UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported): May 22, 2020

 

Code Chain Continent Limited

(Exact name of Company as specified in charter)

 

Nevada   001-37513   47-3709051
(State or other jurisdiction of
incorporation)
  (Commission File No.)   (IRS Employer
Identification No.)

 

180 Qingnian West Road

Hongqiao Building West, 4th Floor

Nantong, Jinagsu, China 226001

(Address of Principal Executive Offices) (Zip code)

 

 +86-0513-8912-3630

(Company’s Telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Company under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☒

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

  

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange
on which registered
Common Stock, par value $0.0001   CCNC   Nasdaq Capital Market

 

 

 

 

 

Item 9.01 Financial Statements and Exhibits.

 

(a) Financial statements of business acquired.

 

(b) Pro forma financial Statement

         

Reference is made to the current reports on Form 8-K filed by TMSR Holding Company Limited (the “Company’) with the U.S. Securities Exchange Commission on January 3, 2020 and January 29, 2020 (the “Prior 8-Ks). As a result of the completion of an acquisition of Sichuan Wuge Network Games Co., Ltd. and as disclosed in the Prior 8-Ks, the Company is filing the financial statements contained in Section (b) below.

 

(d) Exhibits.

 

Exhibit
No.
  Description
     
99.1   Audited financial statements of Sichuan Wuge Network Games Co., Ltd. as of and for the fiscal years ended December 31, 2019 and 2018
99.2   Pro Forma Condensed Combined Financial Statements

  

1

 

  

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  TMSR HOLDING COMPANY LIMITED
   
Date: May 22, 2020 By: /s/ Yimin Jin
  Name:  Yimin Jin
  Title: CEO

 

 

2

 

EXHIBIT 99.1

 

 

 

 

Sichuan Wuge Network Games Co., Ltd.

Audited Financial Statements

December 31, 2019

 

 

 

 

1

 

 

 

Contents   Page
     
Report of Independent Registered Public Accounting Firm   3
     
Balance Sheet   4
     
Statement of Operation and Comprehensive Loss   5
     
Statement of Stockholders’ Deficit   6
     
Statement of Cash Flows   7
     
Notes to Financial Statements   8 - 12

 

2

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To: The Board of Directors and Stockholders of

Sichuan Wuge Network Games Co., Ltd.

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheet of Sichuan Wuge Network Games Co., Ltd. (the Company) as of December 31, 2019, and the related statement of operation and comprehensive loss, stockholders’ deficit, and cash flows for the period from inception to December 31, 2019, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019, and the results of its operations and its cash flows for the period from inception to December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.

 

Emphasis of Matter

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company had an accumulated deficit and a working capital deficit which raises substantial doubt about its ability to continue as a going concern. Management’s plans to address this substantial doubt are set forth in Note 3. These financial statements do not include any adjustments that might result from the outcome of this uncertainly.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the 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 audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ WWC, P.C.

WWC, P.C.

Certified Public Accountants

 

We have served as the Company’s auditor since January 20, 2019.

 

San Mateo, California

May 22, 2020

 

3

 

 

Sichuan Wuge Network Games Co., Ltd.

Balance Sheet

As of December 31, 2019

 

    2019  
Assets      
Current assets      
Cash and cash equivalents   $ 228,788  
Other receivables, net     7,474  
Due to from related parties     13,360  
Total current assets     249,622  
         
Equipment, net     6,024  
Rental deposit     8,097  
Total Assets   $ 263,743  
         
Liabilities and Stockholders’ (Deficit) Equity        
Current liabilities        
Accounts and other payable     45,640  
Due to related parties     56,676  
Customer deposits     304,636  
Total current liabilities     406,952  
         
Total Liabilities     406,952  
         
Commitments and Contingencies        
         
Stockholders’ Deficit        
Paid in capital     -  
Accumulated deficit     (144,859 )
Accumulated other comprehensive loss     1,650  
Total Deficit     (143,209 )
         
Total Liabilities and Deficit     263,743  

 

See Accompanying Notes to the Financial Statements

 

4

 

 

Sichuan Wuge Network Games Co., Ltd.

Statement of Operation and Comprehensive Loss

For the period from July 4, 2019 (“Inception”) to December 31, 2019

 

    2019  
       
Net revenues   $ -  
Cost of revenues     -  
Gross loss     -  
         
Operating expenses:        
Selling, general and administrative     144,937  
         
Operating loss     (144,937 )
         
Other income (expenses):        
Interest income     123  
Interest expense     (45 )
Total other income and (expenses)     78  
         
Loss before taxes from operations     (144,859 )
         
Provision for income taxes     -  
         
Net loss   $ (144,859 )
         
Other comprehensive income:        
Foreign currency translation income     1,650  
Comprehensive loss   $ (143,209 )

 

See Accompanying Notes to the Financial Statements

 

5

 

 

Sichuan Wuge Network Games Co., Ltd.

Statement of Stockholders’ Deficit

For the period from July 4, 2019 (“Inception”) to December 31, 2019

 

                Accumulated Other        
    Paid in     Accumulated     Comprehensive        
    Capital     Deficit     Loss     Total  
Balance, July 4, 2019          -       -             -       -  
Capital contribution                                
Net loss     -       (144,859 )     -       (144,859 )
Foreign currency translation adjustment                     1,650       1,650  
Balance, December 31, 2019   $ -       (144,859 )   $ 1,650     $ (143,209 )

 

See Accompanying Notes to the Financial Statements

 

6

 

 

Sichuan Wuge Network Games Co., Ltd.

