STATEMENTS
OF CASH FLOWS
|
|
For the year ended
December 31,
2018
|
|
|
For the year ended
December 31,
2017
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(326,053
|
)
|
|
$
|
(304,141
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
5,607
|
|
|
|
-
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Rent deposit
|
|
|
(13,953
|
)
|
|
|
-
|
|
Account receivable
|
|
|
(3,000
|
)
|
|
|
-
|
|
Other assets
|
|
|
(4,285
|
)
|
|
|
-
|
|
Accrued liability
|
|
|
4,873
|
|
|
|
-
|
|
Accrued consulting expenses
|
|
|
-
|
|
|
|
243,750
|
|
Net cash used in operating activities
|
|
|
(336,811
|
)
|
|
|
(60,391
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Note receivable
|
|
|
200,000
|
|
|
|
-
|
|
Purchase of property and equipment
|
|
|
(34,824
|
)
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
165,176
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
-
|
|
|
|
260,098
|
|
Cash return to shareholder for cancellation of common stock
|
|
|
-
|
|
|
|
(30,000
|
)
|
Repayment to shareholder
|
|
|
-
|
|
|
|
(100
|
)
|
Net cash provided by financing activities
|
|
|
-
|
|
|
|
229,998
|
|
|
|
|
|
|
|
|
|
|
Net Increase in Cash
|
|
|
(171,635
|
)
|
|
|
169,607
|
|
Cash at beginning of period:
|
|
|
824,777
|
|
|
|
655,170
|
|
Cash at end of period:
|
|
$
|
653,142
|
|
|
$
|
824,777
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFOR
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes paid
|
|
$
|
800
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW FOR NON-CASH TRANSACTION:
|
|
|
|
|
|
|
|
|
Common stock issued to settle with the accrued consulting expenses
|
|
$
|
300,000
|
|
|
|
-
|
|
On
March 17, 2017, the Company received a Promissory Note in the amount of $310,000 from sales of undeveloped land with the value
of $283,333.
The
accompanying notes are an integral part of these financial statements.
Forge
Innovation Development Corp.
(A
DEVELOPMENT STAGE COMPANY)
Notes
to the financial statements
Note
1 - Organization and Description of Business
Forge
Innovation Development Corp., or the “Company”, was initially incorporated in the State of Nevada on January 15, 2016
under the name of You-Go enterprises, LLC (the “Company Predecessor”). On November 3, 2016, the Company filed an amendment
to its Articles of Incorporation in the State of Nevada to change the Company’s name to Forge Innovation Development Corp.
Our current principle executive office is located at 17800 Castleton Street, Suite 583 City of Industry, CA 91748. Tel: 626-986-4566.
The Company’s main business will be focus on real estate development, land purchasing and selling and property management.
The Company’s common stock is currently traded on OTCQB under the symbol “FGNV”.
Development
Stage Company
The
Company is considered to be in the development stage as defined in Statement of Financial Accounting Standards (SFAS) ASC 915,
“Development Stage Entities”. The Company has devoted substantially all of its efforts to establishing a new business
and for which either of the following conditions exists: planned principal operations have not commenced; or the planned principal
operations have commenced, but there has been no significant revenue there from. The Company’s first sales activity was
in March 2017 by the sale of real estate in Desert Springs, California. There was revenue from real estate management services
for the year ended December 31, 2018 but there is no assurance of any future revenues.
Note
2 - Summary of Significant Accounting Policies
Basis
of Presentation
This
summary of significant accounting policies is presented to assist in understanding the Company’s financial statements. These accounting
policies conform to accounting principles generally accepted in the United States of America, and have been consistently applied
in the preparation of the financial statements.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the
opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.
Actual results could differ from those estimates.
Cash
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
Cash at December 31, 2018 and 2017 were $653,142 and $824,777, representing cash deposited in bank.
Real
Estate Investment
Real
Estate Investment is recorded at cost. Cost represents the purchase price of the asset and other costs incurred to bring the asset
into its existing use. All costs related to the improvement or replacement of real estate properties are capitalized. Additions,
renovations and improvements that enhance and/or extend the useful life of a property are also capitalized. Expenditures for ordinary
maintenance, repairs and improvements that do not materially prolong the normal useful life of an asset are charged to operations
as incurred.
Income
Taxes
The
Company accounts for income taxes under ASC 740, “
Income Taxes
.” Under the asset and liability method
of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between
the financial statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates
is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred tax assets
if it is more likely than not that the Company will not realize tax assets through future operations.
