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): October 15, 2019

 

 

Commission file # 333-219148

 

Vivic Corp.

 (Exact name of registrant as specified in its charter)

 

Nevada

7999

98-1353606

State or Other Jurisdiction of

Incorporation or Organization)

(Primary Standard Industrial

Classification Number)

(IRS Employer

Identification Number)

 

189 E Warm Spring Rd., PMB#B450

Las Vegas, NV 89119

Tel: 702-899-0818

(Address and telephone number of registrant's executive office)     

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ 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))

 

 

 

 


1


 Item 2.01 Completion of Acquisition or Disposition of Assets.

On October 15, 2019Vivic Corp (“Company”) completed the acquisition of 100% ownership of Guangzhou Monte Fino Yacht Co., Ltd., a Chinese limited liability company (“Guangzhou Monte Fino”).

Guangzhou Monte Fino holds the exclusive license to use the brand “Monte Fino” in mainland China. Monte Fino is a famous yacht brand owned by Taiwan Kha Shing Yacht Company, one of the leading yacht manufacturers in the world. Guangzhou Monte Fino has acquired the rights to develop a yacht marina in Shanwei City, Guangdong Province, China and has also developed and operated “Surf”(享浪)an online yacht rental and leisure service platform in Guangzhou, China. Guangzhou Monte Fino engaged in business in multiple Chinese provinces including Guangdong, Fujian and Hainan, and it has received numerous awards at the famous China Boat Show.

The acquisition of Guangzhou Monte Fino is a milestone for the Company’s business in mainland China. Guangzhou Monte Fino’s operations will contribute significantly to the main business of the Company, including marine tourism, yacht rental and marina management.

Subsequent to the acquisition, Guangzhou Monte Fino will assume the continuing operations of the post-acquisition entity, and its senior management acted as the senior management of the post-acquisition entity. The acquisition is considered as a re-capitalization of the company. Therefore, the assets, liabilities and operating results of Guangzhou Monte Fino will be merged with us from the date of acquisition. 

 

We are a corporation established under the corporation laws in the State of Nevada on February 16, 2017.  Yoel Rosario Duran and Dmitriy Perfilyev were our directors and officers. We mainly engaged in the tourism business. On December 27, 2018, Honetech Inc, a Samoa company, purchased 2,499,800 shares of common stock of Company from Yoel Rosario Duran for the price of $151,984.80 and 1,999,800 shares of common stock of the Company from Dmitriy Perfilyev for the price of $151,984.80 pursuant to the share purchase agreements entered on December 21, 2018. Upon the consummation of these transactions, Hontech Inc became the controlling shareholder of the Company.  In connection with this share purchase transaction, on December 21, 2018, the following new members have been appointed to the board of directors and principal offices of the Company:

 

Wen-Chi Huang became Chairman of the Board and a Board Director.

Huilan Chen became Secretary of the Board, a Board Director and the Controller of the Company.

Cheng-Hsing Hsu became a Board Director and the Chief Financial Officer of the Company.

Yun-Kuang Kung became the Chief Executive Office of the Company.

Kuen-Horng Tsai became the Supervisor of the Board of Directors and a Board Director.

Kun-Teng Liao became a Board Director.

 

Effective on December 21, 2018, Yoel Rosario Duran resigned from all positions he held in the Company, including Chief Executive Officer, Chief Financial Officer, President, Treasurer, and Board Director, and Dmitriy Perfilyev resigned as the Secretary of the Company.

 

Starting December 27, 2018, accompanying the change of new management, we expanded our main business operations to the research and development of yacht manufacturing, tourism, pier, real estate operations and the application of new energy saving technologies.

 

There are currently two main sectors in the Company's business:

 

1)In mainland China and Taiwan, we carried out the development, sales and operation of new energy electric yachts and traditional power yachts, covering the entire yacht industry chain. Through the Internet platform, we provided our own proprietary and third-party yacht tourism products, covering the best coastal tourism attractions in Taiwan and China including Hainan, Xiamen, and Guangzhou.  

 

2)For the global energy market, we developed a series of oil and gas energy-saving products with new energy-saving technologies. This cross-century energy-saving solution can be applied in various scenarios with oil and natural gas as energy sources. This energy-saving innovative technology will also be applied to new energy-saving ships and traditional boat reconstruction equipment to save energy.  


2


On June 25, 2019, we formed Vivic Corporation (Hong Kong) Co., Ltd (“Vivic HK”), a wholly owned subsidiary company in Hong Kong.   We intended to use Vivic HK as the primary entity to carry out the new business development in Hong Kong, Macau and mainland China (“Target Areas”), coordinate the cooperation with other business entities in Target Areas, and invest in the potential mergers and acquisitions in Target Areas.

 

 

On July 6, 2019, Huilan Chen resigned and Cheng Lung Sung became the new Secretary of the Company.

 

 

On July 11, 2019, we formed a wholly owned branch company in Taiwan (“VIVC Taiwan”) at 19 Jianping Third Street, Tainan City.   VIVC Taiwan will be responsible for the research, development and application of energy-saving technologies, and the research and development of the manufacturing of electric ships.

 

 

 

Corporate Structure:

 

Upon the acquisition of Guangzhou Monte Fino, our corporate structure is as follows:

 

DOC1.JPG  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Brief Description of the Business of Guangzhou Monte Fino

 

Guangzhou Monte Fino is committed to building a yacht wharf centered business with multiple channels of revenues. It focuses on the wharf construction operation, yacht R&D, brand promotion, marketing and resource integration. It combines the online platform with numerous third party service providers to deliver yacht based recreational and leisure packages and services. Guangzhou Monte Fino was incorporated in Guangzhou on October 11, 2016 and has two subsidiaries:

 

Guangzhou Haishangshengshi yacht co., LTD., focusing on yacht sales, yacht rental, Internet platform development and operation;


3


Guangzhou Jiaxin Yacht Co., Ltd. focusing on dock development, new energy yacht research and development, yacht maintenance and other industry chain undertakings. 

 

 

Business and Services

 

Guangzhou Monte Fino’s business operations mainly consist of:

 

Operation of the yacht wharf:

 

Acquire the right to the construction land of the yacht wharf, co-develop the yacht wharf with local developers and operate the yacht wharf afterwards

 

Yacht sales: Guangzhou Monte Fino is the general agent of Monte Fino yacht brand in mainland China. Monte Fino is a luxury yacht brand established for 30 years with approximately 1200 luxury superyachts sold under its brand.

 

Yacht leasing: we operate yacht leasing business in Fujian, Guangdong and Hainan and can also reach out to customers in other regions through Internet sharing platform.

 

Internet platform development and operation: the company has developed an Internet yacht platform with the brand of Surf ("Xianglang"). Through the distribution mechanism, the company enrolled members and sold membership subscription to expand yacht consumption customers. It provides marine tourism products through the time share mechanism.

 

Yacht maintenance: provide yacht maintenance service for Chinese mainland customers.    

 

New energy yacht research and development: research and development through full electric or hybrid electric yacht, reduce the cost of yacht tourism operation, protect the earth environment, and reduce the use of yacht pollution.

 

  

Core Strengths

 

Our business has the following core strengths to meet the needs of our merchants and consumers.

 

Industrial chain support of yacht factory. Through cooperation with various yacht companies, and with the support of Taiwan Monte Fino, the Company has supported its business development with a 40-year industry chain of yacht manufacturing, maintenance, sales, operation, tourism and wharf management and construction.

 

Closer to the mainland China market. As the Chinese yacht market has just started, it is difficult for European and American yacht companies to establish after-sales service network in a short period of time, and maintenance services often cannot meet the needs of customers in real time. The Company is based in Guangdong, Fujian and Hainan, which is closer to the consumer group in terms of customer response, driving experience, after-sales maintenance and so on. After perfecting the national marketing service network, we will be able to provide all-round after-sales service for domestic yacht users.

 

Technology. In terms of technology, the Company has a sound R&D system for yacht research and development, and at the same time, it cooperates with excellent design companies in China and abroad, so that the products can always meet the market demand. In terms of yacht manufacturing, the company has advanced 3d printing manufacturing technology in yacht manufacturing, which can greatly reduce the research and development cost and produce better results.  

 

Outstanding cost performance. Compared with Europe and the United States and other yacht manufacturing regions, the company's yacht products are very outstanding cost-effective advantages. The quality and performance of the company's yacht products reach or exceed the European and American yacht brands, but in terms of price, it is roughly half to three-fifths of the international brands’comparable products.

 

Flexibility of customization. The company has a strong ability to produce products according to customers' specific requirements. According to the consumption environment of the target market, it can carry out different interior design and


4


decoration for the same type of ship, and regardless of Chinese and international customers, it can understand the production process of the yacht at any time, timely adjust the function design.

 

Merchant/user scale. We want to include products from mass market merchants, such as food and beverages, as part of our products and services. We believe that by adopting a blockchain driven incentive model, simple to complex transactions will be more effectively extended to the mass market.

 

Brand. We believe that one of the benefits of our brand is that Monte Fino, as a luxury yacht brand, has been established for many years and has good quality control and customer reviews, as well as good customer reviews on the internet platform. A good brand image will help our ecosystem gain more users, distributors and merchants. 

 

Sales and Marketing 

 

Brand awareness. We raise the profile of our company, products, and services directly through the following platforms: mobile applications, social media platforms, in-person promotions, events, and cross-working with business partners.

·Mobile applications: consumers access our products through our mobile platform. Businesses promote their products through the same platform. 

·Social media platforms: we promote our products and ecosystem on various social media platforms, including trill, purchase, local BBS, and WeChat Moments. 

·Face to face: notify potential users by word of mouth. 

·Business partners: we actively seek brand partners to cross-promote our brands, products and services. 

·Recommendation and distributor: we actively encourage the development of distributor and subsidiary communities, which will encourage the sale of our products and services. 

Offline marketing。

·Ground promotion: use shopping malls, squares, hotels and other channels to obtain customers and traffic. 