Statement of Cash Flows

For the period from July 4, 2019 (“Inception”) to December 31, 2019

 

    2019  
Cash flows from operating activities      
       
Net loss   $ (144,859 )
Depreciation     84  
Increase in other receivables     (7,560 )
Increase in amounts due from related parties     (13,514 )
Increase in accounts and other payables     46,166  
Increase in amounts due to related parties     57,329  
Increase in customer advances     308,147  
Net cash provided by (used in) operating activities     245,793  
         
Cash flows from investing activities        
Purchase of equipment     (6,178 )
Payment for rental deposit     (8,190 )
Net cash used in investing activities     (14,368 )
         
Effect of foreign currency translation on cash and cash equivalents     (2,637 )
         
Net increase of cash and cash equivalents     231,425  
         
Cash and cash equivalents–at inception     -  
         
Cash and cash equivalents–end of year   $ 228,788  
         
Supplementary cash flow information:        
Interest received   $ 123  
Interest paid   $ 45  

 

See Accompanying Notes to the Financial Statements

 

7

 

 

Sichuan Wuge Network Games Co., Ltd.

Notes to Financial Statements

 

1. Organization and Principal Activities

 

Sichuan Wuge Network Games Co., Ltd. (the “Company”) is registered as a limited liability company in Chengdu City, Sichuan Province, People’s Republic of China. The Company was incorporated on July 4, 2019. The Company is developing the game, Wuge Manor. It is the world’s first game that combines Internet of Things (IoT) and e-commerce via a Code Chain platform. Through the game, players will be able to have access to hundreds of vendors and business owners in over one hundred cities in China, participate in activities with those businesses, and collect points. These points can be redeemed for tools in the game, or as coupons redeemable at those business when making purchases. In addition, Wuge generated electronic tokens that can be stored in the Code Chain system to purchase virtual property based on real estate.

 

2. Summary of Significant Accounting Policies

 

Method of accounting

 

Management has prepared the accompanying financial statements and these notes in accordance to generally accepted accounting principles in the United States of America; the Company maintains its general ledger and journals with the accrual method accounting.

 

Use of estimates

 

The preparation of the financial statements 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 periods. Management makes these estimates using the best information available at the time the estimates are made; however, actual results could differ materially from those estimates.

 

Cash and cash equivalents

 

The Company considers all highly liquid investments purchased with original maturities of three months or less, and unencumbered bank deposits to be cash equivalents.

 

8

 

 

Accounting for the impairment of long-lived assets

 

The Company annually reviews its long-lived assets for impairment or whenever events or changes in circumstances indicate that the carrying amount of assets may not be recoverable. Impairment may be the result of becoming obsolete from a change in the industry, introduction of new technologies, or if the Company has inadequate working capital to utilize the long-lived assets to generate the adequate profits. Impairment is present if the carrying amount of an asset is less than its expected future undiscounted cash flows.

 

If an asset is considered impaired, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the asset. Assets to be disposed are reported at the lower of the carrying amount or fair value less costs to sell.

 

Customer Advances

 

The Company has received advances payments for services to be delivered in accordance with performance obligations set forth in the customer contracts. The Company will credit such balance to revenue when those performance obligations have been met.

 

Foreign currency translation

 

The accompanying financial statements are presented in United States dollars. The functional currencies of the Company are in Renminbi (RMB). The Company’s assets and liabilities are translated into United States dollars from RMB at year-end exchange rates, and its revenues and expenses are translated at the average exchange rate during the year. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.

 

    12/31/2019  
Year end RMB: US$ exchange rate     6.9762  
Annual average RMB: US$ exchange rate     6.8967  

 

The RMB is not freely convertible into foreign currencies and all foreign exchange transactions must be conducted through authorized financial institutions.

 

Revenue recognition

 

The Company adopted ASC Topic 606, Revenue from Contracts with Customers, and all subsequent ASUs that modified ASC 606 on April 1, 2017 using the full retrospective method which requires the Company to present the financial statements for all periods as if Topic 606 had been applied to all prior periods. Revenue from contracts with customers is recognized using the following five steps:

 

1. Identify the contract(s) with a customer;
2. Identify the performance obligations in the contract;
3. Determine the transaction price;
4. Allocate the transaction price to the performance obligations in the contract; and
5. Recognize revenue when (or as) the entity satisfies a performance obligation.

 

In applying ASC 606, the Company recognizes revenue when the Company has negotiated the terms of the transaction, set forth the sales price, transferred of possession of the product to the customer or service has been delivered, determined that the customer does not have the right to return the product or that the service is complete, determined that the customer is able to further sell or transfer the product onto others for economic benefit without any other obligation to be fulfilled by the Company, and the Company is reasonably assured that funds have been or will be collected from the customer. The Company’s gross revenue will consist of the value of goods or services invoiced, net of any value-added tax (“VAT”).

 

Advertising

 

All advertising costs are expensed as incurred.

 

Research and development

 

All research and development costs are expensed as incurred.

 

Retirement benefits

 

Retirement benefits in the form of mandatory government sponsored defined contribution plans are charged to the either expenses as incurred or allocated to inventory as part of overhead.

 

9

 

 

Income taxes

 

The Company accounts for income tax using an asset and liability approach and allows for recognition of deferred tax benefits in future years. Under the asset and liability approach, deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Company is able to realize their benefits, or that future realization is uncertain.

 

Comprehensive income

 

The Company uses FASB ASC Topic 220, “Reporting Comprehensive Income”. Comprehensive income is comprised of net income and all changes to the statements of stockholders’ equity, except the changes in paid-in capital and distributions to stockholders due to investments by stockholders.

 

Earnings per share

 

The Company computes earnings per share (“EPS”) in accordance with ASC Topic 260, “Earnings per share”. Basic EPS is measured as the income or loss available to common shareholders divided by the weighted average common shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis from the potential conversion of convertible securities or the exercise of options and or warrants; the dilutive effects of potentially convertible securities are calculated using the as-if method; the potentially dilutive effect of options or warrants are calculated using the treasury stock method. Securities that are potentially an anti-dilutive effect (i.e. those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.