Basic
Earnings (Loss) Per Share
The
Company computes basic and diluted earnings per share amounts in accordance with ASC Topic 260,
Earnings per Share
. Basic
earnings per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of
common shares outstanding during the reporting period. Diluted earnings per share reflects the potential dilution that could occur
if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of
common stock that could share in the earnings of the Company.
The
Company does not have any potentially dilutive instruments as of December 31, 2018 and 2017 and, thus, anti-dilution issues are
not applicable.
Fair
Value of Financial Instruments
The
Company’s balance sheet includes certain financial instruments. The carrying amounts of current assets and current liabilities
approximate their fair value because of the relatively short period of time between the origination of these instruments and their
expected realization.
ASC
820,
Fair Value Measurements and Disclosures
, defines fair value as the exchange price that would be received for an asset
or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an
orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that
distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources
(observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the
best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels,
which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and
the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:
●
|
Level
1 -
|
Unadjusted
quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
●
|
Level
2 -
|
Inputs
other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly,
including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets
or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability
(e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation
or other means.
|
●
|
Level
3 -
|
Inputs
that are both significant to the fair value measurement and unobservable.
|
Fair
value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as
of December 31, 2018 and 2017. The respective carrying value of certain on-balance-sheet financial instruments approximated their
fair values due to the short-term nature of these instruments. These financial instruments include cash and cash equivalent.
Operating
Leases
Leases
where substantially all the rewards and risks of ownership of assets remain with the leasing company are accounted for as operating
leases. Payments made under operating leases are charged to the statement of operations on a straight-line basis over the lease
period.
Related
Parties
The
Company follows ASC 850,
Related Party Disclosures,
for the identification of related parties and disclosure of related
party transactions.
Share-based
Compensation
ASC
718, “
Compensation - Stock Compensation
”, prescribes accounting and reporting standards for all share-based
payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering
to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based
payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements
based on their fair values. That expense is recognized over the period during which an employee is required to provide services
in exchange for the award, known as the requisite service period (usually the vesting period).
The
Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC
505-50, “
Equity - Based Payments to Non-Employees.
” Measurement of share-based payment transactions
with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or
(b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of
performance commitment date or performance completion date.
The
company had no stock-based compensation plans as of December 31, 2018 and 2017.
Property
and equipment
Property
and equipment are carried at cost. Equipment are depreciated on a straight-line basis (after taking into account their respective
estimated residual value) over 5 years, the estimated useful lives of the assets. The cost of repairs and maintenance is expensed
as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated
depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition.
The Company examines the possibility of decreases in the value of fixed assets when events or changes in circumstances reflect
the fact that their recorded value may not be recoverable.
During
the years ended December 31, 2018 and 2017, the depreciation expense were $5,607 and $nil, respectively.
Impairment
of long-lived assets
Long-lived
assets are tested for impairment in accordance with ASC 360-10-45 “Impairment or Disposal of Long-Lived Assets”. The
Company periodically evaluates potential impairment whenever events or changes in circumstances indicate that the carrying amount
of the assets may not be recoverable. If circumstances require a long-lived asset or asset group be tested for possible impairment,
the Company first compares undiscounted cash flows expected to be generated by that asset or asset group to its carrying value.
If the carrying value of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment
is recognized to the extent that the carrying value exceeds its fair value. Fair value is determined through various valuation
techniques including discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary.
No impairment of long-lived assets was recognized for the years ended December 31, 2018 and 2017.
Revenue
Recognition
On
January 1, 2018, the Company adopted ASU 2014-09, Revenue from Contracts with Customers, using the modified retrospective approach,
which applies the new standard to contracts that are not completed as of the date of adoption. Under the new standard, revenue
is recognized upon transfer of control of promised goods and services to customers in an amount that reflects the consideration
the Company expects to receive in exchange for those goods and services. The Company concluded that the adoption of the new standard
requires an adjustment to increase the opening balance of retained earnings in an amount of $ 26,667 since control of real estate
was transferred and profit on a real estate sale should be recognized under the new standard.
Revenue
streams that are scoped into ASU 2014-09 include:
Property
management services: The Company deals directly with prospects and tenants for the owners of properties, which mainly includes
marketing property, collecting rent, handling maintenance, repairing issues and responding to tenant complaints. The Company recognizes
revenue as earned on a monthly basis and has concluded this is appropriate under the new standard.
