Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2022 | May 02, 2022 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Mar. 31, 2022 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2022 | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 000-53612 | |
Entity Registrant Name | BONANZA GOLDFIELDS CORP. | |
Entity Central Index Key | 0001439264 | |
Entity Tax Identification Number | 26-2723015 | |
Entity Incorporation, State or Country Code | NV | |
Entity Address, Address Line One | 37/F | |
Entity Address, Address Line Two | Singapore Land Tower | |
Entity Address, City or Town | 50 Raffles Place | |
Entity Address, Country | SG | |
Entity Address, Postal Zip Code | 048623 | |
City Area Code | 65 | |
Local Phone Number | 6829 7029 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 1,867,681,876 |
CONSOLIDATED BALANCE SHEETS (U
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) | Mar. 31, 2022 | Dec. 31, 2021 |
Current assets: | ||
Cash and cash equivalents | $ 61,393 | $ 28,124 |
Digital assets | 86,139 | 98,862 |
Prepaid expenses and other current assets | 20,975 | 16,746 |
Total current assets | 168,507 | 143,732 |
Non-current assets: | ||
Intangible assets, net | 130,426 | 141,377 |
TOTAL ASSETS | 298,933 | 285,109 |
Current liabilities: | ||
Accrued liabilities and other payables | 101,986 | 46,629 |
Accrued consulting and service fee | 2,922,418 | 2,072,418 |
Amounts due to related parties | 421,532 | 283,636 |
Income tax payable | 5,088 | 5,109 |
Total current liabilities | 3,451,024 | 2,407,792 |
TOTAL LIABILITIES | 3,451,024 | 2,407,792 |
Commitments and contingencies | 0 | 0 |
STOCKHOLDERS’ DEFICIT | ||
Preferred stock, value | ||
Common stock, par value $0.0001, 1,970,000,000 shares authorized, 1,867,681,876 shares issued and outstanding as of March 31, 2022 and December 31, 2021 | 186,768 | 186,768 |
Common stock, par value $0.0001, 138,468,716,631 shares to be issued | 13,846,871 | 13,846,871 |
Accumulated other comprehensive income | 566 | 7 |
Accumulated deficit | (17,187,334) | (16,157,367) |
Total stockholders’ deficit | (3,152,091) | (2,122,683) |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | 298,933 | 285,109 |
Series A Preferred Stock [Member] | ||
STOCKHOLDERS’ DEFICIT | ||
Preferred stock, value | 1,000 | 1,000 |
Series B Preferred Stock [Member] | ||
STOCKHOLDERS’ DEFICIT | ||
Preferred stock, value | 37 | 37 |
Series C Preferred Stock [Member] | ||
STOCKHOLDERS’ DEFICIT | ||
Preferred stock, value | $ 1 | $ 1 |
CONSOLIDATED BALANCE SHEETS _2
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) | Dec. 31, 2021$ / sharesshares |
Preferred Stock, Par or Stated Value Per Share | $ / shares | $ 0.0001 |
Preferred Stock, Shares Authorized | 30,000,000 |
Preferred stock undesignated | 18,999,999 |
Common Stock, Par or Stated Value Per Share | $ / shares | $ 0.0001 |
Common Stock, Shares Authorized | 1,970,000,000 |
Common Stock, Shares, Outstanding | 1,867,681,876 |
Series A Preferred Stock [Member] | |
Preferred Stock, Par or Stated Value Per Share | $ / shares | $ 0.0001 |
Preferred stock, shares designated | 10,000,000 |
Preferred Stock, Shares Outstanding | 10,000,000 |
Series B Preferred Stock [Member] | |
Preferred Stock, Par or Stated Value Per Share | $ / shares | $ 0.0001 |
Preferred stock, shares designated | 1,000,000 |
Preferred Stock, Shares Outstanding | 366,345 |
Series C Preferred Stock [Member] | |
Preferred Stock, Par or Stated Value Per Share | $ / shares | $ 0.001 |
Preferred stock, shares designated | 1 |
Preferred Stock, Shares Outstanding | 1 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Income Statement [Abstract] | ||
Revenue, net | $ 107,770 | $ 91,928 |
Cost of revenue | (37,780) | (43,832) |
Gross profit | 69,990 | 48,096 |
Operating expenses: | ||
Technology and development | (505,930) | 0 |
Sales and marketing expenses | (66,866) | 0 |
Corporate development expenses | (60,000) | 0 |
General and administrative expenses | (444,004) | (43,373) |
Impairment loss of digital assets | (1,246) | 0 |
Total operating expenses | (1,078,046) | (43,373) |
(LOSS) INCOME FROM OPERATION | (1,008,056) | 4,723 |
Other (expense) income: | ||
Loss on disposal of digital assets | (21,911) | 0 |
Other income | 0 | 35 |
Total other (expense) income | (21,911) | 35 |
(LOSS) INCOME BEFORE INCOME TAXES | (1,029,967) | 4,758 |
Income tax expense | 0 | 0 |
NET (LOSS) INCOME | (1,029,967) | 4,758 |
Other comprehensive income (loss): | ||
Foreign currency adjustment gain (loss) | 559 | (7) |
COMPREHENSIVE (LOSS) INCOME | $ (1,029,408) | $ 4,751 |
– Basic# | $ 0 | $ 0 |
– Diluted# | $ 0 | $ 0 |
Weighted average common shares outstanding: | ||
– Basic | 1,867,681,876 | 1,217,764,822 |
– Diluted | 140,336,398,507 | 139,686,481,453 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudiited) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Cash flows from operating activities: | ||
Net (loss) income | $ (1,029,967) | $ 4,758 |
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||
Amortization of intangible assets | 12,380 | 0 |
Digital assets received as revenue | (82,945) | 0 |
Impairment loss of digital assets | 1,246 | 0 |
Loss on disposal of digital assets | 21,911 | 0 |
Change in operating assets and liabilities: | ||
Account and note receivables | 0 | (3,697) |
Digital assets | 72,511 | |
Prepaid expenses and other current assets | (4,252) | 0 |
Accrued liabilities and other payables | 55,441 | 22,303 |
Accrued consulting and service fee | 850,000 | |
Income tax payable | 0 | 0 |
Net cash (used in) provided by operating activities | (103,675) | 23,364 |
Cash flows from investing activity: | ||
Purchase of intangible assets | (1,890) | |
Net cash used in investing activity | (1,890) | 0 |
Cash flows from financing activity: | ||
Advance from (to) related parties | 138,785 | (193) |
Net cash provided by (used in) financing activity | 138,785 | (193) |
Foreign currency translation adjustment | 49 | (57) |
Net change in cash and cash equivalents | 33,269 | 23,114 |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 28,124 | 1,360 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 61,393 | 24,474 |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
Cash paid for income taxes | 0 | 0 |
Cash paid for interest | $ 0 | $ 0 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY DEFICIT (Unaudited) - USD ($) | Preferred Stock [Member] | Common Stock [Member] | Common Stock To Be Issued [Member] | AOCI Attributable to Parent [Member] | Retained Earnings [Member] | Total |
Beginning balance, value at Dec. 31, 2020 | $ 1,038 | $ 186,768 | $ 13,846,871 | $ (16) | $ (14,036,293) | $ (1,632) |
Beginning balance, shares at Dec. 31, 2020 | 10,366,346 | 1,867,681,876 | 138,468,716,631 | |||
Foreign currency translation adjustment | (7) | (7) | ||||
Net income for the period | 4,758 | 4,758 | ||||
Ending balance, value at Mar. 31, 2021 | $ 1,038 | $ 186,768 | $ 13,846,871 | (23) | (14,031,535) | 3,119 |
Ending balance, shares at Mar. 31, 2021 | 10,366,346 | 1,867,681,876 | 138,468,716,631 | |||
Beginning balance, value at Dec. 31, 2021 | $ 1,038 | $ 186,768 | $ 13,846,871 | 7 | (16,157,367) | (2,122,683) |
Beginning balance, shares at Dec. 31, 2021 | 10,366,346 | 1,867,681,876 | 138,468,716,631 | |||
Foreign currency translation adjustment | 559 | 559 | ||||
Net income for the period | (1,029,967) | (1,029,967) | ||||
Ending balance, value at Mar. 31, 2022 | $ 1,038 | $ 186,768 | $ 13,846,871 | $ 566 | $ (17,187,334) | $ (3,152,091) |
Ending balance, shares at Mar. 31, 2022 | 10,366,346 | 1,867,681,876 | 138,468,716,631 |
DESCRIPTION OF BUSINESS AND ORG
DESCRIPTION OF BUSINESS AND ORGANIZATION | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
