FORGE
INNOVATION DEVELOPMENT CORP.
CONDENSED
BALANCE SHEETS
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
396,866
|
|
|
$
|
366,270
|
|
Note receivable
|
|
|
-
|
|
|
|
110,000
|
|
Prepaid expense and other current assets
|
|
|
11,000
|
|
|
|
8,000
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
407,866
|
|
|
|
484,270
|
|
|
|
|
|
|
|
|
|
|
NONCURRENT ASSET
|
|
|
|
|
|
|
|
|
Operating lease right-of-use assets
|
|
|
107,589
|
|
|
|
122,122
|
|
Property and equipment, net
|
|
|
31,950
|
|
|
|
34,395
|
|
Rent deposit
|
|
|
13,953
|
|
|
|
13,953
|
|
Total Non-Current Assets
|
|
|
153,492
|
|
|
|
170,470
|
|
TOTAL ASSETS
|
|
$
|
561,358
|
|
|
$
|
654,740
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Other current liability
|
|
$
|
2,040
|
|
|
$
|
4,774
|
|
Operating lease liabilities
|
|
|
60,783
|
|
|
|
59,313
|
|
Total Current Liabilities
|
|
|
62,823
|
|
|
|
64,087
|
|
|
|
|
|
|
|
|
|
|
Long term portion of operating lease liabilities
|
|
|
49,322
|
|
|
|
65,317
|
|
TOTAL LIABILITIES
|
|
|
112,145
|
|
|
|
129,404
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY:
|
|
|
|
|
|
|
|
|
Preferred stock ($.0001 par value, 50,000,000 shares authorized; no share issued and outstanding as of March 31, 2020 and December 31, 2019)
|
|
|
-
|
|
|
|
-
|
|
Common stock ($.0001 par value, 200,000,000 shares authorized, 45,621,868 shares issued and outstanding as of March 31, 2020 and December 31, 2019)
|
|
|
4,562
|
|
|
|
4,562
|
|
Additional Paid-in Capital
|
|
|
1,469,678
|
|
|
|
1,469,678
|
|
Accumulated Deficit
|
|
|
(1,025,027
|
)
|
|
|
(948,904
|
)
|
Total Stockholders’ Equity
|
|
|
449,213
|
|
|
|
525,336
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
561,358
|
|
|
$
|
654,740
|
|
The
accompanying notes are an integral part of these unaudited condensed financial statements.
FORGE
INNOVATION DEVELOPMENT CORP.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
For the three months ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
9,000
|
|
|
$
|
9,000
|
|
Cost of revenue
|
|
|
-
|
|
|
|
-
|
|
Gross Profit
|
|
|
9,000
|
|
|
|
9,000
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Consulting Expenses
|
|
|
18,000
|
|
|
|
18,010
|
|
Other Selling, General and Administrative Expenses
|
|
|
67,123
|
|
|
|
59,159
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
85,123
|
|
|
|
77,169
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
-
|
|
|
|
550
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(76,123
|
)
|
|
|
(67,619
|
)
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
-
|
|
|
|
800
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(76,123
|
)
|
|
$
|
(68,419
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per common share, basic and diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding, basic and diluted
|
|
|
45,621,868
|
|
|
|
45,621,868
|
|
The
accompanying notes are an integral part of these unaudited condensed financial statements.
FORGE
INNOVATION DEVELOPMENT CORP.
