Attached files
file | filename |
---|---|
EXCEL - IDEA: XBRL DOCUMENT - Crimson Forest Entertainment Group Inc. | Financial_Report.xls |
EX-31.1 - Crimson Forest Entertainment Group Inc. | ex31-1.htm |
EX-32.2 - Crimson Forest Entertainment Group Inc. | ex32-2.htm |
EX-31.2 - Crimson Forest Entertainment Group Inc. | ex31-2.htm |
EX-32.1 - Crimson Forest Entertainment Group Inc. | ex32-1.htm |
U.S. Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended NOVEMBER 30, 2014
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period From ____________ to ____________
0-55142
(Commission File Number)
CRIMSON FOREST ENTERTAINMENT GROUP INC.
(Exact name of small business issuer as specified in its charter)
Nevada | 27-2838091 | |
(State
or other jurisdiction of incorporation or organization) |
(IRS
Employer Identification No.) |
8335 Sunset Blvd., Suite #238
West Hollywood, California 90069
(Address of principal executive offices)
(323) 337-9086
(Issuer’s telephone number, including area code)
Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer [ ] | Accelerated filer [ ] | |
Non-accelerated filer [ ] | Smaller reporting company [X] | |
(Do not check if smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
Number of shares of common stock outstanding as of November 30, 2014: 39,755,000.
TABLE OF CONTENTS
2 |
ITEM 1. UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
AS OF NOVEMBER 30, 2014 AND FEBRUARY 28, 2014
November 30, 2014 | February 28, 2014 | |||||||
(UNAUDITED) | (AUDITED) | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash | $ | 714,685 | $ | 9,500 | ||||
Total Current Assets | 714,685 | 9,500 | ||||||
Other Assets | ||||||||
Film Costs | 100,155 | - | ||||||
Organization Costs | 900 | - | ||||||
Other Assets | 220 | - | ||||||
Total Assets | $ | 815,960 | $ | 9,500 | ||||
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) | ||||||||
Current Liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 43,370 | $ | 100 | ||||
Project Advances | 481,075 | - | ||||||
Loans payable - related parties | 6,747 | 20,000 | ||||||
Total Current Liabilities | 531,192 | 20,100 | ||||||
Long Term Liabilities | ||||||||
Convertible debt | 750,000 | - | ||||||
Accrued Interest | 11,036 | - | ||||||
Total Liabilities | 1,292,228 | 20,100 | ||||||
Stockholders’ Deficit: | ||||||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; none issued and outstanding | - | - | ||||||
Common stock, $0.0001 par value, 500,000,000 shares authorized; 39,755,000 shares issued and outstanding | 3,976 | 3,976 | ||||||
Additional paid-in capital | 65,604 | 65,604 | ||||||
Accumulated deficit | (545,848 | ) | (80,180 | ) | ||||
Total Stockholders’ Deficit | (476,268 | ) | (10,600 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | $ | 815,960 | $ | 9,500 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
3 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS
AND OTHER COMPREHENSIVE LOSS
(UNAUDITED)
Nine Months Ended November 30, | Three Months Ended November 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net Revenues | $ | - | $ | - | $ | - | $ | - | ||||||||
Cost of Revenue | - | - | - | - | ||||||||||||
Gross profit | - | - | - | - | ||||||||||||
Operating Expenses: | ||||||||||||||||
General and administrative expenses | 450,549 | 22,556 | 103,837 | 7,180 | ||||||||||||
Total operating expenses | 450,549 | 22,556 | 103,837 | 7,180 | ||||||||||||
Loss From Operations | (450,549 | ) | (22,556 | ) | (103,837 | ) | (7,180 | ) | ||||||||
Other Expense: | ||||||||||||||||
Other Income | (66 | ) | (66 | ) | ||||||||||||
Interest Expense | 12,785 | - | 6,486 | - | ||||||||||||
Total other expense | 12,719 | - | 6,420 | - | ||||||||||||
Operating Loss | (463,268 | ) | (22,556 | ) | (110,257 | ) | (7,180 | ) | ||||||||
Provision for income tax | 2,400 | - | 1,600 | - | ||||||||||||
Net Loss | $ | (465,668 | ) | $ | (22,556 | ) | $ | (111,857 | ) | $ | (7,180 | ) | ||||
Net income (loss) per common share - basic and diluted | $ | (0.01 | ) | $ | 0.00 | $ | 0.00 | $ | 0.00 | |||||||
Weighted average shares outstanding - basic and diluted | 39,755,000 | 39,755,000 | 39,755,000 | 39,755,000 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
4 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For The Nine Months Ended November 30, | ||||||||
2014 | 2013 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net loss | $ | (465,668 | ) | $ | (22,556 | ) | ||
Adjustments to reconcile net loss to net cash (used in) operating activities: | ||||||||
Changes in operating assets and liabilities: | ||||||||
(Increase)/Decrease in: | ||||||||
Film Costs | (79,142 | ) | - | |||||
Other Assets | (220 | ) | ||||||
Accounts payable and accrued liabilities | 21,593 | 11,379 | ||||||
Project advances | 481,075 | |||||||
Accrued interest | 11,036 | |||||||
Net Cash (Used In) Operating Activities | (31,326 | ) | (11,177 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Cash from Acquisition of Crimson Forest | 764 | - | ||||||
Payment for acquisition of Crimson Forest | (1,000 | ) | ||||||
Net Cash (Used In) Investing Activities | (236 | ) | - | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from loans payable-related party | 6,747 | - | ||||||
Repayment of loans payable-related party | (20,000 | ) | ||||||
Proceeds from issuance of convertible debt | 750,000 | |||||||
Net Cash Provided By Financing Activities | 736,747 | - | ||||||
NET (DECREASE) INCREASE IN CASH | 705,185 | (11,177 | ) | |||||
CASH - BEGINNING OF PERIOD | 9,500 | 11,177 | ||||||
CASH - ENDING OF PERIOD | $ | 714,685 | $ | - | ||||
SUPPLEMENTARY DISCLOSURES: | ||||||||
Cash paid during the period for: | ||||||||
Income tax | $ | 2,400 | $ | - | ||||
Interest | $ | - | $ | - |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
5 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. NATURE OF OPERATIONS
The consolidated financial statements include the accounts of Crimson Forest Entertainment Group Inc. (formerly known as East Shore Distributors, Inc.) and its wholly owned subsidiaries, Crimson Forest Entertainment (USA) LLC, Unknown Caller LLC, Crimson Forest Films (Canada) Ltd. and Crimson Forest Films (Australia) Pty Ltd. (collectively referred as the “Company,” unless the context indicates otherwise). All material intercompany accounts, transactions and profits have been eliminated in consolidation.
