Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with our financial statements, including the
notes thereto, appearing in this Form 10-K and are hereby referenced. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the
forward looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this report. You should not place undue certainty on these forward-looking statements,
which apply only as of the date of this report. We believe it is important to communicate our expectations. However, our management disclaims any obligation to update any forward-looking statements whether as a result of new information, future
events or otherwise.
These forward-looking statements are based on our management’s current expectations and beliefs and involve
numerous risks and uncertainties that could cause actual results to differ materially from expectations. You should not rely upon these forward-looking statements as predictions of future events because we cannot assure you that the events or
circumstances reflected in these statements will be achieved or will occur. You can identify a forward-looking statement by the use of the forward-terminology, including words such as “may”, “will”, “believes”, “anticipates”, “estimates”,
“expects”, “continues”, “should”, “seeks”, “intends”, “plans”, and/or words of similar import, or the negative of these words and phrases or other variations of these words and phrases or comparable terminology. These forward-looking statements
relate to, among other things: our sales, results of operations and anticipated cash flows; capital expenditures; depreciation and amortization expenses; sales, general and administrative expenses; our ability to maintain and develop relationship
with our existing and potential future customers; and, our ability to maintain a level of investment that is required to remain competitive. Many factors could cause our actual results to differ materially from those projected in these
forward-looking statements, including, but not limited to: variability of our revenues and financial performance; risks associated with technological changes; the acceptance of our products in the marketplace by existing and potential customers;
disruption of operations or increases in expenses due to our involvement with litigation or caused by civil or political unrest or other catastrophic events; general economic conditions, government mandates; and, the continued employment of our key
personnel and other risks associated with competition.
Overview
Astika Holdings, Inc. was incorporated under the laws of the State of Florida on January 13, 2011. We are
refocusing and preparing to relaunch the Company through a variety of strategic acquisitions in the textile, service, agricultural, and industrial sectors to complement and capture the next wave of growth companies from Asia and New Zealand.
Results of Operations for the Year Ended December 31, 2018 Compared to the Year Ended December 31, 2017
Revenues.
The Company did not engage in any business activities and did not generate any revenue for the years ended
December 31, 2018 and 2017.
General and Administrative Expenses.
The Company has had nominal operations and only incurred expenses relating to being a public reporting company,
and seeking an acquisition and financing, including professional service fees for preparing our SEC reports, transfer agent fees, and consulting fees for merger and acquisition and investment advisory services. General and administrative expenses
for the year ended December 31, 2018 were $55,450, as compared to $158,477 for the year ended December 31, 2017. The significant decrease in general and administrative expenses was primarily due to the decrease of accounting, legal and consulting
fees related to the Company’s SEC reports and consulting expenses associated with the Company’s acquisition and financing activities. During the year ended December 31, 2017, we had actively worked on the preparation for acquisition and sought for
new financing sources which incurred additional expenditure associated with such acquisition and financial activities as well as SEC reports.
In December 2017, the Company issued 1,210,000 shares of its Series B convertible
preferred stock and raised total gross proceeds of $515,000. The issuing cost of the Series B convertible preferred stock was recognized as deduction to equity (Additional Paid-in Capital) and was not included in general
and administrative expenses.
Loss on change in fair value of derivative.
During the years ended December 31, 2018 and 2017, $0 and $102,226 was recorded as a loss on
mark-to-market of the conversion options, respectively. The Company estimated the fair value of the derivative liabilities using the Black-Scholes option pricing model.
Liquidity and Capital Resources
The Company has had only nominal operations and does not have any cash generated from
business operations. We funded our operating expenses by issuing notes to related and unrelated parties and borrowing loans from our related parties. During the year ended December 31, 2017, we also issued convertible preferred stock for gross
proceeds of $515,000. Our plan is to obtain financing from various investors and complete an acquisition.
During the years ended December 31, 2018 and 2017, we had working capital deficits of
$124,721 and $111,301, respectively.
Net Cash Used in Operating Activities
Net cash provided by operating activities was $19,857 for the year ended December 31, 2018 due to the decrease
in prepaid expense of $42,101. Net cash used in operating activities was $194,044 for the year ended December 31, 2017.
Net Cash Used in Investing Activities
We experienced no cash flow from investing activities for year ended December 31, 2018 and 2017.
Net Cash Provided by Financing Activities
During the year ended December 31, 2018, we paid back $42,101 of earlier loans from our related parties and
borrowed new loans of totaling $10,408 from our related parties.
During the year ended December 31, 2017, we paid back $142,779 of earlier loans from our
related parties and borrowed new loans of totaling $135,015 from our related parties. We also issued 1,210,000 shares of Series B convertible preferred stock for gross proceeds of $515,000.
Availability of Additional Funds
Based on our working capital deficit as of December 31, 2018, we will need additional equity and/or debt
financing to continue our operations during the next 12 months. See “Description of Business”.
Going Concern
The Company’s financial statements are prepared using accounting principles generally accepted 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 an accumulated deficit and a working capital deficit at December 31,
2018. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company
obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about the Company’s ability to
continue as a going concern.
In order to continue as a going concern, the Company will need, among other things,
additional capital resources. Management’s plans focus is on a variety of strategic acquisitions in service, agriculture and industrial companies to compliment and grow Astika Holdings, Inc.’s business. The Company is positioning to capture the
next wave of growth companies from Asia. As the centerpieces for Astika Holdings in Asia, the focus is on rapid economic growth and increased foreign investment sector companies which management believes is poised for accelerated economic growth
with national modernization. Astika’s planned focus is also on adding value through successful project development, efficient operations, and opportunistic acquisitions while maintaining a low risk profile through project diversification, astute
financial management and operating in secure jurisdictions. Management’s plan to obtain such resources for the Company include (i) obtaining capital from management and significant stockholders sufficient to meet its minimal operating expenses;
(ii) obtaining funding from outside sources through the sale of its debt and/or equity securities; and (iii) completing a merger with or acquisition of an existing operating company. However, management cannot provide any assurances that the
Company will be successful in accomplishing any of its plans. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Critical Accounting Policies and Estimates
Our financial statements and accompanying notes have been prepared in accordance with United
States generally accepted accounting principles applied on a consistent basis. The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results
could differ from these estimates. Our significant estimates and assumptions include the fair value of our stock, and the valuation allowance relating to the Company’s deferred tax assets.