 

Financial instruments

 

The Company’s financial instruments, including cash and equivalents, accounts and other receivables, accounts and other payables, accrued liabilities and short-term debt, have carrying amounts that approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures. The carrying amounts reported in the consolidated balance sheets for receivables and current liabilities each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:

 

Level 1 - inputs to the valuation methodology used quoted prices for identical assets or liabilities in active markets.

 

Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement.

  

The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “Distinguishing Liabilities from Equity,” and ASC 815.

 

Commitments and 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.

 

Recent accounting pronouncements

 

In February 2018, the FASB issued guidance, which eliminates the stranded tax effects in other comprehensive income resulting from the Tax Cuts and Jobs Act of 2017 (“TCJA”). Because the amendments only relate to the reclassification of the income tax effects of the TCJA, the underlying guidance that requires that the effect of a change in tax laws or rates be included in income from continuing operations is not affected.

 

The Company is still evaluating the timing and the impact of the aforesaid guidance on the financial statements. 

 

10

 

 

3. Going Concern

 

The accompanying financial statements have been prepared in conformity with GAAP which contemplate continuation of the Company as a going concern. The going concern basis assumes that assets are realized, and liabilities are settled in the ordinary course of business at amounts disclosed in the financial statements. The Company’s ability to continue as a going concern depends upon its ability to market and sell its products and services to generate positive operating cash flows. As of December 31, 2019, the Company reported an accumulated deficit of $144,859. As of December 31, 2019, the Company had working capital deficit of approximately $157,330. These conditions still raise a substantial doubt as to whether the Company may continue as a going concern.

 

If the Company is not able to generate profits, raise additional capital, and retain the services of certain related parties, it may become insolvent.

 

4. Income Taxes

 

The Company’s primary operations are located in the PRC. The corporate income tax rate in the PRC is 25%.

 

The following tables provide the reconciliation of the differences between the statutory and effective tax expenses for the years ended December 31, 2019:

 

    2019  
Loss attributed to PRC operations   $ (144,859 )
Loss before tax     (144,859 )
         
PRC Statutory Tax at 25% Rate     -  
Effect of tax holidays on other entities     -  
Income tax   $ -  

 

The Company’s management has not recognized a deferred tax resulting from net operating loss because as of the date of this report, management is not able to reliably estimate when the Company will generate profits that allow it to make use of such an asset.

 

5. Risks

 

  A. Credit risk
     
   

The Company’s deposits are made with banks located in the PRC. They do not carry federal deposit insurance and may be subject to loss of the banks become insolvent.

 

Since the Company’s inception, the age of account receivables has been less than one year indicating that the Company is subject to minimal risk borne from credit extended to customers.

     
  B. Interest risk
     
    The company is subject to interest rate risk when short term loans become due and require refinancing.
     
  C. Economic and political risks
     
    The Company’s operations are conducted in the PRC. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by changes in the political, economic, and legal environments in the PRC.
     
   

The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.

 

In addition, the Company’s sales and operations may materially adversely affected by national emergencies, such as COVID-19 pandemic.

 

11

 

 

  D. Inflation Risk
     
    Management monitors changes in prices levels. Historically inflation has not materially impacted the company’s financial statements; however, significant increases in the price of raw materials and labor that cannot be passed to the Company’s customers could adversely impact the Company’s results of operations.

 

6. Related party transactions

 

As of December 31, 2019, Chengdu Yuan Malian Technology Co., Ltd (“YML”) owed $13,360 to the Company. YML was a former shareholder of the Company. These funds were lent to YML and are expected to be repaid by YML within one operating period.

 

As of December 31, 2019, the Company owed Chengdu Yuan Malian Technology Co., Ltd $56,676. YML was a former shareholder of the Company. These funds were owed to YML for rent expense and rental deposit that YML paid on the Company’s behalf. The amounts are due on demand.

 

7. Subsequent Events

 

The Company evaluates subsequent events that have occurred after the balance sheet date but before the financial statements are issued. There are two types of subsequent events: (1) recognized, or those that provide additional evidence with respect to conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements, and (2) non-recognized, or those that provide evidence with respect to conditions that did not exist at the date of the balance sheet but arose subsequent to that date. The Company has evaluated subsequent events from December 31, 2019 through the date the financial statements were available to be issued and has determined that there are not any material subsequent events that require disclosure other than those detailed below.

 

On January 3, 2020, the Company’s shareholders entered into a Share Purchase Agreement with Code Chain New Continent Limited (“CCNC”, f/k/a TMSR Holding Company Limited (“TMSR”)). The Company’s shareholders would receive 4,000,000 shares of TMSR’s common stock in exchange for the Company shareholders entering into certain VIE agreements (“VIE Agreements”) with TMSR’s indirectly wholly owned subsidiary, Tongrong Technology (Jiangsu) Co., Ltd. (“WFOE”), the Company’s indirectly owned subsidiary, through which WFOE shall have the right to control, manage and operate the Company in return for a service fee equal to 100% of the Company’s net income (“Acquisition”). On January 24, 2020, the Company completed the Acquisition and CCNC issued the shares to the Company’s shareholders.

 

On April 15, 2020, the Company entered into the following two lease agreements for office spaces in Chengdu City, PRC: 1.) from April 22, 2020 to April 21, 2022 with a total lease value of $14,687, and 2.) from July 18, 2020 to October 17, 2021 with a total lease value of $139,804.

 

The Company’s ability to begin generating revenues was impeded by the global pandemic COVID 19.

 

On May 6, 2020, the Company became a 70% beneficial ownership in Chengdu Xinhuasu Technology Co., Ltd (“XHS”) which has an authorized capital of $72,498 (RMB 500,000).