Crimson Forest Entertainment Group Inc. was incorporated in the State of Nevada on June 11, 2010. The Company was in the business of distributing a variety of consumer products until the execution of a “Security Purchase Agreement” on February 7, 2014. Since then, the new management and board of directors are in the business of financing, producing and acquiring theatrical quality feature films and television series.
On March 3, 2014, the Company entered into a Membership Interest Agreement with Namaskar Corporation, a California corporation and a related party of the Company. Subject to the terms and conditions of this agreement, the Company acquired 1,000 membership interest units of Crimson Forest Entertainment (USA) LLC (“Crimson Forest”), a California limited liability company with a purchase price of $1,000. Subsequent to the acquisition, Crimson Forest became a 100% owned subsidiary of the Company.
During March 2014, the Company founded a wholly owned entity, Unknown Caller LLC (“UCL”), a California limited liability company, with initial capital contribution of $5,500.
On November 19, 2014, the Company founded a wholly owned entity, Crimson Forest Films (Canada) Ltd. (“Crimson Forest Canada”) in British Columbia, Canada. As of November 30, 2014, the Company has no material operating activities.
On November 24, 2014, the Company founded a wholly owned entity, Crimson Forest Films (Australia) Pty Ltd. (“Crimson Forest Australia”) in Australia with initial capital contribution of $1,000. As of November 30, 2014, the Company has no material operating activities.
2. RISKS AND UNCERTAINTIES
The Company’s operations will be subject to normal entertainment industry risk and uncertainties including financial, operational, technological, regulatory and other risks, including the potential risk of business failure.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and are presented in accordance with the requirements of Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, these interim financial statements do not include all of the information and notes required by GAAP for complete financial statements. These interim financial statements should be read in conjunction with the consolidation financial statements and notes thereto for the fiscal year ended February 28, 2014 included in the Company’s Form 10-K. In the opinion of management, the interim financial statements included herein contain all adjustments, including normal recurring adjustments, considered necessary to present fairly the Company’s financial position, the results of operations and cash flows for the periods presented. The operating results and cash flows for the interim periods presented herein are not necessarily indicative of the results to be expected for any other interim period or the full year.
The Company has elected to adopt early Accounting Standards Update No. 2014-10, Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements. The adoption of this ASU allows the Company to remove the inception to date information and all references to development stage.
6 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from estimates.
Revenue Recognition
The Company recognizes revenue from the sale (minimum guarantee or non-refundable advances) or licensing arrangement (royalty agreements) of a film in accordance with ASC 926 “Revenue Recognition, Entertainment – Films”. Revenue will be recognized only when all of the following criteria have been met:
a) Persuasive evidence of a sale or licensing arrangement with a customer exists.
b) The film is complete and, in accordance with the terms of the arrangement, has been delivered or is available for immediate and unconditional delivery. (i.e. the “notice of delivery” (“NOD”) has been sent and there is a master negative available for the customer).
c) The license period of the arrangement has begun and the customer can begin its exploitation, exhibition, or sale.
d) The arrangement fee is fixed or determinable.
e) Collection of the arrangement fee is reasonably assured.
Earnings per Share
Basic earnings (loss) per share (“EPS”) is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of shares of common stock outstanding during the period including stock warrants, using the treasury stock method (by using the average stock price for the period determine the number of shares assumed to be purchased from the exercise of warrants), and convertible debt, using the if-converted method. Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive. Because the Company incurred losses for the nine months and the three months ended November 30, 2014, the number of basic and diluted shares of common stock is the same since any effect from outstanding convertible debt would be anti-dilutive.
Cash
The Company considers all highly liquid instruments purchased with a maturity of three months or less and money market accounts to be cash equivalents. As of November 30, 2014 and February 28, 2014, the Company had no cash equivalents.
Film Costs
The Company capitalizes costs which is used in the production of films according to ASC 926, Entertainment – Films. Pursuant to ASC 926-20-35, the Company will begin to amortize capitalized film cost when a film is released and it begins to recognize revenue from the film. For films produced by the Company, capitalized costs include all direct production and financing costs, capitalized interest and production overhead.
7 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Production overhead includes allocation of costs of individuals or departments with exclusive or significant responsibility for the production of films. Production overhead does not include general and administrative expenses.
Unamortized film costs are tested for impairment when there is an indication that the fair value of the film may be less than unamortized costs. Consistent with the rules for recognizing impairment of long-lived assets in ASC 926, the standard sets forth examples of events or changes in circumstances that indicate that the entity must assess whether the fair value of the film (whether it has been completed or is still in production) is less than the carrying amount of its unamortized film costs.
1. An adverse change in the expected performance of the film prior to its release
2. Actual costs substantially in excess of budgeted costs
3. Substantial delays in completion or release schedules
4. Changes in release plans, such as a reduction in the initial release pattern
5. Insufficient funding or resources to complete the film and to market it effectively
6. Actual performance subsequent to release fails to meet prerelease expectations. (ASC 926-20-35-12)
As of November 30, 2014 and February 28, 2014, the carrying value of the film costs was $100,155 and $0, respectively.
Fair Value of Financial Instruments
The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.
The following are the hierarchical levels of inputs to measure fair value:
● | Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets; | |
● | Level 2: Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means; and | |
● | Level 3: Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
The Company’s financial instruments consisted primarily of cash, film costs, accounts payable, and loans payable – related party. The carrying amounts of the Company’s financial instruments generally approximate their fair values as of November 30, 2014 and February 28, 2014, respectively, due to the short-term nature of these instruments.
