See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
See accompanying notes to condensed consolidated
financial statements.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 2022
(Currency expressed in United States Dollars
(“US$”), except for number of shares)
(Unaudited)
NOTE-1 BASIS
OF PRESENTATION
The accompanying unaudited condensed consolidated
financial statements have been prepared by management in accordance with both accounting principles generally accepted in the United States
(“GAAP”), and the instructions to Rule 10-01 of Regulation S-X. Certain information and note disclosures normally included
in audited financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant
to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.
In the opinion of management, the consolidated
balance sheet as of December 31, 2021 which has been derived from audited financial statements and these unaudited condensed consolidated
financial statements reflect all normal and recurring adjustments considered necessary to state fairly the results for the periods presented.
The results for the period ended March 31, 2022 are not necessarily indicative of the results to be expected for the entire fiscal year
ending December 31, 2022 or for any future period.
These unaudited condensed consolidated financial
statements and notes thereto should be read in conjunction with the Management’s Discussion and the audited financial statements
and notes thereto included in the Amended Annual Report on Form 10-K for the year ended December 31, 2021, as filed on May 20, 2022.
NOTE-2 ORGANIZATION
AND BUSINESS BACKGROUND
Ever Harvest International Group Inc. (the “Company”)
was incorporated in the State of Nevada on September 6, 2002 under the name Chieflive, Inc. On July 26, 2007, the Company changed its
name to Naturally Iowa, Inc. and on September 22, 2010, the Company changed its name to Totally Green, Inc. On October 14, 2021,
the Company changed its name to its current name.
Currently, the Company through its subsidiaries,
principally provides and designs the education kids with Ai-technology aids.
Description of subsidiaries
Description of subsidiaries |
|
|
|
|
|
|
|
|
Name |
|
Place of incorporation
and kind of legal entity |
|
Principal activities
and place of operation |
|
Particulars of registered/
paid up share capital |
|
Effective interest held |
|
|
|
|
|
|
|
|
|
Ever Harvest Capital Group Limited |
|
British Virgin Islands |
|
Investment holding |
|
10,000 ordinary shares at par value of US$1 |
|
100% |
|
|
|
|
|
|
|
|
|
K I.T. Network Limited |
|
Hong Kong |
|
Provision of information technology services for the education industry |
|
101,364 ordinary shares for HK$2,100,000 |
|
100% |
The Company and its subsidiaries are hereinafter
referred to as (the “Company”).
NOTE-3 SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying condensed consolidated financial
statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying
condensed consolidated financial statements and notes.
These accompanying condensed consolidated financial
statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
|
l |
Use of estimates and assumptions |
In preparing these condensed consolidated financial
statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet
and revenues and expenses during the periods reported. Actual results may differ from these estimates.
The condensed consolidated financial statements
include the accounts of TLGN and its subsidiaries. All significant inter-company balances and transactions within the Company have been
eliminated upon consolidation.
|
l |
Cash and cash equivalents |
Cash and cash equivalents are carried at cost
and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an
original maturity of three months or less as of the purchase date of such investments.
Under ASU 2014-09, the
Company recognizes revenue when control of the promised goods or services is transferred to customers, in an amount that reflects the
consideration the Company expects to be entitled to in exchange for those goods or services.
The Company applies the following five steps in
order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:
· |
identify the contract with a customer; |
· |
identify the performance obligations in the contract; |
· |
determine the transaction price; |
· |
allocate the transaction price to performance obligations in the contract; and |
· |
recognize revenue as the performance obligation is satisfied. |
Revenue is recognized
when the Company satisfies its performance obligation under the contract by transferring the promised product to its customer that obtains
control of the product and collection is reasonably assured. A performance obligation is a promise in a contract to transfer a distinct
product or service to a customer. Most of the Company’s contracts have a single performance obligation, as the promise to transfer
products or services is not separately identifiable from other promises in the contract and, therefore, not distinct.
Revenue is earned from
the rendering of IT project services to the customers. The Company recognizes services revenue over the period in which such services
are performed under fixed price contracts.
The Company adopted the ASC 740 Income tax
provisions of paragraph 740-10-25-13, which addresses the determination of whether tax benefits claimed or expected to be claimed
on a tax return should be recorded in the condensed consolidated financial statements. Under paragraph 740-10-25-13, the Company may recognize
the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination
by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the condensed consolidated financial
statements from such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood
of being realized upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest
and penalties on income taxes, accounting in interim periods and requires increased disclosures. The Company had no material adjustments
to its liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.
