Item 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our audited financial statements and notes thereto included herein. In connection with, and because we desire to take advantage of, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, we caution readers regarding certain forward looking statements in the following discussion and elsewhere in this report and in any other statement made by, or on our behalf, whether or not in future filings with the Securities and Exchange Commission.
Forward-looking statements are statements not based on historical information and which relate to future operations, strategies, financial results or other developments. Forward looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control and many of which, with respect to future business decisions, are subject to change. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward looking statements made by, or our behalf. We disclaim any obligation to update forward-looking statements.
Results of operations for the years ended September 30, 2018 and 2017.
Revenue
We generate revenue from sales of our marketing and web development services directly to small and medium-sized business. We acquire customers through direct telemarketing, referrals and our primary website that provides a description of our company and our service offerings (www.groupkinetic.com).
Our gross revenue from consulting services related to website development, SEO consulting and online marketing for the years ended September 30, 2018 and 2017 was $55,950 and $29,750 respectively. Our cost of revenues for the year ended September 30, 2018 was $10,450 (September 30, 2017: $7,486) resulting in a gross profit of $45,500 (September 30, 2017: $22,264).
15
Costs and Expenses
The major components of our expenses for the years ended September 30, 2018 and 2017 are outlined in the table below:
|
For the Year
Ended
September 30, 2018
|
|
For the Year
Ended
September 30, 2017
|
|
Increase
(Decrease)
|
|
|
|
|
|
|
Compensation - officers
|
$ 30,652
|
|
$ 4,650
|
|
$ 26,002
|
Professional fees
|
17,450
|
|
13,950
|
|
3,500
|
Salaries
|
22,558
|
|
-
|
|
22,558
|
General and administrative
|
64,915
|
|
31,012
|
|
33,903
|
|
$ 135,575
|
|
$ 49,612
|
|
$ 85,963
|
The increase in our operating costs for the year ended September 30, 2018, compared to our fiscal 2017, was due to an increase in our corporate activities, an increase in expenses related to implementation of our business plan, an increase in officers compensation, an increase in salaries paid to employees during the year and an increase in professional fees. As of September 30, 2018 we had four employees including our officers and directors.
General and administrative expenses of $64,915 incurred during the year ended September 30, 2018 consisted of filing fees of $4,130 (September 30, 2017: $5,530), accounting fees of $8,000 (September 30, 2017: $6,550), depreciation expense of $4,011 (September 30, 2017: $2,349), office expenses of $1,554 (September 30, 2017: $2,264), office rent of $1,940 (September 30, 2017: $1,258), travel expenses of $12,172 (September 30, 2017: $6,337), transfer agent fees of $1,628 (September 30, 2017: $1,884), consulting fees of $30,000 (September 30, 2017: $4,000), subsidiary incorporation costs $277 (September 30, 2017: $0), foreign exchange $367 (September 30, 2017: $0) and bank charges of $836 (September 30, 2017: $840). Professional fees consisted of audit and audit related fees of $13,900 (September 30, 2017: $12,250) and legal expenses of $3,550 (September 30, 2017: $1,700).
Consulting services provided by the Companys officers for the years ended September 30, 2018 and 2017 were as follows:
|
|
For the
Year
Ended
September 30, 2018
|
|
For the
Year
Ended
September 30, 2017
|
|
|
|
|
|
|
|
|
President, Chief Executive Officer
|
$
|
6,000
|
|
$
|
6,000
|
|
Former President
|
|
26,452
|
|
|
-
|
|
Chief Financial Officer, Secretary and Treasurer
|
|
6,000
|
|
|
6,000
|
|
|
$
|
38,452
|
*
|
$
|
12,000
|
*
|
* - During the year ended September 30, 2018, $7,800 of these related parties consulting services was recognized in cost of revenues and $30,652 in officers compensation within operating expenses. During the year ended September 30, 2017, $7,350 of these related parties consulting services was recognized in cost of revenues and $4,650 in officers compensation within operating expenses.
16
Debt Settlement
As of March 31, 2018 the Company owed to the Companys officers, Mr. Yaroslav Startsev and Mr. Nikolai Kuzmin, Thirty One Thousand Dollars ($31,000) (the Debt) for management consulting fees incurred by the Company in accordance with the effective Management Consulting Agreements between the Company and its officers. The Companys officers agreed to donate the Debt to the Companys contributed capital
in full satisfaction of the Debt, effective March 31, 2018.
As of September 28, 2018 the Company owed to the Companys former President, Mr. Timothy Barker, Twenty Six Thousand Four Hundred Fifty One Dollar and 61 Cents ($26,451.61) (the Debt) for management consulting fees incurred by the Company in accordance with the effective Management Consulting Agreements between the Company and its President. The Companys former President agreed to donate the Debt to the Companys contributed capital
in full satisfaction of the Debt, effective September 28, 2018.
These Debt settlements improved the Companys financial position and increased its working capital. The Companys current and former officers released and forever discharged the Company, its successors and assigns from all manner of actions, suits, debts due, accounts, bonds, contracts, claims and demands whatsoever which against the Company they ever had or now have in connection to the Debt.
Accounts Payable Related Parties
As of September 30, 2018 and 2017 the Company owed its directors and officers $6,025 and $25,000 respectively. These amounts represent unpaid consulting fees and cash advances as of the end of the reporting period.