8 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Income Taxes
Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. Deferred income tax assets are reduced by valuation allowances when necessary.
Assessing whether deferred tax assets are realizable requires significant judgment. The Company considers all available positive and negative evidence, including historical operating performance and expectations of future operating performance. The ultimate realization of deferred tax assets is often dependent upon future taxable income and therefore can be uncertain. To the extent the Company believes it is more likely than not that all or some portion of the asset will not be realized, valuation allowances are established against the Company’s deferred tax assets, which increase income tax expense in the period when such a determination is made.
Income taxes include the largest amount of tax benefit for an uncertain tax position that is more likely than not to be sustained upon audit based on the technical merits of the tax position. Settlements with tax authorities, the expiration of statutes of limitations for particular tax positions, or obtaining new information on particular tax positions may cause a change to the effective tax rate. The Company recognizes accrued interest and penalties related to unrecognized tax benefits in the provision for income taxes on the statements of operations. There were no unrecognized tax benefits for the nine months ended November 30, 2014 and 2013 since a valuation allowance has offset the deferred tax asset resulting from the net operating losses.
None of the Company’s federal or state income tax returns are currently under examination by the Internal Revenue Service (“IRS”) or state authorities. However, fiscal years 2014, 2013, 2012 and 2011, remain subject to examination by the IRS and respective states.
Recent Accounting Pronouncements
The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.
4. INCOME TAX
The Company recognizes deferred tax assets and liabilities for both the expected impact of differences between the financial statements and the tax basis of assets and liabilities, and for the expected future tax benefit to be derived from tax losses and tax credit carry forwards. The Company has established a valuation allowance to reflect the likelihood of the realization of deferred tax assets.
The Company has a net operating loss carry forward for tax purposes totaling approximately $540,000 at November 30, 2014, expiring through 2034. U.S. Internal Revenue Code Section 382 places a limitation on the amount of taxable income that can be offset by carry forwards after a change in control (generally greater than a 50% change in ownership).
Significant deferred tax assets at November 30, 2014 and February 28, 2014 are approximately as follows:
November 30, 2014 | February 28, 2014 | |||||||
Gross deferred tax assets: | ||||||||
Net operating loss carry forwards | $ | 184,000 | $ | 27,000 | ||||
Total deferred tax assets | 184,000 | 27,000 | ||||||
Less: valuation allowance | (184,000 | ) | (27,000 | ) | ||||
Net deferred tax asset recorded | $ | - | $ | - |
9 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
As of November 30, 2014 and February 28, 2014, the valuation allowances were $184,000 and $27,000, respectively.
The actual tax benefit differs from the expected tax benefit for the three months ended November 30, 2014 (computed by applying the U.S. Federal Corporate tax rate of 34% to income before taxes) approximately as follows:
For The Nine Months Ended November 30, | For The Three
Months Ended | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Deferred tax asset for NOL carry forwards | 157,000 | - | 37,000 | - | ||||||||||||
Change in valuation allowance | (157,000 | ) | - | (37,000 | ) | - | ||||||||||
Net deferred income tax expenses (benefit) | $ | - | $ | - | $ | - | $ | - |
In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred income tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based on consideration of these items, management has determined that enough uncertainty exists relative to the realization of the deferred income tax asset balances to warrant the application of a full valuation allowance as of NOVEMBER 30, 2014.
The net change in valuation allowance during the nine months ended November 30, 2014 and 2013 was an increase of approximately $157,000 and $0, respectively.
The net change in valuation allowance during the three months ended November 30, 2014 and 2013 was an increase of approximately $37,000 and $0, respectively.
5. PROJECT ADVANCES
November 30, 2014 | February 28, 2014 | |||||||||||
Project Advances | $ | 631,308 | $ | - | ||||||||
Total Accumulated Capitalized Costs | $ | 250,388 | ||||||||||
Less: 40% Est. Shared of Costs of the Company | $ | (100,155 | ) | (150,233 | ) | - | ||||||
$ | 481,075 | $ | - |
On July 3, 2014, the Company entered into a Co-Production Agreement with China Film Assist Co., Ltd. (“CFA”), a limited company having its principal place of business in Beijing, PRC. In the Agreement, the Company and CFA agree to finance, and each of the Parties shall have their respective right in respect of the marketing and distribution of, an English-language feature film tentatively entitled “Unknown Caller” (the “Picture”). Unknown Caller LLC (“UCL”) hereby agrees to perform all production work on the Picture. The financing contributions of the Company and CFA depend on the selection of main lead identified in the Agreement, with upmost 60% contributions attributed by CFA. The Company is entitled to the distribution rights in the Picture in all regions and territories outside of those controlled by CFA in all media (including without limitation licensing, merchandising and soundtrack distribution rights) in perpetuity. The Company and CFA shall exploit all rights in and to the Picture in their respective territories in perpetuity. The Company has the right to appoint and assign an international sales agent on behalf of both parties for all sales outside of Mainland of China. Sales agency fee will be no more than 15% and all marketing and distribution expenses to be capped at USD$100,000 and to be shared by the Company and CFA according to the sales revenue in each of their respective territories and in proportion of the overall international sales amount total. Proceeds collected from exploitation of the Picture from any and all sources on a worldwide basis either by the Company and CFA, on the basis of their respective distribution rights. The total budget amount was $6,000,000. Should the actual spent budget exceed the budgeted amount, then it is the Company’s sole responsibility to make up the difference over the budgeted amount.
10 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The payment Schedule is as set forth below:
i) | Within 15 business days after the signing of this Agreement, CFA and Crimson Forest shall each make a payment of $100,000 to UCL; | |
ii) | Upon the signing of the lead actor(s), CFA and Crimson Forest shall each make a payment to UCL the equivalent of 20% of their respective financial contribution minus $100,000; | |
iii) | Before principle cinematography begins, CFA and Crimson Forest shall each make a payment to UCL the equivalent of 50% of their respective financial contribution; | |
iv) | After principle cinematography is complete, CFA and Crimson Forest shall each make a payment to UCL the equivalent of 30% of their respective financial contribution. |
As of November 30, 2014 and February 28, 2014, the project advances received from CFA were $631,308 and $0, respectively. Of the total amount received, $150,233 was offset to account for portion of cost shared by CFA leaving balance of $481,075 for the nine-months ended November 30, 2014.