CONDENSED
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For the three months ended
March
31,
|
|
|
|
2020
|
|
|
2019
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(76,123
|
)
|
|
$
|
(68,419
|
)
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Amortization of ROU
|
|
|
8
|
|
|
|
627
|
|
Depreciation expense
|
|
|
2,445
|
|
|
|
1,874
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid expense
|
|
|
(3,000
|
)
|
|
|
-
|
|
Account receivable
|
|
|
-
|
|
|
|
3,000
|
|
Other current liability
|
|
|
(2,734
|
)
|
|
|
4,403
|
|
Net cash provided by (used in) operating activities
|
|
|
(79,404
|
)
|
|
|
(58,515
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Note receivable
|
|
|
110,000
|
|
|
|
-
|
|
Purchase of property and equipment
|
|
|
-
|
|
|
|
(4,781
|
)
|
Net cash provided by (used in) investing activities
|
|
|
110,000
|
|
|
|
(4,781
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net Increase (decrease) in Cash
|
|
|
30,596
|
|
|
|
(63,296
|
)
|
Cash at beginning of period:
|
|
|
366,270
|
|
|
|
653,142
|
|
Cash at end of period:
|
|
$
|
396,866
|
|
|
$
|
589,846
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFOR
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes paid
|
|
$
|
-
|
|
|
$
|
800
|
|
The
accompanying notes are an integral part of these unaudited condensed financial statements.
FORGE
INNOVATION DEVELOPMENT CORP.
STATEMENTS
OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
|
|
Number of Shares
|
|
|
Common Shares
|
|
|
Additional Paid-in Capital
|
|
|
Accumulated Deficit
|
|
|
Total Shareholders’ Equity
|
|
Balance, January 1, 2019
|
|
|
45,621,868
|
|
|
$
|
4,562
|
|
|
$
|
1,469,678
|
|
|
$
|
(665,516
|
)
|
|
$
|
808,724
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68,419
|
)
|
|
|
(68,419
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2019
|
|
|
45,621,868
|
|
|
$
|
4,562
|
|
|
$
|
1,469,678
|
|
|
$
|
(733,935
|
)
|
|
$
|
740,305
|
|
|
|
Number of Shares
|
|
|
Common Shares
|
|
|
Additional Paid-in Capital
|
|
|
Accumulated Deficit
|
|
|
Total Shareholders’ Equity
|
|
Balance, January 1, 2020
|
|
|
45,621,868
|
|
|
$
|
4,562
|
|
|
$
|
1,469,678
|
|
|
$
|
(948,904
|
)
|
|
$
|
808,110
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(76,123
|
)
|
|
|
(76,123
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2020
|
|
|
45,621,868
|
|
|
$
|
4,562
|
|
|
$
|
1,469,678
|
|
|
$
|
(1,025,027
|
)
|
|
$
|
449,213
|
|
The
accompanying notes are an integral part of these unaudited condensed financial statements.
Forge
Innovation Development Corp.
Notes
to the unaudited 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”.
Note
2 - Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited interim financial statements of the Company have been prepared in accordance with accounting principles
generally accepted in the United States of America and the rules of the Securities and Exchange Commission, and should be read
in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial
Statements filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments,
necessary for a fair presentation of financial position and the results of operations for the interim period presented have been
reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected
for the full year. Notes to the financial statements which would substantially duplicate the disclosures contained in the audited
financial statements for the most recent fiscal period, as reported in the Form 10-K, have been omitted.
Recently
Issued Accounting Pronouncements Not Yet Adopted
In
June 2016, the FASB issued ASU No. 2016-13, (FASB ASC Topic 326), Financial Instruments – Credit Losses: Measurement of
Credit Losses on Financial Instruments which amends the current accounting guidance and requires the use of the new forward-looking
“expected loss” model, rather than the “incurred loss” model, which requires all expected losses to be
determined based on historical experience, current conditions and reasonable and supportable forecasts. This guidance amends the
accounting for credit losses for most financial assets and certain other instruments including trade and other receivables, held-to-maturity
debt securities, loans and other instruments.
In
November 2019, the FASB issued ASU No. 2019-10 to postpone the effective date of ASU No. 2016-13 for public business entities
eligible to be smaller reporting companies defined by the SEC to fiscal years beginning after December 15, 2022, including interim
periods within those fiscal years. The Company believes the adoption of ASU No. 2016-13 will not have a material impact on its
financial position and results of operations.
The
management does not believe that other than disclosed above, accounting pronouncements the recently issued but not yet adopted
will have a material impact on its financial position results of operations or cash flows.
