Notes
to Financial Statements
NOTE
1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
DD’s
Deluxe Rod Holder Inc. (“Deluxe” or the “Company”) was incorporated on September 26, 2014 under the
laws of the State of Nevada. On June 15, 2018, DD’s Deluxe Rod Holder Inc. (“DDLX”) entered into a
definitive Share Exchange Agreement (the “Share Exchange Agreement”) with Golden Sunset Group Limited (“GS
Group”), a Seychelles International Business Company, and the shareholders of GS Group (the
“Shareholders”). The Share Exchange Agreement is effective on November 13, 2018. Golden Sunset has 460,000,000
shares (“
Ordinary Shares
”), $0.00025 par value per share outstanding (the
“ Golden Sunset Shares
”),
all of which are held by the Shareholders. Each Shareholder has agreed to transfer all of his, her or its (hereinafter
“its”) Golden Sunset Shares in exchange for an aggregate, collectively for all Shareholders, of 230,000,000 newly
issued shares of the common stock, $0.001 par value per share, of DDLX (the “
Common Stock
”) that will, in
the aggregate, constitute approximately 98.3% of the issued and outstanding capital stock of DDLX on a fully diluted basis as
of and immediately after the closing of the share exchange transaction. .
The share exchange
transaction was accounted for as a “reverse merger” because the original stockholders of GS Group own a majority of
the outstanding shares of DDLX’s common stock immediately following the completion of the transaction. GS Group was the
legal acquiree but deemed to be the accounting acquirer; DDLX was the legal acquirer but deemed to be the accounting acquiree
in the reverse merger. The historical financial statements prior to the acquisition are those of the accounting acquirer (GS Group).
Historical stockholder’s equity of the accounting acquirer prior to the merger are retroactively restated (a recapitalization)
for the equivalent number of shares received in the merger. After the completion of the transaction, the Company’s consolidated
financial statements include the assets and liabilities operations and cash flow of the Company and its subsidiaries.
Golden
Sunset Group Limited (“GS Group”) is an international business company formed under the laws of Republic of Seychelles
(“Seychelles”) on June 28, 2017 as a holding company for Golden Sunset International Management Limited (“GS
International”), a Seychelles International Business company formed on the same day. GS International is a wholly-owned
subsidiary of GS Group.
Golden
Sunset (Hongkong) Lodging Limited (“GS Hong Kong”), a holding company incorporated under the laws of Hong Kong Special
Administrative Region on July 18, 2017. It was wholly owned by Ms. Quan, Jun until March 9, 2018 on which the entire equity interests
was transferred to GS International.
GS Hong Kong owns 100%
of the issued and outstanding equity interest in Xiao De Tian Xia (Shenzhen) Senior Care Management Services Limited, a People’s
Republic of China company (“Xiao De Shenzhen”) incorporated on November 3, 2017. On March 13, 2018, Xiao
De Shenzhen acquired 100% ownership interest of Shenzhen Golden Sunset Technology Limited (“GS Technology”), a
PRC company incorporated on January 20, 2016. On November 6, 2017, Xiao De Shenzhen also contractually controlled and managed
an operating company, Hunan Xiao De Tian Xia Senior Care Industry Management Limited., a People’s Republic of China company
(“Xiao De Hunan”), which provides senior care management services.
Xiao De Hunan
was incorporated in the People’s Republic of China on March 22, 2017. Its principal office is located in Yueping Retirement
Home (Red Sunset Apartments), Yueping Town, Yangfeng District, Hengyang City. Xiao De Hunan provides a variety of services
which include, but not limited to, service management, lodging management, training management and property management. It provides
senior community care services such as preventive health check, rehabilitation support, transportation, housekeeping, laundry,
wellness program, interactive classes and recreational activities through its branch, Hunan Xiao De Tian Xia Senior Care
Industry Management Co. Ltd Community Senior Care Service Center (“the Branch”). The Branch was formed on December
20, 2017.
Hunan Guanzizai Senior
Care Services Co. Ltd. (“Hunan Guanzizai”) was formed in the People’s Republic of China on September 27, 2017
and is a wholly-owned subsidiary of Xiao De Hunan. This entity provides senior care personal services and recreational
activities for the elderly communities in Hengyang City in Hunan Province, China.
On July 30, 2018, Xiao
De Tian Xia (Beijing) Senior Care Industry Management Co. Ltd (“Xiao De Beijing”) was incorporated in the People’s
Republic of China on July 30, 2018. The ownership interest of Xiao De Hunan in this entity is 70%. The remaining ownership
interest, 30%, is held by a non-related third party. This entity provides senior care personal services and recreational activities
for an elderly community center in Beijing city in China.
Xiao De Tian Xia (Tangshan)
Senior Care Management Services Co. Ltd. (“Xiao De Tangshan”) was incorporated in the PRC on September 3, 2018. The
ownership interest of Xiao De Shenzhen in this entity is 60% while the remaining ownership interest, 40%, is held by a
non-related third party. This entity provides senior care personal services and recreational activities for six elderly community
centers in Tangshan city in Hebei Province, China.
Xiao De Tian Xia (Hubei)
Senior Care Management Services Co. Ltd. (“Xiao De Hubei”) was incorporated in the PRC on September 30, 2018. The
ownership interest of Xiao De Shenzhen in this entity is 67% while the remaining ownership interest, 33%, is held by a
non-related third party. This entity provides senior care personal services and recreational activities for an elderly community
center in Wuhan city in Hubei Province, China.
On December 10, 2018,
Xiao De Hunan acquired Hengyang City Red Sunset Tourism Development Co. Ltd. (“Red Sunset Tourism”) for a cash
consideration of approximately $74,257 (RMB 510,000). Red Sunset Tourism was incorporated in Hengyang City, Hunan Province
of the People’s Republic of China under the law of the People’s Republic of China (“PRC”) on January 8,
2008 and its office is located in High-Technology Zone of Hengyang City, Henan Province. Red Sunset Tourism primarily engages
in organizing and coordinating domestic travel tours within the territory of PRC for the senior elderly in Henan Province and
elderly residents of Hengyang City Yueping Retirement Home (Red Sunset Apartment). Red Sunset Tourism generates revenue through
the group tour fee earned from organizing and coordinating travel tours for its tour participants. After the completion of
the acquisition, the Company’s controlled Red Sunset Tourism through the subsidiaries of GS Group. The consolidated financial
statements include the assets and liabilities, operations and cash flow of the Company and its entire subsidiaries of GS Group
and Red Sunset Tourism.
Contractual
Arrangements
Although current PRC
regulations do not restrict or prohibit foreign investment in domestic Chinese companies that engage in businesses such as those
of Xiao De Hunan and its subsidiaries, there is substantial uncertainty regarding the interpretation and application of
such regulations. As such, Xiao De Hunan and its subsidiaries are controlled through contractual arrangements in lieu of
direct equity ownership by the Company or any of its subsidiaries. Such contractual arrangements are comprised of a series of
four agreements (collectively the “Contractual Arrangements”) which significant terms are shown as follows:
Exclusive
Service Agreement
Pursuant to the exclusive
service agreement among Xiao De Shenzhen, Xiao De Hunan and its subsidiaries and its shareholders, Xiao De Shenzhen
is engaged as exclusive provider of management consulting services to Xiao De Hunan and its subsidiaries. For such
services, Xiao De Hunan and its subsidiaries agree to pay service fees determined based on their actual monthly incomes
from major business to Xiao De Shenzhen. The amount of service fee from the year 2019 onward will be negotiated on January
1 each year. Xiao De Shenzhen is entitled to the rights and responsibilities of Xiao De Hunan and its subsidiaries
as set forth under the articles of association of Xiao De Hunan. The agreement provides that Xiao De Shenzhen is
authorized to, but not limited to, manage and control the daily operation and internal management structure, manage financial
management, enter and execute external contracts, handle tax filings and payments, direct and supervise human resources including
board of directors nomination, appointment of directors and officers, approve budgets and compensation plans, resolve capital
structure, acquisitions and dissolutions
The agreement remains
in effect for 20 years until November 6, 2037 unless terminated by either party in writing. Until such termination, Xiao De Hunan
and its subsidiaries may not enter into another agreement for the provision of management consulting services without the
prior consent of Xiao De Shenzhen.
Call
Option Agreements
Pursuant to the call
option agreement between the shareholders of Xiao De Hunan and its subsidiaries and Xiao De Shenzhen, such shareholders
jointly and severally grant Xiao De Shenzhen an option to purchase their equity interests in Xiao De Hunan and its
subsidiaries. Xiao De Shenzhen has the right to determine the purchase price within the extent not exceeding the upper
limit of shareholding ratio set forth under the PRC Law. Xiao De Shenzhen may exercise such option at any time until it
has acquired all equity interests of such Xiao De Hunan and its subsidiaries, and freely transfer the option to
any third party. The agreement will terminate on the date on which all of the equity interests of such Xiao De Hunan
and its subsidiaries has been transferred to Xiao De Shenzhen or its designee.
Equity
Pledge Agreements
Pursuant to the equity
interest pledge agreement between the shareholders of each Xiao De Hunan and its subsidiaries and Xiao De Shenzhen,
such shareholders pledge all of their equity interests in such Xiao De Hunan and its subsidiaries to Xiao De
Shenzhen as collateral to secure the obligations of such Xiao De Hunan and its subsidiaries under the exclusive
service agreement. The shareholders may not transfer or assign transfer or assign the pledged equity interests, or incur or allow
any encumbrance that would jeopardize Xiao De Shenzhen’s interests, without Xiao De Shenzhen’s prior
approval. In the event of default, Xiao De Shenzhen as the pledgee will be entitled to certain rights and entitlements,
including the priority in receiving payments by the evaluation or proceeds from the auction or sale of whole or part of the pledged
equity interests of such Xiao De Hunan and its subsidiaries. The agreement will terminate on the date the shareholders
have transferred all of their pledged equity interests pursuant to the option agreement
Shareholders’
Voting Rights Proxy Agreements
Pursuant to the
shareholders’ voting rights proxy agreement between the shareholders of each Xiao De Hunan and its
subsidiaries and Xiao De Shenzhen, such shareholders have given Xiao De Shenzhenan irrevocable proxy to act on
their behalf on all matters pertaining to such Xiao De Hunan and its subsidiaries and to exercise all of their
rights as shareholders of such Xiao De Hunan and its subsidiaries, including the right to attend shareholders
meeting, to exercise voting rights and to appoint and elect officers in such Xiao De Hunan and its
subsidiaries. The agreement will be valid for 20 years from the date of execution and automatically renew for another one
year when the original or extended term of this agreement is due. It will terminate at the earlier of (i) the date on which
all of the equity interests of such Xiao De Hunan and its subsidiaries have been transferred to Xiao De
Shenzhen or (ii) on the date Xiao De Shenzhen gives a thirty-day notice in writing of the cancellation of the
renewal after the agreement is due.