6. PROMISSORY NOTE
On August 29, 2014, Unknown Caller LLC (“UCL”) entered into a Business Loan Agreement, Commercial Security Agreement and Promissory Note with East West Bank (EWB). Pursuant to the Loan Agreement, EWB provided the Company with a Variable Rate Draw Down Line of Credit Loan (the “Loan”) for an aggregate amount of USD $3,333,333 due on August 29, 2015. The Loan Agreement provided that UCL may from time to time borrow up to an aggregate amount of $3,333,333 from East West Bank. The Loan was pledged by one or more Standby Letters of Credit denominated in Renminbi (RMB) for the equivalent of USD $3,333,333, which shall be issued by East West Bank China (EWCN) and which shall not expire earlier than 30 days after the maturity date of the Loan. The Loan will also be secured by substantially all of UCL’s tangible and intangible property, including but not limited to UCL’s inventory, accounts, instruments, and equipment. The Loan bears interest on the outstanding daily balance at a variable interest rate based on changes in an independent index which is the daily Wall Street Journal Prime rate, 3.25% per annum at the time the Loan Agreements were executed. The Loan Agreements contain customary events of default that include, among others, non-payment of principal, interest or fees, violation of certain covenants, defective collateralization, inaccuracy of representations and warranties, and insolvency events.
Conditions precedent to each advance:
(1) Standby Letter of Credit shall be maintained at the time of each Advance as required by the note.
(2) As a condition of the Loan, CFA shall absolutely and irrevocably assign all of its right, title and interest, including the right to receive payment, in and to that certain film, Unknown Caller, including Taiwan, Hong Kong, Singapore, Korea, Japan, Australia, New Zealand and Malaysia rights, to EWB, in a form and substance acceptable to EWB. CFA has not, and shall not, assign the rights to any party other than EWB.
The Loan proceeds shall be used as followed:
(a) Film Production. Three million shall be allocated for film production of the film only.
(b) Loan reserve. For each standby Letter of Credit, 10% of the face amount of the Standby Letter of Credit shall be maintained as a reserve under the loan and shall be allocated for (1) payment of interest and (2) for differences in the amount of the Loan and the Standby Letter of Credit resulting from fluctuations in the USD/RMB exchanges rate during the term of the loan.
11 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
UCL is required to pay the Loan in accordance with the following payment schedule:
(1) UCL shall pay this loan in one payment of all outstanding principal plus all accrued unpaid interest on the date which is 30 days prior to the expiration date of the standby letter of credit of $3,333,333.
(2) UCL shall pay regular monthly payments of all accrued unpaid interest due as of each payment date, beginning September 29, 2014, with all subsequent interest payments to be due on the same day of each month after that until the maturity date.
As of November 30, 2014, the Company had outstanding balance of $429,840 of the line of credit with EWB and recorded under project advances account.
Interest expense of the line of credit with EWB for the nine months ended November 30, 2014 and 2013 amounted to $1,749 and $0, respectively.
Interest expense of credit with EWB for the three months ended November 30, 2014 and 2013 amounted to $1,749 and $0, respectively.
7. LOAN PAYABLE-RELATED PARTY
The related parties listed below loaned money to the Company for the purpose of working capital. As of November 30, 2014 and February 28, 2014, due to related party consisted of the following:
November 30, 2014 | February 28, 2014 | |||||||
Jonathan Lim (Chief Executive Office) | $ | 6,747 | $ | 20,000 |
The amounts are interest–free, unsecured and due on demand.
8. CONVERTIBLE DEBT
The Company had the following convertible debt outstanding:
November 30, 2014 | February 28, 2014 | |||||||
Convertible Debt | $ | 750,000 | $ | - |
On March 23, 2014, the Company entered a Convertible Notes Purchase Agreement with Portnice Investment Limited, a British Virgin Islands corporation and a related party of the Company. Subject to the terms and conditions of this agreement, the Company may issue up to an aggregate maximum of $2,000,000 in principal amount of Convertible Notes prior to March, 2019. The Convertible Notes pay interest at a rate of 3.8% per annum, compounded annually, based on a 365 day year. Principal and any accrued but unpaid interest under Convertible Notes shall be due and payable on the earlier of (a) the fifth year anniversary of the issuance date of Convertible Notes (b) the consummation of a Qualified Financing, which involves the issuance of Capital Stock and results in gross proceeds equal to or in excess of $3,000,000.
12 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The Convertible Notes is convertible at the holders’ option into shares of Company common stock at $0.008 per share or at the purchase price of the Capital Stock issued in the Qualified Financing. On March 23, 2014, the Company issued a Convertible Promissory Note in principal amount of $250,000 under this agreement to Portnice Investment Limited. On June 13, 2014, the Company issued a Convertible Promissory Note to Portnice in the principal amount of $250,000. On November 21, 2014, the Company issued an additional Convertible Promissory Note to Portnice in the principal amount of $250,000. As of November 30, 2014 and February 28, 2014, the Convertible Debt amounted to $750,000 and $0, respectively.
Interest expense of the Convertible Notes for the nine months ended November 30, 2014 and 2013 amounted to $11,036 and $0, respectively.
Interest expense of the Convertible Notes for the three months ended November 30, 2014 and 2013 amounted to $4,737 and $0, respectively.
9. STOCKHOLDER’S EQUITY (DEFICIT)
On March 10, 2014, the Company approved an increase of the Company’s authorized common stock from 100,000,000 to 500,000,000 shares.
Stock Purchase Agreement
On November 3, 2014, the Company entered into a Stock Purchase Agreement with China Film Assist Co., Ltd. (CFA). Pursuant to the terms of the Stock Purchase Agreement, the Company agreed to issue and sell an aggregate of 10,000,000 shares of the Company’s Common Stock to CFA at a price of $0.50 per share for aggregate gross proceeds of $5,000,000.