·Membership: development through member recommendation. 

·Alliance: promote brands and products by cooperating with other industries without competition. 

 

Markets and Regions-Greater China includes Taiwan and Hong Kong

 

The yacht industry in mainland China started in the 1950s, but before the development slowed down, really into the development is nearly a decade, especially in recent years is the most rapid development of China's yacht manufacturing industry, become the world's most attention to the yacht emerging market. In 1978, when ten of the world's major car companies visited Shanghai, few people believed that Chinese people could afford a car. Now almost every family has a car. The yacht industry will be the same as the auto industry 20 years ago. It is estimated that the next 5-10 years will be an acceleration period and a golden period for the development of China's yacht industry. The output value of China's yacht industry is expected to reach 200 billion yuan in the next few years, and 1.5 million people will be employed.

 

According to international practice, when GDP per capita reaches $3,000, the yacht economy starts to sprout; When reaching 5000 dollars, people begin to pay attention to the pursuit of leisure and enjoyment in life, and the consumers who can afford it begin to buy yachts. And when the per capita GDP exceeds 6000 us dollars, the yacht industry will also enter the high-speed development stage. Neither Italy, France, the United Kingdom, the United States and the Netherlands, nor "upstarts" such as Taiwan, Australia, Japan, Singapore, the Arab states, or even Thailand, have grown much beyond this trajectory. With the per capita GDP of the Yangtze river delta, the pearl river delta and the developed coastal areas around the sea now above us $8,000, the yacht industry on the Chinese mainland should have entered a stage of unstoppable rapid development. aiwan's GDP per capita exceeded us $25,000 in 2018, and the number of yachts registered in Taiwan increased by 50% in the past three years, reaching 568 in total, despite the liberalization of government policies and the increase of berths. There is still a huge market potential, and the growth of domestic demand for yachts is also expected.

 

On the consumption side, Hurun wealth report 2010 shows that there are 875,000 multimillionaires and 55,000 billionaires in mainland China, half of whom are willing to buy yachts. Calculate on this base, with average yacht unit price 4 million yuan estimate, the potential market size of luxury yacht in Chinese mainland alone is likely to reach 110 billion yuan. No wonder a lot of personage inside course of study sigh with regret, as long as the person that has 1000 per cent or 10, 000


5


per cent of people buys houseboat, this quantity will be very considerable, and the consumption potential to boat of middle and low end of the middle class once be dug out fully, this scale will be more astonishing.

 

    We see rising incomes in the region's emerging economies and strong spending power. In the near future, we hope to focus our business on China. 

 

Corporate Growth Strategy 

Develop and perfect our yacht and waterfront tourism industry chain through one circle, two cores and three drives.

Through the physical carrier such as the dock, the development of the industry chain of the yacht, the current pure real estate management to develop into industrial management, the introduction of professional real estate developers in the real estate for authorized development, the company can maximize the land profits, the enterprise can concentrate resources to develop the yacht industry. Through the company's mature operation of a circle + dual core + three drive, the marina will be a good operation, economic benefits.

The yacht ecosphere mainly includes physical industry, yacht manufacturing, yacht sales, yacht trusteeship, yacht training, yacht finance, yacht leasing, membership service, yacht maintenance, yacht wharf, yacht real estate and yacht exhibition.

The front end is the yacht production and maintenance base, and the back end is the yacht commercial complex.

Sales, turn the yacht into a sustainable income - generating asset package, enhance the appeal. Operation, the use of the Internet + big data, the formation of a yacht operation platform, has been registered to own the brand "Surf" platform. Customers can use mobile phones to place orders to visit the yacht, while strengthening sales training, developed a number of excellent sales representatives. Products, actively research and development of new electric yacht, the launch of products in line with market demand. 

 

Intellectual Property And Patents

               

We expect to rely on patents, trade secrets, Copyrights, proprietary technology, trademarks, license agreements and contractual terms to build our intellectual property and protect our Monte Fino and Surf brands and services. However, these legal instruments provide only limited protection and do not fully protect our rights. Litigation may be necessary in the future to protect our intellectual property, protect our trade secrets, or determine the validity and scope of ownership by others. Litigation can result in substantial costs and diversion of resources and management attention. Any unauthorized disclosure or use of our intellectual property may increase the cost of our business and impair our operating results.

We intend to seek the broadest possible protection for major products and developments in our major markets by combining trade secrets, trademarks, Copyrights and patents, if applicable. We register our trademarks in most parts of the world to protect the brand names of our companies and products.

We will require our employees to sign a non-disclosure agreement with us at the commencement of employment. We expect these agreements to provide that all confidential information developed or disclosed to individuals in the course of their employment with us shall be confidential and shall not be disclosed to third parties except in certain limited circumstances. The agreement will also provide that all inventions conceived by individuals at the time of providing services to us shall be the exclusive property of the company.

  

Employee 

 

As of December 19, 2019, we have the following employees:

 

Customer/merchant service representative 2  

Business development               2  

Business information technology      2  

Planning/promotion               1 

Management/finance               2  

Total                              9  

 

All of our employees work in mainland China. We believe we have maintained a good relationship with our employees and have not experienced any strikes or lockouts, nor have we been involved in any Labour disputes.


6


Government and Trade Regulations

 

We comply with the general laws governing business in China, including labor, occupational safety and health, general corporations, intellectual property and similar laws.  

 

Insurance 

 

We insure according to the usual practice in mainland China. Buy endowment insurance, medical insurance, unemployment insurance, work-related injury insurance and maternity insurance for employees. 

 

Recent Capital Requirements 

 

We believe we will need approximately $30 million over the next 18 months to implement our expansion plans in the China region. In the near future, we intend to finance our expansion through loans from existing shareholders or financial institutions.  

  

RISK FACTORS

 

An investment in our securities involves a high degree of risk. You should consider carefully the following information about these risks, together with the other information contained in this prospectus before making an investment decision. Our business, prospects, financial condition, and results of operations may be materially and adversely affected as a result of any of the following risks. The value of our securities could decline as a result of any of these risks. You could lose all or part of your investment in our securities. Some of the statements in “Risk Factors” are forward looking statements.

 

Risks Relating to our Business

 

We are susceptible to economic conditions in Taiwan and China where our principal business, assets, suppliers, merchants and customers are located.

 

Our business and assets are primarily located in Taiwan and China.  Our results of operations, financial state of affairs and future growth are, to a significant degree, subject to Taiwan and China’s economic, political and legal development and related uncertainties. Our operations and results could be materially affected by a number of factors, including, but not limited to:

 

 

·

Changes in policies by the Taiwanese or Chinese government resulting in changes in laws or regulations or the interpretation of laws or regulations; changes in taxation,

 

·

Changes in employment restrictions;

 

·

Import duties, and

 

·

Currency revaluation.

 

Our limited operating history may make it difficult for us to accurately forecast our operating results and control our business expense which means we face a high risk of business failure which could result in the loss of your investment.

 

Our planned expense levels are, and will continue to be, based in part on our expectations, which are difficult to forecast accurately based on our stage of development and factors outside of our control. We may be unable to adjust spending in a timely manner to compensate for any unexpected developments. Further, business development expenses may increase significantly as we expand operations or make acquisitions. To the extent that any unexpected expenses precede, or are not rapidly followed by, a corresponding increase in revenue, our business, operating results, and financial condition may be materially and adversely affected which could result in the loss of your investment.

 

Our future performance depends to a significant degree upon the continued service of key members of management as well as marketing, sales and product development personnel.

 


7


We believe our future success will also depend in large part upon our ability to attract, retain and further motivate highly skilled management, marketing, sales and product development personnel. We expect to establish an incentive compensation plan for our key personnel to retain their services. We have experienced intense competition for personnel, and we cannot assure you that we will be able to retain our key employees or that we will be successful in attracting, assimilating and retaining personnel in the future.

   

 

If we are unable to successfully manage growth, our business and operating results could be adversely affected.

 

We expect the growth of our business and operations to place significant demands on our management, operational and financial infrastructure. If we do not effectively manage our growth, the quality of our products and services could suffer, which could negatively affect our reputation and operating results. Our expansion and growth in international markets heighten these risks as a result of the particular challenges of supporting a rapidly growing business in an environment of multiple languages, cultures, customs, legal systems, alternative dispute systems, regulatory systems, and commercial infrastructures. To effectively manage this growth, we will need to develop and improve our operational, financial and management controls, and our reporting systems and procedures. These systems enhancements and improvements may require significant capital expenditures and management resources. Failure to implement these improvements could hurt our ability to manage our growth and our financial position.

 

We may need to raise additional financing to support our operations and future acquisitions, but we cannot be sure that we will be able to obtain additional financing on terms favorable to us when needed. If we are unable to obtain additional financing to meet our needs, our operations may be adversely affected or terminated.

 

We have limited financial resources. There can be no assurance that we will be able to obtain financing to fund our operations in light of factors beyond our control such as the market demand for our securities, the state of financial markets, generally, and other relevant factors. Any sale of our Common Stock in the future may result in dilution to existing stockholders. Furthermore, there is no assurance that we will not incur debt in the future, that we will have sufficient funds to repay any future indebtedness or that we will not default on our future debts, which would thereby jeopardize our business viability. We may not be able to borrow or raise additional capital in the future to meet our needs, which might result in the loss of some or all of your investment in our Common Stock. Even if we do raise sufficient capital and generate revenues to support our operating expenses, there can be no assurance that the revenue will be sufficient to enable us to develop our business to a level where it will generate profits and cash flows from operations or provide a return on investment. In addition, if we raise additional funds through the issuance of equity or convertible debt securities, the percentage ownership of our stockholders could be significantly diluted, the newly-issued securities may have rights, preferences or privileges senior to those of existing stockholders and the trading price of our Common Stock could be adversely affected. Further, if we obtain additional debt financing, a substantial portion of our operating cash flow may be dedicated to the payment of principal and interest on such indebtedness, and the terms of the debt securities issued could impose significant restrictions on our operations. If we are unable to continue as a going concern, you may lose your entire investment.