Liquidity
Our internal liquidity is provided by our operations.
During the years ended September 30, 2017 and 2016 the Company reported net loss from operations of $90,075 and $27,348, respectively.
To date we have financed our operations by cash generated from sales of our services and shares of our common stock. We were able to sustain our operations by increasing the number of our clients and providing additional services to our existing clients.
Since inception, we have sold 2,750,000 shares of common stock at $0.001 per share to our officers and directors for total proceeds of $2,750.
During the year ended September 30, 2017, the Companys Registration Statement on the Form S-1 filed with the Securities and Exchange Commission was declared effective. In April 2017, the Company completed the sale of 2,030,000 shares of common stock at $0.0175 per share for total proceeds of $35,525 pursuant to this Registration Statement.
On April 9, 2018 the Company filed with the Securities and Exchange Commission a notice of an exempt offering of the Companys securities on the Form D (the Offering). The Company is offering 10,000,000 Shares under the Offering at a price of $0.02 per Share for an aggregate Offering price of US $200,000. This Offering was closed on August 21, 2018. The Company sold 180,000 shares of common stock for total proceeds of $3,600 pursuant to this Offering.
In September 2018 the Company issued 100,000 restricted shares of common stock at a price of $0.02 per share for consulting services related to business development provided by a third party.
17
If we are not successful in expanding our clientele base, maintaining profitability and positive cash flow, additional capital may be required to maintain ongoing operations.
We have explored and are continuing to explore options to provide additional financing to fund future operations as well as other possible courses of action. Such actions include, but are not limited to, securing lines of credit, sales of debt or equity securities (which may result in dilution to existing shareholders), loans and cash advances from our directors or other third parties, and other similar actions. There can be no assurance that we will be able to obtain additional funding (if needed), on acceptable terms or at all, through a sale of our common stock, loans from financial institutions, our directors, or other third parties, or any of the actions discussed above. If we cannot sustain profitable operations, and additional capital is unavailable, lack of liquidity could have a material adverse effect on our business viability, financial position, results of operations and cash flows.
Cash Flows
The table below, for the period indicated, provides selected cash flow information:
|
|
For the Year
Ended
September 30, 2018
|
|
For the Year
Ended
September 30, 2017
|
|
|
|
|
|
Net cash provided (used) by operating activities
|
$
|
(31,296)
|
$
|
(12,616)
|
Net cash used in investing activities
|
|
-
|
|
(7,639)
|
Net cash provided by financing activities
|
|
8,350
|
|
35,525
|
Net increase (decrease) in cash
|
$
|
(22,946)
|
$
|
15,270
|
We have generated revenues of $55,950 and $29,750 during the years ended September 30, 2018 and 2017, respectively. In addition to cash received from SEO consulting and web development services, we received proceeds of $8,350 and $35,525 from sale of our common stock during the years ended September 30, 2018 and 2017. We had no other sources of cash inflow during the reporting periods.
Cash Flows from Operating Activities
Our cash used by operating activities as of September 30, 2018 of $31,296 (September 30, 2017: $12,616) is a net result of cash generated from sales of our marketing and web development services, and changes in our current assets and liabilities.
This portion of our cash flow represents the most significant, in addition to the offering proceeds and sale of unregistered stock, source of funding for our operations during the years ended September 30, 2018 and 2017. The major uses of our operating cash include acquisition of computer equipment and software, funding general operating expenses (professional fees, consulting, travel, office expenses and office rent) and cost of revenues.
Cash flows resulting from changes in assets and liabilities for the year ended September 30, 2018, include a decrease in accounts receivable of $1,500, an increase in prepaid expenses of $100, an increase in the officers accrued compensation of $38,477, in accounts payable and accrued liabilities of $14,374 and in payroll taxes payable of $516. All accounts receivable were collected during the year resulting in the decrease in accounts receivable as of September 30, 2018. The increase in prepaid expenses was due to the payment of the filing fees retainer. The increase in accounts payable is a net result of operating expenses incurred during the year and payments made by the company to its vendors during the same period. The increase in the officers accrued compensation is due to the consulting fees incurred by the Company during the year ended September 30, 2018 that remained unpaid as at the end of this year.
18
Cash flows resulting from changes in assets and liabilities for the year ended September 30, 2017, include an increase in accounts receivable of $1,500, an increase in prepaid expenses of $175, an increase in the officers accrued compensation of $12,000 and in accounts payable and accrued liabilities of $2,058. The increase in accounts receivable was due to the unpaid fees for SEO consulting services outstanding as of September 30, 2017. This amount was collected subsequent to the year end. The increase in prepaid expenses was due to the payment of the rent security deposit. The increase in accounts payable is a net result of operating expenses incurred during the year and payments made by the company to its vendors during the same period. The increase in the officers accrued compensation is due to the consulting fees incurred by the Company during the year ended September 30, 2017 that remained unpaid as at the end of this year.
Cash Flows from Investing Activities
We did not generate any cash from investing activities during the year ended September 30, 2018.
During the year ended September 30, 2017 we used a portion of our cash of $7,639 provided by operating activities for purchasing computer equipment and software.
Cash Flows from Financing Activities
In August 2015, the Company sold 2,750,000 shares of its common stock at par to its directors for $2,750 in cash.