The estimated future tax effects of temporary
differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs
and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides
valuation allowances as management deems necessary.
|
l |
Uncertain tax positions |
The Company did not take any uncertain tax positions
and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the three
months ended March 31, 2022 and 2021.
|
l |
Foreign currencies translation |
Transactions denominated in currencies other than
the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction.
Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency
using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the condensed consolidated
statement of operations.
The reporting currency of the Company is United
States Dollar ("US$") and the accompanying condensed consolidated financial statements have been expressed in US$. In addition,
the Company is operating in Hong Kong and maintains its books and record in its local currency, Hong Kong Dollars (“HKD”),
which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general,
for consolidation purposes, assets and liabilities of its subsidiary whose functional currency is not US$ are translated into US$, in
accordance with ASC Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance sheet
date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation
of financial statements of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income within the
statements of changes in stockholder’s equity.
Translation of amounts from HKD into US$ has
been made at the following exchange rates for the three months ended March 31, 2022 and 2021:
Schedule of exhange rates used for translation amounts | |
| | | |
| | |
| |
March 31, 2022 | | |
March 31, 2021 | |
Period-end HKD:US$ exchange rate | |
| 0.1277 | | |
| 0.1286 | |
Average HKD:US$ exchange rate | |
| 0.1281 | | |
| 0.1289 | |
ASC Topic 220, “Comprehensive Income”,
establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income
as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented
in the accompanying condensed consolidated statements of changes in stockholders’ equity, consists of changes in unrealized gains
and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.
ASC Topic 280, “Segment Reporting”
establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organization
structure as well as information about geographical areas, business segments and major customers in the condensed consolidated financial
statements. For the three months ended March 31, 2022 and 2021, the Company operates in one reportable operating segment in Hong Kong.
l |
Stock based compensation |
Pursuant to ASU 2018-07, the Company follows ASC
718, Compensation—Stock Compensation (“ASC 718”), which requires the measurement and recognition of compensation expense
for all share-based payment awards (employee or non-employee), are measured at grant-date fair value of the equity instruments that an
entity is obligated to issue. Restricted stock units are valued using the market price of the Company’s common shares on the date
of grant.
The Company follows the ASC 850-10, Related
Party for the identification of related parties and disclosure of related party transactions.
Pursuant to section 850-10-20 the related
parties include a) affiliates of the Company; b) entities for which investments in their equity securities would be required,
absent the election of the fair value option under the Fair Value Option Subsection of section 825–10–15, to be
accounted for by the equity method by the investing entity; c) trusts for the benefit of employees, such as pension and
Income-sharing trusts that are managed by or under the trusteeship of management; d) principal owners of the Company; e) management
of the Company; f) other parties with which the Company may deal if one party controls or can significantly influence the management
or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own
separate interests; and g) other parties that can significantly influence the management or operating policies of the
transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other
to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The condensed consolidated financial statements
shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other
similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated
or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s)
involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each
of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects
of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements
are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount
due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of
settlement.
|
l |
Commitments and contingencies |
The Company follows the ASC 450-20, Commitments
to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may
result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses
such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related
to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates
the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or
expected to be sought therein.
If the assessment of a contingency indicates that
it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would
be accrued in the Company’s condensed consolidated financial statements. If the assessment indicates that a potentially material
loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent
liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally
not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon
information available at this time that these matters will have a material adverse effect on the Company’s financial position, results
of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s
business, financial position, and results of operations or cash flows.
|
l |
Fair value of financial instruments |
The Company follows paragraph 825-10-50-10 of
the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37
of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments.
Paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted
accounting principles (GAAP) and expands disclosures about fair value measurements. To increase consistency and comparability in fair
value measurements and related disclosures, paragraph 820-10-35-37 of the FASB Accounting Standards Codification establishes a fair value
hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value
hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest
priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by paragraph 820-10-35-37 of the FASB Accounting
Standards Codification are described below:
Level 1 |
|
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. |
|
|
|
Level 2 |
|
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. |
|
|
|
Level 3 |
|
Pricing inputs that are generally observable inputs and not corroborated by market data. |
Financial assets are considered Level 3 when their
fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant
model assumption or input is unobservable.
The fair value hierarchy gives the highest priority
to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If
the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is
based on the lowest level input that is significant to the fair value measurement of the instrument.