 

8. Commitments

 

The Company has ordered certain capital equipment in the amount of $2,867 that was delivered to the Company subsequent to year end. This equipment will be capitalized and depreciated in accordance to its useful life in future operating periods.

 

 

12

 

 

 

EXHIBIT 99.2

 

 

 

 

 

Code Chain New Continent Limited

Pro Forma Combined Financial Statements

December 31, 2019

 

 

 

 

 

 

 

 

 

1

 

  

Contents   Page
     
Pro Forma Combined Balance Sheet   3
     
Pro Forma Combined Statement of Operation and Comprehensive Loss   4
     
Notes to Financial Statements   5 to 10

 

2

 

 

Code Chain New Continent Limited

Pro Forma Combined Balance Sheet

As of December 31, 2019

 

    CCNC     Wuge     Adjustments     Combined  
ASSETS                        
CURRENT ASSETS                        
Cash and cash equivalents   $ 2,483,938       228,788               2,712,726  
Notes receivable     43,003                       43,003  
Accounts receivable, net     2,197,264                       2,197,264  
Other receivables, net     52,616       7,474              

60,090

 
Inventories     1,197,065                       1,197,065  
Prepayments     4,069,214                       4,069,214  
Due from related parties     -       13,360               13,360  
Discontinued operations - current assets     1,543,806                       1,543,806  
Total current assets     11,586,906       249,622       -       11,836,528  
                                 
PLANT AND EQUIPMENT, NET     19,057       6,024               25,081  
                                 
RIGHT-OF-USE ASSETS     90,250                       90,250  
                                 
OTHER ASSETS                                
Goodwill     7,289,454               7,161,957       14,451,411  
Other assets     -       8,097               8,097  
Deferred tax assets     37,532                       37,532  
Discontinued operations – non-current assets     3,424,390                       3,424,390  
Total other assets     10,751,376       8,097       7,161,957       17,921,430  
                                 
Total assets   $ 22,447,589       263,743       7,161,957       29,873,289  
                                 
LIABILITIES AND SHAREHOLDERS’ EQUITY                                
                                 
CURRENT LIABILITIES                                
Accounts payable     344,108       45,640               389,748  
Other payables and accrued liabilities     4,121,862                       4,121,862  
Other payables - related parties     1,336,902       56,676               1,393,578  
Customer deposits     146,771       304,636               451,407  
Lease liabilities - current     61,009                       61,009  
Taxes payable     202                       202  
Discontinued operations - current liabilities     10,174,066                       10,174,066  
Total current liabilities     16,184,920       406,952       -       16,591,872  
                                 
OTHER LIABILITIES                                
Lease liabilities – non-current     61,580                       61,580  
Discontinued operations – non-current liabilities     239,097                       239,097  
Total other liabilities     300,677       -       -       300,677  
                                 
Total liabilities     16,485,597       406,952       -       16,892,549  
                                 
COMMITMENTS AND CONTINGENCIES                                
                                 
SHAREHOLDERS’ EQUITY                                
Preferred stock, $0.0001 par value, 20,000,000 shares authorized, no shares issued and outstanding as of December 31, 2019 and 2018, respectively                                
Common stock, $0.0001 par value, 200,000,000 shares authorized, 20,821,661 and 19,895,935 shares issued and outstanding as of December 31, 2019 and 2018, respectively*     2,082               400       2,482  
Additional paid-in capital     8,350,861               7,161,557       15,512,418  
Statutory reserves                             -  
(Accumulated deficit) retained earnings     (1,558,683 )     (144,859 )             (1,703,542 )
Accumulated other comprehensive (loss) income     (832,268 )     1,650               (830,618 )
Total shareholders’ equity     5,961,992       (143,209 )     7,161,957       12,980,740  
                                 
Total liabilities and shareholders’ equity   $ 22,447,589       263,743       7,161,957       29,873,289  

  

See accompanying notes to the financial statements

3

 

 

Code Chain New Continent Limited

Pro Forma Combined Statement of Operation and Comprehensive Loss

For the years ended December 31, 2019

  

    CCNC     Wuge     Adjustments     Combined  
                         
REVENUES                        
Equipment and systems   $ -       -              -       -  
Fuel materials     18,955,988                       18,955,988  
Trading and others     628,489       -       -       628,489  
TOTAL REVENUES     19,584,477       -       -       19,584,477  
                                 
COST OF REVENUES                                
Equipment and systems                             -  
Fuel materials     18,699,429                       18,699,429  
Trading and others     322,813                       322,813  
TOTAL COST OF REVENUES     19,022,242       -       -       19,022,242  
                                 
GROSS PROFIT     562,235       -       -       562,235  
                                 
OPERATING EXPENSES (INCOME)                                
Selling, general and administrative     1,170,617       144,937       -       1,315,554  
(Recovery of) provision for doubtful accounts     (318,979 )     -       -       (318,979 )
TOTAL OPERATING EXPENSES     851,638       144,937       -       996,575  
                                 
LOSS FROM OPERATIONS     (289,403 )     (144,937 )     -       (434,340 )
                                 
OTHER INCOME (EXPENSE)                                
Interest income     2,022       123       -       2,145  
Interest expense     (23,251 )     (45 )     -       (23,296 )
Investment income     1,023       -       -       1,023  
Other income (expense), net     24,126       -       -       24,126  
Total other (expense), net     3,920       78       -       3,998  
                                 
LOSS BEFORE INCOME TAXES FROM CONTINUING OPERATIONS     (285,483 )     (144,859 )     -       (430,342 )
                                 
PROVISION FOR INCOME TAXES     128,799       -       -       128,799  
                                 
LOSS FROM CONTINUING OPERATIONS     (414,283 )     (144,859 )     -       (559,142 )
                                 
