I-ON Digital Corp. - Annual Report: 2018 (Form 10-K)
I-ON DIGITAL CORP.
|
Delaware
|
46-3031328
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification Number)
|
15, Tehran-ro 10-gil, Gangam-gu, Seoul, Korea
|
06234
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock, par value $0.001 per share
|
OTC Markets LLC
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☒
|
Smaller reporting company ☒
|
Emerging growth company ☐
|
PART I
|
Page
|
|
Item 1.
|
2 | |
Item 1A
|
14 | |
Item 1B
|
22 | |
Item 2.
|
22 | |
Item 3.
|
22 | |
Item 4.
|
22 | |
22 | ||
PART II
|
||
Item 5.
|
23 | |
Item 6.
|
27 | |
Item 7.
|
27 | |
Item 7A
|
31 | |
Item 8.
|
31 | |
Item 9.
|
31 | |
Item 9A
|
31 | |
Item 9B.
|
31 | |
PART III
|
||
Item 10.
|
32 | |
Item 11.
|
33 | |
Item 12.
|
35 | |
Item 13.
|
35 | |
Item 14.
|
35 | |
PART IV
|
||
Item 15.
|
36 |
|
39 |
SPECIAL NOTE ON FORWARD-LOOKING STATEMENTS
The information in this report contains forward-looking statements. All statements other than statements of historical fact made in this report are
forward looking. In particular, the statements herein regarding industry prospects and future results of operations or financial position are forward-looking statements. These forward-looking statements can be identified by the use of words
such as “believes,” “estimates,” “intends”, “plans”, “could,” “possibly,” “probably,” anticipates,” “projects,” “expects,” “may,” “will,” or “should,” “designed to,” “designed for,” or other variations or similar words or language. No
assurances can be given that the future results anticipated by the forward-looking statements will be achieved. Forward-looking statements reflect management’s current expectations and are inherently uncertain. Our actual results may differ
significantly from management’s expectations.
Although these forward-looking statements reflect the good faith judgment of our management, such statements can only be based upon facts and factors
currently known to us. Forward-looking statements are inherently subject to risks and uncertainties, many of which are beyond our control. As a result, our actual results could differ materially from those anticipated in these forward-looking
statements as a result of various factors, including those set forth below under the caption “Risk Factors.” For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995. You should not unduly rely on these forward-looking statements, which speak only as of the date on which they were made. They give our expectations regarding the future but are not guarantees. We undertake no
obligation to update publicly or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law.
|
Enterprise CMS & Digital Experience (IaaS/PaaS):
|
|
I-ON Content Server - ICS6
|
I-ON Content Application Framework Engine - ICAFE
|
I-ON Deploy Server - IDS
|
I-ON Content Ecosystem - ICE
|
I-ON Digital Asset Management System - IDAS
|
|
I-ON Web Analytics Server
|
|
|
Software as a Service (SaaS) :
|
Energy Management Solutions :
|
Distributed Repository Service - GAIA
|
Load Aggregator’s Management System - LAMS
|
iDrive - E-Document Management System
|
- Demand Resource Management
|
e.Form - mobile contract platform
Assist9 – mobile ERP dashboard
|
- DLMS/COSEM -Advanced two-way metering infrastructure
|
· |
Continue to leverage knowledge and experience into new or enhanced solutions and products
|
· |
Continue to deploy secure pilot environments for prospective customers to evaluate and envision additional uses for customized application development
|
· |
Continue to procure contracts directly, via strategic partnerships and increasing sales personnel
|
· |
Recruit seasoned executives as well as younger talent to utilize unique training model that addresses resource shortages
|
· |
Incubate and build-out focused profitable technology practices
|
· |
Continue to participate in multi-lateral joint R&D projects in concert with its partners across many different countries
|
· |
Integrated certification system using electronic contract #10-1132672
|
· |
Website construction and management methodology #0457428
|
· |
Website integrated management system and management methodology #10-0764690
|
· |
Internet Reaction application reaction survey methodology and systems #0366708
|
· |
Modification and restoration methodology on comment utilizing digital items #10-0634047
|
· |
Power Quantity Reduction Compensation System management method #10-1046943
|
· |
Mobile Chat Systems for Supporting Cartoon Story-Style Communication on Webpage #9973458
|
· |
Enhancement to Sports Game Assistance System #10223448
|
· |
I-ON holds over 20 additional domestic patents
|
· |
I-ON e.Form Server Green Technology Certificate #GT-12-00040
|
· |
I-ON Content Server v6.1 Certificate of Software Quality – GS (Good Software) #14-0017
|
· |
DRMS OpenADR 2.0a/b Certificate of System Conformance
|
· |
Certificate for Company Research Institute #20022427
|
· |
Selected to participate in ‘IP-Star Company development’ project by Seoul Business Agency (2013)
|
· |
Designated as Best Small and Medium Company Workplace by Small and Medium Business Corporation (2012-2014)
|
· |
Designated as Global Small Giant Company by Small and Medium Business Administration (2012-2014)
|
· |
Grand prize at New Software Solution in General Software section by Ministry of Knowledge Economy (2012)
|
· |
Designated as top Promising Future-Leading Company by Money Today (Economic newspaper 2012)
|
· |
Certified ‘Promising Export Firm’ by Small and Medium Business Administration (2011-2013)
|
· |
KOSA (Korea Software Industry Association)
|
· |
Best prize at 11th Korean Software Companies’ Competitiveness Award - Mobile SW section (2012)
|
· |
Best prize at 10th Korean Software Companies’ Competitiveness Award– KMS/EMC/BMP section (2011)
|
· |
Best prize at SoftBank Mobile Solution Contest in Japan (2011)
|
· |
Citation of Prime Minister awarded on the SW Industrial Day (2011)
|
· |
Tower of million USD exports award (2007)
|
· |
Grand prize in Internet Service Section (oneul.com) (2012)
|
· |
Winner of Brand Service Section (Lotte Duty Free) (2012)
|
· |
Grand prize in Business Improvement section (e.Form) (2012)
|
· |
Grand Prize in Information Management (Real-time Power demand resources Operation System) (2012)
|
· |
Grand Prize in Location Based System (LBS) (Lucky Bird) (2012)
|
· |
Grand Prize in Product brand (Catch Chevrolet) (2011)
|
· |
Grand Prize eBook (Kyowon Aesop) (2011)
|