Cash and Cash Equivalents
We consider all highly liquid debt instruments with original maturities of three months or
less to be cash equivalents. As of December 31, 2018, we have no cash equivalents.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.
Share Based Payments
We recognize compensation cost for stock-based awards to employees in accordance with ASC
Topic 718, over the requisite service period for each separately vesting tranche, as if multiple awards were granted. Compensation cost is based on grant-date fair value using quoted market prices for our common stock. We recognize compensation
cost for stock-based awards to nonemployees in accordance with ASC Topic 505.
Earnings (Loss) Per Share
The Company computes earnings per share in accordance with ASC 260, “Earnings Per Share”.
Under the provisions of ASC 260, basic earnings per share is computed by dividing the net income (loss) for the period by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by
dividing the net income (loss) for the period by the weighted average number of common and potentially dilutive shares of common stock outstanding during the period. There were no potentially dilutive shares of common stock outstanding during the
period.
Income Taxes
The Company accounts for income taxes as outlined in ASC 740, “Income Taxes”. Under the asset
and liability method of ASC 740, deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
Fair Value of Financial Instruments
ASC 820, “Fair Value Measurements” (ASC 820) and ASC 825, “Financial Instruments” (ASC 825),
requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs
used to measure fair value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels that may be
used to measure fair value:
Level 1 - Level 1 applies to assets or liabilities for which there are quoted prices in
active markets for identical assets or liabilities.
Level 2 - Level 2 applies to assets or liabilities for which there are inputs other than
quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions
(less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level 3 - Level 3 applies to assets or liabilities for which there are unobservable inputs to
the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
The carrying values of cash, accounts payable, and accrued liabilities approximate fair
value. Pursuant to ASC 820 and 825, the fair value of cash is determined based on "Level 1" inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their
current fair values because of their nature and respective maturity dates or durations.
Recently Issued Accounting Pronouncements
In January 2017, FASB issued ASU 2017-01, "Business Combinations (Topic 805) - Clarifying the Definition
of a Business". The Board is issuing the amendments in this ASU to clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or
disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The amendments in this ASU affect all reporting entities that must determine whether
they have acquired or sold a business. Public business entities should apply the amendments in this ASU to annual periods beginning after December 15, 2017, including interim periods within those periods. However, early application of the
amendments in this ASU if 1) for transactions for which the acquisition date occurs before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made
available for issuance, or 2) for transactions in which a subsidiary is deconsolidated or a group of assets is derecognized that occur before the issuance date or effective date of the amendments, only when the transaction has not been reported
in financials. The Company will evaluate the potential impact of adopting this new standard on its financial statements and related disclosures when the acquisition plan is executed in future.
In May 10, 2017, the FASB issued ASU 2017-09, Compensation—Stock Compensation (Topic 718) - Scope of
Modification. ASU 2017-09 clarifies when to account for a change to the terms or conditions of a share-based payment award as a modification. Under the new guidance, modification accounting is required only if the fair value, the vesting
conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. Regardless of whether the change to the terms or conditions of the award requires modification accounting, the
existing disclosure requirements and other aspects of GAAP associated with modifications, such as earnings per share, continue to apply. The guidance is effective prospectively for all companies for annual periods beginning on or after December 15,
2017. Early adoption is permitted. The Company believes that the adoption of this new standard has no material impact on its financial position or results of operations upon adoption.
In December 2017, the Securities and Exchange Commission (“SEC”) released Staff Accounting Bulletin No.
118 (the “Bulletin”), which provides accounting guidance regarding accounting for income taxes for the reporting period that includes the enactment of the Tax Act. The Bulletin provides guidance in those situations where the accounting for certain
income tax effects of the Tax Act will be incomplete by the time financial statements are issued for the reporting period that includes the enactment date. For those elements of the Tax Act that cannot be reasonably The SEC has provided in the
Bulletin that in situations where the accounting is incomplete for certain effects of the Tax Act, a measurement period which begins in the reporting period that includes the enactment of the Tax Act and ends when the entity has obtained, prepared
and analyzed the information is needed in order to complete the accounting requirements. The measurement period shall not exceed one year from enactment. estimated, no effect will be recorded. The Company believes that the adoption of the new
standards has no material impact on its financial position or results of operations.
In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework -
Changes to the Disclosure Requirements for Fair Value Measurement”, which changes the fair value measurement disclosure requirements of ASC 820. This update is effective for fiscal years beginning after December 15, 2019, and for interim periods
within those fiscal years. The Company is currently evaluating this guidance and the impact of this update on its consolidated financial statements.
Management
does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.
Off Balance Sheet Arrangements
As of December 31, 2018, we had no off-balance sheet arrangements.
Material Commitments
There were no material commitments for the year ended December 31, 2018.
Purchase of Furniture and Equipment
There were no purchases of computers and any other equipment for the year ended December 31, 2018.
Item 7A. Quantitative and Qualitative Disclosures about Market
Risk.
We are not subject to risks related to foreign currency exchange rate fluctuations. Our functional
currency is the United States dollar. We do not transact our business in other currencies. As a result, we are not subject to exposure from movements in foreign currency exchange rates. We do not use derivative financial instruments for speculative
trading purposes.
Item
8. Financial Statements and Supplementary Data.
FINANCIAL STATEMENTS
|
FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017
|
|
|
Table of Contents
|
|
|
|
Page
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
9
|
|
|
Balance Sheets as of December 31, 2018 and 2017 (Audited)
|
10
|
|
|
Statements of Operations for the Years Ended December 31, 2018 and 2017 (Audited)
|
11
|
|
|
Statements of Stockholders' Deficit for the Years Ended December 31, 2018 and 2017 (Audited)
|
12
|
|
|
Statements of Cash Flows for the Years Ended December 31, 2018 and 2017 (Audited)
|
13
|
|
|
Notes to Financial Statements (Audited)
|
14-23
|
REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
Astika Holdings Inc.
Opinion on the Financial Statements
We have audited the accompanying balance sheets of Astika Holdings Inc. (the “Company”) as of
December 31, 2018 and 2017, and the related statements of operations, changes in stockholders’ deficits and statements of cash flows for the years then ended, and the related notes (collectively referred to as the financial statements). In
our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Astika Holdings Inc. as of December 31, 2018 and 2017, and the results of their operations and their cash flows for
the years then ended in conformity with accounting principles generally accepted in the United States of America.
