.


Makeliving will act both as a platform and as a conduit between those (individuals or companies) who desire to acquire goods and services and those (individuals or companies) who desire to offer goods and services.  Makeliving plans to charge a certain percentage fee for the transactions.  However, no revenues have been generated.  The website is now temporarily under trial operation, and there are no revenues that have been generated.  Currentlymaintenance. At the same time, the Company is considering new business models.

On January 23, 2018, the Company entered into an agreement with Cityhill Limited, a wholly owned subsidiary of South Sea Petroleum Holdings Limited, a Hong Kong listed public company, pursuant to which parties agreed to establish a joint venture (the “Joint Venture”). Each party owns 50% equity interest in the Joint Venture respectively.

The Joint Venture, with the support of blockchain technology, is to provide global trading service of physical gold for global customers. The parties contribute their respective experiences in blockchain technology and marketing. The Company will assist the Joint Venture in exploring the North America and Europe markets, while Cityhill will focus on waysthe Asian markets.

In September 2021, the Company completed the acquisition of 98.75% shares of Macao E-Media Development Company Limited (“MED”). As consideration for the MED shares, the Company agreed to attractissue the attentionsellers, or its assigns, in a total of prospective customers.131,337,500 shares of the Company’s restricted common stock, par value $0.01 per share, at a consideration of $0.50 per share, in the aggregate consideration of $65,668,750. As a result of this acquisition, MED becomes a 98.75% owned subsidiary of the Company. MED was founded at Macau in 2011. Its main area of business includes food and grocery order-pickup-delivery services from local restaurants, supermarkets and hotels. For the year ended December 31, 2021, MED generated approximately $10 million of revenue.



MED has four subsidiaries, each of which is in charge of respective area such as Development & Maintenance, Marketing & Operation, Logistics & Delivery, Payment & Clearance, Emerging Market Business Development.








Results of Operations


For the Three Months Ended September 30, 20172022 Compared to the Three Months Ended September 30, 20162021


Sales


For the three months ended September 30, 2017 and 2016,2022, the Company generated no sales.sales of $11,249,720 compared to $Nil for the same period of 2021. The new generated sales were entirely from the newly acquired 98.75% owned subsidiary, MED.  


Operating expensesCosts of Goods Sold


For the three months ended September 30, 20172022, the Company generated cost of goods sold for $7,637,524 compared to $Nil for the same period of 2021. Currently the Company is attributable to delivery rider costs and 2016,purchase of inventory.

Operating expenses

For the three months ended September 30, 2022 and 2021, the Company’s selling, general and administrative expenses were $62,617$4,152,071 compared to $90,303$96,489 for the same period of the previous year.  The decreaseincrease is primarily the result of less consulting fees paidnew operation generated from Macao’s and other costs relating to business development with Makeliving.Zhuhai’s subsidiaries.


Other Income (Expense)


For the three months ended September 30, 2017,2022, the Company had $0$9,730 of interest income,expense relating to bank loan interest payable, as compared to $2$1,446 of interest incomeexpense for the same period last year.


Net Loss


For the three months ended September 30, 2017, we2022, the Company had a net loss of $62,617,$577,639, or $(0.00)$(0.002) per share, as compared to a net loss of $90,301,$98,181, or $(0.00)$(0.001) per share, for the same period of 2016.2021.


For the Nine Months Ended September 30, 20172022 Compared to the Nine Months Ended September 30, 20162021


Sales


For the nine months ended September 30, 2017 and 2016,2022, the Company generated no sales.sales of $33,070,741 compared to $Nil for the same period of 2021. The new generated sales were entirely from the newly acquired 98.75% owned subsidiary, MED.  


Operating expensesCosts of Goods Sold


For the nine months ended September 30, 20172022, the Company generated cost of goods sold for $23,873,771 compared to $Nil for the same period of 2021. Currently the Company is attributable to delivery rider costs and 2016,purchase of inventory.

Operating expenses

For the nine months ended September 30, 2022 and 2021, the Company’s selling, general and administrative expenses were $247,444$12,149,149 compared to $298,592$202,695 for the same period of the previous year.  The decreaseincrease is primarily the result of less consulting fees paidnew operation generated from Macao’s and other costs relating to business development with Makeliving.Zhuhai’s subsidiaries.


Other Income (Expense)


For the nine months ended September 30, 2017,2022, the Company had $1$28,836 of interest income,expense relating to bank loan interest payable, as compared to $6$7,294 of interest incomeexpense for the same period last year.


Net Loss


For the nine months ended September 30, 2017,2022, the Company had a net loss of $247,443,$3,140,473, or $(0.00)$(0.012) per share, as compared to a net loss of $298,586,$210,725, or $(0.00)$(0.002) per share, for the same period of 2016.2021.





Liquidity and Capital Resources


As of September 30, 2017,2022, the Company had cash and cash equivalents of $113,048$2,895,560 and a working capital deficit of $1,030,113.  $5,072,970. For the nine months ended September 30, 2017,2022, the Company used net cash of $249,509$2,899,909 from its operating activities primarily from our net loss of $247,443, $3,140,473, adjusted for our net with depreciation and amortization of $159,268, a loss of disposal of equipment of $8,020, a increase in account receivables of $65,083, an decrease in inventories of $105,902, a decrease in prepaid expenses of $469 and our$89,931, a decrease in accountsdeposits of $204,059, an increase in other receivables of $436,519, an decrease in accrued expense of $33,086, an increase in deposit received of $641,850, a decrease in other payables of $536,098, an increase in account payable of $1,597.$102,320. By comparison, net cash used byin operating activities was $296,304 $2,372,841 for the same period of 2016.2021.