On March 27, 2018 the Board of Directors of the Company approved the Stock Cancellation Agreements with Yaroslav Startsev (1,500,000 shares) and Nikolai Kuzmin (1,250,000 shares) canceling their shares with the Company in exchange for the Company agreeing to accept new subscription agreements. The Company retained the subscription funds paid by Yaroslav Startsev and Nikolai Kuzmin for the cancelled shares of Common Stock as contributed capital to the Company.
As of March 28, 2018, the Company received subscription agreements and subscription funds representing an aggregate of 1,300,000 shares of Common Stock from Yaroslav Startsev for $1,300 and 1,050,000 shares of Common stock from Nikolai Kuzmin for $1,050 which certificates shall bear an appropriate restricted legend under the Securities Act of 1933, as amended.
As of March 28, 2018 the Company also received a subscription agreement and subscription funds from Timothy Barker, former President of the Company, representing 400,000 shares of Common Stock for $400 which shall bear an appropriate restricted legend under the Securities Act of 1933 as amended.
The above transactions were undertaken to allow share ownership for all the officer and directors of the Company while no resulting in any dilution to the public shareholders or the Company. The above transactions were exempt under Section 4(a)2 of the Securities Act of 1933 as amended.
Regulation D Offering
On April 9, 2018 the Company filed with the Securities and Exchange Commission a notice of an exempt offering of the Companys securities on the Form D (the Offering). The Company is offering 10,000,000 Shares under the Offering at a price of $0.02 per Share for an aggregate Offering price of US $200,000. The Securities are being offered by the Company through its officers and directors on a "best efforts" basis, pursuant to a non-public offering exemption from the registration requirements imposed by the Securities Act of 1933, under Regulation D, Rule 506, as amended ("1933 Act").
The Securities are not being registered and may not be sold unless they are registered under applicable Federal and State securities laws or an exemption from such laws is available.
This Offering was closed on August 21, 2018. The Company sold 180,000 shares of common stock for total proceeds of $3,600 pursuant to this Offering.
During the year ended September 30, 2017, the Companys Registration Statement on the Form S-1 filed with the Securities and Exchange Commission was declared effective. In April 2017, the Company completed the sale of 2,030,000 shares of common stock at $0.0175 per share for total proceeds of $35,525 pursuant to this Registration Statement.
19
Recent Accounting Pronouncements
See Note 2 to the Financial Statements.
Off Balance Sheet Arrangements
As of September 30, 2018 and 2017, we did not have any significant off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of Regulation S-K.
Item 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
KINETIC GROUP INC.
Index to the Financial Statements
Contents
|
Page
|
|
|
Report of Independent Registered Public Accounting Firm
|
F-1
|
|
|
Consolidated Balance Sheets at September 30, 2018 and 2017
|
F-2
|
|
|
Consolidated Statements of Operations for the Years Ended September 30, 2018 and 2017
|
F-3
|
|
|
Consolidated Statement of Changes in Stockholders Deficit for the Period from June 6, 2014 (Inception) through September 30, 2018
|
F-4
|
|
|
Consolidated Statements of Cash Flows for the Years Ended September 30, 2018 and 2017
|
F-5
|
|
|
Notes to the Consolidated Financial Statements
|
F-6
|
20
MICHAEL GILLESPIE & ASSOCIATES, PLLC
CERTIFIED PUBLIC ACCOUNTANTS
10544 ALTON AVE NE
SEATTLE, WA 98125
206.353.5736
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Kinetic Group Inc.
Opinion on the Financial Statements
We have audited the accompanying balance sheets of Kinetic Group Inc. as of September 30, 2018 and 2017 and the related statements of operations, changes in stockholders deficit, cash flows, and the related notes (collectively referred to as financial statements) for the periods then ended. In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of September 30, 2018 and 2017 and the results of its operations and its cash flows for the periods then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on the Companys financial statements based on our audit. 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 audit 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 its internal control over financial reporting. As part of our audit, 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 Companys internal control over financial reporting. Accordingly, we express no such opinion.
Our audit 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 audit 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 audit provides a reasonable basis for our opinion.
The accompanying financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note #3 to the financial statements, although the Company has limited operations it has yet to attain profitability. This raises substantial doubt about its ability to continue as a going concern. Managements plan in regard to these matters is also described in Note #3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/S/ MICHAEL GILLESPIE & ASSOCIATES, PLLC
We have served as the Companys auditor since 2017.