2015 |
2016 |
2017 |
|
2018 |
|
|||||||||||||||||
KT Corporation |
8.0 |
% |
|
JoongAng Ilbo |
7.0 |
% |
JoongAng Ilbo |
8.6 |
% |
KEPCO |
10.1 |
% |
||||||||||
KCA |
7.7 |
% |
|
K.K I-ON |
5.0 |
% |
|
KBS |
6.7 |
% |
K.K. I-ON |
7.7 |
% |
|||||||||
K.K. I-ON |
6.6 |
% |
|
Samsung Electro |
5.0 |
% |
|
Hyundai Auto |
6.3 |
% |
Samsung Electro |
6.5 |
% |
|||||||||
KT DS |
6.3 |
% |
|
GlobalTelecom |
4.0 |
% |
|
Samsung Electro |
6.0 |
% |
SBDC |
6.5 |
% |
|||||||||
Samsung Card |
5.3 |
% |
|
Hyunday Auto |
4.0 |
% |
|
KTDS |
5.7 |
% |
Finger |
6.3 |
% |
|||||||||
K.K. Ashisuto |
3.7 |
% |
|
Kolonbenit |
4.0 |
% |
|
K.K. I-ON |
5.5 |
% |
Mnwise |
5.9 |
% |
|||||||||
Hyundai ESG |
3.6 |
% |
|
KEPCO |
3.0 |
% |
|
Jeju Tourism |
4.8 |
% |
K.K. Ashisuto |
4.7 |
% |
|||||||||
KyoWon |
3.6 |
% |
|
Ssangyong |
3.0 |
% |
|
KLPGA |
4.2 |
% |
Shinhan Card |
4.7 |
% |
|||||||||
MBC |
3.6 |
% |
|
K.K. Ashisuto |
3.0 |
% |
|
YTN |
4.0 |
% |
Samsung SDS |
4.1 |
% |
|||||||||
Accenture |
3.2 |
% |
|
Korea Comm. |
3.0 |
% |
|
CJ Digital Music |
3.9 |
% |
Jeju Tourism |
3.9 |
% |
|||||||||
|
51.7 |
% |
|
|
41.0 |
% |
|
|
55.7 |
% |
|
60.4 |
% |
|
2018
|
2017
|
||||||
Sales to affiliate
|
$
|
525,881
|
$
|
494,338
|
||||
Receivables from affiliate |
$
|
161,079
|
$
|
139,188
|
● |
be time-consuming and expensive to defend, whether meritorious or not;
|
● |
require us to stop providing products or services that use the technology that allegedly infringes the other party’s intellectual property;
|
● |
divert the attention of our technical and managerial resources;
|
● |
require us to enter into royalty or licensing agreements with third-parties, which may not be available on terms that we deem acceptable;
|
● |
prevent us from operating all or a portion of our business or force us to redesign our products, services or technology platforms, which could be difficult and expensive and
may make the performance or value of our product or service offerings less attractive;
|
● |
subject us to significant liability for damages or result in significant settlement payments; or
|
● |
require us to indemnify our customers.
|
·
|
the concentration of the ownership of our shares by a limited number of affiliated stockholders may limit interest in our securities;
|
·
|
limited “public float” with a small number of persons whose sales or lack of sales could result in positive or negative pricing pressure on the
market price for our common stock;
|
·
|
additions or departures of key personnel;
|
·
|
loss of a strategic relationship;
|
·
|
variations in operating results from the expectations of securities analysts or investors;
|
·
|
announcements of new products or services by us or our competitors;
|
·
|
reductions in the market share of our products;
|
·
|
announcements by us or our competitors of significant acquisitions, strategic partnerships, joint ventures or capital commitments;
|
·
|
investor perception of our industry or prospects;
|
·
|
insider selling or buying;
|
·
|
investors entering into short sale contracts;
|
·
|
regulatory developments affecting our industry; and
|
·
|
changes in our industry;
|
·
|
competitive pricing pressures;
|
·
|
our ability to obtain working capital financing;
|
·
|
sales of our common stock;
|
·
|
our ability to execute our business plan;
|
·
|
operating results that fall below expectations;
|
·
|
revisions in securities analysts’ estimates or reductions in security analysts’ coverage; and
|
·
|
economic and other external factors.
|
(a) |
Market Information
|
Price Range
|
||||||||
Quarter Ended
|
High ($)
|
Low ($)
|
||||||
December 31, 2018
|
$
|
0.42 |
0.40
|
|||||
September 30, 2018
|
$
|
2.00
|
1.30
|
|||||
June 30, 2018
|
$
|
2.55
|
2.55
|
|||||
March 31, 2018
|
$
|
2.35
|
2.35
|
|||||
December 31, 2017
|
$
|
3.25
|
1.75
|
|||||
September 30, 2017
|
$
|
0.75
|
0.75
|
|||||
June 30, 2017
|
$
|
2.05
|
2.05
|
|||||
March 31, 2017
|
$
|
2.25
|
2.25
|
Name
|
Age
|
Position
|
Jae Cheol Oh
|
49
|
Chairman, Chief Executive Officer, Chief Financial Officer
|
|
|
|
Hong Rae Kim
|
48
|
Executive Director
|
|
|
|
Jae Ho Cho
|
44
|
Director
|
|
|
|
Eugene Hong
|
61 |
Director
|
|
|
|
Armand Pastine
|
52 |
Director
|
|
|
|
Jean Koh
|
58 |
Director
|
|
|
|
Charlie Baik
|
49 |
Director
|
Mr. Eugene Hong, Independent Director
Mr. Hong’s career at Samsung, most recently as Executive Vice President of Samsung Venture Investment Co, Ltd., spans over 25 years. Between 1992 and 1998, he served as a Director in the production, planning and strategy divisions for both Samsung Motors Co., Ltd. and Samsung Techwin Co., Ltd. In 1999, Mr. Hong transitioned to the Samsung Venture team initially as a Director, rising to Vice President, Senior Vice President and eventually to his current role as Executive Vice President, focusing primarily on managing technology and industrial related investments. Since 2013, Mr. Hong has originated, spearheaded and overseen over twenty investments across multiple high growth sectors including, among others, enterprise software, network security solutions, AI, optical equipment/OLED laser, autonomous driving, block chain, mobile and battery technologies. Mr. Hong received his B.S. from Korea University in 1984, M.S. from Texas Tech University in 1986 and PhD from Arizona State University in 1991. Mr Hong has served as a director since August 10 2018.
Mr. Armand Pastine, Independent Director
Mr. Pastine has served as a director since August 10, 2018 and serves as the CEO of CG Capital Markets, LLC, a New York and Florida -based investment banking boutique specializing in Middle Market Sales and Trading, Institutional Structured Credit Products, and Capital Markets Placements of debt and equity investments to Qualified Institutional Buyers. Mr. Pastine began his career in the Financial Strategies Group at Prudential Securities, with a primary focus on Mortgage and Asset-Backed related securities. He previously worked as a Vice President in Goldman Sachs’ Principal Finance Group and held various positions at a number of leading middle-market investment banks specializing in Structured Products and Esoteric Securities including more recently at Maxim Group, LLC, where he served as Executive Managing Director and the Head of Fixed Income. Mr. Pastine received his B.A. in Political Communications from the University of Rhode Island and his J.D. with an emphasis on Public Policy Analysis, from CUNY School of Law. He is admitted to the Bar in New Jersey.