The carrying amounts of the Company’s financial
assets and liabilities, such as cash and cash equivalents, approximate their fair values because of the short maturity of these instruments.
|
l |
Recent accounting pronouncements |
50), Compensation-Stock Compensation (Topic
718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), (“ASU 2021-04”). This
ASU reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options
(for example, warrants) that remain equity classified after modification or exchange. This ASU provides guidance for a modification or
an exchange of a freestanding equity-classified written call option that is not within the scope of another Topic. It specifically addresses:
(1) how an entity should treat a modification of the terms or conditions or an exchange of a freestanding equity-classified written call
option that remains equity classified after modification or exchange; (2) how an entity should measure the effect of a modification or
an exchange of a freestanding equity-classified written call option that remains equity classified after modification or exchange; and
(3) how an entity should recognize the effect of a modification or an exchange of a freestanding equity-classified written call option
that remains equity classified after modification or exchange. This ASU became effective for all entities for fiscal years beginning after
December 15, 2021. An entity should apply the amendments prospectively to modifications or exchanges occurring on or after the effective
date of the amendments. The adoption of ASU 2021-04 on January 1, 2022 did not have a material impact on the Company’s condensed
consolidated financial statements or disclosures.
The Company has reviewed all recently issued,
but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to
cause a material impact on its financial condition or the results of its operations.
NOTE-4 GOING
CONCERN UNCERTAINTIES
The Company’s unaudited condensed consolidated
financial statements as of March 31, 2022 been prepared using generally accepted accounting principles in the United States of America
applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business.
The Company has suffered from a working capital deficit of $89,856
as of March 31, 2022 and incurred a net loss of $105,814 for the three months ended March 31, 2022. In addition, with respect to the
ongoing and evolving coronavirus (COVID-19) outbreak, which was designated as a pandemic by the World Health Organization on March 11,
2020, the outbreak has caused substantial disruption in international and U.S. economies and markets and if repercussions of the outbreak
are prolonged, could have a significant adverse impact on the Company’s business.
In order to continue as a going concern, the Company
will need, among other things, additional capital resources. Management’s plan is to obtain such resources for the Company by obtaining
capital and the continued financial support from management and significant shareholders sufficient to meet its minimal operating expenses
and seeking third party equity and/or debt financing. Management believes the Company is currently pursuing additional financing for its
operations. However, there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations.
These and other factors raise substantial doubt
about the Company’s ability to continue as a going concern. These unaudited condensed consolidated financial statements do not include
any adjustments to reflect the possible future effects on the recoverability and classification of assets and liabilities that may result
in the Company not being able to continue as a going concern.
NOTE-5 STOCKHOLDERS’
EQUITY (DEFICIT)
Preferred stock
The Company’s authorized shares were 10,000,000
shares of preferred stock, with a par value of $0.001.
The Company has designated 1 share of its preferred
stock as Series C Preferred Stock.
The Company has designated 1share of its preferred
stock as Series E Preferred Stock.
The Company has designated 1 share of its preferred
stock as Series F Preferred Stock.
As of March 31, 2022 and December 31, 2021, the
Company had 0 and 0 share of Series C Preferred Stock issued and outstanding, respectively.
As of March 31, 2022 and December 31, 2021, the
Company had 0 and 0 share of Series E Preferred Stock issued and outstanding, respectively.
As of March 31, 2022 and December 31, 2021, the
Company had 0 and 0 share of Series F Preferred Stock issued and outstanding, respectively.
Common stock
The Company’s authorized shares were 740,000,000
shares of common stock, with a par value of $0.001.
In January 2022, the Company issued 75,888,600
shares of its common stock to certain officers and consultants to compensate their services rendered or to be rendered. For the
three months ended March 31, 2022, the Company recorded the stock-based compensation of $89,900
for the vested service. As of March 31, 2022, the deferred compensation totaled $209,767
and will be amortized as expense over the remaining service period.
As of March 31, 2022 and December 31, 2021, the
Company had 296,748,183 and 220,859,583 shares of common stock issued and outstanding, respectively.
NOTE-6 INCOME
TAX
The provision for income taxes consisted of the
following:
Provision for income taxes | |
| | | |
| | |
| |
| Three months ended March 31, | |
| |
| 2022 | | |
| 2021 | |
| |
| | | |
| | |
Current tax | |
$ | – | | |
$ | – | |
Deferred tax | |
| – | | |
| – | |
| |
| | | |
| | |
Income tax expense | |
$ | – | | |
$ | – | |
The effective tax rate in the years presented
is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rate. The Company mainly
operates in Hong Kong that is subject to taxes in the jurisdictions in which they operate, as follows:
United States of America
TLGN is registered in
the State of Nevada and is subject to the tax laws of United States of America. The U.S. Tax Cuts and Jobs Act (the “Tax Reform
Act”) was signed into law. The Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things,
lowering the U.S. corporate tax rate from 35% to 21% effective January 1, 2018. The Company’s policy is to recognize accrued interest
and penalties related to unrecognized tax benefits in its income tax provision. The Company has not accrued or paid interest or penalties
which were not material to its results of operations for the periods presented. Deferred tax asset is not provided for as the tax losses
may not be able to carry forward after a change in substantial ownership of the Company.