Emphasis of Matter - Going Concern
The accompanying financial statements have been prepared assuming the Company will continue as a
going concern. As discussed in Note 2 to the financial statements, although the Company has limited operations, it has not yet to attain profitability. This raises substantial doubt about its ability to continue as a going concern.
Management’s plan in regard to these matters is also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is
to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with
respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that
we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an
audit of internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the
Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the
financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our
audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for
our opinion.
We have served as the Company's auditor since 2019.
New York, New York
May 08, 2019
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Prepaid expenses
|
|
$
|
-
|
|
|
$
|
42,101
|
|
TOTAL ASSETS
|
|
$
|
-
|
|
|
$
|
42,101
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
115,325
|
|
|
$
|
70,282
|
|
Loan payable and accrued interest
|
|
|
3,589
|
|
|
|
3,519
|
|
Due to related party
|
|
|
5,807
|
|
|
|
37,500
|
|
Total Current Liabilities
|
|
|
124,721
|
|
|
|
111,301
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit
|
|
|
|
|
|
|
|
|
Preferred Stock: 10,000,000 shares authorized; par value $0.001; 2,090,000 shares
issued and outstanding as of December 31, 2018 and December 31, 2017
|
|
|
2,090
|
|
|
|
2,090
|
|
Common Stock: 140,000,000 shares authorized; par value $0.001; 29,890,066 shares
issued and outstanding at December 31, 2018 and December 31, 2017
|
|
|
29,890
|
|
|
|
29,890
|
|
Additional paid-in capital less Pref B issuing costs
|
|
|
471,595
|
|
|
|
471,595
|
|
Accumulated deficit
|
|
|
(628,296
|
)
|
|
|
(572,775
|
)
|
Total Stockholders’ Deficit
|
|
|
(124,721
|
)
|
|
|
(69,200
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
$
|
-
|
|
|
$
|
42,101
|
|
The accompanying notes are an integral part of these financial statements.
|
|
For The Years Ended
|
|
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
Revenue |
|
$
|
-
|
|
|
$
|
-
|
|
TOTAL REVENUE
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
General
and administrative |
|
|
55,450
|
|
|
|
158,477
|
|
Total Operating Expenses
|
|
|
55,450
|
|
|
|
158,477
|
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS
|
|
|
(55,450
|
)
|
|
|
(158,477
|
)
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
Interest
expense, net |
|
|
(71
|
)
|
|
|
(8,897
|
)
|
Loss
on change in fair value of derivative |
|
|
-
|
|
|
|
(102,226
|
)
|
Total Other Income (Expense)
|
|
|
(71
|
)
|
|
|
(111,123
|
)
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(55,521
|
)
|
|
$
|
(269,600
|
)
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED NET
LOSS PER COMMON SHARE |
|
$
|
(0.00
|
)
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK OUTSTANDING
|
|
|
29,890,066
|
|
|
|
16,721,721
|
|
The accompanying notes are an integral part of these financial statements.
ASTIKA HOLDINGS, INC.
STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Additional
Paid In
|
|
|
Accumulated
|
|
|
Total
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital |
|
|
(Deficit)
|
|
|
Deficit
|
|
Balance at December 31, 2016
|
|
|
-
|
|
|
$
|
-
|
|
|
|
11,626,857
|
|
|
$
|
11,627
|
|
|
$
|
126,916
|
|
|
$
|
(303,175
|
)
|
|
$
|
(164,632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for debt conversion 3/21/17
|
|
|
|
|
|
|
|
|
|
|
572,476
|
|
|
|
572
|
|
|
|
2,262
|
|
|
|
|
|
|
|
2,834
|
|
Resolution of derivative liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,278
|
|
|
|
-
|
|
|
|
4,278
|
|
Shares issued for debt conversion 6/8/17
|
|
|
|
|
|
|
|
|
|
|
603,038
|
|
|
|
603
|
|
|
|
425
|
|
|
|
|
|
|
|
1,028
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,197
|
|
|
|
|
|
|
|
23,197
|
|
Shares issued for debt conversion 6/13/17
|
|
|
|
|
|
|
|
|
|
|
638,926
|
|
|
|
639
|
|
|
|
450
|
|
|
|
|
|
|
|
1,089
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,921
|
|
|
|
|
|
|
|
6,921
|
|
Shares issued for debt conversion 6/27/17
|
|
|
|
|
|
|
|
|
|
|
670,334
|
|
|
|
670
|
|
|
|
1,173
|
|
|
|
|
|
|
|
1,843
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,135
|
|
|
|
|
|
|
|
4,135
|
|
Shares issued for debt conversion 7/18/17
|
|
|
|
|
|
|
|
|
|
|
701,519
|
|
|
|
702
|
|
|
|
495
|
|
|
|
|
|
|
|
1,197
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,837
|
|
|
|
|
|
|
|
1,837
|
|
Shares issued for debt conversion 7/24/17
|
|
|
|
|
|
|
|
|
|
|
735,903
|
|
|
|
736
|
|
|
|
478
|
|
|
|
|
|
|
|
1,214
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,482
|
|
|
|
|
|
|
|
1,482
|
|
Shares issued for debt conversion 8/3/17
|
|
|
|
|
|
|
|
|
|
|
775,636
|
|
|
|
776
|
|
|
|
504
|
|
|
|
|
|
|
|
1,280
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,649
|
|
|
|
|
|
|
|
4,649
|
|
Shares issued for debt conversion 8/18/17
|
|
|
|
|
|
|
|
|
|
|
812,860
|
|
|
|
813
|
|
|
|
528
|
|
|
|
|
|
|
|
1,341
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,202
|
|
|
|
|
|
|
|
3,202
|
|
Shares issued for debt conversion 8/25/17
|
|
|
|
|
|
|
|
|
|
|
852,841
|
|
|
|
853
|
|
|
|
789
|
|
|
|
|
|
|
|
1,642
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,790
|
|
|
|
|
|
|
|
1,790
|
|
Shares issued for debt conversion 8/31/17
|
|
|
|
|
|
|
|
|
|
|
897,810
|
|
|
|
