Exhibit 99.2
Liaoning Kuncheng Education Investment Co. Ltd.
Unaudited Financial Statements
As of June 30, 2017
(Stated in US Dollars)
Liaoning Kuncheng Education Investment Co. Ltd.
Contents | Pages |
| |
| |
Balance Sheet | F-1 |
| |
Statement of Operation and Comprehensive Loss | F-2 |
| |
| |
ASSETS | | 6/30/2017 | | 12/31/2016 |
| | (unaudited) | | |
Current Assets | | | | | | | | |
Cash and cash equivalents | | $ | 60,045 | | | | 27,947 | |
Accounts receivable | | | 50,443 | | | | 93,988 | |
Prepaid expenses | | | - | | | | 2,628 | |
Other Receivables | | | 1,333 | | | | - | |
Total Current Assets | | | 111,821 | | | | 124,563 | |
| | | | | | | | |
TOTAL ASSETS | | | 111,821 | | | | 124,563 | |
| | | | | | | | |
LIABILITIES & STOCKHOLDERS' DEFICIT | | | | | | | | |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable | | $ | 13,236 | | | | 12,911 | |
Taxes payable | | | 7,164 | | | | 1,379 | |
Accrued liabilities and other payables | | | 45,070 | | | | 41,412 | |
Deferred revenue | | | 294,801 | | | | 220,408 | |
Total Current Liabilities | | | 360,271 | | | | 276,110 | |
| | | | | | | | |
TOTAL LIABILITIES | | $ | 360,271 | | | | 276,110 | |
| | | | | | | | |
STOCKHOLDERS' DEFICIT | | | | | | | | |
Registered capital | | $ | 534,531 | | | | 534,531 | |
Other comprehensive (loss) / gain | | | (8,151 | ) | | | (3,048 | ) |
Accumulated deficit | | | (774,830 | ) | | | (683,030 | ) |
TOTAL STOCKHOLDERS' DEFICIT | | $ | (248,450 | ) | | | (151,547 | ) |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | | $ | 111,821 | | | | 124,563 | |
| | |
| | For the period from January 31, 2017 to June 30, 2017 | | For the period from March 30, 2016 (Incorporated Date) to June 30, 2016 |
| | (Unaudited) | | (Unaudited) |
| | | | |
Revenue | | $ | 100,634 | | | | 51,411 | |
Cost of revenue | | | (49,502 | ) | | | (12,521 | ) |
| | | | | | | | |
Operating expenses | | | | | | | | |
Administrative and general expenses | | | (142,680 | ) | | | (716,517 | ) |
Bank charges | | | (252 | ) | | | (15 | ) |
Total operating expense | | | (142,932 | ) | | | (716,532 | ) |
| | | | | | | | |
Loss Before Taxation | | | (91,800 | ) | | | (677,642 | ) |
Income tax | | | - | | | | - | |
Net Loss | | $ | (91,800 | ) | | | (677,642 | ) |
| | | | | | | | |
Other comprehensive loss: | | | | | | | | |
Foreign currency translation change | | | (8,152 | ) | | | 1,427 | |
Comprehensive loss | | | 99,951 | | | | (676,215 | ) |