Discontinued operations:                                
(Loss) income from discontinued operations, net of taxes     (16,412,060 )     -               (16,412,060 )
                                 
Net (loss) income     (16,826,343 )     (144,859 )     -       (16,971,202 )
                                 
OTHER COMPREHENSIVE LOSS                                
Foreign currency translation adjustment     (111,574 )     1,650               (109,924 )
                                 
COMPREHENSIVE LOSS   $ (16,937,917 )     (143,209 )     -       (17,081,126 )
                                 
WEIGHTED AVERAGE NUMBER OF COMMON SHARES                                
Basic and diluted*     21,212,735       1,972,603               23,185,338  
                                 
Earnings per share from continuing operations                                
Basic and diluted     (0.02 )     (0.07 )             (0.02 )
                                 
Earnings per share from discontinued operations     (0.77 )     (0.00 )             (0.77 )
Basic and diluted                                
                                 
Earnings per share available to common shareholders                                
Basic and diluted*   $ (0.79 )     (0.07 )             (0.73 )

  

See accompanying notes to the financial statements

 

4

 

 

Code Chain New Continent Limited

Notes to Financial Statements

 

NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS

 

Code Chain New Continent Limited (the “Company” or “CCNC”), formerly known as TMSR Holding Company Limited (“TMSR”), also previously known as JM Global Holding Company (“JM Global”), was a blank check company incorporated in Delaware on April 10, 2015. The Company was formed for the purpose of acquiring, through a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, exchangeable share transaction or other similar business transaction, one or more operating businesses or assets (“Business Combination”). On June 20, 2018, CCNC completed a reincorporation and as a result, changed its state of incorporation from Delaware to Nevada. The Articles of Incorporation and Bylaws of CCNC Nevada became the governing instruments of the Company, resulting in a 2-for-1 forward stock split of the Company’s common stock (the “Forward Split). The Reincorporation and Forward Split were approved by shareholders holding the majority of the outstanding shares of common stock of CCNC Delaware on June 1, 2018 at the Annual Meeting of Shareholders.

 

The Company, through its subsidiaries and controlled entities, focuses its business into three segments: (1) research, development and sale of an array of solid waste recycling systems for the mining and industrial sectors (the “solid waste recycling systems business”); (2) coal wholesales and sales of coke, steels, construction materials, mechanical equipment and steel scrap (the “coal and coke wholesale business”); and (3) the research and development, production and sale of Zinc-rich coating materials (the “coating materials business”). The solid waste recycling systems business was carried out by Shengrong Environmental Protection Technology (Wuhan) Co. Ltd. (“Shengrong WFOE”), the Company’s indirect subsidiary. The coating materials business was carried out by Wuhan HOST Coating Materials Co., Ltd. (“Wuhan HOST”), the Company’s indirect subsidiary. The Company’s coal and coke wholesale business is carried out by Jiangsu Rong Hai Electric Power Fuel Co., Ltd. (“Rong Hai”), the Company’s VIE entity.

 

On January 3, 2020, the Company entered into a share purchase agreement with Sichuan Wuge Network Games Co., Ltd. (“Wuge”) and all the shareholders of Wuge (“Wuge Shareholders”). Pursuant to the share purchase agreement, the Company agreed to issue an aggregate of 4,000,000 shares of CCNC’s common stock to the Wuge Shareholders, in exchange for Wuge Shareholders’ agreement to enter into, and their agreement to cause Wuge to enter into, certain VIE agreements (“VIE Agreements”) with Tongrong WFOE the Company’s indirectly owned subsidiary, through which Tongrong WFOE shall have the right to control, manage and operate Wuge in return for a service fee equal to 100% of Wuge’s net income (the “Acquisition”).

 

Wuge is a technology company in development stage. It was incorporated in China in June 2019. Wuge Manor, the game Wuge is developing, is the world’s first game that combines Internet of Things (IoT) and e-commerce that is based on Code Chain platform. Through the game, players will be able to have access to hundreds of vendors and business owners in over 100 cities in China, participate in activities those businesses set up and collect points, which can be redeemed as equipment in the game or coupons usable when making purchase at that business. In addition, Wuge produced electronic tokens that can be stored in the Code Chain system to purchase virtual property based on real estate.

 

On May 18, 2020, in order to reflect the growth path of the Company, the Company changed its name from TMSR Holding Company Limited to Code Chain New Continent Limited. In conjunction with the name change, the Company changed its NASDAQ trading ticker symbol from TMSR to CCNC.

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation

 

These pro forma combined financial statements, accompanying notes, and related disclosures have been prepared on an as-if basis assuming that the transaction between the Company and Wuge has been in effect since the beginning of the period present in the results of operations by combining the historical financial statements of the entities and eliminating any intercompany balances. Goodwill would be recognized in this transaction, and the carrying values of the Company and Wuge are their respective historical values. Actual results combined results may have differed from those presented herein. Wuge’s results of operations cover the period from July 4, 2019, date of inception, to December 31, 2019. The Company’s results of operations are for the year ended December 31, 2019.

 

These financial statements have been prepared using the accrual basis of accounting in accordance with the generally accepted accounting principles (“GAAP”) in the United States. The Company’s fiscal year end is December 31 and the financial statements are presented in US dollars.

  

5

 

  

Basis of pro forma combined financial statements

 

These pro forma combined financial statements include the accounts of the Company and the entities listed below. All intercompany accounts and transactions have been eliminated.