Name and
Principal
Position
|
Year
|
Salary
($) |
Bonus
($) |
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive Plan
Compensation
|
Nonqualified
Deferred
Compensation
Earnings
|
All Other
Comp.
($) |
Total
($) |
|||||||||||||||||||||||||||
Michael J. Rapport, President/Chief Executive Officer(1)
|
2018
|
$
|
0
|
-
|
$
|
0
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||
2017
|
$
|
0
|
-
|
$
|
0
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||||
Evan Rapport, Vice President
|
2018
|
$
|
0
|
-
|
$
|
-
|
-
|
-
|
-
|
$
|
0
|
|||||||||||||||||||||||||
2017
|
$
|
0
|
$
|
10,680
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
10,680
|
||||||||||||||||||||||||
Mark Lamb, Director
|
2018
2017
|
$
|
0
|
-
|
$
|
13,600
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
13,600
|
||||||||||||||||||||||
Roy Roberson, Director
|
2018
|
$
|
0
|
-
|
$
|
0
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||
2017
|
$
|
0
|
-
|
$
|
13,600
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
13,600
|
|||||||||||||||||||||||
Joe Ryan, Director
|
2018
|
$
|
0
|
-
|
$
|
0
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||
2017
|
$
|
0
|
-
|
$
|
13,600
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
13,600
|
|||||||||||||||||||||||
Dr. David Thomas, Director
|
2018
|
$
|
0
|
-
|
$
|
0
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||
2017
|
$
|
0
|
-
|
$
|
13,600
|
(2
|
)
|
-
|
-
|
-
|
-
|
$
|
13,600
|
|||||||||||||||||||||||
Kenneth C. Wiedrich. CFO(2)
|
2018
|
-
|
-
|
-
|
-
|
-
|
-
|
$
|
0
|
|||||||||||||||||||||||||||
2017
|
$
|
24,000
|
-
|
$
|
13,600
|
(3
|
)
|
-
|
-
|
-
|
-
|
$
|
37,600
|
|||||||||||||||||||||||
Jae Cheol Oh, Chairman, Chief Executive Officer, Chief Financial Officer (5)
|
2018
|
$
|
88,344
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
88,344
|
||||||||||||||||||||||||
Hong Rae Kim, Director (5)
|
2018
|
$
|
17,414
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
17,414
|
||||||||||||||||||||||||
Jae Ho Cho, Director (5)
|
2018
|
$
|
86,795
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
86,795
|
||||||||||||||||||||||||
Eugene Hong, Director (6)
|
2018
|
$
|
0
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||
Armand Pastine, Director (6)
|
2018
|
$
|
7,500
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
7,500
|
||||||||||||||||||||||||
Jean Koh, Director (6)
|
2018
|
$
|
0
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
0
|
||||||||||||||||||||||||
Charlie Baik, Director (6)
|
2018
|
$
|
5,453
|
-
|
$
|
-
|
-
|
-
|
-
|
-
|
$
|
5,453
|
(5)
|
Appointed January 25, 2018.
|
(6)
|
Appointed August 10, 2018.
|
Shareholder (1)
|
Beneficial
Ownership
|
Percent of
Class (2)
|
||||||
Jae Cheol Oh
|
12,898,600
|
36.9
|
%
|
|||||
Hong Rae Kim
|
915,200
|
2.6
|
%
|
|||||
Jae Ho Cho
|
0
|
0
|
%
|
|||||
Hong Rae Kim
|
0
|
0
|
%
|
|||||
Eugene Hong
|
0
|
0
|
%
|
|||||
Armand Pastine
|
0
|
0
|
%
|
|||||
Jean Koh
|
0
|
0
|
%
|
|||||
Charlie Baik
|
0
|
0
|
%
|
|||||
Officers and Directors as a Group (3 persons)
|
12,898,600
|
36.9
|
%
|
2018 | 2017 | |||||||
Sales to affiliate | $ | 525,881 |
$
|
494,338 | ||||
Receivable from affiliate
|
$
|
161,079 |
$
|
139,188 |
Year Ended
December 31,
2018(1)
($)
|
Year Ended
December 31,
2017(2)
($)
|
|||||||
Audit fees
|
$ | 66,000 |
$
|
38,000
|
||||
Audit-related fees
|
-0-
|
-0-
|
||||||
Tax fees
|
-0-
|
-0-
|
||||||
All other fees
|
-0-
|
-0-
|
||||||
Total
|
$ | 66,000 |
$
|
38,000
|
(1) |
Performed by Benjamin & Young, LLP
|
(2) |
Performed by Kenne Ruan CPA, P.C.
|
Number
|
Description
|
|
Agreement of Merger and Plan of Reorganization among Evans Brewing Company, Inc., I-ON
Communications Co., Ltd., I-ON Acquisition Corp. and I-on Communications, Ltd. (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed on December 26, 2017, and incorporated herein by reference)
|
||
Spin-Off Agreement among Evans Brewing Company, Inc., Michael J. Rapport Trust, Evans
Brewing Company, Inc. and EBC Public House, Inc. (previously filed as Exhibit 2.2 to the Company’s Current Report on Form 8-K, filed on February 1, 2018, and incorporated herein by reference)
|
||
Certificate of Incorporation of the Company (previously filed as Exhibit 3.1 to the
Company’s Registration Statement on Form 10, filed on July 3, 2013, and incorporated herein by reference)
|
||
Certificate of Amendment of Certificate of Incorporation (previously filed as Exhibit 3.3
to the Company’s Current Report on Form 8-K, filed on April 22, 2014, and incorporated herein by reference)
|
||
Certificate of Amendment of Certificate of Incorporation (previously filed as Exhibit 3.1
to the Company’s Current Report on Form 8-K, filed on October 23, 2015, and incorporated herein by reference)
|
Certificate of Amendment of Certificate of Incorporation (previously filed as Exhibit 3.1
to the Company’s Current Report on Form 8-K, filed on February 1, 2018, and incorporated herein by reference)
|
||
Certificate of Amendment of Certificate of Incorporation (previously filed as Exhibit 3.1
to the Company’s Current Report on Form 8-K, filed on April 3, 2019, and incorporated herein by reference)
|
||
By-laws of the Company (previously filed as Exhibit 3.2 to the Company’s Registration
Statement on Form 10, filed on July 3, 2013, and incorporated herein by reference)
|
||
Certificate of Designation of Rights and Preferences for Series A Convertible Preferred
Stock (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed on December 15, 2015, and incorporated herein by reference)
|
||
Convertible Note Debenture in favor of Peak One Opportunity Fund, L.P., due August 13,
2021 (previously filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K, filed on August 28, 2018, and incorporated herein by reference)
|
||
Common Stock Purchase Warrant of Peak One Opportunity Fund, L.P. (previously filed as
Exhibit 4.2 to the Company’s Current Report on Form 8-K, filed on August 28, 2018, and incorporated herein by reference)
|
||
Securities Purchase Agreement between the Company and Peak One Opportunity Fund, L.P.
(previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed on August 28, 2018, and incorporated herein by reference)
|
||
Equity Purchase Agreement between the Company and Peak One Opportunity Fund, L.P.
(previously filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed on August 28, 2018, and incorporated herein by reference)
|
||
Registration Rights Agreement between the Company and Peak One Opportunity Fund, L.P.
(previously filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K, filed on August 28, 2018, and incorporated herein by reference)
|
||
14.1 |
Code of Business Conduct and Ethics (previously filed as Exhibit 14.1 to the Company’s Registration Statement on Form S-1, filed on September 27, 2017, and
incorporated herein by reference)
|
|
List of Subsidiaries*
|
||
Certification of Chief Executive and Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934, as
amended*
|
||
Certification of Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) under the Securities Exchange Act of 1934, as amended, and 18
U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
|
101.INS
|
XBRL Instance Document*
|
|
101.SCH
|
XBRL Schema Document*
|
|
101.CAL
|
XBRL Calculation Linkbase Document*
|
|
101.DEF
|
XBRL Definition Linkbase Document*
|
|
101.LAB
|
XBRL Label Linkbase Document*
|
|
101.PRE
|
XBRL Presentation Linkbase Document*
|
*
|
Furnished herewith.
|
**
|
Filed herewith.
|
I-ON DIGITAL CORP.
|
|||
By:
|
/s/ Jae Cheol Oh
|
||
Name: Jae Cheol Oh
|
|||
Title:
|
Chairman, Chief Executive Officer and Chief Financial Officer
(Principal Executive, Financial and Accounting Officer)
|
April 16, 2019
|
|
/s/ Jae Cheol Oh
|
|
Name: Jae Cheol Oh
|
|
Title: Chairman, Chief Executive Officer and Chief Financial officer
|
|
(Principal Executive, Financial and Accounting Officer)
|
|
April 16, 2019
|
/s/ Hong Rae Kim
|
Name: Hong Rae Kim
|
|
Title: Executive Director
|
April 16, 2019
|
/s/ Jae Ho Cho
|
Name: Jae Ho Cho
|
|
Title: Director
|
April 16, 2019
|
/s/ Eugene Hong
|
Name: Eugene Hong
|
|
Title: Director
|
April 16, 2019
|
/s/ Armand Pastine
|
Name: Armand Pastine
|
|
Title: Director
|
April 16, 2019
|
/s/ Jean Koh
|
Name: Jean Koh
|
|
Title: Director
|
April 16, 2019
|
/s/ Charlie Baik
|
Name: Charlie Baik
|
|
Title: Director
|
Table of Contents
3
|
||
Consolidated Financial Statements
|
||
4
|
||
5
|
||
6
|
||
7
|
||
9
|
1100 N. Tustin Ave., Suite
200
Anaheim, CA 92807
Office: (714) 238-0000
www.bycpas.com
|
December 31,
2018
|
December 31,
2017
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
1,709,210
|
$
|
1,439,700
|
||||
Restricted cash
|
1,699,331
|
1,795,781
|
||||||
Short-term financial instruments
|
741,417
|
746,687
|
||||||
Short-term loans
|
25,000
|
112,003
|
||||||
Accounts Receivables, net of allowance for doubtful accounts $724,292 and $667,886, respectively
|
2,692,933
|
4,014,388
|
||||||
Deferred tax assets
|
65,947
|
-
|
||||||
Prepaid expenses and other current assets
|
856,959
|
537,402
|
||||||
Total current assets
|
7,790,797
|
8,645,961
|
||||||
|
||||||||
Non-current assets:
|
||||||||
Investments
|
102,756
|
136,271
|
||||||
Property and equipment, net
|
163,995
|
69,455
|
||||||
Intangible assets, net
|
136,432
|
74,642
|
||||||
Deposits
|
358,028
|
392,095
|
||||||
Derivate asset
|
109,343
|
-
|
||||||
Deferred tax assets
|
1,211,621
|
879,957
|
||||||
Total non-current assets
|
2,082,175
|
1,552,420
|
||||||
Total Assets
|
$
|
9,872,972
|
$
|
10,198,381
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
375,318
|
$
|
520,045
|
|||||
Accrued expenses and other
|
790,676
|
1,197,005
|
||||||
Value added tax payable
|
108,534
|
184,186
|
||||||
Income tax payable
|
20,353
|
-
|
||||||
Short-term loan
|
626,062
|
-
|
||||||
Current portion of long term debt
|
89,509
|
-
|
||||||
Government grants outstanding
|
-
|
-
|
||||||
Total current liabilities
|
2,010,452
|
1,901,236
|
||||||
Convertible debt
|
25,000
|
-
|
||||||
Long term debt, net of current portion
|
402,397
|
280,007
|
||||||
Total liabilities
|
2,437,849
|
2,181,243
|
||||||
Commitments and contingencies
|
||||||||
Stockholders’ Equity
|
||||||||
Common stock, $0.001 par
value; authorized 100,000,000 shares; [35,130,339] shares issued and outstanding at December 31, 2018; 26,000,000 shares issued and outstanding at December 31, 2017
|
3,603
|
2,600
|
||||||
Treasury stock
|
(709,478
|
)
|
-
|
|||||
Additional paid-in-capital
|
3,582,987
|
3,212,037
|
||||||
Accumulated other comprehensive loss
|
(52,193
|
)
|
274,468
|
|||||
Accumulated retained earnings
|
4,609,785
|
4,527,781
|
||||||
Total company stockholders’ equity
|
7,434,704
|
8,016,886
|
||||||
Non-controlling interests
|
419
|
252
|
||||||
Total stockholders’ equity
|
7,435,123
|
8,017,138
|
||||||
Total Liabilities and Stockholders’ Equity
|
$
|
9,872,972
|
$
|
10,198,381
|
Years Ended December 31,
|
||||||||
2018
|
2017
|
|||||||
Net sales
|
$
|
7,091,647
|
$
|
9,206,355
|
||||
Cost of goods sold
|
5,259,399
|
6,199,386
|
||||||
Gross profit
|
1,832,248
|
3,006,969
|
||||||
Operating expense
|
||||||||
Research and development
|
329,366
|
670,714
|
||||||
General and administrative
|
1,934,899
|
1,749,576
|
||||||
Total operating expense
|
2,264,265
|
2,420,290
|
||||||
Income (loss) from operations
|
(432,017
|
)
|
586,679
|
|||||
Interest income
|
-
|
49,020
|
||||||
Gain on foreign currency exchange, net
|
-
|
(12,525
|
)
|
|||||
Miscellaneous income (expense), net
|
147,206 |
(393,006
|
)
|
|||||
Interest expense
|
(22,763 | ) |
(10,149
|
)
|
||||
Total other income (expense), net
|
124,443
|
(366,660
|
)
|
|||||