Seattle, Washington
November 14, 2018
F-1
KINETIC GROUP INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
September 30,
2018
|
September 30,
2017
|
ASSETS
|
Current Assets:
|
|
|
|
Cash
|
$ 5,748
|
$ 28,695
|
|
Accounts receivable
|
-
|
1,500
|
|
Prepaid expenses
|
275
|
175
|
|
|
Total current assets
|
6,023
|
30,370
|
Property and equipment, net
|
1,609
|
3,541
|
Software, net
|
-
|
2,079
|
Total Assets
|
$ 7,632
|
$ 35,990
|
|
|
|
|
LIABILITIES AND STOCKHOLDER'S EQUITY(DEFICIT)
|
Current Liabilities:
|
|
|
|
Accounts payable and accrued liabilities
|
$ 21,876
|
$ 7,502
|
|
Accounts payable - related parties
|
6,025
|
25,000
|
|
Payroll taxes payable
|
516
|
-
|
|
|
Total current liabilities
|
28,417
|
32,502
|
Total Liabilities
|
28,417
|
32,502
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
Stockholders' Equity (Deficit):
|
|
|
|
Common stock, par value $0.001 per share, 75,000,000 shares authorized; 5,060,000 and 4,780,000 shares issued and outstanding
as of September 30, 2018 and 2017, respectively
|
5,060
|
4,780
|
|
Additional paid-in capital, includes $57,452 of forgiven debt by related parties as of September 30, 2018 and $0 as of September 30, 2017
|
99,017
|
33,495
|
|
Accumulated deficit
|
(124,862)
|
(34,787)
|
|
|
Total stockholders' equity (deficit)
|
(20,785)
|
3,488
|
Total Liabilities and Stockholder's Equity (Deficit)
|
$ 7,632
|
$ 35,990
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-2
KINETIC GROUP INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
Year
Ended
September 30,
2018
|
|
Year
Ended
September 30,
2017
|
|
|
|
|
|
Revenue
|
|
$ 55,950
|
|
$ 29,750
|
Cost of revenue
|
|
10,450
|
|
7,486
|
Gross profit
|
|
45,500
|
|
22,264
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
Compensation officers
|
|
30,652
|
|
4,650
|
|
Professional fees
|
|
17,450
|
|
13,950
|
|
Salaries
|
|
22,558
|
|
-
|
|
General and administrative
|
|
64,915
|
|
31,012
|
|
|
Total operating expenses
|
|
135,575
|
|
49,612
|
Income (Loss) from Operations
|
|
(90,075)
|
|
(27,348)
|
Income tax provision
|
|
-
|
|
-
|
Net Income (Loss)
|
|
$ (90,075)
|
|
$ (27,348)
|
|
|
|
|
|
Net Loss Per Common Share:
|
|
|
|
|
|
Net Loss per common share - Basic and Diluted
|
|
$ 0.02
|
|
$ 0.01
|
|
|
|
|
|
|
Outstanding - Basic and Diluted
|
|
4,864,986
|
|
3,659,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-3
KINETIC GROUP INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERSEQUITY (DEFICIT)
|
Description
|
Common stock
|
Additional
|
Accumulated
Deficit
|
Total
|
Shares
|
Amount
|
Paid-in Capital
|
|
|
|
|
|
|
Balance September 30, 2014
|
-
|
$ -
|
$ -
|
$ (225)
|
$ (225)
|
|
|
|
|
|
|
Common stock issued for cash at $0.001 per share
|
2,750,000
|
2,750
|
-
|
-
|
2,750
|
Net income (loss)
|
-
|
-
|
-
|
(3,714)
|
(3,714)
|
Balance September 30, 2015
|
2,750,000
|
2,750
|
-
|
(3,939)
|
(1,189)
|
|
|
|
|
|
|
Net income (loss)
|
-
|
-
|
-
|
(3,500)
|
(3,500)
|
Balance September 30, 2016
|
2,750,000
|
2,750
|
-
|
(7,439)
|
(4,689)
|
|
|
|
|
|
|
Common stock issued for cash at $0.0175 per share
|
2,030,000
|
2,030
|
33,495
|
-
|
35,525
|
Net income (loss)
|
-
|
-
|
-
|
(27,348)
|
(27,348)
|
Balance September 30, 2017
|
4,780,000
|
4,780
|
33,495
|
(34,787)
|
3,488
|
|
|
|
|
|
|
Common stock cancellation
|
(2,750,000)
|
(2,750)
|
2,750
|
-
|
-
|
Common stock issued for cash at $0.001 per share
|
2,750,000
|
2,750
|
-
|
-
|
2,750
|
Common stock issued for cash at $0.02 per share
|
180,000
|
180
|
3,420
|
-
|
3,600
|
Common stock issued for services at $0.02 per share
|
100,000
|
100
|
1,900
|
-
|
2,000
|
Debt forgiveness related party
|
-
|
-
|
57,452
|
-
|
57,452
|
Net income (loss)
|
-
|
-
|
-
|
(90,075)
|
(90,075)
|
Balance September 30, 2018
|
5,060,000
|
$ 5,060
|
$ 99,017
|
$ (124,862)
|
$ (20,785)
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
F-4
KINETIC GROUP INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Year
Ended
September 30,
2018
|
Year
Ended
September 30,
2017
|
Operating Activities:
|
|
|
|
Net loss
|
$ (90,075)
|
$ (27,348)
|
|
Adjustments to reconcile net loss to net cash used in
operating activities:
|
|
|
|
|
Depreciation
|
4,012
|
2,349
|
|
|
Shares issued for services
|
2,000
|
-
|
|
|
Changes in Operating Assets and Liabilities-
|
|
|
|
|
Accounts receivable
|
1,500
|
(1,500)
|
|
|
Prepaid expenses
|
(100)
|
(175)
|
|
|
Accounts payable and accrued liabilities
|
14,374
|
2,058
|
|
|
Accounts payable - related party
|
38,477
|
12,000
|
|
|
Payroll taxes payable
|
516
|
-
|
Net Cash Provided (Used) by Operating Activities
|
(29,296)
|
(12,616)
|
|
|
|
Investing Activities:
|
|
|
Acquisition of property and equipment
|
-
|
(5,144)
|
Acquisition of software
|
-
|
(2,495)
|
Net Cash Used in Investing Activities
|
-
|
(7,639)
|
|
|
|
Financing Activities:
|
|
|
|
Proceeds from issuance of common stock
|
6,350
|
35,525
|
Net Cash Provided by Financing Activities
|
6,350
|
35,525
|
|
|
|
Net Change in Cash
|
(22,946)
|
15,270
|
Cash - Beginning of Period
|
28,695
|
13,425
|
Cash - End of Period
|
$ 5,748
|
$ 28,695
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
Interest
|
$ -
|
$ -
|
|
|
Income tax paid
|
$ -
|
$ -
|
|
|
|
Non Cash Financing and Investing Activities:
|
|
|
Accrued compensation-officers-forgiven and contributed to capital
|
$ 57,452
|
$ -
|
Restricted common stock canceled and proceeds contributed to capital
|
$ 2,750
|
$ -
|
C
ommon stock issued for services
|
$ 2,000
|
$ -
|
The accompanying notes are an integral part of these consolidated financial statements.