 

    Place of   Attributable
equity
 
Name of Company   incorporation   interest %  
China Sunlong Environmental Technology Inc.   British Virgin Islands     100  
Shengrong Environmental Protection Holding Company Limited   British Virgin Islands     100  
Citi Profit Investment Holding Limited   British Virgin Islands     100  
Hong Kong Shengrong Environmental Technology Limited   Hong Kong     100  
TMSR Holdings Limited   Hong Kong     100  
Shengrong Environmental Protection Technology (Wuhan) Co., Ltd.   PRC     100  
Tongrong Technology (Jiangsu) Co., Ltd.   PRC     100  
Wuhan HOST Coating Materials Co., Ltd.   PRC     100  
Sichuan Wuge Network Games Co., Ltd.   PRC     VIE  
Jiangsu Rong Hai Electric Power Fuel Co., Ltd.   PRC     VIE  

 

Management has eliminated all significant inter-company balances and transactions in preparing the accompanying consolidated financial statements. Ownership interests of subsidiaries that the Company does not wholly-own are accounted for as non-controlling interests.

 

On February 6, 2018, China Sunlong Environmental Technology Inc. (“China Sunlong”) consummated the business combination (the “Business Combination”) with JM Global pursuant to a Share Exchange Agreement (the “Share Exchange Agreement”) dated as of August 28, 2017 by and among (i) JM Global; (ii) Zhong Hui Holding Limited; (iii) China Sunlong; (iv) each of the shareholders of China Sunlong named on Annex I of the Share Exchange Agreement (the “Sellers”); and (v) Chuanliu Ni, a Chinese citizen who is the Chief Executive Officer and director of China Sunlong, in the capacity as the representative for the Sellers. Pursuant to the Share Exchange Agreement, JM Global acquired from the Sellers all of the issued and outstanding equity interests of China Sunlong in exchange for 17,990,856 newly-issued shares of common stock of JM Global to the Sellers. 1,799,088 of these newly-issued shares are held in escrow for 18 months from the closing date of the Business Combination as a security for China Sunlong and the Sellers’ indemnification obligations under the Share Exchange Agreement. This transaction is accounted for as a “reverse merger” and recapitalization at the date of the consummation of the transaction since the shareholders of China Sunlong owns the majority of the outstanding shares of JM Global immediately following the completion of the transaction and JM Global’s operations was the operations of China Sunlong following the transaction. Accordingly, China Sunlong was deemed to be the accounting acquirer in the transaction and the transaction was treated as a recapitalization of China Sunlong. The financial statements of China Sunlong prior to February 6, 2018 are prepared on the basis as if the reorganization became effective as of the beginning of the first period presented in the accompanying consolidated financial statements of JM Global.

 

6

 

  

China Sunlong is a holding company incorporated on August 31, 2015, under the laws of the Cayman Islands. China Sunlong has no substantive operations other than holding all of the outstanding share capital of Shengrong Environmental Protection Holding Company Limited (“Shengrong BVI”). Shengrong BVI is a holding company incorporated on June 30, 2015, under the laws of the British Virgin Islands. Shengrong BVI has no substantive operations other than holding all of the outstanding share capital of Hong Kong Shengrong Environmental Technology Limited (“Shengrong HK”). Shengrong HK is also a holding company holding all of the outstanding equity of Shengrong Environmental Protection Technology (Wuhan) Co., Ltd. (“Shengrong WFOE”).

 

The Company focuses on the industrial solid waste recycling and comprehensive utilization. The Company’s main products are high efficiency permanent magnetic separators and comprehensive utilization systems for industrial solid wastes. The Company’s headquarter is located in Hubei Province, in the People’s Republic of China (the “PRC” or “China”). All of the Company’s business activities are carried out by the wholly owned operating Chinese company, Hubei Shengrong Environmental Protection Energy-Saving Science and Technology Ltd. (“Hubei Shengrong”) prior to May 1, 2018.

 

On April 11, 2018, the Company, Shengrong WFOE and Hubei Shengrong, both of which are the Company’s indirectly owned subsidiaries (collectively “Purchasers”), entered into a Share Purchase Agreement (the “Purchase Agreement”) with Long Liao, Chunyong Zheng, Wuhan Modern Industrial Technology Research Institute, and Hubei Zhonggong Materials Group Co., Ltd. (collectively “Sellers” ) and Wuhan HOST Coating Materials Co., Ltd. (“Wuhan HOST”), a company incorporated in China engaging in the research, development, production and sale of coating materials. Pursuant to the Purchase Agreement, the Purchasers acquired all of the outstanding equity interests of Wuhan Host (the “Acquisition”). In exchange for the transfer of 100% equity interest of Wuhan Host, Purchasers shall pay a total consideration of $11.2 million (“Total Consideration”), of which $5.2 million or RMB equivalent shall be paid in cash (“Cash Consideration”) and $6.0 million shall be paid in shares of common stock (“Common Stock”), par value $0.0001, of CCNC (“Share Consideration”). The Parties agree the Share Consideration shall be an aggregate of 1,293,104 shares of common stock of which is based on the closing price of US$4.64 on March 27, 2018. The Share Consideration shall be issued in three equal installments, which shall be subject to lock-up of 12, 24 and 36 months, respectively. The Purchase Agreement contains representations, warranties and covenants customary for acquisitions of this type. The Acquisition closed on May 1, 2018. Starting on May 1, 2018, the Company’s business activities added the research, development, production and sale of coating materials.

 

On August 16, 2018, The Purchasers and the Sellers entered into a supplement agreement (“Supplement Agreement”), which modified the terms of consideration set forth in the Purchase Agreement entered between Purchasers and Sellers on April 11, 2018. Pursuant to the Supplement Agreement, in exchange for the transfer of 100% equity interest of Wuhan Host, Purchasers shall pay a total consideration of $11.2 million (“Total Consideration”), of which $6.5 million or RMB equivalent shall be paid in cash (“Cash Consideration”) and $4.7 million shall be paid in shares of common stock (“Common Stock”), par value $0.0001, of CCNC (“Share Consideration”). In the Supplement Agreement, both Purchasers and Sellers also agreed to delete the section 3.3 of the Share Purchase Agreement, a section that stipulates the Share Consideration shall be issued in three equal installments.