DESCRIPTION OF BUSINESS AND ORGANIZATION | 1. DESCRIPTION OF BUSINESS AND ORGANIZATION Bonanza Goldfields Corp. (the “Company”) was incorporated in the State of Nevada on March 6, 2008. Currently, the Company through its subsidiaries, are principally engaged in the sale and distribution of media and entertainment products in its online platform in Singapore, as well as the provision of financing, business development solutions & related professional services in Hong Kong. On August 27, 2021, Dr. Lee Ying Chiu Herbert purchased a controlling interest in the Company, resulting in a change of control. On August 26, 2021, Dr. Lee Ying Chiu Herbert was appointed to serve as director of the Company. On October 18, 2021, the Company consummated the Share Exchange Transaction among Marvion Holdings Limited (“MHL”) and its shareholders. The Company acquired all of the issued and outstanding shares of MHL from its shareholders, in exchange for 139,686,481,453 shares of the issued and outstanding common stock. Upon completion of the Share Exchange Transaction, MHL became a 100% owned subsidiary of the Company. Prior to the Share Exchange, the Company was considered as a shell company due to its nominal assets and limited operation. The transaction will be treated as a recapitalization of the Company. The Share Exchange between the Company and MHL on October 18, 2021, is a merger of entities under common control that Dr. Lee Ying Chiu Herbert is the common director and shareholder of both the Company and MHL. Under the guidance in Accounting Standard Codification Topic 805, for transactions between entities under common control, the assets, liabilities and results of operations, are recognized at their carrying amounts on the date of the Share Exchange, which required retrospective combination of the Company and MHL for all periods presented. Description of subsidiaries Description of Subsidiaries Name Place of incorporation and kind of legal entity Principal activities and place of operation Particulars of registered/paid up share capital Effective interest held Marvion Holdings Limited British Virgin Islands Investment holding 50,000 ordinary shares at par value of US$1 100 Marvion Private Limited Singapore Corporate management and IT development in Singapore 1,000 ordinary shares for S$1,000 100 Marvion Group Limited British Virgin Islands Procurement of media and entertainment in Singapore 50,000 ordinary shares at par value of US$1 100 Marvion (Hong Kong) Limited Hong Kong Corporate management in Hong Kong 1,000 ordinary shares for HK$1,000 100 Typerwise Limited Hong Kong Provision of financing, business development solutions & related professional services 10,000 ordinary shares for HK$10,000 100 Marvel Multi-dimensions Limited Hong Kong Provision of research & development, IT and consulting services and treasury management for the Group 10,000 ordinary shares for HK$10,000 100 The Company and its subsidiaries are hereinafter referred to as (the “Company”). |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The accompanying condensed consolidated financial statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying condensed consolidated financial statements and notes. · Basis of presentation These accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to make the financial statements not misleading have been included. Operating results for the interim period ended March 31, 2022 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2022. The information included in this Form 10-Q should be read in conjunction with Management’s Discussion and Analysis, and the financial statements and notes thereto included in the Company’s Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on March 31, 2022. · Use of estimates and assumptions In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues and expenses during the periods reported. Actual results may differ from these estimates. If actual results significantly differ from the Company’s estimates, the Company’s financial condition and results of operations could be materially impacted. Significant estimates in the period include the impairment loss on digital assets, valuation and useful lives of intangible assets and deferred tax valuation allowance. · Basis of consolidation The condensed consolidated financial statements include the accounts of BONZ and its subsidiaries. All significant inter-company balances and transactions within the Company have been eliminated upon consolidation. · Segment reporting Accounting Standards Codification (“ASC”) Topic 280, “ Segment Reporting · Cash and cash equivalents Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments. · Digital assets The Company’s digital assets represent the crypto currencies, including Tether, Binance Coin, Ethereum, OKB Token and OEC Token. The Company accounts for its digital assets in accordance with Financial Accounting Standards Board (“FASB”) ASC Topic 350, “ General Intangibles Other Than Goodwill The Company’s cryptocurrencies are deemed to have an indefinite useful life; therefore amounts are not amortized, but rather are assessed for impairment. · Intangible asset Intangible assets consist of licensed media content, trademarks and trade name. The intangible assets are amortized following the patterns in which the economic benefits are consumed or straight-line over the estimated useful life. The Company periodically reviews the estimated useful lives of these intangible assets and reviews these assets for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. The determination of impairment is based on estimates of future undiscounted cash flows. If an intangible asset is considered to be impaired, the amount of the impairment will be equal to the excess of the carrying value over the fair value of the asset. There was no · Impairment of long-lived assets In accordance with the provisions of ASC Topic 360, “ Impairment or Disposal of Long-Lived Assets” · Revenue recognition The Company adopted Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements: · identify the contract with a customer; · identify the performance obligations in the contract; · determine the transaction price; · allocate the transaction price to performance obligations in the contract; and · recognize revenue as the performance obligation is satisfied. Revenue is recognized when the Company satisfies its performance obligation under the contract by transferring the promised product to its customer that obtains control of the product and collection is reasonably assured. A performance obligation is a promise in a contract to transfer a distinct product or service to a customer. Most of the Company’s contracts have a single performance obligation, as the promise to transfer products or services is not separately identifiable from other promises in the contract and, therefore, not distinct. Consulting Business: Media & Entertainment: The transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date received, at which time revenue is recognized. Fair value of the digital asset award received is determined using the average U.S. dollar spot rate of the related digital currency at the time of receipt. Expenses associated with operating the media & entertainment business, such as token minting cost are also recorded as cost of revenues. Amortization on licensed media content is also recorded as a component of cost of revenues. During the periods ended March 31, 2022 and 2021, the following table shows non-cash transactions by digital assets: Schedule of non-cash transactions Three months ended March 31, 2022 2021 Revenue earned and received by digital assets $ 82,945 $ – Cost of revenue paid by digital assets (11 ) – Expense paid by digital assets $ (72,500 ) $ – · Income taxes The Company adopted the ASC 740 “Income tax” The estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary. · Uncertain tax positions The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the three months ended March 31, 2022 and 2021. · Net loss per share The Company calculates net loss per share in accordance with ASC Topic 260, “ Earnings per Share · Foreign currencies translation Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the condensed consolidated statement of operations. The reporting currency of the Company is United States Dollar (“US$”) and the accompanying condensed consolidated financial statements have been expressed in US$. In addition, the Company is operating in Hong Kong and Singapore, and maintains its books and record in its local currencies, Hong Kong Dollars (“HKD”) and Singapore Dollars (“SGD”) respectively, which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, “ Translation of Financial Statement Translation of amounts from HKD and SGD into US$ has been made at the following exchange rates for the periods ended March 31, 2022 and 2021: Schedule of translation rates March 31, 2022 March 31, 2021 Period-end HKD:US$ exchange rate 0.1277 0.1286 Average HKD:US$ exchange rate 0.1281 0.1289 Period-end SGD:US$ exchange rate 0.7387 0.7433 Average SGD:US$ exchange rate 0.7396 0.7507 · Comprehensive income ASC Topic 220, “ Comprehensive Income · Related parties The Company follows the ASC 850-10, “Related Party Disclosures” Pursuant to section 850-10-20 the related parties include a) affiliates of the Company; b) entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of section 825-10-15, to be accounted for by the equity method by the investing entity; c) trusts for the benefit of employees, such as pension and Income-sharing trusts that are managed by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests. The condensed consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s) involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement. · Commitments and contingencies The Company follows the ASC 450-20, “Contingencies” If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s condensed consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon information available at this time that these matters will have a material adverse effect on the Company’s financial position, results of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows. · Fair value of financial instruments The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by paragraph 820-10-35-37 of the FASB Accounting Standards Codification are described below: Level 1 Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. Level 2 Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 3 Pricing inputs that are generally observable inputs and not corroborated by market data. Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument. The carrying amounts of the Company’s financial assets and liabilities, such as cash and cash equivalents, prepaid expense and other current assets, accrued liabilities and other payables, accrued consulting service fee, amounts due to related parties and income tax payable approximate their fair values because of the short maturity of these instruments. · Recent accounting pronouncements In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40) The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations. |
GOING CONCERN UNCERTAINTIES
GOING CONCERN UNCERTAINTIES | 3 Months Ended |
Mar. 31, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
GOING CONCERN UNCERTAINTIES | 3 GOING CONCERN UNCERTAINTIES The accompanying condensed consolidated 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. The Company has generated a recurring loss of $ 1,029,967 17,187,334 The continuation of the Company as a going concern through the next twelve months is dependent upon the continued financial support from its major shareholders. The Company is currently pursuing additional financing for its operations. However, there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations. These and other factors raise substantial doubt about the Company’s ability to continue as a going concern. These condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets and liabilities that may result in the Company not being able to continue as a going concern. |
REVENUE FROM CONTRACTS WITH CUS
REVENUE FROM CONTRACTS WITH CUSTOMERS | 3 Months Ended |
Mar. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | 4. REVENUE FROM CONTRACTS WITH CUSTOMERS The following is a disaggregation of the Company’s revenue by major source for the respective periods: Disaggregation of revenue Three months ended March 31, 2022 2021 Sale of licensed media products $ 82,945 $ – Consulting service income 24,825 91,928 $ 107,770 $ 91,928 |
BUSINESS SEGMENT INFORMATION
BUSINESS SEGMENT INFORMATION | 3 Months Ended |
Mar. 31, 2022 | |
Segment Reporting [Abstract] | |
BUSINESS SEGMENT INFORMATION | 5. BUSINESS SEGMENT INFORMATION Currently, the Company has two reportable business segments: (i) Media & Entertainment Segment, which mainly operates an online platform to sell and distribute the licensed media products to end-users; and (ii) Business Consulting Segment, which mainly provides financing, business development solutions and related professional services to the customers. In the following table, revenue is disaggregated by primary major product line, and timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue with the reportable segments. Schedule of reconciliation of revenue from segments Three months ended March 31, 2022 Media & Entertainment Segment Business Total Revenue from external customers: Sale of licensed media products $ 82,945 $ – $ 82,945 Consulting service income – 24,825 24,825 Total revenue 82,945 24,825 107,770 Cost of revenue: Sale of licensed media products (12 ) – (12 ) Amortization on licensed media content (12,142 ) – (12,142 ) Consulting service income – (25,626 ) (25,626 ) Total cost of revenue (12,154 ) (25,626 ) (37,780 ) Gross profit (loss) 70,791 (801 ) 69,990 Operating Expenses: Technology and development expenses (505,930 ) – (505,930 ) Sales and marketing expenses (58,263 ) (8,603 ) (66,866 ) Corporate development expenses (60,000 ) – (60,000 ) General and administrative expenses (444,000 ) (4 ) (444,004 ) Impairment loss of digital assets (1,246 ) – (1,246 ) Total operating expenses (1,069,439 ) (8,607 ) (1,078,046 ) Segment loss $ (998,648 ) $ (9,408 ) $ (1,008,056 ) Three months ended March 31, 2021 Media & Entertainment Segment Business Total Revenue from external customers: Sale of licensed media products $ – $ – $ – Consulting service income – 91,928 91,928 Total revenue – 91,928 91,928 Cost of revenue: Sale of licensed media products – – – Consulting service income – (43,832 ) (43,832 ) Total cost of revenue – (43,832 ) (43,832 ) Gross profit – 48,096 48,096 Operating Expenses: General and administrative expenses – (43,373 ) (43,373 ) Total operating expenses – (43,373 ) (43,373 ) Segment income $ – $ 4,723 $ 4,723 Segment balance sheet items As of March 31, 2022 Media & Business Total Intangible assets $ 155,029 $ – $ 155,029 Identifiable assets $ 149,880 $ 18,627 $ 168,507 As of December 31, 2021 Media & Business Total Intangible assets $ 153,656 $ – $ 153,656 Identifiable assets $ 115,608 $ 28,124 $ 143,732 The below revenues are based on the countries in which the customer is located. Summarized financial information concerning our geographic segments is shown in the following tables: Schedule of revenue from customer by geographic segment Three months ended March 31, 2022 2021 Hong Kong $ 24,825 $ 91,928 Around the world 82,945 – $ 107,770 $ 91,928 |
INTANGIBLE ASSETS
INTANGIBLE ASSETS | 3 Months Ended |
Mar. 31, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
INTANGIBLE ASSETS | 6. INTANGIBLE ASSETS As of March 31, 2022 and December 31, 2021, intangible assets consisted of the following: Schedule of intangible assets Estimated March 31, December 31, At cost: Licensed media content 3 $ 145,525 $ 146,010 Trademarks and trade name 10 9,504 7,646 155,029 153,656 Less: accumulated amortization (24,603 ) (12,279 ) $ 130,426 $ 141,377 As of March 31, 2022, the estimated amortization expense for intangible assets for each of the succeeding five years and thereafter is as follows: Schedule of amortization expense for intangible assets Twelve months ended March 31, Amount 2023 $ 49,459 2024 49,459 2025 25,205 2026 950 2027 950 Thereafter 4,403 Total $ 130,426 Amortization expense of intangible assets was $ 12,380 0 |
ACCRUED CONSULTING AND SERVICE
ACCRUED CONSULTING AND SERVICE FEE | 3 Months Ended |
Mar. 31, 2022 | |
Accrued Consulting And Service Fee | |
ACCRUED CONSULTING AND SERVICE FEE | 7. ACCRUED CONSULTING AND SERVICE FEE For the three months ended March 31, 2022, the Company agreed to provide business or professional services which utilized and incurred IT development service, sale and marketing service, corporate development service and administrative service. These consulting and service fees totaled $ 850,000 For the three months ended March 31, 2021, no such accrued consulting and service fee were incurred. |
AMOUNTS DUE TO RELATED PARTIES
AMOUNTS DUE TO RELATED PARTIES | 3 Months Ended |
Mar. 31, 2022 | |
Amounts Due To Related Parties | |
AMOUNTS DUE TO RELATED PARTIES | 8. AMOUNTS DUE TO RELATED PARTIES The amounts represented temporary advances from the Company’s directors and companies which are controlled by a director of the Company for working capital purpose, which were unsecured, interest-free and had no fixed terms of repayments. The related parties balance was $ 421,532 283,636 |
STOCKHOLDERS_ DEFICIT
STOCKHOLDERS’ DEFICIT | 3 Months Ended |
Mar. 31, 2022 | |
Equity [Abstract] | |
STOCKHOLDERS’ DEFICIT | 9. STOCKHOLDERS’ DEFICIT Preferred stock The Company’s authorized shares were 30,000,000 0.0001 The Company has designated 10,000,000 The Company has designated 1,000,000 The Company has designated 1 As of March 31, 2022 and December 31, 2021, the Company had 10,000,000 As of March 31, 2022 and December 31, 2021, the Company had 366,345 As of March 31, 2022 and December 31, 2021, the Company had 1 Common stock The Company’s authorized shares were 1,970,000,000 0.0001 As of March 31, 2022 and December 31, 2021, the Company had 1,867,681,876 |
NET (LOSS) INCOME PER SHARE
NET (LOSS) INCOME PER SHARE | 3 Months Ended |
Mar. 31, 2022 | |
Earnings Per Share [Abstract] | |