 

A significant disruption in our computer systems and our inability to adequately maintain and update those systems could adversely affect our operations and our ability to maintain user confidence.

 

We rely extensively on our computer systems to manage and account for inventory, process user transactions, manage and maintain the privacy of user’s data, communicate with our vendors and other third parties, service accounts, and summarize and analyze results. We also rely on continued and unimpeded access to the Internet to use our computer systems. Our systems are subject to damage or interruption from power outages, telecommunications failures, computer viruses, malicious attacks, security breaches, and catastrophic events. If our systems are damaged or fail to function properly or reliably, we may incur substantial repair or replacement costs, experience data loss or theft and impediments to our ability to manage inventories or process user transactions, engage in additional promotional activities to retain our users, and encounter lost user confidence, which could adversely affect our results of operations.

 

We continually invest to maintain and update our computer systems. Implementing significant system changes increases the risk of computer system disruption. The potential problems and interruptions associated with implementing technology initiatives, as well as providing training and support for those initiatives, could disrupt or reduce our operational efficiency, and could negatively impact user experience and user confidence.

 


8


If our efforts to protect the security of information about our Resellers, customers, and other third parties are unsuccessful, we may face additional costly government enforcement actions and private litigation, and our sales and reputation could suffer.

 

We regularly receive and store information about our Resellers, customers, merchants, vendors and other third parties. We have programs in place to detect, contain, and respond to data security incidents. However, because the techniques used to obtain unauthorized access, disable or degrade service, or sabotage systems change frequently and may be difficult to detect for long periods of time, we may be unable to anticipate these techniques or implement adequate preventive measures. In addition, hardware, software, or applications we develop or procure from third parties or through open source solutions may contain defects in design or manufacture or other problems that could unexpectedly compromise information security. Unauthorized parties may also attempt to gain access to our systems or facilities, or those of third parties with whom we do business, through fraud, trickery, or other forms of deceiving our team members, contractors, and vendors.

 

To date, we have not encountered significant incidents of data breach or breaches that were material to our consolidated financial statements. If we, our vendors, or other third parties with whom we do business experience significant data security breaches or fail to detect and appropriately respond to significant data security breaches, we could be exposed to government enforcement actions and private litigation. In addition, our users could lose confidence in our ability to protect their information, which could cause them to discontinue using our e-wallets, our digital products, or loyalty programs, or stop shopping with us altogether.

 

Other factors can have a material adverse effect on our future profitability and financial condition.

 

Many other factors can affect our profitability and financial condition, including:

 

 

·

changes in, or interpretations of, laws and regulations including changes in accounting standards and taxation requirements;

 

·

changes in the rate of inflation, interest rates and the performance of investments held by us;

 

·

changes in the creditworthiness of counterparties that transact business with;

 

·

changes in business, economic, and political conditions, including: war, political instability, terrorist attacks, the threat of future terrorist activity and related military action; natural disasters; the cost and availability of insurance due to any of the foregoing events; labor disputes, strikes, slow-downs, or other forms of labor or union activity; and, pressure from third-party interest groups;

 

·

changes in our business and investments and changes in the relative and absolute contribution of each to earnings and cash flow resulting from evolving business strategies, changing product mix, changes in tax rates and opportunities existing now or in the future;

 

·

difficulties related to our information technology systems, any of which could adversely affect business operations, including any significant breakdown, invasion, destruction, or interruption of these systems;

 

·

changes in credit markets impacting our ability to obtain financing for our business operations; or

 

·

legal difficulties, any of which could preclude or delay commercialization of products or technology or adversely affect profitability, including claims asserting statutory or regulatory violations, adverse litigation decisions, and issues regarding compliance with any governmental consent decree.


9


Risks Related to our International Operations

 

We are subject to risks associated with doing business internationally including compliance with domestic and foreign laws and regulations, economic downturns, political instability and other risks that could adversely affect our operating results.

 

We conduct our businesses in Asia and Southeast Asia and have assets located in Taiwan and China. We are required to comply with numerous and broad reaching laws and regulations administered by United States federal, state and local, and foreign governmental authorities. We must also comply with other general business regulations such as those directed toward accounting and income taxes, anti-corruption, anti-bribery, global trade, handling of regulated substances, and other commercial activities, conducted by our employees and third-party representatives globally. Any failure to comply with applicable laws and regulations could subject us to administrative penalties and injunctive relief, and civil remedies including fines, injunctions, and recalls of our products. In addition, changes to regulations or implementation of additional regulations may require us to modify existing processing facilities and/or processes, which could significantly increase operating costs and negatively impact operating results.

  

We operate in both developed and emerging markets in Southeast Asia which are subject to impacts of economic downturns, including decreased demand for our products, reduced availability of credit, or declining credit quality of our suppliers, customers, and other counterparties. We anticipate that emerging market areas could be subject to more volatile economic, political and market conditions. Economic downturns and volatile conditions may have a negative impact on our operating results and ability to execute its business strategies.

 

Our operating results may be affected by changes in trade, monetary, fiscal and environmental policies, laws and regulations, and other activities of governments, agencies, and similar organizations. These conditions include but are not limited to changes in a country’s or region’s economic or political conditions, trade regulations affecting production, pricing and marketing of products, local labor conditions and regulations, reduced protection of intellectual property rights, changes in the regulatory or legal environment, restrictions on currency exchange activities, currency exchange fluctuations, burdensome taxes and tariffs, enforceability of legal agreements and judgments, other trade barriers, and regulation or taxation of greenhouse gases. International risks and uncertainties, including changing social and economic conditions as well as terrorism, political hostilities, and war, may limit our ability to transact business in these markets and may adversely affect our revenues and operating results.

 

We may be exposed to liabilities under the Foreign Corrupt Practices Act, and any determination that we violated the Foreign Corrupt Practices Act could have a material adverse effect on our business.

 

We are subject to the Foreign Corrupt Practice Act, or FCPA, and other laws that prohibit improper payments or offers of payments to foreign governments and their officials and political parties by U.S. persons and issuers as defined by the statute for the purpose of obtaining or retaining business. We will have operations, agreements with third parties and make sales in Asia, which may experience corruption. Our proposed activities in Asia create the risk of unauthorized payments or offers of payments by one of the employees, consultants, or sales agents of our Company, because these parties are not always subject to our control. It will be our policy to implement safeguards to discourage these practices by our employees. Also, our existing practices and any future improvements may prove to be less than effective, and the employees, consultants, or sales agents of our Company may engage in conduct for which we might be held responsible. Violations of the FCPA may result in severe criminal or civil sanctions, and we may be subject to other liabilities, which could negatively affect our business, operating results and financial condition. In addition, the government may seek to hold our Company liable for successor liability FCPA violations committed by companies in which we invest or that we acquire.


10


 

We expect our revenues to be paid in non-U.S. currencies, and if currency exchange rates become unfavorable, we may lose some of the economic value of the revenues in U.S. dollar terms.

 

Our operations are conducted in Taiwan and China and our operating currency is the New Taiwan Dollar and RMB. Since we conduct business in currencies other than U.S. dollars but report our financial results in U.S. dollars, we face exposure to fluctuations in currency exchange rates. For instance, if currency exchange rates were to change unfavorably, the U.S. dollar equivalent of our operating income recorded in foreign currencies would be diminished.

  

We currently do not, but may in the future, implement hedging strategies, such as forward contracts, options, and foreign exchange swaps to mitigate this risk. There is no assurance that our efforts will successfully reduce or offset our exposure to foreign exchange fluctuations. Additionally, hedging programs expose us to risks that could adversely affect our financial results, including the following:

 

 

·

We have limited experience in implementing or operating hedging programs. Hedging programs are inherently risky and we could lose money as a result of poor trades;

 

·

We may be unable to hedge currency risk for some transactions or match the accounting for the hedge with the exposure because of a high level of uncertainty or the inability to reasonably estimate our foreign exchange exposures;

 

·

We may be unable to acquire foreign exchange hedging instruments in some of the geographic areas where we do business, or, where these derivatives are available, we may not be able to acquire enough of them to fully offset our exposure;

 

·

We may determine that the cost of acquiring a foreign exchange hedging instrument outweighs the benefit we expect to derive from the derivative, in which case we would not purchase the derivative and would be exposed to unfavorable changes in currency exchange rates;

 

·

To the extent we recognize a gain on a hedge transaction in one of our subsidiaries that is subject to a high statutory tax rate, and a loss on the related hedged transaction that is subject to a lower rate, our effective tax rate would be higher; and

 

·

Significant fluctuations in foreign exchange rates could greatly increase our hedging costs.

 

We anticipate increased exposure to exchange rate fluctuations as we expand the breadth and depth of our international sales.

 

In our financial statements, we translate our local currency financial results into U.S. dollars based on average exchange rates prevailing during a reporting period or the exchange rate at the end of that period. To the extent the U.S. dollar strengthens against foreign currencies, the translation of these foreign currency denominated transactions could result in reduced revenue, operating expenses and net income for our international operations. Similarly, to the extent the U.S. dollar weakens against foreign currencies, the translation of these foreign currency denominated transactions could result in increased revenue, operating expenses and net income for our international operations.

 

 

Risks Related to our Common Stock

 

We can provide no assurances as to our future financial performance or the investment result of a purchase of our Common Stock.

 

Any projected results of operations involve significant risks and uncertainty and should be considered speculative, and depend on various assumptions which may not be correct. The future performance of our Company and the return on our common stock depends on a complex series of events that are beyond our control and that may or may not occur. Actual results for any period may or may not approximate any assumptions that are made and may differ significantly from such assumptions. We can provide no assurance or prediction as to our future profitability or to the ultimate success of an investment in our Common Stock.

   

 


11


The market price of our common stock may be volatile, and our stock price may fall below your purchase price at the time you desire to sell your shares of our common stock, resulting in a loss on your investment.