Income (loss) before provision for income taxes, loss on equity investments in affiliates, and non-controlling interest
|
(307,574
|
)
|
220,019
|
|||||
Provision for (benefit from) income tax
|
(423,093
|
)
|
146,901
|
|||||
Net income before income or loss on equity investments in affiliates and non-controlling interest
|
115,519
|
73,118
|
||||||
Loss on equity investments in affiliates
|
(33,515
|
)
|
(54,100
|
)
|
||||
Net income before non-controlling interest
|
82,004
|
19,018
|
||||||
Non-controlling interest income
|
167
|
91
|
||||||
Net income
|
$
|
82,171
|
$
|
19,109
|
||||
Comprehensive income statement:
|
||||||||
Net income (loss)
|
$
|
82,171
|
$
|
19,018
|
||||
Foreign currency translation
|
(326,661
|
)
|
747,785
|
|||||
Total Comprehensive income (loss)
|
$
|
(244,490
|
)
|
$
|
766,803
|
|||
Earnings per share - Basic
|
||||||||
Net income (loss) before non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Non-controlling interest
|
0.00
|
0.00
|
||||||
Earnings per share to stockholders
|
0.00
|
0.00
|
||||||
Earnings per share - Diluted
|
||||||||
Net income (loss) before non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Non-controlling interest
|
0.00
|
0.00
|
||||||
Earnings per share to stockholders
|
0.00
|
0.00
|
||||||
Weighted average number of common shares outstanding:
|
||||||||
Basic
|
35,030,339
|
26,000,000
|
||||||
Diluted
|
35,030,339
|
26,000,000
|
|
Accumulated
|
Total
|
||||||||||||||||||||||||||||||||||
Additional
|
Other
|
Company
|
Non-
|
Total
|
||||||||||||||||||||||||||||||||
Common Stock
|
Paid-in
|
Retained
|
Treasury
|
Comprehensive
|
Stockholders’
|
Controlling
|
Stockholders’
|
|||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Stock
|
Income (Loss)
|
Equity
|
Interest
|
Equity
|
||||||||||||||||||||||||||||
Balance - January 1, 2017
|
2,808,214
|
$
|
1,203,383
|
$
|
1,949,690
|
$
|
4,508,763
|
$
|
-
|
$
|
(473,317
|
)
|
$
|
7,188,519
|
$
|
161
|
$
|
7,188,680
|
||||||||||||||||||
To reflect the merger & reorganization
|
||||||||||||||||||||||||||||||||||||
with Evans Brewing Company Inc.
|
23,191,786
|
$
|
(1,200,783
|
)
|
$
|
1,200,783
|
||||||||||||||||||||||||||||||
Foreign currency translation
|
-
|
-
|
-
|
-
|
-
|
747,785
|
747,785
|
-
|
747,785
|
|||||||||||||||||||||||||||
Stock compensation expense
|
-
|
-
|
61,564
|
-
|
-
|
61,564
|
-
|
61,564
|
||||||||||||||||||||||||||||
Net Income
|
-
|
-
|
-
|
19,018
|
-
|
-
|
19,018
|
91
|
19,109
|
|||||||||||||||||||||||||||
Balance - December 31, 2017
|
26,000,000
|
$
|
2,600
|
$
|
3,212,037
|
$
|
4,527,781
|
$
|
-
|
$
|
274,468
|
$
|
8,016,886
|
$
|
252
|
$
|
8,017,138
|
|||||||||||||||||||
Issuance of common stock
|
9,030,339
|
903
|
-
|
-
|
-
|
-
|
903
|
-
|
903
|
|||||||||||||||||||||||||||
Recognition of beneficial conversion feature
|
||||||||||||||||||||||||||||||||||||
in connection with convertible debt
|
-
|
-
|
85,212
|
-
|
-
|
-
|
85,212
|
-
|
85,212
|
|||||||||||||||||||||||||||
Recognition of common stock warrant issued
|
||||||||||||||||||||||||||||||||||||
in connection with convertible debt
|
-
|
-
|
89,788
|
-
|
-
|
-
|
89,788
|
-
|
89,788
|
|||||||||||||||||||||||||||
Issuance of common stock in connection with
|
||||||||||||||||||||||||||||||||||||
equity purchase agreement
|
100,000
|
100
|
109,243
|
109,343
|
-
|
109,343
|
||||||||||||||||||||||||||||||
Foreign currency translation
|
-
|
-
|
-
|
-
|
-
|
(326,661
|
)
|
(326,661
|
)
|
-
|
(326,661
|
)
|
||||||||||||||||||||||||
Repurchase of treasury stock
|
-
|
-
|
-
|
-
|
(709,478
|
)
|
-
|
(709,478
|
)
|
-
|
(709,478
|
)
|
||||||||||||||||||||||||
Stock compensation expense
|
-
|
-
|
86,707
|
-
|
-
|
-
|
86,707
|
-
|
86,707
|
|||||||||||||||||||||||||||
Net income
|
-
|
-
|
-
|
82,004
|
-
|
-
|
82,004
|
167
|
82,171
|
|||||||||||||||||||||||||||
Balance - December 31, 2018
|
35,130,339
|
$
|
3,603
|
$
|
3,582,987
|
$
|
4,609,785
|
$
|
(709,478
|
)
|
$
|
(52,193
|
)
|
$
|
7,434,704
|
$
|
419
|
$
|
7,435,123
|
Years ended December 31,
|
2018
|
2017
|
||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
82,171
|
$
|
19,109
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Non-controlling interest
|
(167
|
)
|
(91
|
)
|
||||
Bad debt expense
|
-
|
70,759
|
||||||
Loss on equity investments in affiliates
|
33,515
|
54,100
|
||||||
Depreciation and amortization
|
76,818
|
115,155
|
||||||
Stock options expense
|
86,707
|
61,564
|
||||||
Foreign exchange gain (loss)
|
1,490
|
(884
|
)
|
|||||
Amortization of debt discount
|
25,000
|
-
|
||||||
|
||||||||
Changes in operating assets and liabilities:
|
||||||||
Account receivable, net
|
1,144,298
|
(692,185
|
)
|
|||||
Prepaid expenses and other current assets
|
(347,528
|
)
|
(51,887
|
)
|
||||
Deposit
|
17,977
|
(7,873
|
)
|
|||||
Deferred taxes
|
(441,081
|
)
|
109,661
|
|||||
Account payable
|
(96,846
|
)
|
197,131
|
|||||
Accrued expenses and other
|
(362,098
|
)
|
141,691
|
|||||
Value added tax payable
|
(69,058
|
)
|
(3,949
|
)
|
||||
Income tax payable
|
20,683
|
(10,384
|
)
|
|||||
Net cash used in operating activities
|
171,880
|
1,917
|
||||||
Cash flows from investing activities:
|
||||||||
Purchases of short-term investments
|
(2,480,233
|
)
|
(120,265
|
)
|
||||
Proceeds from sales of short-term investments
|
2,475,688
|
-
|
||||||
Purchases of property and equipment
|
(155,312
|
)
|
(91,067
|
)
|
||||
Purchases of patent
|
(86,480
|
)
|
(22,962
|
)
|
||||
Purchases of other intangible assets
|
-
|
116
|
||||||
Borrowings from short-term loans
|
83,657
|
(106,116
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(162,680
|
)
|
(340,294