As a result of the
foregoing contractual arrangements, which give Xiao De Shenzhen effective control of Xiao De Hunan and
its subsidiaries with an exclusive power to direct their operating and internal management activities that significantly
impact their economic performance, obligate Xiao De Shenzhen to absorb all of the risk of loss from their activities,
and enable Xiao De Shenzhen to receive all of their expected residual returns, the Company accounts for each
Xiao De Hunan Tian Xia and its subsidiaries as a variable interest entity (“VIE”). Additionally, as
the parent company of Xiao De Shenzhen, the Company is considered the primary beneficiary of Xiao De Hunan
and its subsidiaries. Accordingly, the Company consolidates the accounts of Xiao De Hunan and its subsidiaries
for the period ended December 31, 2017, in accordance with Regulation S-X-3A-02 promulgated by the Securities Exchange
Commission, and Accounting Standards Codification (“ASC”) 810-10, Consolidation.
We
refer to DD’s Deluxe Rod Holder Inc, its consolidated subsidiaries and variable interest entities collectively as “we”,
“us” and “our”.
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
financial statements included in this report have been prepared in accordance with generally accepted accounting principles in
the United States of America. This basis of accounting involves the application of accrual accounting and consequently, revenues
and gains are recognized when earned, and expenses and losses are recognized when incurred. Our financial statements are expressed
in U.S. dollars.
Principles
of Consolidation
Our consolidated combined
financial statements include the accounts of Deluxe, GS Group, its subsidiaries and its Variable Interest Entities (VIEs). All
significant intercompany transactions balances among Deluxe, GS Group, its subsidiaries and its VIEs are eliminated upon consolidation.
Since Xiao De Shenzhen and its VIEs are under common control, the contractual arrangements among Xiao De Shenzhen,
its VIEs and their shareholders have been accounted for as a reorganization of entities, and the consolidation of its VIEs through
the contractual arrangements has been accounted for at historical cost and prepared on the basis as if these agreements became
effective as of the beginning of the first period presented in our consolidated financial statements.
Consolidated financial statements prepared
following a reverse acquisition are issued under the name of the legal parent (accounting acquiree, i.e. DDLX) but as a continuation
of the financial statements of the legal subsidiary (accounting acquirer, i.e. GS Group) with an adjustment of retroactively restate
on the stockholder’s equity to reflect the legal capital of the legal acquiree under the name of legal parent. This adjustment
is required to reflect the capital of legal parent (the legal acquirer or accounting acquiree) in the stockholder’s equity
item after the reverse acquisition. Comparative information presented in these financial statements also is retroactively adjusted
to reflect the legal capital of the legal parent (legal acquirer or accounting acquiree).
The consolidated financial statements include the accounts of
DD’s Deluxe Rod Holder Inc. and the following subsidiaries:
Name
of subsidiaries
|
|
Ownership
/ Deemed ownership
|
|
|
Place
of incorporation
|
|
Capital
|
|
Golden Sunset Group Limited
(“GS Group”)
|
|
|
100
|
%
|
|
Republic of Seychelles
|
|
$
|
115,000
|
|
Golden Sunset International Management
Limited (“GS International”)
|
|
|
100
|
%
|
|
Republic of Seychelles
|
|
$
|
5
|
|
Golden Sunset (Hongkong) Lodging
Limited (“GS Hong Kong”)
|
|
|
100
|
%
|
|
Hong Kong Special Kong Special Administrative
Region
|
|
$
|
5
|
|
Xiao De Tian Xia (Shenzhen) Senior
Care Service Management Co., Ltd. (“Xiao De Shenzhen”)
|
|
|
100
|
%
|
|
PRC
|
|
|
Nil
|
|
Shenzhen Golden Sunset Technology
Limited (“GS Technology”)
|
|
|
100
|
%
|
|
PRC
|
|
|
Nil
|
|
Xiao De Tian Xia (Tangshan) Senior
Care Service Management Co., Ltd (““Xiao De Tangshan”)
|
|
|
60
|
%
|
|
PRC
|
|
$
|
230,793
|
|
Xiao De Tian Xia (Hubei) Senior Care
Services Co., Ltd (“Xiao De Hubei”)
|
|
|
67
|
%
|
|
PRC
|
|
|
Nil
|
|
Hunan Xiao De Tian Xia Senior Care
Industry Management Co., Ltd (“Xiao De Hunan”)
|
|
|
100
|
%
|
|
PRC
|
|
$
|
1,512,951
|
|
Hunan Guanzizai Senior Care Services
Co. Ltd (“Hunan Guanzizai”)
|
|
|
100
|
%
|
|
PRC
|
|
$
|
780,827
|
|
Beijing Xiao De Tian Xia Senior Care
Industry Management Co., Ltd (“Xiao De Beijing”)
|
|
|
70
|
%
|
|
PRC
|
|
$
|
256,967
|
|
Hengyang City Red Sunset Tourism
Development Co., Ltd (“Red Sunset Tourism”)
|
|
|
100
|
%
|
|
PRC
|
|
$
|
73,831
|
|
Use
of Estimates and Assumptions
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimate
and assumptions that impact the presented amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the presented amounts of revenues and expenses during the period. Actual results may
differ from those estimates. Significant estimates for the years ended December 31, 2018 and 2017 include the collectability of
receivables, the useful lives of long-lived assets and intangibles, assumptions used in assessing impairment of long-lived assets,
valuation of accruals for expenses and tax due.
Going
Concern Consideration
The
accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United
States of America which contemplate continuation of the Company as a going concern basis. The going-concern basis assumes that
assets are realized and liabilities are extinguished in the ordinary course of business at amounts disclosed on the financial
statements. The Company’s ability to continue as a going concern depends on the liquidation of its current assets and business
developments. As of December 31, 2018, the Company incurred positive working capital, $75,465, a comprehensive loss of $3,915,942
and incurred a negative operating cash flow of $4,529,919. As of December 31, 2017, the Company also incurred a comprehensive
loss of $883,314 and a negative cash flow from its operating activities, $524,895. These conditions raise substantial doubt about
the ability of the Company to continue as a going concern.
Our
continuation as a going concern is dependent upon improving our profitability and the continuing financial support from our stockholders.
Our sources of capital in the past have included borrowings from our stockholders and related parties. While we believe that our
existing shareholders and related parties will continue to provide the additional cash to meet our obligations as they become
due, there can be no assurance that we will be able to raise such additional capital resources on satisfactory terms.
We,
through our PRC subsidiaries, continued to explore business opportunities with the local government agencies and senior care communities.
By the end of 2018, Our VIE, Xiao De Hunan acquired Red Sunset Tourism in order to expand our senior community care services
by coordinating group tour services to the elderly. Moreover, Xiao De Shenzhen also launched a community care prepaid card
program and contracted a third party to promote the prepaid card program among the senior communities. Moreover, GS Hong Kong
is still negotiating with Sing Ho Trading Company to explore business opportunities in senior care industry and has remitted
$733,138 for deposit. This amount is refundable by Sing Ho Trading Company if new business is not established.
We
believe that our current cash and financing from our existing stockholders are adequate to support operations for at least the
next 12 months.
Foreign
Currency Translation
Our reporting
currency is the U.S. dollar. Our subsidiaries in the PRC and Hong Kong use the local currencies, Renminbi (RMB) and
Hong Kong Dollars (HKD) as their functional currencies as determined based on the criteria of ASC 830, “Foreign Currency
Translation”. Assets and liabilities are translated at the unified exchange rate as quoted by the U.S. Federal Reserve at
the end of the period. Income and expense accounts are translated at the average translation rates and the equity accounts are
translated at historical rates. Translation adjustments resulting from this process are included in accumulated other comprehensive
income in the statement of equity. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated
in a currency other than the functional currency are included in the results of operations as incurred. Translation adjustments
included in accumulated other comprehensive (loss) income amounted to ($41,311) and $5,568 as of December 31, 2018 and 2017, respectively.
Below
is a table with foreign exchange rates used for translation for the periods indicated:
For the year ended December 31, 2018
(Average Rate)
|
|
Hong Kong Dollar
(HKD)
|
|
|
Chinese Renminbi (RMB)
|
|
United States dollar ($1)
|
|
|
7.8376
|
|
|
|
6.6090
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2018 (Closing Rate)
|
|
|
|
|
|
|
|
|
United States dollar ($1)
|
|
|
7.8305
|
|
|
|
6.8755
|
|
For the year ended December 31, 2017
(Average Rate)
|
|
Hong Kong Dollar
(HKD)
|
|
|
Chinese Renminbi (RMB)
|
|
United States dollar ($1)
|
|
|
7.7926
|
|
|
|
6.7569
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2017 (Closing Rate)
|
|
|
|
|
|
|
|
|
United States dollar ($1)
|
|
|
7.8128
|
|
|
|
6.5063
|
|
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company maintains its deposits in financial institutions in the PRC and Hong Kong. Deposit accounts at insured banks and financial
institutions in Hong Kong will be covered up to a limit of HKD500,000 (approximately US$ 63,852) by Hong Kong Deposit Protection
Board in an event of bank failure. As of December 31, 2018 and 2017, cash balances, $305,416 and $2,481,392, respectively, held
in the PRC banks are uninsured. Our subsidiaries in Hong Kong and PRC have not experienced any losses in bank accounts and believe
they are not exposed to any risks on our cash in bank accounts.