898
|
|
|
|
337
|
|
|
|
|
|
|
|
1,235
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,810
|
|
|
|
|
|
|
|
1,810
|
|
Shares issued for debt conversion 9/13/17
|
|
|
|
|
|
|
|
|
|
|
941,854
|
|
|
|
942
|
|
|
|
353
|
|
|
|
|
|
|
|
1,295
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,460
|
|
|
|
|
|
|
|
3,460
|
|
Shares issued for debt conversion 9/20/17
|
|
|
|
|
|
|
|
|
|
|
989,403
|
|
|
|
989
|
|
|
|
371
|
|
|
|
|
|
|
|
1,360
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,705
|
|
|
|
|
|
|
|
2,705
|
|
Shares issued for debt conversion 10/3/17
|
|
|
|
|
|
|
|
|
|
|
1,038,870
|
|
|
|
1,039
|
|
|
|
561
|
|
|
|
|
|
|
|
1,600
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,171
|
|
|
|
|
|
|
|
2,171
|
|
Shares issued for debt conversion 10/16/17
|
|
|
|
|
|
|
|
|
|
|
1,090,032
|
|
|
|
1,090
|
|
|
|
589
|
|
|
|
|
|
|
|
1,679
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,243
|
|
|
|
|
|
|
|
2,243
|
|
Shares issued for debt conversion 10/19/17
|
|
|
|
|
|
|
|
|
|
|
1,141,941
|
|
|
|
1,142
|
|
|
|
617
|
|
|
|
|
|
|
|
1,759
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,011
|
|
|
|
|
|
|
|
2,011
|
|
Shares issued for debt conversion 11/6/17
|
|
|
|
|
|
|
|
|
|
|
1,201,538
|
|
|
|
1,202
|
|
|
|
648
|
|
|
|
|
|
|
|
1,850
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,218
|
|
|
|
|
|
|
|
4,218
|
|
Shares issued for debt conversion 11/28/17
|
|
|
|
|
|
|
|
|
|
|
1,262,260
|
|
|
|
1,262
|
|
|
|
2,417
|
|
|
|
|
|
|
|
3,679
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,108
|
|
|
|
|
|
|
|
2,108
|
|
Shares issued for debt conversion 12/6/17
|
|
|
|
|
|
|
|
|
|
|
1,326,373
|
|
|
|
1,326
|
|
|
|
2,540
|
|
|
|
|
|
|
|
3,866
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,576
|
|
|
|
|
|
|
|
3,576
|
|
Pref B Shares issued for Cash 1.210mil @$0.30 & 380K@$0.40 on 12/14/17 less costs
|
|
|
1,590,000
|
|
|
|
1,590
|
|
|
|
|
|
|
|
|
|
|
|
40,219
|
|
|
|
|
|
|
|
41,809
|
|
Pref B Shares issued for Services @ FV $0.32 on 12/14/17
|
|
|
500,000
|
|
|
|
500
|
|
|
|
|
|
|
|
|
|
|
|
159,500
|
|
|
|
|
|
|
|
160,000
|
|
Shares issued for debt conversion 12/22/17
|
|
|
|
|
|
|
|
|
|
|
2,009,595
|
|
|
|
2,009
|
|
|
|
3,849
|
|
|
|
|
|
|
|
5,858
|
|
Resolution of derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,276
|
|
|
|
|
|
|
|
7,276
|
|
Retirement of derivative upon final debt conversion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,527
|
|
|
|
|
|
|
|
9,527
|
|
Gain/Loss from interest derivative additions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,978
|
|
|
|
|
|
|
|
32,978
|
|
Net loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(269,600
|
)
|
|
|
(269,600
|
)
|
Balance at December 31, 2017
|
|
|
2,090,000
|
|
|
$
|
2,090
|
|
|
|
29,890,066
|
|
|
$
|
29,890
|
|
|
$
|
471,595
|
|
|
$
|
(572,775
|
)
|
|
$
|
(69,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55,521
|
)
|
|
|
(55,521
|
)
|
Balance at December 31, 2018
|
|
|
2,090,000
|
|
|
$
|
2,090
|
|
|
|
29,890,066
|
|
|
$
|
29,890
|
|
|
$
|
471,595
|
|
|
$
|
(628,296
|
)
|
|
$
|
(124,721
|
)
|
The accompanying notes are an integral part of these financial statements.
|
|
For The Years Ended
|
|
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(55,521
|
)
|
|
$
|
(269,600
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Loss on derivative
|
|
|
-
|
|
|
|
102,227
|
|
Changes in Operating assets & liabilities:
|
|
|
|
|
|
|
|
|
(Increase) decrease in prepaid expenses
|
|
|
42,101
|
|
|
|
(42,100
|
)
|
Increase (decrease) in accounts payable and accrued liabilities
|
|
|
45,113
|
|
|
|
15,429
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
|
31,693
|
|
|
|
(194,044
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Payback to related party
|
|
|
(42,101
|
)
|
|
|
(142,779
|
)
|
Due to related party
|
|
|
10,408
|
|
|
|
135,015
|
|
Preferred B shares issued for cash
|
|
|
-
|
|
|
|
201,808
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
|
(31,693
|
)
|
|
|
194,044
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
|
-
|
|
|
|
-
|
|
CASH AT BEGINNING OF PERIOD
|
|
|
-
|
|
|
|
-
|
|
CASH AT END OF PERIOD
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Extinguishment of derivative to Additional Paid In Capital
|
|
$
|
-
|
|
|
$
|
125,574
|
|
Common stock issued for convertible debt
|
|
$
|
-
|
|
|
$
|
37,648
|
|
Preferred B shares issued for services
|
|
$
|
-
|
|
|
$
|
160,000
|
|
The accompanying notes are an integral part of these financial statements.
ASTIKA HOLDINGS, INC.
NOTES TO FINANCIAL STATEMENTS
(AUDITED)
NOTE 1 - DESCRIPTION OF BUSINESS
Astika Holdings, Inc. (the “Company”, “we”, “us”, “our”), Astika Holdings, Inc., a Florida corporation, is
refocusing and preparing to relaunch the Company through a variety of strategic acquisitions in the textile, service, and industrial sectors to complement and capture the next wave of growth companies from Asia and New Zealand.
On September 26, 2014 the Company dissolved its subsidiary Astika Music Entertainment, Inc. The dissolution was
in response to the change in the nature of business operations.
NOTE 2- GOING CONCERN ANALYSIS AND MANAGEMENT PLANS
The Company’s financial statements are prepared using accounting principles generally accepted 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 an accumulated deficit and a working capital deficit at December 31,
2018. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company
obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about the Company’s ability to
continue as a going concern.