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Net receipt of government grants
|
-
|
(299,709
|
)
|
|||||
Proceeds from short-term borrowings
|
636,190
|
-
|
||||||
Purchase of treasury stock
|
(709,478
|
)
|
-
|
|||||
Proceeds from convertible debt, net of debt discount
|
175,000
|
-
|
||||||
Borrowings from loans payable
|
227,211
|
-
|
||||||
Repayments of loans payable
|
-
|
(162,057
|
)
|
|||||
Net cash provided by (used in) financing activities
|
328,923
|
(461,766
|
)
|
|||||
Effect of foreign currency translation on cash and cash equivalents
|
(165,063
|
)
|
407,645
|
|||||
Net decrease in cash and cash equivalents
|
173,060
|
(392,498
|
)
|
|||||
Cash and cash equivalents including restricted cash, beginning of year
|
$
|
3,235,481
|
3,627,979
|
|||||
Cash and cash equivalents including restricted cash, end of year
|
$
|
3,408,541
|
$
|
3,235,481
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest paid
|
$
|
22,763
|
$
|
10,149
|
||||
Taxes paid
|
$
|
17,988
|
$
|
37,239
|
||||
Supplemental disclosure of noncash financing activities:
|
||||||||
Issuance of 100,000 shares of common stock pursuant to issuance of equity purchase agreement
|
$
|
109,343
|
$
|
-
|
Note 1. |
Organization and Operations
|
Note 2. |
Summary of Significant Accounting Policies
|
2018
|
2017
|
|||||||
Korea
|
||||||||
Current assets
|
$
|
7,550,184
|
$
|
8,454,367
|
||||
Non-current assets
|
2,081,897
|
1,552,148
|
||||||
Current liabilities
|
1,802,402
|
1,728,657
|
||||||
Non-current liabilities
|
427,397
|
280,007
|
||||||
Japan
|
||||||||
Current assets
|
$
|
240,613
|
$
|
191,593
|
||||
Non-current assets
|
278
|
271
|
||||||
Current liabilities
|
208,050
|
172,582
|
||||||
Non-current liabilities
|
-
|
-
|
||||||
Net Sales
|
285,679
|
303,975
|
· |
Royalty – the Company receives a fixed amount of royalties from company in Japan for providing rights to sell the Company’s products in Japanese market.
|
· |
License Solution & Services – the Company recognizes revenue on installation of the web-content management software, services provided for installation, and
customization.
|
· |
Customizing Services – the Company recognizes revenue from processing transactions between businesses and their customers.
|
· |
Maintenance – the Company recognizes revenue over the contract term based on percentage-of-completion method.
|
Facility equipment
|
4 years
|
Automobile
|
4 years
|
Office equipment
|
4 years
|
Development costs
|
3 years
|
Intangible asset excluding development costs
|
10 years
|
Other Intangible assets
|
3 to 5 years
|
Level 1 |
Quoted prices in active markets for identical assets or liabilities that the Company has an ability to access as of the measurement date.
|
Level 2 |
Inputs that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not
active, or other inputs that are observable or can be corroborated by observable market data for substantially the same term of the assets or liabilities.
|
Level 3 |
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
· |
Investments in privately-held companies, where quoted market prices are not available, accounted for as available-for-sale
securities, classified as Level 3 within the fair value hierarchy, and are recorded as an asset on the consolidated balance sheet
|
· |
Detachable warrants issued in connection with the convertible debt that meets the definition of a derivative, classified as Level 2 within the fair value
hierarchy, which is recorded as additional paid-in-capital on the consolidated balance sheet
|
· |
An equity purchase put option that meets the definition of a derivative, classified as Level 3 within the fair value hierarchy, which is recorded as an asset on
the consolidated balance sheet
|
December 31, 2018
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Available-for-sale securities
|
$
|
-
|
$
|
-
|
$
|
98,784
|
||||||
Common stock purchase warrant
|
-
|
89,788
|
-
|
|||||||||
Equity purchase put option
|
-
|
-
|
109,343
|
|||||||||
Fair value, at December 31, 2018
|
$
|
-
|
$
|
89,788
|
$
|
208,127
|
December 31, 2017
|
|
|||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Available-for-sale securities
|
$
|
-
|
$
|
-
|
$
|
103,090
|
||||||
Fair value, at December 31, 2017
|
$
|
-
|
$
|
-
|
$
|
103,090
|
Note 3. |
Merger and Plan of Reorganization
|
Note 4. |
Property and Equipment
|
2018
|
2017
|
|||||||
Facilities
|
$
|
192,115
|
$
|
200,489
|
||||
Vehicles
|
41,409
|
23,614
|
||||||
Equipment
|
1,355,710
|
1,190,899
|
||||||
Government grants
|
(109,272
|
)
|
(140,441
|
)
|
||||
Total property and equipment
|
1,479,962
|
1,274,561
|
||||||
Less: Accumulated depreciation
|
(1,315,967
|
)
|
(1,205,106
|
)
|
||||
Property and equipment, net
|
$
|
163,995
|
$
|
69,455
|
Note 5. |
Intangible Assets
|
2018
|
2017
|
|||||||
Patents
|
$
|
174,823
|
$
|
93,631
|
||||
Other intangible assets
|
568,276
|
593,046
|
||||||
Government grants
|
(13,428
|
)
|
(20,337
|
)
|
||||
Total intangible assets
|
729,671
|
666,340
|
||||||
Less: Accumulated amortization
|
$
|
(593,239
|
)
|
(591,698
|
)
|
|||
Intangible assets, net
|
$
|
136,432
|
$
|
74,642
|
Years ending December 31,
|
||||
2019
|
$
|
-
|
||
2020
|
-
|
|||
2021
|
-
|
|||
2022 |
-
|
|||
2023 |
-
|
|||
Total
|
$
|
-
|
Note 6. |
Long-term Debt
|
2018
|
2017
|
|||||||
A note payable to a financial institution bearing interest at 2.75% and 2.81% at December 31, 2018
and 2017, respectively, and guaranteed by the officer of the Company. The Company was required to make interest-only payments until December 2018, then monthly payments of both principal and interest starting from January 2019.