 

On March 31, 2017, China Sunlong completed its acquisition of 100% of the equity in TJComex International Group Corporation (“TJComex BVI”). At the closing of such acquisition, the selling shareholders of TJComex BVI received 5,935 shares (“Payment Shares”) of China Sunlong Common Stock valued at $926.71 per share for 100% of their equity in TJComex BVI. TJComex BVI owns 100% of the issued and outstanding capital stock of TJComex Hong Kong Company Limited (“TJComex HK”), a Hong Kong limited liability company, which owns 100% equity interest of Tianjin Corro Technological Consulting Co., Ltd. (“TJComex WFOE”), a wholly foreign owned enterprise incorporated under the laws of the PRC. Pursuant to certain contractual arrangements, TJComex WFOE controls Tianjin Commodity Exchange Co., Ltd. (“TJComex Tianjin”), a limited liability company incorporated under the law of the PRC. TJComex Tianjin is engaged in general merchandise trading business and related consulting services, and its headquarter is located in the city of Tianjin, PRC.

 

7

 

 

On April 2, 2018, the Company disposed of its subsidiary, TJComex BVI in consideration of (i) its minimum contribution to the Company’s results of operation and (ii) the unsatisfactory synergy between the TJComex BVI business and the rest of the Company’s business. The Company’s decision to dispose of TJComex BVI is to (i) improve the Company’s overall financial condition and results of operations, (ii) reduce the complexity of the Company’s business, (iii) focus the Company’s resources on the solid waste recycling business as well as developing environmental control business opportunities; and (iv) make it possible for the Company to pursue acquisition opportunities for more compatible businesses. TJComex BVI was disposed to Chuanliu Ni, a Chinese citizen who is the director of China Sunlong.

 

As of April 2, 2018, the net assets of TJComex BVI were $16,598 and is being recorded as a loss from disposal of subsidiary in the consolidated financial statements for the period ending December 31, 2018. As TJComex operating revenue was less than 1% of the Company’s revenue and the disposal did not constitute a strategic shift that will have a major effect on the Company’s operations and financial results, the results of operations for TJComex were not reported as discontinued operations under the guidance of Accounting Standards Codification 205.

 

On October 10, 2017, Hubei Shengrong established a wholly owned subsidiary, Fujian Shengrong Environmental Protection Energy-Saving Science and Technology Ltd. (“Fujian Shengrong”), with registered capital of RMB 10,000,000 (approximately USD 1,518,120). Fujian Shengrong has no operations prior to May 30, 2018. On May 30, 2018, Hubei Shengrong and two unrelated entities entered into certain Capital Transfer and Contribution Agreement pursuant to which these two entities shall contribute cash of approximately USD 5.0 million (RMB 32.0 million) into Fujian Shengrong and Hubei Shengrong shall contribute approximately USD 1.3 million (RMB 8.0 million) which is the consideration for certain technology consulting services to be provided by Hubei Shengrong to the two entities. Upon completion of the contribution, the total registered capital of Fujian Shengrong increased to RMB 40.0 million (approximately USD 6.3 million) and Hubai Shengrong owns 20% and the two entities collectively own 80% of the equity interest of Fujian Shengrong. In August, 2018, Hubei Shengrong transferred 20% equity interest of Fujian Shengrong to Shengrong WFOE. The Company will account for the investment in Fujian Shengrong using the cost method. Since Shengrong WFOE did not provide any cash contribution to Fujian Shengrong or technology services, the investment balance under the cost method investment on December 31, 2018 is $0.

 

On December 27, 2018, the Company, entered into an Equity Purchase Agreement (the “EPA”) with Hopeway International Enterprises Limited., a private limited company duly organized under the laws of British Virgin Islands (the “Hopeway” or “Purchaser”). Pursuant to the EPA, Shengrong WOFE shall sell 100% equity interests in Hubei Shengrong to the Purchaser in exchange for the Purchaser’s agreement (“Consideration”) to irrevocably forfeit and cancel 8,523,320 shares of common stock of the Company (the “Shares”), constituting all the shares owned by the Purchaser. The transaction contemplated by the EPA is hereby referred as Disposition. The Company’s decision to dispose of Hubei Shengrong is due to the planning mandates of Wuhan Municipal Government 2018 which manufactures should move away from city’s downtown area. Therefore, due to the policy change, Hubei Shengrong is forced to close the existing facility, relocate and build a new facility, which is expected to take approximately 7-8 years. As a result, Hubei Shengrong will not be able to keep the production running and will generate no income in the foreseeable future. Management believed it is very difficult, if possible at all, to continue manufacturing of solid waste recycling systems. As such, the Company has been actively seeking to dispose Hubei Shengrong while retaining the research and development and sale of solid waste recycling systems business. Upon closing of the Disposition, the Purchaser will become the sole shareholder of Hubei Shengrong and as a result, assume all assets and obligations of Hubei Shengrong except the research and development team and intellectual property rights in connection with the solid waste recycling systems business shall be assigned to Shengrong WFOE as part of the Disposition. As Shengrong WFOE has significant continuing involvement in the sale of solid waste recycling systems business and the processed industrial waste materials trading business, this restructuring did not constitute a strategic shift that will have a major effect on the Company’s operations and financial results. Therefore, the results of operations for Hubei Shengrong were not reported as discontinued operations under the guidance of Accounting Standards Codification 205.

 

Consolidation of Variable Interest Entity

 

VIEs are entities that lack sufficient equity to finance their activities without additional financial support from other parties or whose equity holders lack adequate decision-making ability. Any VIE with which the Company is involved must be evaluated to determine the primary beneficiary of the risks and rewards of the VIE. Management makes ongoing reassessments of whether the Company is the primary beneficiary.