Financial
Instrument
The
carrying amount reported in the balance sheet for cash, other receivables, accrued liabilities and other payables approximate
fair value because of the immediate or short-term maturity of these financial instruments.
Property
and Equipment
Property
and equipment are stated at cost less accumulated depreciation and impairment losses. Gains and losses on dispositions of property
and equipment are included in operating income (loss). Repairs and maintenance are expensed as incurred.
Depreciation
is provided over the estimated useful life of each class of depreciable assets and is computed using the straight-line method
over the useful lives of the assets are as follows:
Classification
|
Estimated useful life
|
Leasehold improvements
|
5 years
|
Furniture & Fixtures
|
5 years
|
Computer Equipment
|
3-5 years
|
Office Equipment
|
3-5 years
|
Computer Software
|
5 years
|
Health Care Equipment
|
10 years
|
Motor vehicles
|
5 years
|
Capitalization
of Software Costs
For
costs incurred in the acquisition of internal use software, the Company capitalizes costs incurred upon purchase. Internal use
software is amortized on a straight-line basis over its estimated useful life.
Impairment
of Long-lived Assets
Long-lived
assets, including buildings and intangible assets with finite lives are reviewed for impairment whenever events or changes in
circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate
that the carrying value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the
undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated discounted
future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any,
are less than the carrying value of the asset. When the Company identifies an impairment, it reduces the carrying amount of the
asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable
market values. As of the years ended December 31, 2018 and 2017, management determined that there was no impairment.
Goodwill
Goodwill represents
the excess of the purchase price over the fair value of the identifiable assets acquired and liabilities assumed as a result of
the Company’s acquisitions of interests in Red Sunset Tourism by our VIE, Xiao De Hunan, in the fourth quarter in
2018.
Goodwill
is not depreciated or amortized but is tested for impairment at the reporting unit level at least on an annual basis, and between
annual tests when an event occurs or circumstances change that could indicate that the asset might be impaired. The test consists
of two steps. First, identify potential impairment by comparing the fair value of the reporting unit to its carrying amount, including
goodwill. If the fair value of the reporting unit is greater than its carrying amount, goodwill is not considered impaired. Second,
if there is impairment identified in the first step, an impairment loss is recognized for any excess of the carrying amount of
the reporting units’ goodwill over the implied fair value of goodwill. The implied fair value of goodwill is determined
by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation, in accordance with ASC
Topic 805 “Business Combinations.”
Goodwill
is reviewed for impairment at least annually or whenever events or changes in circumstances indicate that the carrying amount
may be impaired. The Company performs its annual impairment test of goodwill on December 31 of each fiscal year or whenever events
of circumstances change or occur that would indicate that goodwill might be impaired. When assessing goodwill for impairment,
the Company uses qualitative and if necessary, quantitative methods in accordance with FASB ASC Topic 350, “Goodwill”.
As of December 31, 2018,
the Company’s goodwill is attributable to its reporting unit of VIEs within which Xiao De Hunan acquired Red Sunset
Tourism. The Company performed the annual test on goodwill impairment for this reporting unit on December 31, 2018. See Note 9
for detailed disclosures about the impairment of goodwill and the related valuation technique(s) and inputs used in the fair value
measurement for the Company’s goodwill.
For
the years ended December 31, 2018 and 2017, the Company record an impairment of goodwill in an amount of $177,954 and $nil, respectively.
Noncontrolling
Interest
Noncontrolling
interest is accounted for in accordance with ASC Topic 810-10-45, which requires the Company to present noncontorlling interests
as a separate component of total shareholders’ equity on the consolidated balance sheet and the consolidated net income/(loss)
attributable to the parent and the noncontrolling interest identified and presented on the face of the consolidated statement
of operations an comprehensive loss. ASC Topic 810-10-45 also requires that losses attributable to the parent and the noncontrolling
interest in a subsidiary be attributed to those interests even if it results in a deficit noncontrolling interest balance.
Fair
Values of Financial Instruments
ASC
Topic 825, Financial Instruments (“Topic 825”) requires disclosure of fair value information of financial instruments,
whether or not recognized in the balance sheets, for which it is practicable to estimate that value. In cases where quoted market
prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques
are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. In that regard,
the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be
realized in immediate settlement of the instruments. Topic 825 excludes certain financial instruments and all non-financial assets
and liabilities from its disclosure requirements. Accordingly, the aggregate fair value amounts do not represent the underlying
value of the Company.
Disclosure
requirements for fair value measures. The three levels are defined as follows:
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that
are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.
Level
3 inputs to the valuation methodology are unobservable and significant to the fair value.
The
Company considers the carrying amount of cash, other receivables and other short-term payables, to approximate their fair values
because of the short period of time between the origination of such instruments and their expected realization.
Comprehensive
Income (Loss)
Other
comprehensive income (loss) refers to revenues, expenses, gains and losses that under generally accepted accounting principles
are included in comprehensive income (loss) but are excluded from net income (loss) as these amounts are recorded directly as
an adjustment to stockholders’ equity. The Company’s other comprehensive income (loss) is comprised of foreign currency
translation adjustments.
Revenue
Recognition
We adopted FASB
ASC Topic 606, Revenue from Contracts with Customers, or ASC Topic 606, under the full retrospective approach applied to its contracts
entered since its inception date in March 2017. Since the Company adopted ASC Topic 606 since its inception date, the adoption
of ASC 606 did not have a material impact on the measurement nor on the recognition of contracts as if it would have adopted ASC
Topic 605 prior to January 1, 2018. The early adoption did not result in an adjustment to our retained earnings.
The
five-step model defined by ASC Topic 606 requires us to (1) identify our contracts with customers, (2) identify our performance
obligations under those contracts, (3) determine the transaction prices of those contracts, (4) allocate the transaction prices
to our performance obligations in those contracts and (5) recognize revenue when each performance obligation under those contracts
is satisfied. Revenue is recognized when promised goods or services are transferred to the customer in an amount that reflects
the consideration expected in exchange for those goods or services.
Service management revenue
– Service management relates to a service management agreement between Xiao De Hunan and Red Sunset Apartment. Pursuant
to the agreement, Xiao De Hunan provides advisory and administrative services to Red Sunset Apartment.
Leasing
revenue – This portion of our revenue relates to contracts with residents for leasing services at Red Sunset Apartment that
are generally short term in nature with approximately from three months through one year and fall under FASB ASC Topic 842, Leases,
which are specifically accounted outside the scope of ASC Topic 606.
Lodging
management revenue – We provide referral service of senior residents of Hengyang City Yueping Retirement Home (Red Sunset
Apartment) and lodging management to Red Sunset Tourism Development Co. Ltd.
Community
care revenue – Our PRC entities and VIEs provide senior community care services such as preventive health check, rehabilitation
support, transportation, housekeeping, laundry, wellness program, interactive classes and recreational activities. We charge the
senior residents after we have provided such services. During 2018, we offered a prepayment options for those services.
Operating
revenue of the Company represents the selling price of services provided on invoice, net of a value-added tax (“VAT”).
Leases
On
the inception date of a lease and upon any relevant amendments to such lease, we test the classification of such lease as either
a direct financing lease or an operating lease. None of our leases have met any of the criteria to be classified as a direct financing
lease under FASB ASC Topic 842, Leases, and, therefore, we have accounted for all of our leases as operating leases and recognized
a right-of-use (ROU) in non-current assets and an operating lease liability in current and non-current liabilities on the consolidated
balance sheet. ASC Topic 842 provides a practical expedient election that unless a practical expedient is available and elected,
utilities reflect a nonlease component that both lessor and lessee must separate from the lease components and to which consideration
in the contract must be allocated. We did not elect the practical expedient and accounted for utilities as a nonlease component.
Income
Taxes
The
Company accounts for income taxes using the liability method. Under this method, deferred tax assets and liabilities are determined
based on the difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will
be in effect in the period in which the differences are expected to reverse. The Company records a valuation allowance against
deferred tax assets if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the
deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rates is recognized in income in the
period that includes the enactment date.
The
Company applies ASC 740,
Accounting for Income Taxes
, to account for uncertainty in income taxes and the evaluation of
a tax position is a two-step process. The first step is to determine whether it is more likely than not that a tax position will
be sustained upon examination, including the resolution of any related appeals or litigation based on the technical merits of
that position. The second step is to measure a tax position that meets the more-likely-than-not threshold to determine the amount
of benefit to be recognized in the financial statements. A tax position is measured at the largest amount of benefit that is greater
than 50 percent likelihood of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not
recognition threshold should be recognized in the first subsequent period in which the threshold is met. Previously recognized
tax positions that no longer meet the more-likely-than-not criteria should be de-recognized in the first subsequent financial
reporting period in which the threshold is no longer met.
On
December 22, 2017, the Tax Cuts and Jobs Act (the “Tax Act”) was enacted by the U.S. government which included a wide
range of tax reform affecting businesses including the corporate tax rates, international tax provisions, tax credits and deduction
with majority of the tax provision effective after December 31, 2017.
Certain
activities conducted in foreign jurisdictions may result in the imposition of U.S. corporate income taxes on DDLX when its subsidiaries,
controlled foreign corporations (“CFCs”), generate income that is subject to Subpart F or GILTI under the U.S. Internal
Revenue Code beginning after December 31, 2017.
The
Company did not accrue any liability, interest or penalties related to uncertain tax positions in our provision for income taxes
line of our consolidated statements of operations for the year ended December 31, 2018 and 2017. The Company does not expect that
its assessment regarding unrecognized tax positions will materially change over the next 12 months.