NET (LOSS) INCOME PER SHARE | 10. NET (LOSS) INCOME PER SHARE The following table sets forth the computation of basic and diluted net loss per share for the three months ended March 31, 2022 and 2021: Schedule of net loss per share Three months ended March 31, 2022 2021 Net (loss) income attributable to common shareholders $ (1,029,967 ) $ 4,758 Weighted average common shares outstanding: – Basic 1,867,681,876 1,217,764,822 – Diluted^ 140,336,398,507 139,686,481,453 Net (loss) income per share: – Basic# $ (0.00 ) $ 0.00 – Diluted# $ (0.00 ) $ 0.00 ____________________ # ^ The diluted weighted average common shares outstanding is derived after having taken into account 138,468,716,631 common stock that is committed but yet to be issued as follows: Three months ended March 31, 2022 2021 Weighted average common shares outstanding – basic 1,867,681,876 1,217,764,822 Common stock committed but yet to be issued 138,468,716,631 138,468,716,631 Weighted average common shares outstanding - diluted 140,336,398,507 139,686,481,453 |
INCOME TAX
INCOME TAX | 3 Months Ended |
Mar. 31, 2022 | |
Income Tax Disclosure [Abstract] | |
INCOME TAX | 11. INCOME TAX For the three months ended March 31, 2022 and 2021, the local (“United States of America”) and foreign components of (loss) income before income taxes were comprised of the following: Schedule of income (loss) before income tax Three months ended March 31, 2022 2021 Tax jurisdiction from: - Local $ (161,869 ) $ – - Foreign, including British Virgin Islands (593 ) – Singapore (853,333 ) – Hong Kong (14,172 ) 4,758 (Loss) income before income taxes $ (1,029,967 ) $ 4,758 The provision for income taxes consisted of the following: Schedule of provision for income taxes Three months ended March 31, 2022 2021 Current: - Local $ – $ – - Foreign – – Deferred: - Local – – - Foreign – – Income tax expense $ – $ – The effective tax rate in the periods presented is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rate. The Company has operations in Hong Kong and Singapore that are subject to taxes in the jurisdictions in which they operate, as follows: United States of America BONZ is registered in the State of Nevada and is subject to the tax laws of United States of America. 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 Company’s 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 periods presented. Deferred tax asset is not provided for as the tax losses may not be able to carry forward after a change in substantial ownership of the Company. For the three months ended March 31, 2022 and 2021, there were no operating income. BVI Under the current BVI law, the Company is not subject to tax on income. Singapore The Company’s subsidiary registered in the Republic of Singapore is subject to the tax laws of Singapore. A subsidiary incorporated in BVI is registered as a branch in Singapore for operating purpose and is also subject to tax in the Republic of Singapore. Schedule of income tax expense Three months ended March 31, 2022 2021 Loss before income taxes $ 853,333 $ – Statutory income tax rate 17% 17% Income tax expense at statutory rate 145,067 – Net operating loss not recognized as deferred tax (145,067 ) – Income tax expense $ – $ – Hong Kong The Company’s subsidiaries operating in Hong Kong is subject to the Hong Kong Profits Tax at the two-tiered profits tax rates from 8.25% to 16.5% on the estimated assessable profits arising in Hong Kong during the current period, after deducting a tax concession for the tax year. The reconciliation of income tax rate to the effective income tax rate for the three months ended March 31, 2022 and 2021 is as follows: Schedule of income tax expense Three months ended March 31, 2022 2021 Income (loss) before income taxes $ (14,172 ) $ 4,758 Statutory income tax rate 16.5% 16.5% Income tax expense (benefit) at statutory rate (2,338 ) 785 Tax holiday – (785 ) Valuation allowance not recognized as deferred tax 2,338 Income tax expense $ – $ – The following table sets forth the significant components of the deferred tax assets of the Company as of March 31, 2022 and December 31, 2021: Schedule of deferred tax assets March 31, December 31, Deferred tax assets: NOL – US tax regime $ 150,800 $ 116,807 NOL – British Virgin Islands regime – – NOL – Hong Kong tax regime 2,338 – NOL – Singapore tax regime 415,198 270,131 568,336 386,938 Less: valuation allowance (568,336 ) (386,938 ) Deferred tax assets, net $ – $ – As of March 31, 2022, the operations in the United States of America incurred $718,094 $150,800 As of March 31, 2022, the operations in Singapore incurred $ 2,442,341 415,198 The Company filed income tax returns in the United States federal tax jurisdiction and several state tax jurisdictions. Since the Company is in a loss carryforward position, it is generally subject to examination by federal and state tax authorities for all tax years in which a loss carryforward is available. |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 3 Months Ended |
Mar. 31, 2022 | |
Related Party Transactions [Abstract] | |
RELATED PARTY TRANSACTIONS | 12. RELATED PARTY TRANSACTIONS From time to time, the Company’s directors and companies which are controlled by a director of the Company advanced funds to the Company for working capital purpose. Those advances are unsecured, non-interest bearing and have no fixed terms of repayment. During the three months ended March 31, 2022 and 2021, the Company paid the aggregate amount of $ 130,626 83,630 During the three months ended March 31, 2022 and 2021, the Company paid the management service fee of $ 72,500 0 Apart from the transactions and balances detailed elsewhere in these accompanying condensed consolidated financial statements, the Company has no other significant or material related party transactions during the periods presented. |
CONCENTRATIONS OF RISK
CONCENTRATIONS OF RISK | 3 Months Ended |
Mar. 31, 2022 | |
Risks and Uncertainties [Abstract] | |
CONCENTRATIONS OF RISK | 13. CONCENTRATIONS OF RISK The Company is exposed to the following concentrations of risk: (a) Major customers For the three months ended March 31, 2022 and 2021, the customers who accounted for 10% or more of the Company’s revenues and its outstanding receivable balances are presented as follows: Schedules of concentrations Three months ended March 31, 2022 March 31, 2022 Customer Revenues Percentage Accounts Customer A $ 24,825 23 $ – Three months ended March 31, 2021 March 31, 2021 Customer Revenues Percentage Accounts Customer A $ 50,278 55 $ – Customer B 41,650 45 – $ 91,928 100 $ – (b) Economic and political risk The Company’s major operations are conducted in Hong Kong and Singapore. Accordingly, the political, economic, and legal environments, as well as the general state of economy in Hong Kong and Singapore may influence the Company’s business, financial condition, and results of operations. (c) Exchange rate risk The Company cannot guarantee that the current exchange rate will remain steady; therefore, the Company could post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD and SGD converted to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice. (d) Market price risk of crypto (“digital”) assets The Company generated certain level of its revenue from the sale and distribution of licensed media token products on its platform by the means of crypto assets by the customers, while revenue from these products have not been significant to date, most of this revenue will also fluctuate based on the price of crypto assets. Accordingly, crypto asset price risk could adversely affect its operating results. In particular, the future profitability may depend upon the market price of BNB, ETH, as well as other crypto assets. Crypto asset prices, along with the operating results, have fluctuated significantly from quarter to quarter. There is no assurance that crypto asset prices will reflect historical trends. A decline in the market price of BTC, ETH and Other crypto assets could have a material and adverse effect on our earnings, the carrying value of the crypto assets, and the future cash flows. This may also affect the liquidity and the ability to meet our ongoing obligations. As of March 31, 2022, the Company recorded an impairment charge on the crypto assets held when crypto asset prices decrease below their carrying value of these crypto assets. (e) Risk from COVID-19 pandemic The pandemic has resulted in quarantines, travel restrictions, and the temporary closure of stores and business facilities in Hong Kong in a limited period during 2021. Due to the nature of the Company’s business, the impact of the closure on the operational capabilities was not significant. The extent to which the COVID-19 outbreak impacts the Company’s results will depend on future developments that are highly uncertain and cannot be predicted, including new information that may emerge concerning the severity and mutation of the virus and the actions to contain its impact, that are beyond the Company’s control. There is no guarantee that the Company’s revenues will grow or remain at a similar level in the foreseeable period. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 3 Months Ended |