In order to continue as a going concern, the Company will need, among other things, additional capital
resources. Management’s plans focus is on a variety of strategic acquisitions in service, agriculture and industrial companies to compliment and grow Astika Holdings, Inc.’s business. The Company is positioning to capture the next wave of growth
companies from Asia. As the centerpieces for Astika Holdings in Asia, the focus is on rapid economic growth and increased foreign investment sector companies which management believes is poised for accelerated economic growth with national
modernization. Astika’s planned focus is also on adding value through successful project development, efficient operations, and opportunistic acquisitions while maintaining a low risk profile through project diversification, astute financial
management and operating in secure jurisdictions. Management’s plan to obtain such resources for the Company include (i) obtaining capital from management and significant stockholders sufficient to meet its minimal operating expenses; (ii)
obtaining funding from outside sources through the sale of its debt and/or equity securities; and (iii) completing a merger with or acquisition of an existing operating company. However, management cannot provide any assurances that the Company
will be successful in accomplishing any of its plans.
On February 8, 2018, the Company entered into an Exclusivity Agreement and Non-Binding Letter of Intent ("LOI")
to purchase 100% of a Chinese textile and home furnishings company, Jiangsu Ziyang Holiday Bedroom Articles Co. Ltd., (the "Acquisition"), and the parties intended to complete the purchase no later than July 31, 2018. To date, no definitive
purchase agreement has been executed. The accompanying financial statements do not include any adjustments that might result from the outcome of these mentioned uncertainties.
NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial statements have been prepared by the Company. The Company’s
financial statements are prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).
Cash and Cash Equivalents
The Company considers all highly liquid debt instruments with original maturities of three
months or less to be cash equivalents. At December 31, 2018 and 2017, the Company has no cash equivalents.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.
Basic and diluted loss per share
The Company computes earnings per share in accordance with ASC 260, “Earnings Per Share” (ASC
260). Under the provisions of ASC 260, basic earnings per share is computed by dividing the net income (loss) for the period by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is
computed by dividing the net income (loss) for the period by the weighted average number of common and potentially dilutive shares of common stock outstanding during the period. The Company had net losses as of December 31, 2018 and 2017, as such,
the diluted earnings per share excludes all dilutive potential shares because their effect is anti-dilutive.
Stock-Based Compensation
We recognize compensation cost for stock-based awards to employees in accordance with ASC
Topic 718, over the requisite service period for each separately vesting tranche, as if multiple awards were granted. Compensation cost is based on grant-date fair value using quoted market prices for our common stock. We recognize compensation
cost for stock-based awards to nonemployees in accordance with ASC Topic 505.
Income Taxes
The Company accounts for income taxes as outlined in ASC 740, “Income Taxes”. Under the asset and
liability method of ASC 740, deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled.
Accounting for Derivative Instruments
The Company accounts for derivative instruments in accordance with ASC Topic 815, “Derivatives and
Hedging” (ASC 815) and all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet.
The Company uses estimates of fair value to value its derivative instruments. Fair value is
defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the Company's policy in estimating fair values is to first look at observable market prices for
identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and
credit spreads (including for the Company's liabilities), relying first on observable data from active markets. Additional adjustments may be made for factors including liquidity, credit, bid/offer spreads, etc., depending on current market
conditions. Transaction costs are not included in the determination of fair value. When possible, the Company seeks to validate the model's output to market transactions. Depending on the availability of observable inputs and prices, different
valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the
hierarchical framework associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above. Changes in fair value are recognized in the period incurred as either gains or losses.
ASC 820, “Fair Value Measurements” (ASC 820) and ASC 825, “Financial Instruments” (ASC 825), requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes
a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is
significant to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value:
Level 1
- Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level 2 - Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active
markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally
from, or corroborated by, observable market data.
Level 3
- Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
The carrying values of cash, accounts payable, and accrued liabilities approximate fair value. Pursuant to ASC
820 and 825, the fair value of cash is determined based on "Level 1" inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because
of their nature and respective maturity dates or durations.
Recently Issued Accounting Standards
In January 2017, FASB issued ASU 2017-01, "Business Combinations (Topic 805) - Clarifying the Definition
of a Business". The Board is issuing the amendments in this ASU to clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or
disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The amendments in this ASU affect all reporting entities that must determine whether
they have acquired or sold a business. Public business entities should apply the amendments in this ASU to annual periods beginning after December 15, 2017, including interim periods within those periods. However, early application of the
amendments in this ASU if 1) for transactions for which the acquisition date occurs before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued or made
available for issuance, or 2) for transactions in which a subsidiary is deconsolidated or a group of assets is derecognized that occur before the issuance date or effective date of the amendments, only when the transaction has not been reported
in financials. The Company will evaluate the potential impact of adopting this new standard on its financial statements and related disclosures when the acquisition plan is executed in future.
In May 10, 2017, the FASB issued ASU 2017-09, Compensation—Stock Compensation (Topic 718) -
Scope of Modification. ASU 2017-09 clarifies when to account for a change to the terms or conditions of a share-based payment award as a modification. Under the new guidance, modification accounting is required only if the fair value, the vesting
conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. Regardless of whether the change to the terms or conditions of the award requires modification accounting, the
existing disclosure requirements and other aspects of GAAP associated with modifications, such as earnings per share, continue to apply. The guidance is effective prospectively for all companies for annual periods beginning on or after December 15,
2017. Early adoption is permitted. The adoption of ASU 2017-09 has no material impact on the Company’s financial statement presentation or disclosures.
In December 2017, the Securities and Exchange Commission (“SEC”) released Staff Accounting
Bulletin No. 118 (the “Bulletin”), which provides accounting guidance regarding accounting for income taxes for the reporting period that includes the enactment of the Tax Act. The Bulletin provides guidance in those situations where the accounting
for certain income tax effects of the Tax Act will be incomplete by the time financial statements are issued for the reporting period that includes the enactment date. For those elements of the Tax Act that cannot be reasonably The SEC has provided
in the Bulletin that in situations where the accounting is incomplete for certain effects of the Tax Act, a measurement period which begins in the reporting period that includes the enactment of the Tax Act and ends when the entity has obtained,
prepared and analyzed the information is needed in order to complete the accounting requirements. The measurement period shall not exceed one year from enactment. estimated, no effect will be recorded. The adoption of this guidance has no material
impact on the Company’s financial statement presentation or disclosures.