F-5
KINETIC GROUP INC.
NOTES TO THE SEPTEMBER 30, 2018 AND 2017 CONSOLIDATED FINANCIAL STATEMENTS
Note 1 Organization and Operations
Kinetic Group Inc., a Nevada corporation, (the Company) was formed under the laws of the State of Nevada on June 6, 2014. Kinetic Group Inc. is a full service integrated digital marketing agency. The company offers a full range of web services, including web marketing services, social and viral marketing campaigns, search engine optimization consulting, custom web design, website usability consulting and web analytics implementation. The Company generate revenue from sales of its marketing services made directly to small and medium business customers.
On March 23, 2018, the Company formed a wholly owned subsidiary, Kinetic Development Inc., an Ontario, Canada Corporation (KDI). The subsidiary was incorporated to facilitate payroll transactions for the employees.
Our principal executive offices are located at 12001 Research Parkway, Suite 236, Orlando Florida 32826. Our primary website address is www.groupkinetic.com
Note 2 Summary of Significant Accounting Policies
Basis of Presentation
The Companys financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP).
Principle of consolidation
The accompanying consolidated financial statements include all of the accounts of the Company as of September 30, 2018 and 2017. KDI is included as of September 30, 2018 and for the period from March 23, 2018 (date of formation) through September 30, 2018. All intercompany balances and transactions have been eliminated.
Development Stage company
Kinetic Group Inc. is a development stage company as defined by section 915-10-20 of the FASB Accounting Standards Codification. Although the Company has recognized nominal amounts of revenue, it is still devoting substantially all of its efforts on establishing the business. All losses accumulated since Inception (June 4, 2014) have been considered as part of the Companys development stage activities.
In June 2014, the FASB issued ASU No. 2014-10, Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements, Including an Amendment to Variable Interest Entities Guidance in Topic 810, Consolidation.
The amendments in this Update remove the definition of a development stage entity from the Master Glossary of the Accounting Standards Codification, thereby removing the financial reporting distinction between development stage entities and other reporting entities from U.S. GAAP. In addition, the amendments eliminate the requirements for development stage entities to (1) present inception-to-date information in the statements of income, cash flows, and shareholder equity, (2) label the financial statements as those of a development stage entity, (3) disclose a description of the development stage activities in which the entity is engaged, and (4) disclose in the first year in which the entity is no longer a development stage entity that in prior years it had been in the development stage.
For public business entities, those amendments are effective for annual reporting periods beginning after December 15, 2014, and interim periods therein. Kinetic Group has elected to early adopt Accounting Standards Update No. 2014-10, Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements. The adoption of this ASU allows the company to remove the inception to date information and all references to development stage.
F-6
Use of Estimates and Assumptions and Critical Accounting Estimates and Assumptions
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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(s) of the financial statements and the reported amounts of revenues and expenses during the reporting period(s).Critical accounting estimates are estimates for which (a) the nature of the estimate is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change and (b) the impact of the estimate on financial condition or operating performance is material. The Companys critical accounting estimates and assumptions affecting the financial statements were:
(i)
|
Assumption as a going concern
:
Management assumes that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business
.
|
(ii)
|
Allowance for doubtful accounts
:
Managements
estimate of the allowance for doubtful accounts is based on historical sales, historical loss levels, and an analysis of the collectability of individual accounts;
and general economic conditions that may affect a clients ability to pay
. The Company evaluated the key factors and assumptions used to develop the allowance in determining that it is reasonable in relation to the financial statements taken as a whole.
|
(iii)
|
Valuation allowance for deferred tax assets:
Management assumes that the realization of the Companys net deferred tax assets resulting from its net operating loss (NOL) carryforwards for Federal income tax purposes that may be offset against future taxable income was not considered more likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are offset by a full valuation allowance. Management made this assumption based on (a) the Company has incurred recurring losses, (b) general economic conditions, and (c) its ability to raise additional funds to support its daily operations by way of a public or private offering, among other factors;
|
These significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.
Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Management regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates are adjusted accordingly.
Actual results could differ from those estimates.
Fair Value of Financial Instruments
The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (Paragraph 820-10-35-37) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements.
To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
F-7
Level 1
|
|
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
|
Level 2
|
|
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
|
Level 3
|
|
Pricing inputs that are generally observable inputs and not corroborated by market data.
|
Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable.
The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.
The carrying amount of the Companys financial assets and liabilities, such as cash, prepaid expenses, accounts payable and accrued expenses, approximate their fair value because of the short maturity of those instruments.