Mar. 31, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | 14. COMMITMENTS AND CONTINGENCIES As of March 31, 2022, the Company had an office service agreement for its corporate office. The lease contains the renewal option and will expire on 24 September 2022. Apart from lease commitments, the Company has no |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2022 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | 15. SUBSEQUENT EVENTS In accordance with ASC Topic 855, “ Subsequent Events On April 1, 2022, the Company entered into an Equity Purchase Agreement with Williamsburg Venture Holdings, LLC (“Investor”), a Nevada limited liability company, whereby the Investor has committed to invest up to Twenty Million Dollars ($ 20,000,000 On April 14, 2022, the Company, through its subsidiary, Marvion Private Limited, entered into an Intellectual Property Sale and Purchase Agreement (the “EA SPA”) with Euro Amazing Limited, a limited liability company organized under the laws of Hong Kong, pursuant to which the Company agreed to acquire a perpetual worldwide license for ten (10) categories of adaptation rights to twenty (20) movies in consideration of 2,325,581,395 shares of our common stock, at a valuation of $0.0043 per share. The EA SPA also contains normal and customary representations, warranties and indemnification provisions. The Company hopes to consummate this transaction shortly after the increase in its authorized capital is approved by FINRA. |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
Basis of presentation | · Basis of presentation These accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to make the financial statements not misleading have been included. Operating results for the interim period ended March 31, 2022 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2022. The information included in this Form 10-Q should be read in conjunction with Management’s Discussion and Analysis, and the financial statements and notes thereto included in the Company’s Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on March 31, 2022. |
Use of estimates and assumptions | · Use of estimates and assumptions In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues and expenses during the periods reported. Actual results may differ from these estimates. If actual results significantly differ from the Company’s estimates, the Company’s financial condition and results of operations could be materially impacted. Significant estimates in the period include the impairment loss on digital assets, valuation and useful lives of intangible assets and deferred tax valuation allowance. |
Basis of consolidation | · Basis of consolidation The condensed consolidated financial statements include the accounts of BONZ and its subsidiaries. All significant inter-company balances and transactions within the Company have been eliminated upon consolidation. |
Segment reporting | · Segment reporting Accounting Standards Codification (“ASC”) Topic 280, “ Segment Reporting |
Cash and cash equivalents | · Cash and cash equivalents Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments. |
Digital assets | · Digital assets The Company’s digital assets represent the crypto currencies, including Tether, Binance Coin, Ethereum, OKB Token and OEC Token. The Company accounts for its digital assets in accordance with Financial Accounting Standards Board (“FASB”) ASC Topic 350, “ General Intangibles Other Than Goodwill The Company’s cryptocurrencies are deemed to have an indefinite useful life; therefore amounts are not amortized, but rather are assessed for impairment. |
Intangible asset | · Intangible asset Intangible assets consist of licensed media content, trademarks and trade name. The intangible assets are amortized following the patterns in which the economic benefits are consumed or straight-line over the estimated useful life. The Company periodically reviews the estimated useful lives of these intangible assets and reviews these assets for impairment whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. The determination of impairment is based on estimates of future undiscounted cash flows. If an intangible asset is considered to be impaired, the amount of the impairment will be equal to the excess of the carrying value over the fair value of the asset. There was no |
Impairment of long-lived assets | · Impairment of long-lived assets In accordance with the provisions of ASC Topic 360, “ Impairment or Disposal of Long-Lived Assets” |
Revenue recognition | · Revenue recognition The Company adopted Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements: · identify the contract with a customer; · identify the performance obligations in the contract; · determine the transaction price; · allocate the transaction price to performance obligations in the contract; and · recognize revenue as the performance obligation is satisfied. Revenue is recognized when the Company satisfies its performance obligation under the contract by transferring the promised product to its customer that obtains control of the product and collection is reasonably assured. A performance obligation is a promise in a contract to transfer a distinct product or service to a customer. Most of the Company’s contracts have a single performance obligation, as the promise to transfer products or services is not separately identifiable from other promises in the contract and, therefore, not distinct. Consulting Business: Media & Entertainment: The transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date received, at which time revenue is recognized. Fair value of the digital asset award received is determined using the average U.S. dollar spot rate of the related digital currency at the time of receipt. Expenses associated with operating the media & entertainment business, such as token minting cost are also recorded as cost of revenues. Amortization on licensed media content is also recorded as a component of cost of revenues. During the periods ended March 31, 2022 and 2021, the following table shows non-cash transactions by digital assets: Schedule of non-cash transactions Three months ended March 31, 2022 2021 Revenue earned and received by digital assets $ 82,945 $ – Cost of revenue paid by digital assets (11 ) – Expense paid by digital assets $ (72,500 ) $ – |
Income taxes | · Income taxes The Company adopted the ASC 740 “Income tax” The estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary. |
Uncertain tax positions | · Uncertain tax positions The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the three months ended March 31, 2022 and 2021. |
Net loss per share | · Net loss per share The Company calculates net loss per share in accordance with ASC Topic 260, “ Earnings per Share |
Foreign currencies translation | · Foreign currencies translation Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the condensed consolidated statement of operations. The reporting currency of the Company is United States Dollar (“US$”) and the accompanying condensed consolidated financial statements have been expressed in US$. In addition, the Company is operating in Hong Kong and Singapore, and maintains its books and record in its local currencies, Hong Kong Dollars (“HKD”) and Singapore Dollars (“SGD”) respectively, which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, “ Translation of Financial Statement Translation of amounts from HKD and SGD into US$ has been made at the following exchange rates for the periods ended March 31, 2022 and 2021: Schedule of translation rates March 31, 2022 March 31, 2021 Period-end HKD:US$ exchange rate 0.1277 0.1286 Average HKD:US$ exchange rate 0.1281 0.1289 Period-end SGD:US$ exchange rate 0.7387 0.7433 Average SGD:US$ exchange rate 0.7396 0.7507 |
Comprehensive income | · Comprehensive income ASC Topic 220, “ Comprehensive Income |
Related parties | · Related parties The Company follows the ASC 850-10, “Related Party Disclosures” Pursuant to section 850-10-20 the related parties include a) affiliates of the Company; b) entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of section 825-10-15, to be accounted for by the equity method by the investing entity; c) trusts for the benefit of employees, such as pension and Income-sharing trusts that are managed by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests. The condensed consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s) involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement. |