 

8

 

  

On November 30, 2018, the Company entered into a Share Purchase Agreement (the “Purchase Agreement”) with Jirong Huang and Qihai Wang (collectively “Sellers”) and Jiangsu Rong Hai Electric Power Fuel Co., Ltd. (“Rong Hai”), a company incorporated in China engaging in the sale of fuel materials and harbor cargo handling services. Pursuant to the Purchase Agreement, CCNC shall issue an aggregate of 4,630,000 shares of CCNC’s common stock to the Rong Hai Shareholders, in exchange for Rong Hai Shareholders’ agreement to enter into, and their agreement to cause Rong Hai to enter into, certain VIE Agreements (the “Rong Hai VIE Agreements”) with Shengrong WFOE, through which Shengrong WFOE shall have the right to control, manage and operate Rong Hai in return for a service fee approximately equal to 100% of Rong Hai’s net income (“Acquisition”). On November 30, 2018, Shengrong WFOE, the Company’s indirectly owned subsidiary, entered into a series of VIE Agreements with Rong Hai and the Rong Hai Shareholders. The VIE Agreements are designed to provide Shengrong WFOE with the power, rights and obligations equivalent in all material respects to those it would possess as the sole equity holder of Rong Hai, including absolute rights to control the management, operations, assets, property and revenue of Rong Hai. Rong Hai has the necessary license to carry out coal trading business in China. The Acquisition closed on November 30, 2018. Starting on November 30, 2018, the Company’s business activities added coal wholesales and sales of coke, steels, construction materials, mechanical equipment and steel scrap, of which business activities are carried out in Nantong, Jiang Su Province, PRC.

 

 On January 3, 2020, the Company entered into a share purchase agreement with Sichuan Wuge Network Games Co., Ltd. (“Wuge”) and all the shareholders of Wuge (“Wuge Shareholders”). Pursuant to the share purchase agreement, the Company agreed to issue an aggregate of 4,000,000 shares of CCNC’s common stock to the Wuge Shareholders, in exchange for Wuge Shareholders’ agreement to enter into, and their agreement to cause Wuge to enter into, certain VIE agreements (“VIE Agreements”) with Tongrong WFOE the Company’s indirectly owned subsidiary, through which Tongrong WFOE shall have the right to control, manage and operate Wuge in return for a service fee equal to 100% of Wuge’s net income (the “Acquisition”).

 

On April 30, 2020, Tongrong Technology (Jiangsu) Co., Ltd.(“Tongrong WFOE”), an indirect subsidiary of the Company, entered into a series of assignment agreements (the “Assignment Agreements”) with Shengrong WFOE, Ronghai and Ronghai Shareholders, pursuant to which Shengrong WFOE assign all its rights and obligations under the VIE Agreements to Tongrong WFOE (the “Assignment”). The VIE Agreements and the Assignment Agreements grant Tongrong WFOE with the power, rights and obligations equivalent in all material respects to those it would possess as the sole equity holder of Rong Hai, including absolute rights to control the management, operations, assets, property and revenue of Rong Hai. The Assignment does not have any impact on Company’s consolidated financial statements.

 

Discontinued operations

 

 In the fourth quarter of 2019, the Company’s board of directors resolved to discontinue the operations of Shengrong Environmental Protection Technology (Wuhan) Co., Ltd., and Wuhan HOST Coating Materials Co., Ltd.

 

Use of estimates

 

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 of the financial statements. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results may materially differ from these estimates.

  

9

 

 

Foreign currency translation and re-measurement

 

The Company translates its foreign operations to the U.S. dollar in accordance with ASC 830, “Foreign Currency Matters”.

 

The reporting currency for the Company and its subsidiaries is the US dollar. The Company, China Sunlong Environmental Technology Inc., Shengrong Environmental Protection Holding Company Limited and Citi Profit Investment Holding Limited’s functional currency is the U.S. dollar. TMSR Holdings Limited, Hong Kong Shengrong Environmental Technology Limited, Tongrong Technology (Jiangsu) Co., Ltd., Shengrong Environmental Protection Technology (Wuhan) Co., Ltd., Sichuan Wuge Network Games Co., Ltd., Wuhan HOST Coating Materials Co., Ltd., and Jiangsu Rong Hai Electric Power Fuel Co., Ltd. use the Chinese Renminbi (“RMB”) as their functional currency.

 

The Company’s subsidiaries, whose records are not maintained in that company’s functional currency, re-measure their records into their functional currency as follows:

 

  Monetary assets and liabilities at exchange rates in effect at the end of each period
     
  Nonmonetary assets and liabilities at historical rates
     
  Revenue and expense items at the average rate of exchange prevailing during the period

 

Gains and losses from these re-measurements were not significant and have been included in the Company’s results of operations.

 

The Company’s subsidiaries, whose functional currency is not the U.S. dollar, translate their records into the U.S. dollar as follows:

 

  Assets and liabilities at the rate of exchange in effect at the balance sheet date
     
  Equities at the historical rate
     
  Revenue and expense items at the average rate of exchange prevailing during the period

 

Adjustments arising from such translations are included in accumulated other comprehensive income in shareholders’ equity.

 

    12/31/2019  
Period-end RMB: US$ exchange rate     6.9762  
Period average RMB: US$ exchange rate     6.8967  

 

The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into US Dollars at the rates used in translation.

 

NOTE 3 – PRO FORMA ADJUSTMENTS

 

Entry No.   Description   Dr.     Cr.  
1   Goodwill     7,161,957          
    Additional paid in capital             7,161,557  
    Common stock             400  
    Issuance of shares under share exchange agreement and recapitalization of the Company                

 

 

10