In June 2018, the FASB issued ASU 2018-07, “Compensation – Stock Compensation (Topic 718):
Improvements to Nonemployee Share-Based Payment Accounting. ASU 2018-07 expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. ASU 2018-07 also clarifies that Topic 718 does
not apply to share-based payments used to effectively provide (1) financing to the issuer or (2) awards granted in conjunction with selling goods or services to customers as part of a contract accounted for under Revenue from Contracts with Customers (Topic 606). ASU 2018-07 is effective for fiscal years beginning after December 15, 2018, including interim periods within
those fiscal years. Early adoption is permitted. The Company will adopt the provisions of ASU 2018-07 in the quarter beginning January 1, 2019. The adoption of ASU 2018-07 is not expected to have a material impact on the Company’s financial
statement presentation or disclosures.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (“Topic 820”): Disclosure Framework -
Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”). The ASU modifies the disclosure requirements in Topic 820, Fair Value Measurement, by removing certain disclosure requirements related to the fair value hierarchy,
modifying existing disclosure requirements related to measurement uncertainty and adding new disclosure requirements, such as disclosing the changes in unrealized gains and losses for the period included in other comprehensive income for recurring
Level 3 fair value measurements held at the end of the reporting period and disclosing the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. This ASU is effective for public companies for
annual reporting periods and interim periods within those annual periods beginning after December 15, 2019. The Company is currently evaluating this guidance and the impact of this update on its consolidated financial statements.
Management does not believe that any other recently issued, but not yet effective accounting
pronouncements, if adopted, would have a material effect on the accompanying financial statements.
NOTE 4 - CONVERTIBLE NOTE PAYABLE
During October 2014, the Company issued an 8.0% convertible debenture for $31,500 in cash. The convertible
debenture accrues interest at 8.0% per annum, is unsecured, due in one year from the date of issuance and is convertible into shares of the Company’s common stock after 180 days at the option of the holder at a rate equal to 55% of the lowest
trading price of the Company’s common stock out of the last 20 trading trades including the date of conversion. At March 31, 2017, the loan is in default at a default interest rate of 24%.
On March 21, 2017, the Company issued 572,476 shares of common stock in the conversion of $2,000 principal and
$834 in interest due to LG Capital Funding, LLC at $0.00495 per share, as calculated per the loan agreement.
On June 8, 2017, the Company issued 603,038 shares of common stock in the conversion of $700 principal and $328
in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On June 13, 2017, the Company issued 638,926 shares of common stock in the conversion of $740
principal and $350 in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On June 27, 2017, the Company issued 670,334 shares of common stock in the conversion of $1,245 principal and
$598 in interest due to LG Capital Funding, LLC at $0.00275 per share, as calculated per the loan agreement.
On July 18, 2017, the Company issued 701,519 shares of common stock in the conversion of $800 principal and $396
in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On July 24, 2017, the Company issued 735,903 shares of common stock in the conversion of $810 principal and $404
in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 3, 2017, the Company issued 775,636 shares of common stock in the conversion of $850 principal and
$430 in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 18, 2017, the Company issued 812,860 shares of common stock in the conversion of $885 principal and
$456 in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 25, 2017, the Company issued 852,841 shares of common stock in the conversion of
$1,080 principal and $562 in interest due to LG Capital Funding, LLC at $0.00193 per share, as calculated per the loan agreement.
On August 31, 2017, the Company issued 897,810 shares of common stock in the conversion of $810 principal and
$424 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On September 13, 2017, the Company issued 941,854 shares of common stock in the conversion of $845 principal and
$450 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On September 20, 2017, the Company issued 989,403 shares of common stock in the conversion of $885 principal and
$475 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On October 3,
2017, the Company issued 1,038,870 shares of common stock in the conversion of $1,035 principal and $565 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On October 16, 2017, the Company issued 1,090,032 shares of common stock in the conversion of $1,080 principal
and $599 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On October 19, 2017, the Company issued 1,141,941 shares of common stock in the conversion of $1,130 principal
and $629 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On November 6, 2017, the Company issued 1,201,538 shares of common stock in the conversion of $1,180 principal
and $670 in interest due to LG Capital Funding. LLC at $0.00154 per share, as calculated per the loan agreement.
On November 28, 2017, the Company issued 1,262,260 shares of common stock in the conversion of $2,325 principal
and $1,354 in interest due to LG Capital Funding. LLC at $0.00292 per share, as calculated per the loan agreement.
On December 6, 2017, the Company issued 1,326,373 shares of common stock in the conversion of $2,435 principal
and $1,431 in interest due to LG Capital Funding. LLC at $0.00292 per share, as calculated per the loan agreement.
On December 22, 2017, the Company issued 2,009,595 shares of common stock in the conversion of the remaining
$3,665 in principal and $2,193 in interest due to LG Capital Funding. LLC at $0.00292 per share, as calculated per the loan agreement.
As of December 31, 2017, the convertible debenture was fully converted to shares of the
Company’s common stock and the balance of the convertible debenture was $0.
NOTE 5 - DERIVATIVE LIABILITY
The Company analyzed the conversion option embedded in the convertible debenture for
derivative accounting consideration under ASC 815 and determined that the embedded instrument should be classified as a liability and recorded at fair value due to the variable conversion prices. The fair value of the conversion options was
determined to be $52,267 as of the issuance date using a Black-Scholes option-pricing model. Upon the date of issuance of the convertible debenture, $31,500 was recorded as debt discount and $20,767 was recorded as day one loss on derivative
liability.
Between March and December 2017, the holder of the convertible debenture elected to convert
all $24,500 in principal of the convertible debenture into 18,263,209 shares of the Company’s common stock. As a result of debt conversions, $96,692 of derivative liability was extinguished through a charge to paid-in capital.
As the convertible debt with the conversion option requiring derivative accounting was fully
converted during the year ended December 31, 2017, the Company recorded the retirement of the derivative liability of $9,526 to additional paid-in capital.
During the year ended December 31, 2017, $82,872 was recorded as a loss on mark-to-market of
the conversion options.