|
$
|
491,906
|
$
|
280,007
|
||||
Long-term debt
|
$
|
491,906
|
$
|
280,007
|
||||
Less: current portion
|
(89,509
|
)
|
-
|
|||||
Long-term debt, net of current portion
|
$
|
402,397
|
$
|
280,007
|
Years ending December 31,
|
||||
2019
|
$
|
89,509
|
||
2020
|
$
|
201,198
|
||
2021
|
$
|
201,199
|
||
Total
|
$
|
491,906
|
Note 7. |
Line of Credit
|
Note 8. |
Convertible Debt, Beneficial Conversion Feature, and Common Stock Warrant
|
· |
Term: The principal amount is repayable on August 13, 2021 (“Maturity Date”). All unpaid principal due and payable on the Maturity Date shall be paid in the form of
common stock of the Company. Any amount of principal or interest that is due under the convertible debt, which is not paid by the Maturity Date, will bear interest at the rate of 18% per annum until it is satisfied.
|
· |
Conversion Rights: The Holder has the right to convert the amount outstanding plus any accrued interest into common stock of the Company after 180 calendar days from
the issuance date.
|
· |
Conversion Price: Conversion price is equal to the lesser of (i) $2.75 or (ii) 70% of the lowest traded price of the common stock of the Company for the 20 trading
days immediately preceding the date of the date of conversion of the Debts.
|
· |
Redemption by Issuer: The Company has the option to redeem the convertible debt prior to the Maturity Date. The convertible debt called for redemption shall be
redeemable by the Company, upon not more than 2 days written notice, for an amount (the “Redemption Price”) equal to:
|
(i) |
if the date of redemption is 90 days or less from the issuance date, 110% of the sum of the principal amount so redeemed plus accrued interest, if any;
|
(ii) |
if the date of redemption is greater than or equal to 91 days from the issuance date and less than or equal to 120 days from the issuance date, 120% of the sum of the
amount so redeemed plus accrued interest, if any;
|
(iii) |
if the date of redemption is greater than or equal to 121 days from the issuance date and less than or equal to 180 days from the issuance date, 130% of the sum of the
amount so redeemed plus accrued interest, if any; and
|
(iv) |
if either (1) the convertible debts are in default but the Holder consents to the redemption notwithstanding such default or (2) the date of redemption is greater than
or equal to 181 days from the issuance date, 140% of the sum of the amount so redeemed plus accrued interest, if any.
|
· |
Ratchet Provision: If, at any time while any portion of the convertible debts remains outstanding, the Company effectuates a stock split or reverse stock split of its
common stock or issues a dividend on its common stock consisting of shares of common stock or otherwise recapitalizes its common stock, the conversion price of the convertible debts shall be equitably adjusted to reflect such
action.
|
· |
Default: In the event of default by the Company on these convertible debts, the Holder will have the option and discretion to accelerate the full indebtedness under
the convertible debts, in an amount equal to 140% of the outstanding principal amount and accrued and unpaid interest.
|
2018
|
2017
|
|||||||
A $200,000 convertible note, issued at 10% discount, five year term, no monthly interest due, maturing
August 13, 2021
|
$
|
200,000
|
$
|
-
|
||||
Long-term convertible debt
|
$
|
200,000
|
$
|
-
|
||||
Less: debt discount
|
(175,000
|
)
|
-
|
|||||
Long-term convertible debt, net of debt discount
|
$
|
25,000
|
$
|
-
|
Note 9. |
Investments
|
As of December 31, 2018 and 2017
|
|||||||||||||
Equity investee
|
Type of
Shares
Owned
|
Number
of Shares
Owned
|
Original
Investment
Amount
|
Equity
Investment
Ownership
|
|||||||||
PT IONSOFT
|
Common stock
|
160,000
|
$
|
160,000
|
20
|
%
|
Year ended December 31, 2018
|
||||||||||||
Equity investee
|
Beginning
Equity Investment
Basis |
Proportional
Share of the
Equity Accounted
Affiliate’s
Net Income (loss)
|
Ending
Equity Investment
Basis
|
|||||||||
PT IONSOFT
|
$
|
30,926
|
(33,515
|
) |
$
|
(2,589
|
) |
Year ended December 31, 2017
|
||||||||||||
Equity investee
|
Beginning
Equity Investment
Basis
|
|
Proportional
Share of the
Equity Accounted
Affiliate’s
Net Income (loss)
|
|
|
Ending
Equity Investment
Basis
|
|
|||||
PT IONSOFT
|
$
|
85,026
|
(54,100
|
)
|
$
|
30,926
|
December 31,
|
2018
|
2017
|
||||||
Total current assets
|
$
|
175,272
|
$
|
48,483
|
||||
Total assets
|
344,468
|
222,096
|
||||||
Total current liabilities
|
520,198
|
238,017
|
||||||
Total liabilities
|
106,482
|
332,453
|
Years ended December 31,
|
2018
|
2017
|
||||||
Net sales
|
$
|
151,981
|
$
|
141,096
|
||||
Gross profit
|
(166,016
|
)
|
141,096
|
|||||
Income (loss) from operations
|
(166,393
|
)
|
(287,963
|
)
|
||||
Net income (loss)
|
(167,577
|
)
|
(289,331
|
)
|
Available-for-sale securities
|
Percentage of
Ownership
|
2018
|
2017
|
|||||||||
4Grit
|
2.50
|
%
|
$
|
44,723
|
$
|
46,672
|
||||||
E-channel
|
0.07
|
%
|
$
|
42,299
|
$
|
44,143
|
||||||
KSFC
|
0.00
|
%
|
$
|
11,762
|
$
|
12,275
|
||||||
Total investment securities
|
$
|
98,784
|
$
|
103,090
|
Note 10. |
Equity Purchase Agreement – Put Option
|
· |
Put Provision: From time to time over the 24-month term of the Purchase Agreement, commencing on the date on which a registration statement registering the Purchase
Shares (the “Registration Statement”) becomes effective, the Company may, in its sole discretion, provide the Buyer with a put notice (each a “Put Notice”) to purchase a specified number of the Purchase Shares (each a “Put
Amount Requested”) subject to the limitations contained in the Purchase Agreement.