Real
estate sales: The Company accounts for the sale of real estate assets and any related gain recognition in accordance with the
accounting guidance applicable to sales of real estate, which establishes standards for recognition of profit on all real estate
sales transactions, other than retail land sales. The Company recognizes the sale, and associated gain or loss from the disposition,
provided that the earnings process is complete, and the Company does not have significant continuing involvement. Subsequent to
the adoption of the new standard, the Company may recognize a gain on a real estate disposition that previously did not qualify
as a sale or for full profit recognition due to the timing of the transfer of control.
Recently
Issued Accounting Pronouncements Not Yet Adopted
In
February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)”. Under the new guidance, lessees will be required
to recognize all leases (with the exception of short-term leases) at the commencement date including a lease liability, which
is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use
(ROU) asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the
lease term. Lessees may not apply a full retrospective transition approach. The standard will be effective for us beginning January
1, 2019, with early adoption permitted. We plan to adopt the standard effective January 1, 2019. We anticipate this standard will
have a material impact on our balance sheets. However, we do not expect adoption will have a material impact on our income statements.
While we are continuing to assess potential impacts of the standard, we currently expect the most significant impact will be the
recognition of ROU assets and lease liabilities for operating leases.
Note
3 - Income Taxes
The
Company has not recognized an income tax benefit for its operating losses generated based on uncertainties concerning its ability
to generate taxable income in future periods. The tax benefit for the period presented is offset by a valuation allowance established
against deferred tax assets arising from the net operating losses, the realization of which could not be considered more likely
than not. In future periods, tax benefits and related deferred tax assets will be recognized when management considers realization
of such amounts to be more likely than not. Due to the change in ownership provisions of the Tax Reform Act of 1986, net operating
loss carryforwards for Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur,
net operating loss carryforwards may be limited as to use in future years.
As
of December 31, 2018 and 2017, the Company has incurred a net loss of $326,053 and $304,141 which resulted in a net operating
loss for income tax purposes. NOLs begin expiring in 2036. The deferred tax asset has been off-set by an equal valuation allowance.
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
Deferred tax asset:
|
|
|
|
|
|
|
Net operating loss at statutory rates
|
|
$
|
189,699
|
|
|
|
76,887
|
|
Depreciation expense
|
|
|
(7,943
|
)
|
|
|
-
|
|
Accrued consulting expense
|
|
|
-
|
|
|
|
(64,179
|
)
|
Total deferred tax asset
|
|
|
181,756
|
|
|
|
12,708
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
|
(181,756
|
)
|
|
|
(12,708
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
|
-
|
|
The
reconciliation of the effective income tax rate to the federal statutory rate is as follows:
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
Federal income tax rate
|
|
|
21.0
|
%
|
|
|
21.0
|
%
|
Increase in valuation allowance
|
|
|
(21.0
|
)%
|
|
|
(21.0
|
)%
|
Effective income tax rate
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
The
Company has evaluated and concluded that there are no significant uncertain tax positions requiring recognition in its financial
statements.
The
Company may from time to time be assessed interest or penalties by major tax jurisdictions. In the event it receives
an assessment for interest and/or penalties, it will be classified in the financial statements as tax expense.
Note
4 - Concentration of Risk
The
Company maintains cash in one account within one local commercial bank located in Southern California. The standard insurance
amount is $250,000 per depositors under the FDIC’s general deposit insurance rules. At December 31, 2018 and 2017, uninsured
cash balances in any domestic U.S. financial institution were $415,490 and $572,937, respectively.
Note
5 - Related Party Transactions
On
August 1, 2017, the Company entered into an agreement with Bloomage Beverly Hills Investment Inc., (“Bloomage”) whose
secretary is an immediate family member of the Company’s CEO. Pursuant to the agreement, the Company provided property management
services for Bloomage Beverly Hills Investment Inc. for the period from August 1, 2017 to December 31, 2017, in exchange for the
compensation of $3,000 per month. On October 23, 2017, the immediate family member of the Company’s CEO resigned as the
secretary of Bloomage. During the year ended December 31, 2018 and 2017, the Company recognized service revenue—related
party in the amount of $nil and $15,000, respectively.
On February 1, 2017, the Company entered into
a lease for office space (the “Office Lease”) with Glory Investment International Inc. (“Glory Investment”)
whose CEO is an immediate family of the Company. Pursuant to the Office Lease, the Company subleased 200 square feet office from
Glory Investment, and the monthly rent of $500 is due within first five business days of each month. The term of the Office Lease
is renewable from year-to-year, and was terminated on March 31, 2018. We believe that the rent is at or below market for the space
we are occupying. For the years ended December 31, 2018 and 2017, rent expense from our related party was $250 and $5,500.