Commitments and contingencies | · Commitments and contingencies The Company follows the ASC 450-20, “Contingencies” If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s condensed consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon information available at this time that these matters will have a material adverse effect on the Company’s financial position, results of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows. |
Fair value of financial instruments | · Fair value of financial instruments The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by paragraph 820-10-35-37 of the FASB Accounting Standards Codification are described below: Level 1 Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. Level 2 Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 3 Pricing inputs that are generally observable inputs and not corroborated by market data. Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument. The carrying amounts of the Company’s financial assets and liabilities, such as cash and cash equivalents, prepaid expense and other current assets, accrued liabilities and other payables, accrued consulting service fee, amounts due to related parties and income tax payable approximate their fair values because of the short maturity of these instruments. |
Recent accounting pronouncements | · Recent accounting pronouncements In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40) The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations. |
DESCRIPTION OF BUSINESS AND O_2
DESCRIPTION OF BUSINESS AND ORGANIZATION (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
Description of Subsidiaries | Description of Subsidiaries Name Place of incorporation and kind of legal entity Principal activities and place of operation Particulars of registered/paid up share capital Effective interest held Marvion Holdings Limited British Virgin Islands Investment holding 50,000 ordinary shares at par value of US$1 100 Marvion Private Limited Singapore Corporate management and IT development in Singapore 1,000 ordinary shares for S$1,000 100 Marvion Group Limited British Virgin Islands Procurement of media and entertainment in Singapore 50,000 ordinary shares at par value of US$1 100 Marvion (Hong Kong) Limited Hong Kong Corporate management in Hong Kong 1,000 ordinary shares for HK$1,000 100 Typerwise Limited Hong Kong Provision of financing, business development solutions & related professional services 10,000 ordinary shares for HK$10,000 100 Marvel Multi-dimensions Limited Hong Kong Provision of research & development, IT and consulting services and treasury management for the Group 10,000 ordinary shares for HK$10,000 100 |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Accounting Policies [Abstract] | |
Schedule of non-cash transactions | Schedule of non-cash transactions Three months ended March 31, 2022 2021 Revenue earned and received by digital assets $ 82,945 $ – Cost of revenue paid by digital assets (11 ) – Expense paid by digital assets $ (72,500 ) $ – |
Schedule of translation rates | Schedule of translation rates March 31, 2022 March 31, 2021 Period-end HKD:US$ exchange rate 0.1277 0.1286 Average HKD:US$ exchange rate 0.1281 0.1289 Period-end SGD:US$ exchange rate 0.7387 0.7433 Average SGD:US$ exchange rate 0.7396 0.7507 |
REVENUE FROM CONTRACTS WITH C_2
REVENUE FROM CONTRACTS WITH CUSTOMERS (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | Disaggregation of revenue Three months ended March 31, 2022 2021 Sale of licensed media products $ 82,945 $ – Consulting service income 24,825 91,928 $ 107,770 $ 91,928 |
BUSINESS SEGMENT INFORMATION (T
BUSINESS SEGMENT INFORMATION (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Segment Reporting [Abstract] | |
Schedule of reconciliation of revenue from segments | Schedule of reconciliation of revenue from segments Three months ended March 31, 2022 Media & Entertainment Segment Business Total Revenue from external customers: Sale of licensed media products $ 82,945 $ – $ 82,945 Consulting service income – 24,825 24,825 Total revenue 82,945 24,825 107,770 Cost of revenue: Sale of licensed media products (12 ) – (12 ) Amortization on licensed media content (12,142 ) – (12,142 ) Consulting service income – (25,626 ) (25,626 ) Total cost of revenue (12,154 ) (25,626 ) (37,780 ) Gross profit (loss) 70,791 (801 ) 69,990 Operating Expenses: Technology and development expenses (505,930 ) – (505,930 ) Sales and marketing expenses (58,263 ) (8,603 ) (66,866 ) Corporate development expenses (60,000 ) – (60,000 ) General and administrative expenses (444,000 ) (4 ) (444,004 ) Impairment loss of digital assets (1,246 ) – (1,246 ) Total operating expenses (1,069,439 ) (8,607 ) (1,078,046 ) Segment loss $ (998,648 ) $ (9,408 ) $ (1,008,056 ) Three months ended March 31, 2021 Media & Entertainment Segment Business Total Revenue from external customers: Sale of licensed media products $ – $ – $ – Consulting service income – 91,928 91,928 Total revenue – 91,928 91,928 Cost of revenue: Sale of licensed media products – – – Consulting service income – (43,832 ) (43,832 ) Total cost of revenue – (43,832 ) (43,832 ) Gross profit – 48,096 48,096 Operating Expenses: General and administrative expenses – (43,373 ) (43,373 ) Total operating expenses – (43,373 ) (43,373 ) Segment income $ – $ 4,723 $ 4,723 |
Segment balance sheet items | Segment balance sheet items As of March 31, 2022 Media & Business Total Intangible assets $ 155,029 $ – $ 155,029 Identifiable assets $ 149,880 $ 18,627 $ 168,507 As of December 31, 2021 Media & Business Total Intangible assets $ 153,656 $ – $ 153,656 Identifiable assets $ 115,608 $ 28,124 $ 143,732 |
Schedule of revenue from customer by geographic segment | Schedule of revenue from customer by geographic segment Three months ended March 31, 2022 2021 Hong Kong $ 24,825 $ 91,928 Around the world 82,945 – $ 107,770 $ 91,928 |
INTANGIBLE ASSETS (Tables)
INTANGIBLE ASSETS (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of intangible assets | Schedule of intangible assets Estimated March 31, December 31, At cost: Licensed media content 3 $ 145,525 $ 146,010 Trademarks and trade name 10 9,504 7,646 155,029 153,656 Less: accumulated amortization (24,603 ) (12,279 ) $ 130,426 $ 141,377 |
Schedule of amortization expense for intangible assets | Schedule of amortization expense for intangible assets Twelve months ended March 31, Amount 2023 $ 49,459 2024 49,459 2025 25,205 2026 950 2027 950 Thereafter 4,403 Total $ 130,426 |
NET (LOSS) INCOME PER SHARE (Ta
NET (LOSS) INCOME PER SHARE (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Earnings Per Share [Abstract] | |
Schedule of net loss per share | Schedule of net loss per share Three months ended March 31, 2022 2021 Net (loss) income attributable to common shareholders $ (1,029,967 ) $ 4,758 Weighted average common shares outstanding: – Basic 1,867,681,876 1,217,764,822 – Diluted^ 140,336,398,507 139,686,481,453 Net (loss) income per share: – Basic# $ (0.00 ) $ 0.00 – Diluted# $ (0.00 ) $ 0.00 |
INCOME TAX (Tables)
INCOME TAX (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Financing Receivable, Past Due [Line Items] | |
Schedule of income (loss) before income tax | Schedule of income (loss) before income tax Three months ended March 31, 2022 2021 Tax jurisdiction from: - Local $ (161,869 ) $ – - Foreign, including British Virgin Islands (593 ) – Singapore (853,333 ) – Hong Kong (14,172 ) 4,758 (Loss) income before income taxes $ (1,029,967 ) $ 4,758 |
Schedule of provision for income taxes | Schedule of provision for income taxes Three months ended March 31, 2022 2021 Current: - Local $ – $ – - Foreign – – Deferred: - Local – – - Foreign – – Income tax expense $ – $ – |
Schedule of deferred tax assets | Schedule of deferred tax assets March 31, December 31, Deferred tax assets: NOL – US tax regime $ 150,800 $ 116,807 NOL – British Virgin Islands regime – – NOL – Hong Kong tax regime 2,338 – NOL – Singapore tax regime 415,198 270,131 568,336 386,938 Less: valuation allowance (568,336 ) (386,938 ) Deferred tax assets, net $ – $ – |
HONG KONG | |
Financing Receivable, Past Due [Line Items] | |
Schedule of income tax expense | Schedule of income tax expense Three months ended March 31, 2022 2021 Income (loss) before income taxes $ (14,172 ) $ 4,758 Statutory income tax rate 16.5% 16.5% Income tax expense (benefit) at statutory rate (2,338 ) 785 Tax holiday – (785 ) Valuation allowance not recognized as deferred tax 2,338 Income tax expense $ – $ – |