Earnings
per share
Basic
earnings per share is computed by dividing net income by the weighted-average number of common shares outstanding during the year.
Diluted earnings per share is computed by dividing net income by the weighted-average number of common shares and dilutive potential
common shares outstanding during the year.
Recent
Accounting Pronouncement
Recently
adopted accounting pronouncements
Revenue
Recognition:
In May 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers:
Topic 606 (ASU 2014-09), to supersede nearly all existing revenue recognition guidance under U.S. GAAP. The core principle of
ASU 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the
consideration that is expected to be received for those goods or services. ASU 2014-09 defines a five-step process to achieve
this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition
process than are required under existing U.S. GAAP, including identifying performance obligations in the contract, estimating
the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate
performance obligation. ASU 2014-09 provides two application methods: (i) retrospective to each prior reporting period presented
with the option to elect certain practical expedients as defined within ASU 2014-09 (full retrospective method); or (ii) retrospective
with the cumulative effect of initially applying ASU 2014-09 recognized at the date of initial application and providing certain
additional disclosures as defined per ASU 2014-09 (modified retrospective method). The Company elected to apply the ASC Topic
606 by using full retrospective approach since its inception date in the current fiscal year.
Disclosure
of Going Concern Uncertainties
: In August 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards
Update No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (ASU 2014-15),
to provide guidance on management’s responsibility in evaluating whether there is substantial doubt about a company’s
ability to continue as a going concern and to provide related footnote disclosures. We adopted this amendment since our inception
date in the current fiscal year. The adoption of ASU 2014-15 did not have a material impact on the Company’s financial statements.
Balance
Sheet Classification of Deferred Taxes
:
In November 2015, the FASB issued ASU 2015-17, Balance Sheet Classification
of Deferred Taxes which requires entities to present deferred tax assets and deferred tax liabilities as noncurrent on the consolidated
balance sheet. The Company adopted this guidance since its inception date in the current fiscal year. The Company also adopted
this guidance to present the deferred tax assets and deferred tax liabilities with a netted off amount in all period presented
Leases
:
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) (“ASU 2016-02”), which provides guidance on
lease amendments to the FASB Accounting Standard Codification. Topic 842 changes how the definition of a lease is applied and
judgment may be required in applying the definition of a lease to certain arrangements. The Company elected to early adopt the
standard effective its inception date in the current fiscal year concurrent with the adoption of Topic 606 related to revenue
recognition, using the full retrospective approach. In July 2018, the FASB issued ASU No. 2018-10, Codification Improvements to
Topic 842, Leases, to clarify how to apply certain aspects of the new leases standard. The clarifications address the rate implicit
in the lease, impairment of the net investment in the lease, lessee reassessment of lease classification, lessor reassessment
of lease term and purchase options, variable payments that depend on an index or rate and certain transition adjustments. These
amendments have the same effective date and transition requirements as the new leases standard, as such the Company adopted the
new ASU.
Stock-based
Compensation
: In March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements
to Employee Share-Based Payment Accounting (ASU 2016-09). ASU 2016-09 changes how companies account for certain aspects of stock-based
awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well
as classification in the statement of cash flows. Current GAAP provides that excess tax benefits are recognized in additional
paid-in capital whereas tax deficiencies are recognized either as an offset to accumulated excess tax benefit, if any, or in the
income statement. Excess tax benefits are not recognized until the deduction reduces tax payable. Excess tax benefits must be
separate from other income tax cash flows and classified as a financing activity. Under this amendment, all excess tax benefits
and tax deficiencies should be recognized as income tax expense or benefit in the income statement. The tax effects of exercised
or vested awards should be treated as discrete items in the reporting period in which they incur. Excess tax benefits are recognized
regardless of whether the benefit reduces taxes payable in the current period and classified along with other income tax cash
flows as an operating activity. The Company has made an accounting policy election to account for forfeitures when they occur.
The Company adopted this amendments since its inception date in the current fiscal year. The adoption of this new guidance did
not have a material impact on the Company’s consolidated financial statements. .
Statement
of Cash Flows:
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): “Restricted
Cash” (“ASU 2016-18”). ASU 2016-18 requires that a statement of cash flows explain the change during the period
in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. The
adoption of this guidance will result in the inclusion of the restricted cash balances within the overall cash balance and removal
of the changes in restricted cash activity, which are currently recognized in other financing activities, on the Statements of
Consolidated Cash Flows. Furthermore, an additional reconciliation will be required to reconcile Cash and cash equivalents and
restricted cash reported within the Consolidated Balance Sheets to sum to the total shown in the Statements of Consolidated Cash
Flows. The Company has elected to adopt this update since its inception date in the current fiscal year. The adoption of this
update does not have material impact to its consolidated financial statements.
Income
Taxes
: On December 22, 2017, the SEC staff issued Staff Accounting Bulletin No. 118 (“SAB 118”) to address
the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed
(including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. As of
December 31, 2017, the Company has completed most of its accounting for the effects of the Tax Act based on the currently available
information. The Company will monitor future guidance set forth by the Department of Treasury with regard to the Transition Tax
provisions under the Act, and true up this estimate as appropriate within the one year measurement period. If revisions are needed
as new information becomes available, the final determination of the deemed incremental income tax expense, deemed re-measurement
of the deferred assets and liabilities or other applicable provisions of the Tax Act will be completed as additional information
becomes available within the 12 months re-measurement period.
Business
Combination
: In January 2017, the FASB issued Accounting Standards Update No. 2017-01,
Business Combinations (Topic
805): Clarifying the Definition of a Business
(ASU 2017-01), which revises the definition of a business and provides new guidance
in evaluating when a set of transferred assets and activities is a business. The amendments in this ASU provide a screen to determine
when a set is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or
disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business.
This screen reduces the number of transactions that need to be further evaluated. If the screen is not met, the amendments in
this ASU (1) require that to be considered a business, a set must include, at a minimum, an input and a substantive process that
together significantly contribute to the ability to create output and (2) remove the evaluation of whether a market participant
could replace missing elements. The amendments provide a framework to assist entities in evaluating whether both an input and
a substantive process are present. The framework includes two sets of criteria to consider that depend on whether a set has outputs.
Although outputs are not required for a set to be a business, outputs generally are a key element of a business; therefore, the
Board has developed more stringent criteria for sets without outputs. Lastly, the amendments in this ASU narrow the definition
of the term output so that the term is consistent with how outputs are described in Topic 606. Public business entities should
apply the amendments in this ASU to annual periods beginning after December 15, 2017, including interim periods within those periods.
The amendments in this ASU should be applied prospectively on or after the effective date. No disclosures are required at transition.
Based on the Company’s evaluation, the Company does not expect the adoption of these amendments to have a material impact
on its consolidated financial position and results of operations.
Compensation
- Stock Compensation
: In June 2018, the FASB issued ASU No. 2018-07,
Compensation - Stock Compensation (Topic 718),
Improvements to Nonemployee Share-Based Payment Accounting
, which is intended to align the accounting for share-based payment
awards issued to employees and nonemployees, however, this amendment does not apply to instruments issued in a financing transaction
nor to equity instruments granted to a customer under a contract in the scope of Topic 606. Currently, performance conditions
are recognized once the performance conditions are met. Under this new amendment, equity-classified nonemployee share-based payments
will be measured at the grant-date fair value and will be recognized based on the probable outcome of the performance conditions.
This ASU is effective for fiscal periods beginning after December 15, 2018. The current stock-based compensation is granted to
employees only when employees have subscribed the stock purchase plan and fulfilled their employment terms. Therefore, the impact
of the adoption of this update on our consolidated financial statements is not significant.
Income
Statement-Reporting Comprehensive Income:
In February 2018, the FASB issued ASU No. 2018-02, Income Statement—Reporting
Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, provides
financial statement preparers with an option to reclassify stranded tax effects within AOCI to retained earnings in each period
in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act (or portion thereof)
is recorded.
The
ASU requires financial statement preparers to disclose:
●
|
A
description of the accounting policy for releasing income tax effects from AOCI;
|
●
|
Whether
they elect to reclassify the stranded income tax effects from the Tax Cuts and Jobs Act; and
|
●
|
Information
about the other income tax effects that are reclassified.
|
The
amendments affect any organization that is required to apply the provisions of Topic 220, Income Statement—Reporting Comprehensive
Income, and has items of other comprehensive income for which the related tax effects are presented in other comprehensive income
as required by GAAP. The amendments are effective for all organizations for fiscal years beginning after December 15, 2018, and
interim periods within those fiscal years. Early adoption is permitted. Organizations should apply the proposed amendments either
in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal
corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company is currently evaluating this guidance and the
impact it may have on the Company’s consolidated financial statements.
Codification
Improvements:
In July 2018, the FASB issued ASU No. 2018-09,
Codification Improvements
. This amendment makes changes
to a variety of topics to clarify, correct errors in, or make minor improvements to the Accounting Standards Codification. The
majority of the amendments in ASU 2018-09 are effective for periods beginning after December 15, 2018. The Company is currently
evaluating this guidance and the impact it may have on the Company’s consolidated financial statements.
Fair
Value Measurement:
In August 2018, the FASB issued ASU No. 2018-13,
Fair Value Measurement (Topic 820)
. This update
changes the fair value measurement disclosure requirements of ASC 820. The ASU modifies the disclosure objective paragraphs of
ASC 820 to eliminate (1) “at a minimum” from the phrase “an entity shall disclose at a minimum” and (2)
other similar “open-ended” disclosure requirements to promote the appropriate exercise of discretion by entities.
The ASU also added new disclosure requirements for level 3 – changes in unrealized gains or losses. Entities are required
to disclose the amount of total gains or losses for the period recognized in OCI that is attributable to fair value changes in
assets and liabilities held as of the balance sheet date and categorized within Level 3 of the fair value hierarchy (see ASC 820-10-50-2(d)).