The Company expects to close the transaction in installments as follows:
i) | 10% of the shares shall be purchased upon 5 working days after execution of the Stock Purchase Agreement; |
ii) | 40% of the shares shall be purchased upon on or before December 15, 2014; |
iii) | 50% of the shares shall be purchased upon on or before January 15, 2015; |
The Company will use 80% of the net proceeds from the sales of the shares to produce the motion picture project, and 20% of the net proceeds from the sales of the shares as working capital of the Company.
As of November 30, 2014, no share has been purchased and the proceeds received by the Company were $0.
10. Hawaii Production Tax Credits (“PTC”)
PTC is a 20%-25% refundable tax credit based on a production company’s Hawaii expenditures while producing a qualified film, television, commercial, or digital media project.
1. The credit is calculated as a percentage of “qualified production costs” incurred in Hawaii;
2. The credit is deductible from the Hawaii taxpayer’s net income tax liability for the taxable year in which the credit is properly claimed;
3. If the credit exceeds net income tax liability, the excess of credits over liability shall be refunded to the taxpayer;
4. The credit is effective July 1, 2006 through December 31, 2015;
5. The credit is administered by the Hawaii Film Office and the Hawaii State Department of Taxation;
On November 30, 2014, the Company entered into a Production Service Agreement with Island Production Services I, LLC (“IFG”) in connection with the financing and production of one certain proposed motion picture.
13 |
CRIMSON FOREST ENTERTAINMENT GROUP INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
The summary of the production financing is as follows:
1. IFG shall establish a production services company (“PSC”) solely in connection with the Picture.
2. The Company shall advance, or cause to be advanced to IFG, from time to time on an “as needed” basis, all direct costs of production of the Picture, less IFG Funds, in accordance with the approved budget.
3. IFG Funds. IFG shall be entitled to claim all Hawaii Production Tax Credits (“PTC”) resulting from the picture. IFG shall cause to be advanced to the production, no later than 30 days after completion of principal photography, 100% of the PTC that it anticipates to be received resulting from qualified production expenses subject to Hawaii income tax or Hawaii general exercise tax (“IFG Funds”), provided that the production service fee not be considered a qualified production expenses, in the event that any portion of the PTC is disallowed as a result of a determination that the claimed production expenses are not qualified, the Company shall reimburse IFG in an amount equal to 75% of such disallowance.
The summary of the compensation is as follows:
1. IFG shall be paid and executive producers fee of $10,000, plus Hawaii general exercise tax;
2. Island Film Studios, LLC shall be paid a production services fee in an amount equal to 25% of the IFG funds.
As of November 30, 2014, $0 was advanced to IFG and $0 of PTC was received by IFG.
11. SUBSEQUENT EVENTS
On December 5, 2014, the Company founded a wholly owned entity, Convergence The Movie LLC (“CTV”), a California limited liability company.
On December 5, 2014, the Company founded a wholly owned entity, Nian The Movie LLC (“NTV”), a California limited liability company, with initial capital contribution of $1,000.
On December 31, 2014, the Company issued an additional Convertible Promissory Note to Portnice under the Note Purchase Agreement in the principal amount of USD $1,000,000. The Convertible Notes is convertible at the holders’ option into shares of Company common stock at $0.008 per share or at the purchase price of the Capital Stock issued in the Qualified Financing.
14 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
FORWARD LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements regarding future events and our future results within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations, estimates, forecasts and projections about us, our future performance and the industries in which we operate as well as our management’s assumptions and beliefs. Statements that contain words like “believe”, “expect”, “anticipate”, “optimistic”, “intend”, “will”, or variations of such words and similar expressions are forward-looking statements. In addition, any statements that refer to trends in our businesses, future financial results, and our liquidity and business plans are forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements. There can be no assurance that forward-looking statements will be achieved, and actual results could differ materially from those expressed or implied by forward-looking statements. Important factors that could cause actual results to differ materially include those discussed under “Risk Factors” in our Annual Report on From 10-K for the fiscal year ended February 28, 2014. We undertake no obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this Form 10-Q.
The Company
Prior to February 2014, we pursued a business of distributing consumer products, including alcohol detection saliva strips, a facial anti-aging cream and a hand moisturizing cream. In February 2014, Samcorp Capital Corporation acquired 91% of our issued and outstanding stock. On February 10, 2014, Jonathan Lim and Justin Begnaud were appointed directors of the Company. Mr. Lim also became our Chief Executive Officer and Treasurer, and Mr. Begnaud was appointed Vice President – Chief Operating Officer.
On March 3, 2014, we acquired Crimson Forest Entertainment (USA) LLC. On June 20, 2014, we changed our name to “Crimson Forest Entertainment Group Inc.” (referred to herein as the “Company”).
During March 2014, the Company founded a wholly owned entity, Unknown Caller LLC, (“Unknown”) a California limited liability company, with initial capital contribution of $5,500.
On November 19, 2014, the Company founded a wholly owned entity, Crimson Forest Films (Canada) Ltd. (“Crimson Forest Canada”) in British Columbia, Canada.
On November 24, 2014, the Company founded a wholly owned entity, Crimson Forest Films (Australia) Pty Ltd. (“Crimson Forest Australia”) in Australia with initial capital contribution of $1,000.
With our new management and ownership, we are working to build the Company into a global independent motion picture studio that finances, produces and acquires theatrical quality feature films and televisions series, with budgets up to $25 million, for worldwide distribution. We currently have offices in Los Angeles and Shanghai, and our management will play an integral role in all aspects of the film and television production process.
Our senior management team has substantial experience in the filmed entertainment industry in the United States and China. We believe our management’s experience will allow the Company to successfully conceptualize, produce and distribute various film and television projects worldwide and in the local Chinese market, and position the Company as a valuable partner in the growing Chinese theatrical marketplace.