SINGAPORE | |
Financing Receivable, Past Due [Line Items] | |
Schedule of income tax expense | Schedule of income tax expense Three months ended March 31, 2022 2021 Loss before income taxes $ 853,333 $ – Statutory income tax rate 17% 17% Income tax expense at statutory rate 145,067 – Net operating loss not recognized as deferred tax (145,067 ) – Income tax expense $ – $ – |
CONCENTRATIONS OF RISK (Tables)
CONCENTRATIONS OF RISK (Tables) | 3 Months Ended |
Mar. 31, 2022 | |
Risks and Uncertainties [Abstract] | |
Schedules of concentrations | Schedules of concentrations Three months ended March 31, 2022 March 31, 2022 Customer Revenues Percentage Accounts Customer A $ 24,825 23 $ – Three months ended March 31, 2021 March 31, 2021 Customer Revenues Percentage Accounts Customer A $ 50,278 55 $ – Customer B 41,650 45 – $ 91,928 100 $ – |
Description of Subsidiaries (De
Description of Subsidiaries (Details) | 3 Months Ended |
Mar. 31, 2022 | |
Marvion Holdings Limited [Member] | |
Place of incorporation | British Virgin Islands |
Principal activity | Investment holding |
Share capital | 50,000 ordinary shares at par value of US$1 |
Ownership percentage | 100.00% |
Marvion Private Limited [Member] | |
Place of incorporation | Singapore |
Principal activity | Corporate management and IT development in Singapore |
Share capital | 1,000 ordinary shares for S$1,000 |
Ownership percentage | 100.00% |
Marvion Group Limited [Member] | |
Place of incorporation | British Virgin Islands |
Principal activity | Procurement of media and entertainment in Singapore |
Share capital | 50,000 ordinary shares at par value of US$1 |
Ownership percentage | 100.00% |
Marvion Hong Kong Limited [Member] | |
Place of incorporation | Hong Kong |
Principal activity | Corporate management in Hong Kong |
Share capital | 1,000 ordinary shares for HK$1,000 |
Ownership percentage | 100.00% |
TyperWise Limited [Member] | |
Place of incorporation | Hong Kong |
Principal activity | Provision of financing, business development solutions & related professional services |
Share capital | 10,000 ordinary shares for HK$10,000 |
Ownership percentage | 100.00% |
Marvel Multi Dimensions Limited [Member] | |
Place of incorporation | Hong Kong |
Principal activity | Provision of research & development, IT and consulting services and treasury management for the Group |
Share capital | 10,000 ordinary shares for HK$10,000 |
Ownership percentage | 100.00% |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Defined Benefit Plan Disclosure [Line Items] | ||
Revenues | $ 107,770 | $ 91,928 |
Cost of revenue | (37,780) | (43,832) |
Digital Assets [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Revenues | 82,945 | 0 |
Cost of revenue | (11) | 0 |
Expense | $ (72,500) | $ 0 |
SUMMARY OF SIGNIFICANT ACCOUN_5
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) | Mar. 31, 2022 | Mar. 31, 2021 |
Period End [Member] | HONG KONG | ||
Intercompany Foreign Currency Balance [Line Items] | ||
Translation rate | 0.1277 | 0.1286 |
Period End [Member] | SINGAPORE | ||
Intercompany Foreign Currency Balance [Line Items] | ||
Translation rate | 0.7387 | 0.7433 |
Period Average [Member] | HONG KONG | ||
Intercompany Foreign Currency Balance [Line Items] | ||
Translation rate | 0.1281 | 0.1289 |
Period Average [Member] | SINGAPORE | ||
Intercompany Foreign Currency Balance [Line Items] | ||
Translation rate | 0.7396 | 0.7507 |
SUMMARY OF SIGNIFICANT ACCOUN_6
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Accounting Policies [Abstract] | ||
Impairment of Intangible Assets (Excluding Goodwill) | $ 0 | $ 0 |
GOING CONCERN UNCERTAINTIES (De
GOING CONCERN UNCERTAINTIES (Details Narrative) - USD ($) | 3 Months Ended | ||
Mar. 31, 2022 | Mar. 31, 2021 | Dec. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||
Net Income (Loss) Attributable to Parent | $ 1,029,967 | $ (4,758) | |
Accumulated deficit | $ 17,187,334 | $ 16,157,367 |
REVENUE FROM CONTRACTS WITH C_3
REVENUE FROM CONTRACTS WITH CUSTOMERS (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Disaggregation of Revenue [Line Items] | ||
Revenue, net | $ 107,770 | $ 91,928 |
License [Member] | ||
Disaggregation of Revenue [Line Items] | ||
Revenue, net | 82,945 | 0 |
Consulting Service Income [Member] | ||
Disaggregation of Revenue [Line Items] | ||
Revenue, net | $ 24,825 | $ 91,928 |
BUSINESS SEGMENT INFORMATION (D
BUSINESS SEGMENT INFORMATION (Details - Revenue from Segments) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Segment Reporting Information [Line Items] | ||
Total revenue | $ 107,770 | $ 91,928 |
Total cost of revenue | (37,780) | (43,832) |
Gross profit | 69,990 | 48,096 |
Operating Expenses: | ||
Technology and development expenses | (505,930) | 0 |
Sales and marketing expenses | (66,866) | 0 |
Corporate development expenses | (60,000) | 0 |
General and administrative expenses | (444,004) | (43,373) |
Impairment loss of digital assets | (1,246) | 0 |
Total operating expenses | (1,078,046) | (43,373) |
Segment loss | (1,008,056) | 4,723 |
Sale Of Media Products [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 82,945 | 0 |
Total cost of revenue | (12) | 0 |
Consulting Service Income [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 24,825 | 91,928 |
Total cost of revenue | (25,626) | (43,832) |
Amortization On Licensed Media Content [Member] | ||
Segment Reporting Information [Line Items] | ||
Total cost of revenue | (12,142) | |
Media And Entertainment Segment [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 82,945 | 0 |
Total cost of revenue | 12,154 | 0 |
Gross profit | 70,791 | 0 |
Operating Expenses: | ||
Technology and development expenses | (505,930) | |
Sales and marketing expenses | 58,263 | |
Corporate development expenses | (60,000) | |
General and administrative expenses | 444,000 | 0 |
Impairment loss of digital assets | (1,246) | |
Total operating expenses | 1,069,439 | 0 |
Segment loss | (998,648) | |
Segment income | 0 | |
Media And Entertainment Segment [Member] | Sale Of Media Products [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 82,945 | 0 |
Total cost of revenue | (12) | 0 |
Media And Entertainment Segment [Member] | Consulting Service Income [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 0 | 0 |
Total cost of revenue | 0 | 0 |
Media And Entertainment Segment [Member] | Amortization On Licensed Media Content [Member] | ||
Segment Reporting Information [Line Items] | ||
Total cost of revenue | (12,142) | |
Business Consulting Segment [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 24,825 | 91,928 |
Total cost of revenue | 25,626 | (43,832) |
Gross profit | (801) | 48,096 |
Operating Expenses: | ||
Technology and development expenses | 0 | |
Sales and marketing expenses | 8,603 | |
Corporate development expenses | 0 | |
General and administrative expenses | 4 | (43,373) |
Impairment loss of digital assets | 0 | |
Total operating expenses | 8,607 | (43,373) |
Segment loss | (9,408) | |
Segment income | 4,723 | |
Business Consulting Segment [Member] | Sale Of Media Products [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 0 | 0 |
Total cost of revenue | 0 | 0 |
Business Consulting Segment [Member] | Consulting Service Income [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 24,825 | 91,928 |
Total cost of revenue | (25,626) | (43,832) |
Business Consulting Segment [Member] | Amortization On Licensed Media Content [Member] | ||
Segment Reporting Information [Line Items] | ||
Total cost of revenue | 0 | |
Total [Member] | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 107,770 | 91,928 |
Total cost of revenue | 37,780 | (43,832) |
Gross profit | 69,990 | 48,096 |
Operating Expenses: | ||
Technology and development expenses | (505,930) | |
Sales and marketing expenses | 66,866 | |
Corporate development expenses | (60,000) | |
General and administrative expenses | 444,004 | (43,373) |
Impairment loss of digital assets | (1,246) | |
Total operating expenses | 1,078,046 | (43,373) |
Segment loss | $ (1,008,056) | |
Segment income | $ 4,723 |
BUSINESS SEGMENT INFORMATION _2
BUSINESS SEGMENT INFORMATION (Details - Segment balance sheet items) - USD ($) | Mar. 31, 2022 | Dec. 31, 2021 |
Segment Reporting Information [Line Items] | ||
Addition in intangible assets | $ 155,029 | $ 153,656 |
Identifiable assets | 168,507 | 143,732 |
Media And Entertainment Segment [Member] | ||
Segment Reporting Information [Line Items] | ||
Addition in intangible assets | 155,029 | 153,656 |
Identifiable assets | 149,880 | 115,608 |
Business Consulting Segment [Member] | ||