Liquidity
As
of March 31, 2020, the Company’s principal sources of liquidity consisted of approximately $400,000 of cash, and future
cash generated from operations. The Company believes its current cash balances coupled with anticipated cash flow from operating
activities will be sufficient to meet its working capital requirements for at least one year from the date of the issuance of
the accompanying financial statements. The Company continues to control its cash expenses. The Company cannot give assurance that
it can increase its cash balances or limit its cash consumption and thus maintain sufficient cash balances for its planned operations
or future acquisitions. Future business demands may lead to cash utilization at levels greater than recently experienced. The
Company may need to raise additional capital in the future. However, the Company cannot assure that it will be able to raise additional
capital on acceptable terms, or at all. Subject to the foregoing, management believes that the Company has sufficient capital
and liquidity to fund its operations for at least one year from the date of issuance of the accompanying financial statements.
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.
For the three months ended March 31, 2020
and 2019, the Company has incurred a net loss of $76,123 and $68,419 which resulted in a net operating loss for income tax
purposes. NOLs begin expiring in 2036. At March 31, 2020 and December 31, 2019, the loss results in a deferred tax assets of
approximately $275,437 and $252,722 at the tax rate of 21%. The deferred tax asset has been off-set by an equal valuation
allowance.
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 March 31, 2020 and December 31, 2019,
uninsured cash balances were $157,795 and $116,174, respectively.
For
the three months ended March 31, 2020 and 2019, the Company’s revenue generated from one customer in the amount of $9,000
and $9,000, respectively. At March 31, 2020 and December 31, 2019, the Company had $3,000 and $Nil accounts receivable from the
customer, respectively.
Note
5 - Related Party Transactions
During
the three months ended March 31, 2020 and 2019, Mr. Liang, the Company’s CEO, paid operating expenses on behalf of the Company
in the amount of $Nil and $5,805, respectively. At March 31, 2020 and December 31, 2019, the Company had balance of due to Mr.
Liang in the amount of $Nil.
Note
6 - 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 was 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. 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. On June 26, 2019, the
Company reached the third amendment with Steven Zhi Qi, pursuant to which the Company agreed and approved amendment of the Promissory
Note to extend maturity date to September 30, 2019, and the remaining $110,000 will be due on September 30, 2019. On September
30, 2019, the Company reached the fourth amendment with Steven Zhi Qi, pursuant to which the Company agreed and approved amendment
of the Promissory Note to extend maturity date to December 31, 2019, and the remaining $110,000 was due on December 31, 2019.
On March 12, 2020, the Company received the note in the amount of $110,000.
For
the three months ended March 31, 2020 and 2019, total interest income was $0and $550, respectively.
Note
7 - Leases
The
Company has operating lease for its lease’s office space from a third party. We determined if an arrangement is a lease
inception of the contract and whether a contract is or contains a lease by determining whether it conveys the right to control
the use of identified asset for a period of time. The contact provides us the right to substantially all the economic benefits
from the use of the identified asset and the right to direct use of the identified asset, we consider it to be, or contain, a
lease.
Leases
is classified as operating at inception of the lease. Operating leases result in the recognition of ROU assets and lease liabilities
on the balance sheet. ROU assets and operating lease liabilities are recognized based on the present value of lease payments over
the lease term as of the commencement date. Because our leases do not provide an explicit or implicit rate of return, we use our
incremental borrowing rate based on the information available at the commencement date in determining the present value of lease
payments on an individual lease basis. Our incremental borrowing rate for a lease is the rate of interest we would have to pay
on a collateralized basis to borrow an amount equal to the lease payments for the asset under similar term, which is 5.5%. Lease
expense for these leases is recognized on a straight-line basis over the lease term.
Our
leases do not contain any residual value guarantees or material restrictive covenants. Leases with a lease term of 12 months or
less are not recorded on the balance sheet and lease expense is recognized on a straight-line basis over the lease term. The remaining
term as of March 31, 2020 is 21 months. We currently have no finance leases.
During
the three months ended March 31, 2020 and 2019, cash paid for amounts included in the measurement of lease liabilities- operating
cash flows from operating lease were $16,098 and 15,480, respectively.