This disclosure requirement is incremental to the existing requirement to disclose such total unrealized gains or losses for the
period recognized in earnings (or changes in net assets) under ASC 820-10-50-2(d). This update is effective for all entities for
fiscal years beginning after December 15, 2019, including interim periods therein. Early adoption is permitted for any eliminated
or modified disclosure upon issuance of this ASU. The Company is evaluating this guidance and the impact it may have on the Company’s
consolidated financial statements.
NOTE
3 – ACQUISITIONS
Acquisition
of Tourism Business
On November 23, 2018,
Xiao De Hunan entered into an equity transfer agreement with Xinhui Li, a Chinese citizen and the sole shareholder of Hengyang
City Red Sunset Tourism Development Co., Ltd. (“Red Sunset Tourism”), pursuant to which Xiao De Hunan agreed
to acquire 100% equity interest in Red Sunset Tourism from Mr. Li at the purchase price of RMB 510,000 (approximately $73,831,
converted based on the spot rate of US dollar to Chinese Renminbi, $1 to RMB 6.9077, on December 10, 2018).
On December 10, 2018,
Xiao De Hunan completed all the legitimate registration with related government authorities to update Red Sunset Tourism’s
business license reflecting the change of its shareholder name to Xiao De Hunan. As a result, the equity transfer was consummated
and completed.
The
Company has included the results of operations of the acquired business in the consolidated statements of operations from the
acquisition date. The assets acquired and liabilities assumed in Red Sunset Tourism have been recorded based on the fair value
at the acquisition date. Goodwill represents the excess of the purchase price over the net tangible and intangible assets acquired
and is not deductible for tax purposes.
The
following table summarizes the fair value of assets acquired and liabilities assumed:
Total purchase price
|
|
$
|
73,831
|
|
|
|
|
|
|
Cash and restricted cash
|
|
|
5,041
|
|
Prepaid expenses and advance to suppliers
|
|
|
662
|
|
Amounts due from a related party
|
|
|
3,578
|
|
Property and equipment, net
|
|
|
-
|
|
Deposits-noncurrent
|
|
|
14,477
|
|
Total identifiable assets
|
|
|
23,758
|
|
|
|
|
|
|
Other payables and accrued liabilities
|
|
|
(6,662
|
)
|
Deferred rent
|
|
|
(869
|
)
|
Amount due to directors and related parties
|
|
|
(120,350
|
)
|
Total liabilities assumed
|
|
|
(127,881
|
)
|
Goodwill
|
|
|
177,954
|
|
Acquisition
of the Operational Rights of the “Tangshan City 12349 Senior Care Service Center”
On November 21, 2018, our subsidiary, Xiao De Tangshan entered into an agreement with Tangshan City Civil
Administration Bureau which approved the transfer of an operational right of the Tangshan City 12349 Senior Care Service Center
(“12349 Center”) to Xiao De Tangshan. The operational right of 12349 Center was originally granted to Tangshan Qicheng
Technology Co Ltd., which is a noncontrolling interest of Xiao De Tangshan on August 1, 2016. The ownership of 12349 Center still
remains under Tangshan City Civil Administration Bureau. There was no cash consideration pursuant to the transfer and no goodwill
was recognized.
NOTE
4- REVENUES
Adoption
of ASC Topic 606, “Revenue from Contracts with Customers”.
Upon
inception date in March 2017, we adopted ASC Topic 606, Revenue from Contracts with Customers, using the full retrospective method.
The
five-step model defined by ASC Topic 606 requires us to (1) identify our contracts with customers, (2) identify our performance
obligations under those contracts, (3) determine the transaction prices of those contracts, (4) allocate the transaction prices
to our performance obligations in those contracts and (5) recognize revenue when each performance obligation under those contracts
is satisfied. Revenue is recognized when promised goods or services are transferred to the customer in an amount that reflects
the consideration expected in exchange for those goods or services.
Service
management revenue – Service management relates to a service management agreement between Xiao De Hunan and Red Sunset
Apartment. Pursuant to the agreement, Xiao De Hunan provides advisory and administrative services to Red Sunset Apartment.
Leasing revenue – This portion of our revenue relates to contracts
with residents for leasing services at Red Sunset Apartment that are generally short term in nature with approximately from three
months through one year and fall under FASB ASC Topic 842, Leases, which are specifically accounted outside the scope of ASC Topic
606.
Lodging management revenue
– We provide referral service of senior residents of Red Sunset Apartment and lodging management to Red Sunset Tourism.
Training
management revenue – Occasionally, we offered accommodation and meals services to educational institutions which engaged
in providing training sessions to caregivers. In September 2017, we entered into an agreement with Hunan Province Mingsong Vocational
Training School which provided senior care training sessions to caregivers during September 11 through 29, 2017.
Community
care revenue – Our PRC entities and VIEs provide senior community care services such as preventive health check, rehabilitation
support, transportation, housekeeping, laundry, wellness program, interactive classes and recreational activities. We charge the
senior residents after we have provided such services. During 2018, we offered a prepayment options for those services.
Operating
revenue of the Company represents the selling price of services provided on invoice, net of a value-added tax (“VAT”).
The
following table presents our revenue disaggregated by revenue source and timing of recognition. Value-added tax are excluded from
revenues:
Major service lines
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Service management
|
|
$
|
158,109
|
|
|
$
|
95,913
|
|
Leasing
|
|
|
-
|
|
|
|
15,700
|
|
Lodging management
|
|
|
30,847
|
|
|
|
2,225
|
|
Training management
|
|
|
-
|
|
|
|
5,809
|
|
Community care
|
|
|
159,555
|
|
|
|
-
|
|
Total
|
|
$
|
348,511
|
|
|
$
|
119,647
|
|
Timing of recognition
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Services transferred at a point in time
|
|
$
|
190,402
|
|
|
$
|
8,034
|
|
Services transferred over time
|
|
|
158,109
|
|
|
|
111,613
|
|
Total
|
|
$
|
348,511
|
|
|
$
|
119,647
|
|
Costs
of revenue primarily include the following:
|
●
|
Labor
cost (salary and wages, employee benefits, labor unions, medical insurance)
|
|
●
|
Transportation
cost for senior residents and staff members
|
|
●
|
Uniform
for staff members
|
|
●
|
Meals
and accommodation for training attendees
|
|
●
|
Property
maintenance
|
|
●
|
Depreciation
|
|
●
|
Lease
expenses
|
|
●
|
Utilities
|
These
costs of revenue have been included in the various streams of services provided: service management, leasing, lodging management,
training management and community care:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Service management
|
|
$
|
63,942
|
|
|
$
|
26,058
|
|
Leasing
|
|
|
-
|
|
|
|
741
|
|
Lodging management
|
|
|
15,567
|
|
|
|
4,758
|
|
Training management
|
|
|
-
|
|
|
|
4,742
|
|
Community care
|
|
|
297,617
|
|
|
|
803
|
|
Depreciation
|
|
|
21,156
|
|
|
|
-
|
|
Total
|
|
$
|
398,282
|
|
|
$
|
37,102
|
|
NOTE
5 – VARIABLE INTEREST ENTITIES
On November 6, 2017,
Xiao De Shenzhen entered into contractual agreements with Xiao De Hunan and its subsidiaries and its shareholders.
The significant terms of the contractual agreements were summarized in “Note 1-Organization and Description of Business”
above. As a result of the contractual agreements, we classify Xiao De Hunan and its subsidiaries as a variable interest
entity (VIE).
VIEs are entities that
have either a total equity investment that is insufficient to permit the entity to finance its activities without additional subordinated
financial support, or whose equity investors lack the characteristics of a controlling financial interest, such as through voting
rights, exclusive power to direct operating and internal management activities that significantly impact economic performance,
right to receive the expected residual returns of the entity or obligation to absorb the expected losses of the entity. The variable
interest holder, if any, that has a controlling financial interest in a VIE is deemed to be the primary beneficiary and must consolidate
the VIE. Xiao De Shenzhen is deemed to have a controlling financial interest and be the primary beneficiary of Xiao De
Hunan and its subsidiaries because it has all of the following characteristics:
●
|
The power to direct
activities of Xiao De Hunan and its subsidiaries that most significantly impact the economic performance of Xiao De
Hunan and its subsidiaries.
|
|
|
●
|
The right to receive
the expected residual returns of Xiao De Hunan and its subsidiaries.
|
|
|
●
|
The obligation to
absorb the expected loss of Xiao De Hunan and its subsidiaries.
|
Pursuant to the contractual
agreements, Xiao De Hunan and its subsidiaries agree to pay service fees based on their actual monthly incomes from major
business to Xiao De Shenzhen. Xiao De Shenzhen is authorized to, but not limited to, manage and control the daily
operation and internal management structure, manage financial management, enter and execute external contracts, handle tax filings
and payments, direct and supervise human resources including board of directors nomination, appointment of directors and officers,
approve budgets and compensation plans, resolve capital structure, acquisitions and dissolutions. The contractual agreements were
designed so that Xiao De Hunan and its subsidiaries operate for the benefit of Xiao De Shenzhen and ultimately the
Company.
Accordingly, the accounts
of Xiao De Hunan and its subsidiaries are consolidated in the accompanying financial statements as provided under ASC 810-10,
Consolidation. Their financial positions and results of operations are also included in the Company’s financial statements.