Transactions involving related parties cannot be presumed to be carried out on an arm's-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm's-length transactions unless such representations can be substantiated.
Cash Equivalents
The Company considers all highly liquid investments with a maturity of three months or less to be cash and cash equivalents.
Property and Equipment
Property and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred.
Depreciation is calculated using the straight-line method over the estimated useful lives, which range from
five (5) years for computer equipment to seven (7) years for office furniture. Upon sale or retirement of office equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.
Related Parties
The Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure of related party transactions. Pursuant to Section 850-10-20 the related parties include: a. affiliates of the Company; b. entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 8251015, to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company; f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of financial statements is not required in those statements.
The disclosures shall include: a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
F-8
Commitments and Contingencies
The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Companys financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon information available at this time that these matters will have a material adverse effect on the Companys financial position, results of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Companys business, financial position, and results of operations or cash flows.
Revenue Recognition
The Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company recognizes revenue when it is realized or realizable and earned.
The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.
The Company derives its revenues from sales contracts with its customer with revenues being generated upon rendering of services. Persuasive evidence of an arrangement is demonstrated via invoice; service is considered provided when the service is delivered to the customers; and the sales price to the customer is fixed upon acceptance of the purchase order and there is no separate sales rebate, discount, or volume incentive.
A right of return exists for customers' retainers that were received prior to commencement of services. If a customer cancels a service contract subsequent to the commencement date, the customer is entitled to a refund, except for services already provided.
Income Tax Provision
The Company accounts for income taxes under Section 740-10-30 of the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns.
Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. 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 the statements of operations in the period that includes the enactment date.
The Company adopted the provisions of paragraph 740-10-25-13 of the FASB Accounting Standards Codification. Paragraph 740-10-25-13 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under paragraph 740-10-25-13, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.
F-9
The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement. Paragraph 740-10-25-13 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.
The estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary.
Management makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions. In managements opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves may be necessary.
Uncertain Tax Positions
The Company did not take any uncertain tax positions and had no unrecognized tax liabilities or benefits in accordance with the provisions of Section 740-10-25 at September 30, 2018 and 2017.
Earnings per Share
Earnings Per Share is the
amount of earnings attributable to each share of common stock. For convenience, the term is used to refer to either earnings or loss per share.
Earnings per share ("EPS") is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification.
Pursuant to ASC Paragraphs 260-10-45-10 through 260-10-45-16 Basic EPS shall be computed by dividing income available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) during the period.
Income available to common stockholders shall be computed by deducting both the dividends declared in the period on preferred stock (whether or not paid) and the dividends accumulated for the period on cumulative preferred stock (whether or not earned) from income from continuing operations (if that amount appears in the income statement) and also from net income. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued
during the period to reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants.
Pursuant to ASC Paragraphs 260-10-45-45-21 through 260-10-45-45-23
Diluted EPS shall be based on the most advantageous conversion rate or exercise price from the standpoint of the security holder.
The dilutive effect of outstanding call options and warrants (and their equivalents) issued by the reporting entity shall be reflected in diluted EPS by application of the treasury stock method unless the provisions of paragraphs 260-10-45-35 through 45-36 and 260-10-55-8 through 55-11 require that another method be applied.
Equivalents of options and warrants include non-vested stock granted to employees, stock purchase contracts, and partially paid stock subscriptions (see paragraph 260105523). Anti-dilutive contracts, such as purchased put options and purchased call options, shall be excluded from diluted EPS. Under the treasury stock method: a. Exercise of options and warrants shall
be assumed at the beginning of the period (or at time of issuance, if later) and common shares shall be assumed to be issued. b. The proceeds from exercise shall be assumed to be used to purchase common stock at the average market price during the period. (See paragraphs 260-10-45-29 and 260-10-55-4 through 55-5.) c. The incremental shares (the difference between the number of shares assumed issued and the number of shares assumed purchased) shall be included in the denominator of the diluted EPS computation.
There were no potentially debt or equity instruments issued and outstanding at any time during the years ended September 30, 2018 and 2017.
F-10
Cash Flows Reporting
The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (Indirect method) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.
Subsequent Events
The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued.
Recently Issued Accounting Pronouncements
Management does not believe that any recently issued, but not yet effective accounting pronouncements, if adopted, will have a material effect on the accompanying financial statements.
Note 3 Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As reflected in the accompanying financial statements, the Company had accumulated deficit at September 30, 2018, which raise substantial doubt about the Companys ability to continue as a going concern.
The Company is attempting to generate sufficient revenue; however, the Companys cash position may not be sufficient to support the Companys daily operations.
Management intends to raise additional funds by way of a private or public offering. While the Company believes in the viability of its strategy to continue operations and generate sufficient revenue and in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going concern is dependent upon the Companys ability to further implement its business plan and generate sufficient revenue and its ability to raise additional funds by way of a public or private offering.
The financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary if the Company is unable to continue as a going concern.
Note 4 Prepaid Expenses
As of September 30, 2018 the Company had $275 (September 30, 2017: $175) in prepaid filing fees and prepaid security deposit for office rent, respectively.