The following table summarizes the activities in connection with derivative liability during
the year ended December 31, 2017 and the derivative liability balance at December 31, 2017:
Balance, December 31, 2016
|
|
|
23,347
|
|
Reclassification of derivative liability to paid-in capital
|
|
|
(96,691
|
)
|
Loss on change in fair value
|
|
|
82,871
|
|
Extinguishment of liability to equity due to release from ASC 815
|
|
|
(9,526
|
)
|
Balance, December 31, 2017
|
|
$
|
-
|
|
The Company estimated the fair value of the derivative liabilities using the Black-Scholes option pricing model and the following key assumptions during the year ended December 31, 2017:
|
|
2017
|
|
Expected dividends
|
|
|
-
|
%
|
Expected term (years)
|
|
|
0.12
|
|
Volatility
|
|
|
78% - 235
|
%
|
Risk-free rate
|
|
|
0.74% - 1.33
|
%
|
NOTE 6 - LOAN TRANSACTION
The Company purchased a recorded music compilation from EuGene Gant for a purchase price of $5,000
pursuant to a Bill of Sale and Assignment dated June 15, 2012, an Exclusive Songwriter Agreement dated June 15, 2012, and a Promissory Note that the Company concurrently executed and delivered to him on the same date. The Company made a payment to
Mr. Gant in the amount of $1,000 on June 15, 2012 and $2,000 on October 1, 2012, and $1,000 on June 15, 2013, and the remaining $1,000 principal amount under Promissory Note bears interest at five percent (5%) per annum, and there is one remaining
principal installment payment in the amount of $1,162 due. Accrued and unpaid interest on the Promissory Note is also due in the amount of $71 for the year ended December 31, 2018, and $69 for the year ended December 31, 2017. As of December 31,
2018 and December 31, 2017, total outstanding short-term debt was $1,489 and $1,418, respectively. The note matured on June 15, 2013 and the loan is currently in default.
On October 22, 2015, Artfield Investment paid $2,100 in expenses on behalf of the Company. This loan is
unsecured, due on demand, and carries no interest. At December 31, 2018 and December 31, 2017, the total amount owed was $2,100 and $2,100, respectively.
NOTE 7 – RELATED PARTY
TRANSACTIONS
The Company has entered into transactions with the related party, IQ Acquisition (NY), Ltd,
owned by Mr. Richards, the CEO of the Company. IQ Acquisition (NY), Ltd, the major shareholder of the Company, has paid expenses on behalf of the Company in the amount of $10,408 during the year ended December 31, 2018 and $135,015 during the year
ended December 31, 2017. The Company reimbursed IQ acquisition (NY) in the amount of $42,101 and $142,779 during the years ended December 31, 2018 and 2017. The balances due to related party as of December 31, 2018 and December 31, 2017 were
$5,807 and $37,500, respectively. The advances are unsecured, payable on demand, and carry no interest.
NOTE 8 – MATERIAL CONTRACT
On June 15, 2012, the Company entered into a songwriter agreement with Eugene Gant, a
songwriter, which provides for Mr. Gant’s employment as a staff writer on an exclusive basis to write musical compositions as works for hire for a period of two years from the date of the agreement. This agreement expired on June 15, 2014. The
exclusive songwriter agreement with Eugene B. Settler dated June 16, 2012, provides for Mr. Settler’s employment as a staff writer on an exclusive basis to write musical compositions as works for hire for a period of five years from the date of the
agreement. This agreement expired on June 16, 2017. During Mr. Gant’s and Mr. Settler’s tenure as songwriters for the Company, the copyrights on their entire work product will belong to the Company, in exchange for our assistance in exploiting and
marketing these compositions and the payment of a writer’s fee to them ranging from 10% to 50% of the net amounts that we collect on these musical compositions. The Company is entitled to the royalties for a period of 50 years from the date of the
creation of any work for hire pursuant to such agreements. After the expiration of such 50-year period, the copyright on a musical composition reverts to the songwriter or his heirs or assigns.
NOTE 9 - EQUITY TRANSACTIONS
The Company has authorized 10,000,000 shares of Preferred Stock and 140,000,000 shares of Common Stock at par
value of $0.001. At December 31, 2018 and December 31, 2017, the Company had 29,890,066 and 29,890,066 shares of common stock, and 2,090,000 and 2,090,000 preferred shares, issued and outstanding, respectively.
On March 21, 2017, the Company issued 572,476 shares of common stock in the conversion of $2,000 principal and
$834 in interest due to LG Capital Funding, LLC at $0.00495 per share, as calculated per the loan agreement.
On June 8, 2017, the Company issued 603,038 shares of common stock in the conversion of $700 principal and
$328 in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On June 13, 2017, the Company issued 638,926 shares of common stock in the conversion of $740 principal and
$350 in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On June 27, 2017, the Company issued 670,334 shares of common stock in the conversion of $1,245 principal and
$598 in interest due to LG Capital Funding, LLC at $0.00275 per share, as calculated per the loan agreement.
On July 18, 2017, the Company issued 701,519 shares of common stock in the conversion of $800 principal and
$396 in interest due to LG Capital Funding, LLC at $0.00171 per share, as calculated per the loan agreement.
On July 24, 2017, the Company issued 735,903 shares of common stock in the conversion of $810
principal and $404 in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 3, 2017, the Company issued 775,636 shares of common stock in the conversion of
$850 principal and $430 in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 18, 2017, the Company issued 812,860 shares of common stock in the conversion of $885 principal and
$456 in interest due to LG Capital Funding, LLC at $0.00165 per share, as calculated per the loan agreement.
On August 25, 2017, the Company issued 852,841 shares of common stock in the conversion of $1,080 principal and
$562 in interest due to LG Capital Funding, LLC at $0.00193 per share, as calculated per the loan agreement.
On August 31, 2017, the Company issued 897,810 shares of common stock in the conversion of
$810 principal and $424 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On September 13, 2017, the Company issued 941,854 shares of common stock in the conversion of $845 principal and
$450 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On September 20, 2017, the Company issued 989,403 shares of common stock in the conversion of $885 principal and
$475 in interest due to LG Capital Funding, LLC at $0.00138 per share, as calculated per the loan agreement.
On October 3,
2017, the Company issued 1,038,870 shares of common stock in the conversion of $1,035 principal and $565 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On October 16, 2017, the Company issued 1,090,032 shares of common stock in the conversion of $1,080 principal
and $599 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On October 19, 2017, the Company issued 1,141,941 shares of common stock in the conversion of $1,130 principal
and $629 in interest due to LG Capital Funding, LLC at $0.00154 per share, as calculated per the loan agreement.