During the nine months ended September 30, 2017 and 2016, we did not have any2022, the Company provided net cash of $276,142 from its investing activities.activities which comprised with purchase of equipment of $41,561, purchase of intangible assets of $63,743, advances to related company of $61,274, repayment from shareholder of $442,720. By comparison, net cash provided by investing activities was $4,475,322 for the same period of 2021.


During the nine months ended September 30, 2017,2022, the Company’s financing activities provided net cash of $200,000,$415,074, which were proceeds from issuancecomprised of 20 million sharesrepayment of bank loans of $203,363 and addition borrowings of $618,437. By comparison, net cash provided by financing activities was $3,054,017 for the Company’s common stock in a private placement.  For the nine months ended September 30, 2016, there were no financing activities.  same period of 2021.  


Until we are able to generate sufficient liquidity from operations, we intend to continue to fund operations from cash on-hand, and through private debt or equity placements of our securities. Our continued operations will depend on whether we are able to generate sufficient liquidity from operations and/or raise additional capital through such sources as equity and debt financings, collaborative and licensing agreements and strategic alliances. There can be no assurance that additional capital will become available or, if it does, that it will become available on acceptable terms, or that any additional capital we may obtain will be sufficient to meet our long-term needs. We currently have no commitments for any additional capital, both internally and externally.


Off-Balance Sheet Arrangements


We do not have any off-balance sheet arrangements.


Contractual Obligations


Consulting agreements


Consulting Agreement with Tsui Siu Ting: On January 1, 2010, the Company entered into a Consulting Agreement with Tsui Siu Ting.  Under the Agreement, Mr. Tsui shall serve as a business advisor to the Company, on a non-exclusive basis, and render such advice and services to the Company as may be reasonably requested or assigned by the Company, including, without limitation, new business development and marketing activities in China and Hong Kong.  In consideration for his services, the Company agrees to pay to Mr. Tsui a monthly fee of $20,000 Hong Kong dollars (approximately $2,564). The initial term of this agreement is five years, which shall be automatically extended for additional five years if no notice of termination is given by any party 60 days prior to expiration. The agreement was ended on March 31, 2017.


Operating leases 

The Company leasesWe lease our office space, approximately 250 square feet, in Jersey City, New Jersey, on a month to month basis of approximately $565month-by-month basis. For the six-month ended June 30, 2020, the rent was $650 per month.  In addition, the Company entered intoWe also have an office in Hong Kong, which is leased on a term of two year lease for officeyears ending in January 2022. The space ofis approximately 770 square feet, and the rent is approximately $4,393 per month. With the acquisition with MED, the Company has the office in Hong Kong, expiring January 2018, with monthly paymentsMacao and Zhuhai, which are leased on terms of two to three years from 2020 to 2024. The rent is approximately $3,780$44,724 per month.


Critical Accounting Policies


In preparing the consolidated financial statements, we follow accounting principles generally accepted in the United States (“GAAP”).  GAAP requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, sales and expenses, and related disclosure of contingent assets and liabilities. We re-evaluate our estimates on an on-going basis.  Our estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances.  Actual results may differ from these estimates under different assumptions and conditions.  


We believe our use of estimates and underlying accounting assumptions adhere to GAAP and are consistently applied.  Our significant accounting policies are summarized in Note 1 to our consolidated financial statements.



Item 3.  Quantitative and Qualitative Disclosures about Market Risk


A smaller reporting company is not required to provide the information in this Item.





Item 4.  Controls and Procedures


Evaluation of Disclosure Controls and Procedures


As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the Company’s management including its principal executive officer and principal financial









officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")).  Based on this evaluation, the principal executive officer and principal financial officer concluded that, as of September 30, 2017,2022, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and that such information is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, in a manner that allows timely decisions regarding required disclosure.



Changes in Internal Controls Overover Financial Reporting


There was no change in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the Company’s most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.






PART II - OTHER INFORMATION



Item 1.  Legal Proceedings


        None


Item 1A. Risk Factors


A smaller reporting company is not required to provide the information in this Item.


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds


        None


Item 3.  Defaults Upon Senior Securities


        None


Item 4.  Mine Safety Disclosures


        None


Item 5.  Other Information


        None





Item 6.  Exhibits and Reports



(a)    Exhibits:


Exhibit No.                

Title of Document


 

31       Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002


 

32       Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


101 INS       XBRL Instance Document


101SCH       XBRL Taxonomy Extension Schema Document


101 CAL      XBRL Taxonomy Extension Calculation Linkbase Document


101LAB       XBRL Taxonomy Extension Label Linkbase Document










101PRE        XBRL Taxonomy Extension Presentation Linkbase Document


101DEF        XBRL Taxonomy Extension Definition Linkbase Document.










SIGNATURES





In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.





SCIENTIFIC ENERGY, INC.





By: /s/ Stanley Chan

Stanley Chan

President and Chief Executive Officer


November 6, 201718, 2022