Note 5 Property and Equipment
Property and equipment at September 30, 2018 and 2017 consisted of the following:
F-11
|
Estimated
Useful Lives
(Years)
|
|
September 30,
2018
|
|
September 30,
2017
|
|
|
|
|
|
|
Computer equipment
|
5
|
|
$ 5,832
|
|
$ 5,832
|
Less accumulated depreciation
|
|
|
(4,223)
|
|
(2,291)
|
Computer equipment, net
|
|
|
1,609
|
|
3,541
|
Software
|
1
|
|
2,495
|
|
2,495
|
Less accumulated amortization
|
|
|
(2,495)
|
|
(416)
|
Software, net
|
|
|
-
|
|
2,079
|
Total property and equipment, net
|
|
|
$ 1,609
|
|
$ 5,620
|
Depreciation expense
Depreciation expense for the year ended September 30, 2018 and 2017 was $4,012 and $2,349, respectively.
Note 6 Related Party Transactions
Consulting services from President, Chief Executive Officer, Secretary and Treasurer and Chief Financial Officer
Consulting services provided by the Companys officers for the years ended September 30, 2018 and 2017 were as follows:
|
|
For the
Year
Ended
September 30, 2018
|
|
For the
Year
Ended
September 30, 2017
|
|
|
|
|
|
|
|
|
President, Chief Executive Officer
|
$
|
6,000
|
|
$
|
6,000
|
|
Former President
|
|
26,452
|
|
|
-
|
|
Chief Financial Officer, Secretary and Treasurer
|
|
6,000
|
|
|
6,000
|
|
|
$
|
38,452
|
*
|
$
|
12,000
|
*
|
* - During the year ended September 30, 2018, $7,800 of these related parties consulting services was recognized in cost of revenues and $30,652 in officers compensation within operating expenses. During the year ended September 30, 2017, $7,350 of these related parties consulting services was recognized in cost of revenues and $4,650 in officers compensation within operating expenses.
Debt Settlement
As of March 31, 2018 the Company owed to the Companys officers, Mr. Yaroslav Startsev and Mr. Nikolai Kuzmin, Thirty One Thousand Dollars ($31,000) (the Debt) for management consulting fees incurred by the Company in accordance with the effective Management Consulting Agreements between the Company and its officers. The Companys officers agreed to donate the Debt to the Companys contributed capital
in full satisfaction of the Debt, effective March 31, 2018.
As of September 28, 2018 the Company owed to the Companys former President, Mr. Timothy Barker, Twenty Six Thousand Four Hundred Fifty One Dollar and 61 Cents ($26,451.61) (the Debt) for management consulting fees incurred by the Company in accordance with the effective Management Consulting Agreements between the Company and its President. The Companys former President agreed to donate the Debt to the Companys contributed capital
in full satisfaction of the Debt, effective September 28, 2018.
F-12
These Debt settlements improved the Companys financial position and increased its working capital. The Companys current and former officers released and forever discharged the Company, its successors and assigns from all manner of actions, suits, debts due, accounts, bonds, contracts, claims and demands whatsoever which against the Company they ever had or now have in connection to the Debt.
Accounts Payable Related Parties
As of September 30, 2018 and 2017 the Company owed its directors and officers $6,025 and $25,000 respectively. These amounts represent unpaid consulting fees and cash advances as of the end of the reporting period.
Note 7 Stockholders Equity (Deficit)
Shares authorized
Upon formation the total number of shares of all classes of stock which the Company is authorized to issue is seventy-five million (75,000,000) shares of common stock, par value $0.001 per share.
Unregistered shares of common stock
In August 2015, the Company sold 2,750,000 shares of its common stock at par to its directors for $2,750 in cash.
On March 27, 2018 the Board of Directors of the Company approved the Stock Cancellation Agreements with Yaroslav Startsev (1,500,000 shares) and Nikolai Kuzmin (1,250,000 shares) canceling their shares with the Company in exchange for the Company agreeing to accept new subscription agreements. The Company retained the subscription funds paid by Yaroslav Startsev and Nikolai Kuzmin for the cancelled shares of Common Stock as contributed capital to the Company.
As of March 28, 2018, the Company received subscription agreements and subscription funds representing an aggregate of 1,300,000 shares of Common Stock from Yaroslav Startsev for $1,300 and 1,050,000 shares of Common stock from Nikolai Kuzmin for $1,050 which certificates shall bear an appropriate restricted legend under the Securities Act of 1933, as amended.
As of March 28, 2018 the Company also received a subscription agreement and subscription funds from Timothy Barker, former President of the Company, representing 400,000 shares of Common Stock for $400 which shall bear an appropriate restricted legend under the Securities Act of 1933 as amended.
The above transactions were undertaken to allow share ownership for all the officer and directors of the Company while no resulting in any dilution to the public shareholders or the Company. The above transactions were exempt under Section 4(a)2 of the Securities Act of 1933 as amended.
The following table represents a summary of the restricted stock cancellation and issuance during the year ended September 30, 2018:
|
Name and Title of
|
Balance
|
Number of Shares
|
Balance
|
Title of Class
|
Beneficial Owner
|
September 30,
2017
|
Canceled
|
Issued
|
September 30, 2018
|
Common
|
T.Barker, former President
|
-
|
|
400,000
|
400,000
|
Common
|
Y.Startsev, President ,C.E.O.
|
1,500,000
|
(1,500,000)
|
1,300,000
|
1,300,000
|
Common
|
N.Kuzmin, C.F.O.
|
1,250,000
|
(1,250,000)
|
1,050,000
|
1,050,000
|
|
Total Number of Shares:
|
2,750,000
|
(2,750,000)
|
2,750,000
|
2,750,000
|
In September 2018 the Company issued 100,000 restricted shares of common stock at a price of $0.02 per share for consulting services related to business development provided by a third party.