The
carrying amount of the VIE’s consolidated assets and liabilities as of December 31, 2018 and 2017 are as follows:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Current assets
|
|
$
|
4,321,731
|
|
|
$
|
5,055,131
|
|
Property and equipment, net
|
|
|
693,372
|
|
|
|
65,147
|
|
Other noncurrent assets
|
|
|
1,262,608
|
|
|
|
641,013
|
|
Total assets
|
|
|
6,277,711
|
|
|
|
5,761,291
|
|
Total liabilities
|
|
|
5,681,494
|
|
|
|
5,404,823
|
|
Net assets
|
|
$
|
596,217
|
|
|
$
|
356,468
|
|
The
VIEs’ liabilities consist of the following for the years ended December 31, 2018 and 2017:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable, net
|
|
|
61,542
|
|
|
|
-
|
|
Operating lease obligations-current
|
|
|
167,410
|
|
|
|
2,174
|
|
Amount due to related parties
|
|
|
4,296,446
|
|
|
|
4,692,450
|
|
Other current liabilities
|
|
|
192,862
|
|
|
|
65,694
|
|
Total current liabilities
|
|
|
4,718,260
|
|
|
|
4,760,318
|
|
|
|
|
|
|
|
|
|
|
Long term liabilities:
|
|
|
|
|
|
|
|
|
Operating lease obligations-non-current
|
|
|
963,234
|
|
|
|
644,505
|
|
Total non-current liabilities
|
|
|
963,234
|
|
|
|
644,505
|
|
Total liabilities
|
|
$
|
5,681,494
|
|
|
$
|
5,404,823
|
|
The
operating results of the VIEs are as follows:
|
|
For the year ended
December 31, 2018
|
|
|
From Inception to
December 31, 2017
|
|
Revenue
|
|
$
|
211,795
|
|
|
$
|
119,647
|
|
Gross (loss) / profit
|
|
$
|
(92,692
|
)
|
|
$
|
82,545
|
|
Loss from operations
|
|
$
|
(700,260
|
)
|
|
$
|
(56,697
|
)
|
Net loss
|
|
$
|
(700,519
|
)
|
|
$
|
(56,345
|
)
|
NOTE
6 – PREPAYMENTS AND OTHER CURRENT ASSETS
Prepayments
and other current assets consisted of the following:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Prepaid professional fees
|
|
$
|
120,134
|
|
|
$
|
1,494,668
|
|
Prepaid rent
|
|
|
9,272
|
|
|
|
15,954
|
|
Prepaid repair and maintenance
|
|
|
29,089
|
|
|
|
150,869
|
|
Deposits
|
|
|
889,672
|
|
|
|
95,377
|
|
Staff advance
|
|
|
15,950
|
|
|
|
520
|
|
Prepaid supplies
|
|
|
12,524
|
|
|
|
-
|
|
Tax refund
|
|
|
152
|
|
|
|
-
|
|
Other current assets
|
|
|
59,391
|
|
|
|
41,852
|
|
Total prepayments and other current assets
|
|
$
|
1,136,182
|
|
|
$
|
1,799,240
|
|
Deposits mainly included
$156,534 refundable security deposit of our operating leases of our administrative offices and community care centers in PRC and
$733,138 to Sing Ho Trading Company, incorporated in Hong Kong, by GS Hong Kong for exploring potential business development
in senior care industry. GS Hong Kong is still in the progress of negotiating with Sing Ho Trading Company for business
opportunities. This deposit amount is refundable to GS Hong Kong if a new business is not established.
NOTE
7 - PREPAYMENTS, NET OF CURRENT PORTION AND OTHER ASSETS
Prepayments,
net of current portion and other assets consisted of the following:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Prepaid repair and maintenance – non-current
|
|
$
|
54,276
|
|
|
$
|
15,846
|
|
Prepaid professional fee – non-current
|
|
|
134,097
|
|
|
|
-
|
|
Deposits – non current
|
|
|
14,544
|
|
|
|
-
|
|
Others non-current assets
|
|
|
11,457
|
|
|
|
12,044
|
|
Total prepayments, net of current portion and other assets
|
|
$
|
214,374
|
|
|
$
|
27,890
|
|
NOTE
8 – PROPERTY AND EQUIPMENT, NET
Property,
plant and equipment consisted of the following:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Furniture and fixtures
|
|
$
|
113,008
|
|
|
$
|
35,063
|
|
Equipment
|
|
|
397,773
|
|
|
|
70,392
|
|
Motor vehicle
|
|
|
8,657
|
|
|
|
-
|
|
Leasehold improvement
|
|
|
387,237
|
|
|
|
-
|
|
Sub-total
|
|
|
906,675
|
|
|
|
105,455
|
|
Less: accumulated depreciation
|
|
|
(101,335
|
)
|
|
|
(70
|
)
|
Total property and equipment, net
|
|
$
|
805,340
|
|
|
$
|
105,385
|
|
The
depreciation expenses for years ended December 31, 2018 and 2017 were $64,878 and $67, respectively.
NOTE
9 – GOODWILL
The Company’s
goodwill was attributable to the acquisition of Red Sunset Tourism by our VIE, Xiao De Hunan as discussed in Note 3.
The
change in the carrying value of goodwill is as follows:
Balance-December 31, 2017
|
|
$
|
-
|
|
Acquisition of Red Sunset Tourism (Note 3)
|
|
|
177,954
|
|
Goodwill adjustment due to impairment
|
|
|
(177,954
|
)
|
Balance – December 31, 2018
|
|
|
-
|
|
In
accordance with FASB ASC 350, “Intangibles – Goodwill and Other,” we perform goodwill impairment testing at
least annually, unless indicators of impairment exist in interim periods. The impairment test for goodwill uses a two-step approach.
Step one compares the estimated fair value of a reporting unit with goodwill to its carrying value. If the carrying value exceeds
the estimated fair value, step two must be performed. Step two compares the carrying value of the reporting unit to the fair value
of all of the assets and liabilities of the reporting unit (including any unrecognized intangibles) as if the reporting unit was
acquired in a business combination. If the carrying amount of a reporting unit’s goodwill exceeds the implied fair value
of its goodwill, an impairment loss is recognized in an amount equal to the excess.
For
purposes of reviewing impairment and the recoverability of goodwill and other intangible assets, each of our operation constitutes
a reporting unit and we must make various assumptions regarding estimated future cash flows and other factors in determining the
fair values of the reporting unit. We perform an annual impairment review as of December 31, 2018.
On
December 31, 2018, we performed our annual goodwill impairment test and estimated the fair value of our tourism reporting unit
based on the income approach (also known as the discounted cash flow (“DCF”) method, which utilizes the present value
of cash flows to estimate fair value). The future cash flows for our tourism operation (which we acquired on December 10, 2018)
were projected based on our estimates, at that time, of future revenues, operating income and other factors (such as working capital).
We took into account expected competitive tourism industry and market conditions, including expected local government subsidies
for the elderly. Due to the uncertainty of the tourism development particularly in senior communities, we assumed growth rate
estimates in our projections that were approximates to the estimated inflationary rate in the local area that we provide senior
care and tourism services. The discount rates used in our DCF method were based on a weighted-average cost of capital (“WACC”)
(borrowing rate for loans over 5 years provided by Bank of China) determined from relevant market comparisons (primarily the uncertainty
of achieving projected operating cash flows). We then calculated a present value of the respective cash flows for each reporting
unit to arrive at an estimate of fair value under the income approach. Under the income approach, we estimated a fair value based
on comparable companies’ market multiples of revenues and earnings before interest, taxes, depreciation and amortization
and factored in a control premium. Based on the aforementioned, we concluded that the estimated fair value, below the respective
carrying value, determined under the income approach for our tourism reporting unit, as of December 31, 2018, was fairly conservative
and reasonable. We concluded that the goodwill assigned to our tourism reporting unit, as of December 31, 2018, was impaired.
NOTE
10- INTANGIBLES, NET
Intangible
assets consisted of the following:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Software acquired
|
|
$
|
13,673
|
|
|
$
|
922
|
|
Less: accumulated amortization
|
|
|
(576
|
)
|
|
|
(61
|
)
|
Total intangibles, net
|
|
$
|
13,097
|
|
|
$
|
861
|
|
The
amortization expenses of the use of software acquired for the years ended December 31, 2018 and 2017 were $357 and $59, respectively.
The
estimated amortization expense for each of the five succeeding years is as follows:
Year ending December 31,
|
|
Estimated amortization expense
|
|
|
|
|
|
2019
|
|
$
|
2,845
|
|
2020
|
|
|
2,845
|
|
2021
|
|
|
2,845
|
|
2022
|
|
|
2,845
|
|
2023
|
|
|
1,717
|
|
Thereafter
|
|
|
-
|
|
Total
|
|
$
|
13,097
|
|
NOTE
11 – ACCRUED EXPENSES AND OTHER PAYABLES
Accrued
expenses and other payables as of December 31, 2018 and 2017 consisted of:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Accruals for repair and maintenance
|
|
$
|
-
|
|
|
$
|
23,219
|
|
Staff deposits
|
|
|
291
|
|
|
|
34,609
|
|
Payroll payables
|
|
|
107,345
|
|
|
|
13,240
|
|
Customer deposits
|
|
|
12,773
|
|
|
|
1,589
|
|
Deferred rent
|
|
|
1,018
|
|
|
|
-
|
|
Taxes payable
|
|
|
4,744
|
|
|
|
922
|
|
Other accrued expenses and payables
|
|
|
127,192
|
|
|
|
3,252
|
|
Total accrued expenses and other payables
|
|
$
|
253,363
|
|
|
$
|
76,831
|
|
NOTE
12 – RELATED PARTY TRANSACTIONS
The
following is a list of related parties to which the Company has transactions with:
a)
|
Red Sunset Apartment, Ms. Ling Zhou is the Chief Executive Officer and Mr. Xinhui Li is the Director and Chief Executive Officer
|
|
|
(b)
|
Hunan Zhongfeng Investment Real Estate Co., Ltd., Ms. Ling Zhou and Ms. Jun Quan are the Directors and Mr. Xinhui Li is the Director and Chief Executive Officer
|
|
|
(c)
|
Shenzhen Dingda Sheng Trading Co., Ltd.,
Ms. Qin Zhang is the legal representative. She's also a legal representative of Xiao De Tangshan
|
|
|
(d)
|
Tangshan Qicheng Technology Co. Ltd., one of the shareholders of Xiao De Tangshan.
|
|
|
(e)
|
Mr. Zhen Gao, one of the shareholders of Xiao De Beijing.