15 |
RESULTS OF OPERATIONS
For the nine months Ended November 30, 2014 Compared to the nine months Ended November 30, 2013
Increase/ | ||||||||||||||||
Nine Months Ended | Increase/ | (Decrease) | ||||||||||||||
November 30, | (Decrease) | Percentage | ||||||||||||||
2014 | 2013 | U.S. Dollar ($) | (%) | |||||||||||||
Net Revenues | $ | - | $ | - | $ | - | $ | - | ||||||||
Cost of Revenue | - | - | - | - | ||||||||||||
Gross profit | - | - | - | |||||||||||||
Operating Expenses: | ||||||||||||||||
General and administrative expenses | 450,549 | 22,556 | 427,993 | 1,897.47 | ||||||||||||
Total operating expenses | 450,549 | 22,556 | 427,993 | 1,897.47 | ||||||||||||
Loss From Operations | (450,549 | ) | (22,556 | ) | (427,993 | ) | 1,897.47 | |||||||||
Other Expense: | ||||||||||||||||
Other income | (66 | ) | - | (66 | ) | (100.00 | ) | |||||||||
Interest Expense | 12,785 | - | 12,785 | 100.00 | ||||||||||||
Total other expense | 12,719 | - | 12,719 | 100.00 | ||||||||||||
Operating Loss | (463,268 | ) | (22,556 | ) | (440,712 | ) | 1,953.86 | |||||||||
Provision for income tax | 2,400 | - | 2,400 | 100.00 | ||||||||||||
Net Loss | $ | (465,668 | ) | $ | (22,556 | ) | $ | (443,112 | ) | $ | 1,964.50 |
Revenue
We had no revenue for the nine months ended November 30, 2014 or 2013.
Cost of Revenue
We had no cost of revenue for the nine months ended November 30, 2014 or 2013.
Gross Profit
We had no gross profit from sales for the nine months ended November 30, 2014 or 2013.
General and Administrative Expenses
General and administrative expenses were $450,549 for the nine months ended November 30, 2014, compared to $22,556 for the nine months ended November 30, 2013, which represents an increase of $427,993, or 1,897%. This increase was due to the increase of administrative expenses for the new movie projects and professional fees related to public company filings, entity acquisitions and business strategy.
Interest expense.
Interest expense was $12,785 for the nine months ended November 30, 2014, compared to $0 for the nine months ended November 30, 2013, which represents an increase of $12,785, or 100%. The increase in interest expense was due to increase in interest accrued derived from additional issuances of convertible debt for the nine months ended November 30, 2014.
16 |
For the Three Months Ended November 30, 2014 Compared to the Three Months Ended November 30, 2013
Increase/ | ||||||||||||||||
Three Months Ended | Increase/ | (Decrease) | ||||||||||||||
November 30, | (Decrease) | Percentage | ||||||||||||||
2014 | 2013 | U.S. Dollar ($) | (%) | |||||||||||||
Net Revenues | $ | - | $ | - | $ | - | $ | - | ||||||||
Cost of Revenue | - | - | - | - | ||||||||||||
Gross profit | - | - | - | |||||||||||||
Operating Expenses: | ||||||||||||||||
General and administrative expenses | 103,837 | 7,180 | 96,657 | 1,346.2 | ||||||||||||
Total operating expenses | 103,837 | 7,180 | 96,657 | 1,346.2 | ||||||||||||
Loss From Operations | (103,837 | ) | (7,180 | ) | (96,657 | ) | 1,346.2 | |||||||||
Other Expense: | ||||||||||||||||
Other income | (66 | ) | - | (66 | ) | (100.00 | ) | |||||||||
Interest Expense | 6,486 | - | 6,486 | 100.00 | ||||||||||||
Total other expense | 6,420 | - | 6,420 | 100.00 | ||||||||||||
Operating Loss | (110,257 | ) | (7,180 | ) | (103,077 | ) | 1,435.61 | |||||||||
Provision for income tax | 1,600 | - | 1,600 | 100.00 | ||||||||||||
Net Loss | $ | (111,857 | ) | $ | (7,180 | ) | $ | (104,677 | ) | $ | 1,457.90 |
Revenue
We had no revenue for the three months ended November 30, 2014 or 2013.
Cost of Revenue
We had no cost of revenue for the three months ended November 30, 2014 or 2013.
Gross Profit
We had no gross profit from sales for the three months ended November 30, 2014 or 2013.
17 |
General and Administrative Expenses
General and administrative expenses were $103,837 for the three months ended November 30, 2014, compared to $7,180 for the three months ended November 30, 2013, which represents an increase of $96,657, or 1,346.2%. This increase was due to the increase of administrative expenses for the new movie projects and the professional fee related to the legal services for entity acquisition and business strategy increased.
Interest expense
Interest expense was $6,486 for the three months ended November 30, 2014, compared to $0 for the three months ended November 30, 2013, which represents an increase of $6,486, or 100%. The increase in interest expense was mainly due to increase in interest accrued derived from additional issuance of convertible debt for the three months ended November 30, 2014.
Liquidity & Capital Resources
Our principal sources of liquidity during the nine months ended November 30, 2014 include proceeds from issuance of convertible debt of $750,000.
As of November 30, 2014, we had cash of $714,685 as compared to $9,500 as of February 28, 2014, representing a increase of $705,185. The increase was due to additional issuance of convertible debt for the three and nine months ended November 30, 2014 in amount of $250,000 and $750,000, respectively.
The following table sets forth a summary of our cash flows for the years indicated:
For the nine months Ended
November 30, | ||||||||
2014 | 2013 | |||||||
Net cash (used in) operating activities | $ | (31,326 | ) | $ | (11,177 | ) | ||
Net cash (used in) investing activities | $ | (236 | ) | $ | - | |||
Net cash provided by financing activities | $ | 736,747 | $ | - |
Net cash used in operating activities was 31,326 for the nine months ended November 30, 2014, compared to $11,177 for the nine months ended November 30, 2013. The increase of $20,149 was primarily due to the net loss of $465,668 and increased film costs of $79,142 for the nine months ended November 30, 2014 offset by the project advances of $481,075 as compared to the net loss of $22,556 for the nine months ended November 30, 2013.
Net cash used in investing activities was $236 for the nine months ended November 30, 2014, compared to $0 for the nine months ended November 30, 2013. The increase of $236 was due to the cash receipt of investment in Crimson Forest Entertainment Group (USA), LLC in amount of $764 and offset by payments made of investment in Crimson Forest Entertainment Group (USA), LLC in amount of $1,000.