|
· |
Term: Unless earlier terminated, the Purchase Agreement will terminate automatically on the earlier to occur of: (i) 24 months after the initial effectiveness of the
Registration Statement, (ii) the date on which the Buyer has purchased or acquired all of the Purchase Shares, or (iii) the date on which certain bankruptcy proceedings are initiated with respect to the Company.
|
Fair value, at December 31, 2017
|
$
|
-
|
||
Issuance of equity purchase put option
|
109,343
|
|||
Change in fair value
|
-
|
|||
Fair value, at December 31, 2018
|
$
|
109,343
|
Note 11. |
Commitments and Contingencies
|
December 31,
|
Amount
|
|||
2019
|
$
|
152,686
|
||
2020
|
152,686
|
|||
Total
|
$
|
305,372
|
Note 12. |
Related Party Transactions
|
2018
|
2017
|
|||||||
Sales to affiliate
|
$
|
525,881
|
$
|
494,338
|
||||
Receivable from affiliate
|
$
|
161,079
|
$
|
139,188
|
Note 13. |
Earnings Per Share
|
Years Ended December 31,
|
2018
|
2017
|
||||||
Net income before non-controlling interest
|
$
|
82,004
|
$
|
19,018
|
||||
Non-controlling interest
|
167
|
91
|
||||||
Net income
|
82,171
|
19,109
|
||||||
Weighted-average shares of common stock outstanding:
|
||||||||
Basic
|
35,030,339
|
26,000,000
|
||||||
Dilutive effect of common stock equivalents arising from
|
||||||||
share option, excluding antidilutive effect from loss
|
-
|
-
|
||||||
Dilutive shares
|
35,030,339
|
26,000,000
|
||||||
Earnings per share - Basic
|
||||||||
Net income before non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Earnings per share to stockholders
|
$
|
0.00
|
$
|
0.00
|
||||
Earnings per share - Diluted
|
||||||||
Net income before non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Non-controlling interest
|
$
|
0.00
|
$
|
0.00
|
||||
Earnings per share to stockholders
|
$
|
0.00
|
$
|
0.00
|
Note 14. |
Income Taxes
|
2018
|
2017
|
|||||||
Current income tax expense:
|
||||||||
Federal
|
$
|
-
|
$
|
-
|
||||
Foreign
|
17,988
|
37,240
|
||||||
17,988
|
37,240
|
|||||||
Deferred income tax expense:
|
||||||||
Federal
|
(441,081
|
)
|
109,661
|
|||||
(441,081
|
)
|
109,661
|
||||||
Total
|
$
|
(423,093
|
)
|
$
|
146,901
|
2018
|
2017
|
|||||||
Deferred income tax assets:
|
||||||||
Allowance for bad debt
|
$
|
122,715
|
$
|
108,796
|
||||
Allowance for short-term loans
|
-
|
16,431
|
||||||
Intangible assets
|
-
|
1,923
|
||||||
Government grants
|
27,814
|
36,227
|
||||||
Available-for-sale securities
|
10,371
|
10,823
|
||||||
Development costs
|
235,523
|
181,622
|
||||||
Loss on equity investments
|
35,778
|
29,765
|
||||||
Tax credits
|
714,449
|
391,008
|
||||||
Net operating loss
|
-
|
18,188
|
||||||
Retirement benefits
|
72,881
|
91,413
|
||||||
Total deferred income tax assets
|
1,219,531
|
886,196
|
||||||
Deferred income tax liabilities:
|
||||||||
Other
|
(7,910
|
)
|
(6,239
|
)
|
||||
Total deferred income tax liabilities
|
(7,910
|
)
|
(6,239
|
)
|
||||
Net deferred tax assets
|
1,211,621
|
879,957
|
||||||
Net deferred income tax assets at end of year
|
$
|
1,211,621
|
$
|
879,957
|
||||
Net deferred income tax assets at beginning of year
|
$
|
879,957
|
$
|
882,743
|
2018
|
2017
|
|||||||
Profit (loss) before taxes
|
$
|
(307,574
|
)
|
$
|
220,019
|
|||
Statutory tax rate
|
22
|
%
|
22
|
%
|
||||
Statutory income tax (benefit) expense
|
$
|
(67,666
|
)
|
$
|
48,404
|
|||
Book
to tax reconciliation:
|
||||||||
Tax credits to be used:
|
(419,044
|
)
|
95,924
|
|||||
Foreign tax
|
17,988
|
37,239
|
||||||
Others
|
45,629
|
(34,666
|
)
|
|||||
Total book to tax reconciliation
|
(355,427
|
)
|
98,497
|
|||||
Provision for income tax expense
|
$
|
(423,093
|
)
|
$
|
146,901
|
|||
Effective tax rate
|
137.56
|
%
|
66.77
|
%
|
Note 15. |
Stock Compensation
|
Number of
Shares
|
Weighted-
Average Exercise
Price
|
Weighted-
Average
Remaining
Contractual Live
(In Years)
|
Aggregate
Intrinsic Value
|
|||||||||||||
Outstanding, December 31, 2016
|
82,928
|
$
|
1.49
|
4.22
|
||||||||||||
Granted
|
150,000
|
1.88
|
||||||||||||||
Excercised
|
-
|
-
|
||||||||||||||
Cancelled
|
(72,812
|
)
|
1.63
|
|||||||||||||
Outstanding, December 31, 2017
|
160,116
|
1.63
|
9.18
|
|||||||||||||
Granted
|
-
|
-
|
||||||||||||||
Excercised
|
-
|
-
|
||||||||||||||
Cancelled
|
-
|
-
|
||||||||||||||
Outstanding, December 31, 2018
|
160,116
|
1.69
|
8.18
|
$
|
64,046 |
|||||||||||
Options exercisable at December 31, 2018
|
91,044 |
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||
Vested and expected to vest at December 31, 2018
|
91,044 |
$
|
-
|
$
|
-
|
$
|
-
|
Note 16. |
Subsequent Events
|