|
|
|
(f)
|
Gunda Holdings Limited, one of the shareholders of DDLX
|
|
|
(g)
|
Yingsheng Holdings Limited, one of the shareholders of DDLX
and wholly owned by Ms. Jun Quan
|
|
|
(h)
|
Mr. Xinhui Li, the consultant of Xiao De Hunan and
an immediate family member of Ms. Jun Quan.
|
|
|
(i)
|
Hunan Chunyi Culture Communication Co., Ltd., Mr. Xinhui Li is the shareholder and supervisor
|
|
|
(j)
|
Ms. Jun Quan, the Director of Golden Sunset Group Limited and
a shareholder of DD Deluxe and Yingsheng Holdings Limited. She is also an immediate family member of Mr. Xinhui Li.
|
Amounts
due from related parties
Amounts
due from related parties consisted of the following as of the periods indicated:
Name of related parties
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Red Sunset Apartment (a) (1)
|
|
$
|
225,415
|
|
|
$
|
-
|
|
Hunan Zhongfeng Investment Real Estate Co., Ltd. (b) (2)
|
|
|
2,909
|
|
|
|
3,074
|
|
Shenzhen Dingda Sheng Trading Co. Ltd. (c ) (3)
|
|
|
61,086
|
|
|
|
-
|
|
Tangshan Qicheng Technology Co., Ltd. (d) (4)
|
|
|
70,278
|
|
|
|
-
|
|
Mr. Zhen Gao (e) (5)
|
|
|
76,358
|
|
|
|
-
|
|
Gunda Holdings Limited (f) (6)
|
|
|
465
|
|
|
|
-
|
|
Yingsheng Holdings Limited (g) (7)
|
|
|
465
|
|
|
|
-
|
|
Total
|
|
$
|
436,977
|
|
|
$
|
3,074
|
|
Amounts
due to related parties
Amounts
due to related parties consisted of the following as of the periods indicated:
Name of related parties
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Red Sunset Apartment (a) (8)
|
|
$
|
4,078
|
|
|
$
|
1,978,266
|
|
Tangshan Qicheng Technology Co., Ltd. (d) (9)
|
|
|
4,496
|
|
|
|
-
|
|
Mr. Zhen Gao (e) (10)
|
|
|
2,744
|
|
|
|
-
|
|
Mr. Xinhui Li (h) (11)
|
|
|
40,208
|
|
|
|
42,510
|
|
Hunan Chunyi Culture Communication Co., Ltd. (i) (12)
|
|
|
-
|
|
|
|
40,593
|
|
Ms. Jun Quan (j) (13)
|
|
|
840,254
|
|
|
|
-
|
|
Total
|
|
$
|
891,780
|
|
|
$
|
2,061,369
|
|
(1)
|
The amount due from
Red Sunset Apartment to Xiao De Hunan related to the service management fee payable to Xiao De Hunan.
|
|
|
(2)
|
The amount due from
Hunan Zhongfeng Investment Real Estate Co., Ltd. was the membership fee to the Chamber of Commerce paid by Xiao De Hunan
on behalf of Zhongfeng Investment Real Estate Co. Ltd.
|
|
|
(3)
|
The amount receivable
from Shenzhen Dingda Sheng Trading Co. Ltd. was pertinent to the operational support of this entity.
|
|
|
(4)
|
The amount receivable
from Tangshan Qicheng Technology Co., Ltd related to the capital financing provided by Xiao De Shenzhen to Tangshan
Qicheng Technology Co. Ltd.
|
|
|
(5)
|
The amount receivable
from Mr. Zhen Gao related to the capital financing provided by Xiao De Hunan to Mr. Gao.
|
|
|
(6)
|
Xiao De Shenzhen
paid business registration fee to Republic of Seychelles
on behalf of Gunda Holdings Limited
|
|
|
(7)
|
Xiao De Shenzhen
paid business registration fee to Republic of Seychelles
on behalf of Yingsheng Holdings Limited
|
|
|
(8)
|
The amount payable
to Red Sunset Apartment was pertinent to the group tour fee paid on behalf of Red Sunset Tourism.
|
|
|
(9)
|
Tangshan Qicheng
Technology Co., Ltd paid salary and wages as well as other administrative expenses on behalf of Xiao De angshan
|
|
|
(10)
|
Mr. Gao paid administrative
expenses on behalf of Xiao De Beijing
|
|
|
(11)
|
The amount payable
to Mr. Li was the operational support for Red Sunset Tourism.
|
|
|
(12)
|
The amount due to
Hunan Chunyi related to the setting up of senior community care business for Hunan Guanzizai for the year 2017. This
amount was repaid in 2018.
|
|
|
(13)
|
Ms. Jun Quan made
payments to the third parties for the support the business operations of Golden Sunset (Lodging) Hongkong, Red Sunset Apartment
and DD's Deluxe Rod Holder Inc.
|
Non-cash
transactions-related parties
There
was no non-cash transaction between related parties for the years ended December 31, 2018 and 2017.
NOTE
13 – INCOME TAXES
United
States of America
Deluxe
was incorporated in the State of Nevada and is therefore subject to United States income taxes.
Tax
Cuts and Jobs Act Enacted in 2017
On
December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act
(the “Tax Act”). The Tax Act makes broad and complex changes to the U.S. tax code, including, but not limited to,
(1) reducing the U.S. federal corporate income tax rate from 35 percent to 21 percent; (2) requiring companies to pay a one-time
transition tax on certain unrepatriated earnings of foreign subsidiaries; (3) generally eliminating U.S. federal corporate income
taxes on dividends from foreign subsidiaries; (4) providing modification to subpart F provisions and new taxes on certain foreign
earnings such as Global Intangible Low-Taxed Income (GILTI). Except for the one-time transition tax, most of these provisions
go into effect starting January 1, 2018.
The
Global Intangible Low-taxed Income (GILTI) is a new provision introduced by the Tax Cuts and Jobs Act. U.S. shareholders, who
are domestic corporations, of controlled foreign corporations (CFCs) are eligible for up to an 80% deemed paid foreign tax credit
(FTC) and a 50% deduction of the current year inclusion with the full amount of the Section 78 gross-up subject to limitation.
This new provision is effective for tax years of foreign corporations beginning after December 31, 2017. The Company has evaluated
whether it has additional provision amount resulted by the GILTI inclusion on current earnings and profits of its foreign controlled
corporations. The Company has made an accounting policy choice of treating taxes due on future U.S. inclusions in taxable amount
related to GILTI as a current period expense when incurred. As of December 31, 2018, the Company does not have any aggregated
positive tested income; and as such, does not have additional provision amount recorded for GILTI tax
As
of December 31, 2018 and 2017, the Company in the United States had $427,333 and $150,201, respectively, in net operating loss
carry forwards available to offset future taxable income, respectively. The net operating loss generated in 2018 will be carryforward
indefinitely under the Tax Act. The net operating loss generated prior to January 1, 2018 can be carried forward for 20 years
and will begin to expire in the year 2034.
Republic
of Seychelles
Business
in Seychelles is subject to Business Tax under Business Tax Act, 2009 and the subsequent Business Tax Amendments. Business Tax
is levied on any net profit that the business derives. Corporation incorporated in Seychelles is subject to 25% on the first SR
1 million (approximately US$72,438 for 6-month period ended 6/30/2018) of its taxable income and 33% on the remainder.
Golden
Sunset Group Limited and Golden Sunset International Management Limited were incorporated as an International Business Companies
in the Republic of Seychelles on June 28, 2017 under the International Business Companies Act 2016. Sec. 361(1) of International
Business Companies Act 2016 provides that all the income and profits of a company formed under this Act is exempt from the Business
Act. Accordingly, Golden Sunset Group Limited and Golden Sunset International Management Limited are exempt from Business Tax.
Hong
Kong
Golden
Sunset (Hongkong) Lodging Limited was incorporated in Hong Kong Special Administrative Region (“HKSAR”), China on
July 18, 2017 and is subject to the Hong Kong Profits Tax. The Inland Revenue (Amendment) (No.3) Ordinance 2018 (“the Ordinance”)
of Hong Kong was passed on March 29, 2018. The Ordinance provides that a two-tiered profits tax rate regime is implemented and
is effective in any year of assessment commencing on or after April 1, 2018. The profits tax for first HK dollar 2 million (approximately
$255,412) of taxable profits of corporations will be decreased to 8.25%. Taxable profits above this amount will be subject to
the tax rate of 16.5%.
As of December 31, 2018
and 2017, the net operating loss carryforward of GS Hong Kong were $3,795 and $3,931, respectively. These net operating
loss are carried forward indefinitely under Hong Kong Profits Tax regulations.
PRC
Xiao De Hunan and
its subsidiaries as well as Xiao De Shenzhen and its subsidiaries are incorporated in the People’s Republic of China
and governed by the income tax laws of the PRC. The income tax provision in respect to operations in the PRC is calculated at
the applicable tax rates on the taxable income for the periods based on existing legislation, interpretations and practices in
respect thereof. Under the Enterprise Income Tax Laws of the PRC (the “EIT Laws”), Chinese enterprises are subject
to income tax at a rate of 25% after appropriate tax adjustments.
Under
the EIT Laws, dividends paid by PRC enterprises out of profits earned post-2007 to non-PRC tax resident investors are subject
to PRC withholding tax of 10%. A lower withholding tax rate may be applied based on applicable tax treaty with certain countries.
According to PRC enterprise
tax regulations, the PRC net operating loss can generally carry forward for no longer than five years starting from the year subsequent
to the year in which the loss was incurred. The NOL carryforwards of Xiao De Shenzhen, Xiao De Hunan and its subsidiaries
as of December 31, 2018 and 2017 were $1,482,629 and $102,267, respectively, and will begin to expire in 2022 if not utilized.