The
components of lease expense consist of the following:
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
Classification
|
|
2020
|
|
|
2019
|
|
Operating lease cost
|
|
G&A expense
|
|
$
|
16,107
|
|
|
$
|
16,107
|
|
|
|
|
|
|
|
|
|
|
|
|
Net lease cost
|
|
|
|
$
|
16,107
|
|
|
$
|
16,107
|
|
Balance
sheet information related to leases consists of the following:
|
|
Classification
|
|
March 31,
2020
|
|
|
December 31,
2019
|
|
Assets
|
|
|
|
|
|
|
|
|
Operating lease ROU assets
|
|
Right-of-use assets
|
|
$
|
107,589
|
|
|
$
|
122,122
|
|
|
|
|
|
|
|
|
|
|
|
|
Total leased assets
|
|
|
|
$
|
107,589
|
|
|
$
|
122,112
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities
|
|
Current maturities of operating lease liabilities
|
|
$
|
60,783
|
|
|
$
|
59,313
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current portion
|
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities
|
|
Long-term portion of operating lease liabilities
|
|
|
49,322
|
|
|
|
65,317
|
|
|
|
|
|
|
|
|
|
|
|
|
Total lease liabilities
|
|
|
|
$
|
110,105
|
|
|
$
|
124,630
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average remaining lease term
|
|
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
|
|
1.8
|
|
|
|
2.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average discount rate
|
|
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
|
|
5.5
|
%
|
|
|
5.5
|
%
|
Cash
flow information related to leases consists of the following:
|
|
Three Months Ended
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
|
|
|
Operating cash flows from operating leases
|
|
$
|
14,526
|
|
|
$
|
13,159
|
|
Right-of-use assets obtained in exchange for lease obligations:
|
|
|
|
|
|
|
|
|
Operating leases
|
|
|
14,534
|
|
|
|
13,786
|
|
Future
minimum lease payment under non-cancellable lease as of March 31, 2020 are as follows:
Ending December 31,
|
|
Operating Leases
|
|
2020
|
|
$
|
48,294
|
|
2021
|
|
|
66,972
|
|
2022
|
|
|
-
|
|
2023
|
|
|
-
|
|
Total lease payments
|
|
|
115,266
|
|
Less: Interest
|
|
|
(5,161
|
)
|
Present value of lease liabilities
|
|
$
|
110,105
|
|
Note
8 - Subsequent Event
On
April 15, 2020, the Company got a Promissory Note (the “Note”) in the amount of $19,400 approved from the Paycheck
Protection Program (the “PPP Loan”) through East West Bank (the “Lender”). The PPP is a loan program of
U.S. Small Business Administration (the “SBA”) designated to provide a direct incentive for small business to keep
their workers on the payroll due to the Covid-19 crisis. The interest rate on this Note is a fixed rate of 1.00% per annum. The
Company will pay this loan in one payment of all outstanding principal plus all accrued unpaid interest on that date that is two
years after the date of this Note (“Maturity Date”). In addition, the Company will pay regular monthly payments in
an amount equal to one month’s accrued interest commencing on that date that is seven months after the date of this Note,
with all subsequent interest payments to be due on the same day of each month after that. All interest which accrues during the
initial six months of the loan period will be deferred to and payable on the Maturity Date. Unless otherwise agreed or required
by applicable law, payments will be applied first to any accrued unpaid interest; then to principal.
According
to SBA’s PPP description, the PPP loan will be fully forgiven if the funds are used for payroll costs, interest on mortgages,
rent, and utilities (due to likely high subscription, at least 75% of the forgiven amount must have been used for payroll).
Loan payments will also be deferred for six months. No collateral or personal guarantees are required. Neither the government
nor lenders will charge small businesses any fees. Forgiveness is based on the employer maintaining or quickly rehiring employees
and maintaining salary levels. Forgiveness will be reduced if full-time headcount declines, or if salaries and wages decrease.
The
Company received the amount of $19,400 from East West Bank on April 16, 2020.