Segment Reporting Information [Line Items] | ||
Addition in intangible assets | 0 | 0 |
Identifiable assets | 18,627 | 28,124 |
Total [Member] | ||
Segment Reporting Information [Line Items] | ||
Addition in intangible assets | 155,029 | 153,656 |
Identifiable assets | $ 168,507 | $ 143,732 |
BUSINESS SEGMENT INFORMATION _3
BUSINESS SEGMENT INFORMATION (Details - Revenue by Geographic Segment) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Revenues | $ 107,770 | $ 91,928 |
HONG KONG | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Revenues | 24,825 | 91,928 |
Around The World [Member] | ||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||
Revenues | $ 82,945 | $ 0 |
INTANGIBLE ASSETS (Details)
INTANGIBLE ASSETS (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Dec. 31, 2021 | |
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, gross | $ 155,029 | $ 153,656 |
Less: accumulated amortization | (24,603) | (12,279) |
Intangible assets, net | $ 130,426 | 141,377 |
Licensed Media Content [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Estimated useful life | 3 years | |
Intangible assets, gross | $ 145,525 | 146,010 |
Trademarks and Trade Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Estimated useful life | 10 years | |
Intangible assets, gross | $ 9,504 | $ 7,646 |
INTANGIBLE ASSETS (Details - Fu
INTANGIBLE ASSETS (Details - Future amortization of intangible assets) - USD ($) | Mar. 31, 2022 | Dec. 31, 2021 |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
2023 | $ 49,459 | |
2024 | 49,459 | |
2025 | 25,205 | |
2026 | 950 | |
2027 | 950 | |
Thereafter | 4,403 | |
Total | $ 130,426 | $ 141,377 |
INTANGIBLE ASSETS (Details Narr
INTANGIBLE ASSETS (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Amortization of intangible assets | $ 12,380 | $ 0 |
ACCRUED CONSULTING AND SERVIC_2
ACCRUED CONSULTING AND SERVICE FEE (Details Narrative) | 3 Months Ended |
Mar. 31, 2022USD ($) | |
Accrued Consulting And Service Fee | |
Professional and Contract Services Expense | $ 850,000 |
AMOUNTS DUE TO RELATED PARTIES
AMOUNTS DUE TO RELATED PARTIES (Details Narrative) - USD ($) | Mar. 31, 2022 | Dec. 31, 2021 |
Amounts Due To Related Parties | ||
Due to Related Parties | $ 421,532 | $ 283,636 |
STOCKHOLDERS_ DEFICIT (Details
STOCKHOLDERS’ DEFICIT (Details Narrative) - $ / shares | Mar. 31, 2022 | Dec. 31, 2021 |
Class of Stock [Line Items] | ||
Preferred stock, shares authorized | 30,000,000 | 30,000,000 |
Preferred stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 1,970,000,000 | 1,970,000,000 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common Stock, Shares, Outstanding | 1,867,681,876 | 1,867,681,876 |
Common Stock, Shares, Issued | 1,867,681,876 | 1,867,681,876 |
Series A Preferred Stock [Member] | ||
Class of Stock [Line Items] | ||
Preferred stock, par value | $ 0.0001 | |
Preferred stock, shares authorized | 10,000,000 | |
Preferred Stock, Shares Outstanding | 10,000,000 | 10,000,000 |
Preferred Stock, Shares Issued | 10,000,000 | 10,000,000 |
Series B Preferred Stock [Member] | ||
Class of Stock [Line Items] | ||
Preferred stock, par value | $ 0.0001 | |
Preferred stock, shares authorized | 1,000,000 | |
Preferred Stock, Shares Outstanding | 366,345 | 366,345 |
Preferred Stock, Shares Issued | 366,345 | 366,345 |
Series C Preferred Stock [Member] | ||
Class of Stock [Line Items] | ||
Preferred stock, par value | $ 0.001 | |
Preferred stock, shares authorized | 1 | |
Preferred Stock, Shares Outstanding | 1 | 1 |
Preferred Stock, Shares Issued | 1 | 1 |
NET LOSS PER SHARE (Details)
NET LOSS PER SHARE (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Earnings Per Share [Abstract] | ||
Net (loss) income attributable to common shareholders | $ (1,029,967) | $ 4,758 |
Weighted average common shares outstanding: | ||
– Basic | 1,867,681,876 | 1,217,764,822 |
– Diluted | 140,336,398,507 | 139,686,481,453 |
Net (loss) income per share: | ||
– Basic# | $ 0 | $ 0 |
– Diluted# | $ 0 | $ 0 |
INCOME TAX (Details - Reconcila
INCOME TAX (Details - Reconcilation of taxes) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Operating Loss Carryforwards [Line Items] | ||
(Loss) income before income taxes | $ (1,029,967) | $ 4,758 |
Domestic Tax Authority [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
(Loss) income before income taxes | (161,869) | 0 |
Foreign Tax Authority [Member] | VIRGIN ISLANDS, BRITISH | ||
Operating Loss Carryforwards [Line Items] | ||
(Loss) income before income taxes | (593) | 0 |
Foreign Tax Authority [Member] | SINGAPORE | ||
Operating Loss Carryforwards [Line Items] | ||
(Loss) income before income taxes | (853,333) | 0 |
Foreign Tax Authority [Member] | HONG KONG | ||
Operating Loss Carryforwards [Line Items] | ||
(Loss) income before income taxes | $ (14,172) | $ 4,758 |
INCOME TAX (Details - Current a
INCOME TAX (Details - Current and deferred Income tax expense) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Current: | ||
- Local | $ 0 | $ 0 |
- Foreign | 0 | 0 |
Deferred: | ||
- Local | 0 | 0 |
- Foreign | 0 | 0 |
Income tax expense | $ 0 | $ 0 |
INCOME TAX (Details - Income ta
INCOME TAX (Details - Income tax expense) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Income tax expense | $ 0 | $ 0 |
SINGAPORE | ||
Income (loss) before income taxes | $ 853,333 | $ 0 |
Statutory income tax rate | 17.00% | 17.00% |
Income tax expense (benefit) at statutory rate | $ 145,067 | $ 0 |
Net operating loss not recognized as deferred tax | (145,067) | 0 |
Income tax expense | 0 | 0 |
HONG KONG | ||
Income (loss) before income taxes | $ (14,172) | $ 4,758 |
Statutory income tax rate | 16.50% | 16.50% |
Income tax expense (benefit) at statutory rate | $ (2,338) | $ 785 |
Income tax expense | 0 | 0 |
Tax holiday | 0 | $ (785) |
Valuation allowance not recognized as deferred tax | $ 2,338 |
INCOME TAX (Details - Deferred
INCOME TAX (Details - Deferred tax assets) - USD ($) | Mar. 31, 2022 | Mar. 31, 2021 |
Operating Loss Carryforwards [Line Items] | ||
Deferred tax assets, gross | $ 568,336 | $ 386,938 |
Less: valuation allowance | (568,336) | (386,938) |
Deferred tax assets, net | 0 | 0 |
Preferred stock, shares designated | ||
Operating Loss Carryforwards [Line Items] | ||
Deferred tax assets, gross | 150,800 | 116,807 |
British Virgin Islands Regime [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Deferred tax assets, gross | 0 | 0 |
Hong Kong Tax Regime [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Deferred tax assets, gross | 2,338 | 0 |
Singapore Tax Regime [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Deferred tax assets, gross | $ 415,198 | $ 270,131 |
INCOME TAX (Details Narrative)
INCOME TAX (Details Narrative) | Mar. 31, 2022USD ($) |
UNITED STATES | |
Operating Loss Carryforwards | $ 718,094 |
Deferred Tax Assets, Operating Loss Carryforwards | 150,800 |
SINGAPORE | |
Operating Loss Carryforwards | 2,442,341 |
Deferred Tax Assets, Operating Loss Carryforwards | $ 415,198 |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Directors [Member] | ||
Related Party Transaction [Line Items] | ||
Compensation and consultancy fees | $ 130,626 | $ 83,630 |
Company Controlled By A Director [Member] | ||
Related Party Transaction [Line Items] | ||
[custom:ManagementServiceFee] | $ 72,500 | $ 0 |
CONCENTRATIONS OF RISK (Details
CONCENTRATIONS OF RISK (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2022 | Mar. 31, 2021 | |
Concentration Risk [Line Items] | ||
Revenue, net | $ 107,770 | $ 91,928 |
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Axiom Global H K Limited [Member] | ||
Concentration Risk [Line Items] | ||
Revenue, net | $ 24,825 | $ 50,278 |
Concentration Risk, Percentage | 23.00% | 55.00% |
Accounts Receivable, after Allowance for Credit Loss | $ 0 | $ 0 |
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Video Commerce Group Limited [Member] | ||
Concentration Risk [Line Items] | ||
Revenue, net | $ 41,650 | |
Concentration Risk, Percentage | 45.00% | |
Accounts Receivable, after Allowance for Credit Loss | $ 0 | |
Revenue Benchmark [Member] | Customer Concentration Risk [Member] | Major Customers Total [Member] | ||
Concentration Risk [Line Items] | ||
Revenue, net | $ 91,928 | |
Concentration Risk, Percentage | 100.00% | |
Accounts Receivable, after Allowance for Credit Loss | $ 0 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($) | Mar. 31, 2022 | Dec. 31, 2021 |
Commitments and Contingencies Disclosure [Abstract] | ||
Commitments or contingencies | $ 0 | $ 0 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) | Apr. 01, 2022USD ($) |
Subsequent Event [Member] | |
Subsequent Event [Line Items] | |
Investment amount | $ 20,000,000 |