 

The market price of our common stock may fluctuate substantially due to a variety of factors, many of which are beyond our control, including, without limitation:

 

 

·

actual or anticipated variations in our quarterly and annual operating results, financial condition or asset quality;

 

·

changes in general economic or business conditions, both domestically and internationally;

 

·

the effects of, and changes in, trade, monetary and fiscal policies, including the interest rate policies of the Federal Reserve, or in laws and regulations affecting us;

 

·

the number of securities analysts covering us;

 

·

publication of research reports about us, our competitors, or the financial services industry generally, or changes in, or failure to meet, securities analysts’ estimates of our financial and operating performance, or lack of research reports by industry analysts or ceasing of coverage;

 

·

changes in market valuations or earnings of companies that investors deemed comparable to us;

 

·

the average daily trading volume of our common stock;

 

·

future issuances of our common stock or other securities;

 

·

additions or departures of key personnel;

 

·

perceptions in the marketplace regarding our competitors and/or us;

 

·

significant acquisitions or business combinations, strategic partnerships, joint ventures or capital commitments by or involving our competitors or us; and

 

·

other news, announcements or disclosures (whether by us or others) related to us, our competitors, our core market or the financial services industry.

 

The stock market and, in particular, the market for financial institution stocks have experienced significant fluctuations in recent years. In many cases, these changes have been unrelated to the operating performance and prospects of particular companies. In addition, significant fluctuations in the trading volume in our common stock may cause significant price variations to occur. Increased market volatility may materially and adversely affect the market price of our common stock, which may make it difficult for you to resell your shares at the volume, prices and times desired.

 

 

We will be subject to the “penny stock” rules which will adversely affect the liquidity of our common stock.

 

In the event that our shares are traded, and our stock trades about $5.00 per share, our stock would be known as a “penny stock”, which is subject to various regulations involving disclosures to be given to you prior to the purchase of any penny stock. The U.S. SEC has adopted regulations which generally define a “penny stock” to be any equity security that has a market price of about $5.00 per share, subject to certain exceptions. Depending on market fluctuations, our common stock could be considered to be a “penny stock”. A penny stock is subject to rules that impose additional sales practice requirements on broker/dealers who sell these securities to persons other than established members and accredited investors. For transactions covered by these rules, the broker/dealer must make a special suitability determination for the purchase of these securities. In addition, he must receive the purchaser’s written consent to the transaction prior to the purchase. He must also provide certain written disclosures to the purchaser. Consequently, the “penny stock” rules may restrict the ability of broker/dealers to sell our securities, and may negatively affect the ability of holders of shares of our common stock to resell them. These disclosures require you to acknowledge that you understand the risks associated with buying penny stocks and that you can absorb the loss of your entire investment. Penny stocks are low priced securities that do not have a very high trading volume. Consequently, the price of the stock is often volatile and you may not be able to buy or sell the stock when you want to. These rules also limit the ability of broker-dealers to solicit purchases of our Common Stock and therefore reduce the liquidity of the public market for our shares should one develop.

 

The market for penny stocks has experienced numerous frauds and abuses that could adversely impact investors in our stock.

 

Company management believes that the market for penny stocks has suffered from patterns of fraud and abuse. Such patterns include:

 


12


 

·

Control of the market for the security by one or a few broker-dealers that are often related to the promoter or issuer;

 

·

Manipulation of prices through prearranged matching of purchases and sales and false and misleading press releases;

 

·

"Boiler room" practices involving high pressure sales tactics and unrealistic price projections by sales persons;

 

·

Excessive and undisclosed bid-ask differentials and markups by selling broker-dealers; and

 

·

Wholesale dumping of the same securities by promoters and broker-dealers after prices have been manipulated to a desired level, along with the inevitable collapse of those prices with consequent investor losses.

 

It is not likely that we will pay dividends on the Common Stock or any other class of stock.

 

We intend to retain any future earnings for the operation and expansion of our business. We do not anticipate paying cash dividends on our Common Stock, or any other class of stock, in the foreseeable future. Stockholders should look solely to appreciation in the market price of our common shares to obtain a return on investment.

 

Investing in our Company is highly speculative and could result in the entire loss of your investment.

 

An investment in our shares is highly speculative and involves significant risk. Our shares should not be purchased by any person who cannot afford to lose their entire investment. Our business objectives are also speculative, and it is possible that we would be unable to accomplish them. Our shareholders may be unable to realize a substantial or any return on their purchase of the offered shares and may lose their entire investment. For this reason, each prospective purchaser of the offered shares should read this prospectus and all of its exhibits carefully and consult with their attorney, business and/or investment advisor.

 

Financial Condition

 

During the twelve-month period following the date of this current report, we anticipate that we may not generate sufficient operating revenue to fund our business plan. Accordingly, we will be required to obtain additional financing in order to pursue our plan of operations during and beyond the next twelve months. We anticipate that additional funding will be in the form of equity financing from the sale of our common stock or shareholder loans. However, we do not have any financing arranged and we cannot provide investors with any assurance that we will be able to raise sufficient funding from the sale of our common stock or shareholder loans to establish our new business.

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

We generated net revenue of $856 and $1,117 during the fiscal years ended December 31, 2018 and 2017, respectively. Our net revenue for nine months ended September 30, 2019 was $7,389 and compared to $869 for the same period ended in 2018. The increase in the net revenue was mostly due to more yacht services rendered with focus on the Greater China region.

 

Our general and administrative expenses for year ended December 31, 2018 and 2017 were $195,761 and 194,842 respectively.  For these year ends, they remained stable.  For the nine months ended September 30, 2019, the general and administrative expenses of $232,900 were incurred, compared to $149,579 incurred for the same period ended September 30, 2018.  The reason for the rise in the general and administrative expenses was that the company tried to develop new and more business opportunities. General and administrative expenses were basically the corporate overhead, such as legal, accounting and office expenses, etc.

 

For the year ended December 31, 2018, the net loss was $194,683, compared to the net loss $108,437 for year ended December 31, 2017.   Our net loss for the nine months ended September 30, 2019 and 2018 were $225,756 and $148,495 respectively.  The rise in the net loss was mainly because our general and administrative expenses increased.

 

 

LIQUIDITY AND CAPITAL RESOURCES


13


As of December 31, 2018, our total assets were $378,996, compared to $402,377 as of December 31, 2017.  As of September 30, 2019, our total assets were $339,006. The decrease was mainly because of the annual depreciation on the plant and equipment.

 

As of December 31, 2018 and 2017, our total liabilities were $557,194 and $392,786 respectively.  The increase was mostly caused by rising in the amount due to a director.  As of September 30, 2019, our total liabilities were $553,248.

 

As of December 31, 2018 and 2017, our accumulated deficits were $332,503 and $137,820 respectively.  As of September 30, 2019, our accumulated deficit was $558,259. The additional accumulated deficit was mainly due to the increase in the general and administrative expenses.

 

Total stockholder’s deficit was $178,198 as of December 31, 2018 and total stockholder’s equity was $9,591 as of December 31, 2017.  As of September 30, 2019, total stockholder’s deficit was $214,242.

 

 

 

Cash Flows from Operating Activities

 

For the year ended December 31, 2018 and 2017, net cash flows used in operating activities were $113,291 and $364,444 respectively.  For the nine months period ended September 30, 2019, the net cash flows used in operating activities was $180,686, compared to the same period in 2018 was $73,375.  It was mostly caused by the increase in the account and other receivables.

 

 

Cash Flows from Investing Activities

 

For the year ended December 31, 2018, net cash used in investing activities was nil, compared to $2,456 for the year ended December 31, 2017.  For the nine-month period ended September 30, 2019 and 2018, net cash used in investing activities were $17,734 and $0 respectively.  It was mostly caused by the purchase of plant and equipment.

 

 

Cash Flows from Financing Activities

 

For the year ended December 31, 2018, net cash generated from financing activities was $99,772, compared to $389,405 for the year ended December 31, 2017.  It was mainly due to the advance from a director.  For the nine months period ended September 30, 2019, net cash generated from financing activities was $160,084, compared to $68,496 for the same period in 2018.  The reason mostly was that the proceeds from capital injection was made.

 

 

Item 9.01 Financial Statements and Exhibits.

 

Financial statements of business acquired.

 

The Audited Consolidated Financial Statements and Unaudited Consolidated Financial Statements of Guangzhou Monte Fino are filed as Exhibit 99.1to this current report and are incorporated herein by reference.

 

Financial statements of business acquired.

 

The unaudited Consolidated Financial Statements and Unaudited Consolidated Financial Statements of Guangzhou Monte Fino are filed as Exhibit 99.2 to this current report and are incorporated herein by reference.

 

Pro forma financial information.

 

Unaudited Pro Forma Financial Statements are filed as Exhibit 99.2 to this current report and are incorporated herein by reference.


14


SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: December 30, 2019

 

Vivic Corp.          

                                                                             

/s/ Yun-Kuang Kung

___________________                                                                                                        

By: Yun-Kuang Kung  

                                                                

Chief Executive Officer       

 

 

/s/ Cheng-Hsing Hsu

___________________                                                                                                        

By: Cheng-Hsing Hsu

 

Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 


15

 







GUANGZHOU MONTE FINO YACHT COMPANY LIMITED



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS






Page



Report of Independent Registered Public Accounting Firm

F-2



Consolidated Balance Sheets

F-3



Consolidated Statements of Operations and Comprehensive Loss

F-4



Consolidated Statements of Cash Flows

F-5



Consolidated Statements of Changes in Stockholders (Deficit) Equity

F-6



Notes to Consolidated Financial Statements

F-7 F-16






F-1




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To The Stockholders and Board of Directors and of

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED


Opinion on the Consolidated Financial Statements


We have audited the accompanying consolidated balance sheets of Guangzhou Monte Fino Yacht Company Limited and Subsidiaries (the Company) as of December 31, 2018 and 2017, the related consolidated statements of operations and comprehensive loss, cash flows and changes in stockholders (deficit) equity for each of the two years in the period ended December 31, 2018, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2018, in conformity with accounting principles generally accepted in the United States of America.