The
effective tax rates for the years ended December 31, 2018 and 2017 were 0.00% and (0.01%), respectively. A reconciliation between
the Company’s actual provision for income taxes and the provision at the statutory rate is as follows:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Loss before income tax expense
|
|
$
|
(3,868,787
|
)
|
|
$
|
(888,832
|
)
|
Computed tax benefit with statutory tax rate
|
|
|
(812,445
|
)
|
|
|
(20,760
|
)
|
Impact of different tax rates in other jurisdictions
|
|
|
350,555
|
|
|
|
(10,360
|
)
|
Tax effect of non-deductible expenses
|
|
|
34,048
|
|
|
|
3,083
|
|
Changes in valuation allowance
|
|
|
427,842
|
|
|
|
28,087
|
|
|
|
|
|
|
|
|
|
|
Total Provision for Income Taxes
|
|
$
|
-
|
|
|
$
|
50
|
|
The
income tax provision consists of the following components:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Current
|
|
$
|
|
|
|
$
|
|
|
Federal
|
|
|
-
|
|
|
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
Non-USA
|
|
|
-
|
|
|
|
50
|
|
Deferred
|
|
|
|
|
|
|
|
|
Federal
|
|
|
-
|
|
|
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
Non-USA
|
|
|
-
|
|
|
|
-
|
|
Total Provision for Income Taxes
|
|
$
|
-
|
|
|
$
|
50
|
|
The
approximate tax effects of temporary differences, which give rise to the deferred tax assets and liabilities, are as follows:
|
|
As
of
|
|
|
As of
|
|
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Tax loss carried forward
|
|
$
|
460,710
|
|
|
$
|
26,216
|
|
Deferred staff education
|
|
|
2,818
|
|
|
|
2,927
|
|
Advertising
|
|
|
816
|
|
|
|
-
|
|
Lease liabilities
|
|
|
23,858
|
|
|
|
|
|
Total deferred tax assets
|
|
|
488,202
|
|
|
|
29,143
|
|
Valuation allowance
|
|
|
(488,202
|
)
|
|
|
(29,143
|
)
|
Total deferred tax assets net of valuation allowance
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
The Company establishes
a full valuation allowance against its deferred tax assets which primarily include the net operating loss carryforwards of DDLX,
GS Hong Kong, Xiao De Hunan and its subsidiaries as well as Xiao De Shenzhen and its subsidiaries in the
PRC. Management evaluates that it is more likely than not that the net operating loss carryforwards of its PRC subsidiaries and
VIEs are not expected to be utilized before its expiration date. GS Hong Kong is a holding company and is not expected
to earn sufficient revenue to utilize its deferred tax assets and NOLs. DDLX is a holding company and subject to the Global
Intangible Low-taxed Income (GILTI) provision under the Tax Cuts and Jobs Act. Due to the tax loss incurred by its foreign subsidiaries
in Hong Kong and PRC, DDLX evaluated that it is more likely than not that it will not have additional provision amount resulted
by the GILTI inclusion on current earnings and profits of its foreign controlled corporations in a near future. Accordingly, DDLX
provides a full valuation allowance against its net operating loss.
NOTE
12- EARNINGS/(LOSS) PER SHARE
Basic
earnings/(loss) per share is computed by dividing net income/(loss) by the weighted-average number of common shares outstanding
during the period. Diluted earnings per share is computed by dividing net income by the weighted-average number of common shares
and dilutive potential common shares outstanding during the period. Diluted loss per share will not be computed because of the
anti-dilutive effect.
|
|
For the year ended
December 31, 2018
|
|
|
For the year ended
December 31, 2017
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net loss attributable to DDLX
|
|
|
(3,738,140
|
)
|
|
$
|
(888,882
|
)
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding-Basic
|
|
|
220,602,740
|
|
|
|
204,931,507
|
|
Stock options and restricted shares
|
|
|
-
|
|
|
|
-
|
|
Weighted-average shares outstanding-Diluted
|
|
|
220,602,740
|
|
|
|
204,931,507
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
|
-Basic and Diluted
|
|
|
(0.0169
|
)
|
|
|
(0.004
|
)
|
NOTE
13 – STOCKHOLDERS’ EQUITY
Upon
incorporation, the initial authorized and issued and outstanding common stock of the GS Group was 400,000,000 shares. The issued
and outstanding common stock was 234,000,000 and 400,000,000 as of December 31, 2018 and 2017.
Management
Service Agreements:
In
June 2017, GS Group entered into a management service agreement with Ms. Jun Quan, Yingsheng Holdings Limited and Gunda Holdings
Limited and issued a total 400,000,000 shares of its common stock to these parties as a compensation for organizational and managerial
services rendered. The Company recognized the cost of the appropriate number of the 400,000,000 shares at the current par value,
$0.00025. The stock-based compensation related to this agreement was $100,000, which was based on the par value and was recognized
in the year ended December 31, 2017.
NOTE
14 - COMMITMENTS AND CONTINGENCIES
Purchase
Commitments
Xiao De Shenzhen
entered into an agreement with Shenzhen Chengrui Consulting Management Co. Ltd. (“Shenzhen Chengrui”) on December
1, 2018 that Shenzhen Chengrui provided promotion and marketing services for the sale of prepaid card for the community care services.
Shenzhen Chengrui is entitled to the commission payment which is 40% of the prepaid card payment received from the elderly customers.
As of December 31, 2018, the commission payable to Shenzhen Chenrui was approximately $43,051 based on the prepaid card payment,
approximately $107,626 (RMB740,000), received from the elderly customers.
Xiao De Tangshan entered into an agreement with Tangshan City Construction
Engineering in September 2018 for the leasehold improvement project at the Tangshan City Xiangyun Road Office Senior Care Service
Center. As of December 31, 2018, the construction project has not yet completed. Total estimated commitment for the entire project
is approximately $70,454 (RMB 484,407). As of December 31, 2018, Xiao De Tangshan remitted approximately $29,089 (RMB 200,000).
The potential remaining obligation as of December 31, 2018 was approximately $41,365 (RMB 284,407).
On October 16, 2018, Xiao De Hubei entered into an agreement with
Wuhan Lemie Wanjia Design & Engineering Co., Ltd. for a leasehold improvement project at on 14
th
Floor, Building
B3, Wuhan University Software Development Center. As of December 31, 2018, the construction project has not yet completed. Total
estimated commitment for the entire project is approximately $59,050 (RMB 406,000). As of December 31, 2018, Xiao De Hubei remitted
approximately $41,334 (RMB 284,200). The potential remaining obligation as of December 31, 2018 was approximately $$17,715(RMB
121,800)
Operating
Leases
The
Company entered into various operating leases for its office and community care centers in Hengyang city, Hunan Province, Beijing
and Tangshan City, Hebei Province, Wuhan City, Hubei Province as well as and an office in Shenzhen City, Guangdong Province, PRC
during the current fiscal period.
Related
party leases
On May 1, 2017, a lease
arrangement for our office in Hengyang city, Hunan Province was entered into between Xiao De Hunan and Red Sunset Apartment
which is formed in the Hengyang city, Hunan Province, PRC and owned by Mr. Xinhui Li who is also the consultant of Xiao De Hunan.
The lease with the related party is classified in accordance with the lease classification criteria applicable to all other leases
on the basis of the legally enforceable terms and conditions. Xiao De Hunan leased 6 units from Red Sunset Apartment for
our administrative office. Our annual rent payments for this lease for the years ended December 31, 2018 and 2017 were RMB 12,000
and 8,500 (approximately US$1,816 and US$ 1,286), respectively. The lease term is five years and will expire on April 30, 2022.
ASC
Topic 842 provides a practical expedient election that unless a practical expedient is available and elected, utilities reflect
a nonlease component that both lessor and lessee must separate from the lease components and to which consideration in the contract
must be allocated. We did not elect the practical expedient; accordingly, we separately accounted for utilities as a nonlease
component.
The
lease expenses for this lease arrangement for the years ended December 31, 2018 and 2017 were RMB12,000 (approximately US$1,816)
and RMB8,000 (approximately US$1,210), respectively. The right-of-use balance of this lease as of December 31, 2018 and 2017 were
RMB36,835 (approximately US$5,362) and RMB46,765 (approximately US$6,802), respectively. The lease liability as of December 31,
2018 and 2017 were RMB 36,835 (approximately US$5,362) and RMB 46,765 (approximately US$6,802), respectively.
The
Company leases real estate under non-cancellable operating leases.
The
components of lease expense were as follows:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Operating lease cost
|
|
$
|
526,584
|
|
|
$
|
85,091
|
|
|
|
|
|
|
|
|
|
|
Total lease cost
|
|
$
|
526,584
|
|
|
$
|
85,091
|
|
Other
information related to leases was as follows:
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
Cash paid for amounts included in the measurement
of lease liabilities:
|
|
|
|
|
|
|
|
|
Operating cash flows from operating leases
|
|
$
|
355,707
|
|
|
$
|
47,892
|
|
|
|
|
|
|
|
|
|
|
Right-of-use assets obtained in exchange for lease obligations
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
2,937,652
|
|
|
|
2,033,235
|
|
|
|
|
|
|
|
|
|
|
Weighted average remaining lease term (years)
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
4.98
|
|
|
|
6.34
|
|
|
|
|
|
|
|
|
|
|
Weighted average discount rate
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
4.90
|
%
|
|
|
4.90
|
%
|
Future
minimum lease payments under non-cancellable leases as of December 31, 2018 were as follows:
|
|
Operating Leases
|
|
2019
|
|
$
|
563,655
|
|
2020
|
|
|
645,413
|
|
2021
|
|
|
684,575
|
|
2022
|
|
|
495,228
|
|
2023
|
|
|
124,754
|
|
Thereafter
|
|
|
346,081
|
|
Total future lease payments
|
|
|
2,859,706
|
|
Less: Amount representing interest
|
|
|
368,440
|
|
Present value of future payments
|
|
|
2,491,267
|
|
Less: Current portion
|
|
|
441,781
|
|
Long-term portion
|
|
$
|
2,049,486
|
|
NOTE
15 - SUBSEQUENT EVENT
As
of the reporting date, the Company evaluated and concluded that no subsequent events have occurred that would require recognition
or disclosure in the financial statements.