Net cash provided by financing activities amounted to $736,747 for the nine months ended November 30, 2014, compared to $0 for the nine months ended November 30, 2013, representing a increase of $736,747. The increase was primarily due to the issuance of convertible debt of $750,000 for the nine months ended November 30, 2014.
On March 23, 2014, the Company entered into a financing agreement with Portnice Investment Limited for the amount of $2,000,000 to be used for operational and project development expenses. The financing agreement was executed as a convertible note purchase agreement with Portnice Investment Limited whereby under this agreement, the company may sell and issue up to an aggregate maximum of $2,000,000 in principal amount of Convertible Notes prior to March 3, 2019. The Notes bear an interest rate equal to 3.8% per annum, compounded annually, based on a 365 day year. On March 23, 2014, the Company issued a Convertible Promissory Note in principal amount of $250,000 under this agreement to Portnice Investment Limited. On June 13, 2014, the Company issued an additional Convertible Promissory Note to Portnice in the principal amount of $250,000. On November 21, 2014, the Company issued an additional Convertible Promissory Note to Portnice in the principal amount of $250,000. As of November 30, 2014, the Convertible Debt had a balance of $750,000.
18 |
On July 3, 2014, the Company entered into a Co-Production Agreement with China Film Assist Co., Ltd. (“CFA”), a limited company having its principal place of business in Beijing, PRC. In the Agreement, the Company and CFA agree to finance, and each of the Parties shall have their respective right in respect of the marketing and distribution of, an English-language feature film tentatively entitled “Unknown Caller” (the “Picture”). Unknown Caller LLC (“UCL”) hereby agrees to perform all production work on the Picture. The financing contributions of the Company and CFA depend on the selection of main lead identified in the Agreement, with upmost 60% contributions attributed by CFA. The Company is entitled to the distribution rights in the Picture in all regions and territories outside of those controlled by CFA in all media (including without limitation licensing, merchandising and soundtrack distribution rights) in perpetuity. The Company and CFA shall exploit all rights in and to the Picture in their respective territories in perpetuity. The Company has the right to appoint and assign an international sales agent on behalf of both parties for all sales outside of Mainland of China. Sales agency fee will be no more than 15% and all marketing and distribution expenses to be capped at USD$100,000 and to be shared by the Company and CFA according to the sales revenue in each of their respective territories and in proportion of the overall international sales amount total. Proceeds collected from exploitation of the Picture from any and all sources on a worldwide basis either by the Company and CFA, on the basis of their respective distribution rights. The total budget amount was $6,000,000. Should the actual spent budget exceed the budgeted amount, then it is the Company’s sole responsibility to make up the difference over the budgeted amount.
The payment Schedule is as set forth below:
i) | Within 15 business days after the signing of this Agreement, CFA and Crimson Forest shall each make a payment of $100,000 to UCL; | |
ii) | Upon the signing of the lead actor(s), CFA and Crimson Forest shall each make a payment to UCL the equivalent of 20% of their respective financial contribution minus $100,000; | |
iii) | Before principle cinematography begins, CFA and Crimson Forest shall each make a payment to UCL the equivalent of 50% of their respective financial contribution; | |
iv) | After principle cinematography is complete, CFA and Crimson Forest shall each make a payment to UCL the equivalent of 30% of their respective financial contribution. |
As of November 30, 2014 and February 28, 2014, the project advances received from CFA were $631,308 and $0, respectively. Of the total amount received, $150,233 was offset to account for portion of cost shared by CFA leaving balance of $481,075 for the nine-months ended November 30, 2014.
On August 29, 2014, Unknown Caller LLC (“UCL”) entered into a Business Loan Agreement, Commercial Security Agreement and Promissory Note with East West Bank (EWB). Pursuant to the Loan Agreement, EWB provided the Company with a Variable Rate Draw Down Line of Credit Loan (the “Loan”) for an aggregate amount of USD $3,333,333 due on August 29, 2015. The Loan Agreement provided that UCL may from time to time borrow up to an aggregate amount of $3,333,333 from East West Bank. The Loan was pledged by one or more Standby Letters of Credit denominated in Renminbi (RMB) for the equivalent of USD $3,333,333, which shall be issued by East West Bank China (EWCN) and which shall not expire earlier than 30 days after the maturity date of the Loan. The Loan will also be secured by substantially all of UCL’s tangible and intangible property, including but not limited to UCL’s inventory, accounts, instruments, and equipment. The Loan bears interest on the outstanding daily balance at a variable interest rate based on changes in an independent index which is the daily Wall Street Journal Prime rate, 3.25% per annum at the time the Loan Agreements were executed. The Loan Agreements contain customary events of default that include, among others, non-payment of principal, interest or fees, violation of certain covenants, defective collateralization, inaccuracy of representations and warranties, and insolvency events.
19 |
Conditions precedent to each advance:
(1) Standby Letter of Credit shall be maintained at the time of each Advance as required by the note.
(2) As a condition of the Loan, CFA shall absolutely and irrevocably assign all of its right, title and interest, including the right to receive payment, in and to that certain film, Unknown Caller, including Taiwan, Hong Kong, Singapore, Korea, Japan, Australia, New Zealand and Malaysia rights, to EWB, in a form and substance acceptable to EWB. CFA has not, and shall not, assign the rights to any party other than EWB.
The Loan proceeds shall be used as followed:
(a) Film Production. Three million shall be allocated for film production of the film only.
(b) Loan reserve. For each standby Letter of Credit, 10% of the face amount of the Standby Letter of Credit shall be maintained as a reserve under the loan and shall be allocated for (1) payment of interest and (2) for differences in the amount of the Loan and the Standby Letter of Credit resulting from fluctuations in the USD/RMB exchanges rate during the term of the loan.
UCL is required to pay the Loan in accordance with the following payment schedule:
(1) UCL shall pay this loan in one payment of all outstanding principal plus all accrued unpaid interest on the date which is 30 days prior to the expiration date of the standby letter of credit of $3,333,333.