Emphasis of Matter


As discussed in Note 3 to the consolidated financial statements, the Company has experienced the continuous losses for the years ended December 31, 2018 and 2017. Also, at December 31, 2018, the Company has incurred an accumulated deficit of $332,503.  Managements plans in regard to this matter are described in Note 3.


Basis for Opinion


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


We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of 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 consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.



/s/ HKCM CPA & Co.


We have served as the Company's auditor since 2019.


Hong Kong, China

December 30, 2019


 



F-2


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONSOLIDATED BALANCE SHEETS

AS OF DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)




As of December 31,



2018


2017

ASSETS







Current assets:







Cash and cash equivalents


$

19,890


$

9,855

Accounts receivable



4,348



-

Deposits and prepayments



54,499



46,108

Other receivables



12,818



4,999








Total current assets



91,555



60,962








Non-current assets







Plant and equipment



287,441



341,415








TOTAL ASSETS


$

378,996


$

402,377








LIABILITIES AND STOCKHOLDERS (DEFICIT) EQUITY




Current liabilities:







Accounts payable


$

7,782


$

3,381

Accrued liabilities and other payables



60,235



-

Amount due to a director



489,177



389,405








Total current liabilities



557,194



392,786








TOTAL LIABILITIES



557,194



392,786








Commitments and contingencies














STOCKHOLDERS (DEFICIT) EQUITY







Paid-up capital



143,892



143,892

Accumulated other comprehensive income



10,413



3,519

Accumulated deficit



(332,503)



(137,820)








Stockholders (deficit) equity



(178,198)



9,591








TOTAL LIABILITIES AND STOCKHOLDERS (DEFICIT) EQUITY


$

378,996


$

402,377












See accompanying notes to consolidated financial statements.



F-3


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE LOSS

FOR THE YEARS ENDED DECEMBER31, 2018 AND 2017

(Currency expressed in United States Dollars (US$))




Years ended December 31,



2018


2017








Revenue, net


$

856


$

1,117








Operating expenses:







General and administrative expenses



(195,761)



(194,842)


Total operating expenses



(195,761)



(194,842)








LOSS FROM OPERATION



(194,905)



(193,725)








Other income:







Sundry income



222



85,288








Total other income



222



85,288








LOSS BEFORE INCOME TAXES



(194,683)



(108,437)








Income tax expense



-



-








NET LOSS



(194,683)



(108,437)








Other comprehensive income:







Foreign currency adjustment income



6,894



3,519








COMPREHENSIVE LOSS


$

(187,789)


$

(104,918)






















See accompanying notes to consolidated financial statements.



F-4


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER31, 2018 AND 2017

(Currency expressed in United States Dollars (US$))



Years ended December 31,


2018


2017







Cash flow from operating activities:






Net loss

$

(194,683)


$

(108,437)

Adjustments to reconcile net loss to net cash used in operating activities






Depreciation of plant and equipment


37,314



36,528







Change in operating assets and liabilities:






Accounts receivables


(4,348)



-

Deposits and prepayments


(7,819)



(46,108)

Other receivables


(8,391)



61,805

Account payables


4,401



(276,181)

Accrued liabilities and other payables


60,235



(32,051)


Net cash used in operating activities


(113,291)



(364,444)







Cash flow from investingactivities:






Purchase of plant and equipment


-



(2,456)







Net cash used in investing activities


-



(2,456)







Cash flow from financing activities:






Advance from a director


99,772



389,405


Net cash generated from financing activities


99,772



389,405







Foreign currency translation adjustment


23,554



(18,811)







Net change in cash and cash equivalents


10,035



3,694







CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR


9,855



6,161







CASH AND CASH EQUIVALENTS, END OF YEAR

$

19,890


$

9,855







SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION




Cash paid for income taxes

$

-


$

-

Cash paid for interest

$

-


$

-









See accompanying notes to consolidated financial statements.




F-5


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS (DEFICIT) EQUITY

FOR THE YEARS ENDED DECEMBER31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)



Paid-up

capital


Accumulated other comprehensive income  


Accumulated

losses


Total stockholders equity (deficit)





















Balance as of January 1, 2017

$

143,892


$

-


$

(29,383)


$

114,509













Foreign currency translation adjustment


-



3,519



-



3,519













Net income for the year


-



-



(108,437)



(108,437)













Balance as of December 31, 2017

$

143,892


$

3,519


$

(137,820)


$

9,591













Foreign currency translation adjustment


-



6,894



-



6,894













Net loss for the year


-



-



(194,683)



(194,683)













Balance as of December 31, 2018

$

143,892


$

10,413


$

(332,503)


$

(178,198)












See accompanying notes to consolidated financial statements.




F-6

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


1.

DESCRIPTION OF BUSINESS AND ORGANIZATION


Guangzhou Monte Fino Yacht Company Limited (the Company) was incorporated as a private limited liability company on October 18, 2011 in the Peoples Republic of China the (PRC). The Company through its subsidiaries, mainly engages in the sales and rendering the yacht services in the PRC.


Pursuant to its Articles of Association, the registered capital is amounted to RMB1,000,000 at its inception.


As of December 31, 2018, the sole stockholder of the Company is Mr. Yun-Kuang Kung, who owned RMB999,140 representing 100% equity interest of the Company.


Description of subsidiaries


Name


Place of incorporation

and kind of

legal entity


Principal activities

and place of operation


Particulars of registered/ paid up share

capital


Effective interest

held










Guangzhou Hysoul Yacht Company Limited


The Peoples Republic of China


Provision of yacht service


Registered: RMB10,000,000

Paid up: RMB 20,000


100%










Guangzhou Khashing Yacht Company Limited


The Peoples Republic of China


Provision of yacht service


Registered: RMB 10,000,000

Paid up: RMB 0


90%










The Company and its subsidiaries are hereinafter referred to as (the Company).



2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


The accompanying consolidated financial statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying financial statements and notes.


l

Basis of presentation


These accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (US GAAP).


l

Use of estimates and assumptions


In preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues and expenses during the years reported. Actual results may differ from these estimates.


l

Basis of consolidation


The consolidated financial statements include the financial statements of the Company and its subsidiaries. All significant inter-company balances and transactions within the Company have been eliminated upon consolidation.


l

Cash and cash equivalents


Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.


l

Accounts receivables


Accounts receivable are recorded at the invoiced amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from completion of service. Credit is extended based on evaluation of a customer's financial condition, the customer credit-worthiness and their payment history. Accounts receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and over a specified amount are reviewed individually for collectibility. At the end of fiscal year, the Company specifically evaluates individual customers financial condition, credit history, and the current economic conditions to monitor the progress of the collection of accounts receivables. The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability of its customers to make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate actions are taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. As of December 31, 2018 and 2017, there was no allowance for doubtful accounts.


l

Plant and equipment


Plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking into account their estimated residual values:




Expected useful life


Service yacht


10 years



Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.


l

Impairment of long-lived assets


In accordance with the provisions of Accounting Standards Codification (ASC) Topic 360, Impairment or Disposal of Long-Lived Assets, all long-lived assets such as plant and equipment held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of an asset to its estimated future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets. There has been no impairment charge for the years ended December 31, 2018 and 2017.


l

Revenue recognition


Under Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (Topc 606), the Company recognizes revenue when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services.


The Company derives its revenues from the sale and rendering of yacht services and recognizes in full upon completion of delivery to the receivers location or services to the customers. The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:



 

 

identify the contract with a customer;

 

 

identify the performance obligations in the contract;

 

determine the transaction price;

 

 

 

 

allocate the transaction price to performance obligations in the contract; and

recognize revenue as the performance obligation is satisfied.

 


l

Comprehensive income


ASC Topic 220, Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented in the accompanying consolidated statements of changes in stockholders equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.


l

Income taxes


The Company adopted the ASC 740 Income Tax provisions of paragraph 740-10-25-13, which 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. 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 Company had no material adjustments to its liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.


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.


l

Uncertain tax positions


The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the years ended December 31, 2018 and 2017.


l

Foreign currencies translation


Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.


The reporting currency of the Company is United States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. In addition, the Company and its subsidiaries are operating in the PRC and maintain its books and record in its local currency, Renminbi (RMB), which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the year. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of changes



F-8

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


in stockholders equity.


Translation of amounts from RMB into US$ has been made at the following exchange rates for the years ended December 31, 2018 and 2017:




December 31, 2018


December 31, 2017

Year-end RMB:US$ exchange rate


0.14542


0.15369

Annual average RMB:US$ exchange rate


0.15118


0.14799


l

Retirement plan costs


Contributions to retirement plans (which are defined contribution plans) are charged to general and administrative expenses in the accompanying statements of operation as the related employee service is provided.


l

Related parties


The Company follows the ASC 850-10, Related Party 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 Income-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 consolidated or combined 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) amount 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.


l

Commitments and contingencies


The Company follows the ASC 450-20, Commitments to report accounting for contingencies. Certain conditions may exist as of the date the consolidated 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 un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.




F-9

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


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 consolidated financial statements. If the assessment indicates that a potentially 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 consolidated 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.


l

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 has adopted 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 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted accounting principles (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 of the FASB Accounting Standards Codification 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 of the FASB Accounting Standards Codification are described below:


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 amounts of the Companys financial assets and liabilities, such as cash and cash equivalents, accounts receivable, other receivable, deposits and prepayments, accounts payable, accrual liabilities and other payables, and amount due to a director approximate their fair values because of the short maturity of these instruments.


l

Recent accounting pronouncements



In January 2017, the Financial Accounting Standard Board (FASB) issued ASU 2017-04,  Intangibles - Goodwill and Other (Topic 350) : Simplifying the Accounting for Goodwill Impairment (ASU 2017-04). ASU 2017-04 removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation. A goodwill impairment will now be the amount by which a reporting units carrying value exceeds its



F-10

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


fair value, not to exceed the carrying amount of goodwill. This standard, which will be effective for the Company beginning in the first quarter of fiscal year 2020, is required to be applied prospectively. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the impact this standard will have on its consolidated financial statements.