On November 6, 2017, the Company issued 1,201,538 shares of common stock in the conversion of $1,180 principal
and $670 in interest due to LG Capital Funding. LLC at $0.00154 per share, as calculated per the loan agreement.
On November 28, 2017, the Company issued 1,262,260 shares of common stock in the conversion of $2,325 principal
and $1,354 in interest due to LG Capital Funding. LLC at $0.00292 per share, as calculated per the loan agreement.
On December 6, 2017, the Company issued 1,326,373 shares of common stock in the conversion of $2,435 principal
and $1,431 in interest due to LG Capital Funding. LLC at $0.00292 per share, as calculated per the loan agreement.
On December 14, 2017, in accordance with the Company's share subscription agreements with the Series B
subscribers, the Company issued 2,090,000 shares of Series B preferred stock to twenty-two (22) individual subscribers for a total cash procced of $515,000. Of the total 2,090,000 shares, 1,210,000 shares were issued at $0.30 per share, 380,000
shares were issued at $0.40 per share, and the remaining 500,000 shares were issued for the services provided by an individual subscriber as compensation.
On December 22, 2017, the Company issued 2,009,595 shares of common stock in the conversion of the remaining
$3,665 in principal and $2,193 in interest due to LG Capital Funding. LLC at $0.00291 per share, as calculated per the loan agreement.
NOTE 10 - CONVERTIBLE
PREFERRED STOCK
In December 2017, the Company issued 1,210,000 shares of its Series B convertible preferred
stock at a price per share of $0.30 for gross proceeds of $363,000 and issued 380,000 shares of its Series B convertible preferred stock at a price per share of $0.40 for gross proceeds of $152,000. In December 2017, the Company also issued
500,000 shares of its Series B convertible preferred stock to a third party as compensation, totally $160,000, for his consulting services. The Series B shareholders are entitled, at their option, at any time after the issuance of the Series B
convertible preferred stock, to convert all or any lesser portion of their shares into the Company’s common stock at a conversion ratio 0.2 and at price of $1.59 per share.
The holders of the Series B convertible preferred stock have the following rights and privileges:
Optional Conversion Rights
Each share of Series B convertible preferred stock is convertible
at the option of the holder into 0.2 share of common stock and at price of $1.59 per share. The conversion price per share for the convertible preferred stock shall be adjusted for certain recapitalizations, splits, combinations, common stock
dividends or as set forth in the Company’s amended and restated certificate of incorporation. At December 31, 2018, none of the Series B convertible preferred stock has been converted to common stock.
Voting Rights
Each share of convertible preferred stock has 0.2 votes equal to the number of shares of common stock into
which it is convertible.
Redemption Rights
There are no redemption rights afforded to the holders of convertible preferred stock. Upon
certain change in control events that are outside of the Company’s control, including liquidation, sale or transfer of control of the Company, the convertible preferred stock is contingently redeemable.
The holders of the Series B convertible preferred stock are not entitled to receive dividends
and have same liquidation rights that are possessed by the holders of the Company’s common stock.
The Company evaluated whether or not the Series B convertible preferred stock above contained
embedded conversion options, which meet the definition of derivatives under ASC Topic 815. The Company concluded that since the above convertible preferred shares had a fixed conversion rate, the convertible preferred shares were not derivative
instruments.
The convertible preferred shares were analyzed to determine if the convertible preferred
shares have an embedded beneficial conversion feature (BCF). Based on this analysis, the Company concluded that the effective conversion price was greater than the fair value of the Company’s common stock on the issuance dates and therefore no BCF
was recorded.
The Company recorded its convertible preferred stock at fair value on the dates of issuance,
net of issuance costs. The total fair value of the convertible preferred stock on the date of issuance and as of December 31, 2018 was $201,809. At December 31, 2018, total 2,090,000 shares of Series B convertible
preferred stock authorized, issued and outstanding.
NOTE 11 – FOREIGN CURRENCY LOSS
The foreign currency loss of $26,085, for the year end December 31, 2017, arose from the
transaction of issuing B Series Preferred Stock. The proceeds were collected in RMB and the payout of the proceed were either in RMB or USD. In both circumstances, the collection and payout were recorded in USD and the conversion of RMB to USD
were in accordance with the foreign exchange rates on the proceed collection date and payout date. Due to the fluctuation of the foreign exchange rates, the foreign exchange rates on the proceed collection date and the payment date were different.
The difference caused that the same amount of RMB were converted to less USD on the payment date than on the collection date due to depreciation of the RMB.
NOTE 12 – INCOME TAXES
The Company provides for income taxes under ASC 740, “Income Taxes”. ASC 740 requires the
use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect
when these differences are expected to reverse.
ASC 740 requires the reduction of deferred tax assets by a valuation allowance if, based on
the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.
On December 22, 2017, the United States signed into law the Tax Cuts and Jobs Act (the
“Act”), a tax reform bill which, among other items, reduces the current federal income tax rate to 21% from 34%. Beginning January 1, 2018, the lower tax rate of 21% will be used to calculate the amount of any federal income tax due on taxable
income earned during 2018.
The provisions for income taxes differs from the amounts which would be provided by applying
the statutory federal income tax rate of 21% and 34% as of December 31, 2018 and 2017, respectively, to the net loss before provisions for income taxes for the following reasons:
|
For the year
ended
|
|
For the year
ended
|
|
|
December 31,
2018
|
|
December 31,
2017
|
|
|
|
|
|
|
Income tax expense (asset) at statutory rate
|
|
$
|
(131,942
|
)
|
|
$
|
(194,744
|
)
|
Valuation allowance
|
|
|
131,942
|
|
|
|
194,744
|
|
|
|
|
|
|
|
|
|
|
Income tax expense per books
|
|
$
|
-
|
|
|
$
|
-
|
|
The net operating loss carry forwards for the year ended December 31, 2018 was $628,296, and for the year ended
December 31, 2017 was $572,775, and for federal income tax reporting purposes is subject to annual limitations. The Company’s tax returns for the 3 years prior are subject to IRS inspection. The net federal operating loss carry forward will
expire in 2038. This carry forward may be limited upon the consummation of a business combination under IRC Section 381.
NOTE 13 – SUBSEQUENT EVENTS
The Company has evaluated subsequent events that have occurred after the date of the balance sheet through the date of issuance of
these financial statements and determined that no subsequent event requires recognition or disclosure to the financial statements.