F-13
Registered shares of common stock
During the year ended September 30, 2017, the Companys Registration Statement on the Form S-1 filed with the Securities and Exchange Commission was declared effective. In April 2017, the Company completed the sale of 2,030,000 shares of common stock at $0.0175 per share for total proceeds of $35,525 pursuant to this Registration Statement.
Regulation D Offering
On April 9, 2018 the Company filed with the Securities and Exchange Commission a notice of an exempt offering of the Companys securities on the Form D (the Offering). The Company is offering 10,000,000 Shares under the Offering at a price of $0.02 per Share for an aggregate Offering price of US $200,000. The Securities are being offered by the Company through its officers and directors on a "best efforts" basis, pursuant to a non-public offering exemption from the registration requirements imposed by the Securities Act of 1933, under Regulation D, Rule 506, as amended ("1933 Act").
The Securities are not being registered and may not be sold unless they are registered under applicable Federal and State securities laws or an exemption from such laws is available.
This Offering was closed on August 21, 2018. The Company sold 180,000 shares of common stock for total proceeds of $3,600 pursuant to this Offering.
Note 8 Income Tax
Deferred Tax Assets
At September 30, 2018 and 2017, the Company had net operating loss (NOL) carryforwards for Federal income tax purposes of $124,862 and $34,787, respectively, that may be offset against future taxable income through 2034. No tax benefit has been reported with respect to these net operating loss carry-forwards in the accompanying financial statements because the Company believes that the realization of the Companys net deferred tax assets of approximately $18,730, was not considered more likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are fully offset by a full valuation allowance.
Components of deferred tax assets are as follows:
|
|
September 30,
2018
|
|
September 30,
2017
|
Net deferred tax assets Non-current:
|
|
|
|
|
Expected income tax benefit from NOL carry-forwards
|
$
|
18,730
|
$
|
5,218
|
Less valuation allowance
|
|
(18,730)
|
|
(5,218)
|
Deferred tax assets, net of valuation allowance
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
Deferred tax assets consist primarily of the tax effect of NOL carry-forwards. The Company has provided a full valuation allowance on the deferred tax assets because of the uncertainty regarding its realizability. The valuation allowance increased approximately $13,512 during the year ended September 30, 2018 and $4,102 during the year ended September 30, 2017.
Income Tax Provision in the Statements of Operations
A reconciliation of the federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes is as follows:
|
|
For the Year
Ended
September 30, 2018
|
|
For the Year
Ended
September 30, 2017
|
|
|
|
|
|
Federal statutory income tax rate
|
|
15.0 %
|
|
15.0 %
|
Change in valuation allowance on net operating loss carry-forwards
|
|
(15.0)%
|
|
(15.0)%
|
Effective income tax rate
|
|
0.00 %
|
|
0.00 %
|
F-14
We follow ASC 740
Accounting for Uncertainty in Income Taxes
. Under ASC 740, tax benefits are recognized only for tax positions that are more likely than not to be sustained upon examination by tax authorities. The amount recognized is measured as the largest amount of benefit that is greater than fifty percent likely to be realized upon ultimate settlement. Unrecognized tax benefits are tax benefits claimed in our tax returns that do not meet these recognition and measurement standards. We had no liabilities for unrecognized tax benefits at September 30, 2018 and 2017.
Our policy is to recognize potential interest and penalties accrued related to unrecognized tax benefits within income tax expense. For the years ended September 30, 2018 and 2017, we did not recognize any interest or penalties in our statement of operations, nor did we have any interest or penalties accrued in our balance sheet at September 30, 2018 and 2017 relating to unrecognized tax benefits.
The tax years 2017-2018 remain open to examination for federal income tax purposes and by the other major taxing jurisdictions to which we are subject.
Note 9 Concentrations
Customers:
The following table sets forth information as to each customer that accounted for 10% or more of the Companys revenue for the years ended September 30, 2018 and 2017.
|
|
For the
Year
Ended
September 30, 2018
|
|
For the
Year
Ended
September 30, 2017
|
|
|
|
|
|
|
|
|
Company A
|
|
62.56
|
%
|
|
-
|
%
|
Company B
|
|
23.68
|
%
|
|
-
|
%
|
Company C
|
|
-
|
%
|
|
12.61
|
%
|
Company D
|
|
-
|
%
|
|
11.76
|
%
|
Company E
|
|
-
|
%
|
|
18.50
|
%
|
Company F
|
|
-
|
%
|
|
10.92
|
%
|
Company G
|
|
-
|
%
|
|
11.76
|
%
|
Company H
|
|
-
|
%
|
|
11.76
|
%
|
Company I
|
|
-
|
%
|
|
10.08
|
%
|
Other Companies (less than 10% each)
|
|
13.76
|
%
|
|
12.61
|
%
|
|
|
100.00
|
%
|
|
100.00
|
%
|
Note 10 Subsequent Events
In accordance with ASC 855-10 we have analyzed our operations subsequent to September 30, 2018 to November 14, 2018, the date of these financial statement were issued, and have determined that we do not have any material subsequent events to disclose in these financial statements other than the events discussed above
F-15