In June 2018, the FASB issued ASU 2018-07,  Improvements to Nonemployee Share-Based Payment Accounting (ASU 2018-07), which supersedes ASC 505-50 and expands the scope of ASC 718 to include all share-based payments arrangements related to the acquisition of goods and services from both employees and nonemployees. For public companies, the amendments are effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual periods. Early adoption is permitted, but no earlier than a company's adoption date of ASC 606. The Company does not believe that the adoption of ASU 2018-07 will have a material impact on the Companys consolidated financial statements.


In August 2018, the FASB issued Accounting Standard Update (ASU) No. 2018-13, Fair Value Measurement (Topic 820) , which modifies the disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, including, among other changes, the consideration of costs and benefits when evaluating disclosure requirements. For public companies, the amendments are effective for annual reporting periods beginning after December 15, 2019, including interim periods within those annual periods. Early adoption is permitted. The Company is currently assessing the impact that adopting this new accounting guidance will have on the Companys financial statements and footnote disclosures.


The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.



3.

GOING CONCERN UNCERTAINTIES


The accompanying consolidated financial statements have been prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.


The Company has experienced the continuous losses for the years ended December 31, 2018 and 2017. Also, at December 31, 2018, the Company has incurred an accumulated deficit of $332,503.


The continuation of the Company as a going concern through December 31, 2019 is dependent upon the continued financial support from its stockholder. Management believes the Company is currently pursuing additional financing for its operations. However, there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations.


These and other factors raise substantial doubt about the Companys ability to continue as a going concern. These consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets and liabilities that may result in the Company not being able to continue as a going concern.



4.

PLANT AND EQUIPMENT


Plant and equipment consisted of the following:




As of December 31,



2018


2017








Service yacht, at cost


$

379,350


$

379,350

Less: accumulated depreciation



(73,842)



(36,528)

Less: foreign translation difference



(18,067)



(1,407)




$

287,441



$

341,415


Depreciation expense for the years ended December 31, 2018 and 2017 were $37,314 and $36,528, as part of operating expenses, respectively.



5.

AMOUNT DUE TO A DIRECTOR


As of December 31, 2018 and 2017, amount due to a director of the Company, Mr. Yun-Kuang Kung, which was unsecured, interest-free and had no fixed terms of repayment. Imputed interest from related party loan is not significant.



6.

STOCKHOLDERS DEFICIT


As of December 31, 2018 and 2017, the Companys paid-in capital was amounted to RMB999,140, equivalent to $143,892 and $143,892, respectively.



7.

INCOME TAX


The Company and its subsidiaries are operating in the PRC are subject to the Corporate Income Tax Law of the Peoples Republic of China at a unified income tax rate of 25%.


For the years ended December 31, 2018 and 2017, the Company generated net operating losses and no provision for income tax has been recorded.


As of December 31, 2018 and 2017, the Company incurred $142,896 and $19,927 of net operating losses carryforward available for income tax purposes that may be used to offset future taxable income and will begin to expire in 5 years from the year of incurrence, if unutilized. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating loss carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.


The following table sets forth the significant components of the deferred tax assets and liabilities of the Company as of December 31, 2018 and 2017:




As of December31,



2018


2017








Deferred tax assets:







Net operating loss carryforwards



35,724



4,982

Less: valuation allowance



(35,724)



(4,982)


Deferred tax assets, net


$

-


$

-



8.

PENSION COSTS


The Company is required to make contribution to their employees under a government-mandated defined contribution pension scheme for its eligible full-times employees in the PRC. The Company is required to



F-12

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


contribute a specified percentage of the participants relevant income based on their ages and wages level. During the years ended December 31, 2018 and 2017, $3,165 and $1,177 contributions were changed to general and administrative expenses in the consolidation statements of operations accordingly.



9.

RELATED PARTY TRANSACTIONS


From time to time, the stockholder and director of the Company advanced funds to the Company for working capital purpose. Those advances are unsecured, non-interest bearing and due on demand. The imputed interest on the loan from a related party was not significant.


Free Office Space from its Stockholder


The Company has been provided office space by its stockholder at no cost for the years ended December 31, 2018 and 2017. The management determined that such cost is nominal and did not recognize the rent expense in its consolidated financial statements.


Apart from the transactions and balances detailed elsewhere in these accompanying consolidated financial statements, the Company has no other significant or material related party transactions during the years presented.



10.

CONCENTRATIONS OF RISK


The Company is exposed to the following concentrations of risk:


(a)

Major customers


There was no single customer exceeding 10% of the Companys revenue for the years ended December 31, 2018 and 2017.


All of the Companys customers are located in the PRC.


(b)

Major vendors


There was no single vendor exceeding 10% of the Companys purchase for the years ended December 31, 2018 and 2017.


All of the Companys vendors are located in the PRC.


(c)

Economic and political risk


The Companys major operations are conducted in the PRC. Accordingly, the political, economic, and legal environments in the PRC, as well as the general state of the PRCs economy may influence the Companys business, financial condition, and results of operations.


(d)

Exchange rate risk


The Company cannot guarantee that the current exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of RMB converted to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.





F-13

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2018 AND 2017

(Currency expressed in United States Dollars (US$), except for number of shares)


11.

COMMITMENTS AND CONTINGENCIES


(a)

Operating lease commitments


As of December 31, 2018 and 2017, the Company has no material commitments under operating leases.


(b)

Capital commitment


As of December 31, 2018 and 2017, the Company has no material capital commitments in the next twelve months.



12.

SUBSEQUENT EVENTS


In accordance with ASC Topic 855, Subsequent Events, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred after December 31, 2018, up through the date the Company issued the audited consolidated financial statements. During the period, the Company had the following subsequent events.


On October 15, 2019, the Company completed the acquisition of 100% ownership of Guangzhou Monte Fino Yacht Co., Ltd., a Chinese limited liability company.






F-14







GUANGZHOU MONTE FINO YACHT COMPANY LIMITED



INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(Unaudited)




Page



Condensed Consolidated Balance Sheets

F-3



Condensed Consolidated Statements of Operations and Comprehensive loss

F-4



Condensed Consolidated Statements of Cash Flows

F-5



Condensed Consolidated Statements of Changes in Stockholders Deficit

F-6



Notes to Condensed Consolidated Financial Statements

F-7 F-14






F-1


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF SEPTEMBR 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))




September 30,2019


December 31, 2018



(Unaudited)


(Audited)

ASSETS







Current assets:







Cash and cash equivalents


$

6,132


$

19,890

Accouns receivable



-



4,348

Deposits and prepayments



34,207



54,499

Other receivables



29,890



12,818








Total current assets



70,229



91,555








Non-current assets:







Plant and equipment



268,777



287,441








TOTAL ASSETS


$

339,006


$

378,996








LIABILITIES AND STOCKHOLDERS DEFICIT




Current liabilities:







Accounts payable


$

12,152


$

7,782

Accrued liabilities and other payables



66,389



60,235

Amount due to a director



459,084



489,177

Current portion of obligation under finance lease



4,808



-








Total current liabilities



542,433



557,194








Non-current liabilities:







Obligation under finance lease



10,815



-








TOTAL LIABILITIES



553,248



557,194








Commitments and contingencies














STOCKHOLDERS DEFICIT







Paid-up capital



318,446



143,892

Accumulated other comprehensive income



25,571



10,413

Accumulated deficit



(558,259)



(332,503)








Stockholders deficit



(214,242)



(178,198)








TOTAL LIABILITIES AND STOCKHOLDERS DEFICIT


$

339,006


$

378,996






See accompanying notes to condensed consolidated financial statements.



F-2


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE LOSS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)




Nine months ended Septmeber 30,



2019


2018








Revenue, net


$

7,389


$

869








Operating expenses:







General and administrative expenses



(232,900)



(149,579)


Total operating expenses



(232,900)



(149,579)








LOSS FROM OPERATION



(225,511)



(148,710)








Other income (expense):







Interest expense



(306)



-

Sundry income



61



215








Total other (expense) income



(245)



215








LOSS BEFORE INCOME TAXES



(225,756)



(148,495)








Income tax expense



-



-








NET LOSS



(225,756)



(148,495)








Other comprehensive income:







Foreign currency adjustment income



15,158



7,127








COMPREHENSIVE LOSS


$

(210,598)


$

(141,368)




















See accompanying notes to condensed consolidated financial statements.



F-3


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)



Nine months ended Septmeber 30,


2019


2018







Cash flow from operating activities:






Net loss

$

(225,756)


$

(148,495)

Adjustments to reconcile net loss to net cash used in operating activities






Depreciation of plant and equipment


26,978



28,419







Change in operating assets and liabilities:






Accounts receivables


4,348



-

Deposits and prepauments


20,292



16,981

Other receivables


(17,072)



(30,267)

Accounts payable


4,370



1,937

Accrued liabilities and other payables


6,154



58,050


Net cash used in operating activities


(180,686)



(73,375)







Cash flow from financing activities:






Purchase of plant and equipment


(17,734)



-







Net cash used in financing activities


(17,734)



-







Cash flow from financing activities:






Advance from (to) a director


(30,093)



68,496

Proceeds from finance lease


16,401



-

Repayment to finance lease


(778)



-

Proceeds from capital injection


174,554



-


Net cash generated from financing activities


160,084



68,496







Foreign currency translation adjustment


24,578



23,281







Net change in cash and cash equivalents


(13,758)



18,402







BEGINNING OF PERIOD


19,890



9,855







END OF PERIOD

$

6,132


$

28,257







SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION




Cash paid for income taxes

$

-


$

-

Cash paid for interest

$

306


$

-






See accompanying notes to condensed consolidated financial statements.