Note
6 - Shareholder Equity
In
January 2017, the Company issued 700,340 shares of its $0.0001 par value common stock at the price of $0.2 per share to four investors
for $140,068 in cash.
In
February 2017, the Company issued 600,150 shares of its $0.0001 par value common stock at the price of $0.2 per share to two investors
for $120,030 in cash.
In
November 2017, the Company cancelled 150,000 shares and returned $30,000 to a shareholder.
On
May 1, 2018, the Company was quoted on OTC Market with trading symbol FGNV. According to the Consulting Agreement with Speedlight
Consulting Services Inc. dated on November 05, 2016, the Company issued 3,000,000 shares to Speedlight Consulting Services Inc.
on May 9, 2018 to settle with the accrued consulting expenses.
In
order to meet the new OTCQB standards regarding the public float which became effective on May 20, 2018, the Registrant’s
CEO and principal shareholder returned 15,000,000 shares of the Registrant’s common stock (the “Shares”) to
the Registrant on June 29, 2018. One of the new standards was that every company trading on the OTCQB that has a market value
of less than $2 million must have a freely traded “Public Float” of at least 10% of the company’s total issued
and outstanding common stock. The Registrant does not have a market value of $2 million and prior to the return of the shares,
its public float was approximately 8%. After the return of the Shares, the Registrant’s public float increased to approximately
10.5%.
The
15,000,000 shares were delivered to the Registrant’s Transfer Agent with instructions to remove them from issued and outstanding
status and add them to the authorized but not issued status. The above action was completed on June 29, 2018.
Note
7 - Notes Receivable
On
March 17, 2017, the Company entered into a Land Transaction Agreement with Steven Zhi Qin, a third party individual. Pursuant
to the agreement, the Company sold the undeveloped land located in Desert Hot Spring with value of $283,333, to Steven Zhi Qin
in exchange for a Promissory Note in the amount of $310,000. The Promissory Note is secured by a Deed of Trust to Chicago Title
Company, a California corporation and an independent institution insuring the Company’s collection right, and is due on
March 17, 2018, with interest at the rate of 2% per annum, payable in monthly installment of interest only, in the amount of $517.
The Promissory Note also applies to Steven Zhi Qin’s personal property located at 1715 East Cortez Street, West Covina,
CA 91791 as additional collateral, of which a lien will be recorded against said property. On March 6, 2018, the Company reached
an agreement with Steven Zhi Qin, pursuant to which the Company agreed and approved the amendment of the Promissory Note to extend
maturity date to March 17, 2019. Subsequently, the Company received payment of $100,000 and $100,000 on March 12 and October 31,
2018, respectively. On March 12, 2019, the Company reached another agreement with Steven Zhi Qin, pursuant to which the Company
agreed and approved amendment of the Promissory Note to extend maturity date to June 30, 2019, and the remaining $110,000 will
be due on June 30, 2019.
For
the years ended 2018 and 2017, total interest income was $4,270 and $4,650, respectively.
Note
8 - Commitments and Contingencies
The
Company follows ASC 450-20,
Loss Contingencies,
to report accounting for contingencies. Liabilities for loss contingencies
arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability
has been incurred and the amount of the assessment can be reasonably estimated.
Operating
lease
The
Company has operating leases for its offices. Rental expenses for the years ended December 31, 2018 and 2017 were $59,958 and
$5,500, respectively. At December 31, 2018, total future minimum annual lease payments under operating leases were as follows,
by years:
Twelve months ending December 31, 2019
|
|
$
|
61,920
|
|
Twelve months ending December 31, 2020
|
|
|
64,392
|
|
Twelve months ending December 31, 2021
|
|
|
66,972
|
|
Twelve months ending December 31, 2022
|
|
|
-
|
|
Twelve months ending December 31, 2023
|
|
|
-
|
|
Total
|
|
$
|
193,284
|
|
Note
9 - Subsequent Event
On
March 12, 2019, the Company reached an agreement with Steven Zhi Qin, pursuant to which the Company agreed and approved amendment
of the Promissory Note of land transaction to extend maturity date to June 30, 2019. and the remaining $110,000 will be due on
June 30, 2019.
The
Company has evaluated all other subsequent events through the date these financial statements were issued and determine that there
were no other subsequent events or transactions that require recognition or disclosures in the financial statements.