For the three months ended March 31, 2022 and
2021, there were no operating incomes.
BVI
Under the current BVI law, the Company is not
subject to tax on income.
Hong Kong
The Company’s subsidiary operating in Hong
Kong is subject to the Hong Kong Profits Tax at the two-tiered profits tax rates from 8.25% to 16.5% on the estimated assessable profits
arising in Hong Kong during the current year, after deducting a tax concession for the tax year. The reconciliation of income tax rate
to the effective income tax rate for the three months ended March 31, 2022 and 2021 is as follows:
Reconciliation of income tax expense | |
| | | |
| | |
| |
Three months ended March 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
(Loss) income before income taxes | |
$ | (15,914 | ) | |
$ | 5,631 | |
Statutory income tax rate | |
| 16.5% | | |
| 16.5% | |
Income tax expense at statutory rate | |
| (2,626 | ) | |
| 929 | |
Net operating loss carryforwards | |
| – | | |
| (929 | ) |
Net operating loss for valuation allowance | |
| 2,626 | | |
| – | |
Income tax expense | |
$ | – | | |
$ | – | |
The following table sets forth the significant
components of the deferred tax assets of the Company as of March 31, 2022 and December 31, 2021:
Components of deferred tax assets | |
| | | |
| | |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
(Audited) | |
Deferred tax assets: | |
| | | |
| | |
Net operating loss carryforwards – US tax regime (overseas) | |
$ | 449,984 | | |
$ | 431,105 | |
Net operating loss carryforwards – Hong Kong tax regime (overseas) | |
| 47,047 | | |
| 44,421 | |
Less: valuation allowance | |
| (497,031 | ) | |
| (475,526 | ) |
Deferred tax assets, net | |
$ | – | | |
$ | – | |
NOTE-7 RELATED
PARTY TRANSACTIONS
During the three months ended March 31, 2022 and
2021, the Company earned revenues of $75,714 and $21,269 from a related company, which is controlled by a common director, who was the
former director of the Company’s subsidiary.
During the
three months ended March 31, 2022 and 2021, the Company paid costs of $82,784 and $12,891 to a related
company, which is controlled by the former director of the Company’s subsidiary.
During the three months ended March 31, 2022 and
2021, the Company was provided with a free office premises for operating use, by the former director of the Company’s subsidiary.
Apart from the transactions and balances detailed
elsewhere in these accompanying condensed consolidated financial statements, the Company has no other significant or material related
party transactions during the periods presented.
NOTE-8 CONCENTRATIONS
OF RISK
The Company is exposed to the following concentrations of risk:
For the three months ended March 31, 2022, there
was one customer (related party) exceeding 10% of the Company’s revenue. This customer accounted for 100% of the Company’s
revenue amounting to $75,714.
For the three months ended March 31, 2021, there
was one customer (related party) exceeding 10% of the Company’s revenue. This customer accounted for 100% of the Company’s
revenue amounting to $21,269.
All of the Company’s customers are located
in Hong Kong.
For the three months ended March 31, 2022, there
was one vendor (related party) exceeding 10% of the Company’s cost of revenue. This customer accounted for 100% of the Company’s
cost of revenue amounting to $82,784.
For the three months ended March 31, 2021, there
was one vendor (related party) exceeding 10% of the Company’s cost of revenue. This customer accounted for 100% of the Company’s
cost of revenue amounting to $12,891.
All of the Company’s vendors are located
in Hong Kong.
(c) |
Economic and political risk |
The Company’s major operations are conducted
in Hong Kong. Accordingly, the political, economic, and legal environments in Hong Kong, as well as the general state of Hong Kong’s
economy may influence the Company’s business, financial condition, and results of operations.
The Company cannot guarantee that the current
exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable
periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD converted
to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
NOTE-9 COMMITMENTS
AND CONTINGENCIES
As of March 31, 2022, the Company has no material
commitments or contingencies.
NOTE-10 SUBSEQUENT
EVENTS
In accordance with ASC Topic 855, “Subsequent
Events”, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date
but before condensed consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred
after March 31, 2022, up through the date the Company issued the unaudited condensed consolidated financial statements. During the period,
the Company did not have any material subsequent events other than disclosed above.