(2) UCL shall pay regular monthly payments of all accrued unpaid interest due as of each payment date, beginning September 29, 2014, with all subsequent interest payments to be due on the same day of each month after that until the maturity date.
As of November 30, 2014, the Company had outstanding balance of $429,840 of the line of credit with EWB and recorded under project advances account.
Interest expense of the line of credit with EWB for the nine months ended November 30, 2014 and 2013 amounted to $1,749 and $0, respectively.
Interest expense of credit with EWB for the three months ended November 30, 2014 and 2013 amounted to $1,749 and $0, respectively.
Stock Purchase Agreement
On November 3, 2014, the Company entered into a Stock Purchase Agreement with China Film Assist Co., Ltd. (CFA). Pursuant to the terms of the Stock Purchase Agreement, the Company agreed to issue and sell an aggregate of 10,000,000 shares of the Company’s Common Stock to CFA at a price of $0.50 per share for aggregate gross proceeds of $5,000,000.
The Company expects to close the transaction in installments:
i) | 10% of the shares shall be purchased upon 5 working days after execution of the Stock Purchase Agreement; |
ii) | 40% of the shares shall be purchased upon on or before December 15, 2014; |
iii) | 50% of the shares shall be purchased upon on or before January 15, 2015; |
The Company will use 80% of the net proceeds from the sales of the shares to produce the motion picture project, and 20% of the net proceeds from the sales of the shares as working capital of the Company.
As of November 30, 2014, no share has been purchased and the proceeds received by the Company were $0.
Over the next 12 months, we will focus our activities on financing, producing and acquiring theatrical quality feature films and television series.
20 |
Critical Accounting Policies and Estimates
Our financial statements and related public financial information are based on the application of accounting principles generally accepted in the United States (“GAAP”). GAAP requires the use of estimates; assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenues and expense amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition. We believe our use if estimates and underlying accounting assumptions adhere to GAAP and are consistently and conservatively applied. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.
Our significant accounting policies are summarized in Note 1 of our financial statements. While all these significant accounting policies impact its financial condition and results of operations, we view certain of these policies as critical. Policies determined to be critical are those policies that have the most significant impact on our financial statements and require management to use a greater degree of judgment and estimates. Actual results may differ from those estimates. Our management believes that given current facts and circumstances, it is unlikely that applying any other reasonable judgments or estimate methodologies would cause effect on our results of operations, financial position or liquidity for the periods presented in this report.
In the nine months ended November 30, 2014, the Company has elected to early adopt Accounting Standards Update No. 2014-10, Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements. The adoption of this ASU allows the Company to remove the inception to date information and all references to development stage.
Recent Accounting Pronouncements
There are no recent accounting pronouncements expected to affect the Company.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose entities” (SPEs).
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
ITEM 4. CONTROLS AND PROCEDURES
(a) Evaluation of disclosure controls and procedures.
Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934 as of the end of the period covered by this Quarterly Report on Form 10-Q. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.
21 |
Based on our evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, as appropriate to allow timely decisions regarding required disclosure.
(b) Changes in internal control over financial reporting.
There were no changes in our internal control over financial reporting identified in connection with the evaluation that occurred during the period covered by this Quarterly Report on Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
The Company is not a party to any legal or administrative proceedings that we believe, individually or in the aggregate, would be likely to have a material adverse effect on our financial condition or results of operations.
In addition to the other information set forth in this report, you should carefully consider the factors discussed under “Risk Factors” in our Annual Report on Form 10-K for our fiscal year ended February 28, 2014. The risks discussed in our Annual Report on Form 10-K could materially affect our business, financial condition and future results. The risks described in our Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition or operating results.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On November 3, 2014, the Company entered into a Stock Purchase Agreement with China Film Assist Co. Ltd. (CFA). Pursuant to the terms of the Stock Purchase Agreement, the Company agreed to issue and sell an aggregate of 10,000,000 shares of the Company’s Common Stock to CFA at a price of $0.50 per share for aggregate gross proceeds of $5,000,000. The offer and sale of the 10,000,0000 shares of Common Stock under the Purchase Agreement was exempt from registration pursuant to Section 4(2) of, and Rule 506 under Regulation D promulgated under, the Securities Act of 1933, as amended.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
None.
22 |
10.1 | Stock Purchase Agreement between Crimson Forest Entertainment Group Inc. and China Film Assist Co., incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on November 7, 2014. |
31.1 | Certification of Chief Executive Officer* |
31.2 | Certification of Chief Financial Officer* |
32.1 | Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.* |
32.2 | Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.* |
101.INS | XBRL Instance Document** |
101.SCH | XBRL Taxonomy Extension Schema Document** |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document** |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document** |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document** |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document** |
* Filed herewith.
** In accordance with Regulation S-T, the XBRL-formatted interactive data files that comprise Exhibit 101 in this Quarterly Report on Form 10-Q shall be deemed “furnished” and not “filed”.
23 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.
CRIMSON FOREST ENTERTAINMENT GROUP INC. | ||
Date: January 20, 2015 | By: | /s/ Jonathan Lim |
Jonathan Lim President and Chief Executive Officer (Principal Executive Officer) | ||
Date: January 20, 2015 | By: | /s/ Jonathan Lim |
Jonathan Lim Chief Financial Officer (Principal Financial Officer) |
24 |
INDEX TO EXHIBITS
10.1 | Stock Purchase Agreement between Crimson Forest Entertainment Group Inc. and China Film Assist Co., incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on November 7, 2014. |
31.1 | Certification of Chief Executive Officer* |
31.2 | Certification of Chief Financial Officer* |
32.1 | Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.* |
32.2 | Statement required by 18 U.S.C. Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002.* |
101.INS | XBRL Instance Document** |
101.SCH | XBRL Taxonomy Extension Schema Document** |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document** |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document** |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document** |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document** |
* Filed herewith.
** In accordance with Regulation S-T, the XBRL-formatted interactive data files that comprise Exhibit 101 in this Quarterly Report on Form 10-Q shall be deemed “furnished” and not “filed”.
25 |