F-4


GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (DEFICIT)

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)



Paid-up capital


Accumulated other comprehensive income  


Accumulated

deficit


Total stockholders equity (deficit)





















Balance as of January 1, 2018 (Audited)

$

143,892


$

3,519


$

(137,820)


$

9,591













Foreign currency translation adjustment


-



7,127



-



7,127













Net loss for the period


-



-



(148,495)



(148,495)













Balance as of September 30, 2018

$

143,892


$

10,646


$

(286,315)


$

(131,777)













Balance as of January 1, 2019 (Audited)

$

143,892


$

10,413


$

(332,503)


$

(178,198)













Capital injection from a shareholder


174,554



-



-



174,554













Foreign currency translation adjustment


-



15,158



-



15,158













Net loss for the period


-



-



(225,756)



(225,756)













Balance as of September 30, 2019

$

318,446


$

25,571


$

(558,259)


$

(214,242)







See accompanying notes to condensed consolidated financial statements.




F-5

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


1.

DESCRIPTION OF BUSINESS AND ORGANIZATION


Guangzhou Monte Fino Yacht Company Limited (the Company) was incorporated as a private limited liability company on October 18, 2011 in the Peoples Republic of China (the PRC). The Company through its subsidiaries, mainly engages in the sales and rendering the yacht services in the PRC.


Pursuant to its Articles of Association, the issued share capital was amounted to RMB1,000,000 at its inception and in September 2019, the issued share capital was increased to RMB10,000,000.


As of September 30, 2019, the sole stockholder of the Company is Mr. Yun-Kuang Kung, who owned RMB2,244,758 representing 100% equity interest of the Company.


Description of subsidiaries


Name


Place of incorporation

and kind of

legal entity


Principal activities

and place of operation


Particulars of registered/ paid up share

capital


Effective interest

held










Guangzhou Hysoul Yacht Company Limited


The Peoples Republic of China


Provision of yacht service


Registered: RMB10,000,000

Paid up: RMB20,000


100%










Guangzhou Khashing Yacht Company Limited


The Peoples Republic of China


Provision of yacht service


Registered: RMB 10,000,000

Paid up: RMB 0


90%










The Company and its subsidiaries are hereinafter referred to as (the Company).



2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


The accompanying condensed consolidated financial statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying condensed consolidated financial statements and notes.


l

Basis of presentation


These accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (US GAAP).


l

Use of estimates and assumptions


In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues and expenses during the periods reported. Actual results may differ from these estimates.


l

Cash and cash equivalents


Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.


l

Accounts receivables




F-6

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


Accounts receivable are recorded at the invoiced amount and do not bear interest, which are due within contractual payment terms, generally 30 to 90 days from completion of service. Credit is extended based on evaluation of a customer's financial condition, the customer credit-worthiness and their payment history. Accounts receivable outstanding longer than the contractual payment terms are considered past due. Past due balances over 90 days and over a specified amount are reviewed individually for collectibility. At the end of fiscal year, the Company specifically evaluates individual customers financial condition, credit history, and the current economic conditions to monitor the progress of the collection of accounts receivables. The Company will consider the allowance for doubtful accounts for any estimated losses resulting from the inability of its customers to make required payments. For the receivables that are past due or not being paid according to payment terms, the appropriate actions are taken to exhaust all means of collection, including seeking legal resolution in a court of law. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. As of Setptember 30, 2019, there was no allowance for doubtful accounts.


l

Plant and equipment


Plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking into account their estimated residual values:




Expected useful life


Service yacht


10 years


Motor vehicle


5 years



Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.


l

Impairment of long-lived assets


In accordance with the provisions of Accounting Standards Codification (ASC) Topic 360, Impairment or Disposal of Long-Lived Assets, all long-lived assets such as plant and equipment held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of an asset to its estimated future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets. There has been no impairment charge for the periods ended September 30, 2019 and 2018.

l

Finance leases


Leases that transfer substantially all the rewards and risks of ownership to the lessee, other than legal title, are accounted for as finance leases. Substantially all of the risks or benefits of ownership are deemed to have been transferred if any one of the four criteria is met: (i) transfer of ownership to the lessee at the end of the lease term, (ii) the lease containing a bargain purchase option, (iii) the lease term exceeding 75% of the estimated economic life of the leased asset, (iv) the present value of the minimum lease payments exceeding 90% of the fair value. At the inception of a finance lease, the Company as the lessee records an asset and an obligation at an amount equal to the present value of the minimum lease payments. The leased asset is amortized over the shorter of the lease term or its estimated useful life if title does not transfer to the Company, while the leased asset is depreciated in accordance with the Companys depreciation policy if the title is to eventually transfer to the Company. The periodic rent payments made during the lease term are allocated between a reduction in the obligation and interest element using the effective interest method in accordance with the provisions of ASC Topic 835-30, Imputation of Interest.


l



F-7

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


Revenue recognition


Under Accounting Stanrads Update (ASU) 2014-09 Revenue From Contracts with Customers (Topic 606), the Company recognizes revenue when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services.


The Company derives its revenues from the sale and rendering of yacht services and recognizes in full upon completion of delivery to the receivers location or services to the customers. The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements:



 

 

identify the contract with a customer;

 

 

identify the performance obligations in the contract;

 

determine the transaction price;

 

 

 

 

allocate the transaction price to performance obligations in the contract; and

recognize revenue as the performance obligation is satisfied.

 


l

Comprehensive income


ASC Topic 220, Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented in the accompanying consolidated statements of changes in stockholders equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.


l

Income taxes


The Company adopted the ASC 740 Income Tax provisions of paragraph 740-10-25-13, which 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. 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 Company had no material adjustments to its liabilities for unrecognized income tax benefits according to the provisions of paragraph 740-10-25-13.


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.


l

Uncertain tax positions


The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the ASC 740 provisions of Section 740-10-25 for the periods ended September 30, 2019 and 2018.


l

Foreign currencies translation


Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities



F-8

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.


The reporting currency of the Company is United States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. In addition, the Company and subsidiaries are operating in the PRC and maintain its books and record in its local currency, Renminbi (RMB), which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the year. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of changes in stockholders equity.


Translation of amounts from RMB into US$ has been made at the following exchange rates for the periods ended September 30, 2019 and 2018:




September 30,



2019


2018

Period-end RMB:US$ exchange rate


0.14013


0.14566

Period average RMB:US$ exchange rate


0.14573


0.15352


l

Comprehensive income


ASC Topic 220, Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income, as presented in the accompanying consolidated statements of changes in stockholders equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.


l

Related parties


The Company follows the ASC 850-10, Related Party 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 Income-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 consolidated or combined 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,



F-9

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


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) amount 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.


l

Commitments and contingencies


The Company follows the ASC 450-20, Commitments 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 un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted 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 consolidated financial statements. If the assessment indicates that a potentially 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 consolidated 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.


l

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 has adopted 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 of the FASB Accounting Standards Codification establishes a framework for measuring fair value in generally accepted accounting principles (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 of the FASB Accounting Standards Codification 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 of the FASB Accounting Standards Codification are described below:


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 amounts of the Companys financial assets and liabilities, such as cash and cash equivalents accounts receivable, deposits and prepayments, other receivables, accounts payable, accrual liabilities and other payables, and amount due to a director, approximate their fair values because of the short maturity of these instruments.


l

Recent accounting pronouncements


In August 2018, the Financial Accounting Standards Board (FASB) issued ASU No. 2018-13, Fair Value Measurement: Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement (ASU 2018-13), which adds and modifies certain disclosure requirements for fair value measurements. Under the new guidance, entities will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, or valuation processes for Level 3 fair value measurements. However, public business entities will be required to disclose the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and related changes in unrealized gains and losses included in other comprehensive income. ASU 2018-13 is effective for public business entities for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that this guidance will have on its financial statements.


In August 2018, the FASB issued ASU No. 2018-15, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40): Customers Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement that is a Service Contract, which amended its guidance for costs of implementing a cloud computing service arrangement to align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. This new standard also requires customers to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement. This new standard becomes effective for the Company in the first quarter of fiscal year 2020, with early adoption permitted. This new standard can be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. The Company is evaluating the impact of adopting this amendment to its consolidated financial statements.


The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.



3.

GOING CONCERN UNCERTAINTIES


The accompanying condensed consolidated financial statements have been prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.


The Company has experienced the continuous losses for the period ended September 30, 2019.  Also, as at September 30, 2019, the Company has incurred an accumulated deficit of $558,259.


The continuation of the Company as a going concern through September 30, 2020 is dependent upon the continued financial support from its stockholders. Management believes the Company is currently pursuing additional financing for its operations. However, there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations.


These and other factors raise substantial doubt about the Companys ability to continue as a going concern. These consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets and liabilities that may result in the Company not being able to continue as a going concern.



4.

PLANT AND EQUIPMENT


Plant and equipment consisted of the following:




September 30, 2019


December 31, 2018



(Unaudited)


(Audited)








Service yacht, at cost


$

379,350


$

379,350

Motor vehicle



17,734



-

Less: accumulated depreciation



(100,820)



(73,842)

Less: foreign translation difference



(27,487)



(18,067)




$

268,777



$

287,441


Depreciation expense for the periods ended September 30, 2019 and 2018 were $26,978 and $28,419, as part of operating expenses, respectively.



5.

AMOUNT DUE TO A DIRECTOR


As of September 30, 2019, amount due to a director of the Company, Mr. Yun-Kuang Kung, which was unsecured, interest-free and had no fixed terms of repayment. Imputed interest from related party loan is not significant.



6.

OBLIGATION UNDER FINANCE LEASE


The Company purchased a motor vehicle under a finance lease agreement with the effective interest rate of 2.25% per annum, due through August 30, 2022, with principal and interest payable monthly. The obligation under the finance lease is as follows:




September 30, 2019


December 31, 2018



(Unaudited)


(Audited)








Finance lease


$

18,519


$

-

Less: interest expense



(2,896)



-










$

15,623


$

-








Current portion


$

4,808


$

-

Non-current portion



10,815



-


Total



$

15,623



$

-


As of September 30, 2019, the maturities of the finance lease for each of the three years are as follows:


Period ending September 30:







2020





$

4,808

2021






4,808

2022






6,007








Total:





$

15,623



7.

STOCKHOLDERS EQUITY


As of September 30, 2019 and December 31, 2018, the Companys paid-up capital was amounted to RMB 2,244,758 and RMB999,140, equivalent to $318,446 and $143,892, respectively.



8.

INCOME TAX


The Company and its subsidiaries are operating in the PRC are subject to the Corporate Income Tax Law of the Peoples Republic of China at a unified income tax rate of 25%.


For the periods ended September 30, 2019 and 2018, the Company generated net operating losses and no provision for income tax has been recorded.


As of September 30, 2019, the Company incurred $368,652 of net operating losses carryforward available for income tax purposes that may be used to offset future taxable income and will begin to expire in 5 years from the year of incurrence, if unutilized. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating loss carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.


The following table sets forth the significant components of the deferred tax assets and liabilities of the Company as of September 30, 2019 and December 31, 2018:




September 30, 2019


December 31, 2018




(Unaudited)



(Audited)

Deferred tax assets:







Net operating loss carryforwards


$

92,162


$

35,724

Less: valuation allowance



(92,162)



(35,724)


Deferred tax assets, net


$

-


$

-



9.

RELATED PARTY TRANSACTIONS


From time to time, the director of the Company advanced funds to the Company for working capital purpose. Those advances are unsecured, non-interest bearing and had no fixed terms of repayment.


Free Office Space from its Stockholder


The Company has been provided office space by its stockholder at no cost for the period ended September 30, 2019. The management determined that such cost is nominal and did not recognize the rent expense in its condensed consolidated financial statements.


Apart from the transactions and balances detailed elsewhere in these accompanying consolidated financial statements, the Company has no other significant or material related party transactions during the periods



F-11

GUANGZHOU MONTE FINO YACHT COMPANY LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2019 AND 2018

(Currency expressed in United States Dollars (US$))

(Unaudited)


presented.



10.

COMMITMENTS AND CONTINGENCIES


(a)

Operating lease commitments


During the period ended September 30, 2019, the Company leased its properties and prepaid the annual rent under operating lease. The leases typically commence for a term of one year. None of the leases includes contingent rentals.


(b)

Capital commitment


As of September 30, 2019, the Company has no material capital commitments in the next twelve months.



11.

SUBSEQUENT EVENTS


In accordance with ASC Topic 855, Subsequent Events, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events or transactions that occurred after September 30, 2019, up through the date the Company issued the audited financial statements. During the period, the Company had the following subsequent events.


On October 15, 2019, the Company completed the acquisition of 100% ownership of Guangzhou Monte Fino Yacht Co., Ltd., a Chinese limited liability company.






F-12

VIVIC CORP.

PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2019

(Unaudited)




Historical


Historical








VIVC


MF Group


Pro Forma

Adjustments

Note

ProForma

Condensed

Combined












ASSETS












Current assets:












Cash and cash equivalents


$

335,262


$

6,132


(85,000)

(a)

$

256,394


Deposit and prepayment



6,115



34,207





40,322


Other receivable



-



29,890





29,890


Amounts due from related parties



209,989



-





209,989















Total current assets



551,366



70,229





536,595















Non-current assets:













Plant and equipment



-



268,777





268,777


Intangible assets



-



-



(b)


-















Total non-current assets



-



268,777





268,777















TOTAL ASSETS


$

551,366


$

339,006




$

805,372















LIABILITIES AND STOCKHOLDERS DEFICIT













Current liabilities:













Accounts payable


$

-


$

12,152




$

12,152


Accrued liabilities and other payables



8,584



66,389





74,973


Amounts due to related parties



206,194



459,084





665,278


Tax payable



68,514



-





68,514


Current portion of obligation under finance lease



-



4,808





4,808















Total current liabilities



283,292



542,433





825,725















Non-current liabilities:













Obligation under finance lease



-



10,815





10,815















Total non-current liabilities



-



10,815





10,815















Total liabilities



283,292



553,248





836,540















Stockholders deficit:













Preferred stock



832



-





832


Common stock



29,346



318,446


(318,446)

(a)


29,346


Additional paid-in capital



27,963



-





27,963


Accumulated other comprehensive loss



-



25,571


(25,571)

(a)


-


Retained earnings (accumulated deficit)



209,933



(558,259)


259,017

(a), (b)


(89,309)















Total stockholders equity (deficit)



268,074



(214,242)





(31,168)



TOTAL LIABILITIES AND STOCKHOLDERS DEFICIT


$

551,366


$

339,006




$

805,372





Historical


Historical




Pro Forma

Condensed

Combined



VIVC


MF Group


Pro forma

Adjustment















Revenues, net


$

424,975


$

7,389




$

432,364













Operating expenses:












General and administrative expenses



(113,629)



(232,900)





(346,529)


Total operating expenses



(113,629)



(232,900)





(346,529)













Income (loss) from operation



311,346



(225,511)





85,835













Other Income (Expense)












Impairment loss on goodwill








(299,242)

(b)


(299,242)

Interest expense



-



(306)





(306)

Interest income



5



-





5

Other income



-



61





61


Total other expense



5



(245)





(299,482)













INCOME (LOSS) BEFORE INCOME TAXES



311,351



(225,756)





(213,647)













Income tax expense



(68,514)



-





(68,514)













NET INCOME (LOSS)


$

242,837


$

(225,756)




$

(282,161)













Net loss per share


$

0.01







$

(0.01)













Weighted average shares outstanding



29,346,000








29,346,000




















F-2

VIVIC CORP.

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

AS OF SEPTEMBER 30, 2019

(Unaudited)


NOTE 1 BACKGROUND OF ORGANISATION


On October 15, 2019, VIVIC Corp. or the Company or VIVC completed the Acquisition of Guangzhou Monte Fino Yacht Company Limited and Subsidiaries (collectively MF Group) (the Acquisition) for its 100% equity interest. The total consideration of the acquisition is approximately $85,000 in cash.


This Acquisition is considered as related party transaction, whereas the Chief Executive Officer of VIVC, Mr. Yun-Kuang Kung fully controls the equity interest of MF Group.



NOTE 2 BASIS OF PRESENTATION


The historical consolidated financial statements of the Company are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP. The historical combined financial statements of MG Group are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP. The Unaudited Pro Forma Financial Statements reflect adjustments to the Companys historical financial data to give effect to the Transactions as if they had occurred on September 30, 2019 for the pro forma condensed combined balance sheet and as if they had occurred on January 1, 2019 for the pro forma condensed combined statements of operations.


The pro forma financial statements have been prepared by management for illustrative purposes only and are not necessarily indicative of the financial position or results of operations in future periods. The pro forma adjustments are based on the preliminary information available at the time of the preparation of this document and assumptions that management believes are reasonable. The pro forma financial statements, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with VIVCs historical financial statements included elsewhere in this Amendment to the Current Statement on Form 8-K for the years ended December 31, 2018 and 2017, as Exhibits filed with SEC herewith.


The pro forma financial statements do not purport to represent what the results of operations or financial position of the combined entity would actually have been if the merger had in fact occurred on September 30, 2019, nor do they purport to project the results of operations or financial position of the combined entity for any future period or as of any date.


The Unaudited Pro Forma Financial Statements do not reflect the realization of any expected cost savings or other synergies from the Acquisition, including as a result of restructuring activities and other cost savings initiatives planned subsequent to the completion of the Acquisition. Although management believes such cost savings and other synergies will be realized following the Acquisition, there can be no assurance that these cost savings or any synergies will be achieved in full or at all. In addition, the unaudited Pro Forma Financial Statements do not reflect the estimated restructuring charges contemplated in association with any such cost savings. Such charges will be expensed in the appropriate accounting periods following the completion of the Acquisition.


The Acquisition will be accounted for in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification Topic 805, Business Combinations, using the acquisition method of accounting. The assets and liabilities of MF Group, including identifiable intangible assets, have been measured using preliminary estimates based on assumptions that management believes are reasonable and are consistent with the information currently available. Determining the fair value of assets acquired and liabilities assumed requires managements judgment and often involves the use of significant estimates and assumptions, including assumptions with



F-3

VIVIC CORP.

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

AS OF SEPTEMBER 30, 2019

(Unaudited)


respect to future cash inflows and outflows, discount rates, asset lives and market multiples, among other items. The use of different estimates and judgments could yield materially different results.



NOTE 3 PURCHASE PRICE ALLOCATION


The following is a preliminary estimate of the Acquisition consideration as it relates to the acquisition of MG Group by the Company in a cash consideration of $85,000.


The excess of the purchase price has been allocated to goodwill. The purchase price allocation as included in the Unaudited Pro Forma Financial Statements is preliminary and is subject to the final purchase consideration and the final management estimate. This could result in material adjustment to the amounts included herein. The preliminary estimate of the net assets acquired and liabilities assumed as part of the Acquisition is as follows:




US$

 

Book value of net assets acquired at September 30, 2019

 

$


 

Acquired assets

 

 

339,006

 

Assumed liabilities

 

 

(553,248)

 


 

 


 

Fair value of net assets acquired

 

 

(214,242)

 

Goodwill recorded

 

 

299,242

 

Total consideration allocated

 

$

85,000

 



NOTE 4 PRO FORMA ADJUSTMENTS


The pro forma financial statements have been prepared as if the Acquisition was completed on September 30, 2019 for combined balance sheet purpose and reflects the following pro forma adjustment(s):


(a)

Amounts reflect the goodwill attributable to the Acquisition of $299,242


(b)

Amount reflect the impairment loss on goodwill arising from business combination of $299,242



NOTE 5 PRO FORMA EARNINGS PER SHARE


The pro forma earnings per share, giving effect to the Acquisition have been computed as follows:






Net loss


$

(282,161)





Net loss per share Basic and diluted


$

(0.01)







Weighted average number of shares deemed issued and outstanding





29,346,000




F-4